-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, UOE6idPj5CLBObw7rvO5memaEnDaPlQbZJi90ABop2RUtBpjoIBzsqJHE/QVu2ru 5cyCDNMT+dD1D0uhFJM3dA== 0001104659-06-069785.txt : 20061031 0001104659-06-069785.hdr.sgml : 20061031 20061031102223 ACCESSION NUMBER: 0001104659-06-069785 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20061025 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20061031 DATE AS OF CHANGE: 20061031 FILER: COMPANY DATA: COMPANY CONFORMED NAME: TRIUMPH GROUP INC / CENTRAL INDEX KEY: 0001021162 STANDARD INDUSTRIAL CLASSIFICATION: AIRCRAFT & PARTS [3720] IRS NUMBER: 510347963 STATE OF INCORPORATION: DE FISCAL YEAR END: 0331 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-12235 FILM NUMBER: 061174168 BUSINESS ADDRESS: STREET 1: FOUR GLENHARDIE CORPORATE CENTER STREET 2: 1255 DRUMMERS LANE SUITE 200 CITY: WAYNE STATE: PA ZIP: 19087 BUSINESS PHONE: 6109750420 MAIL ADDRESS: STREET 1: FOUR GLENHARDIE CORPORATE CENTER STREET 2: 1255 DRUMMERS LANE SUITE 200 CITY: WAYNE STATE: PA ZIP: 19087 8-K 1 a06-22567_28k.htm CURRENT REPORT OF MATERIAL EVENTS OR CORPORATE CHANGES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C.  20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported):   October 25, 2006

 

TRIUMPH GROUP, INC.

(Exact name of registrant as specified in its charter)

 

Delaware

 

1-12235

 

51-0347963

(State or other jurisdiction of incorporation)

 

(Commission File Number)

 

(IRS Employer Identification Number)

 

1550 Liberty Ridge Drive, Suite 100, Wayne, Pennsylvania

 

19087

(Address of principal executive offices)

 

(Zip Code)

 

(610) 251-1000

(Registrant’s telephone number, including area code)

 

N/A

(Former name or former address, if changed since last report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

o            Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

o            Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

o            Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

o            Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 




Item 2.02                  Results of Operations and Financial Condition.

On October 25, 2006, Triumph Group, Inc. issued a press release announcing its financial results for the fiscal quarter ended September 30, 2006 and conducted a conference call to further discuss the financial results.  The full text of the press release is furnished as Exhibit 99.1 to this Current Report.

On the conference call, in addition to reviewing the information contained in the press release, the executive officers also discussed the following financial information:

·                                          Export sales for the fiscal quarter ended September 30, 2006 were 22% of revenue.  For the year to date as of September 30, 2006, sales mix was as follows:  commercial was 43% (compared to 45% in the prior full fiscal year), military was 34% (compared to 33% in the prior full fiscal year), regional jets were 5% (compared to 6% in the prior full fiscal year), business jets were 11% (compared to 9% in the prior full fiscal year) and other was 7% (compared to 7% in the prior full fiscal year).

·                                          The top ten programs represented in the backlog were the 777, 737NG, A320, CH47, V22, 747, UH60, A380, C17, and 767 programs, respectively.

·                                          For the quarter ended September 30, 2006, Boeing commercial, military and space accounted for 23% of net sales.

·                                          The Company’s effective tax rate for the quarter ended September 30, 2006 was 35.3%.  If the federal research and development tax credit is retroactively reinstated, the company expects that it would reduce the full year effective tax rate by 2%.

·                                          The Company’s healthcare costs have increased approximately $2 million from Fiscal Year 2006 to Fiscal Year 2007 ($800,000 is due to increase in headcount) and litigation costs have increased approximately $1.8 million from Fiscal Year 2006 to Fiscal Year 2007.

·                                          To date, the Company has not received any cancellations as a result of the Airbus announced delay in the delivery schedule of the A380 aircraft.  Based on the level of the backlog, the Company expects that any future cancellations or delays will have a negligible impact on earnings in Fiscal Year 2007.

The information in this Item 2.02 of this Report on Form 8-K and Exhibit 99.1 attached hereto shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such filing.




 

Item 9.01                Financial Statements and Exhibits.

(c)           Exhibits.

Exhibit No.

 

Description

 

 

99.1

 

Press Release dated October 25, 2006

 




 

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

Date: October 31, 2006

 

 

 

TRIUMPH GROUP, INC.

 

 

 

 

 

 

 

By:

 

/s/ John B. Wright, II

 

 

 

 

John B. Wright, II

 

 

 

 

Vice President, General Counsel and Secretary

 




 

TRIUMPH GROUP, INC.
CURRENT REPORT ON FORM 8-K

EXHIBIT INDEX

 

Exhibit No.

 

Description

 

 

99.1

 

Press Release dated October 25, 2006

 



EX-99.1 2 a06-22567_2ex99d1.htm EX-99.1

 

Exhibit 99.1

 

 

NEWS RELEASE

 

 

 

Contact:

 

John Bartholdson

 

Senior Vice President,

 

Chief Financial Officer

 

Phone (610) 251-1000

 

jbartholdson@triumphgroup.com

 

 

TRIUMPH GROUP REPORTS

SECOND QUARTER FISCAL 2007 RESULTS

·                  Net sales for the second quarter fiscal 2007 increased 23% to $226.1 million

·                  Operating income for the second quarter fiscal 2007 increased 76% to $23.3 million

·                  Net income for the second quarter fiscal 2007 increased 79% to $12.6 million

·                  Backlog increased 39% over prior year to $1.1 billion

Wayne, PA — October 25, 2006 — Triumph Group, Inc. (NYSE: TGI) today reported that net sales for the second quarter of the fiscal year ending March 31, 2007 totaled $226.1 million, a twenty-three percent increase from last year’s second quarter net sales of $183.6 million.  Net income for the second quarter of fiscal year 2007 increased seventy-nine percent to $12.6 million, or $0.77 per diluted common share, versus $7.0 million, or $0.44 per diluted common share for the second quarter of the prior year.  During the quarter, the company generated $4.6 million of cash flow from operations.  Results for the second quarter of fiscal year 2007 also reflected $0.02 per share charge related to stock-based compensation.

Net sales for the first six months of fiscal year 2007 were $448.9 million, a twenty-four percent increase over net sales of $361.3 million last year.  Net income for the first six months of fiscal year 2007 increased fifty-five percent to $22.0 million, or $1.35 per diluted common share, compared to net income of $14.2 million, or $0.89 per diluted common share in the prior year period.  During the six months, the company generated $5.2 million of cash flow from operations.

Prior year period segment results have been changed to classify certain revenue and costs from the Aftermarket Services segment to the Aerospace Systems segment for the operations of Triumph Fabrications-Phoenix and Triumph Fabrications-Fort Worth due to the fact that most of their product line has been transitioned to aerospace OEM products.  The transitioning of these business units resulted in the shift of approximately $5.0 million in revenue and $1.7 million in operating loss for the quarter ended September 30, 2005, previously reported in the Aftermarket Services segment, to the Aerospace Systems segment.  Segment results have been adjusted to reflect these changes.

- More -

 




 

The Aerospace Systems segment reported net sales for the quarter of $179.7 million compared to $145.4 million in the prior year period, an increase of twenty-four percent.  Operating income for the second quarter of fiscal year 2007 was $25.3 million, compared to $15.5 million for the prior year period, a sixty-four percent increase.  Organic sales growth for the quarter was seventeen percent.

The Aftermarket Services segment reported net sales for the quarter of $47.0 million, compared to $39.4 million in the prior year period, a nineteen percent increase.  Operating income for the second quarter of fiscal year 2007 was $1.9 million, compared to $0.5 million for the prior year period, a 264 percent increase.  Organic sales growth for the quarter was twelve percent.  Operating results for the quarter reflected $0.8 million of start up costs associated with the new Thailand maintenance and repair facility.

Richard C. Ill, Triumph’s President and Chief Executive Officer, said, “Our company continued its strong performance during the second quarter driven primarily by excellent growth in revenue, operating income and earnings.  The size and quality of our backlog further bolsters our confidence in the outlook for the second half of fiscal year 2007 and beyond.”

On September 18, 2006, the company issued and sold $201.3 million in convertible senior subordinated notes in order to prepay its outstanding Senior Notes, including the make-whole premium, fees and expenses in connection with the prepayment, and to repay a portion of the outstanding indebtedness under the company’s credit facility.  The company will expense the debt prepayment costs of approximately $0.17 per diluted common share as well as the unamortized debt issuance costs related to the Senior Notes of approximately $0.03 per diluted common share in the third quarter of fiscal year 2007.  The company prepaid the Senior Notes on October 4, 2006.

Commenting on the outlook for the year, Mr. Ill stated, “Given the strong results in the quarter and year-to-date and our confidence in the remainder of the year, we now expect our full-year earnings per share to be in the range of $2.65 to $2.70, which includes the after-tax impact of the debt prepayment and unamortized debt issuance costs of approximately $0.20 per diluted share.”

As previously announced, Triumph Group will hold a conference call on October 26th at 8:00 a.m. (ET) to discuss the fiscal year 2007 second quarter results.  The conference call will be available live and archived on the company’s website at http://www.triumphgroup.com.  An audio replay will be available from October 26th until November 2nd by calling (888) 266-2081 (Domestic) or (703) 925-2533 (International), passcode #975243.

Triumph Group, Inc., headquartered in Wayne, Pennsylvania, designs, engineers, manufactures, repairs and overhauls aircraft components and accessories.  The company serves a broad, worldwide spectrum of the aviation industry, including original equipment manufacturers of commercial, regional, business and military aircraft and aircraft components, as well as commercial and regional airlines and air cargo carriers.

More information about Triumph can be found on the Internet at http://www.triumphgroup.com.

Statements in this release which are not historical facts are forward-looking statements under the provisions of the Private Securities Litigation Reform Act of 1995, including expectations of future performance, profitability, growth and earnings.  All forward-looking statements involve risks and uncertainties which could affect the company’s actual results and could cause its actual results to differ materially from those expressed in any forward looking statements made by, or on behalf of, the company.  Further information regarding the important factors that could cause

- More -

 




 

actual results to differ from projected results can be found in Triumph’s reports filed with the SEC, including our Annual Report on Form 10-K for the year ended March 31, 2006.

 

FINANCIAL DATA (UNAUDITED) ON FOLLOWING 6 PAGES

- More -




 

FINANCIAL DATA  (UNAUDITED)

 

TRIUMPH GROUP, INC. AND SUBSIDIARIES

(in thousands, except per share data)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

September 30,

 

September 30,

 

CONDENSED STATEMENTS OF INCOME

 

2006

 

2005

 

2006

 

2005

 

 

 

 

 

 

 

 

 

 

 

Net Sales

 

$

226,122

 

$

183,633

 

$

448,944

 

$

361,330

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

23,278

 

13,218

 

41,581

 

26,947

 

 

 

 

 

 

 

 

 

 

 

Interest Expense and Other

 

3,795

 

3,172

 

7,527

 

6,359

 

Income Tax Expense

 

6,872

 

3,002

 

12,010

 

6,375

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

12,611

 

$

7,044

 

$

22,044

 

$

14,213

 

 

 

 

 

 

 

 

 

 

 

Earnings Per Share - Basic:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

0.78

 

$

0.44

 

$

1.37

 

$

0.89

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding - Basic

 

16,166

 

15,910

 

16,121

 

15,908

 

 

 

 

 

 

 

 

 

 

 

Earnings Per Share - Diluted:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

0.77

 

$

0.44

 

$

1.35

 

$

0.89

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding - Diluted

 

16,314

 

16,056

 

16,299

 

16,031

 

 

 

 

 

 

 

 

 

 

 

Dividends declared and paid per common share

 

$

0.04

 

$

0.00

 

$

0.04

 

$

0.00

 

 

 

- More -




FINANCIAL DATA (UNAUDITED)

TRIUMPH GROUP, INC. AND SUBSIDIARIES
(dollars in thousands, except per share data)

BALANCE SHEET

 

 

September 30,

 

March 31,

 

 

 

2006

 

2006

 

Assets

 

 

 

 

 

Cash

 

$

106,567

 

$

5,698

 

Accounts Receivable, net

 

157,564

 

147,780

 

Inventory

 

273,591

 

235,878

 

Deferred Income Taxes

 

6,868

 

6,868

 

Prepaid Expenses and Other

 

6,744

 

4,894

 

Current Assets

 

551,334

 

401,118

 

 

 

 

 

 

 

Property and Equipment, net

 

263,950

 

237,325

 

Goodwill

 

297,301

 

272,737

 

Intangible Assets, net

 

48,950

 

49,424

 

Other

 

19,577

 

14,179

 

 

 

 

 

 

 

Total Assets

 

$

1,181,112

 

$

974,783

 

 

 

 

 

 

 

Liabilities & Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

Accounts Payable

 

$

84,288

 

$

73,995

 

Accrued Expenses

 

64,545

 

68,488

 

Income Taxes Payable

 

4,232

 

5,195

 

Current Portion of Long-Term Debt

 

86,496

 

8,078

 

Current Liabilities

 

239,561

 

155,756

 

 

 

 

 

 

 

Long-Term Debt, less current portion

 

250,301

 

153,339

 

Deferred Income Taxes and Other

 

98,378

 

101,985

 

 

 

 

 

 

 

Stockholders’ Equity:

 

 

 

 

 

Common Stock, $.001 par value, 50,000,000 shares authorized, 16,243,219 and 16,027,324 shares issued

 

16

 

16

 

Capital in excess of par value

 

266,961

 

260,124

 

Treasury Stock, at cost, 1,650 and 18,311 shares

 

0

 

(455

)

Accumulated other comprehensive income (loss)

 

320

 

(162

)

Retained earnings

 

325,575

 

304,180

 

Total Stockholders’ Equity

 

592,872

 

563,703

 

 

 

 

 

 

 

Total Liabilities and Stockholders’ Equity

 

$

1,181,112

 

$

974,783

 

 

- More -




FINANCIAL DATA (UNAUDITED)

TRIUMPH GROUP, INC. AND SUBSIDIARIES
(dollars in thousands)

SEGMENT DATA

 

 

Three Months Ended

 

Six Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2006

 

2005

 

2006

 

2005

 

 

 

 

 

 

 

 

 

 

 

Net Sales:

 

 

 

 

 

 

 

 

 

Aerospace Systems

 

$

179,709

 

$

145,357

 

$

353,902

 

$

283,933

 

Aftermarket Services

 

47,017

 

39,358

 

96,484

 

79,168

 

Elimination of inter-segment sales

 

(604

)

(1,082

)

(1,442

)

(1,771

)

 

 

$

226,122

 

$

183,633

 

$

448,944

 

$

361,330

 

 

 

 

 

 

 

 

 

 

 

Operating Income (Loss):

 

 

 

 

 

 

 

 

 

Aerospace Systems

 

$

25,348

 

$

15,482

 

$

45,646

 

$

30,882

 

Aftermarket Services

 

1,876

 

515

 

3,993

 

2,687

 

Corporate

 

(3,946

)

(2,779

)

(8,058

)

(6,622

)

 

 

$

23,278

 

$

13,218

 

$

41,581

 

$

26,947

 

 

 

 

 

 

 

 

 

 

 

Depreciation and Amortization:

 

 

 

 

 

 

 

 

 

Aerospace Systems

 

$

6,353

 

$

5,864

 

$

12,756

 

$

11,763

 

Aftermarket Services

 

2,407

 

2,086

 

4,710

 

4,086

 

Corporate

 

67

 

32

 

111

 

64

 

 

 

$

8,827

 

$

7,982

 

$

17,577

 

$

15,913

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Expenditures:

 

 

 

 

 

 

 

 

 

Aerospace Systems

 

$

8,138

 

$

3,864

 

$

14,872

 

$

6,264

 

Aftermarket Services

 

4,886

 

1,594

 

11,158

 

4,176

 

Corporate

 

20

 

19

 

145

 

33

 

 

 

$

13,044

 

$

5,477

 

$

26,175

 

$

10,473

 

 

- More -




FINANCIAL DATA  (UNAUDITED)

TRIUMPH GROUP, INC. AND SUBSIDIARIES
(dollars in thousands)

Non-GAAP Financial Measure Disclosures

Earnings before Interest, Taxes, Depreciation and Amortization (“EBITDA”) for the three months ended September 30, 2006 was $32.1 million with a margin of 14.2%.  EBITDA for the three months ended September 30, 2005 was $21.2 million with a margin of 11.5%.  EBITDA for the six months ended September 30, 2006 was $59.2 million with a margin of 13.2%. EBITDA for the six months ended September 30, 2005 was $42.9 million with a margin of 11.9%.

 

Management believes that EBITDA provides the reader a good measure of cash generated from the operations of the business before any investment in working capital or fixed assets.

 

The following definition is provided for the non-GAAP financial measure identified above, together with a reconciliation of such non-GAAP financial measure to the most directly comparable financial measure calculated and presented in accordance with GAAP.

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2006

 

2005

 

2006

 

2005

 

Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

12,611

 

$

7,044

 

$

22,044

 

$

14,213

 

 

 

 

 

 

 

 

 

 

 

Add-back:

 

 

 

 

 

 

 

 

 

Income Tax Expense

 

6,872

 

3,002

 

12,010

 

6,375

 

Interest Expense and Other

 

3,795

 

3,172

 

7,527

 

6,359

 

Depreciation and Amortization

 

8,827

 

7,982

 

17,577

 

15,913

 

 

 

 

 

 

 

 

 

 

 

Earnings before Interest, Taxes, Depreciation and Amortization (“EBITDA”)

 

$

32,105

 

$

21,200

 

$

59,158

 

$

42,860

 

 

 

 

 

 

 

 

 

 

 

Net Sales

 

$

226,122

 

$

183,633

 

$

448,944

 

$

361,330

 

 

 

 

 

 

 

 

 

 

 

EBITDA Margin

 

14.2

%

11.5

%

13.2

%

11.9

%

 

 

 

 

 

 

 

 

 

 

 

- More -




FINANCIAL DATA  (UNAUDITED)

TRIUMPH GROUP, INC. AND SUBSIDIARIES
(dollars in thousands)

Non-GAAP Financial Measure Disclosures (Continued)

Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA):

 

 

Three Months Ended September 30, 2006

 

 

 

 

 

Segment Data

 

 

 

Total

 

Aerospace
Systems

 

Aftermarket
Services

 

Corporate /
Eliminations

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

12,611

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add-back:

 

 

 

 

 

 

 

 

 

Income Tax Expense

 

6,872

 

 

 

 

 

 

 

Interest Expense and Other

 

3,795

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income (Expense)

 

$

23,278

 

$

25,348

 

$

1,876

 

$

(3,946

)

 

 

 

 

 

 

 

 

 

 

Depreciation and Amortization

 

8,827

 

6,353

 

2,407

 

67

 

 

 

 

 

 

 

 

 

 

 

Earnings (Losses) before Interest, Taxes, Depreciation and Amortization (“EBITDA”)

 

$

32,105

 

$

31,701

 

$

4,283

 

$

(3,879

)

 

 

 

 

 

 

 

 

 

 

Net Sales

 

$

226,122

 

$

179,709

 

$

47,017

 

$

(604

)

 

 

 

 

 

 

 

 

 

 

EBITDA Margin

 

14.2

%

17.6

%

9.1

%

n/a

 

 

 

 

 

 

 

 

 

 

 

 

Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA):

 

 

Six Months Ended September 30, 2006

 

 

 

 

 

Segment Data

 

 

 

Total

 

Aerospace
Systems

 

Aftermarket
Services

 

Corporate /
Eliminations

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

22,044

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add-back:

 

 

 

 

 

 

 

 

 

Income Tax Expense

 

12,010

 

 

 

 

 

 

 

Interest Expense and Other

 

7,527

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income (Expense)

 

$

41,581

 

$

45,646

 

$

3,993

 

$

(8,058

)

 

 

 

 

 

 

 

 

 

 

Depreciation and Amortization

 

17,577

 

12,756

 

4,710

 

111

 

 

 

 

 

 

 

 

 

 

 

Earnings (Losses) before Interest, Taxes, Depreciation and Amortization (“EBITDA”)

 

$

59,158

 

$

58,402

 

$

8,703

 

$

(7,947

)

 

 

 

 

 

 

 

 

 

 

Net Sales

 

$

448,944

 

$

353,902

 

$

96,484

 

$

(1,442

)

 

 

 

 

 

 

 

 

 

 

EBITDA Margin

 

13.2

%

16.5

%

9.0

%

n/a

 

 

- More -




FINANCIAL DATA  (UNAUDITED)

TRIUMPH GROUP, INC. AND SUBSIDIARIES
(dollars in thousands)

Non-GAAP Financial Measure Disclosures (Continued)

We use “Net Debt to Capital” as a measure of financial leverage.  The following table sets forth the computation of Net Debt to Capital:

 

 

September 30,

 

March 31,

 

 

 

2006

 

2006

 

 

 

 

 

 

 

Calculation of Net Debt

 

 

 

 

 

Current Portion

 

$

86,496

 

$

8,078

 

Long-term debt

 

250,301

 

153,339

 

Total Debt

 

336,797

 

161,417

 

Less: Cash

 

106,567

 

5,698

 

Net Debt

 

$

230,230

 

$

155,719

 

 

 

 

 

 

 

Calculation of Capital

 

 

 

 

 

Net Debt

 

$

230,230

 

$

155,719

 

Stockholders’ equity

 

592,872

 

563,703

 

Total Capital

 

$

823,102

 

$

719,422

 

 

 

 

 

 

 

Percent of Net Debt to Capital

 

28.0

%

21.6

%

 

######



GRAPHIC 3 g225672mmi001.jpg GRAPHIC begin 644 g225672mmi001.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_VP!#``H'!P@'!@H("`@+"@H+#A@0#@T- M#AT5%A$8(Q\E)"(?(B$F*S7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0`'P$``P$!`0$! M`0$!`0````````$"`P0%!@<("0H+_\0`M1$``@$"!`0#!`<%!`0``0)W``$" M`Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P#V6BFNF\$9 M(SZ'%8VHZ;?DEK.ZNN>PN,8_/-!44GNS;HKRK7]0\0Z/<;)=9OK8'IOA$H_- M36''XM\13R^7;^)4=NP=73_V7%*YVPP,YKF35OG_`)'N-%>,2ZIX^CA$RZ@L MD9[I/&?T)S69)XT\8Q,0][<#'^SD?G1>]45\_GQ_XI!P=4E!]Z M/^%@>*,X_M26BYI_9=;NCZ`HKP-/&WC"3&R^N#G_`&:T[75O']W&9$OMJ#J7 MGC7],YHN1++IQ^*27S/::*\/E\5>);5PMUXD2,GLH9S^BXK6T/4_$>L7*Q0Z MW>SY/.R$1C_OIC1W=WQV-QG/Y8K:1-BA M))4*2(KJ>H89!KG=8\`^']8C M8/9+;RGGS;?Y2/PZ?I72T4%PG*#O%V/)M2^$%_;;I=)U*.7'(24%&_`C.?TK ME;K2O%NF2B*XAOTYP/G+)_/'YU]!UD^*;`ZGX8U"T4L'>!BFTX.X#(_4"E8] M&CF%2ZC4LT>,PWBZ=)$-2N(KV9F&ZTCBC(7GH\F/_0<_45?UJ:R;7;[2[-K? M29+65HTWQ*\(+*?S'TKB[?_`(^8O]\?SK6\9?\`(Y:O_P!?;_SJ;GKN M@O:)>3_3H68M+\6WER;:".\<^L;80CZ@X(KI=,^$FJ7J+-JVI+!G^!09&_'. M`/UKO_`]H;+P7I<39W-`)#G_`&OF_K6]56/(K8^HI.,$E8YC1OA[X?T=01:" MZE_YZ7'S'\NGZ5T<4,<*!(HUC0=%48`_"I**9YTZDYN\G<0<4M%%!`4444`% M%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`44 M44`%%%%`!1110`4444`%(0",'H:6B@#YRU[3ETKQ?>6*+M2*Z(0>BDY7]"*L M>)[62^\?ZA:0C,D]^T:_4M@5M_%*P:U\;Q707"7<<;Y]67Y3^@'YU8TK3VO_ M`(TW.%REO=RSN?3;G'_CQ%0?3QK?NXU/[K_0]=MH%MK:*W082)`B@>@&*EHH MJSY@****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BB MB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`.`^+6G&?2=/OU4$ MVMR%8^BO_P#7`I_@NSW>/?%5\1]R?RE/U8D_^@BNE\567]H>&+^W`RWDEU'J M5^8?J*S+!CX?&IW9A,KW]_--C."%5@@'N>_TS2MJ=RKVPW)ZK\4_\SJJ*AM9 MQ=6R3!=N\=,YJ:F<(4444`%5;^S:^MO)6ZGMCN!WP/M;Z9JU10!R-UIMS!KU MCIZZUJ1CN5V^H6RW-K)YD39`;:1G''>L2]L[>RU[08;>)8U4S#@=?E'7UJ;P=_R+ M=O\`[S_^A&@"]_;.GY(^T=+C[,?D;_6?W>GZ]*;#K^E7%T;6*]C:4=N<'Z'H M:Y2YC2>"XC;E)->VG!Z@@UL^*[6!K/3H?*4)]MCCPHQA2#D"@#2MM=TN\NOL MUO>QO+V49&?H>A_"DFU_2K=)'EO%01RM$P*G.Y<9`&,G&1R*I>)8TCCTMHT5 M"E]$JE1C:.>!^0IGAJ"+[?K%QM!E^VR)N[@9S_6@"37=4CG\+W5WIUWG:4`D MB8@J=Z_B.#5D^(M)AE6VEOXQ+@`]2`?<]!^=<[XC0076KQP*%BDM8I)`O3?Y MJ@?IFN@OK.W@\+7,$<2B-+5B!CN%SGZYH`U001D'(-8,UQ?:UJD]G971M+2T M.V69!EW?N!Z8K0T-BVA6))R?(3^59_A8^6VIVS\3)>.S`]<'&#^AH`;<6.K: M/']JL;^YOU0_/;3_`#EQ_LGKFM>34K2!HEGE\EI8S(HD!&`!DY],>]96KQZS M:0W5]'K2Q0Q@ND1MU./1PN;.2[@N5DAB4M(0#E0!GD=:S-.BCD\5: MDTD:@VJ1I`N.%4@DD?C_`#JKXA1;?57:!0IN;"X$^WC("$@G\>*`.E@GCN8( MYX6W1R*&5L$9!^M5(]])H1`T"Q).`(%Y_"N M3TV&*XB\.13*&0RW!(/0X(/]*`.LM-=TN_G,%M>(\G9<$9^F>OX5H5A>+(U7 M2H[B-!]HAF0PD<$'/05NT`8GBB>:WM;(PS/$6O8U8HQ&00>#CM5V?6M.M3,) M[I8S`P5P0>"1D`<<\>E9_BW_`(]+#_K^C_DU-TJWBD\6:Q.Z!GB,00D?=RO. M/R%`&M8ZG9:E&TEG<+*%^]C((^H/-5F\2:.MS]G-_%OSCOM_[ZQC]:P=?D:S MU;4VMQL,FG`OMXR3(JD_7!-="NGV']ABS=$6U\KYB<``8^]GU[YH`T`0=^W=C!STR*O44`4;S3?M>I M6-YYVS[&7.S;G?N`'7/'2J,7AZXM6>*QU::VM'8L81&I*YZ[6/2MRB@#!7PO M''"(8KG:BWJW2@IG@#&WK^OZ5H:IIO\`:26R^=Y7D7"S?=SNVYXZ^]7J*`*. MJ:;_`&DELOG>5Y%PLWW<[MN>.OO6%I6GW%Q>:K/9ZA)9S"^D0D('5AG/*GZG M\ZZNHXH(82YBB2,R,6?:H&YCU)]30!D2>&DDTR[MFNW>XO"IEN77).""!C(X MXK3NK7[3ITUIOV^;$T>[&<9&,XJQ10!7L+7[%806N_?Y,83=C&<#KBJ=_HB7 M5V+VVN9+.[`VF6/^(>C#O6I10!B?\(]+6H;;Z;^N* MS+W1EM;O1--\]L;YV61!M*GAACKT.*Z^HW@ADECE>)&DCSL9E!*YZX/:@#+C MT.:2ZBFU+4I+U8&W11F,(H/8G'4BI=-6X&IZB9+EYH-ZB,,,!#SN4?3(YK3H MH`H:OI?]J16\?G>5Y,ZS9V[LXSQU'K2V>F_9-2OKSSM_VPH=FW&S:".N>>M7 MJ*`,V;1H[C59;V9]\BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@#__9 ` end
-----END PRIVACY-ENHANCED MESSAGE-----