TriMas Reports Third Quarter 2025 Results
Aerospace Sales Up
-
Third quarter diluted EPS of
$0.23 $0.61 41.9% -
Third quarter operating profit of
$16.6 million $30.3 million 33.9% -
Consolidated sales growth of
17.4% , with organic growth, net of currency impact, of16.1%
TriMas reported third quarter 2025 net sales of
“We delivered another strong quarter, led by robust performance in our Aerospace group and top-line growth across all three of our businesses," said Thomas Snyder, TriMas President and Chief Executive Officer. "As we close out the year and lay the groundwork for the future, we remain committed to operational excellence and disciplined commercial execution to drive sustained growth that will deliver long-term value for our stakeholders. Given our strong performance to date, we are raising our full-year 2025 earnings outlook. Looking ahead, we remain confident in the growth potential of our two largest segments, Aerospace and Packaging, and are encouraged by the ongoing recovery in our Specialty Products business.”
Financial Position
The Company reported net cash provided by operating activities of
TriMas ended third quarter 2025 with
During the first nine months of 2025, the Company repurchased 106,220 shares of its outstanding common stock for
Third Quarter Segment Results
TriMas Packaging group's net sales for the third quarter were
TriMas Aerospace group's net sales for the third quarter were
TriMas Specialty Products group's net sales for the third quarter were
2025 Outlook
The Company has raised its full-year 2025 adjusted diluted earnings per share(2) (EPS) outlook. The Company now expects to deliver full year 2025 adjusted diluted EPS in the range of
Conference Call Information
TriMas will host its third quarter 2025 earnings conference call today, Tuesday, October 28, 2025, at 10 a.m. ET. To participate via phone, please dial (877) 407-0890 (
Notice Regarding Forward-Looking Statements
The above outlook includes the impact of all announced acquisitions. The outlook provided assumes no detrimental impact related to input costs or end market demand associated with global conflicts or geopolitical actions. All of the above amounts considered as 2025 guidance are after adjusting for any current or future amounts that may be considered Special Items, and in the case of adjusted diluted earnings per share, acquisition-related intangible asset amortization expense for deals that have not yet been consummated. The inability to predict the amount and timing of the impacts of these Special Items makes a detailed reconciliation of these forward-looking non-GAAP financial measures impracticable.(1)
Any "forward-looking" statements, within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, contained herein, including those relating to TriMas’ business, financial condition or future results, involve risks and uncertainties with respect to, including, but not limited to: general economic and currency conditions; competitive factors; market demand; our ability to realize our business strategies; government and regulatory actions, including, without limitation, the impact of current and future tariffs and reciprocal tariffs, quotas and surcharges, as well as climate change legislation and other environmental regulations; our ability to identify attractive acquisition candidates, successfully integrate acquired operations or realize the intended benefits of such acquisitions; pressures on our supply chain, including availability of raw materials and inflationary pressures on raw material and energy costs, and customers; the performance of our subcontractors and suppliers; risks and uncertainties associated with intangible assets, including goodwill or other intangible asset impairment charges; risks associated with a concentrated customer base; information technology and other cyber-related risks; risks related to our international operations, including, but not limited to, risks relating to tensions between
Non-GAAP Financial Measures
In this release, certain non-GAAP financial measures are used. Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measure may be found in Appendix I at the end of this release. Management believes that presenting these non-GAAP financial measures provides useful information to investors by helping them identify underlying trends in the Company’s businesses and facilitating comparisons of performance with prior and future periods and to the Company’s peers. These non-GAAP financial measures should be considered in addition to, and not as a replacement for or superior to, the comparable GAAP measure, and may not be comparable to similarly titled measures reported by other companies.
Reconciliations of forward-looking non-GAAP financial measures to the most directly comparable GAAP financial measures are provided only for the expected impact of amortization of acquisition-related intangible assets for completed acquisitions, as the Company is unable to provide estimates of future Special Items(1) or amortization from future acquisitions without unreasonable effort, due to the uncertainty and inherent difficulty of predicting the occurrence and the financial impact of such items impacting comparability and the periods in which such items may be recognized. For the same reasons, the Company is unable to address the probable significance of the unavailable information, which could be material to future results.
Additional information is available at www.trimas.com under the “Investors” section.
(1) |
Appendix I details certain costs, expenses and other amounts or charges, collectively described as "Special Items," that are included in the determination of net income, earnings per share and/or cash flows from operating activities under GAAP, but that management believes should be separately considered when evaluating the quality of the Company’s core operating results, given they may not reflect the ongoing activities of the business. |
|
(2) |
The Company defines adjusted net income (and on a per diluted share basis, adjusted diluted earnings per share) as net income (per GAAP), plus or minus the after-tax impact of Special Items(1), plus the after-tax impacts of non-cash acquisition-related intangible asset amortization and non-cash compensation expense. While the acquisition-related intangible assets aid in the Company’s revenue generation, the Company adjusts for the non-cash amortization expense and non-cash compensation expense because the Company believes it (i) enhances management’s and investors’ ability to analyze underlying business performance, (ii) facilitates comparisons of financial results over multiple periods, and (iii) provides more relevant comparisons of financial results with the results of other companies as the amortization expense associated with these assets may fluctuate significantly from period to period based on the timing, size, nature, and number of acquisitions. |
|
(3) |
The Company defines Free Cash Flow as Net Cash Provided by/Used for Operating Activities, excluding the cash impact of Special Items, less Capital Expenditures. Please see Appendix I for additional details. |
|
(4) |
The Company defines Net Debt as Total Debt less Cash and Cash Equivalents. Please see Appendix I for additional details. |
About TriMas
TriMas designs and manufactures a diverse set of products primarily for the consumer products, aerospace and industrial markets through its TriMas Packaging, TriMas Aerospace and Specialty Products groups. Our approximately 3,900 dedicated employees in 13 countries provide customers with a wide range of innovative and quality product solutions through our market-leading businesses. TriMas is publicly traded on the NASDAQ under the ticker symbol “TRS,” and is headquartered in
TriMas Corporation Condensed Consolidated Balance Sheet (Dollars in thousands) |
||||||
|
|
September 30,
|
|
December 31,
|
||
Assets |
|
(unaudited) |
|
|
||
Current assets: |
|
|
|
|
||
Cash and cash equivalents |
|
$ |
33,640 |
|
$ |
23,070 |
Receivables, net |
|
|
192,060 |
|
|
164,820 |
Inventories |
|
|
227,210 |
|
|
209,190 |
Prepaid expenses and other current assets |
|
|
30,260 |
|
|
29,560 |
Total current assets |
|
|
483,170 |
|
|
426,640 |
Property and equipment, net |
|
|
340,540 |
|
|
318,650 |
Operating lease right-of-use assets |
|
|
43,340 |
|
|
40,480 |
Goodwill |
|
|
387,030 |
|
|
356,360 |
Other intangibles, net |
|
|
158,330 |
|
|
161,080 |
Deferred income taxes |
|
|
9,300 |
|
|
10,760 |
Other assets |
|
|
12,170 |
|
|
10,210 |
Total assets |
|
$ |
1,433,880 |
|
$ |
1,324,180 |
Liabilities and Shareholders' Equity |
|
|
|
|
||
Current liabilities: |
|
|
|
|
||
Accounts payable |
|
$ |
90,350 |
|
$ |
91,050 |
Accrued liabilities |
|
|
80,100 |
|
|
60,340 |
Lease liabilities, current portion |
|
|
9,640 |
|
|
8,040 |
Total current liabilities |
|
|
180,090 |
|
|
159,430 |
Long-term debt, net |
|
|
407,070 |
|
|
398,120 |
Lease liabilities |
|
|
38,220 |
|
|
36,680 |
Deferred income taxes |
|
|
21,200 |
|
|
20,110 |
Other long-term liabilities |
|
|
62,260 |
|
|
42,540 |
Total liabilities |
|
|
708,840 |
|
|
656,880 |
Total shareholders' equity |
|
|
725,040 |
|
|
667,300 |
Total liabilities and shareholders' equity |
|
$ |
1,433,880 |
|
$ |
1,324,180 |
TriMas Corporation Consolidated Statement of Income (Unaudited - dollars in thousands, except per share amounts) |
||||||||||||||||
|
|
Three months ended
|
|
Nine months ended
|
||||||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
Net sales |
|
$ |
269,260 |
|
|
$ |
229,360 |
|
|
$ |
785,690 |
|
|
$ |
696,960 |
|
Cost of sales |
|
|
(203,350 |
) |
|
|
(177,660 |
) |
|
|
(593,030 |
) |
|
|
(538,540 |
) |
Gross profit |
|
|
65,910 |
|
|
|
51,700 |
|
|
|
192,660 |
|
|
|
158,420 |
|
Selling, general and administrative expenses |
|
|
(41,140 |
) |
|
|
(38,950 |
) |
|
|
(124,250 |
) |
|
|
(115,380 |
) |
Asbestos-related costs |
|
|
(8,030 |
) |
|
|
(5,510 |
) |
|
|
(8,030 |
) |
|
|
(5,510 |
) |
Net gain (loss) on dispositions of assets |
|
|
(150 |
) |
|
|
1,040 |
|
|
|
5,120 |
|
|
|
1,040 |
|
Operating profit |
|
|
16,590 |
|
|
|
8,280 |
|
|
|
65,500 |
|
|
|
38,570 |
|
Other expense, net: |
|
|
|
|
|
|
|
|
||||||||
Interest expense |
|
|
(4,370 |
) |
|
|
(4,860 |
) |
|
|
(13,440 |
) |
|
|
(15,010 |
) |
Other income (expense), net |
|
|
(100 |
) |
|
|
(30 |
) |
|
|
(430 |
) |
|
|
(310 |
) |
Other expense, net |
|
|
(4,470 |
) |
|
|
(4,890 |
) |
|
|
(13,870 |
) |
|
|
(15,320 |
) |
Income before income tax expense |
|
|
12,120 |
|
|
|
3,390 |
|
|
|
51,630 |
|
|
|
23,250 |
|
Income tax expense |
|
|
(2,820 |
) |
|
|
(860 |
) |
|
|
(13,190 |
) |
|
|
(4,640 |
) |
Net income |
|
$ |
9,300 |
|
|
$ |
2,530 |
|
|
$ |
38,440 |
|
|
$ |
18,610 |
|
Basic earnings per share: |
|
|
|
|
|
|
|
|
||||||||
Net income per share |
|
$ |
0.23 |
|
|
$ |
0.06 |
|
|
$ |
0.95 |
|
|
$ |
0.46 |
|
Weighted average common shares—basic |
|
|
40,650,933 |
|
|
|
40,612,413 |
|
|
|
40,634,527 |
|
|
|
40,776,583 |
|
Diluted earnings per share: |
|
|
|
|
|
|
|
|
||||||||
Net income per share |
|
$ |
0.23 |
|
|
$ |
0.06 |
|
|
$ |
0.94 |
|
|
$ |
0.45 |
|
Weighted average common shares—diluted |
|
|
41,113,322 |
|
|
|
40,946,571 |
|
|
|
41,004,160 |
|
|
|
41,089,208 |
|
TriMas Corporation Consolidated Statement of Cash Flow (Unaudited - dollars in thousands) |
||||||||
|
|
Nine months ended September 30, |
||||||
|
|
|
2025 |
|
|
|
2024 |
|
Cash Flows from Operating Activities: |
|
|
|
|
||||
Net income |
|
$ |
38,440 |
|
|
$ |
18,610 |
|
Adjustments to reconcile net income to net cash provided by operating activities, net of acquisition impact: |
|
|
|
|
||||
Gain on dispositions of assets |
|
|
(5,120 |
) |
|
|
(1,040 |
) |
Depreciation |
|
|
29,770 |
|
|
|
29,940 |
|
Amortization of intangible assets |
|
|
12,940 |
|
|
|
12,640 |
|
Amortization of debt issue costs |
|
|
710 |
|
|
|
720 |
|
Deferred income taxes |
|
|
4,140 |
|
|
|
3,540 |
|
Non-cash compensation expense |
|
|
8,300 |
|
|
|
8,050 |
|
Provision for losses on accounts receivable |
|
|
(930 |
) |
|
|
290 |
|
Change in asbestos liability |
|
|
8,030 |
|
|
|
5,510 |
|
Change in environmental liability estimate |
|
|
— |
|
|
|
2,490 |
|
Increase in receivables |
|
|
(18,280 |
) |
|
|
(15,910 |
) |
Increase in inventories |
|
|
(8,390 |
) |
|
|
(23,050 |
) |
(Increase) decrease in prepaid expenses and other assets |
|
|
8,250 |
|
|
|
(4,570 |
) |
Increase (decrease) in accounts payable and accrued liabilities |
|
|
3,340 |
|
|
|
(7,020 |
) |
Other operating activities |
|
|
(5,270 |
) |
|
|
6,500 |
|
Net cash provided by operating activities, net of acquisition impact |
|
|
75,930 |
|
|
|
36,700 |
|
Cash Flows from Investing Activities: |
|
|
|
|
||||
Capital expenditures |
|
|
(43,650 |
) |
|
|
(35,980 |
) |
Acquisition of business, net of cash acquired |
|
|
(37,730 |
) |
|
|
— |
|
Cross-currency swap terminations |
|
|
— |
|
|
|
(3,760 |
) |
Settlement of foreign currency exchange forward contract |
|
|
— |
|
|
|
3,760 |
|
Net proceeds from disposition of business, property and equipment |
|
|
21,780 |
|
|
|
4,100 |
|
Net cash used for investing activities |
|
|
(59,600 |
) |
|
|
(31,880 |
) |
Cash Flows from Financing Activities: |
|
|
|
|
||||
Proceeds from borrowings on revolving credit facilities |
|
|
169,300 |
|
|
|
248,730 |
|
Repayments of borrowings on revolving credit facilities |
|
|
(164,770 |
) |
|
|
(235,380 |
) |
Debt financing fees |
|
|
(1,260 |
) |
|
|
— |
|
Payments to purchase common stock |
|
|
(2,260 |
) |
|
|
(19,270 |
) |
Shares surrendered upon exercise and vesting of equity awards to cover taxes |
|
|
(1,850 |
) |
|
|
(1,620 |
) |
Dividends paid |
|
|
(4,950 |
) |
|
|
(4,980 |
) |
Other financing activities |
|
|
30 |
|
|
|
(280 |
) |
Net cash used for financing activities |
|
|
(5,760 |
) |
|
|
(12,800 |
) |
Cash and Cash Equivalents: |
|
|
|
|
||||
Increase (decrease) for the period |
|
|
10,570 |
|
|
|
(7,980 |
) |
At beginning of period |
|
|
23,070 |
|
|
|
34,890 |
|
At end of period |
|
$ |
33,640 |
|
|
$ |
26,910 |
|
Supplemental disclosure of cash flow information: |
|
|
|
|
||||
Cash paid for interest |
|
$ |
9,920 |
|
|
$ |
9,860 |
|
Cash paid for taxes |
|
$ |
11,290 |
|
|
$ |
9,080 |
|
Appendix I |
||||||||||||||||
TriMas Corporation Additional Information Regarding Special Items Impacting Reported GAAP Financial Measures (Unaudited - dollars in thousands) |
||||||||||||||||
|
|
Three months ended
|
|
Nine months ended
|
||||||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
Packaging |
|
|
|
|
|
|
|
|
||||||||
Net sales |
|
$ |
135,700 |
|
|
$ |
130,240 |
|
|
$ |
406,280 |
|
|
$ |
389,190 |
|
Operating profit |
|
$ |
16,290 |
|
|
$ |
17,930 |
|
|
$ |
53,520 |
|
|
$ |
53,060 |
|
Special Items to consider in evaluating operating profit: |
|
|
|
|
|
|
|
|
||||||||
Business restructuring and severance costs |
|
|
1,900 |
|
|
|
1,070 |
|
|
|
2,920 |
|
|
|
2,420 |
|
Adjusted operating profit |
|
$ |
18,190 |
|
|
$ |
19,000 |
|
|
$ |
56,440 |
|
|
$ |
55,480 |
|
|
|
|
|
|
|
|
|
|
||||||||
Aerospace |
|
|
|
|
|
|
|
|
||||||||
Net sales |
|
$ |
103,240 |
|
|
$ |
70,830 |
|
|
$ |
295,460 |
|
|
$ |
215,890 |
|
Operating profit |
|
$ |
20,200 |
|
|
$ |
6,310 |
|
|
$ |
55,410 |
|
|
$ |
23,870 |
|
Special Items to consider in evaluating operating profit: |
|
|
|
|
|
|
|
|
||||||||
Third-party and other costs incurred related to strike |
|
|
— |
|
|
|
2,340 |
|
|
|
— |
|
|
|
2,340 |
|
M&A diligence and transaction costs |
|
|
— |
|
|
|
30 |
|
|
|
— |
|
|
|
60 |
|
Purchase accounting costs |
|
|
530 |
|
|
|
— |
|
|
|
1,200 |
|
|
|
— |
|
Business restructuring and severance costs |
|
|
820 |
|
|
|
— |
|
|
|
820 |
|
|
|
— |
|
Adjusted operating profit |
|
$ |
21,550 |
|
|
$ |
8,680 |
|
|
$ |
57,430 |
|
|
$ |
26,270 |
|
|
|
|
|
|
|
|
|
|
||||||||
Specialty Products |
|
|
|
|
|
|
|
|
||||||||
Net sales |
|
$ |
30,320 |
|
|
$ |
28,290 |
|
|
$ |
83,950 |
|
|
$ |
91,880 |
|
Operating profit |
|
$ |
2,370 |
|
|
$ |
2,290 |
|
|
$ |
2,480 |
|
|
$ |
5,480 |
|
Special Items to consider in evaluating operating profit: |
|
|
|
|
|
|
|
|
||||||||
Business restructuring and severance costs |
|
|
— |
|
|
|
120 |
|
|
|
1,240 |
|
|
|
120 |
|
Adjusted operating profit |
|
$ |
2,370 |
|
|
$ |
2,410 |
|
|
$ |
3,720 |
|
|
$ |
5,600 |
|
|
|
|
|
|
|
|
|
|
||||||||
Corporate Expenses |
|
|
|
|
|
|
|
|
||||||||
Operating loss |
|
$ |
(22,270 |
) |
|
$ |
(18,250 |
) |
|
$ |
(45,910 |
) |
|
$ |
(43,840 |
) |
Special Items to consider in evaluating operating loss: |
|
|
|
|
|
|
|
|
||||||||
Asbestos-related costs |
|
|
8,030 |
|
|
|
5,510 |
|
|
|
8,030 |
|
|
|
5,510 |
|
M&A diligence and transaction costs |
|
|
60 |
|
|
|
820 |
|
|
|
390 |
|
|
|
3,020 |
|
System implementation costs |
|
|
1,940 |
|
|
|
1,830 |
|
|
|
4,300 |
|
|
|
3,620 |
|
Change in environmental liability estimate |
|
|
— |
|
|
|
1,830 |
|
|
|
— |
|
|
|
2,490 |
|
Business restructuring and severance costs |
|
|
550 |
|
|
|
830 |
|
|
|
7,500 |
|
|
|
1,510 |
|
Gain on sale of Arrow Engine |
|
|
(80 |
) |
|
|
— |
|
|
|
(5,380 |
) |
|
|
— |
|
Adjusted operating loss |
|
$ |
(11,770 |
) |
|
$ |
(7,430 |
) |
|
$ |
(31,070 |
) |
|
$ |
(27,690 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Total Company |
|
|
|
|
|
|
|
|
||||||||
Net sales |
|
$ |
269,260 |
|
|
$ |
229,360 |
|
|
$ |
785,690 |
|
|
$ |
696,960 |
|
Operating profit |
|
$ |
16,590 |
|
|
$ |
8,280 |
|
|
$ |
65,500 |
|
|
$ |
38,570 |
|
Total Special Items to consider in evaluating operating profit |
|
|
13,750 |
|
|
|
14,380 |
|
|
|
21,020 |
|
|
|
21,090 |
|
Adjusted operating profit |
|
$ |
30,340 |
|
|
$ |
22,660 |
|
|
$ |
86,520 |
|
|
$ |
59,660 |
|
Appendix I |
||||||||||||||||
TriMas Corporation Additional Information Regarding Special Items Impacting Reported GAAP Financial Measures (Unaudited - dollars in thousands, except per share amounts) |
||||||||||||||||
|
|
Three months ended
|
|
Nine months ended
|
||||||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
Net income, as reported |
|
$ |
9,300 |
|
|
$ |
2,530 |
|
|
$ |
38,440 |
|
|
$ |
18,610 |
|
Special Items to consider in evaluating quality of net income: |
|
|
|
|
|
|
|
|
||||||||
Asbestos-related costs |
|
|
8,030 |
|
|
|
5,510 |
|
|
|
8,030 |
|
|
|
5,510 |
|
Business restructuring and severance costs |
|
|
3,270 |
|
|
|
2,020 |
|
|
|
12,480 |
|
|
|
4,050 |
|
Purchase accounting costs |
|
|
530 |
|
|
|
— |
|
|
|
1,200 |
|
|
|
— |
|
M&A diligence and transaction costs |
|
|
60 |
|
|
|
850 |
|
|
|
390 |
|
|
|
3,080 |
|
System implementation costs |
|
|
1,940 |
|
|
|
1,830 |
|
|
|
4,300 |
|
|
|
3,620 |
|
Third-party and other costs incurred related to strike |
|
|
— |
|
|
|
2,340 |
|
|
|
— |
|
|
|
2,340 |
|
Derivative de-designation and settlement (gain) loss |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
10 |
|
Change in environmental liability estimate |
|
|
— |
|
|
|
1,830 |
|
|
|
— |
|
|
|
2,490 |
|
Write-off of deferred financing fees |
|
|
— |
|
|
|
— |
|
|
|
100 |
|
|
|
— |
|
Gain on sale of Arrow Engine |
|
|
(80 |
) |
|
|
— |
|
|
|
(5,380 |
) |
|
|
— |
|
Amortization of acquisition-related intangible assets |
|
|
4,400 |
|
|
|
4,210 |
|
|
|
12,940 |
|
|
|
12,640 |
|
Non-cash compensation expense |
|
|
3,300 |
|
|
|
1,630 |
|
|
|
6,800 |
|
|
|
8,050 |
|
Income tax effect of net income adjustments(1) |
|
|
(5,660 |
) |
|
|
(5,100 |
) |
|
|
(10,300 |
) |
|
|
(10,190 |
) |
Adjusted net income |
|
$ |
25,090 |
|
|
$ |
17,650 |
|
|
$ |
69,000 |
|
|
$ |
50,210 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Three months ended
|
|
Nine months ended
|
||||||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
Diluted earnings per share, as reported |
|
$ |
0.23 |
|
|
$ |
0.06 |
|
|
$ |
0.94 |
|
|
$ |
0.45 |
|
Special Items to consider in evaluating quality of EPS: |
|
|
|
|
|
|
|
|
||||||||
Asbestos-related costs |
|
|
0.19 |
|
|
|
0.14 |
|
|
|
0.19 |
|
|
|
0.13 |
|
Business restructuring and severance costs |
|
|
0.08 |
|
|
|
0.05 |
|
|
|
0.30 |
|
|
|
0.10 |
|
Purchase accounting costs |
|
|
0.01 |
|
|
|
— |
|
|
|
0.03 |
|
|
|
— |
|
M&A diligence and transaction costs |
|
|
— |
|
|
|
0.02 |
|
|
|
0.01 |
|
|
|
0.07 |
|
System implementation costs |
|
|
0.05 |
|
|
|
0.04 |
|
|
|
0.10 |
|
|
|
0.09 |
|
Third-party and other costs incurred related to strike |
|
|
— |
|
|
|
0.06 |
|
|
|
— |
|
|
|
0.06 |
|
Derivative de-designation and settlement (gain) loss |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Change in environmental liability estimate |
|
|
— |
|
|
|
0.04 |
|
|
|
— |
|
|
|
0.06 |
|
Write-off of deferred financing fees |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Gain on sale of Arrow Engine |
|
|
— |
|
|
|
— |
|
|
|
(0.13 |
) |
|
|
— |
|
Amortization of acquisition-related intangible assets |
|
|
0.11 |
|
|
|
0.10 |
|
|
|
0.32 |
|
|
|
0.31 |
|
Non-cash compensation expense |
|
|
0.08 |
|
|
|
0.04 |
|
|
|
0.17 |
|
|
|
0.20 |
|
Income tax effect of net income adjustments(1) |
|
|
(0.14 |
) |
|
|
(0.12 |
) |
|
|
(0.25 |
) |
|
|
(0.25 |
) |
Adjusted diluted EPS |
|
$ |
0.61 |
|
|
$ |
0.43 |
|
|
$ |
1.68 |
|
|
$ |
1.22 |
|
Weighted-average shares outstanding |
|
|
41,113,322 |
|
|
|
40,946,571 |
|
|
|
41,004,160 |
|
|
|
41,089,208 |
|
(1) |
Income tax effect of net income adjustments is calculated on an item-by-item basis, utilizing the statutory income tax rate in the jurisdiction where the adjustments occurred. For the three and nine month periods ended September 30, 2025 and 2024, the income tax effect on the cumulative net income adjustments varied from the tax rate inherent in the Company's reported GAAP results, primarily as a result of certain discrete items that occurred during the period for GAAP reporting purposes. |
Appendix I |
||||||||||||||||||||||
TriMas Corporation Additional Information Regarding Special Items Impacting Reported GAAP Financial Measures (Unaudited - dollars in thousands) |
||||||||||||||||||||||
|
|
Three months ended September 30, |
||||||||||||||||||||
|
|
2025 |
|
2024 |
||||||||||||||||||
|
|
As
|
|
Special
|
|
As
|
|
As
|
|
Special
|
|
As
|
||||||||||
Net cash provided by operating activities |
|
$ |
36,490 |
|
|
$ |
3,570 |
|
$ |
40,060 |
|
|
$ |
22,030 |
|
|
$ |
5,210 |
|
$ |
27,240 |
|
Less: Capital expenditures |
|
|
(13,670 |
) |
|
|
— |
|
|
(13,670 |
) |
|
|
(11,870 |
) |
|
|
— |
|
|
(11,870 |
) |
Free Cash Flow |
|
$ |
22,820 |
|
|
$ |
3,570 |
|
$ |
26,390 |
|
|
$ |
10,160 |
|
|
$ |
5,210 |
|
$ |
15,370 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Nine months ended September 30, |
||||||||||||||||||||
|
|
2025 |
|
2024 |
||||||||||||||||||
|
|
As
|
|
Special
|
|
As
|
|
As
|
|
Special
|
|
As
|
||||||||||
Net cash provided by operating activities |
|
$ |
75,930 |
|
|
$ |
11,610 |
|
$ |
87,540 |
|
|
$ |
36,700 |
|
|
$ |
11,840 |
|
$ |
48,540 |
|
Less: Capital expenditures |
|
|
(43,650 |
) |
|
|
— |
|
|
(43,650 |
) |
|
|
(35,980 |
) |
|
|
— |
|
|
(35,980 |
) |
Free Cash Flow |
|
$ |
32,280 |
|
|
$ |
11,610 |
|
$ |
43,890 |
|
|
$ |
720 |
|
|
$ |
11,840 |
|
$ |
12,560 |
|
|
|
September 30,
|
|
December 31,
|
|
September 30,
|
|||
Short-term borrowings |
|
$ |
— |
|
$ |
— |
|
$ |
80 |
Long-term debt, net |
|
|
407,070 |
|
|
398,120 |
|
|
409,870 |
Total Debt |
|
|
407,070 |
|
|
398,120 |
|
|
409,950 |
Less: Cash and cash equivalents |
|
|
33,640 |
|
|
23,070 |
|
|
26,910 |
Net Debt |
|
$ |
373,430 |
|
$ |
375,050 |
|
$ |
383,040 |
|
|
YOY Sales Growth % |
||||||||
|
|
Organic |
|
Acquisitions |
|
Divestitures |
|
Foreign Exchange |
|
Total |
Q3 2025 vs. Q3 2024 |
|
|
|
|
|
|
|
|
|
|
Consolidated TriMas Corporation |
|
16.1 % |
|
2.7 % |
|
(2.3) % |
|
0.9 % |
|
17.4 % |
Packaging |
|
2.6 % |
|
— % |
|
— % |
|
1.6 % |
|
4.2 % |
Aerospace |
|
37.1 % |
|
8.7 % |
|
— % |
|
— % |
|
45.8 % |
Specialty Products |
|
25.6 % |
|
— % |
|
(18.4) % |
|
— % |
|
7.2 % |
|
|
|
|
|
|
|
|
|
|
|
YTD Q3 2025 vs YTD Q3 2024 |
|
|
|
|
|
|
|
|
|
|
Consolidated TriMas Corporation |
|
12.6 % |
|
2.3 % |
|
(2.0) % |
|
(0.2) % |
|
12.7 % |
Packaging |
|
4.6 % |
|
— % |
|
— % |
|
(0.2) % |
|
4.4 % |
Aerospace |
|
29.4 % |
|
7.5 % |
|
— % |
|
— % |
|
36.9 % |
Specialty Products |
|
6.8 % |
|
— % |
|
(15.4) % |
|
— % |
|
(8.6) % |
Appendix I |
||||||||
TriMas Corporation Reconciliation of GAAP to Non-GAAP Financial Measures Forecasted Diluted Earnings Per Share Guidance (Unaudited - dollars per share) |
||||||||
|
|
Twelve months ended |
||||||
|
|
December 31, 2025 |
||||||
|
|
Low |
|
High |
||||
Diluted earnings per share (GAAP) |
|
$ |
1.14 |
|
|
$ |
1.24 |
|
Pre-tax amortization of acquisition-related intangible assets(1) |
|
|
0.42 |
|
|
|
0.42 |
|
Income tax benefit on amortization of acquisition-related intangible assets |
|
|
(0.11 |
) |
|
|
(0.11 |
) |
Pre-tax non-cash compensation expense |
|
|
0.25 |
|
|
|
0.25 |
|
Income tax benefit on non-cash compensation expense |
|
|
(0.06 |
) |
|
|
(0.06 |
) |
Impact of Special Items(2) |
|
|
0.38 |
|
|
|
0.38 |
|
Adjusted diluted earnings per share |
|
$ |
2.02 |
|
|
$ |
2.12 |
|
(1) |
These amounts relate to acquisitions completed as of October 28, 2025. The Company is unable to provide forward-looking estimates of future acquisitions, if any, that have not yet been consummated. |
||
(2) |
The Company is unable to provide forward-looking estimates of Special Items without unreasonable effort, due to the uncertainty and inherent difficulty of predicting the occurrence and the financial impact of such items and the periods in which such items may be recognized. For the same reasons, the Company is unable to address the probable significance of the unavailable information, which could be material to future results. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20251028299956/en/
Sherry Lauderback
VP, Investor Relations, Communications & Sustainability
(248) 631-5506
sherry.lauderback@trimas.com
Source: TriMas
