Hexcel Reports 2025 Third Quarter Results
|
See Table C for reconciliation of GAAP and non-GAAP operating income, net income, earnings per share and operating cash flow to free cash flow. Free cash flow is cash from operations less capital expenditures.
Summary of Results from Operations |
|||||||||||||||||
|
|
Quarters Ended |
|
|
|
Nine Months Ended |
|
|
|||||||||
|
|
September 30, |
|
|
|
September 30, |
|
|
|||||||||
(In millions, except per share data) |
|
2025 |
|
|
2024 |
|
|
% Change |
2025 |
|
2024 |
|
% Change |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net Sales |
|
$ |
456.2 |
|
|
$ |
456.5 |
|
|
(0.1)% |
$ |
1,402.6 |
|
$ |
1,429.2 |
|
(1.9)% |
Net sales change in constant currency |
|
|
|
|
|
|
|
(0.6)% |
|
|
|
|
(2.2)% |
||||
|
|
36.0 |
|
|
|
52.5 |
|
|
(31.4)% |
|
110.2 |
|
|
177.2 |
|
(37.8)% |
|
Net Income |
|
|
20.6 |
|
|
|
39.8 |
|
|
(48.2)% |
|
63.0 |
|
|
126.3 |
|
(50.1)% |
Diluted net income per common share |
|
$ |
0.26 |
|
|
$ |
0.49 |
|
|
(46.9)% |
$ |
0.78 |
|
$ |
1.52 |
|
(48.7)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Non-GAAP measures for year-over-year comparison (Table C) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Adjusted Operating Income |
|
$ |
44.8 |
|
|
$ |
52.9 |
|
|
(15.3)% |
$ |
144.3 |
|
$ |
179.0 |
|
(19.4)% |
As a % of sales |
|
|
9.8 |
% |
|
|
11.6 |
% |
|
|
|
10.3 |
% |
|
12.5 |
% |
|
Adjusted Net Income |
|
|
29.8 |
|
|
|
38.3 |
|
|
(22.2)% |
|
100.4 |
|
|
125.9 |
|
(20.3)% |
Adjusted diluted net income per share |
|
$ |
0.37 |
|
|
$ |
0.47 |
|
|
(21.3)% |
$ |
1.24 |
|
$ |
1.51 |
|
(17.9)% |
Hexcel Corporation (NYSE: HXL) today reported third quarter 2025 results including net sales of
Chairman, CEO and President Tom Gentile said, “Hexcel’s third quarter sales and adjusted EPS were in line with expectations as we experienced seasonally slower third quarter sales combined with the expected commercial aerospace destocking, particularly with the Airbus A350. As we consider tariffs, inflation and the fourth quarter 2025 impact of some lingering destocking, we expect to be at the bottom end of our 2025 sales guidance and we have reduced our EPS guidance. Looking forward to 2026, we are seeing strong orders from the commercial aerospace OEMs to support the production rate increases they are forecasting for their key programs. With the supply chain stabilizing, we are increasingly confident in the outlook for commercial aerospace original equipment build rates. Once Airbus and Boeing hit their publicly announced peak build rates, Hexcel expects to benefit with an additional
Mr. Gentile continued, “Given this increasing confidence in original equipment build rates and Hexcel’s strong position supplying lightweight carbon fiber composite material used in every program, we believe now is an attractive time to repurchase even more Hexcel stock. The Board of Directors has authorized an additional
Markets
Sales in the third quarter of 2025 were
Commercial Aerospace
-
Commercial Aerospace sales of
for the third quarter of 2025 decreased$274.2 million 7.3% (7.3% in constant currency) compared to the third quarter of 2024. The sales decrease was a result of inventory destocking, primarily on the Airbus A350 but also the Boeing 787. Other Commercial Aerospace increased9.3% for the third quarter of 2025 compared to the third quarter of 2024 on strength in regional jets.
Defense, Space & Other
-
Defense, Space & Other sales of
in the third quarter of 2025 increased$182.0 million 13.3% (11.7% in constant currency) for the quarter as compared to the third quarter of 2024. Growth was broad-based including fighters, rotorcraft and space.
Consolidated Operations
Gross margin for the third quarter of 2025 was
Year-to-Date 2025 Results
Sales for the first nine months of 2025 were
Commercial Aerospace (
-
Commercial Aerospace sales of
decreased$847.4 million 7.5% (7.6% in constant currency) for the first nine months of 2025 compared to the first nine months of 2024. The sales decrease was primarily a result of lower sales to the A350, 787, and 737 MAX programs. Other Commercial Aerospace increased7.1% for the first nine months of 2025 compared to the same period in 2024 from higher regional jet sales.
Defense, Space & Other (
-
Defense, Space & Other sales of
increased$555.2 million 8.2% (7.2% in constant currency) for the first nine months of 2025 as compared to the first nine months of 2024. Strength in fighter programs and space programs globally led the growth.
Consolidated Operations
Gross margin for the first nine months of 2025 was
Cash and other
-
Net cash provided by operating activities in the first nine months of 2025 was
, compared to$105.0 million for the first nine months of 2024. Working capital was a cash use of$127.3 million for the first nine months of 2025 and a use of$63.8 million for the comparable period in 2024. Capital expenditures on a cash basis were$93.1 million for the first nine months of 2025 compared to$55.1 million for the same period in 2024. Free cash flow was$68.4 million in the first nine months of 2025 compared to$49.9 million in the first nine months of 2024. Free cash flow is defined as cash generated from operating activities less cash paid for capital expenditures. Capital expenditures on an accrual basis were$58.9 million and$49.9 million for the first nine months of 2025 and 2024, respectively.$59.6 million -
The Company has entered into a
accelerated share repurchase (ASR) program, as part of an additional$350 million share repurchase authorization approved in October 2025. The aggregate remaining authorization under the share repurchase program after the execution of the ASR will be approximately$600 million . The Company did not repurchase shares during the third quarter of 2025. During the first nine months of 2025, the Company used$384 million to repurchase shares of its common stock.$100.9 million -
As announced today, the Board of Directors declared a quarterly dividend of
per share payable to stockholders of record as of November 3, 2025, with a payment date of November 10, 2025.$0.17
2025 Guidance
-
Sales of around
(previously$1.88 billion to$1.88 billion )$1.95 billion -
Adjusted diluted earnings per share of
to$1.70 – reflects impact of tariffs (previously$1.80 to$1.85 - did not reflect tariffs)$2.05 -
Free cash flow of approximately
(unchanged)$190 million -
Capital expenditures less than
(unchanged)$90 million -
Effective tax rate of
21.0% , excluding discrete tax items (unchanged)
Hexcel will host a conference call at 9:00 a.m. ET, on October 23, 2025 to discuss third quarter 2025 results. The live webcast will be available on the Investor Relations section of the Hexcel website via the following link: https://events.q4inc.com/attendee/840220686 The event can also be accessed by dialing +1 (646) 307-1963. The conference ID is 2360739. Replays of the call will be available on the website.
About Hexcel
Hexcel Corporation is a global leader in advanced lightweight composites technology. We propel the future of flight, energy generation, transportation, and recreation through excellence in providing innovative high-performance material solutions that are lighter, stronger and tougher, helping to create a better world for us all. Our broad and unrivaled product range includes carbon fiber, specialty reinforcements, prepregs and other fiber-reinforced matrix materials, honeycomb, resins, engineered core and composite structures for use in commercial aerospace, defense and space, and industrial applications.
Disclaimer on Forward Looking Statements
This news release contains statements that are forward looking within the meaning of the Private Securities Litigation Reform Act of 1995, including statements relating to our accelerated share repurchase program and other share repurchases; the estimates and expectations based on aircraft production rates provided by Airbus, Boeing and others, and the revenues we may generate from an aircraft model or program; expectations with regard to the impact of regulatory activity related to the Boeing 737 MAX on our revenues; expectations with regard to raw material cost and availability, including any impact associated with quotas, duties, tariffs, taxes or other similar restrictions upon the import or export of materials; expectations of composite content on new commercial aircraft programs and our share of those requirements; expectations regarding revenues from defense and space applications, including whether certain programs might be curtailed or discontinued, and government funding opportunities; expectations regarding sales for industrial applications; expectations regarding cash generation, working capital trends, and inventory levels; expectations as to the level of research and technology investment, capital expenditures, capacity, including the timing of completion of capacity expansions, and qualification of new products; expectations regarding our ability to improve or maintain margins; expectations regarding our ability to attract, motivate, and retain the workforce necessary to execute our business strategy; projections regarding our tax rate; expectations with regard to the continued impact of macroeconomic factors or geopolitical issues or conflicts; expectations regarding our strategic initiatives, including our sustainability goals; expectations with regard to the effectiveness of cybersecurity measures; expectations regarding the outcome of legal matters or the impact of changes in laws or regulations; and our expectations of financial results for 2025 and beyond. 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 the market prices of our common stock during the term and after the completion of the accelerated share repurchase period; the ability of the share repurchase counterparties to buy or borrow shares of our common stock; uncertainty regarding our ability to complete share repurchases within the proposed timing or at all; uncertainty regarding the amount and timing of future share repurchases and the source of funds used for such repurchases; the extent of the impact of macroeconomic factors or geopolitical issues or conflicts, including retaliatory actions taken in response to
Hexcel Corporation and Subsidiaries |
||||||||||||||||
Condensed Consolidated Statements of Operations |
||||||||||||||||
|
Unaudited |
|||||||||||||||
|
Quarters Ended |
Nine Months Ended |
||||||||||||||
|
September 30, |
September 30, |
||||||||||||||
(In millions, except per share data) |
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
Net sales |
$ |
456.2 |
|
$ |
456.5 |
|
$ |
1,402.6 |
|
$ |
1,429.2 |
|
||||
Cost of sales |
|
356.3 |
|
|
350.0 |
|
|
1,088.8 |
|
|
1,077.9 |
|
||||
Gross margin |
|
99.9 |
|
|
106.5 |
|
|
313.8 |
|
|
351.3 |
|
||||
% Gross Margin |
|
21.9 |
% |
|
23.3 |
% |
|
22.4 |
% |
|
24.6 |
% |
||||
|
|
|
|
|
||||||||||||
Selling, general and administrative expenses |
|
41.1 |
|
|
39.8 |
|
|
127.4 |
|
|
128.7 |
|
||||
Research and technology expenses |
|
14.0 |
|
|
13.8 |
|
|
42.1 |
|
|
43.6 |
|
||||
Other operating expense |
|
8.8 |
|
|
0.4 |
|
|
34.1 |
|
|
1.8 |
|
||||
Operating income |
|
36.0 |
|
|
52.5 |
|
|
110.2 |
|
|
177.2 |
|
||||
Interest expense, net |
|
9.2 |
|
|
8.5 |
|
|
26.1 |
|
|
23.1 |
|
||||
Other income |
|
- |
|
|
- |
|
|
(0.5 |
) |
|
- |
|
||||
Income before income taxes |
|
26.8 |
|
|
44.0 |
|
|
84.6 |
|
|
154.1 |
|
||||
Income tax expense |
|
6.2 |
|
|
4.2 |
|
|
21.6 |
|
|
27.8 |
|
||||
Net income |
$ |
20.6 |
|
$ |
39.8 |
|
$ |
63.0 |
|
$ |
126.3 |
|
||||
|
|
|
|
|
||||||||||||
|
|
|
|
|
||||||||||||
|
|
|
|
|
||||||||||||
Basic net income per common share: |
$ |
0.26 |
|
$ |
0.49 |
|
$ |
0.78 |
|
$ |
1.53 |
|
||||
|
|
|
|
|
||||||||||||
|
|
|
|
|
||||||||||||
Diluted net income per common share: |
$ |
0.26 |
|
$ |
0.49 |
|
$ |
0.78 |
|
$ |
1.52 |
|
||||
|
|
|
|
|
||||||||||||
Weighted-average common shares: |
|
|
|
|
||||||||||||
Basic |
|
79.8 |
|
|
81.5 |
|
|
80.4 |
|
|
82.6 |
|
||||
Diluted |
|
80.3 |
|
|
82.1 |
|
|
80.9 |
|
|
83.3 |
|
Hexcel Corporation and Subsidiaries |
||||||||
Condensed Consolidated Balance Sheets |
||||||||
|
|
Unaudited |
||||||
|
|
September 30, |
|
December 31, |
||||
(In millions) |
|
|
2025 |
|
|
|
2024 |
|
Assets |
|
|
|
|
||||
Cash and cash equivalents |
|
$ |
90.5 |
|
|
$ |
125.4 |
|
Accounts receivable, net |
|
|
234.3 |
|
|
|
212.0 |
|
Inventories, net |
|
|
357.6 |
|
|
|
356.2 |
|
Contract assets |
|
|
38.9 |
|
|
|
29.8 |
|
Prepaid expenses and other current assets |
|
|
66.1 |
|
|
|
50.6 |
|
Assets held for sale |
|
|
- |
|
|
|
7.5 |
|
Total current assets |
|
|
787.4 |
|
|
|
781.5 |
|
|
|
|
|
|
||||
Property, plant and equipment |
|
|
3,307.5 |
|
|
|
3,163.1 |
|
Less accumulated depreciation |
|
|
(1,695.2 |
) |
|
|
(1,566.4 |
) |
Net property, plant and equipment |
|
|
1,612.3 |
|
|
|
1,596.7 |
|
|
|
|
|
|
||||
Goodwill and other intangible assets, net |
|
|
241.2 |
|
|
|
237.0 |
|
Investments in affiliated companies |
|
|
5.0 |
|
|
|
5.0 |
|
Other assets |
|
|
112.5 |
|
|
|
105.4 |
|
Total assets |
|
$ |
2,758.4 |
|
|
$ |
2,725.6 |
|
|
|
|
|
|
||||
Liabilities and Stockholders' Equity |
|
|
|
|
||||
Liabilities: |
|
|
|
|
||||
Short-term borrowings |
|
$ |
- |
|
|
$ |
0.1 |
|
Accounts payable |
|
|
124.4 |
|
|
|
142.3 |
|
Accrued compensation and benefits |
|
|
72.5 |
|
|
|
99.7 |
|
Accrued liabilities |
|
|
89.1 |
|
|
|
107.2 |
|
Liabilities held for sale |
|
|
- |
|
|
|
4.2 |
|
Total current liabilities |
|
|
286.0 |
|
|
|
353.5 |
|
|
|
|
|
|
||||
Long-term debt |
|
|
757.9 |
|
|
|
700.6 |
|
Retirement obligations |
|
|
29.9 |
|
|
|
31.9 |
|
Other non-current liabilities |
|
|
117.9 |
|
|
|
111.7 |
|
Total liabilities |
|
$ |
1,191.7 |
|
|
$ |
1,197.7 |
|
|
|
|
|
|
||||
Stockholders' equity: |
|
|
|
|
||||
Common stock, |
|
$ |
1.1 |
|
|
$ |
1.1 |
|
Additional paid-in capital |
|
|
988.8 |
|
|
|
970.0 |
|
Retained earnings |
|
|
2,273.5 |
|
|
|
2,251.5 |
|
Accumulated other comprehensive loss |
|
|
(11.2 |
) |
|
|
(115.0 |
) |
|
|
|
3,252.2 |
|
|
|
3,107.6 |
|
|
|
|
|
|
||||
Less – Treasury stock, at cost, 32.4 shares at September 30, 2025 and 30.6 shares at December 31, 2024 |
|
|
(1,685.5 |
) |
|
|
(1,579.7 |
) |
Total stockholders' equity |
|
|
1,566.7 |
|
|
|
1,527.9 |
|
Total liabilities and stockholders' equity |
|
$ |
2,758.4 |
|
|
$ |
2,725.6 |
|
Hexcel Corporation and Subsidiaries |
||||||||
Condensed Consolidated Statements of Cash Flows |
||||||||
|
|
Unaudited |
||||||
|
|
Nine Months Ended |
||||||
|
|
September 30, |
||||||
(In millions) |
|
|
2025 |
|
|
|
2024 |
|
|
|
|
|
|
||||
Cash flows from operating activities |
|
|
|
|
||||
Net income |
|
$ |
63.0 |
|
|
$ |
126.3 |
|
Reconciliation to net cash provided by operating activities: |
|
|
|
|
||||
Depreciation and amortization |
|
|
91.5 |
|
|
|
93.0 |
|
Amortization related to financing |
|
|
0.1 |
|
|
|
0.3 |
|
Deferred income taxes |
|
|
7.8 |
|
|
|
(4.4 |
) |
Stock-based compensation |
|
|
13.4 |
|
|
|
19.3 |
|
Restructuring expenses, net of payments |
|
|
10.7 |
|
|
|
0.4 |
|
Debt Extinguishment Costs |
|
|
0.4 |
|
|
|
- |
|
Loss on divestiture of assets |
|
|
4.9 |
|
|
|
- |
|
|
|
|
|
|
||||
Changes in assets and liabilities: |
|
|
|
|
||||
Increase in accounts receivable |
|
|
(8.0 |
) |
|
|
(19.7 |
) |
Decrease (increase) in inventories |
|
|
16.5 |
|
|
|
(37.5 |
) |
Increase in prepaid expenses and other current assets |
|
|
(16.8 |
) |
|
|
(20.8 |
) |
Decrease in accounts payable/accrued liabilities |
|
|
(55.5 |
) |
|
|
(15.1 |
) |
Other - net |
|
|
(23.0 |
) |
|
|
(14.5 |
) |
Net cash provided by operating activities (a) |
|
|
105.0 |
|
|
|
127.3 |
|
|
|
|
|
|
||||
Cash flows from investing activities |
|
|
|
|
||||
Capital expenditures (b) |
|
|
(55.1 |
) |
|
|
(68.4 |
) |
Payments on divestiture of assets |
|
|
(2.7 |
) |
|
|
- |
|
Net cash used for investing activities |
|
|
(57.8 |
) |
|
|
(68.4 |
) |
|
|
|
|
|
||||
Cash flows from financing activities |
|
|
|
|
||||
Borrowings from senior unsecured credit facilities |
|
|
160.0 |
|
|
|
160.0 |
|
Repayments of senior unsecured credit facilities |
|
|
(100.0 |
) |
|
|
(55.0 |
) |
Redemption of |
|
|
(300.0 |
) |
|
|
- |
|
Proceeds from issuance of |
|
|
300.0 |
|
|
|
- |
|
Repurchases of common stock |
|
|
(100.9 |
) |
|
|
(252.2 |
) |
Repayment of finance lease obligation and other debt, net |
|
|
(4.1 |
) |
|
|
(0.1 |
) |
Dividends paid |
|
|
(41.0 |
) |
|
|
(37.2 |
) |
Activity under stock plans |
|
|
0.5 |
|
|
|
(3.3 |
) |
Net cash used for financing activities |
|
|
(85.5 |
) |
|
|
(187.8 |
) |
Effect of exchange rate changes on cash and cash equivalents |
|
|
3.4 |
|
|
|
0.1 |
|
Net decrease in cash and cash equivalents |
|
|
(34.9 |
) |
|
|
(128.8 |
) |
Cash and cash equivalents at beginning of period |
|
|
125.4 |
|
|
|
227.0 |
|
Cash and cash equivalents at end of period |
|
$ |
90.5 |
|
|
$ |
98.2 |
|
|
|
|
|
|
||||
Supplemental data: |
|
|
|
|
||||
Free Cash Flow (a)+(b) |
|
$ |
49.9 |
|
|
$ |
58.9 |
|
Accrual basis additions to property, plant and equipment |
|
$ |
49.9 |
|
|
$ |
59.6 |
|
Hexcel Corporation and Subsidiaries | ||||||||||||||||||
Net Sales to Third-Party Customers by Market |
||||||||||||||||||
Quarters Ended September 30, 2025 and 2024 |
Unaudited |
|
Table A |
|||||||||||||||
(In millions) |
As Reported |
Constant Currency (a) |
||||||||||||||||
|
|
|
B/(W) |
FX |
|
B/(W) |
||||||||||||
Market |
2025 |
|
2024 |
|
% |
|
Effect (b) |
|
2024 |
% |
||||||||
Commercial Aerospace |
$ |
274.2 |
$ |
295.9 |
(7.3 |
) |
$ |
- |
$ |
295.9 |
(7.3 |
) |
||||||
Defense, Space & Other |
|
182.0 |
|
160.6 |
13.3 |
|
|
2.4 |
|
163.0 |
11.7 |
|
||||||
Consolidated Total |
$ |
456.2 |
$ |
456.5 |
(0.1 |
) |
$ |
2.4 |
$ |
458.9 |
(0.6 |
) |
||||||
|
|
|
|
|
|
|
||||||||||||
Consolidated % of Net Sales |
% |
% |
|
|
% |
|
||||||||||||
Commercial Aerospace |
|
60.1 |
|
64.8 |
|
|
|
64.5 |
|
|||||||||
Defense, Space & Other |
|
39.9 |
|
35.2 |
|
|
|
35.5 |
|
|||||||||
Consolidated Total |
|
100.0 |
|
100.0 |
|
|
|
100.0 |
|
|||||||||
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
||||||||||||
Nine Months Ended September 30, 2025 and 2024 |
Unaudited |
|
|
|||||||||||||||
(In millions) |
As Reported |
|
Constant Currency (a) |
|||||||||||||||
|
|
|
|
|
B/(W) |
|
FX |
|
|
|
B/(W) |
|||||||
Market |
2025 |
|
2024 |
|
% |
|
Effect (b) |
|
2024 |
|
% |
|||||||
Commercial Aerospace |
$ |
847.4 |
$ |
915.9 |
(7.5 |
) |
$ |
0.8 |
$ |
916.7 |
(7.6 |
) |
||||||
Defense, Space & Other |
|
555.2 |
|
513.3 |
8.2 |
|
|
4.3 |
|
517.6 |
7.3 |
|
||||||
Consolidated Total |
$ |
1,402.6 |
$ |
1,429.2 |
(1.9 |
) |
$ |
5.1 |
$ |
1,434.3 |
(2.2 |
) |
||||||
|
|
|
|
|
|
|
||||||||||||
Consolidated % of Net Sales |
% |
% |
|
|
% |
|
||||||||||||
Commercial Aerospace |
|
60.4 |
|
64.1 |
|
|
|
63.9 |
|
|||||||||
Defense, Space & Other |
|
39.6 |
|
35.9 |
|
|
|
36.1 |
|
|||||||||
Consolidated Total |
|
100.0 |
|
100.0 |
|
|
|
100.0 |
|
(a) |
|
To assist in the analysis of the Company’s net sales trend, total net sales and sales by market for the quarter and nine months ended September 30, 2024 have been estimated using the same |
(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 Materials |
|
Engineered Products |
|
Corporate & Other (a) |
|
Total |
|||||||||
Third Quarter 2025 |
|
|
|
|
||||||||||||
Net sales to external customers |
$ |
363.2 |
|
$ |
93.0 |
|
$ |
- |
|
$ |
456.2 |
|
||||
Intersegment sales |
|
18.9 |
|
|
1.4 |
|
|
(20.3 |
) |
|
- |
|
||||
Total sales |
|
382.1 |
|
|
94.4 |
|
|
(20.3 |
) |
|
456.2 |
|
||||
|
|
|
|
|
||||||||||||
Other operating expense |
|
2.8 |
|
|
1.0 |
|
|
5.0 |
|
|
8.8 |
|
||||
Operating income (loss) |
|
39.9 |
|
|
13.6 |
|
|
(17.5 |
) |
|
36.0 |
|
||||
% Operating margin |
|
10.4 |
% |
|
14.4 |
% |
|
|
7.9 |
% |
||||||
|
|
|
|
|
||||||||||||
Depreciation and amortization |
|
27.7 |
|
|
3.2 |
|
|
- |
|
|
30.9 |
|
||||
Stock-based compensation expense |
|
0.6 |
|
|
0.2 |
|
|
0.2 |
|
|
1.0 |
|
||||
Accrual based additions to capital expenditures |
|
16.7 |
|
|
1.4 |
|
|
- |
|
|
18.1 |
|
||||
|
|
|
|
|
||||||||||||
Third Quarter 2024 |
|
|
|
|
||||||||||||
Net sales to external customers |
$ |
367.6 |
|
$ |
88.9 |
|
$ |
- |
|
$ |
456.5 |
|
||||
Intersegment sales |
|
22.6 |
|
|
0.1 |
|
|
(22.7 |
) |
|
- |
|
||||
Total sales |
|
390.2 |
|
|
89.0 |
|
|
(22.7 |
) |
|
456.5 |
|
||||
|
|
|
|
|
||||||||||||
Other operating expense |
|
0.2 |
|
|
0.2 |
|
|
- |
|
|
0.4 |
|
||||
Operating income (loss) |
|
56.3 |
|
|
10.0 |
|
|
(13.8 |
) |
|
52.5 |
|
||||
% Operating margin |
|
14.4 |
% |
|
11.2 |
% |
|
|
11.5 |
% |
||||||
|
|
|
|
|
||||||||||||
Depreciation and amortization |
|
27.3 |
|
|
3.7 |
|
|
- |
|
|
31.0 |
|
||||
Stock-based compensation expense |
|
0.8 |
|
|
0.2 |
|
|
1.9 |
|
|
2.9 |
|
||||
Accrual based additions to capital expenditures |
|
16.0 |
|
|
2.5 |
|
|
- |
|
|
18.5 |
|
||||
|
|
|
|
|
||||||||||||
First Nine Months 2025 |
|
|
|
|
||||||||||||
Net sales to external customers |
$ |
1,121.7 |
|
$ |
280.9 |
|
$ |
- |
|
$ |
1,402.6 |
|
||||
Intersegment sales |
|
58.4 |
|
|
2.1 |
|
|
(60.5 |
) |
|
- |
|
||||
Total sales |
|
1,180.1 |
|
|
283.0 |
|
|
(60.5 |
) |
|
1,402.6 |
|
||||
|
|
|
|
|
||||||||||||
Other operating expense |
|
2.8 |
|
|
26.3 |
|
|
5.0 |
|
|
34.1 |
|
||||
Operating income (loss) |
|
152.8 |
|
|
5.1 |
|
|
(47.7 |
) |
|
110.2 |
|
||||
% Operating margin |
|
12.9 |
% |
|
1.8 |
% |
|
|
7.9 |
% |
||||||
|
|
|
|
|
||||||||||||
Depreciation and amortization |
|
81.8 |
|
|
9.7 |
|
|
- |
|
|
91.5 |
|
||||
Stock-based compensation expense |
|
4.5 |
|
|
1.2 |
|
|
7.7 |
|
|
13.4 |
|
||||
Accrual based additions to capital expenditures |
|
45.3 |
|
|
4.6 |
|
|
- |
|
|
49.9 |
|
||||
|
|
|
|
|
||||||||||||
First Nine Months 2024 |
|
|
|
|
||||||||||||
Net sales to external customers |
$ |
1,155.7 |
|
$ |
273.5 |
|
$ |
- |
|
$ |
1,429.2 |
|
||||
Intersegment sales |
|
69.8 |
|
|
1.0 |
|
|
(70.8 |
) |
|
- |
|
||||
Total sales |
|
1,225.5 |
|
|
274.5 |
|
|
(70.8 |
) |
|
1,429.2 |
|
||||
|
|
|
|
|
||||||||||||
Other operating expense |
|
1.0 |
|
|
0.8 |
|
|
- |
|
|
1.8 |
|
||||
Operating income (loss) |
|
194.3 |
|
|
35.9 |
|
|
(53.0 |
) |
|
177.2 |
|
||||
% Operating margin |
|
15.9 |
% |
|
13.1 |
% |
|
|
12.4 |
% |
||||||
|
|
|
|
|
||||||||||||
Depreciation and amortization |
|
81.8 |
|
|
11.2 |
|
|
- |
|
|
93.0 |
|
||||
Stock-based compensation expense |
|
5.0 |
|
|
1.3 |
|
|
13.0 |
|
|
19.3 |
|
||||
Accrual based additions to capital expenditures |
|
51.3 |
|
|
8.3 |
|
|
- |
|
|
59.6 |
|
||||
(a) Hexcel does not allocate corporate expenses to the operating segments. |
Hexcel Corporation and Subsidiaries |
|
|
||||||||||
Reconciliation of GAAP to Non-GAAP Operating Income, Net Income, EPS and Operating Cash Flow to Free Cash Flow |
|
Table C |
||||||||||
|
Unaudited |
|||||||||||
|
Quarters Ended |
|
Nine Months Ended |
|||||||||
|
September 30, |
|
September 30, |
|||||||||
(In millions) |
2025 |
|
2024 |
|
2025 |
|
2024 |
|||||
GAAP operating income |
$ |
36.0 |
$ |
52.5 |
$ |
110.2 |
$ |
177.2 |
||||
Other operating expense (a) |
|
8.8 |
|
0.4 |
|
34.1 |
|
1.8 |
||||
Non-GAAP operating income |
$ |
44.8 |
$ |
52.9 |
$ |
144.3 |
$ |
179.0 |
|
Unaudited |
|||||||||||||
|
Quarters Ended September 30, |
|||||||||||||
|
2025 |
2024 |
||||||||||||
(In millions, except per diluted share data) |
Net Income |
EPS |
Net Income |
EPS |
||||||||||
GAAP |
$ |
20.6 |
$ |
0.26 |
$ |
39.8 |
|
$ |
0.49 |
|
||||
Other operating expense, net of tax (a) |
|
8.7 |
|
0.11 |
|
0.3 |
|
|
- |
|
||||
Other income, net of tax (b) |
|
- |
|
- |
|
- |
|
|
- |
|
||||
Tax expense (benefit) (c) |
|
0.5 |
|
- |
|
(1.8 |
) |
|
(0.02 |
) |
||||
Non-GAAP |
$ |
29.8 |
$ |
0.37 |
$ |
38.3 |
|
$ |
0.47 |
|
|
Unaudited |
||||||||||||||
|
Nine Months Ended September 30, |
||||||||||||||
|
2025 |
|
2024 |
||||||||||||
(In millions, except per diluted share data) |
Net Income |
|
EPS |
|
Net Income |
|
EPS |
||||||||
GAAP |
$ |
63.0 |
|
$ |
0.78 |
$ |
126.3 |
|
$ |
1.52 |
|
||||
Other operating expense, net of tax (a) |
|
33.8 |
|
|
0.42 |
|
1.4 |
|
|
0.01 |
|
||||
Other income, net of tax (b) |
|
(0.4 |
) |
|
- |
|
- |
|
|
- |
|
||||
Tax expense (benefit) (c) |
|
3.9 |
|
|
0.04 |
|
(1.8 |
) |
|
(0.02 |
) |
||||
Non-GAAP |
$ |
100.4 |
|
$ |
1.24 |
$ |
125.9 |
|
$ |
1.51 |
|
|
Unaudited |
|||||||
|
Nine Months Ended September 30, |
|||||||
(In millions) |
2025 |
2024 |
||||||
Net cash provided by operating activities |
$ |
105.0 |
|
$ |
127.3 |
|
||
Less: Capital expenditures |
|
(55.1 |
) |
|
(68.4 |
) |
||
Free cash flow (non-GAAP) |
$ |
49.9 |
|
$ |
58.9 |
|
(a) |
|
The quarter and nine months ended September 30, 2025 included a charge of |
(b) |
|
The nine months ended September 30, 2025 included a gain of |
(c) |
|
The quarter and nine months ended September 30, 2025 included a discrete tax of |
NOTE: Management believes that adjusted operating income, adjusted net income, adjusted diluted net income per share and free cash flow, which are non-GAAP measures, are meaningful to investors because they provide a view of Hexcel with respect to the underlying 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. 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, |
|
December 31, |
|
September 30, |
|||||||
(In millions) |
|
2025 |
|
|
|
2024 |
|
|
|
2024 |
|
|
|
|
|
|
|||||||||
Current portion finance lease |
$ |
- |
|
$ |
0.1 |
|
$ |
0.1 |
|
|||
Total current debt |
|
- |
|
|
0.1 |
|
|
0.1 |
|
|||
|
|
|
|
|||||||||
Senior unsecured credit facility |
|
60.0 |
|
|
- |
|
|
105.0 |
|
|||
|
|
- |
|
|
300.0 |
|
|
300.0 |
|
|||
|
|
400.0 |
|
|
400.0 |
|
|
400.0 |
|
|||
|
|
300.0 |
|
|
- |
|
|
- |
|
|||
Senior notes original issue discounts |
|
(0.3 |
) |
|
(0.4 |
) |
|
(0.5 |
) |
|||
Senior notes deferred financing costs |
|
(4.1 |
) |
|
(0.9 |
) |
|
(1.1 |
) |
|||
Other debt |
|
2.3 |
|
|
1.9 |
|
|
1.7 |
|
|||
Total long-term debt |
|
757.9 |
|
|
700.6 |
|
|
805.1 |
|
|||
Total Debt |
|
757.9 |
|
|
700.7 |
|
|
805.2 |
|
|||
Less: Cash and cash equivalents |
|
(90.5 |
) |
|
(125.4 |
) |
|
(98.2 |
) |
|||
Total debt, net of cash |
$ |
667.4 |
|
$ |
575.3 |
|
$ |
707.0 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20251022905951/en/
Kurt Goddard | Vice President Investor Relations | Kurt.Goddard@Hexcel.com | +1 (203)-352-6826
Source: Hexcel Corporation