Howmet Aerospace Reports Fourth Quarter and Full Year 2022 Results
Howmet Aerospace (NYSE:HWM) reported robust financial results for Q4 and FY 2022, with significant revenue growth. Q4 2022 revenue reached $1.5 billion, an increase of 18% year over year, primarily boosted by a 29% rise in Commercial Aerospace. Net income for the quarter was $111 million or $0.26 per share, compared to $77 million in Q4 2021. For the full year, revenue totaled $5.7 billion, a 14% annual increase. The company also executed $400 million in share repurchases and $69 million in debt buybacks, and announced a $0.04 per share dividend. 2023 revenue guidance indicates growth of about 8%.
- Q4 2022 revenue increased 18% year over year to $1.5 billion.
- Full Year 2022 revenue reached $5.7 billion, up 14% year over year.
- Net income for Q4 2022 was $111 million, or $0.26 per share, a significant increase from $77 million in Q4 2021.
- Executed $400 million in share repurchases and $69 million in debt repurchases, enhancing shareholder value.
- Q1 2023 revenue guidance projected between $1.475 billion and $1.525 billion.
- Net income for the full year 2022, although increased, still indicated challenges with operating costs and expenses.
- Free cash flow of $540 million suggests heavy capital expenditures compared to depreciation and amortization.
Full Year 2022 Commercial Aerospace Revenue Up
Full Year 2022
Full Year 2022
Full Year 2023 Revenue Growth Guidance Approximately
Fourth Quarter 2022 Highlights
-
Revenue of
, up$1.5 billion 18% year over year, driven byCommercial Aerospace , up29% year over year -
Net income of
, or$111 million per share, versus$0.26 , or$77 million per share, in the fourth quarter 2021$0.18 -
Net income excluding special items of
, or$160 million per share, versus$0.38 , or$130 million per share, in the fourth quarter 2021$0.30 -
Adjusted EBITDA excluding special items of
, up$336 million 14% year over year -
Generated
cash from operations;$455 million of free cash flow;$410 million of cash used for financing activities; and$89 million of cash used for investing activities$29 million -
Cash balance at end of quarter of
;$792 million of common stock repurchases;$65 million per share dividend on common stock;$0.04 of debt repurchases$9 million
Full Year 2022 Highlights
-
Revenue of
, up$5.7 billion 14% year over year, driven byCommercial Aerospace , up28% year over year -
Net income of
, or$469 million per share, versus$1.11 , or$258 million per share, in the full year 2021$0.59 -
Net income excluding special items of
, or$593 million per share, versus$1.40 , or$442 million per share, in the full year 2021$1.01 -
Adjusted EBITDA excluding special items of
, up$1.3 billion 12% year over year -
Generated
cash from operations;$733 million in capital expenditures, less than depreciation & amortization of$193 million ;$265 million of free cash flow;$540 million of cash used for financing activities; and$526 million of cash used for investing activities$135 million -
of common stock repurchases;$400 million in dividends;$44 million of debt repurchases$69 million
2023 Guidance1
Q1 2023 Guidance |
FY 2023 Guidance |
||||||
Low |
Midpoint |
High |
Low |
Midpoint |
High |
||
Revenue |
|
|
|
|
|
|
|
Adj. EBITDA* |
|
|
|
|
|
|
|
Adj. EBITDA Margin* |
|
|
|
|
|
|
|
Adj. Earnings per Share* |
|
|
|
|
|
|
|
Free Cash Flow |
|
|
|
|
|
|
|
* Excluding Special Items
___________________________
1 Reconciliations of the forward-looking non-GAAP measures to the most directly comparable GAAP measures, as well as the directly comparable GAAP measures, are not available without unreasonable efforts due to the variability and complexity of the charges and other components excluded from the non-GAAP measures – for further detail, see “2023 Guidance” below.
Key Announcements
-
In the fourth quarter 2022,
Howmet Aerospace repurchased approximately 1.7 million shares of its common stock for , bringing full year 2022 share repurchases to approximately 11.4 million shares for$65 million at an average price per share of$400 million ; approximately$35.22 remains authorized for share repurchase.$947 million -
In the fourth quarter 2022, the Company repurchased approximately
of the aggregate principal amount of its$9 million 5.125% Notes due 2024 (“2024 Notes”), bringing full year 2022 debt repurchases to approximately with cash on hand. Debt actions taken over the course of full year 2022 reduces annualized interest expense by approximately$69 million .$4 million -
In
January 2023 , the Company repurchased an additional of the aggregate principal amount of its 2024 Notes with cash on hand.$26 million -
The Company increased the quarterly dividend of its common stock from
per share to$0.02 per share in the fourth quarter 2022.$0.04
Fourth quarter 2022 Adjusted EBITDA excluding special items was
Full year 2022 revenues were
Full year 2022 Adjusted EBITDA excluding special items was
“Cash generation in full year 2022 was strong, supporting
___________________________
2 Excluding Special Items
Fourth Quarter 2022 Segment Performance
Engine Products
Engine Products reported revenue of
Fastening Systems
Fastening Systems reported revenue of
Engineered Structures
Engineered Structures reported revenue of
Forged Wheels
Forged Wheels reported revenue of
Full Year 2022 Segment Performance
Segment performance in 2022 included the following:
-
Engine Products revenue of
, up$2.7 billion 18% year over year; segment Adjusted EBITDA was , up$729 million year over year; segment Adjusted EBITDA margin was$165 million 27.0% , up 230 basis points year over year. -
Fastening Systems revenue of
, up$1.1 billion 7% year over year; segment Adjusted EBITDA was , down$234 million year over year; segment Adjusted EBITDA margin was$5 million 20.9% , down 200 basis points year over year. -
Engineered Structures revenue of
, up$790 million 9% year over year; segment Adjusted EBITDA was , up$111 million year over year; segment Adjusted EBITDA margin was$8 million 14.1% , down 10 basis points year over year. -
Forged Wheels revenue of
, up$1.1 billion 15% year over year; segment Adjusted EBITDA was , down$278 million year over year; segment Adjusted EBITDA margin was$16 million 26.3% , down 560 basis points year over year. Higher aluminum prices unfavorably impacted year over year Adjusted EBITDA margin in the full year 2022 by approximately 350 basis points.
Repurchased Approximately 1.7
In the fourth quarter 2022,
Repurchased Approximately
In the fourth quarter 2022, the Company repurchased approximately
Repurchased Approximately
In
Howmet Aerospace Increased Common Stock Dividend in the Fourth Quarter 2022
The Company increased the quarterly dividend of its common stock from
2023 Guidance
Q1 2023 Guidance |
FY 2023 Guidance |
||||||
Low |
Midpoint |
High |
Low |
Midpoint |
High |
||
Revenue |
|
|
|
|
|
|
|
Adj. EBITDA1, 2 |
|
|
|
|
|
|
|
Adj. EBITDA Margin1, 2 |
|
|
|
|
|
|
|
Adj. Earnings per Share1, 2 |
|
|
|
|
|
|
|
Free Cash Flow2 |
|
|
|
|
|
|
|
1) Excluding Special Items
2) Reconciliations of the forward-looking non-GAAP financial measures to the most directly comparable GAAP financial measures, as well as the directly comparable GAAP measures, are not available without unreasonable efforts due to the variability and complexity of the charges and other components excluded from the non-GAAP measures, such as the effects of foreign currency movements, gains or losses on sales of assets, taxes, and any future restructuring or impairment charges. In addition, there is inherent variability already included in the GAAP measures, including, but not limited to, price/mix and volume. |
Full Year 2023 Guidance assumes the following aircraft build rates:
- Boeing 737-MAX: approximately 30 builds per month on average
- Airbus A320 family: approximately 53-54 builds per month on average
- Boeing 787: approximately 30 builds for the year
- Airbus A350: approximately 65-70 builds for the year
About
Dissemination of Company Information
Forward-Looking Statements
This release contains statements that relate to future events and expectations and as such constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements include those containing such words as "anticipates," "believes," "could," "estimates," "expects," "forecasts," "goal," "guidance," "intends," "may," "outlook," "plans," "projects," "seeks," "sees," "should," "targets," "will," "would," or other words of similar meaning. All statements that reflect Howmet Aerospace’s expectations, assumptions or projections about the future, other than statements of historical fact, are forward-looking statements, including, without limitation, statements, forecasts and outlook relating to the condition of end markets; future financial results or operating performance; future strategic actions;
Non-GAAP Financial Measures
Some of the information included in this release is derived from Howmet Aerospace’s consolidated financial information but is not presented in Howmet Aerospace’s financial statements prepared in accordance with accounting principles generally accepted in
___________________________________
Statement of Consolidated Operations (unaudited)
(in |
||||||||
|
Quarter ended |
|||||||
|
|
|
|
|
|
|||
Sales |
$ |
1,513 |
|
$ |
1,433 |
|
$ |
1,285 |
|
|
|
|
|
|
|||
Cost of goods sold (exclusive of expenses below) |
|
1,110 |
|
|
1,056 |
|
|
938 |
Selling, general administrative, and other expenses |
|
63 |
|
|
73 |
|
|
61 |
Research and development expenses |
|
9 |
|
|
7 |
|
|
4 |
Provision for depreciation and amortization |
|
67 |
|
|
65 |
|
|
67 |
Restructuring and other charges(1) |
|
44 |
|
|
4 |
|
|
68 |
Operating income |
|
220 |
|
|
228 |
|
|
147 |
|
|
|
|
|
|
|||
Loss on debt redemption |
|
— |
|
|
— |
|
|
5 |
Interest expense, net |
|
57 |
|
|
57 |
|
|
58 |
Other expense, net |
|
15 |
|
|
67 |
|
|
6 |
|
|
|
|
|
|
|||
Income before income taxes |
|
148 |
|
|
104 |
|
|
78 |
Provision for income taxes |
|
37 |
|
|
24 |
|
|
1 |
Net income |
$ |
111 |
|
$ |
80 |
|
$ |
77 |
|
|
|
|
|
|
|||
Amounts Attributable to Howmet Aerospace Common Shareholders: |
|
|
|
|
|
|||
Earnings per share - basic(2)(3): |
|
|
|
|
|
|||
Net income per share |
$ |
0.27 |
|
$ |
0.19 |
|
$ |
0.18 |
Average number of shares(3)(4) |
|
413,657,108 |
|
|
414,646,509 |
|
|
425,660,650 |
|
|
|
|
|
|
|||
Earnings per share - diluted(2)(3): |
|
|
|
|
|
|||
Net income per share |
$ |
0.26 |
|
$ |
0.19 |
|
$ |
0.18 |
Average number of shares(4) |
|
419,082,115 |
|
|
419,748,839 |
|
|
431,460,887 |
|
|
|
|
|
|
|||
Common stock outstanding at the end of the period |
|
412,155,057 |
|
|
413,704,596 |
|
|
421,691,912 |
(1) |
Restructuring and other charges for the quarter ended |
|
(2) |
In order to calculate both basic and diluted earnings per share, preferred stock dividends declared of |
|
(3) | For the quarters presented, the difference between the diluted average number of shares and the basic average number of shares related to share equivalents associated with outstanding awards and employee stock options. |
|
(4) | As average shares outstanding are used in the calculation of both basic and diluted earnings per share, the full impact of share repurchases is not realized in EPS in the year of repurchase for the periods presented. |
Statement of Consolidated Operations (unaudited)
(in |
|||||
For the year ended |
2022 |
|
2021 |
||
Sales |
$ |
5,663 |
|
$ |
4,972 |
Cost of goods sold (exclusive of expenses below) |
|
4,103 |
|
|
3,596 |
Selling, general administrative, and other expenses |
|
288 |
|
|
251 |
Research and development expenses |
|
32 |
|
|
17 |
Provision for depreciation and amortization |
|
265 |
|
|
270 |
Restructuring and other charges(1) |
|
56 |
|
|
90 |
Operating income |
|
919 |
|
|
748 |
Loss on debt redemption |
|
2 |
|
|
146 |
Interest expense, net |
|
229 |
|
|
259 |
Other expense, net |
|
82 |
|
|
19 |
Income before income taxes |
|
606 |
|
|
324 |
Provision for income taxes |
|
137 |
|
|
66 |
Net income |
$ |
469 |
|
$ |
258 |
|
|
|
|
||
Amounts Attributable to Howmet Aerospace Common Shareholders: |
|
|
|
||
Net income |
$ |
467 |
|
$ |
256 |
Earnings per share - basic(2)(3): |
|
|
|
||
Net income per share |
$ |
1.12 |
|
$ |
0.60 |
Average number of shares(4) |
|
416,043,332 |
|
|
429,834,301 |
Earnings per share - diluted(2)(3): |
|
|
|
||
Net income per share |
$ |
1.11 |
|
$ |
0.59 |
Average number of shares(4) |
|
421,438,922 |
|
|
435,471,834 |
(1) |
Restructuring and other charges for the year ended |
|
(2) |
In order to calculate both basic and diluted earnings per share, preferred stock dividends declared of |
|
(3) | For the years presented, the difference between the diluted average number of shares and the basic average number of shares related to share equivalents associated with outstanding awards and employee stock options. |
|
(4) | As average shares outstanding are used in the calculation of both basic and diluted earnings per share, the full impact of share repurchases is not realized in EPS in the year of repurchase for the years presented. |
Consolidated Balance Sheet (unaudited)
(in |
|||||||
|
|
|
|
||||
Assets |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
791 |
|
|
$ |
720 |
|
Receivables from customers, less allowances of |
|
506 |
|
|
|
367 |
|
Other receivables |
|
31 |
|
|
|
53 |
|
Inventories |
|
1,609 |
|
|
|
1,402 |
|
Prepaid expenses and other current assets |
|
206 |
|
|
|
195 |
|
Total current assets |
|
3,143 |
|
|
|
2,737 |
|
Properties, plants, and equipment, net |
|
2,332 |
|
|
|
2,467 |
|
|
|
4,013 |
|
|
|
4,067 |
|
Deferred income taxes |
|
54 |
|
|
|
184 |
|
Intangibles, net |
|
521 |
|
|
|
549 |
|
Other noncurrent assets |
|
192 |
|
|
|
215 |
|
Total assets |
$ |
10,255 |
|
|
$ |
10,219 |
|
|
|
|
|
||||
Liabilities |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Accounts payable, trade |
$ |
962 |
|
|
$ |
732 |
|
Accrued compensation and retirement costs |
|
195 |
|
|
|
198 |
|
Taxes, including income taxes |
|
48 |
|
|
|
61 |
|
Accrued interest payable |
|
75 |
|
|
|
74 |
|
Other current liabilities |
|
202 |
|
|
|
183 |
|
Short-term debt |
|
— |
|
|
|
5 |
|
Total current liabilities |
|
1,482 |
|
|
|
1,253 |
|
Long-term debt, less amount due within one year |
|
4,162 |
|
|
|
4,227 |
|
Accrued pension benefits |
|
633 |
|
|
|
771 |
|
Accrued other postretirement benefits |
|
109 |
|
|
|
153 |
|
Other noncurrent liabilities and deferred credits |
|
268 |
|
|
|
307 |
|
Total liabilities |
|
6,654 |
|
|
|
6,711 |
|
|
|
|
|
||||
Equity |
|
|
|
||||
|
|
|
|
||||
Preferred stock |
|
55 |
|
|
|
55 |
|
Common stock |
|
412 |
|
|
|
422 |
|
Additional capital |
|
3,947 |
|
|
|
4,291 |
|
Retained earnings |
|
1,028 |
|
|
|
603 |
|
Accumulated other comprehensive loss |
|
(1,841 |
) |
|
|
(1,863 |
) |
Total equity |
|
3,601 |
|
|
|
3,508 |
|
Total liabilities and equity |
$ |
10,255 |
|
|
$ |
10,219 |
|
Statement of Consolidated Cash Flows (unaudited)
(in |
|||||||
|
Year ended |
||||||
|
2022 |
|
2021 |
||||
Operating activities |
|
|
|
||||
Net income |
$ |
469 |
|
|
$ |
258 |
|
Adjustments to reconcile net income to cash provided from operations: |
|
|
|
||||
Depreciation and amortization |
|
265 |
|
|
|
270 |
|
Deferred income taxes |
|
79 |
|
|
|
38 |
|
Restructuring and other charges |
|
56 |
|
|
|
90 |
|
Net realized and unrealized losses |
|
18 |
|
|
|
9 |
|
Net periodic pension cost |
|
24 |
|
|
|
18 |
|
Stock-based compensation |
|
54 |
|
|
|
41 |
|
Loss on debt redemption |
|
2 |
|
|
|
146 |
|
Other |
|
12 |
|
|
|
20 |
|
Changes in assets and liabilities, excluding effects of acquisitions, divestitures, and foreign currency translation adjustments: |
|
|
|
||||
Increase in receivables |
|
(161 |
) |
|
|
(337 |
) |
(Increase) decrease in inventories |
|
(234 |
) |
|
|
60 |
|
(Increase) decrease in prepaid expenses and other current assets |
|
(6 |
) |
|
|
11 |
|
Increase in accounts payable, trade |
|
246 |
|
|
|
144 |
|
Increase (decrease) in accrued expenses |
|
23 |
|
|
|
(146 |
) |
Decrease in taxes, including income taxes |
|
(12 |
) |
|
|
(41 |
) |
Pension contributions |
|
(43 |
) |
|
|
(96 |
) |
Decrease (increase) in noncurrent assets |
|
1 |
|
|
|
(13 |
) |
Decrease in noncurrent liabilities |
|
(60 |
) |
|
|
(23 |
) |
Cash provided from operations |
|
733 |
|
|
|
449 |
|
Financing Activities |
|
|
|
||||
Net change in short-term borrowings |
|
(5 |
) |
|
|
(9 |
) |
Additions to debt |
|
— |
|
|
|
700 |
|
Repurchases and payments on debt |
|
(69 |
) |
|
|
(1,538 |
) |
Debt issuance costs |
|
— |
|
|
|
(11 |
) |
Premiums paid on early redemption of debt |
|
(2 |
) |
|
|
(138 |
) |
Repurchase of common stock |
|
(400 |
) |
|
|
(430 |
) |
Proceeds from exercise of employee stock options |
|
16 |
|
|
|
22 |
|
Dividends paid to shareholders |
|
(44 |
) |
|
|
(19 |
) |
Other |
|
(22 |
) |
|
|
(21 |
) |
Cash used for financing activities |
|
(526 |
) |
|
|
(1,444 |
) |
Investing Activities |
|
|
|
||||
Capital expenditures |
|
(193 |
) |
|
|
(199 |
) |
Proceeds from the sale of assets and businesses |
|
58 |
|
|
|
32 |
|
Sales of debt securities |
|
— |
|
|
|
6 |
|
Cash receipts from sold receivables |
|
— |
|
|
|
267 |
|
Other |
|
— |
|
|
|
1 |
|
Cash (used for) provided from investing activities |
|
(135 |
) |
|
|
107 |
|
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
|
(2 |
) |
|
|
(1 |
) |
Net change in cash, cash equivalents and restricted cash |
|
70 |
|
|
|
(889 |
) |
Cash, cash equivalents and restricted cash at beginning of year |
|
722 |
|
|
|
1,611 |
|
Cash, cash equivalents and restricted cash at end of period |
$ |
792 |
|
|
$ |
722 |
|
Segment Information (unaudited)
(in |
||||||||||||||||||||||||||
|
|
1Q21 |
|
|
2Q21 |
|
|
3Q21 |
|
|
4Q21 |
|
2021 |
|
1Q22 |
|
|
2Q22 |
|
|
3Q22 |
|
|
4Q22 |
|
2022 |
Engine Products |
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Third-party sales |
$ |
534 |
|
$ |
544 |
|
$ |
599 |
|
$ |
605 |
|
|
$ |
631 |
|
$ |
652 |
|
$ |
683 |
|
$ |
732 |
|
|
Inter-segment sales |
$ |
1 |
|
$ |
1 |
|
$ |
1 |
|
$ |
1 |
|
|
$ |
1 |
|
$ |
1 |
|
$ |
1 |
|
$ |
1 |
|
|
Provision for depreciation and amortization |
$ |
31 |
|
$ |
30 |
|
$ |
31 |
|
$ |
32 |
|
|
$ |
31 |
|
$ |
31 |
|
$ |
31 |
|
$ |
32 |
|
|
Segment Adjusted EBITDA |
$ |
132 |
|
$ |
130 |
|
$ |
151 |
|
$ |
151 |
|
|
$ |
173 |
|
$ |
179 |
|
$ |
186 |
|
$ |
191 |
|
|
Segment Adjusted EBITDA Margin |
|
24.7 |
% |
|
23.9 |
% |
|
25.2 |
% |
|
25.0 |
% |
|
|
27.4 |
% |
|
27.5 |
% |
|
27.2 |
% |
|
26.1 |
% |
|
Restructuring and other charges |
$ |
5 |
|
$ |
5 |
|
$ |
5 |
|
$ |
59 |
|
|
$ |
3 |
|
$ |
4 |
|
$ |
2 |
|
$ |
20 |
|
|
Capital expenditures |
$ |
11 |
|
$ |
16 |
|
$ |
21 |
|
$ |
26 |
|
|
$ |
27 |
|
$ |
24 |
|
$ |
23 |
|
$ |
20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Fastening Systems |
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Third-party sales |
$ |
272 |
|
$ |
262 |
|
$ |
254 |
|
$ |
256 |
|
|
$ |
264 |
|
$ |
277 |
|
$ |
291 |
|
$ |
285 |
|
|
Inter-segment sales |
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$— |
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$— |
Provision for depreciation and amortization |
$ |
12 |
|
$ |
13 |
|
$ |
12 |
|
$ |
12 |
|
|
$ |
12 |
|
$ |
11 |
|
$ |
11 |
|
$ |
11 |
|
|
Segment Adjusted EBITDA |
$ |
57 |
|
$ |
63 |
|
$ |
59 |
|
$ |
60 |
|
|
$ |
56 |
|
$ |
56 |
|
$ |
64 |
|
$ |
58 |
|
|
Segment Adjusted EBITDA Margin |
|
21.0 |
% |
|
24.0 |
% |
|
23.2 |
% |
|
23.4 |
% |
|
|
21.2 |
% |
|
20.2 |
% |
|
22.0 |
% |
|
20.4 |
% |
|
Restructuring and other charges (credits) |
$ |
2 |
|
$ |
3 |
|
$ |
3 |
|
$ |
(8 |
) |
$— |
$ |
(3 |
) |
$ |
— |
|
$ |
— |
|
$ |
11 |
|
|
Capital expenditures |
$ |
5 |
|
$ |
9 |
|
$ |
8 |
|
$ |
20 |
|
|
$ |
15 |
|
$ |
8 |
|
$ |
7 |
|
$ |
9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Engineered Structures |
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Third-party sales |
$ |
176 |
|
$ |
160 |
|
$ |
199 |
|
$ |
190 |
|
|
$ |
182 |
|
$ |
185 |
|
$ |
193 |
|
$ |
230 |
|
|
Inter-segment sales |
$ |
1 |
|
$ |
2 |
|
$ |
1 |
|
$ |
2 |
|
|
$ |
1 |
|
$ |
1 |
|
$ |
3 |
|
$ |
1 |
|
|
Provision for depreciation and amortization |
$ |
12 |
|
$ |
13 |
|
$ |
12 |
|
$ |
12 |
|
|
$ |
12 |
|
$ |
12 |
|
$ |
12 |
|
$ |
12 |
|
|
Segment Adjusted EBITDA |
$ |
22 |
|
$ |
24 |
|
$ |
26 |
|
$ |
31 |
|
|
$ |
23 |
|
$ |
26 |
|
$ |
28 |
|
$ |
34 |
|
|
Segment Adjusted EBITDA Margin |
|
12.5 |
% |
|
15.0 |
% |
|
13.1 |
% |
|
16.3 |
% |
|
|
12.6 |
% |
|
14.1 |
% |
|
14.5 |
% |
|
14.8 |
% |
|
Restructuring and other charges |
$ |
1 |
|
$ |
— |
|
$ |
— |
|
$ |
15 |
|
|
$ |
2 |
|
$ |
1 |
|
$ |
1 |
|
$ |
3 |
|
|
Capital expenditures |
$ |
5 |
|
$ |
5 |
|
$ |
3 |
|
$ |
8 |
|
|
$ |
7 |
|
$ |
2 |
|
$ |
3 |
|
$ |
5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Forged Wheels |
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Third-party sales |
$ |
227 |
|
$ |
229 |
|
$ |
231 |
|
$ |
234 |
|
|
$ |
247 |
|
$ |
279 |
|
$ |
266 |
|
$ |
266 |
|
|
Inter-segment sales |
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$— |
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$— |
Provision for depreciation and amortization |
$ |
10 |
|
$ |
9 |
|
$ |
10 |
|
$ |
10 |
|
|
$ |
10 |
|
$ |
10 |
|
$ |
10 |
|
$ |
10 |
|
|
Segment Adjusted EBITDA |
$ |
80 |
|
$ |
70 |
|
$ |
72 |
|
$ |
72 |
|
|
$ |
67 |
|
$ |
75 |
|
$ |
64 |
|
$ |
72 |
|
|
Segment Adjusted EBITDA Margin |
|
35.2 |
% |
|
30.6 |
% |
|
31.2 |
% |
|
30.8 |
% |
|
|
27.1 |
% |
|
26.9 |
% |
|
24.1 |
% |
|
27.1 |
% |
|
Restructuring and other charges |
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$— |
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
2 |
|
|
Capital expenditures |
$ |
9 |
|
$ |
13 |
|
$ |
15 |
|
$ |
8 |
|
|
$ |
9 |
|
$ |
5 |
|
$ |
6 |
|
$ |
8 |
|
|
Differences between the total segment and consolidated totals are in Corporate. |
Calculation of Financial Measures (unaudited)
(in |
|||||||||||||||||||||
Reconciliation of Total Segment Adjusted EBITDA to Consolidated Income Before Income Taxes |
|||||||||||||||||||||
|
|
1Q21 |
|
2Q21 |
|
3Q21 |
|
4Q21 |
2021 |
|
1Q22 |
|
2Q22 |
|
3Q22 |
|
4Q22 |
2022 |
|||
Income before income taxes |
$ |
113 |
$ |
110 |
$ |
23 |
$ |
78 |
$ |
324 |
$ |
171 |
$ |
183 |
|
$ |
104 |
$ |
148 |
$ |
606 |
Loss on debt redemption |
|
— |
|
23 |
|
118 |
|
5 |
|
146 |
|
— |
|
2 |
|
|
— |
|
— |
|
2 |
Interest expense, net |
|
72 |
|
66 |
|
63 |
|
58 |
|
259 |
|
58 |
|
57 |
|
|
57 |
|
57 |
|
229 |
Other expense (income), net |
|
4 |
|
8 |
|
1 |
|
6 |
|
19 |
|
1 |
|
(1 |
) |
|
67 |
|
15 |
|
82 |
Operating income |
$ |
189 |
$ |
207 |
$ |
205 |
$ |
147 |
$ |
748 |
$ |
230 |
$ |
241 |
|
$ |
228 |
$ |
220 |
$ |
919 |
Segment provision for depreciation and amortization |
|
65 |
|
65 |
|
65 |
|
66 |
|
261 |
|
65 |
|
64 |
|
|
64 |
|
65 |
|
258 |
Unallocated amounts: |
|
|
|
|
|
|
|
|
|
|
|||||||||||
Restructuring and other charges |
|
9 |
|
5 |
|
8 |
|
68 |
|
90 |
|
2 |
|
6 |
|
|
4 |
|
44 |
|
56 |
Corporate expense(1) |
|
28 |
|
10 |
|
30 |
|
33 |
|
101 |
|
22 |
|
25 |
|
|
46 |
|
26 |
|
119 |
Total Segment Adjusted EBITDA |
$ |
291 |
$ |
287 |
$ |
308 |
$ |
314 |
$ |
1,200 |
$ |
319 |
$ |
336 |
|
$ |
342 |
$ |
355 |
$ |
1,352 |
Total Segment Adjusted EBITDA is a non-GAAP financial measure. Management believes that this measure is meaningful to investors because Total Segment Adjusted EBITDA provides additional information with respect to the Company's operating performance and the Company’s ability to meet its financial obligations. The Total Segment Adjusted EBITDA presented may not be comparable to similarly titled measures of other companies. Howmet’s definition of Total Segment Adjusted EBITDA (Earnings before interest, taxes, depreciation, and amortization) is net margin plus an add-back for depreciation and amortization. Net margin is equivalent to Sales minus the following items: Cost of goods sold; Selling, general administrative, and other expenses; Research and development expenses; and Provision for depreciation and amortization. Special items, including Restructuring and other charges, are excluded from net margin and Segment Adjusted EBITDA. Differences between the total segment and consolidated totals are in Corporate. | ||
|
||
(1) |
For the quarter ended |
Calculation of Financial Measures (unaudited), continued
(in |
|||||||||||||||||||
Reconciliation of Free cash flow |
Quarter ended |
|
Year ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
Cash provided from operations |
$ |
55 |
|
|
$ |
158 |
|
|
$ |
65 |
|
|
$ |
455 |
|
|
$ |
733 |
|
Capital expenditures |
|
(62 |
) |
|
|
(44 |
) |
|
|
(42 |
) |
|
|
(45 |
) |
|
|
(193 |
) |
Free cash flow |
$ |
(7 |
) |
|
$ |
114 |
|
|
$ |
23 |
|
|
$ |
410 |
|
|
$ |
540 |
|
The Accounts Receivable Securitization program remains unchanged at
The proceeds from the sale of the corporate center in the second quarter are part of cash provided from investing activities which are not included in Free cash flow.
Free cash flow is a non-GAAP financial measure. Management believes that this measure is meaningful to investors because management reviews cash flows generated from operations after taking into consideration capital expenditures (due to the fact that these expenditures are considered necessary to maintain and expand the Company's asset base and are expected to generate future cash flows from operations). It is important to note that Free cash flow does not represent the residual cash flow available for discretionary expenditures since other non-discretionary expenditures, such as mandatory debt service requirements, are not deducted from the measure. |
Calculation of Financial Measures (unaudited), continued
(in |
|||||||||||||||||||
Reconciliation of Net income excluding Special items |
Quarter ended |
|
Year ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
Net income |
$ |
77 |
|
|
$ |
80 |
|
|
$ |
111 |
|
|
$ |
258 |
|
|
$ |
469 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Diluted earnings per share (EPS) |
$ |
0.18 |
|
|
$ |
0.19 |
|
|
$ |
0.26 |
|
|
$ |
0.59 |
|
|
$ |
1.11 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Special items: |
|
|
|
|
|
|
|
|
|
||||||||||
Restructuring and other charges |
|
68 |
|
|
|
4 |
|
|
|
44 |
|
|
|
90 |
|
|
|
56 |
|
Discrete tax items(1) |
|
18 |
|
|
|
(2 |
) |
|
|
3 |
|
|
|
9 |
|
|
|
(8 |
) |
Other special items |
|
|
|
|
|
|
|
|
|
||||||||||
Debt tender fees and related costs |
|
4 |
|
|
|
— |
|
|
|
— |
|
|
|
147 |
|
|
|
2 |
|
Plant fire (reimbursements) costs, net |
|
(11 |
) |
|
|
25 |
|
|
|
4 |
|
|
|
(3 |
) |
|
|
36 |
|
Judgment from legal proceeding |
|
— |
|
|
|
65 |
|
|
|
— |
|
|
|
— |
|
|
|
65 |
|
Legal and other advisory reimbursements |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(4 |
) |
|
|
(3 |
) |
Costs associated with closures, shutdowns, and other items |
|
25 |
|
|
|
1 |
|
|
|
1 |
|
|
|
35 |
|
|
|
3 |
|
Other tax items |
|
3 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total Other special items |
|
21 |
|
|
|
91 |
|
|
|
5 |
|
|
|
175 |
|
|
|
103 |
|
Tax impact(2) |
|
(54 |
) |
|
|
(21 |
) |
|
|
(3 |
) |
|
|
(90 |
) |
|
|
(27 |
) |
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income excluding Special items |
$ |
130 |
|
|
$ |
152 |
|
|
$ |
160 |
|
|
$ |
442 |
|
|
$ |
593 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Diluted EPS excluding Special items |
$ |
0.30 |
|
|
$ |
0.36 |
|
|
$ |
0.38 |
|
|
$ |
1.01 |
|
|
$ |
1.40 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Average number of shares - diluted EPS excluding Special items |
|
431,460,887 |
|
|
|
419,748,839 |
|
|
|
419,082,115 |
|
|
|
435,471,834 |
|
|
|
421,438,922 |
|
Net income excluding Special items and Diluted EPS excluding Special items are non-GAAP financial measures. Management believes that these measures are meaningful to investors because management reviews the operating results of the Company excluding the impacts of Restructuring and other charges, Discrete tax items, and Other special items (collectively, “Special items”). There can be no assurances that additional Special items will not occur in future periods. To compensate for this limitation, management believes that it is appropriate to consider both Net income determined under GAAP as well as Net income excluding Special items and Diluted EPS excluding Special items. |
||
(1) | Discrete tax items for each period included the following: |
|
|
||
|
||
|
||
|
||
|
||
(2) | The Tax impact on Special items is based on the applicable statutory rates whereby the difference between such rates and the Company’s consolidated estimated annual effective tax rate is itself a Special item. |
Calculation of Financial Measures (unaudited), continued
(in |
|||||||||||||||||||||||||||||||||||||||
Reconciliation of Net income excluding Special items |
|
3Q20 |
|
|
|
4Q20 |
|
|
|
1Q21 |
|
|
|
2Q21 |
|
|
|
3Q21 |
|
|
|
4Q21 |
|
|
|
1Q22 |
|
|
|
2Q22 |
|
|
|
3Q22 |
|
|
|
4Q22 |
|
Net income |
$ |
36 |
|
|
$ |
106 |
|
|
$ |
80 |
|
|
$ |
74 |
|
|
$ |
27 |
|
|
$ |
77 |
|
|
$ |
131 |
|
|
$ |
147 |
|
|
$ |
80 |
|
|
$ |
111 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Diluted earnings per share (EPS) |
$ |
0.08 |
|
|
$ |
0.24 |
|
|
$ |
0.18 |
|
|
$ |
0.17 |
|
|
$ |
0.06 |
|
|
$ |
0.18 |
|
|
$ |
0.31 |
|
|
$ |
0.35 |
|
|
$ |
0.19 |
|
|
$ |
0.26 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Special items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Restructuring and other charges |
|
22 |
|
|
|
16 |
|
|
|
9 |
|
|
|
5 |
|
|
|
8 |
|
|
|
68 |
|
|
|
2 |
|
|
|
6 |
|
|
|
4 |
|
|
|
44 |
|
Discrete tax items |
|
(41 |
) |
|
|
(76 |
) |
|
|
(1 |
) |
|
|
4 |
|
|
|
(12 |
) |
|
|
18 |
|
|
|
(2 |
) |
|
|
(7 |
) |
|
|
(2 |
) |
|
|
3 |
|
Other special items |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Debt tender fees and related costs |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
23 |
|
|
|
120 |
|
|
|
4 |
|
|
|
— |
|
|
|
2 |
|
|
|
— |
|
|
|
— |
|
Plant fire costs (reimbursements), net |
|
7 |
|
|
|
(19 |
) |
|
|
10 |
|
|
|
(3 |
) |
|
|
1 |
|
|
|
(11 |
) |
|
|
5 |
|
|
|
2 |
|
|
|
25 |
|
|
|
4 |
|
Release of tax indemnification receivable |
|
— |
|
|
|
53 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Judgment from legal proceeding |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
65 |
|
|
|
— |
|
Legal and other advisory reimbursements |
|
(2 |
) |
|
|
(3 |
) |
|
|
— |
|
|
|
(4 |
) |
|
|
— |
|
|
|
— |
|
|
|
(3 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Costs associated with closures, shutdowns, and other items |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
10 |
|
|
|
25 |
|
|
|
— |
|
|
|
1 |
|
|
|
1 |
|
|
|
1 |
|
Reversal of state investment tax credits |
|
— |
|
|
|
9 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Other tax items |
|
(2 |
) |
|
|
4 |
|
|
|
(3 |
) |
|
|
2 |
|
|
|
(2 |
) |
|
|
3 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total Other special items |
|
3 |
|
|
|
44 |
|
|
|
7 |
|
|
|
18 |
|
|
|
129 |
|
|
|
21 |
|
|
|
2 |
|
|
|
5 |
|
|
|
91 |
|
|
|
5 |
|
Tax impact |
|
(7 |
) |
|
|
2 |
|
|
|
1 |
|
|
|
(5 |
) |
|
|
(32 |
) |
|
|
(54 |
) |
|
|
(1 |
) |
|
|
(2 |
) |
|
|
(21 |
) |
|
|
(3 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Net income excluding Special items |
$ |
13 |
|
|
$ |
92 |
|
|
$ |
96 |
|
|
$ |
96 |
|
|
$ |
120 |
|
|
$ |
130 |
|
|
$ |
132 |
|
|
$ |
149 |
|
|
$ |
152 |
|
|
$ |
160 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Diluted EPS excluding Special items |
$ |
0.03 |
|
|
$ |
0.21 |
|
|
$ |
0.22 |
|
|
$ |
0.22 |
|
|
$ |
0.27 |
|
|
$ |
0.30 |
|
|
$ |
0.31 |
|
|
$ |
0.35 |
|
|
$ |
0.36 |
|
|
$ |
0.38 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Average number of shares - diluted EPS excluding Special items |
|
439 |
|
|
|
438 |
|
|
|
439 |
|
|
|
437 |
|
|
|
434 |
|
|
|
431 |
|
|
|
425 |
|
|
|
422 |
|
|
|
420 |
|
|
|
419 |
|
Net income excluding Special items and Diluted EPS excluding Special items are non-GAAP financial measures. Management believes that these measures are meaningful to investors because management reviews the operating results of the Company excluding the impacts of Restructuring and other charges, Discrete tax items, and Other special items (collectively, “Special items”). There can be no assurances that additional Special items will not occur in future periods. To compensate for this limitation, management believes that it is appropriate to consider both Net income determined under GAAP as well as Net income excluding Special items and Diluted EPS excluding Special items. |
Calculation of Financial Measures (unaudited), continued
(in |
|||||||||||||||||||||
Reconciliation of Operational Tax Rate |
Quarter ended |
|
Year ended |
||||||||||||||||||
Effective tax
|
|
Special
|
|
Operational
|
|
Effective tax
|
|
Special
|
|
Operational
|
|||||||||||
Income before income taxes |
$ |
148 |
|
|
$ |
49 |
|
$ |
197 |
|
|
$ |
606 |
|
|
$ |
159 |
|
$ |
765 |
|
Provision for income taxes |
$ |
37 |
|
|
$ |
— |
|
$ |
37 |
|
|
$ |
137 |
|
|
$ |
35 |
|
$ |
172 |
|
Tax rate |
|
25.0 |
% |
|
|
|
|
18.8 |
% |
|
|
22.6 |
% |
|
|
|
|
22.5 |
% |
Operational tax rate is a non-GAAP financial measure. Management believes that this measure is meaningful to investors because management reviews the operating results of the Company excluding the impacts of Special items. There can be no assurances that additional Special items will not occur in future periods. To compensate for this limitation, management believes that it is appropriate to consider both the Effective tax rate determined under GAAP as well as the Operational tax rate. | ||
|
||
(1) |
Special items for the quarter ended |
|
(2) | Tax Special items includes discrete tax items, the tax impact on Special items based on the applicable statutory rates, the difference between such rates and the Company’s consolidated estimated annual effective tax rate and other tax related items. Discrete tax items for each period included the following: |
|
|
||
|
Calculation of Financial Measures (unaudited), continued
(in |
|||||||||||||||||||
Reconciliation of Adjusted EBITDA and Adjusted EBITDA margin excluding Special items |
Quarter ended |
|
Year ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
Sales |
$ |
1,285 |
|
|
$ |
1,433 |
|
|
$ |
1,513 |
|
|
$ |
4,972 |
|
|
$ |
5,663 |
|
Operating income |
$ |
147 |
|
|
$ |
228 |
|
|
$ |
220 |
|
|
$ |
748 |
|
|
$ |
919 |
|
Operating income margin |
|
11.4 |
% |
|
|
15.9 |
% |
|
|
14.5 |
% |
|
|
15.0 |
% |
|
|
16.2 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income |
$ |
77 |
|
|
$ |
80 |
|
|
$ |
111 |
|
|
$ |
258 |
|
|
$ |
469 |
|
Add: |
|
|
|
|
|
|
|
|
|
||||||||||
Provision for income taxes |
$ |
1 |
|
|
$ |
24 |
|
|
$ |
37 |
|
|
$ |
66 |
|
|
$ |
137 |
|
Other expense, net |
|
6 |
|
|
|
67 |
|
|
|
15 |
|
|
|
19 |
|
|
|
82 |
|
Loss on debt redemption |
|
5 |
|
|
|
— |
|
|
|
— |
|
|
|
146 |
|
|
|
2 |
|
Interest expense, net |
|
58 |
|
|
|
57 |
|
|
|
57 |
|
|
|
259 |
|
|
|
229 |
|
Restructuring and other charges |
|
68 |
|
|
|
4 |
|
|
|
44 |
|
|
|
90 |
|
|
|
56 |
|
Provision for depreciation and amortization |
|
67 |
|
|
|
65 |
|
|
|
67 |
|
|
|
270 |
|
|
|
265 |
|
Adjusted EBITDA |
$ |
282 |
|
|
$ |
297 |
|
|
$ |
331 |
|
|
$ |
1,108 |
|
|
$ |
1,240 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Add: |
|
|
|
|
|
|
|
|
|
||||||||||
Plant fire (reimbursements) costs, net |
$ |
(11 |
) |
|
$ |
25 |
|
|
$ |
4 |
|
|
$ |
(4 |
) |
|
$ |
36 |
|
Legal and other advisory reimbursements |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(4 |
) |
|
|
(3 |
) |
Costs associated with closures, shutdowns, and other items |
|
25 |
|
|
|
1 |
|
|
|
1 |
|
|
|
35 |
|
|
|
3 |
|
Adjusted EBITDA excluding Special items |
$ |
296 |
|
|
$ |
323 |
|
|
$ |
336 |
|
|
$ |
1,135 |
|
|
$ |
1,276 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA margin excluding Special items |
|
23.0 |
% |
|
|
22.5 |
% |
|
|
22.2 |
% |
|
|
22.8 |
% |
|
|
22.5 |
% |
Incremental margin |
Quarter ended |
|
|
|
Year Ended |
|
|
||||||||||||||
|
|
|
|
Q4 2022 YoY |
|
|
|
|
|
FY 2022 YoY |
|||||||||||
Third-party sales |
$ |
1,285 |
|
$ |
1,513 |
|
|
|
|
$ |
4,972 |
|
$ |
5,663 |
|
|
|
||||
Year-over-Year Material cost pass through |
|
|
|
(55 |
) |
|
|
|
|
|
|
(225 |
) |
|
|
||||||
Third-party sales excluding Material cost pass through (b) |
$ |
1,285 |
|
$ |
1,458 |
|
|
$ |
173 |
|
|
$ |
4,972 |
|
$ |
5,438 |
|
|
$ |
466 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA excluding Special items (a) |
$ |
296 |
|
$ |
336 |
|
|
$ |
40 |
|
|
$ |
1,135 |
|
$ |
1,276 |
|
|
$ |
141 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Incremental margin (a)/(b) |
|
|
|
|
|
23 |
% |
|
|
|
|
|
|
30 |
% |
||||||
Adjusted EBITDA, Adjusted EBITDA excluding Special items, Adjusted EBITDA margin excluding Special items, and Incremental margin are non-GAAP financial measures. Management believes that these measures are meaningful to investors because they provide additional information with respect to the Company's operating performance and the Company’s ability to meet its financial obligations. The Adjusted EBITDA presented may not be comparable to similarly titled measures of other companies. The Company's definition of Adjusted EBITDA (Earnings before interest, taxes, depreciation, and amortization) is net margin plus an add-back for depreciation and amortization. Net margin is equivalent to Sales minus the following items: Cost of goods sold, Selling, general administrative, and other expenses, Research and development expenses, and Provision for depreciation and amortization. |
Calculation of Financial Measures (unaudited), continued
(in |
||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
Reconciliation of Adjusted EBITDA excluding Special items |
3Q20 |
|
4Q20 |
|
1Q21 |
|
2Q21 |
|
3Q21 |
|
4Q21 |
|
1Q22 |
|
2Q22 |
|
3Q22 |
|
4Q22 |
|||||||||||||||||
Net income |
$ |
36 |
|
|
$ |
106 |
|
|
$ |
80 |
|
$ |
74 |
|
|
$ |
27 |
|
|
$ |
77 |
|
|
$ |
131 |
|
|
$ |
147 |
|
|
$ |
80 |
|
$ |
111 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
(Benefit) provision for income taxes |
$ |
(48 |
) |
|
$ |
(35 |
) |
|
$ |
33 |
|
$ |
36 |
|
|
$ |
(4 |
) |
|
$ |
1 |
|
|
$ |
40 |
|
|
$ |
36 |
|
|
$ |
24 |
|
$ |
37 |
Other expense (income), net |
|
8 |
|
|
|
74 |
|
|
|
4 |
|
|
8 |
|
|
|
1 |
|
|
|
6 |
|
|
|
1 |
|
|
|
(1 |
) |
|
|
67 |
|
|
15 |
Loss on debt redemption |
|
— |
|
|
|
— |
|
|
|
— |
|
|
23 |
|
|
|
118 |
|
|
|
5 |
|
|
|
— |
|
|
|
2 |
|
|
|
— |
|
|
— |
Interest expense, net |
|
77 |
|
|
|
76 |
|
|
|
72 |
|
|
66 |
|
|
|
63 |
|
|
|
58 |
|
|
|
58 |
|
|
|
57 |
|
|
|
57 |
|
|
57 |
Restructuring and other charges |
|
22 |
|
|
|
16 |
|
|
|
9 |
|
|
5 |
|
|
|
8 |
|
|
|
68 |
|
|
|
2 |
|
|
|
6 |
|
|
|
4 |
|
|
44 |
Provision for depreciation and amortization |
|
68 |
|
|
|
67 |
|
|
|
68 |
|
|
67 |
|
|
|
68 |
|
|
|
67 |
|
|
|
66 |
|
|
|
67 |
|
|
|
65 |
|
|
67 |
Adjusted EBITDA |
$ |
163 |
|
|
$ |
304 |
|
|
$ |
266 |
|
$ |
279 |
|
|
$ |
281 |
|
|
$ |
282 |
|
|
$ |
298 |
|
|
$ |
314 |
|
|
$ |
297 |
|
$ |
331 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Plant fire costs (reimbursements), net |
$ |
7 |
|
|
$ |
(19 |
) |
|
$ |
9 |
|
$ |
(3 |
) |
|
$ |
1 |
|
|
$ |
(11 |
) |
|
$ |
5 |
|
|
$ |
2 |
|
|
$ |
25 |
|
$ |
4 |
Costs associated with closures, shutdowns, and other items |
|
— |
|
|
|
— |
|
|
|
— |
|
|
— |
|
|
|
10 |
|
|
|
25 |
|
|
|
— |
|
|
|
1 |
|
|
|
1 |
|
|
1 |
Legal and other advisory reimbursements |
|
(2 |
) |
|
|
(3 |
) |
|
|
— |
|
|
(4 |
) |
|
|
— |
|
|
|
— |
|
|
|
(3 |
) |
|
|
— |
|
|
|
— |
|
|
— |
Adjusted EBITDA excluding Special items |
$ |
168 |
|
|
$ |
282 |
|
|
$ |
275 |
|
$ |
272 |
|
|
$ |
292 |
|
|
$ |
296 |
|
|
$ |
300 |
|
|
$ |
317 |
|
|
$ |
323 |
|
$ |
336 |
Adjusted EBITDA and Adjusted EBITDA excluding Special items are non-GAAP financial measures. Management believes that these measures are meaningful to investors because they provide additional information with respect to the Company's operating performance and the Company’s ability to meet its financial obligations. The Adjusted EBITDA presented may not be comparable to similarly titled measures of other companies. The Company's definition of Adjusted EBITDA (Earnings before interest, taxes, depreciation, and amortization) is net margin plus an add-back for depreciation and amortization. Net margin is equivalent to Sales minus the following items: Cost of goods sold, Selling, general administrative, and other expenses, Research and development expenses, and Provision for depreciation and amortization. |
Calculation of Financial Measures (unaudited), continued
(in |
|||||||||||||||||||
Reconciliation of Adjusted EBITDA and Adjusted EBITDA margin excluding Special items and Material cost pass through |
Quarter ended |
|
Year ended |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||
Net income |
$ |
131 |
|
|
$ |
147 |
|
|
$ |
80 |
|
|
$ |
111 |
|
|
$ |
469 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Add: |
|
|
|
|
|
|
|
|
|
||||||||||
Provision for income taxes |
$ |
40 |
|
|
$ |
36 |
|
|
$ |
24 |
|
|
$ |
37 |
|
|
$ |
137 |
|
Other expense (income), net |
|
1 |
|
|
|
(1 |
) |
|
|
67 |
|
|
|
15 |
|
|
|
82 |
|
Loss on debt redemption |
|
— |
|
|
|
2 |
|
|
|
— |
|
|
|
— |
|
|
|
2 |
|
Interest expense, net |
|
58 |
|
|
|
57 |
|
|
|
57 |
|
|
|
57 |
|
|
|
229 |
|
Restructuring and other charges |
|
2 |
|
|
|
6 |
|
|
|
4 |
|
|
|
44 |
|
|
|
56 |
|
Provision for depreciation and amortization |
|
66 |
|
|
|
67 |
|
|
|
65 |
|
|
|
67 |
|
|
|
265 |
|
Adjusted EBITDA |
$ |
298 |
|
|
$ |
314 |
|
|
$ |
297 |
|
|
$ |
331 |
|
|
$ |
1,240 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Add: |
|
|
|
|
|
|
|
|
|
||||||||||
Plant fire costs, net |
$ |
5 |
|
|
$ |
2 |
|
|
$ |
25 |
|
|
$ |
4 |
|
|
$ |
36 |
|
Legal and other advisory reimbursements |
|
(3 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(3 |
) |
Costs associated with closures, shutdowns, and other items |
|
— |
|
|
|
1 |
|
|
|
1 |
|
|
|
1 |
|
|
|
3 |
|
Adjusted EBITDA excluding Special items (a) |
$ |
300 |
|
|
$ |
317 |
|
|
$ |
323 |
|
|
$ |
336 |
|
|
$ |
1,276 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Third-party sales (b) |
$ |
1,324 |
|
|
$ |
1,393 |
|
|
$ |
1,433 |
|
|
$ |
1,513 |
|
|
$ |
5,663 |
|
Year-over-Year Material cost pass through |
|
(40 |
) |
|
|
(60 |
) |
|
|
(70 |
) |
|
|
(55 |
) |
|
|
(225 |
) |
Third-party sales excluding Year-over-Year Material cost pass through (c) |
$ |
1,284 |
|
|
$ |
1,333 |
|
|
$ |
1,363 |
|
|
$ |
1,458 |
|
|
$ |
5,438 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted EBITDA margin excluding Special items (a)/(b) |
|
22.7 |
% |
|
|
22.8 |
% |
|
|
22.5 |
% |
|
|
22.2 |
% |
|
|
22.5 |
% |
Adjusted EBITDA margin excluding Special items and Year-over-Year Material cost pass through (a)/(c) |
|
23.4 |
% |
|
|
23.8 |
% |
|
|
23.7 |
% |
|
|
23.0 |
% |
|
|
23.5 |
% |
Adjusted EBITDA, Adjusted EBITDA excluding Special items, Third-party sales excluding Year-over-Year Material cost pass through, Adjusted EBITDA margin excluding Special items, and Adjusted EBITDA margin excluding Special items and Year-over-Year Material cost pass through are non-GAAP financial measures. Management believes that these measures are meaningful to investors because they provide additional information with respect to the Company's operating performance and the Company’s ability to meet its financial obligations. The Adjusted EBITDA presented may not be comparable to similarly titled measures of other companies. The Company's definition of Adjusted EBITDA (Earnings before interest, taxes, depreciation, and amortization) is net margin plus an add-back for depreciation and amortization. Net margin is equivalent to Sales minus the following items: Cost of goods sold, Selling, general administrative, and other expenses, Research and development expenses, and Provision for depreciation and amortization. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20230214005200/en/
Investor Contact
(412) 553-1950
Paul.Luther@howmet.com
Media Contact
(412) 553-2666
Rob.Morrison@howmet.com
Source:
FAQ
What were Howmet Aerospace's Q4 2022 revenue figures?
What is Howmet Aerospace's revenue growth guidance for FY 2023?
How did Howmet Aerospace perform financially in FY 2022?
What were the key financial highlights from Howmet Aerospace's Q4 2022 report?