Exhibit 99.1
News Release
Hexcel Corporation, 281 Tresser Boulevard, Stamford, CT 06901 (203) 969-0666
HEXCEL RAISES GUIDANCE ON STRONG 2012 THIRD QUARTER RESULTS
· Sales of $391.6 million were 11.3% higher than last year (13.4% in constant currency) with constant currency double digit growth in all three of our reported markets.
· Net income was $39.8 million, $0.39 per diluted share, versus $32.2 million, $0.32 per diluted share ($0.34 per adjusted diluted share) last year.
· Adjusted operating income was $60.0 million, 15.3% of sales, as compared to $48.7 million, 13.8% of sales in 2011 (see Table C).
· FY2012 adjusted diluted EPS guidance increased to a range of $1.54 to $1.59 (from $1.45 to $1.55) and sales range narrowed to $1.56 billion to $1.59 billion.
|
| Quarter Ended |
| % |
| Nine Months Ended |
| % |
| ||||||||
(In millions, except per share data) |
| 2012 |
| 2011 |
| Change |
| 2012 |
| 2011 |
| Change |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Net Sales |
| $ | 391.6 |
| $ | 351.8 |
| 11.3 | % | $ | 1,190.9 |
| $ | 1,037.1 |
| 14.8 | % |
Net sales change in constant currency |
|
|
|
|
| 13.4 | % |
|
|
|
| 17.0 | % | ||||
Operating Income |
| 60.0 |
| 46.0 |
| 30 | % | 194.5 |
| 142.6 |
| 36 | % | ||||
Net Income |
| 39.8 |
| 32.2 |
| 24 | % | 127.4 |
| 96.0 |
| 33 | % | ||||
Diluted net income per common share |
| $ | 0.39 |
| $ | 0.32 |
| 22 | % | $ | 1.25 |
| $ | 0.95 |
| 32 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Non-GAAP Measures for y-o-y comparisons: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Adjusted Operating Income (table C) |
| $ | 60.0 |
| $ | 48.7 |
| 23 | % | $ | 185.0 |
| $ | 139.6 |
| 33 | % |
As a % of sales |
| 15.3 | % | 13.8 | % |
|
| 15.5 | % | 13.5 | % |
|
| ||||
Adjusted Net Income (table C) |
| 39.8 |
| 34.0 |
| 17.1 | % | 122.1 |
| 91.2 |
| 34 | % | ||||
Adjusted diluted net income per share |
| $ | 0.39 |
| $ | 0.34 |
| 14.7 | % | $ | 1.20 |
| $ | 0.91 |
| 32 | % |
STAMFORD, CT. October 22, 2012 — Hexcel Corporation (NYSE: HXL), today reported results for the third quarter of 2012. Net sales during the quarter were $391.6 million, 11.3% higher than the $351.8 million reported for the third quarter of 2011. Operating income for the period was $60.0 million, compared to $46.0 million last year, while net income for the third quarter of 2012 was $39.8 million, or $0.39 per diluted share, compared to $32.2 million or $0.32 per diluted share in 2011. Excluding the impact of items in Table C, adjusted diluted net income for the third quarter of 2012 was $0.39 per share compared to $0.34 per share in 2011.
Chief Executive Officer Comments
Mr. Berges commented, “Hexcel’s results continue to be strong, as solid execution and increased sales combined to yield another quarter with excellent performance. For the quarter, adjusted operating income grew 23% over the same period last year on 13% constant currency revenue growth, resulting in a 150 basis point improvement in operating margins.”
Looking ahead, Mr. Berges said, “As we expect continued year over year sales growth and operational performance, we are increasing our 2012 guidance for adjusted diluted EPS to $1.54 to $1.59 (from $1.45 to $1.55). We are also narrowing the sales range to $1.56 billion to $1.59 billion (from $1.55 billion to $1.65 billion). Additionally, we have revised our capital spending plan to incorporate recent yield and productivity improvements, reduced cycle time to replicate and qualify new lines, and our latest demand model. We are lowering our 2012 accrued capital expenditure guidance to $230 million to $250 million (from $250 million to $275 million) and expect 2013 to be around $200 million.”
Markets
Commercial Aerospace
· Commercial Aerospace sales of $234.1 million increased 12.9% (13.6% in constant currency) for the quarter as compared to the third quarter of 2011. Revenues attributed to new aircraft programs (A380, A350, B787, B747-8) increased more than 30% versus the same period last year and comprise about 30% of Commercial Aerospace sales. Sales for Airbus and Boeing legacy aircraft comprise more than half of commercial aerospace sales and were up about 9% compared to the third quarter of 2011.
· Sales to “Other Commercial Aerospace,” which include regional and business aircraft customers, were about the same as the third quarter of 2011, though about 10% lower than first half levels.
Space & Defense
· Space & Defense sales of $90.6 million were 12.0% higher (14.4% in constant currency) than the third quarter of 2011. We continue to benefit from civil and military rotorcraft growth across all regions.
Industrial
· Total Industrial sales of $66.9 million for the third quarter of 2012 were 5.4% higher (11.5% in constant currency) than the third quarter of 2011. Sales to wind turbine manufacturers were up significantly from last year’s third quarter, but were down almost 20% versus the second quarter of 2012, as we begin to see the impact of a U.S. slowdown. Third quarter sales from our U.S. wind facility were less than 30% of our global wind sales.
Tax
· The tax provision was $18.0 million for the third quarter of 2012, an effective tax rate of 31.1%, reflecting the reduction in our year to date rate to 31.6%. Last year’s third quarter tax provision was $12.0 million, an effective tax rate of 27.4%, as last year benefited from a release of $1.0 million of reserves for uncertain tax positions and a reduction in our estimated tax rate for 2011 to 31%.
Cash and other
· Free cash flow (defined as cash provided from operating activities less cash paid for capital expenditures) for the first nine months of 2012 was a use of $58.4 million versus a source of $11.5 million in the first nine months of 2011, reflecting increased capital expenditures partially offset by $48.6 million increase in adjusted EBITDA (see Table C) for the comparable period. Cash paid
for capital expenditures was $208.9 million in the first nine months of 2012 compared to $99.5 million in the first nine months of 2011. Accrued capital expenditures were $174.7 million for the first nine months of 2012.
· Total debt, net of cash as of September 30, 2012 was $253.2 million, a decrease of $14.1 million from June 30, 2012.
· Foreign exchange rates contributed about 30 basis points to the higher operating income percentage in the third quarter of 2012 as compared to 2011.
2012 Outlook
We have updated our 2012 outlook:
· Sales to be in the range of $1.56 billion to $1.59 billion (previously the range was $1.55 billion to $1.65 billion). The strengthening of the dollar against the Euro and the GBP results in a reduction of our reported sales. At today’s exchange rates, our reported sales for the full year will be $35 million to $40 million less than at the rates forecasted at the beginning of the year.
· Adjusted diluted earnings per share to be in the range of $1.54 to $1.59 (versus prior guidance of $1.45 to $1.55).
· Accrual basis capital expenditures to be in the range of $230 million to $250 million (versus prior guidance of $250 million to $275 million). We expect our capital spending to be funded by our cash from operating activities and our existing credit facilities. We expect free cash flow for the year to be a use of cash in the range of $40 million to $60 million (improved from a use of $50 million to $75 million in prior guidance).
*****
Hexcel will host a conference call at 10:00 A.M. ET, tomorrow, October 23, 2012 to discuss the third quarter results and respond to analyst questions. The telephone number for the conference call is (719) 325-2144 and the confirmation code is 5171354. The call will be simultaneously hosted on Hexcel’s web site at www.hexcel.com/investors/index.html. Replays of the call will be available on the web site for approximately three days.
*****
Hexcel Corporation is a leading advanced composites company. It develops, manufactures and markets lightweight, high-performance structural materials, including carbon fibers, reinforcements, prepregs, honeycomb, matrix systems, adhesives and composite structures, used in commercial aerospace, space and defense and industrial applications such as wind turbine blades.
*****
Disclaimer on Forward Looking Statements
This press release contains statements that are forward looking, including statements relating to anticipated trends in constant currency for the market segments we serve (including changes in commercial aerospace revenues, the estimates and expectations based on aircraft production rates made publicly available by Airbus and Boeing, the revenues we may generate from an aircraft model or program, the impact of delays in new aircraft programs, the outlook for space & defense revenues and the trend in wind energy, recreation and other industrial applications); our ability to maintain and improve margins in light of the changes in product mix, efficiency improvements, continued cost reduction efforts and the current economic environment; outcome of legal matters; the magnitude and timing of capital expenditures in relation to market demand; and the impact of the above factors on our expectations of 2012 financial results. Actual results may differ materially from the results anticipated in the forward looking statements due to a variety of factors, including but not limited to changing market conditions, increased raw material costs, competition, product mix, inability to achieve planned manufacturing improvements and cost reductions, supply chain disruptions, conditions in the financial markets and changes in currency exchange rates, interest rates, governmental and environmental regulations and tax codes. Additional risk factors are described in our filings with the
SEC. We do not undertake an obligation to update our forward-looking statements to reflect future events.
Contact Information |
|
Michael Bacal |
|
(203) 352-6826 |
|
michael.bacal@hexcel.com |
|
Hexcel Corporation and Subsidiaries
Condensed Consolidated Statements of Operations
|
| Unaudited |
| ||||||||||
|
| Quarter Ended |
| Nine Months Ended |
| ||||||||
(In millions, except per share data) |
| 2012 |
| 2011 |
| 2012 |
| 2011 |
| ||||
Net sales |
| $ | 391.6 |
| $ | 351.8 |
| $ | 1,190.9 |
| $ | 1,037.1 |
|
Cost of sales |
| 292.4 |
| 265.3 |
| 879.8 |
| 780.6 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Gross margin |
| 99.2 |
| 86.5 |
| 311.1 |
| 256.5 |
| ||||
% Gross margin |
| 25.3 | % | 24.6 | % | 26.1 | % | 24.7 | % | ||||
|
|
|
|
|
|
|
|
|
| ||||
Selling, general and administrative expenses |
| 30.3 |
| 29.9 |
| 99.4 |
| 92.5 |
| ||||
Research and technology expenses |
| 8.9 |
| 7.9 |
| 26.7 |
| 24.4 |
| ||||
Other operating (income) expense (a) |
| — |
| 2.7 |
| (9.5 | ) | (3.0 | ) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Operating income |
| 60.0 |
| 46.0 |
| 194.5 |
| 142.6 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Interest expense, net |
| 2.2 |
| 2.2 |
| 8.2 |
| 9.3 |
| ||||
Non-operating expense (b) |
| — |
| — |
| 1.1 |
| 4.9 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Income before income taxes and equity in earnings from affiliated companies |
| 57.8 |
| 43.8 |
| 185.2 |
| 128.4 |
| ||||
Provision for income taxes (c) |
| 18.0 |
| 12.0 |
| 58.5 |
| 33.5 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Income before equity in earnings from affiliated companies |
| 39.8 |
| 31.8 |
| 126.7 |
| 94.9 |
| ||||
Equity in earnings from affiliated companies |
| — |
| 0.4 |
| 0.7 |
| 1.1 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net income |
| $ | 39.8 |
| $ | 32.2 |
| $ | 127.4 |
| $ | 96.0 |
|
|
|
|
|
|
|
|
|
|
| ||||
Basic net income per common share: |
| $ | 0.40 |
| $ | 0.33 |
| $ | 1.27 |
| $ | 0.97 |
|
|
|
|
|
|
|
|
|
|
| ||||
Diluted net income per common share: |
| $ | 0.39 |
| $ | 0.32 |
| $ | 1.25 |
| $ | 0.95 |
|
|
|
|
|
|
|
|
|
|
| ||||
Weighted-average common shares: |
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Basic |
| 100.3 |
| 99.0 |
| 100.1 |
| 98.6 |
| ||||
Diluted |
| 102.1 |
| 101.1 |
| 102.0 |
| 100.7 |
|
(a) Other operating income for the nine months ended September 30, 2012 includes income from a $9.6 million business interruption insurance settlement related to a prior year claim, a $4.9 million gain on the sale of land and a $5.0 million charge for additional environmental reserves primarily for remediation of a manufacturing facility sold in 1986. For the nine months ended September 30, 2011 other operating income is a $5.7 million benefit from the curtailment of a pension plan and a $2.7 million charge for additional environmental reserves for remediation of a manufacturing facility sold in 1986.
(b) Non-operating expense is the accelerated amortization of deferred financing costs and expensing of the call premium from redeeming $73.5 million in June 2012 and $150 million in February 2011 of the Company’s 6.75% senior subordinated notes.
(c) Provision for income taxes for the nine months ended September 30, 2011 includes a release of $5.5 million of reserves primarily for uncertain tax positions as a result of an audit settlement.
Hexcel Corporation and Subsidiaries
Condensed Consolidated Balance Sheets
|
| Unaudited |
| ||||
(In millions) |
| September 30, |
| December 31, |
| ||
Assets |
|
|
|
|
| ||
Current assets: |
|
|
|
|
| ||
Cash and cash equivalents |
| $ | 43.2 |
| $ | 49.5 |
|
Accounts receivable, net |
| 242.2 |
| 199.3 |
| ||
Inventories, net |
| 235.7 |
| 215.7 |
| ||
Current deferred tax assets and other current assets |
| 63.1 |
| 59.8 |
| ||
Total current assets |
| 584.2 |
| 524.3 |
| ||
|
|
|
|
|
| ||
Property, plant and equipment |
| 1,391.0 |
| 1,223.5 |
| ||
Less accumulated depreciation |
| (532.8 | ) | (501.4 | ) | ||
Property, plant and equipment, net |
| 858.2 |
| 722.1 |
| ||
|
|
|
|
|
| ||
Goodwill and other intangible assets, net |
| 57.7 |
| 57.4 |
| ||
Investments in affiliated companies |
| 21.9 |
| 21.7 |
| ||
Deferred tax assets |
| 28.0 |
| 33.0 |
| ||
Other assets |
| 16.9 |
| 17.6 |
| ||
Total assets |
| $ | 1,566.9 |
| $ | 1,376.1 |
|
|
|
|
|
|
| ||
Liabilities and Stockholders’ Equity |
|
|
|
|
| ||
Current liabilities: |
|
|
|
|
| ||
Notes payable and current maturities of capital lease obligations |
| $ | 17.1 |
| $ | 12.6 |
|
Accounts payable |
| 104.3 |
| 141.7 |
| ||
Accrued liabilities |
| 108.1 |
| 93.2 |
| ||
Total current liabilities |
| 229.5 |
| 247.5 |
| ||
|
|
|
|
|
| ||
Long-term notes payable and capital lease obligations |
| 279.3 |
| 238.3 |
| ||
Other non-current liabilities |
| 109.2 |
| 88.1 |
| ||
Total liabilities |
| 618.0 |
| 573.9 |
| ||
|
|
|
|
|
| ||
Stockholders’ equity: |
|
|
|
|
| ||
Common stock, $0.01 par value, 200.0 shares authorized, 102.2 shares issued at September 30, 2012 and 101.0 shares issued at December 31, 2011 |
| 1.0 |
| 1.0 |
| ||
Additional paid-in capital |
| 612.2 |
| 589.2 |
| ||
Retained earnings |
| 411.3 |
| 283.9 |
| ||
Accumulated other comprehensive loss |
| (36.4 | ) | (39.8 | ) | ||
|
| 988.1 |
| 834.3 |
| ||
Less – Treasury stock, at cost, 2.5 shares and 2.2 shares at September 30, 2012 and December 31, 2011, respectively |
| (39.2 | ) | (32.1 | ) | ||
Total stockholders’ equity |
| 948.9 |
| 802.2 |
| ||
Total liabilities and stockholders’ equity |
| $ | 1,566.9 |
| $ | 1,376.1 |
|
Hexcel Corporation and Subsidiaries
Condensed Consolidated Statements of Cash Flows
|
| Unaudited |
| ||||
|
| Year to Date Ended |
| ||||
(In millions) |
| 2012 |
| 2011 |
| ||
|
|
|
|
|
| ||
Cash flows from operating activities |
|
|
|
|
| ||
Net income |
| $ | 127.4 |
| $ | 96.0 |
|
|
|
|
|
|
| ||
Reconciliation to net cash provided by operating activities: |
|
|
|
|
| ||
Depreciation and amortization |
| 43.0 |
| 41.6 |
| ||
Amortization of deferred financing costs and call premium expense |
| 2.5 |
| 6.4 |
| ||
Deferred income taxes |
| 21.3 |
| 27.4 |
| ||
Equity in earnings from affiliated companies |
| (0.7 | ) | (1.1 | ) | ||
Share-based compensation |
| 13.1 |
| 11.3 |
| ||
Gain on sale of land |
| (4.9 | ) | — |
| ||
Pension curtailment gain |
| — |
| (5.7 | ) | ||
Excess tax benefits on share-based compensation |
| (5.8 | ) | (3.7 | ) | ||
|
|
|
|
|
| ||
Changes in assets and liabilities: |
|
|
|
|
| ||
Increase in accounts receivable |
| (45.0 | ) | (31.8 | ) | ||
Increase in inventories |
| (20.7 | ) | (41.8 | ) | ||
(Increase) decrease in other current assets |
| 1.5 |
| (2.0 | ) | ||
Increase in accounts payable and accrued liabilities |
| 26.9 |
| 18.4 |
| ||
Other – net |
| (8.1 | ) | (4.0 | ) | ||
Net cash provided by operating activities (a) |
| 150.5 |
| 111.0 |
| ||
|
|
|
|
|
| ||
Cash flows from investing activities |
|
|
|
|
| ||
Proceeds from sale of land |
| 5.3 |
| — |
| ||
Capital expenditures (b) |
| (208.9 | ) | (99.5 | ) | ||
Settlement of foreign currency hedge |
| — |
| (5.2 | ) | ||
Net cash used for investing activities |
| (203.6 | ) | (104.7 | ) | ||
|
|
|
|
|
| ||
Cash flows from financing activities |
|
|
|
|
| ||
Borrowings from senior secured credit facility |
| 122.0 |
| 135.0 |
| ||
Repayments of capital lease obligations and other debt, net |
| 1.8 |
| (3.6 | ) | ||
Issuance costs related to senior secured credit facility |
| (0.6 | ) | — |
| ||
Call premium payment for 6.75% senior subordinated notes |
| (0.8 | ) | (3.4 | ) | ||
Repayment of senior secured credit facility – term loan |
| (5.0 | ) | (3.8 | ) | ||
Repayment of 6.75% senior subordinated notes |
| (73.5 | ) | (150.0 | ) | ||
Repayment of senior secured credit facility |
| — |
| (61.0 | ) | ||
Activity under stock plans |
| 3.0 |
| 9.1 |
| ||
Net cash provided by (used in) financing activities |
| 46.9 |
| (77.7 | ) | ||
|
|
|
|
|
| ||
Effect of exchange rate changes on cash and cash equivalents |
| (0.1 | ) | 2.6 |
| ||
Net decrease in cash and cash equivalents |
| (6.3 | ) | (68.8 | ) | ||
Cash and cash equivalents at beginning of period |
| 49.5 |
| 117.2 |
| ||
Cash and cash equivalents at end of period |
| $ | 43.2 |
| $ | 48.4 |
|
|
|
|
|
|
| ||
Supplemental Data: |
|
|
|
|
| ||
Free cash flow (a)+(b) |
| $ | (58.4 | ) | $ | 11.5 |
|
Accrual basis additions to property, plant and equipment |
| $ | 174.7 |
| $ | 104.3 |
|
Hexcel Corporation and Subsidiaries
Net Sales to Third-Party Customers by Market Segment
Quarters Ended September 30, 2012 and 2011 |
| (Unaudited) |
| Table A |
(In millions) |
| As Reported |
| Constant Currency (a) |
| ||||||||||||
Market Segment |
| 2012 |
| 2011 |
| B/(W) |
| FX |
| 2011 |
| B/(W) |
| ||||
Commercial Aerospace |
| $ | 234.1 |
| $ | 207.4 |
| 12.9 |
| $ | (1.4 | ) | $ | 206.0 |
| 13.6 |
|
Space & Defense |
| 90.6 |
| 80.9 |
| 12.0 |
| (1.7 | ) | 79.2 |
| 14.4 |
| ||||
Industrial |
| 66.9 |
| 63.5 |
| 5.4 |
| (3.5 | ) | 60.0 |
| 11.5 |
| ||||
Consolidated Total |
| $ | 391.6 |
| $ | 351.8 |
| 11.3 |
| $ | (6.6 | ) | $ | 345.2 |
| 13.4 |
|
Consolidated % of Net Sales |
| % |
| % |
|
|
|
|
| % |
|
|
|
Commercial Aerospace |
| 59.8 |
| 59.0 |
|
|
|
|
| 59.7 |
|
|
|
Space & Defense |
| 23.1 |
| 23.0 |
|
|
|
|
| 22.9 |
|
|
|
Industrial |
| 17.1 |
| 18.0 |
|
|
|
|
| 17.4 |
|
|
|
Consolidated Total |
| 100.0 |
| 100.0 |
|
|
|
|
| 100.0 |
|
|
|
Nine Months Ended September 30, 2012 and 2011 |
| (Unaudited) |
|
|
(In millions) |
| As Reported |
| Constant Currency (a) |
| ||||||||||||
Market Segment |
| 2012 |
| 2011 |
| B/(W) |
| FX |
| 2011 |
| B/(W) |
| ||||
Commercial Aerospace |
| $ | 709.9 |
| $ | 612.8 |
| 15.8 |
| $ | (6.5 | ) | $ | 606.3 |
| 17.1 |
|
Space & Defense |
| 263.6 |
| 242.3 |
| 8.8 |
| (4.2 | ) | 238.1 |
| 10.7 |
| ||||
Industrial |
| 217.4 |
| 182.0 |
| 19.5 |
| (8.4 | ) | 173.6 |
| 25.2 |
| ||||
Consolidated Total |
| $ | 1,190.9 |
| $ | 1,037.1 |
| 14.8 |
| $ | (19.1 | ) | $ | 1,018.0 |
| 17.0 |
|
Consolidated % of Net Sales |
| % |
| % |
|
|
|
|
| % |
|
|
|
Commercial Aerospace |
| 59.6 |
| 59.1 |
|
|
|
|
| 59.6 |
|
|
|
Space & Defense |
| 22.1 |
| 23.4 |
|
|
|
|
| 23.4 |
|
|
|
Industrial |
| 18.3 |
| 17.5 |
|
|
|
|
| 17.0 |
|
|
|
Consolidated Total |
| 100.0 |
| 100.0 |
|
|
|
|
| 100.0 |
|
|
|
(a) To assist in the analysis of our net sales trend, total net sales and sales by market for the quarter and nine months ended September 30, 2011 have been estimated using the same U.S. dollar, British pound and Euro exchange rates as applied for the respective period in 2012 and are referred to as “constant currency” sales.
(b) FX effect is the estimated impact on “as reported” net sales due to changes in foreign currency exchange rates.
Hexcel Corporation and Subsidiaries
Segment Information |
| (Unaudited) |
| Table B |
(In millions) |
| Composite |
| Engineered |
| Corporate |
| Total |
| ||||
Third Quarter 2012 |
|
|
|
|
|
|
|
|
| ||||
Net sales to external customers |
| $ | 299.9 |
| $ | 91.7 |
| $ | — |
| $ | 391.6 |
|
Intersegment sales |
| 14.0 |
| 0.9 |
| (14.9 | ) | — |
| ||||
Total sales |
| 313.9 |
| 92.6 |
| (14.9 | ) | 391.6 |
| ||||
Operating income (loss) |
| 57.0 |
| 14.9 |
| (11.9 | ) | 60.0 |
| ||||
% Operating margin |
| 18.2 | % | 16.1 | % |
|
| 15.3 | % | ||||
|
|
|
|
|
|
|
|
|
| ||||
Depreciation and amortization |
| 13.4 |
| 1.2 |
| 0.1 |
| 14.7 |
| ||||
Stock-based compensation expense |
| 0.7 |
| 0.2 |
| 1.7 |
| 2.6 |
| ||||
Accrual based additions to capital expenditures |
| 55.6 |
| 4.6 |
| — |
| 60.2 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Third Quarter 2011 |
|
|
|
|
|
|
|
|
| ||||
Net sales to external customers |
| $ | 262.4 |
| $ | 89.4 |
| $ | — |
| $ | 351.8 |
|
Intersegment sales |
| 14.6 |
| 0.3 |
| (14.9 | ) | — |
| ||||
Total sales |
| 277.0 |
| 89.7 |
| (14.9 | ) | 351.8 |
| ||||
Operating income (loss) (b) |
| 45.1 |
| 16.2 |
| (15.3 | ) | 46.0 |
| ||||
% Operating margin |
| 16.3 | % | 18.1 | % |
|
| 13.1 | % | ||||
|
|
|
|
|
|
|
|
|
| ||||
Other operating (income) expense (b) |
| — |
| — |
| 2.7 |
| 2.7 |
| ||||
Depreciation and amortization |
| 12.5 |
| 1.1 |
| 0.1 |
| 13.7 |
| ||||
Stock-based compensation expense |
| 0.9 |
| 0.5 |
| 1.1 |
| 2.5 |
| ||||
Accrual based additions to capital expenditures |
| 46.5 |
| 2.2 |
| 0.5 |
| 49.2 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
First Nine Months 2012 |
|
|
|
|
|
|
|
|
| ||||
Net sales to external customers |
| $ | 932.8 |
| $ | 258.1 |
| $ | — |
| $ | 1,190.9 |
|
Intersegment sales |
| 44.8 |
| 1.2 |
| (46.0 | ) | — |
| ||||
Total sales |
| 977.6 |
| 259.3 |
| (46.0 | ) | 1,190.9 |
| ||||
Operating income (loss) |
| 203.7 |
| 38.4 |
| (47.6 | ) | 194.5 |
| ||||
% Operating margin |
| 20.8 | % | 14.8 | % |
|
| 16.3 | % | ||||
|
|
|
|
|
|
|
|
|
| ||||
Other operating (income) expense (b) |
| (14.5 | ) | — |
| 5.0 |
| (9.5 | ) | ||||
Depreciation and amortization |
| 39.6 |
| 3.3 |
| 0.1 |
| 43.0 |
| ||||
Stock-based compensation expense |
| 3.7 |
| 0.7 |
| 8.7 |
| 13.1 |
| ||||
Accrual based additions to capital expenditures |
| 166.2 |
| 8.3 |
| 0.2 |
| 174.7 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
First Nine Months 2011 |
|
|
|
|
|
|
|
|
| ||||
Net sales to external customers |
| $ | 795.5 |
| $ | 241.6 |
| $ | — |
| $ | 1,037.1 |
|
Intersegment sales |
| 42.4 |
| 0.8 |
| (43.2 | ) | — |
| ||||
Total sales |
| 837.9 |
| 242.4 |
| (43.2 | ) | 1,037.1 |
| ||||
Operating income (loss) |
| 143.4 |
| 40.6 |
| (41.4 | ) | 142.6 |
| ||||
% Operating margin |
| 17.1 | % | 16.7 | % |
|
| 13.7 | % | ||||
|
|
|
|
|
|
|
|
|
| ||||
Other operating (income) expense (b) |
| (5.7 | ) | — |
| 2.7 |
| (3.0 | ) | ||||
Depreciation and amortization |
| 38.2 |
| 3.2 |
| 0.2 |
| 41.6 |
| ||||
Stock-based compensation expense |
| 3.4 |
| 0.9 |
| 7.0 |
| 11.3 |
| ||||
Accrual based additions to capital expenditures |
| 99.2 |
| 4.6 |
| 0.5 |
| 104.3 |
|
(a) We do not allocate corporate expenses to the operating segments.
(b) �� Other operating income for the nine months ended September 30, 2012 includes income from a $9.6 million business interruption insurance settlement related to a prior year claim, a $4.9 million gain on the sale of land and a $5.0 million charge for additional environmental reserves primarily for remediation of a manufacturing facility sold in 1986. The third quarter of 2011 includes $2.7 million of charges to the environmental reserves primarily for remediation at a manufacturing facility sold in 1986. For the nine months ended September 30, 2011 other operating income is a $5.7 million benefit from the curtailment of a pension plan.
Hexcel Corporation and Subsidiaries
Reconciliation of GAAP and Non-GAAP Operating Income and Net Income |
| Table C |
|
| Unaudited |
| |||||||||
|
| Quarter Ended |
| Nine Months Ended |
| |||||||
(In millions) |
| 2012 |
| 2011 |
| 2012 |
| 2011 |
| |||
GAAP operating income |
| $ | 60.0 |
| 46.0 |
| $ | 194.5 |
| $ | 142.6 |
|
- Other operating (income) expense (a) |
| — |
| 2.7 |
| (9.5 | ) | (3.0 | ) | |||
Adjusted Operating Income |
| $ | 60.0 |
| 48.7 |
| $ | 185.0 |
| $ | 139.6 |
|
% of Net Sales |
| 15.3 | % | 13.8 | % | 15.5 | % | 13.5 | % | |||
- Stock Compensation Expense |
| $ | 2.6 |
| 2.5 |
| $ | 13.1 |
| $ | 11.3 |
|
- Depreciation and Amortization |
| 14.7 |
| 13.7 |
| 43.0 |
| 41.6 |
| |||
Adjusted EBITDA |
| $ | 77.3 |
| 64.9 |
| $ | 241.1 |
| $ | 192.5 |
|
|
| Unaudited |
| ||||||||||
|
| Quarter Ended September 30, |
| ||||||||||
|
| 2012 |
| 2011 |
| ||||||||
(In millions, except per diluted share data) |
| As Reported |
| EPS |
| As Reported |
| EPS |
| ||||
GAAP net income |
| $ | 39.8 |
| $ | 0.39 |
| $ | 32.2 |
| $ | 0.32 |
|
- Other operating (income) expense (net of tax) (a) |
| — |
| — |
| 1.8 |
| 0.02 |
| ||||
Adjusted net income |
| $ | 39.8 |
| $ | 0.39 |
| $ | 34.0 |
| $ | 0.34 |
|
|
| Unaudited |
| ||||||||||
|
| Nine Months Ended September 30, |
| ||||||||||
|
| 2012 |
| 2011 |
| ||||||||
(In millions, except per diluted share data) |
| As Reported |
| EPS |
| As Reported |
| EPS |
| ||||
GAAP net income |
| $ | 127.4 |
| $ | 1.25 |
| $ | 96.0 |
| $ | 0.95 |
|
- Other operating (income) expense (net of tax) (a) |
| (6.0 | ) | (0.06 | ) | (2.3 | ) | (0.02 | ) | ||||
- Non-operating expense (net of tax) (b) |
| 0.7 |
| 0.01 |
| 3.0 |
| 0.03 |
| ||||
- Benefit from tax audit settlement (c) |
| — |
| — |
| (5.5 | ) | (0.05 | ) | ||||
Adjusted net income |
| $ | 122.1 |
| $ | 1.20 |
| $ | 91.2 |
| $ | 0.91 |
|
(a) Other operating income for nine months ended September 30, 2012 includes income from a $9.6 million business interruption insurance settlement related to a prior year claim, a $4.9 million gain on the sale of land and a $5.0 million charge for additional environmental reserves primarily for remediation of a manufacturing facility sold in 1986. The third quarter of 2011 includes $2.7 million of charges to the environmental reserves primarily for remediation at a manufacturing facility sold in 1986. For the nine months ended September 30, 2011 other operating income is a $5.7 million benefit from the curtailment of a pension plan.
(b) Non-operating expense is the accelerated amortization of deferred financing costs and expensing of the call premium from redeeming $73.5 million in June 2012 and $150 million in February 2011 of the Company’s 6.75% senior subordinated notes.
(c) Tax benefit from the release of $5.5 million of reserves primarily for uncertain tax positions as a result of an audit settlement.
Management believes that adjusted operating income, adjusted EBITDA, adjusted net income and free cash flow (defined as cash provided by operating activities less cash payments for capital expenditures), which are non-GAAP measurements, are meaningful to investors because they provide a view of Hexcel with respect to ongoing operating results excluding special items. Special items represent significant charges or credits that are important to an understanding of Hexcel’s overall operating results in the periods presented. In addition, management believes that total debt, net of cash, which is also a non-GAAP measure, is an important measure of Hexcel’s liquidity. Such non-GAAP measurements are not recognized in accordance with generally accepted accounting principles and should not be viewed as an alternative to GAAP measures of performance.
Hexcel Corporation and Subsidiaries |
|
|
Schedule of Total Debt, Net of Cash |
| Table D |
|
| Unaudited |
| |||||||
|
| September 30, |
| June 30, |
| December 31, |
| |||
(In millions) |
| 2012 |
| 2012 |
| 2011 |
| |||
Notes payable and current maturities of capital lease obligations |
| $ | 17.1 |
| $ | 19.2 |
| $ | 12.6 |
|
Long-term notes payable and capital lease obligations |
| 279.3 |
| 280.7 |
| 238.3 |
| |||
Total Debt |
| 296.4 |
| 299.9 |
| 250.9 |
| |||
Less: Cash and cash equivalents |
| (43.2 | ) | (32.6 | ) | (49.5 | ) | |||
Total debt, net of cash |
| $ | 253.2 |
| $ | 267.3 |
| $ | 201.4 |
|