Howmet Aerospace Reports Fourth Quarter and Full Year 2025 Results
FY 2025: Record Revenue, Up 11% Year Over Year; Record Profit and Cash from Operations
FY 2025: GAAP EPS Up 32% Year Over Year; Adjusted EPS
*
Up 40% Year Over Year
FY 2025:
FY 2026: Revenue Growth Guidance at Approximately 10%, Expect Improved Profit and Cash Generation
Fourth Quarter 2025 GAAP Financial Results
- Revenue of
$2.2 billion , up 15% year over year (YoY), driven byCommercial Aerospace , up 13% - Operating Income Margin of 22.6%, down 90 basis points YoY
- Net Income of
$372 million versus$314 million in the fourth quarter 2024; Earnings per Share (EPS) of$0.92 , up 19% YoY - Generated
$654 million of Cash from Operations;$449 million of Cash used for Financing Activities; and$122 million of Cash used for Investing Activities - Share repurchases of
$200 million ; paid$0.12 per share common stock dividend
Fourth Quarter 2025 Adjusted Financial Results
- Adjusted EBITDA excluding special items of
$653 million , up 29% YoY - Adjusted EBITDA margin excluding special items of 30.1%, up 330 basis points YoY
- Adjusted Operating Income Margin excluding special items of 26.8%, up 380 basis points YoY
- Adjusted EPS excluding special items of
$1.05 , up 42% YoY - Generated
$530 million of Free Cash Flow
Full Year 2025 GAAP Financial Results
- Revenue of
$8.3 billion , up 11% YoY, driven byCommercial Aerospace , up 12% - Operating Income Margin of 24.8%, up 280 basis points YoY
- Net Income of
$1.5 billion versus$1.2 billion in 2024; EPS of$3.71 versus$2.81 in 2024 - Generated
$1.9 billion of Cash from Operations;$1.3 billion of Cash used for Financing Activities; and$0.4 billion of Cash used for Investing Activities - Share repurchases of
$700 million ; paid$0.44 per share common stock dividend
Full Year 2025 Adjusted Financial Results
- Adjusted EBITDA excluding special items of
$2.4 billion , up 26% YoY - Adjusted EBITDA margin excluding special items of 29.3%, up 350 basis points YoY
- Adjusted Operating Income Margin excluding special items of 25.8%, up 380 basis points YoY
- Adjusted EPS excluding special items of
$3.77 , up 40% YoY - Generated
$1.4 billion of Free Cash Flow
2026 Guidance
|
|
Q1 2026 Guidance |
|
FY 2026 Guidance |
||||
|
|
Low |
Baseline |
High |
|
Low |
Baseline |
High |
|
Revenue |
|
|
|
|
|
|
|
|
Adj. EBITDA * 1 |
|
|
|
|
|
|
|
|
Adj. EBITDA Margin*1 |
30.6 % |
30.6 % |
30.7 % |
|
30.1 % |
30.3 % |
30.5 % |
|
Adj. Earnings per Share*1 |
|
|
|
|
|
|
|
|
Free Cash Flow1 |
|
|
|
|
|
|
|
|
____________________ |
|
* Excluding special items |
|
|
|
1 Reconciliations of the forward-looking non-GAAP measures to the most directly comparable GAAP measures, as well as the directly comparable GAAP measures, are not available without unreasonable efforts due to the variability and complexity of the charges and other components excluded from the non-GAAP measures – for further detail, see "2026 Guidance" below. |
Key Announcements
- Entered into definitive agreement to acquire
Consolidated Aerospace Manufacturing, LLC (CAM) from (NYSE: SWK) for an all-cash purchase price of approximatelyStanley Black & Decker , Inc.$1.8 billion onDecember 22, 2025 - Acquired
Brunner Manufacturing Co. Inc. , a small, privately held producer of high-quality fastener products in an all-cash transaction onFebruary 6, 2026 - Repurchased
$200 million of common stock in fourth quarter 2025 at an average price of$194.61 per share - Repurchased additional
$150 million of common stock in 2026 year to date at an average price of$215.28 per share - Paid a quarterly dividend of
$0.12 per share on common stock in fourth quarter 2025, up 50% YoY. Declared a dividend of$0.12 per share on common stock in the first quarter 2026 - Issued
$500 million of 4.55% Notes due 2032; Redeemed all outstanding principal amount of$625 million of 5.90% Notes due 2027; Reduces annualized interest expense by approximately$14 million . Debt actions taken during 2025 reduced debt by approximately$265 million and annualized interest expense by approximately$22 million - Redeemed all outstanding Preferred Stock in fourth quarter 2025 for approximately
$55 million - Reduced gross pension obligation by approximately
$125 million by annuitizing the remainder of the Company'sUK pension plan - FY 2026: Revenue growth guidance at approximately 10%, Expect improved profit and cash generation
- Combined the revenue disclosure for the Industrial Gas Turbine and Oil & Gas markets into Gas Turbines
Fourth quarter 2025 Operating Income was
Fourth quarter 2025 Adjusted EBITDA excluding special items was
The Company reported record full year 2025 revenue of
The Company reported Net Income of
Full year 2025 Operating Income was
Full year 2025 Adjusted EBITDA excluding special items was
"Turning to 2026, the vast majority of the markets we serve are in a growth phase, while the commercial transportation market shows signs of stabilizing. Commercial aerospace continues to benefit from rising passenger demand and recent multi-year under-build of aircraft that together have led to a record OEM backlog stretching into the next decade. In addition to robust growth in new builds, engine spares needs continue to increase. Defense markets are also very healthy, while engine spares continue to grow to support the expanding aircraft fleet. The gas turbines business is entering its largest growth phase in years, with extremely high demand for electricity generation, especially from natural gas for data centers. In commercial transportation, we anticipate that the first quarter 2026 will be the quarterly low point and then we will begin to see healthy demand in the second half of 2026. Howmet is well positioned for growth in 2026 and beyond."
|
____________________ |
|
* Excluding special items |
Fourth Quarter and Full Year 2025 Segment Performance
|
Engine Products |
Q4 2024 |
FY 2024 |
Q3 2025 |
Q4 2025 |
FY 2025 |
|
(in |
|
|
|
|
|
|
Third-party sales |
|
|
|
|
|
|
Inter-segment sales |
|
|
|
|
|
|
Provision for depreciation and amortization |
|
|
|
|
|
|
Segment Adjusted EBITDA |
|
|
|
|
|
|
Segment Adjusted EBITDA Margin |
31.1 % |
30.8 % |
33.3 % |
34.0 % |
33.3 % |
|
Restructuring and other charges |
|
|
$ — |
|
|
|
Capital expenditures |
|
|
|
|
|
Engine Products reported fourth quarter 2025 revenue of
Engine Products reported full year 2025 revenue of
|
Fastening Systems |
Q4 2024 |
FY 2024 |
Q3 2025 |
Q4 2025 |
FY 2025 |
|
(in |
|
|
|
|
|
|
Third-party sales |
|
|
|
|
|
|
Inter-segment sales |
$ 1 |
|
$ — |
$ 1 |
|
|
Provision for depreciation and amortization |
$ 11 |
|
|
$ 12 |
|
|
Segment Adjusted EBITDA |
|
|
|
|
|
|
Segment Adjusted EBITDA Margin |
27.7 % |
25.8 % |
30.8 % |
30.6 % |
30.4 % |
|
Restructuring and other charges (credits) |
$ 2 |
|
$ — |
$ (1) |
$ — |
|
Capital expenditures |
$ 9 |
|
|
$ 20 |
|
Fastening Systems reported fourth quarter 2025 revenue of $454 million, an increase of 13% year over year, due to growth in the commercial aerospace market, partially offset by lower volumes in the commercial transportation market. Segment Adjusted EBITDA was
Fastening Systems reported full year 2025 revenue of
|
|
Q4 2024 |
FY 2024 |
Q3 2025 |
Q4 2025 |
FY 2025 |
|
(in |
|
|
|
|
|
|
Third-party sales |
|
|
|
|
|
|
Inter-segment sales |
$ 3 |
|
|
$ 1 |
|
|
Provision for depreciation and amortization |
$ 10 |
|
|
$ 10 |
|
|
Segment Adjusted EBITDA |
|
|
|
|
|
|
Segment Adjusted EBITDA Margin |
18.5 % |
15.6 % |
20.1 % |
22.0 % |
21.2 % |
|
Restructuring and other (credits) charges |
$ (3) |
|
$ — |
$ — |
|
|
Capital expenditures |
$ 4 |
|
|
$ 13 |
|
|
Forged Wheels |
Q4 2024 |
FY 2024 |
Q3 2025 |
Q4 2025 |
FY 2025 |
|
(in |
|
|
|
|
|
|
Third-party sales |
|
|
|
|
|
|
Provision for depreciation and amortization |
$ 12 |
|
|
$ 11 |
|
|
Segment Adjusted EBITDA |
|
|
|
|
|
|
Segment Adjusted EBITDA Margin |
27.2 % |
27.2 % |
29.6 % |
29.9 % |
28.5 % |
|
Restructuring and other charges (credits) |
$ — |
|
$ — |
$ — |
|
|
Capital expenditures |
$ 10 |
|
|
$ 4 |
|
Forged Wheels reported fourth quarter 2025 revenue of
Forged Wheels reported full year 2025 revenue of
On
On
Repurchased
In the fourth quarter 2025,
In the full year 2025, the Company repurchased
Year to date in 2026, the Company repurchased an additional
As of
Paid Quarterly Common Stock Dividend of
On
The Board of Directors declared a dividend of
Issued
On
Debt Actions During 2025 Reduce Annualized Interest Expense by Approximately
The Company took several debt actions in the full year 2025, resulting in debt reduction of approximately
|
Period |
Actions Taken |
Annualized Interest Savings |
|
Second Quarter 2025 |
On |
Approximately |
|
Third Quarter 2025 |
On |
Approximately |
|
Fourth Quarter 2025 |
On |
Approximately |
|
Total Annualized Interest Savings |
Approximately |
|
Redeemed All Outstanding Preferred Stock in Fourth Quarter 2025 for Approximately
On
Annuitized Remainder of the Company's
On
Combined Industrial Gas Turbine and Oil & Gas Revenue Disclosure into Gas Turbines
In the fourth quarter 2025, the Company combined the revenue disclosure for the Industrial Gas Turbine and Oil & Gas markets into Gas Turbines. The Gas Turbines market constitutes turbine parts for use in heavy-duty gas turbine units as well as small- to mid-sized gas turbine units. Turbines across these size ranges serve growing demand for electricity generation, driven by accelerating data center build-out. As a result of this change, the Company will no longer separately report the Industrial & Other market. The revenue previously classified as
2026 Guidance
|
|
Q1 2026 Guidance |
|
FY 2026 Guidance |
||||
|
|
Low |
Baseline |
High |
|
Low |
Baseline |
High |
|
Revenue |
|
|
|
|
|
|
|
|
Adj. EBITDA*1 |
|
|
|
|
|
|
|
|
Adj. EBITDA Margin*1 |
30.6 % |
30.6 % |
30.7 % |
|
30.1 % |
30.3 % |
30.5 % |
|
Adj. Earnings per Share*1 |
|
|
|
|
|
|
|
|
Free Cash Flow1 |
|
|
|
|
|
|
|
|
* Excluding Special Items |
|
|
|
1 Reconciliations of the forward-looking non-GAAP financial measures to the most directly comparable GAAP financial measures, as well as the directly comparable GAAP measures, are not available without unreasonable efforts due to the variability and complexity of the charges and other components excluded from the non-GAAP measures, such as gains or losses on sales of assets, taxes, and any future restructuring or impairment charges. In addition, there is inherent variability already included in the GAAP measures, including, but not limited to, price/mix and volume. |
About
Dissemination of Company Information
Forward-Looking Statements
This release contains statements that relate to future events and expectations and as such constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements include those containing such words as "anticipates", "believes", "could", "envisions", "estimates", "expects", "forecasts", "goal", "guidance", "intends", "may", "outlook", "plans", "poised", "projects", "seeks", "sees", "should", "targets", "will", "would", or other words of similar meaning. All statements that reflect
Non-GAAP Financial Measures
Some of the information included in this release is derived from
Other Information
In this press release, the acronym "FY" means "full year"; "Q" means "quarter"; "YoY" means year over year; "Adj." means adjusted; Howmet,
|
Howmet Aerospace Inc. and subsidiaries |
|||||
|
Statement of Consolidated Operations (unaudited) |
|||||
|
(in |
|||||
|
|
Quarter ended |
||||
|
|
|
|
|
|
|
|
Sales |
$ 2,168 |
|
$ 2,089 |
|
$ 1,891 |
|
|
|
|
|
|
|
|
Cost of goods sold (exclusive of expenses below) |
1,412 |
|
1,365 |
|
1,289 |
|
Selling, general administrative, and other expenses |
96 |
|
100 |
|
77 |
|
Research and development expenses |
10 |
|
10 |
|
7 |
|
Provision for depreciation and amortization |
73 |
|
72 |
|
73 |
|
Restructuring and other charges |
88 |
|
— |
|
— |
|
Operating income |
489 |
|
542 |
|
445 |
|
|
|
|
|
|
|
|
Loss on debt redemption |
15 |
|
— |
|
— |
|
Interest expense, net |
37 |
|
37 |
|
40 |
|
Other expense, net |
7 |
|
10 |
|
13 |
|
|
|
|
|
|
|
|
Income before income taxes |
430 |
|
495 |
|
392 |
|
Provision for income taxes |
58 |
|
110 |
|
78 |
|
Net income |
$ 372 |
|
$ 385 |
|
$ 314 |
|
|
|
|
|
|
|
|
Amounts Attributable to |
|
|
|
|
|
|
Earnings per share - basic(1): |
|
|
|
|
|
|
Net income per share |
$ 0.92 |
|
$ 0.96 |
|
$ 0.77 |
|
Average number of shares(2)(3) |
402 |
|
403 |
|
406 |
|
|
|
|
|
|
|
|
Earnings per share - diluted(1): |
|
|
|
|
|
|
Net income per share |
$ 0.92 |
|
$ 0.95 |
|
$ 0.77 |
|
Average number of shares(2)(3) |
404 |
|
405 |
|
408 |
|
|
|
|
|
|
|
|
Common stock outstanding at the end of the period |
402 |
|
403 |
|
405 |
|
|
|
|
(1) |
In order to calculate both basic and diluted earnings per share, preferred stock dividends declared of less than |
|
(2) |
For the quarters presented, the difference between the diluted average number of shares and the basic average number of shares relates to share equivalents associated with outstanding restricted stock unit awards and employee stock options. |
|
(3) |
As average shares outstanding are used in the calculation of both basic and diluted earnings per share, the full impact of share repurchases is not fully realized in earnings per share ("EPS") in the period of repurchase since share repurchases may occur at varying points during a period. |
|
Howmet Aerospace Inc. and subsidiaries |
|||
|
Statement of Consolidated Operations (unaudited) |
|||
|
(in |
|||
|
For the year ended |
2025 |
|
2024 |
|
Sales |
$ 8,252 |
|
$ 7,430 |
|
Cost of goods sold (exclusive of expenses below) |
5,432 |
|
5,119 |
|
Selling, general administrative, and other expenses |
370 |
|
347 |
|
Research and development expenses |
37 |
|
33 |
|
Provision for depreciation and amortization |
283 |
|
277 |
|
Restructuring and other charges |
84 |
|
21 |
|
Operating income |
2,046 |
|
1,633 |
|
Loss on debt redemption |
15 |
|
6 |
|
Interest expense, net |
151 |
|
182 |
|
Other expense, net |
40 |
|
62 |
|
Income before income taxes |
1,840 |
|
1,383 |
|
Provision for income taxes |
332 |
|
228 |
|
Net income |
$ 1,508 |
|
$ 1,155 |
|
|
|
|
|
|
Amounts Attributable to Howmet Aerospace Common Shareholders: |
|
|
|
|
Earnings per share - basic(1)(2): |
|
|
|
|
Net income per share |
$ 3.73 |
|
$ 2.83 |
|
Average number of shares(3) |
404 |
|
408 |
|
Earnings per share - diluted(1)(2): |
|
|
|
|
Net income per share |
$ 3.71 |
|
$ 2.81 |
|
Average number of shares(3) |
406 |
|
410 |
|
|
|
|
(1) |
In order to calculate both basic and diluted EPS, preferred stock dividends declared of |
|
(2) |
For the years presented, the difference between the diluted average number of shares and the basic average number of shares related to share equivalents associated with outstanding restricted stock unit awards and employee stock options. |
|
(3) |
As average shares outstanding are used in the calculation of both basic and diluted earnings per share, the full impact of share repurchases is not realized in EPS in the year of repurchase for the years presented. |
|
Howmet Aerospace Inc. and subsidiaries |
|||
|
Consolidated Balance Sheet (unaudited) |
|||
|
(in |
|||
|
|
|
|
|
|
Assets |
|
|
|
|
Current assets: |
|
|
|
|
Cash and cash equivalents |
$ 742 |
|
$ 564 |
|
Receivables from customers, less allowances of $— in both 2025 and 2024 |
779 |
|
689 |
|
Other receivables |
17 |
|
20 |
|
Inventories |
1,849 |
|
1,840 |
|
Prepaid expenses and other current assets |
392 |
|
249 |
|
Total current assets |
3,779 |
|
3,362 |
|
Properties, plants, and equipment, net |
2,593 |
|
2,386 |
|
|
4,022 |
|
4,010 |
|
Deferred income taxes |
40 |
|
35 |
|
Intangibles, net |
457 |
|
475 |
|
Other noncurrent assets |
288 |
|
251 |
|
Total assets |
$ 11,179 |
|
$ 10,519 |
|
|
|
|
|
|
Liabilities |
|
|
|
|
Current liabilities: |
|
|
|
|
Accounts payable, trade |
$ 845 |
|
$ 948 |
|
Accrued compensation and retirement costs |
343 |
|
305 |
|
Taxes, including income taxes |
77 |
|
60 |
|
Accrued interest payable |
47 |
|
59 |
|
Deferred revenue |
147 |
|
60 |
|
Other current liabilities |
121 |
|
111 |
|
Long-term debt due within one year |
191 |
|
6 |
|
Total current liabilities |
1,771 |
|
1,549 |
|
Long-term debt, less amount due within one year |
2,859 |
|
3,309 |
|
Accrued pension benefits |
546 |
|
625 |
|
Accrued other postretirement benefits |
38 |
|
54 |
|
Other noncurrent liabilities and deferred credits |
612 |
|
428 |
|
Total liabilities |
5,826 |
|
5,965 |
|
|
|
|
|
|
Equity |
|
|
|
|
|
|
|
|
|
Preferred stock |
— |
|
55 |
|
Common stock |
402 |
|
405 |
|
Additional capital |
2,531 |
|
3,206 |
|
Retained earnings |
4,093 |
|
2,766 |
|
Accumulated other comprehensive loss |
(1,673) |
|
(1,878) |
|
Total equity |
5,353 |
|
4,554 |
|
Total liabilities and equity |
$ 11,179 |
|
$ 10,519 |
|
Howmet Aerospace Inc. and subsidiaries |
|||
|
Statement of Consolidated Cash Flows (unaudited) |
|||
|
(in |
|||
|
|
Year ended |
||
|
|
2025 |
|
2024 |
|
Operating activities |
|
|
|
|
Net income |
$ 1,508 |
|
$ 1,155 |
|
Adjustments to reconcile net income to cash provided from operations: |
|
|
|
|
Depreciation and amortization |
283 |
|
277 |
|
Deferred income taxes |
17 |
|
55 |
|
Restructuring and other charges |
84 |
|
21 |
|
Net realized and unrealized losses |
22 |
|
25 |
|
Net periodic pension cost |
42 |
|
40 |
|
Stock-based compensation |
73 |
|
63 |
|
Loss on debt redemption |
15 |
|
6 |
|
Other |
8 |
|
1 |
|
Changes in assets and liabilities, excluding effects of acquisitions, divestitures, and |
|
|
|
|
Increase in receivables |
(109) |
|
(57) |
|
Increase in inventories |
(50) |
|
(106) |
|
Increase in prepaid expenses and other current assets |
(10) |
|
(14) |
|
Decrease in accounts payable, trade |
(73) |
|
(49) |
|
Increase in accrued expenses |
96 |
|
5 |
|
Decrease in taxes, including income taxes |
(6) |
|
(14) |
|
Pension contributions |
(70) |
|
(79) |
|
Increase in noncurrent assets |
(14) |
|
(3) |
|
Increase (decrease) in noncurrent liabilities |
68 |
|
(28) |
|
Cash provided from operations |
1,884 |
|
1,298 |
|
Financing Activities |
|
|
|
|
Additions to debt |
500 |
|
500 |
|
Repurchases and payments on debt |
(765) |
|
(865) |
|
Debt issuance costs |
(5) |
|
(5) |
|
Premiums paid on early redemption of debt |
(15) |
|
(5) |
|
Repurchases of common stock |
(700) |
|
(500) |
|
Proceeds from exercise of employee stock options |
1 |
|
8 |
|
Dividends paid to shareholders |
(181) |
|
(109) |
|
Taxes paid for net share settlement of equity awards |
(46) |
|
(49) |
|
Redemption of preferred stock |
(55) |
|
— |
|
Other |
(3) |
|
(1) |
|
Cash used for financing activities |
(1,269) |
|
(1,026) |
|
Investing Activities |
|
|
|
|
Capital expenditures |
(453) |
|
(321) |
|
Acquisitions, net of cash acquired |
— |
|
(5) |
|
Proceeds from the sale of assets and businesses |
9 |
|
9 |
|
Additions to investments |
(9) |
|
— |
|
Sale of investments |
15 |
|
— |
|
Other |
— |
|
1 |
|
Cash used for investing activities |
(438) |
|
(316) |
|
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
1 |
|
(1) |
|
Net change in cash, cash equivalents and restricted cash |
178 |
|
(45) |
|
Cash, cash equivalents and restricted cash at beginning of period |
565 |
|
610 |
|
Cash, cash equivalents and restricted cash at end of period |
$ 743 |
|
$ 565 |
|
Howmet Aerospace Inc. and subsidiaries |
|||||||||
|
Calculation of Financial Measures (unaudited), continued |
|||||||||
|
(in |
|||||||||
|
Reconciliation of Free cash flow |
Quarter ended |
|
Year ended |
||||||
|
1Q25 |
|
2Q25 |
|
3Q25 |
|
4Q25 |
|
4Q25 |
|
|
Cash provided from operations |
$ 253 |
|
$ 446 |
|
$ 531 |
|
$ 654 |
|
$ 1,884 |
|
Capital expenditures |
(119) |
|
(102) |
|
(108) |
|
(124) |
|
(453) |
|
Free cash flow (a) |
$ 134 |
|
$ 344 |
|
$ 423 |
|
$ 530 |
|
$ 1,431 |
|
Net income (b) |
$ 344 |
|
$ 407 |
|
$ 385 |
|
$ 372 |
|
$ 1,508 |
|
Free cash flow conversion as a percentage of Net |
|
|
|
|
|
|
|
|
95 % |
|
Net income excluding Special items(2) (c) |
$ 351 |
|
$ 371 |
|
$ 385 |
|
$ 426 |
|
$ 1,533 |
|
Free cash flow conversion as a percentage of Net |
|
|
|
|
|
|
|
|
93 % |
|
The Accounts Receivable Securitization program remains unchanged at |
|
|
|
|
|
Free cash flow is a non-GAAP financial measure. Management believes that this measure is meaningful to investors because management reviews cash flows generated from operations after taking into consideration capital expenditures (due to the fact that these expenditures are considered necessary to maintain and expand the Company's asset base and are expected to generate future cash flows from operations). It is important to note that Free cash flow does not represent the residual cash flow available for discretionary expenditures since other non-discretionary expenditures, such as mandatory debt service requirements, are not deducted from the measure. |
|
|
|
|
|
(1) |
We compute free cash flow conversion on an annual basis only due to the cycle of our businesses. |
|
(2) |
Please refer to the Reconciliation of Net income excluding Special items for the reconciliation from Net income to Net income excluding Special items. |
|
Howmet Aerospace Inc. and subsidiaries |
||||||||||
|
Segment Information (unaudited) |
||||||||||
|
(in |
||||||||||
|
|
1Q24 |
2Q24 |
3Q24 |
4Q24 |
2024 |
1Q25 |
2Q25 |
3Q25 |
4Q25 |
2025 |
|
Engine Products |
|
|
|
|
|
|
|
|
|
|
|
Third-party sales |
|
|
|
|
$ 3,735 |
|
$ 1,056 |
$ 1,105 |
$ 1,163 |
|
|
Inter-segment sales |
$ 2 |
$ 1 |
$ 3 |
$ 1 |
$ 7 |
$ 2 |
$ 2 |
$ 1 |
$ 2 |
|
|
Provision for depreciation and amortization |
$ 33 |
$ 33 |
$ 34 |
$ 39 |
|
$ 34 |
$ 35 |
$ 38 |
$ 39 |
|
|
Segment Adjusted EBITDA |
|
|
|
|
$ 1,150 |
|
|
|
|
|
|
Segment Adjusted EBITDA Margin |
28.1 % |
31.3 % |
32.5 % |
31.1 % |
30.8 % |
32.6 % |
33.0 % |
33.3 % |
34.0 % |
33.3 % |
|
Restructuring and other (credits) charges |
$ — |
$ (1) |
$ 1 |
$ 1 |
$ 1 |
$ — |
$ — |
$ — |
$ 88 |
|
|
Capital expenditures |
$ 55 |
$ 33 |
$ 55 |
$ 76 |
|
$ 86 |
$ 75 |
$ 74 |
$ 84 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fastening Systems |
|
|
|
|
|
|
|
|
|
|
|
Third-party sales |
|
|
|
|
$ 1,576 |
|
|
|
|
|
|
Inter-segment sales |
$ — |
$ — |
$ — |
$ 1 |
$ 1 |
$ — |
$ — |
$ — |
$ 1 |
|
|
Provision for depreciation and amortization |
$ 11 |
$ 13 |
$ 12 |
$ 11 |
$ 47 |
$ 12 |
$ 12 |
$ 12 |
$ 12 |
|
|
Segment Adjusted EBITDA |
$ 92 |
|
|
|
|
|
|
|
|
|
|
Segment Adjusted EBITDA Margin |
23.7 % |
25.6 % |
26.0 % |
27.7 % |
25.8 % |
30.8 % |
29.2 % |
30.8 % |
30.6 % |
30.4 % |
|
Restructuring and other charges (credits) |
$ — |
$ 2 |
$ 1 |
$ 2 |
$ 5 |
$ — |
$ 1 |
$ — |
$ (1) |
$— |
|
Capital expenditures |
$ 7 |
$ 5 |
$ 5 |
$ 9 |
$ 26 |
$ 10 |
$ 9 |
$ 13 |
$ 20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Third-party sales |
|
|
|
|
$ 1,065 |
|
|
|
|
|
|
Inter-segment sales |
$ 1 |
$ 3 |
$ 3 |
$ 3 |
$ 10 |
$ 3 |
$ 3 |
$ 2 |
$ 1 |
|
|
Provision for depreciation and amortization |
$ 11 |
$ 11 |
$ 10 |
$ 10 |
$ 42 |
$ 12 |
$ 10 |
$ 9 |
$ 10 |
|
|
Segment Adjusted EBITDA |
$ 37 |
$ 40 |
$ 38 |
$ 51 |
|
$ 60 |
$ 62 |
$ 58 |
$ 63 |
|
|
Segment Adjusted EBITDA Margin |
14.1 % |
14.5 % |
15.0 % |
18.5 % |
15.6 % |
21.3 % |
21.4 % |
20.1 % |
22.0 % |
21.2 % |
|
Restructuring and other charges (credits) |
$ — |
$ 18 |
$ (3) |
$ (3) |
$ 12 |
$ (4) |
$ — |
$ — |
$ — |
|
|
Capital expenditures |
$ 6 |
$ 5 |
$ 5 |
$ 4 |
$ 20 |
$ 5 |
$ 6 |
$ 9 |
$ 13 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forged Wheels |
|
|
|
|
|
|
|
|
|
|
|
Third-party sales |
|
|
|
|
$ 1,054 |
|
|
|
|
|
|
Provision for depreciation and amortization |
$ 10 |
$ 10 |
$ 10 |
$ 12 |
$ 42 |
$ 10 |
$ 10 |
$ 11 |
$ 11 |
|
|
Segment Adjusted EBITDA |
$ 82 |
$ 75 |
$ 64 |
$ 66 |
|
$ 68 |
$ 76 |
$ 73 |
$ 79 |
|
|
Segment Adjusted EBITDA Margin |
28.5 % |
27.0 % |
26.1 % |
27.2 % |
27.2 % |
27.0 % |
27.5 % |
29.6 % |
29.9 % |
28.5 % |
|
Restructuring and other charges (credits) |
$ — |
$ 1 |
$ — |
$ — |
$ 1 |
$ — |
$ (1) |
$ — |
$ — |
|
|
Capital expenditures |
$ 12 |
$ 9 |
$ 14 |
$ 10 |
$ 45 |
$ 15 |
$ 8 |
$ 9 |
$ 4 |
|
|
Differences between the total segment and consolidated totals are in Corporate. |
|
Howmet Aerospace Inc. and subsidiaries |
||||||||||
|
Calculation of Financial Measures (unaudited) |
||||||||||
|
(in |
||||||||||
|
Reconciliation of Total Segment Adjusted EBITDA to Consolidated Income Before Income Taxes |
||||||||||
|
|
1Q24 |
2Q24 |
3Q24 |
4Q24 |
2024 |
1Q25 |
2Q25 |
3Q25 |
4Q25 |
2025 |
|
Income before income taxes |
$ 303 |
$ 334 |
$ 354 |
$ 392 |
|
$ 446 |
$ 469 |
$ 495 |
$ 430 |
|
|
Loss on debt redemption |
— |
— |
6 |
— |
6 |
— |
— |
— |
15 |
15 |
|
Interest expense, net |
49 |
49 |
44 |
40 |
182 |
39 |
38 |
37 |
37 |
151 |
|
Other expense, net |
17 |
15 |
17 |
13 |
62 |
9 |
14 |
10 |
7 |
40 |
|
Operating income |
$ 369 |
$ 398 |
$ 421 |
$ 445 |
|
$ 494 |
$ 521 |
$ 542 |
$ 489 |
|
|
Segment provision for |
65 |
67 |
66 |
72 |
270 |
68 |
67 |
70 |
72 |
277 |
|
Unallocated amounts: |
|
|
|
|
|
|
|
|
|
|
|
Restructuring and other charges |
— |
22 |
(1) |
— |
21 |
(4) |
— |
— |
88 |
84 |
|
Corporate expense(1) |
26 |
21 |
25 |
13 |
85 |
22 |
25 |
25 |
28 |
100 |
|
Total Segment Adjusted EBITDA |
$ 460 |
$ 508 |
$ 511 |
$ 530 |
|
$ 580 |
$ 613 |
$ 637 |
$ 677 |
|
|
|
|
Total Segment Adjusted EBITDA is a non-GAAP financial measure. Management believes that this measure is meaningful to investors because Total Segment Adjusted EBITDA provides additional information with respect to the Company's operating performance and the Company's ability to meet its financial obligations. The Total Segment Adjusted EBITDA presented may not be comparable to similarly titled measures of other companies. Howmet's definition of Total Segment Adjusted EBITDA (Earnings before interest, taxes, depreciation, and amortization) is net margin plus an add-back for depreciation and amortization. Net margin is equivalent to Sales minus the following items: Cost of goods sold; Selling, general administrative, and other expenses; Research and development expenses; and Provision for depreciation and amortization. Special items, including Restructuring and other charges (credits), are excluded from net margin and Segment Adjusted EBITDA. Differences between the total segment and consolidated totals are in Corporate. |
|
|
|
(1) Pre-tax special items included in Corporate expense |
|
|
|
|
|
|
|
|||
|
|
1Q24 |
2Q24 |
3Q24 |
4Q24 |
2024 |
1Q25 |
2Q25 |
3Q25 |
4Q25 |
2025 |
|
Plant fire reimbursements, net |
$ — |
$ (6) |
$ — |
$ (12) |
$ (18) |
$ — |
$ — |
$ — |
$ — |
$ — |
|
Acquisition costs |
— |
— |
— |
— |
— |
— |
— |
— |
2 |
2 |
|
Costs (benefits) associated with |
1 |
— |
(1) |
1 |
1 |
1 |
(1) |
— |
1 |
1 |
|
Total Pre-tax special items |
$ 1 |
$ (6) |
$ (1) |
$ (11) |
$ (17) |
$ 1 |
$ (1) |
$ — |
$ 3 |
$ 3 |
|
Howmet Aerospace Inc. and subsidiaries |
||||||||||
|
Calculation of Financial Measures (unaudited), continued |
||||||||||
|
(in |
||||||||||
|
Reconciliation of Net income excluding |
Quarter ended |
|
|
Year ended |
||||||
|
4Q24 |
|
3Q25 |
|
4Q25 |
|
|
|
|
|
|
|
Net income |
$ 314 |
|
$ 385 |
|
$ 372 |
|
|
$ 1,155 |
|
$ 1,508 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share ("EPS") |
$ 0.77 |
|
$ 0.95 |
|
$ 0.92 |
|
|
$ 2.81 |
|
$ 3.71 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Average number of diluted shares |
408 |
|
405 |
|
404 |
|
|
410 |
|
406 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Special items: |
|
|
|
|
|
|
|
|
|
|
|
Restructuring and other charges(1) |
— |
|
— |
|
88 |
|
|
21 |
|
84 |
|
Loss on debt redemption |
— |
|
— |
|
15 |
|
|
6 |
|
15 |
|
Plant fire reimbursements, net |
(12) |
|
— |
|
— |
|
|
(18) |
|
— |
|
Acquisition costs |
— |
|
— |
|
2 |
|
|
— |
|
2 |
|
Costs associated with closures, supply |
1 |
|
— |
|
1 |
|
|
1 |
|
1 |
|
Subtotal: Pre-tax special items |
(11) |
|
— |
|
106 |
|
|
10 |
|
102 |
|
Tax impact of Pre-tax special items(2) |
2 |
|
— |
|
(26) |
|
|
1 |
|
(25) |
|
Subtotal |
(9) |
|
— |
|
80 |
|
|
11 |
|
77 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Discrete and other tax special items(3) |
(2) |
|
— |
|
(26) |
|
|
(59) |
|
(52) |
|
Total: After-tax special items |
(11) |
|
— |
|
54 |
|
|
(48) |
|
25 |
|
Net income excluding Special items |
$ 303 |
|
$ 385 |
|
$ 426 |
|
|
$ 1,107 |
|
$ 1,533 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted EPS excluding Special items |
$ 0.74 |
|
$ 0.95 |
|
$ 1.05 |
|
|
$ 2.69 |
|
$ 3.77 |
|
Net income excluding Special items and Diluted EPS excluding Special items are non-GAAP financial measures. Management believes that these measures are meaningful to investors because management reviews the operating results of the Company excluding the impacts of Restructuring and other charges, Discrete tax items, and Other special items (collectively, "Special items"). There can be no assurances that additional Special items will not occur in future periods. To compensate for this limitation, management believes that it is appropriate to consider both Net income and Diluted EPS determined under GAAP as well as Net income excluding Special items and Diluted EPS excluding Special items. |
||
|
|
|
|
|
(1) |
Restructuring and other charges for the quarter ended and year ended |
|
|
|
|
|
|
(2) |
The Tax impact of Pre-tax special items is based on the applicable statutory rates whereby the difference between such rates and the Company's consolidated estimated annual effective tax rate is itself a Special item. |
|
|
|
|
|
|
(3) |
Discrete tax items for the quarter ended |
|
|
|
• |
for 4Q24, a benefit to release a valuation allowance related to |
|
|
• |
for 3Q25, a net benefit for other small items ( |
|
Howmet Aerospace Inc. and subsidiaries |
|||||||||||||||||
|
Calculation of Financial Measures (unaudited), continued |
|||||||||||||||||
|
(in |
|||||||||||||||||
|
Reconciliation |
4Q25 |
|
YTD 2024 |
|
YTD 2025 |
||||||||||||
|
Effective |
|
Special |
|
Operational |
|
Effective |
|
Special |
|
Operational |
|
Effective |
|
Special |
|
Operational |
|
|
Income before |
$ 430 |
|
$ 106 |
|
$ 536 |
|
$ 1,383 |
|
$ 10 |
|
$ 1,393 |
|
$ 1,840 |
|
$ 102 |
|
$ 1,942 |
|
Provision for |
$ 58 |
|
$ 52 |
|
$ 110 |
|
$ 228 |
|
$ 58 |
|
$ 286 |
|
$ 332 |
|
$ 77 |
|
$ 409 |
|
Tax rate |
13.5 % |
|
|
|
20.5 % |
|
16.5 % |
|
|
|
20.5 % |
|
18.0 % |
|
|
|
21.1 % |
|
|
|
|
|
Operational tax rate is a non-GAAP financial measure. Management believes that this measure is meaningful to investors because management reviews the operating results of the Company excluding the impacts of Special items. There can be no assurances that additional Special items will not occur in future periods. To compensate for this limitation, management believes that it is appropriate to consider both the Effective tax rate determined under GAAP as well as the Operational tax rate. |
||
|
(1) |
Pre-tax special items for 4Q25 included Restructuring and other charges |
|
|
|
|
|
|
(2) |
Pre-tax special items for YTD 2024 included Restructuring and other charges |
|
|
|
|
|
|
(3) |
Tax Special items includes discrete tax items, the tax impact on Special items based on the applicable statutory rates, the difference between such rates and the Company's consolidated estimated annual effective tax rate and other tax related items. Discrete tax items for each period included the following: |
|
|
|
• |
for 4Q25, a benefit to release a valuation allowance related to |
|
|
• |
for YTD 2024, a net benefit related to additional |
|
|
• |
for YTD 2025, an excess tax benefit for stock compensation ( |
|
Howmet Aerospace Inc. and subsidiaries |
|||||||||
|
Calculation of Financial Measures (unaudited), continued |
|||||||||
|
(in |
|||||||||
|
Reconciliation of Adjusted EBITDA and |
Quarter ended |
|
Year ended |
||||||
|
4Q24 |
|
3Q25 |
|
4Q25 |
|
4Q24 |
|
4Q25 |
|
|
Sales |
$ 1,891 |
|
$ 2,089 |
|
$ 2,168 |
|
$ 7,430 |
|
$ 8,252 |
|
Operating income |
$ 445 |
|
$ 542 |
|
$ 489 |
|
$ 1,633 |
|
$ 2,046 |
|
Operating income margin |
23.5 % |
|
25.9 % |
|
22.6 % |
|
22.0 % |
|
24.8 % |
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
$ 314 |
|
$ 385 |
|
$ 372 |
|
$ 1,155 |
|
$ 1,508 |
|
Add: |
|
|
|
|
|
|
|
|
|
|
Provision for income taxes |
$ 78 |
|
$ 110 |
|
$ 58 |
|
$ 228 |
|
$ 332 |
|
Other expense, net |
13 |
|
10 |
|
7 |
|
62 |
|
40 |
|
Loss on debt redemption |
— |
|
— |
|
15 |
|
6 |
|
15 |
|
Interest expense, net |
40 |
|
37 |
|
37 |
|
182 |
|
151 |
|
Restructuring and other charges |
— |
|
— |
|
88 |
|
21 |
|
84 |
|
Provision for depreciation and amortization |
73 |
|
72 |
|
73 |
|
277 |
|
283 |
|
Adjusted EBITDA |
$ 518 |
|
$ 614 |
|
$ 650 |
|
$ 1,931 |
|
$ 2,413 |
|
|
|
|
|
|
|
|
|
|
|
|
Add: |
|
|
|
|
|
|
|
|
|
|
Plant fire reimbursements, net |
$ (12) |
|
$ — |
|
$ — |
|
$ (18) |
|
$ — |
|
Acquisition costs |
— |
|
— |
|
2 |
|
— |
|
2 |
|
Costs associated with closures, supply |
1 |
|
— |
|
1 |
|
1 |
|
1 |
|
Adjusted EBITDA excluding Special items |
$ 507 |
|
$ 614 |
|
$ 653 |
|
$ 1,914 |
|
$ 2,416 |
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA margin excluding Special items |
26.8 % |
|
29.4 % |
|
30.1 % |
|
25.8 % |
|
29.3 % |
|
Adjusted EBITDA, Adjusted EBITDA excluding Special items, and Adjusted EBITDA margin excluding Special items are non-GAAP financial measures. Management believes that these measures are meaningful to investors because they provide additional information with respect to the Company's operating performance and the Company's ability to meet its financial obligations. The Adjusted EBITDA presented may not be comparable to similarly titled measures of other companies. The Company's definition of Adjusted EBITDA (Earnings before interest, taxes, depreciation, and amortization) is net margin plus an add-back for depreciation and amortization. Net margin is equivalent to Sales minus the following items: Cost of goods sold, Selling, general administrative, and other expenses, Research and development expenses, and Provision for depreciation and amortization. Special items, including Restructuring and other charges, are excluded from Adjusted EBITDA. |
|
Howmet Aerospace Inc. and subsidiaries |
|||||||||
|
Calculation of Financial Measures (unaudited), continued |
|||||||||
|
(in |
|||||||||
|
Reconciliation of Adjusted Operating Income |
Quarter ended |
|
Year ended |
||||||
|
4Q24 |
|
3Q25 |
|
4Q25 |
|
December |
|
December |
|
|
Sales |
$ 1,891 |
|
$ 2,089 |
|
$ 2,168 |
|
$ 7,430 |
|
$ 8,252 |
|
Operating income |
$ 445 |
|
$ 542 |
|
$ 489 |
|
$ 1,633 |
|
$ 2,046 |
|
Operating income margin |
23.5 % |
|
25.9 % |
|
22.6 % |
|
22.0 % |
|
24.8 % |
|
|
|
|
|
|
|
|
|
|
|
|
Add: |
|
|
|
|
|
|
|
|
|
|
Restructuring and other charges |
$ — |
|
$ — |
|
$ 88 |
|
$ 21 |
|
$ 84 |
|
Plant fire reimbursements, net |
(12) |
|
— |
|
— |
|
(18) |
|
— |
|
Acquisition costs |
— |
|
— |
|
2 |
|
— |
|
2 |
|
Costs associated with closures, supply chain disruptions, |
1 |
|
— |
|
1 |
|
1 |
|
1 |
|
Adjusted operating income excluding Special items |
$ 434 |
|
$ 542 |
|
$ 580 |
|
$ 1,637 |
|
$ 2,133 |
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating income margin excluding Special items |
23.0 % |
|
25.9 % |
|
26.8 % |
|
22.0 % |
|
25.8 % |
|
Adjusted operating income excluding Special items and Adjusted operating income margin excluding Special items are non-GAAP financial measures. Special items, including Restructuring and other charges, are excluded from Adjusted operating income. Management believes that these measures are meaningful to investors because management reviews the operating results of the Company excluding the impacts of Special items. There can be no assurances that additional Special items will not occur in future periods. To compensate for this limitation, management believes that it is appropriate to consider both Operating income determined under GAAP as well as Operating income excluding Special items. |
View original content to download multimedia:https://www.prnewswire.com/news-releases/howmet-aerospace-reports-fourth-quarter-and-full-year-2025-results-302685818.html
SOURCE