BWX Technologies Reports Third Quarter 2024 Results
-
3Q24 revenues of
$672.0 million -
3Q24 net income of
$69.6 million , adjusted EBITDA(1) of$127.0 million -
3Q24 diluted GAAP EPS of
$0.76 , non-GAAP(1) EPS of$0.83 - Expanding special materials portfolio with announced acquisition of A.O.T., a sole source provider of depleted uranium and finished specialty metals for mission critical defense applications; targeting close by year-end
-
2024 non-GAAP EPS(1) guidance raised to
~$3.20 - Preliminary 2025 guidance for revenue, non-GAAP EPS(1) and adjusted EBITDA(1) to grow mid-to-high-single-digits; free cash flow(1) growth to be sustained at 10% or higher
“Our strong third quarter performance underscores the momentum BWXT has built throughout 2024,” said
“The nuclear industry is enjoying unprecedented customer and market interest with tangible investments in nuclear solutions by end-users across our key defense, commercial power, and medical markets,” continued Geveden. “As demand from BWXT's customers accelerates, we remain focused on operational excellence and investment in our world-class workforce and infrastructure to sustain our unique position in the nuclear value chain.”
“Given our year-to-date results and visibility into the remainder of the year, we now expect 2024 non-GAAP EPS to be at the high-end of the previous guidance range. Looking into 2025, we expect modest organic growth in our Government Operations segment complemented by a slight contribution from the A.O.T. acquisition we announced today, and robust double-digit organic growth in Commercial Operations in both commercial power and medical. The foregoing combined with our ongoing focus on operational excellence, lead us to forecast mid-to-high-single-digit revenue, EBITDA and Earnings Per Share growth in 2025, with improving free cash flow conversion.”
|
(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. |
|
Financial Results Summary |
|||||||||||||||
|
|
|
Three Months Ended |
|
|
|
|
|||||||||
|
|
|
|
2024 |
|
|
|
2023 |
|
|
$ Change |
|
% Change |
|||
|
|
|
(Unaudited) (In millions, except per share amounts) |
|||||||||||||
|
Revenues |
|
|
|
|
|
|
|
|
|||||||
|
Government Operations |
|
$ |
560.1 |
|
|
$ |
477.9 |
|
|
$ |
82.2 |
|
|
17 |
% |
|
Commercial Operations |
|
$ |
113.1 |
|
|
$ |
112.4 |
|
|
$ |
0.8 |
|
|
1 |
% |
|
Consolidated |
|
$ |
672.0 |
|
|
$ |
590.0 |
|
|
$ |
82.0 |
|
|
14 |
% |
|
Operating Income |
|
|
|
|
|
|
|
|
|||||||
|
Government Operations |
|
$ |
101.6 |
|
|
$ |
85.6 |
|
|
$ |
16.0 |
|
|
19 |
% |
|
Commercial Operations |
|
$ |
6.7 |
|
|
$ |
9.1 |
|
|
$ |
(2.4 |
) |
|
(26 |
)% |
|
Unallocated Corporate (Expense) |
|
$ |
(11.8 |
) |
|
$ |
(9.4 |
) |
|
$ |
(2.4 |
) |
|
NM |
|
|
Consolidated |
|
$ |
96.6 |
|
|
$ |
85.4 |
|
|
$ |
11.2 |
|
|
13 |
% |
|
Consolidated non-GAAP(1) |
|
$ |
105.7 |
|
|
$ |
86.7 |
|
|
$ |
19.0 |
|
|
22 |
% |
|
EPS (Diluted) |
|
|
|
|
|
|
|
|
|||||||
|
GAAP |
|
$ |
0.76 |
|
|
$ |
0.66 |
|
|
$ |
0.10 |
|
|
15 |
% |
|
Non-GAAP(1) |
|
$ |
0.83 |
|
|
$ |
0.67 |
|
|
$ |
0.16 |
|
|
24 |
% |
|
Net Income |
|
|
|
|
|
|
|
|
|||||||
|
GAAP |
|
$ |
69.6 |
|
|
$ |
60.4 |
|
|
$ |
9.3 |
|
|
15 |
% |
|
Non-GAAP(1) |
|
$ |
76.7 |
|
|
$ |
61.5 |
|
|
$ |
15.2 |
|
|
25 |
% |
|
Adjusted EBITDA(1) |
|
|
|
|
|
|
|
|
|||||||
|
Government Operations |
|
$ |
117.0 |
|
|
$ |
99.0 |
|
|
$ |
18.0 |
|
|
18 |
% |
|
Commercial Operations |
|
$ |
13.5 |
|
|
$ |
13.9 |
|
|
$ |
(0.4 |
) |
|
(3 |
)% |
|
Corporate |
|
$ |
(3.6 |
) |
|
$ |
(6.4 |
) |
|
$ |
2.9 |
|
|
NM |
|
|
Consolidated |
|
$ |
127.0 |
|
|
$ |
106.5 |
|
|
$ |
20.4 |
|
|
19 |
% |
|
Cash Flows |
|
|
|
|
|
|
|
|
|||||||
|
Operating Cash Flow(2) |
|
$ |
32.6 |
|
|
$ |
74.3 |
|
|
$ |
(41.7 |
) |
|
(56 |
)% |
|
Capital Expenditures(2) |
|
$ |
40.3 |
|
|
$ |
30.9 |
|
|
$ |
9.4 |
|
|
30 |
% |
|
Free Cash Flow(1) |
|
$ |
(7.7 |
) |
|
$ |
43.4 |
|
|
$ |
(51.1 |
) |
|
(118 |
)% |
|
Dividends Paid(2) |
|
$ |
22.0 |
|
|
$ |
21.1 |
|
|
$ |
0.8 |
|
|
4 |
% |
|
NM = Not Meaningful |
|
|
(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; Dividends Paid = Dividends Paid to Common Shareholders |
Revenues
Third quarter revenue increased in both operating segments. The Government Operations increase was driven by higher naval nuclear component production and microreactors, partially offset by slightly lower special materials processing. The Commercial Operations increase was driven by higher revenue associated with commercial nuclear components and fuel as well as higher medical sales.
Operating Income and Adjusted EBITDA(1)
Third quarter operating income increased, driven by higher operating income in Government Operations and lower corporate expense that was partially offset by lower operating income in Commercial Operations. The Government Operations increase was driven by higher revenue and solid operational performance. The Commercial Operations decrease was mainly due to a shift in product and services mix and other non-recurring expenses.
Third quarter adjusted EBITDA(1) increased for the reasons noted above.
EPS
Third quarter GAAP EPS increased due to higher operating income and lower interest expense, which were partially offset by slightly lower other income and a modestly higher tax rate. Non-GAAP EPS(1) increased driven by the items noted above.
Cash Flows
Third quarter operating cash flow decreased as higher net income was more than offset by greater working capital needs due to contract timing. Capital expenditures were lower due to timing of select growth investments, including the previously announced expansion of the Cambridge manufacturing plant that supports the commercial nuclear market.
Dividend
BWXT paid
2024 Guidance
BWXT raised its 2024 guidance for Revenue and Non-GAAP EPS(1), and reaffirmed its 2024 guidance for Adjusted EBITDA(1) and Free Cash Flow(1).
|
(In millions, except per share amounts) |
|
Year Ended |
|
Year Ending |
|
Year Ending |
|
|
|
|
|
|
|
|
|
|
|
Results |
|
Current Guidance |
|
Prior Guidance |
|
Revenue |
|
|
|
|
|
> |
|
Adjusted EBITDA(1) |
|
|
|
|
|
|
|
Non-GAAP(1) Earnings Per Share |
|
|
|
|
|
|
|
Free Cash Flow(1) |
|
|
|
|
|
|
Additional information can be found in the third quarter 2024 earnings call presentation on the BWXT investor relations website at www.bwxt.com/investors. 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 Third Quarter 2024 Results |
||
|
Date: |
|
|
|
Live Webcast: |
Investor Relations section of website at www.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/3Q2024-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 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 due diligence activities and 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 2024 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
About BWXT
At
|
EXHIBIT 1 |
|||||||||||||||
|
|
|||||||||||||||
|
Three Months Ended |
|||||||||||||||
|
|
GAAP |
|
Restructuring & Transformation Costs |
|
Acquisition- related Costs |
|
Non-GAAP |
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Operating Income |
$ |
96.6 |
|
|
$ |
6.0 |
|
|
$ |
3.1 |
|
|
$ |
105.7 |
|
|
Other Income (Expense) |
|
(6.0 |
) |
|
|
— |
|
|
|
— |
|
|
|
(6.0 |
) |
|
Income Before Provision for Income Taxes |
|
90.6 |
|
|
|
6.0 |
|
|
|
3.1 |
|
|
|
99.8 |
|
|
Provision for Income Taxes |
|
(21.0 |
) |
|
|
(1.4 |
) |
|
|
(0.7 |
) |
|
|
(23.0 |
) |
|
Net Income |
|
69.6 |
|
|
|
4.7 |
|
|
|
2.4 |
|
|
|
76.7 |
|
|
Net Income Attributable to Noncontrolling Interest |
|
(0.2 |
) |
|
|
— |
|
|
|
— |
|
|
|
(0.2 |
) |
|
Net Income Attributable to BWXT |
$ |
69.5 |
|
|
$ |
4.7 |
|
|
$ |
2.4 |
|
|
$ |
76.6 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted Shares Outstanding |
|
91.9 |
|
|
|
|
|
|
|
91.9 |
|
||||
|
Diluted Earnings per Common Share |
$ |
0.76 |
|
|
$ |
0.05 |
|
|
$ |
0.03 |
|
|
$ |
0.83 |
|
|
Effective Tax Rate |
|
23.2 |
% |
|
|
|
|
|
|
23.1 |
% |
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Government Operations Operating Income |
$ |
101.6 |
|
|
$ |
0.1 |
|
|
$ |
— |
|
|
$ |
101.7 |
|
|
Commercial Operations Operating Income |
$ |
6.7 |
|
|
$ |
1.7 |
|
|
$ |
0.8 |
|
|
$ |
9.2 |
|
|
Unallocated Corporate Operating Income |
$ |
(11.8 |
) |
|
$ |
4.2 |
|
|
$ |
2.3 |
|
|
$ |
(5.2 |
) |
|
Three Months Ended |
|||||||||||||||
|
|
GAAP |
|
Restructuring Costs |
|
Acquisition- related Costs |
|
Non-GAAP |
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Operating Income |
$ |
85.4 |
|
|
$ |
1.1 |
|
|
$ |
0.3 |
|
|
$ |
86.7 |
|
|
Other Income (Expense) |
|
(7.2 |
) |
|
|
— |
|
|
|
— |
|
|
|
(7.2 |
) |
|
Income Before Provision for Income Taxes |
|
78.2 |
|
|
|
1.1 |
|
|
|
0.3 |
|
|
|
79.5 |
|
|
Provision for Income Taxes |
|
(17.8 |
) |
|
|
(0.1 |
) |
|
|
(0.1 |
) |
|
|
(18.0 |
) |
|
Net Income |
|
60.4 |
|
|
|
1.0 |
|
|
|
0.2 |
|
|
|
61.5 |
|
|
Net Income Attributable to Noncontrolling Interest |
|
(0.1 |
) |
|
|
— |
|
|
|
— |
|
|
|
(0.1 |
) |
|
Net Income Attributable to BWXT |
$ |
60.3 |
|
|
$ |
1.0 |
|
|
$ |
0.2 |
|
|
$ |
61.5 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted Shares Outstanding |
|
91.9 |
|
|
|
|
|
|
|
91.9 |
|
||||
|
Diluted Earnings per Common Share |
$ |
0.66 |
|
|
$ |
0.01 |
|
|
$ |
0.00 |
|
|
$ |
0.67 |
|
|
Effective Tax Rate |
|
22.8 |
% |
|
|
|
|
|
|
22.6 |
% |
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Government Operations Operating Income |
$ |
85.6 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
85.6 |
|
|
Commercial Operations Operating Income |
$ |
9.1 |
|
|
$ |
0.1 |
|
|
$ |
0.1 |
|
|
$ |
9.4 |
|
|
Unallocated Corporate Operating Income |
$ |
(9.4 |
) |
|
$ |
1.0 |
|
|
$ |
0.1 |
|
|
$ |
(8.3 |
) |
|
EXHIBIT 1 (continued) |
|||||||||||||
|
RECONCILIATION OF CONSOLIDATED ADJUSTED EBITDA(1)(2)(3)
|
|||||||||||||
|
Three Months Ended |
|||||||||||||
|
|
GAAP |
|
Restructuring & Transformation Costs |
|
Acquisition- related Costs |
|
Non-GAAP |
||||||
|
|
|
|
|
|
|
|
|
||||||
|
Net Income |
$ |
69.6 |
|
|
$ |
4.7 |
|
$ |
2.4 |
|
$ |
76.7 |
|
|
Provision for Income Taxes |
|
21.0 |
|
|
|
1.4 |
|
|
0.7 |
|
|
23.0 |
|
|
Other – net |
|
(3.3 |
) |
|
|
— |
|
|
— |
|
|
(3.3 |
) |
|
Interest Expense |
|
9.9 |
|
|
|
— |
|
|
— |
|
|
9.9 |
|
|
Interest Income |
|
(0.7 |
) |
|
|
— |
|
|
— |
|
|
(0.7 |
) |
|
Depreciation & Amortization |
|
21.3 |
|
|
|
— |
|
|
— |
|
|
21.3 |
|
|
Adjusted EBITDA |
$ |
117.8 |
|
|
$ |
6.0 |
|
$ |
3.1 |
|
$ |
127.0 |
|
|
Three Months Ended |
|||||||||||||
|
|
GAAP |
|
Restructuring Costs |
|
Acquisition- related Costs |
|
Non-GAAP |
||||||
|
|
|
|
|
|
|
|
|
||||||
|
Net Income |
$ |
60.4 |
|
|
$ |
1.0 |
|
$ |
0.2 |
|
$ |
61.5 |
|
|
Provision for Income Taxes |
|
17.8 |
|
|
|
0.1 |
|
|
0.1 |
|
|
18.0 |
|
|
Other – net |
|
(4.3 |
) |
|
|
— |
|
|
— |
|
|
(4.3 |
) |
|
Interest Expense |
|
12.2 |
|
|
|
— |
|
|
— |
|
|
12.2 |
|
|
Interest Income |
|
(0.6 |
) |
|
|
— |
|
|
— |
|
|
(0.6 |
) |
|
Depreciation & Amortization |
|
19.8 |
|
|
|
— |
|
|
— |
|
|
19.8 |
|
|
Adjusted EBITDA |
$ |
105.2 |
|
|
$ |
1.1 |
|
$ |
0.3 |
|
$ |
106.5 |
|
|
RECONCILIATION OF REPORTING SEGMENT ADJUSTED EBITDA(1)(2)(3)
|
||||||||||||
|
Three Months Ended |
||||||||||||
|
|
Operating Income (GAAP) |
|
Non-GAAP Adjustments(4) |
|
Depreciation & Amortization |
|
|
Adjusted EBITDA |
||||
|
|
|
|
|
|
|
|
|
|
||||
|
Government Operations |
$ |
101.6 |
|
$ |
0.1 |
|
$ |
15.3 |
|
|
$ |
117.0 |
|
Commercial Operations |
$ |
6.7 |
|
$ |
2.5 |
|
$ |
4.3 |
|
|
$ |
13.5 |
|
Three Months Ended |
||||||||||||
|
|
Operating Income (GAAP) |
|
Non-GAAP Adjustments(4) |
|
Depreciation & Amortization |
|
|
Adjusted EBITDA |
||||
|
|
|
|
|
|
|
|
|
|
||||
|
Government Operations |
$ |
85.6 |
|
$ |
— |
|
$ |
13.4 |
|
|
$ |
99.0 |
|
Commercial Operations |
$ |
9.1 |
|
$ |
0.3 |
|
$ |
4.6 |
|
|
$ |
13.9 |
|
EXHIBIT 1 (continued) |
|||
|
RECONCILIATION OF CONSOLIDATED FREE CASH FLOW(1)(2)(3)
|
|||
|
Three Months Ended |
|||
|
|
|
||
|
Net Cash Provided By Operating Activities |
$ |
32.6 |
|
|
Purchases of Property, Plant and Equipment |
|
(40.3 |
) |
|
Free Cash Flow |
$ |
(7.7 |
) |
|
Three Months Ended |
|||
|
|
|
||
|
Net Cash Provided By Operating Activities |
$ |
74.3 |
|
|
Purchases of Property, Plant and Equipment |
|
(30.9 |
) |
|
Free Cash Flow |
$ |
43.4 |
|
|
|
|||||||||||||||
|
(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) |
For Non-GAAP adjustment details, see reconciliation of non-GAAP operating income and earnings per share. |
||||||||||||||
|
|
|||||||||||||||
|
|
||||||||||||||||
|
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
|
(Unaudited) (In thousands, except share and per share amounts) |
||||||||||||||
|
Revenues |
|
$ |
671,956 |
|
|
$ |
589,989 |
|
|
$ |
1,957,387 |
|
|
$ |
1,770,794 |
|
|
Costs and Expenses: |
|
|
|
|
|
|
|
|
||||||||
|
Cost of operations |
|
|
508,000 |
|
|
|
436,296 |
|
|
|
1,476,553 |
|
|
|
1,338,750 |
|
|
Research and development costs |
|
|
2,081 |
|
|
|
1,156 |
|
|
|
4,842 |
|
|
|
5,955 |
|
|
Gains on asset disposals and impairments, net |
|
|
— |
|
|
|
— |
|
|
|
(4 |
) |
|
|
(15 |
) |
|
Selling, general and administrative expenses |
|
|
80,829 |
|
|
|
79,828 |
|
|
|
227,970 |
|
|
|
205,100 |
|
|
Total Costs and Expenses |
|
|
590,910 |
|
|
|
517,280 |
|
|
|
1,709,361 |
|
|
|
1,549,790 |
|
|
Equity in Income of Investees |
|
|
15,532 |
|
|
|
12,649 |
|
|
|
40,319 |
|
|
|
38,862 |
|
|
Operating Income |
|
|
96,578 |
|
|
|
85,358 |
|
|
|
288,345 |
|
|
|
259,866 |
|
|
Other Income (Expense): |
|
|
|
|
|
|
|
|
||||||||
|
Interest income |
|
|
663 |
|
|
|
643 |
|
|
|
2,049 |
|
|
|
1,623 |
|
|
Interest expense |
|
|
(9,907 |
) |
|
|
(12,175 |
) |
|
|
(30,190 |
) |
|
|
(35,200 |
) |
|
Other – net |
|
|
3,290 |
|
|
|
4,340 |
|
|
|
10,426 |
|
|
|
9,490 |
|
|
Total Other Income (Expense) |
|
|
(5,954 |
) |
|
|
(7,192 |
) |
|
|
(17,715 |
) |
|
|
(24,087 |
) |
|
Income before Provision for Income Taxes |
|
|
90,624 |
|
|
|
78,166 |
|
|
|
270,630 |
|
|
|
235,779 |
|
|
Provision for Income Taxes |
|
|
20,983 |
|
|
|
17,814 |
|
|
|
59,410 |
|
|
|
55,769 |
|
|
Net Income |
|
$ |
69,641 |
|
|
$ |
60,352 |
|
|
$ |
211,220 |
|
|
$ |
180,010 |
|
|
Net Income Attributable to Noncontrolling Interest |
|
|
(158 |
) |
|
|
(79 |
) |
|
|
(297 |
) |
|
|
(48 |
) |
|
Net Income Attributable to |
|
$ |
69,483 |
|
|
$ |
60,273 |
|
|
$ |
210,923 |
|
|
$ |
179,962 |
|
|
Earnings per Common Share: |
|
|
|
|
|
|
|
|
||||||||
|
Basic: |
|
|
|
|
|
|
|
|
||||||||
|
Net Income Attributable to |
|
$ |
0.76 |
|
|
$ |
0.66 |
|
|
$ |
2.30 |
|
|
$ |
1.96 |
|
|
Diluted: |
|
|
|
|
|
|
|
|
||||||||
|
Net Income Attributable to |
|
$ |
0.76 |
|
|
$ |
0.66 |
|
|
$ |
2.30 |
|
|
$ |
1.96 |
|
|
Shares used in the computation of earnings per share: |
|
|
|
|
|
|
|
|
||||||||
|
Basic |
|
|
91,574,531 |
|
|
|
91,659,117 |
|
|
|
91,564,726 |
|
|
|
91,596,650 |
|
|
Diluted |
|
|
91,886,710 |
|
|
|
91,895,480 |
|
|
|
91,849,724 |
|
|
|
91,833,450 |
|
|
|
||||||||
|
|
|
Nine Months Ended |
||||||
|
|
|
|
2024 |
|
|
|
2023 |
|
|
|
|
(Unaudited) (In thousands) |
||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
||||
|
Net Income |
|
$ |
211,220 |
|
|
$ |
180,010 |
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
||||
|
Depreciation and amortization |
|
|
63,429 |
|
|
|
58,205 |
|
|
Income of investees, net of dividends |
|
|
(9,778 |
) |
|
|
(4,854 |
) |
|
Recognition of losses for pension and postretirement plans |
|
|
2,494 |
|
|
|
2,490 |
|
|
Stock-based compensation expense |
|
|
14,852 |
|
|
|
12,305 |
|
|
Other, net |
|
|
(633 |
) |
|
|
21 |
|
|
Changes in assets and liabilities, net of effects from acquisitions: |
|
|
|
|
||||
|
Accounts receivable |
|
|
(30,238 |
) |
|
|
(31,520 |
) |
|
Accounts payable |
|
|
48,306 |
|
|
|
24,874 |
|
|
Retainages |
|
|
(37,114 |
) |
|
|
(29,257 |
) |
|
Contracts in progress and advance billings on contracts |
|
|
(120,829 |
) |
|
|
(38,217 |
) |
|
Income taxes |
|
|
15,654 |
|
|
|
(5,331 |
) |
|
Accrued and other current liabilities |
|
|
5,174 |
|
|
|
(10,231 |
) |
|
Pension liabilities, accrued postretirement benefit obligations and employee benefits |
|
|
(20,217 |
) |
|
|
(10,874 |
) |
|
Other, net |
|
|
(10,772 |
) |
|
|
(5,684 |
) |
|
NET CASH PROVIDED BY OPERATING ACTIVITIES |
|
|
131,548 |
|
|
|
141,937 |
|
|
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
||||
|
Purchases of property, plant and equipment |
|
|
(101,128 |
) |
|
|
(100,498 |
) |
|
Purchases of securities |
|
|
— |
|
|
|
(2,343 |
) |
|
Sales and maturities of securities |
|
|
— |
|
|
|
5,996 |
|
|
Other, net |
|
|
203 |
|
|
|
(8,142 |
) |
|
|
|
|
(100,925 |
) |
|
|
(104,987 |
) |
|
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
||||
|
Borrowings of long-term debt |
|
|
396,800 |
|
|
|
332,000 |
|
|
Repayments of long-term debt |
|
|
(376,488 |
) |
|
|
(281,688 |
) |
|
Repurchases of common stock |
|
|
(20,000 |
) |
|
|
— |
|
|
Dividends paid to common shareholders |
|
|
(66,326 |
) |
|
|
(63,870 |
) |
|
Cash paid for shares withheld to satisfy employee taxes |
|
|
(7,244 |
) |
|
|
(7,505 |
) |
|
Settlements of forward contracts, net |
|
|
2,954 |
|
|
|
(2,030 |
) |
|
Other, net |
|
|
409 |
|
|
|
902 |
|
|
|
|
|
(69,895 |
) |
|
|
(22,191 |
) |
|
EFFECTS OF EXCHANGE RATE CHANGES ON CASH |
|
|
(379 |
) |
|
|
414 |
|
|
TOTAL (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH AND CASH EQUIVALENTS |
|
|
(39,651 |
) |
|
|
15,173 |
|
|
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD |
|
|
81,615 |
|
|
|
40,990 |
|
|
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH AND CASH EQUIVALENTS AT END OF PERIOD |
|
$ |
41,964 |
|
|
$ |
56,163 |
|
|
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: |
|
|
|
|
||||
|
Cash paid during the period for: |
|
|
|
|
||||
|
Interest |
|
$ |
48,360 |
|
|
$ |
44,745 |
|
|
Income taxes (net of refunds) |
|
$ |
43,547 |
|
|
$ |
59,947 |
|
|
SCHEDULE OF NON-CASH INVESTING ACTIVITY: |
|
|
|
|
||||
|
Accrued capital expenditures included in accounts payable |
|
$ |
15,114 |
|
|
$ |
9,239 |
|
|
|
||||||
|
ASSETS |
||||||
|
|
|
2024 |
|
2023 |
||
|
|
|
(Unaudited) (In thousands) |
||||
|
Current Assets: |
|
|
|
|
||
|
Cash and cash equivalents |
|
$ |
35,522 |
|
$ |
75,766 |
|
Restricted cash and cash equivalents |
|
|
2,962 |
|
|
2,858 |
|
Accounts receivable – trade, net |
|
|
90,227 |
|
|
70,180 |
|
Accounts receivable – other |
|
|
15,934 |
|
|
16,339 |
|
Retainages |
|
|
92,295 |
|
|
55,181 |
|
Contracts in progress |
|
|
661,248 |
|
|
533,155 |
|
Other current assets |
|
|
84,761 |
|
|
64,322 |
|
Total Current Assets |
|
|
982,949 |
|
|
817,801 |
|
Property, Plant and Equipment, Net |
|
|
1,275,053 |
|
|
1,228,520 |
|
Investments |
|
|
10,659 |
|
|
9,496 |
|
|
|
|
295,134 |
|
|
297,020 |
|
Deferred Income Taxes |
|
|
12,118 |
|
|
16,332 |
|
Investments in Unconsolidated Affiliates |
|
|
98,386 |
|
|
88,608 |
|
Intangible Assets |
|
|
175,200 |
|
|
185,510 |
|
Other Assets |
|
|
97,961 |
|
|
103,778 |
|
TOTAL |
|
$ |
2,947,460 |
|
$ |
2,747,065 |
|
|
||||||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
||||||||
|
|
|
2024 |
|
2023 |
||||
|
|
|
(Unaudited) (In thousands, except share and per share amounts) |
||||||
|
Current Liabilities: |
|
|
|
|
||||
|
Current portion of long-term debt |
|
$ |
10,938 |
|
|
$ |
6,250 |
|
|
Accounts payable |
|
|
172,206 |
|
|
|
126,651 |
|
|
Accrued employee benefits |
|
|
53,438 |
|
|
|
64,544 |
|
|
Accrued liabilities – other |
|
|
81,321 |
|
|
|
70,210 |
|
|
Advance billings on contracts |
|
|
119,563 |
|
|
|
107,391 |
|
|
Total Current Liabilities |
|
|
437,466 |
|
|
|
375,046 |
|
|
Long-Term Debt |
|
|
1,220,583 |
|
|
|
1,203,422 |
|
|
Accumulated Postretirement Benefit Obligation |
|
|
17,797 |
|
|
|
18,466 |
|
|
Environmental Liabilities |
|
|
92,721 |
|
|
|
90,575 |
|
|
Pension Liability |
|
|
74,347 |
|
|
|
82,786 |
|
|
Other Liabilities |
|
|
45,875 |
|
|
|
43,469 |
|
|
Commitments and Contingencies |
|
|
|
|
||||
|
Stockholders' Equity: |
|
|
|
|
||||
|
Common stock, par value |
|
|
1,283 |
|
|
|
1,281 |
|
|
Preferred stock, par value |
|
|
— |
|
|
|
— |
|
|
Capital in excess of par value |
|
|
222,062 |
|
|
|
206,478 |
|
|
Retained earnings |
|
|
2,238,437 |
|
|
|
2,093,917 |
|
|
|
|
|
(1,388,106 |
) |
|
|
(1,360,862 |
) |
|
Accumulated other comprehensive income (loss) |
|
|
(14,927 |
) |
|
|
(7,463 |
) |
|
Stockholders' Equity – |
|
|
1,058,749 |
|
|
|
933,351 |
|
|
Noncontrolling interest |
|
|
(78 |
) |
|
|
(50 |
) |
|
Total Stockholders' Equity |
|
|
1,058,671 |
|
|
|
933,301 |
|
|
TOTAL |
|
$ |
2,947,460 |
|
|
$ |
2,747,065 |
|
|
|
||||||||||||||||
|
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
|
(Unaudited) (In thousands) |
||||||||||||||
|
REVENUES: |
|
|
|
|
|
|
|
|
||||||||
|
Government Operations |
|
$ |
560,073 |
|
|
$ |
477,855 |
|
|
$ |
1,588,040 |
|
|
$ |
1,429,708 |
|
|
Commercial Operations |
|
|
113,112 |
|
|
|
112,359 |
|
|
|
371,641 |
|
|
|
342,203 |
|
|
Eliminations |
|
|
(1,229 |
) |
|
|
(225 |
) |
|
|
(2,294 |
) |
|
|
(1,117 |
) |
|
TOTAL |
|
$ |
671,956 |
|
|
$ |
589,989 |
|
|
$ |
1,957,387 |
|
|
$ |
1,770,794 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
SEGMENT INCOME: |
|
|
|
|
|
|
|
|
||||||||
|
Government Operations |
|
$ |
101,609 |
|
|
$ |
85,632 |
|
|
$ |
279,815 |
|
|
$ |
258,400 |
|
|
Commercial Operations |
|
|
6,728 |
|
|
|
9,083 |
|
|
|
31,947 |
|
|
|
21,613 |
|
|
SUBTOTAL |
|
$ |
108,337 |
|
|
$ |
94,715 |
|
|
$ |
311,762 |
|
|
$ |
280,013 |
|
|
Unallocated Corporate |
|
|
(11,759 |
) |
|
|
(9,357 |
) |
|
|
(23,417 |
) |
|
|
(20,147 |
) |
|
TOTAL |
|
$ |
96,578 |
|
|
$ |
85,358 |
|
|
$ |
288,345 |
|
|
$ |
259,866 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
DEPRECIATION AND AMORTIZATION: |
|
|
|
|
|
|
|
|
||||||||
|
Government Operations |
|
$ |
15,284 |
|
|
$ |
13,417 |
|
|
$ |
44,948 |
|
|
$ |
39,353 |
|
|
Commercial Operations |
|
|
4,313 |
|
|
|
4,557 |
|
|
|
13,154 |
|
|
|
13,278 |
|
|
Corporate |
|
|
1,672 |
|
|
|
1,827 |
|
|
|
5,327 |
|
|
|
5,574 |
|
|
TOTAL |
|
$ |
21,269 |
|
|
$ |
19,801 |
|
|
$ |
63,429 |
|
|
$ |
58,205 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
CAPITAL EXPENDITURES: |
|
|
|
|
|
|
|
|
||||||||
|
Government Operations |
|
$ |
22,429 |
|
|
$ |
19,624 |
|
|
$ |
53,013 |
|
|
$ |
58,115 |
|
|
Commercial Operations |
|
|
14,073 |
|
|
|
10,861 |
|
|
|
43,153 |
|
|
|
40,589 |
|
|
Corporate |
|
|
3,799 |
|
|
|
431 |
|
|
|
4,962 |
|
|
|
1,794 |
|
|
TOTAL |
|
$ |
40,301 |
|
|
$ |
30,916 |
|
|
$ |
101,128 |
|
|
$ |
100,498 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
BACKLOG: |
|
|
|
|
|
|
|
|
||||||||
|
Government Operations |
|
$ |
2,745,333 |
|
|
$ |
3,258,877 |
|
|
$ |
2,745,333 |
|
|
$ |
3,258,877 |
|
|
Commercial Operations |
|
|
635,356 |
|
|
|
721,967 |
|
|
|
635,356 |
|
|
|
721,967 |
|
|
TOTAL |
|
$ |
3,380,689 |
|
|
$ |
3,980,844 |
|
|
$ |
3,380,689 |
|
|
$ |
3,980,844 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
BOOKINGS: |
|
|
|
|
|
|
|
|
||||||||
|
Government Operations |
|
$ |
440,146 |
|
|
$ |
330,801 |
|
|
$ |
1,116,580 |
|
|
$ |
1,172,206 |
|
|
Commercial Operations |
|
|
78,252 |
|
|
|
125,061 |
|
|
|
223,850 |
|
|
|
435,122 |
|
|
TOTAL |
|
$ |
518,398 |
|
|
$ |
455,862 |
|
|
$ |
1,340,430 |
|
|
$ |
1,607,328 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20241104415125/en/
Investor Contact:
Vice President, Investor Relations
980-365-4300
Investors@bwxt.com
Media Contact:
Senior Vice President and Chief Corporate Affairs Officer
202-641-7152
ssterner@bwxt.com
Source: