BWX Technologies Reports Fourth Quarter and Full Year 2024 Results, Initiates 2025 Guidance
--
4Q24 diluted GAAP EPS of $0.77, diluted non-GAAP(1) EPS of $0.92, on
revenue of $746.3 million
--
4Q24 net income of $71.1 million, adjusted EBITDA(1) of $130.3 million
--
2024 diluted GAAP EPS of $3.07, diluted non-GAAP(1) EPS of $3.33, on
revenue of $2.7 billion
--
2024 net income of $282.3 million, adjusted EBITDA(1) of $498.7
million
--
2024 operating cash flow of $408.4 million, free cash flow(1) of $254.8
million
--
Closed acquisition of A.O.T on January 3, 2025; Announced agreement to
acquire Kinectrics, Inc. on January 7, 2025
--
Initiates 2025 guidance for non-GAAP EPS of $3.40-$3.55, adjusted
EBITDA(1) of $550 million-$570 million
LYNCHBURG, Va.--(BUSINESS WIRE)--February 24, 2025--
BWX Technologies, Inc. $(BWXT)$ ("BWXT", "we", "us" or the "Company") reported fourth quarter and full year 2024 results. A reconciliation of non-GAAP results is detailed in Exhibit 1.
"We closed out the year with better-than-expected fourth quarter financial results and are poised for another strong year in 2025," said Rex D. Geveden, president and chief executive officer. "Throughout 2024 we captured significant new awards, including a record level of bookings in Commercial Operations driven by critical equipment for North America's first small modular reactor project and power plant refurbishments, as well as robust bookings in Government Operations for naval propulsion components, special materials and multiple long-term technical services contracts."
"Demand in our national security, clean energy, and medical end-markets continues to build, and we are investing both organically and inorganically to enhance our portfolio of high-quality nuclear solutions, " continued Geveden. "I am grateful for our entire workforce and their steadfast commitment to our critical missions."
"BWXT is benefitting from our strategic growth efforts and our focus on driving performance and shareholder value. We are driving operational excellence throughout the organization -- from the shop floor and supply chain optimization to working capital management to tax planning to digital transformation, and those efforts contributed to the strong financial performance we delivered in 2024," said Geveden. "That momentum continues into 2025, and we are therefore initiating strong 2025 guidance calling for $3.40-$3.55 of non-GAAP EPS, $550-$570 million of adjusted EBITDA and $265-$285 million of free cash flow."
Financial Results Summary
Three Months Ended December 31, Year Ended December 31,
2024 2023 $ Change % Change 2024 2023 $ Change % Change
----- ----- ---------- ---------- ------- ------- ---------- ----------
(Unaudited)
(In millions, except per share amounts)
Revenue
Government
Operations $595.0 $601.6 $ (6.6) (1)% $2,183.0 $2,031.3 $ 151.7 7%
Commercial
Operations $152.3 $124.1 $ 28.2 23% $ 524.0 $ 466.3 $ 57.6 12%
Consolidated $746.3 $725.5 $ 20.8 3% $2,703.7 $2,496.3 $ 207.3 8%
Operating Income
Government
Operations $ 98.1 $116.3 $ (18.2) (16)% $ 377.9 $ 374.7 $ 3.2 1%
Commercial
Operations $ 14.9 $ 15.9 $ (1.1) (7)% $ 46.8 $ 37.5 $ 9.3 25%
Unallocated
Corporate
(Expense) $(20.7) $ (9.0) $ (11.7) NM $ (44.1) $ (29.2) $ (14.9) NM
Consolidated $ 92.3 $123.2 $ (30.9) (25)% $ 380.6 $ 383.1 $ (2.5) (1)%
Non-GAAP Operating
Income
Government
Operations $100.6 $117.2 $ (16.6) (14)% $ 380.9 $ 376.1 $ 4.8 1%
Commercial
Operations $ 19.1 $ 16.9 $ 2.3 14% $ 55.9 $ 42.2 $ 13.7 32%
Unallocated
Corporate
(Expense) $(11.9) $ (6.8) $ (5.1) NM $ (24.0) $ (25.0) $ 1.0 NM
Consolidated $107.9 $127.3 $ (19.4) (15)% $ 412.8 $ 393.3 $ 19.5 5%
EPS (Diluted)
GAAP $ 0.77 $ 0.72 $ 0.05 7% $ 3.07 $ 2.68 $ 0.39 15%
Non-GAAP(1) $ 0.92 $ 1.01 $ (0.09) (9)% $ 3.33 $ 3.02 $ 0.31 10%
Net Income
GAAP $ 71.1 $ 66.3 $ 4.8 7% $ 282.3 $ 246.3 $ 36.0 15%
Non-GAAP(1) $ 84.8 $ 93.3 $ (8.5) (9)% $ 306.6 $ 278.4 $ 28.3 10%
Adjusted EBITDA(1)
Government
Operations $116.7 $131.3 $ (14.6) (11)% $ 441.9 $ 429.4 $ 12.4 3%
Commercial
Operations $ 23.7 $ 21.3 $ 2.4 11% $ 73.6 $ 60.0 $ 13.6 23%
Corporate $(10.1) $ (5.0) $ (5.1) NM $ (16.9) $ (17.5) $ 0.7 NM
Consolidated $130.3 $147.6 $ (17.3) (12)% $ 498.7 $ 471.9 $ 26.8 6%
Cash Flows
Operating Cash
Flow(2) $276.9 $221.8 $ 55.1 25% $ 408.4 $ 363.7 $ 44.7 12%
Capital
Expenditures(2) $ 52.5 $ 50.8 $ 1.7 3% $ 153.6 $ 151.3 $ 2.4 2%
Free Cash Flow(1) $224.4 $171.0 $ 53.4 31% $ 254.8 $ 212.4 $ 42.4 20%
Share
Repurchases(2) $ -- $ -- $ -- NM $ 20.0 $ -- $ 20.0 NM
Dividends Paid(2) $ 22.0 $ 21.1 $ 0.9 4% $ 88.3 $ 85.0 $ 3.4 4%
NM = Not Meaningful
(1) A reconciliation of non-GAAP results are detailed in Exhibit 1. Additional
information can be found in the materials on the BWXT investor relations
website at www.bwxt.com/investors.
(2) Items named in the Financial Results Summary differ from names in BWXT
Financial Statement. Operating Cash Flow = Net Cash Provided by Operating
Activities; Capital Expenditures = Purchases of Property, Plant and Equipment;
Share Repurchases = Repurchases of Common Stock; Dividends Paid = Dividends
Paid to Common Shareholders
Revenues
Fourth quarter consolidated revenue increased as slightly lower Government Operations revenue was offset by higher Commercial Operations revenue. Government Operations revenue decreased slightly as higher naval nuclear component production and microreactors were offset by lower long-lead material procurement and favorable contract adjustments in the fourth quarter of 2023, that did not occur this year. The Commercial Operations increase was driven by higher revenue associated with commercial nuclear components, fuel and fuel handling, as well as higher medical sales, which was partially offset by lower field services revenue.
Full year consolidated revenue increased, driven by growth in both operating segments. The Government Operations increase was driven by higher naval nuclear component production, microreactors volume and higher special materials revenue. The Commercial Operations increase was driven by higher revenue associated with nuclear components, fuel and fuel handling, and medical sales, partially offset by lower field services activity.
Operating Income and Adjusted EBITDA(1)
Fourth quarter GAAP operating income decreased due to lower operating income in both segments and higher corporate expense, as well as increased costs associated with restructuring and transformation, acquisitions, and losses on asset disposals. Fourth quarter non-GAAP(1) operating income decreased as lower Government Operations operating income and higher corporate expense were partially offset by higher Commercial Operations operating income. The Government Operations decline was mainly due to a favorable contract adjustment in the fourth quarter of 2023, that did not occur this year, as well as business mix, which was partially offset by higher volumes of naval nuclear components, and the higher microreactors volumes noted above. The Commercial Operations increase was due to higher revenue as noted above, partially offset by mix within commercial power. Corporate expense increased, mainly due to timing of certain corporate costs, and higher stock compensation expense.
Full year GAAP and non-GAAP(1) operating income increased in both segments. The Government Operations increase was due to the higher revenue noted above as well as higher technical services income. The Commercial Operations increase was due to the revenue increases noted above, as well as better profitability in medical, and mix within commercial power. Corporate expense was flat compared to 2023.
Fourth quarter and full year total adjusted EBITDA(1) changes are in-line with the reasons noted above.
EPS
Fourth quarter 2024 GAAP EPS increased as lower operating income was offset by lower interest expense, slightly higher pension income, a lower effective tax rate, and a lower mark-to-market loss on the pension compared to fourth quarter 2023. Fourth quarter 2024 non-GAAP(1) EPS decreased as lower operating income, was partially offset by lower interest expense, slightly higher pension income, and a lower effective tax rate, excluding mark-to-market pension losses, restructuring costs, and other one-time items.
Full year 2024 GAAP EPS increased due to higher operating and pension income, lower interest expense and effective tax rate, and a lower mark-to-market loss on the pension compared to 2023. Full year 2024 non-GAAP EPS(1) increased driven by the items noted above, excluding market-to-market pension losses, restructuring and acquisition-related costs, and other one-time items.
Cash Flows
Fourth quarter and full year 2024 operating cash flow increased due to higher net income and improved working capital management. Capital expenditures increased modestly, mainly due to growth investment in the expansion of our Cambridge, Ontario commercial nuclear power equipment manufacturing plant.
Dividend
BWXT paid $22.0 million, or $0.24 per common share, to shareholders in the fourth quarter 2024 and paid $88.3 million to shareholders for the full year 2024. On February 20, 2025, the BWXT Board of Directors declared a quarterly cash dividend of $0.25 per common share payable on March 28, 2025, to shareholders of record on March 11, 2025.
2025 Guidance
BWXT announced its expectations for fiscal year 2025 financial results, providing the following guidance:
(In millions, except per share
amounts) Year Ended Year Ending
December 31, 2024 December 31, 2025
Results Guidance(2)
----------------- -----------------
Revenue $2,704 $3,000
Adjusted EBITDA(1) $499 $550 - $570
Non-GAAP(1) Earnings Per Share $3.33 $3.40 - $3.55
Free Cash Flow(1) $255 $265 - $285
(2) BWXT has not included a reconciliation of provided non-GAAP guidance to
comparable GAAP measures due to the difficulty of estimating any
mark-to-market adjustments for pension and post-retirement benefits, which are
determined at the end of the year.
Additional information can be found in the 2024 fourth quarter earnings call presentation on the BWXT investor relations website at investors.bwxt.com. The Company does not provide GAAP guidance because it is unable to reliably forecast most of the items that are excluded from GAAP to calculate non-GAAP results. These items could cause GAAP results to differ materially from non-GAAP results.
Conference Call to Discuss Fourth Quarter 2024 Results Date: Monday, February 24, 2025, at 5:00 p.m. EST Live Webcast: BWXT Investor Relations website at investors.bwxt.com
Full Earnings Release Available on BWXT Website
A full version of this earnings release is available on our Investor Relations website at http://investors.bwxt.com/4Q2024-release.
BWXT may use its website (www.bwxt.com) as a channel of distribution of material Company information. Financial and other important information regarding BWXT is routinely accessible through and posted on our website. In addition, you may elect to automatically receive e-mail alerts and other information about BWXT by enrolling through the "Email Alerts" section of our website at http://investors.bwxt.com.
Non-GAAP Measures
BWXT uses and makes reference to adjusted EBITDA, Non-GAAP EPS, free cash flow and free cash flow conversion, which are not recognized measures under GAAP. BWXT is providing these non-GAAP measures to supplement the results provided in accordance with GAAP and it should not be considered superior to, or as a substitute for, the comparable GAAP measures. BWXT believes the non-GAAP measures provide meaningful insight and transparency into the Company's operational performance and provides these measures to investors to help facilitate comparisons of operating results with prior periods and to assist them in understanding BWXT's ongoing operations. Definitions for the non-GAAP measures are provided below and reconciliations are detailed in Exhibit 1, except that reconciliations of forward-looking GAAP measures are not provided because the company is unable to reliably forecast most of the items that are excluded from GAAP to calculate non-GAAP results. Other companies may define these measures differently or may utilize different non-GAAP measures, thus impacting comparability.
Non-GAAP Earnings Per Share (EPS) is calculated using GAAP EPS less the non-operational tax effected per share impact of pension & OPEB mark-to-market gains or losses and other one-time items, such as restructuring, transformation, and acquisition-related costs.
Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) is calculated using non-GAAP net income, plus provision for income taxes, less other -- net, less interest income, plus interest expense, plus depreciation and amortization.
Adjusted pre-tax income is non-GAAP income before provision for income taxes.
Free Cash Flow $(FCF)$ is calculated using net income to derive net cash provided by (used in) operating activities less purchases of property, plant and equipment.
Free Cash Flow conversion is free cash flow divided by net income.
Non-GAAP Adjustments
Our GAAP financial results detailed in Exhibit 1 have been adjusted for the following items:
Restructuring and Transformation Costs: Restructuring and transformation related costs include restructuring charges as well as costs associated with our efforts to optimize underlying business processes through investments in information technology, process improvements and the implementation of strategic actions and initiatives which we deem to be incremental and non-recurring in nature.
Acquisition-related Costs: Acquisition-related costs relate to third-party professional service costs and one-time incremental costs associated with efforts to integrate the acquired business with our legacy operations.
Forward-Looking Statements
BWXT cautions that this release contains forward-looking statements, including, without limitation, statements relating to backlog, to the extent they may be viewed as an indicator of future revenues; our plans and expectations for each of our reportable segments, including growth opportunities and the expectations, timing and revenue of our strategic initiatives, such as medical radioisotopes, SMR components and recent acquisitions; disruptions to our supply chain and/or operations, changes in government regulations and other factors; and our expectations and guidance for 2025 and beyond. These forward-looking statements are based on management's current expectations and involve a number of risks and uncertainties, including, among other things, our ability to execute contracts in backlog; federal budget uncertainty, the risk of future budget cuts, the impact of continuing resolution funding mechanisms and the debt ceiling, the potential for government shutdowns and changing funding and acquisition priorities; the demand for and competitiveness of nuclear products and services; capital priorities of power generating utilities and other customers; the timing of technology development, regulatory approvals and automation of production; the receipt and/or timing of government approvals; the potential recurrence of subsequent waves or strains of COVID-19 or similar diseases; labor market challenges, including employee retention and recruitment; adverse changes in the industries in which we operate; and delays, changes or termination of contracts in backlog. If one or more of these risks or other risks materialize, actual results may vary materially from those expressed. For a more complete discussion of these and other risk factors, see BWXT's filings with the Securities and Exchange Commission, including our annual report on Form 10-K for the year ended December 31, 2024. BWXT cautions not to place undue reliance on these forward-looking statements, which speak only as of the date of this release, and undertakes no obligation to update or revise any forward-looking statement, except to the extent required by applicable law.
About BWXT
At BWX Technologies, Inc. (NYSE: BWXT), we are People Strong, Innovation Driven. Headquartered in Lynchburg, Virginia, BWXT is a Defense News Top 100 manufacturing and engineering innovator that provides safe and effective nuclear solutions for global security, clean energy, environmental restoration, nuclear medicine and space exploration. With more than 8,700 employees, BWXT has 15 major operating sites in the U.S., Canada and the U.K. In addition, BWXT joint ventures provide management and operations at a dozen U.S. Department of Energy and NASA facilities. For more information, visit www.bwxt.com. Follow us on LinkedIn, X, Facebook and Instagram.
EXHIBIT 1
BWX TECHNOLOGIES, INC.
RECONCILIATION OF NON-GAAP OPERATING INCOME AND EARNINGS PER SHARE(1)(2)(3)
(In millions, except per share amounts)
------------------------------------------------------------------------------------------------------
Three Months Ended December 31, 2024
------------------------------------------------------------------------------------------------------
Pension & Restructuring
OPEB MTM & Loss on
(Gain) / Transformation Acquisition- Asset
GAAP Loss Costs related Costs Disposal Non-GAAP
---------- --------- ------------------ ---------------- ------------ ----------
Operating
Income $ 92.3 $ -- $ 7.8 $ 4.2 $ 3.6 $107.9
Interest Income
(Expense),
net (8.8) -- -- -- -- (8.8)
Other - net (5.4) 10.9 -- $ -- $ -- $ 5.5
----- ---- --- ------- ---- ----- ----- ---- -----
Income before
Provision for
Income Taxes 78.1 10.9 7.8 $ 4.2 $ 3.6 104.6
Provision for
Income Taxes (7.0) (2.4) (8.5) (0.9) (0.9) (19.8)
----- ---- --- ------- --- ----- ---- ---- -----
Net Income 71.1 8.4 (0.7) $ 3.3 $ 2.7 84.8
----- ---- --- ------- --- ----- ----- ---- -----
Net Income
Attributable
to
Noncontrolling
Interest (0.1) -- -- -- -- (0.1)
----- ---- --- ------- ---- ----- ----- ---- -----
Net Income
Attributable
to BWXT $ 71.0 $ 8.4 $ (0.7) $ 3.3 $ 2.7 $ 84.7
===== ==== === ======= === ===== ===== ==== =====
Diluted Shares
Outstanding 91.9 91.9
Diluted
Earnings per
Common Share $ 0.77 $0.09 $ (0.01) $ 0.04 $ 0.03 $ 0.92
Effective Tax
Rate 9.0% 18.9%
Government
Operations
Operating
Income $ 98.1 $ -- $ 0.7 $ 0.2 $ 1.7 $100.6
Commercial
Operations
Operating
Income $ 14.9 $ -- $ 2.7 $ 1.6 $ -- $ 19.1
Unallocated
Corporate
Operating
Income $(20.7) $ -- $ 4.5 $ 2.4 $ 1.9 $(11.9)
-----
Three Months Ended December 31, 2023
---------------------------------------------------------------------------------------------------
Pension &
OPEB MTM Loss on
(Gain) / Restructuring Acquisition- Asset
GAAP Loss Costs related Costs Disposal Non-GAAP
---------- --------- ----------------- ---------------- ---------- ----------
Operating
Income $123.2 $ -- $ 4.0 $ -- $ -- $127.3
Interest Income
(Expense),
net (11.1) -- -- -- -- $(11.1)
Other - net (26.5) 30.8 $ -- $ -- $ -- $ 4.3
----- ---- --- ------ ---- ----- ----- --- ----- -----
Income before
Provision for
Income Taxes 85.6 30.8 4.0 -- -- 120.5
Provision for
Income Taxes (19.3) (7.1) (0.7) (0.0) -- (27.2)
----- ---- --- ------ --- ----- ---- --- ----- -----
Net Income 66.3 23.7 3.3 -- -- 93.3
----- ---- --- ------ ---- ----- ----- --- ----- -----
Net Income
Attributable
to
Noncontrolling
Interest (0.4) --
----- ---- ----------------- ---------------- ---------- ----------
Net Income
Attributable
to BWXT $ 65.9 $23.7 $ 3.3 $ -- $ -- $ 92.9
===== ==== === ====== ==== ===== ===== === ===== =====
Diluted Shares
Outstanding 92.0 92.0
Diluted
Earnings per
Common Share $ 0.72 $0.26 $ 0.04 $ 0.00 $ -- $ 1.01
Effective Tax
Rate 22.6% 22.5%
Government
Operations
Operating
Income $116.3 $ -- $ 1.0 $ -- $ -- $117.2
Commercial
Operations
Operating
Income $ 15.9 $ -- $ 0.9 $ -- $ -- $ 16.9
Unallocated
Corporate
Operating
Income $ (9.0) $ -- $ 2.2 $ 0.0 $ -- $ (6.8)
-----
EXHIBIT 1 (continued)
BWX TECHNOLOGIES, INC.
RECONCILIATION OF NON-GAAP OPERATING INCOME AND EARNINGS PER SHARE(1)(2)(3)
(In millions, except per share amounts)
------------------------------------------------------------------------------------------------------
Year Ended December 31, 2024
------------------------------------------------------------------------------------------------------
Pension & Restructuring
OPEB MTM & Loss on
(Gain) / Transformation Acquisition- Asset
GAAP Loss Costs related Costs Disposal Non-GAAP
---------- --------- ------------------ ---------------- ------------ ----------
Operating
Income $380.6 $ -- $ 21.2 $ 7.4 $ 3.6 $412.8
Interest Income
(Expense),
net (36.9) -- -- -- -- $(36.9)
Other - net 5.0 10.9 -- $ -- $ -- 15.9
----- ---- --- ------- ---- ----- ----- ---- -----
Income before
Provision for
Income Taxes 348.7 10.9 21.2 7.4 3.6 391.8
Provision for
Income Taxes (66.4) (2.4) (13.8) (1.7) (0.9) (85.1)
----- ---- --- ------- --- ----- ---- ---- -----
Net Income 282.3 8.4 7.4 5.8 2.7 306.6
----- ---- --- ------- ---- ----- ----- ---- -----
Net Income
Attributable
to
Noncontrolling
Interest (0.4) -- -- -- -- (0.4)
----- ---- --- ------- ---- ----- ----- ---- -----
Net Income
Attributable
to BWXT $281.9 $ 8.4 $ 7.4 $ 5.8 $ 2.7 $306.3
===== ==== === ======= ==== ===== ===== ==== =====
Diluted Shares
Outstanding 91.9 91.9
Diluted
Earnings per
Common Share $ 3.07 $0.09 $ 0.08 $ 0.06 $ 0.03 $ 3.33
Effective Tax
Rate 19.0% 21.7%
Government
Operations
Operating
Income $377.9 $ -- $ 1.1 $ 0.2 $ 1.7 $380.9
Commercial
Operations
Operating
Income $ 46.8 $ -- $ 6.7 $ 2.4 $ -- $ 55.9
Unallocated
Corporate
Operating
Income $(44.1) $ -- $ 13.4 $ 4.8 $ 1.9 $(24.0)
-----
Year Ended December 31, 2023
---------------------------------------------------------------------------------------------------------
Pension &
OPEB MTM Loss on
(Gain) / Restructuring Acquisition- Asset
GAAP Loss Costs related Costs Disposal Non-GAAP
------------ ---------- ----------------- ---------------- ---------- ------------
Operating Income $383.1 $ -- $ 9.6 $ 0.7 $ -- $393.3
Interest Income
(Expense), net (44.6) -- -- -- -- $(44.6)
Other - net (17.0) 30.8 -- $ -- -- 13.8
----- --- ---- --- --- ------ ---- ----- ----- --- ----- ----- ----
Income before
Provision for
Income Taxes 321.4 30.8 9.6 0.7 -- 362.4
Provision for
Income Taxes (75.1) (7.1) (1.7) (0.2) -- (84.1)
----- --- ---- --- ------ --- ----- ---- --- ----- ----- ---
Net Income 246.3 23.7 7.8 0.5 -- 278.4
----- ---- ---- --- --- ------ ---- ----- ----- --- ----- ----- ----
Net Income
Attributable to
Noncontrolling
Interest (0.5) -- -- -- -- (0.5)
----- --- ---- --- --- ------ ---- ----- ----- --- ----- ----- ---
Net Income
Attributable to
BWXT $245.8 $23.7 $ 7.8 $ 0.5 $ -- $277.9
===== ==== ==== === === ====== ==== ===== ===== === ===== ===== ====
Diluted Shares
Outstanding 91.9 91.9
Diluted Earnings
per Common
Share $ 2.68 $0.26 $ 0.09 $ 0.01 $ -- $ 3.02
Effective Tax
Rate 23.4% 23.2%
Government
Operations
Operating
Income $374.7 $ -- $ 1.1 $ 0.3 $ -- $376.1
Commercial
Operations
Operating
Income $ 37.5 $ -- $ 4.6 $ 0.1 $ -- $ 42.2
Unallocated
Corporate
Operating
Income $(29.2) $ -- $ 3.9 $ 0.3 $ -- $(25.0)
----- ---
(1) Tables may not foot due to rounding.
(2) BWXT is providing non-GAAP information regarding certain of its historical results and
guidance on future earnings per share to supplement the results provided in accordance
with GAAP and it should not be considered superior to, or as a substitute for, the
comparable GAAP measures. BWXT believes the non-GAAP measures provide meaningful
insight and transparency into the Company's operational performance and provides these
measures to investors to help facilitate comparisons of operating results with prior
periods and to assist them in understanding BWXT's ongoing operations.
(3) BWXT has not included a reconciliation of provided non-GAAP guidance to the comparable
GAAP measures due to the difficulty of estimating any mark-to-market adjustments for
pension and post-retirement benefits, which are determined at the end of the year.
EXHIBIT 1 (continued)
RECONCILIATION OF CONSOLIDATED ADJUSTED EBITDA(1)(2)(3)
(In millions)
-----------------------------------------------------------------------------------------------
Three Months Ended December 31, 2024
-----------------------------------------------------------------------------------------------
Pension &
OPEB MTM Restructuring & Loss on
(Gain) / Transformation Acquisition- Asset
GAAP Loss Costs related Costs Disposal Non-GAAP
------- ---------- ------------------ -------------- -------- ------------
Net Income $ 71.1 $ 8.4 $ (0.7) $ 3.3 2.7 $ 84.8
Provision for
Income Taxes 7.0 2.4 8.5 0.9 0.9 19.8
Other -- net 5.4 (10.9) -- -- (5.5)
Interest
Expense 9.3 -- -- -- 9.3
Interest
Income (0.5) -- -- -- (0.5)
Depreciation &
Amortization 22.4 -- -- -- 22.4
----- ----- --- ------ ----- ----- ------- -------- -----
Adjusted
EBITDA $114.7 $ -- $ 7.8 $ 4.2 3.6 $ 130.3
===== ===== === ====== ===== ===== ======= ======== =====
Three Months Ended December 31, 2023
----------------------------------------------------------------------------------------------
Pension &
OPEB MTM Loss on
(Gain) / Restructuring Acquisition- Asset
GAAP Loss Costs related Costs Disposal Non-GAAP
------- ---------- --------------- -------------- ---------- ------------
Net Income $ 66.3 $ 23.7 $ 3.3 $ -- $ -- $ 93.3
Provision for
Income Taxes 19.3 7.1 0.7 0.0 0.0 27.2
Other -- net 26.5 (30.8) -- -- -- (4.3)
Interest
Expense 11.8 -- 0.0 -- -- 11.8
Interest
Income (0.7) -- -- -- -- (0.7)
Depreciation &
Amortization 20.4 -- -- -- -- 20.4
----- ----- ----- -------- ----- ------- --- ----- -----
Adjusted
EBITDA $143.6 $ -- $ 4.0 $ -- $ -- $ 147.6
===== ===== ===== ======== ===== ======= === ===== =====
Year Ended December 31, 2024
---------------------------------------------------------------------------------------------
Pension & Restructuring
OPEB MTM & Loss on
(Gain) / Transformation Acquisition- Asset
GAAP Loss Costs related Costs Disposal Non-GAAP
------- ---------- ---------------- -------------- -------- ------------
Net Income $282.3 $ 8.4 $ 7.4 $ 5.8 2.7 $ 306.6
Provision for
Income Taxes 66.4 2.4 13.8 1.7 0.9 85.1
Other -- net (5.0) (10.9) -- -- (15.9)
Interest
Expense 39.5 -- -- -- 39.5
Interest
Income (2.6) -- -- -- (2.6)
Depreciation &
Amortization 85.9 -- -- -- 85.9
----- ----- ----- --------- ----- ------- -------- -----
Adjusted
EBITDA $466.5 $ -- $ 21.2 $ 7.4 3.6 $ 498.7
===== ===== ===== ========= ===== ======= ======== =====
Year Ended December 31, 2023
----------------------------------------------------------------------------------------------
Pension &
OPEB MTM Loss on
(Gain) / Restructuring Acquisition- Asset
GAAP Loss Costs related Costs Disposal Non-GAAP
------- ---------- --------------- -------------- ---------- ------------
Net Income $246.3 $ 23.7 $ 7.8 $ 0.5 $ -- $ 278.4
Provision for
Income Taxes 75.1 7.1 1.7 0.2 0.0 84.1
Other -- net 17.0 (30.8) -- -- -- (13.8)
Interest
Expense 47.0 -- 0.0 -- -- 47.0
Interest
Income (2.4) -- -- -- -- (2.4)
Depreciation &
Amortization 78.6 -- -- -- -- 78.6
----- ----- ----- -------- ----- ------- --- ----- -----
Adjusted
EBITDA $461.6 $ -- $ 9.6 $ 0.7 $ -- $ 471.9
===== ===== ===== ======== ===== ======= === ===== =====
EXHIBIT 1 (continued)
RECONCILIATION OF REPORTING SEGMENT ADJUSTED EBITDA(1)(2)(3)
(In millions)
-------------------------------------------------------------------------
Three Months Ended December 31, 2024
-------------------------------------------------------------------------
Operating
Income Non-GAAP Depreciation & Adjusted
(GAAP) Adjustments(4) Amortization EBITDA
----------- ---------------- -------------- ------------
Government
Operations $ 98.1 $ 2.6 $ 16.1 $ 116.7
Commercial
Operations $ 14.9 $ 4.3 $ 4.6 $ 23.7
--- -----
Three Months Ended December 31, 2023
-------------------------------------------------------------------------
Operating
Income Non-GAAP Depreciation & Adjusted
(GAAP) Adjustments(4) Amortization EBITDA
----------- ---------------- -------------- ------------
Government
Operations $ 116.3 $ 1.0 $ 14.0 $ 131.3
Commercial
Operations $ 15.9 $ 0.9 $ 4.5 $ 21.3
--- -----
Year Ended December 31, 2024
-------------------------------------------------------------------------
Operating
Income Non-GAAP Depreciation & Adjusted
(GAAP) Adjustments(4) Amortization EBITDA
----------- ---------------- -------------- ------------
Government
Operations $ 377.9 $ 3.0 $ 61.0 $ 441.9
Commercial
Operations $ 46.8 $ 9.1 $ 17.7 $ 73.6
--- -----
Year Ended December 31, 2023
-------------------------------------------------------------------------
(MORE TO FOLLOW) Dow Jones Newswires
February 24, 2025 16:08 ET (21:08 GMT)
免責聲明：投資有風險，本文並非投資建議，以上內容不應被視為任何金融產品的購買或出售要約、建議或邀請，作者或其他用戶的任何相關討論、評論或帖子也不應被視為此類內容。本文僅供一般參考，不考慮您的個人投資目標、財務狀況或需求。TTM對信息的準確性和完整性不承擔任何責任或保證，投資者應自行研究並在投資前尋求專業建議。