Schedule of Operating Results and Capital Expenditures by Reportable Segments |
The operating results of the Company’s reportable segments were as follows: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Engine Products | | Fastening Systems | | Engineered Structures | | Forged Wheels | | Total Segment | Second quarter ended June 30, 2025 | | | | | | | | | | Sales: | | | | | | | | | | Third-party sales | $ | 1,056 | | | $ | 431 | | | $ | 290 | | | $ | 276 | | | $ | 2,053 | | Inter-segment sales | 2 | | | — | | | 3 | | | — | | | 5 | | Total sales | $ | 1,058 | | | $ | 431 | | | $ | 293 | | | $ | 276 | | | $ | 2,058 | | Expenses: | | | | | | | | | | Segment Adjusted cost of goods sold(1) | $ | 682 | | | $ | 276 | | | $ | 222 | | | $ | 189 | | | $ | 1,369 | | | | | | | | | | | | | | | | | | | | | | Other segment items(2) | 27 | | | 29 | | | 9 | | | 11 | | | 76 | | Profit and loss: | | | | | | | | | | Segment Adjusted EBITDA | $ | 349 | | | $ | 126 | | | $ | 62 | | | $ | 76 | | | $ | 613 | | Provision for depreciation and amortization | 35 | | | 12 | | | 10 | | | 10 | | | 67 | | | | | | | | | | | | | | | | | | | | | | Restructuring and other charges (credits) | — | | | 1 | | | — | | | (1) | | | — | | Other: | | | | | | | | | | Capital expenditures | $ | 75 | | | $ | 9 | | | $ | 6 | | | $ | 8 | | | $ | 98 | | | | | | | | | | | | | | | | | | | | | | Second quarter ended June 30, 2024 | | | | | | | | | | Sales: | | | | | | | | | | Third-party sales | $ | 933 | | | $ | 394 | | | $ | 275 | | | $ | 278 | | | $ | 1,880 | | Inter-segment sales | 1 | | | — | | | 3 | | | — | | | 4 | | Total sales | $ | 934 | | | $ | 394 | | | $ | 278 | | | $ | 278 | | | $ | 1,884 | | Expenses: | | | | | | | | | | Segment Adjusted cost of goods sold(1) | $ | 618 | | | $ | 265 | | | $ | 228 | | | $ | 192 | | | $ | 1,303 | | | | | | | | | | | | | | | | | | | | | | Other segment items(2) | 24 | | | 28 | | | 10 | | | 11 | | | 73 | | Profit and loss: | | | | | | | | | | Segment Adjusted EBITDA | $ | 292 | | | $ | 101 | | | $ | 40 | | | $ | 75 | | | $ | 508 | | Provision for depreciation and amortization | 33 | | | 13 | | | 11 | | | 10 | | | 67 | | | | | | | | | | | | | | | | | | | | | | Restructuring and other (credits) charges | (1) | | | 2 | | | 18 | | | 1 | | | 20 | | Other: | | | | | | | | | | Capital expenditures | $ | 33 | | | $ | 5 | | | $ | 5 | | | $ | 9 | | | $ | 52 | | | | | | | | | | | | | | | | | | | | | | | Engine Products | | Fastening Systems | | Engineered Structures | | Forged Wheels | | Total Segment | Six months ended June 30, 2025 | | | | | | | | | | Sales: | | | | | | | | | | Third-party sales | $ | 2,052 | | | $ | 843 | | | $ | 572 | | | $ | 528 | | | $ | 3,995 | | Inter-segment sales | 4 | | | — | | | 6 | | | — | | | 10 | | Total sales | $ | 2,056 | | | $ | 843 | | | $ | 578 | | | $ | 528 | | | $ | 4,005 | | Expenses: | | | | | | | | | | Segment Adjusted cost of goods sold(1) | $ | 1,330 | | | $ | 532 | | | $ | 439 | | | $ | 363 | | | $ | 2,664 | | | | | | | | | | | | | | | | | | | | | | Other segment items(2) | 52 | | | 58 | | | 17 | | | 21 | | | 148 | | Profit and loss: | | | | | | | | | | Segment Adjusted EBITDA | $ | 674 | | | $ | 253 | | | $ | 122 | | | $ | 144 | | | $ | 1,193 | | Provision for depreciation and amortization | 69 | | | 24 | | | 22 | | | 20 | | | 135 | | | | | | | | | | | | | | | | | | | | | | Restructuring and other charges (credits) | — | | | 1 | | | (4) | | | (1) | | | (4) | | Other: | | | | | | | | | | Capital expenditures | $ | 161 | | | $ | 19 | | | $ | 11 | | | $ | 23 | | | $ | 214 | | Total assets | 5,512 | | | 2,787 | | | 1,374 | | | 748 | | | 10,421 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Six months ended June 30, 2024 | | | | | | | | | | Sales: | | | | | | | | | | Third-party sales | $ | 1,818 | | | $ | 783 | | | $ | 537 | | | $ | 566 | | | $ | 3,704 | | Inter-segment sales | 3 | | | — | | | 4 | | | — | | | 7 | | Total sales | $ | 1,821 | | | $ | 783 | | | $ | 541 | | | $ | 566 | | | $ | 3,711 | | Expenses: | | | | | | | | | | Segment Adjusted cost of goods sold(1) | $ | 1,228 | | | $ | 533 | | | $ | 444 | | | $ | 387 | | | $ | 2,592 | | | | | | | | | | | | | | | | | | | | | | Other segment items(2) | 52 | | | 57 | | | 20 | | | 22 | | | 151 | | Profit and loss: | | | | | | | | | | Segment Adjusted EBITDA | $ | 541 | | | $ | 193 | | | $ | 77 | | | $ | 157 | | | $ | 968 | | Provision for depreciation and amortization | 66 | | | 24 | | | 22 | | | 20 | | | 132 | | | | | | | | | | | | | | | | | | | | | | Restructuring and other (credits) charges | (1) | | | 2 | | | 18 | | | 1 | | | 20 | | Other: | | | | | | | | | | Capital expenditures | $ | 88 | | | $ | 12 | | | $ | 11 | | | $ | 21 | | | $ | 132 | | Total assets | 5,038 | | | 2,738 | | | 1,405 | | | 736 | | | $ | 9,917 | |
(1)Segment Adjusted cost of goods sold is exclusive of Provision for depreciation and amortization, Restructuring and other charges (credits), and Corporate expenses. (2)Other segment items includes Selling, general administrative, and other expenses, and Research and development expenses; exclusive of Provision for depreciation and amortization, and Restructuring and other charges (credits). The following table reconciles total segment capital expenditures with Capital expenditures as presented in the Statement of Consolidated Cash Flows. | | | | | | | | | | | | | | | | | | | | | | | | | Second quarter ended | | Six months ended | | June 30, | | June 30, | | 2025 | | 2024 | | 2025 | | 2024 | Total segment capital expenditures | $ | 98 | | | $ | 52 | | | $ | 214 | | | $ | 132 | | Corporate | 4 | | | 3 | | | 7 | | | 5 | | Capital expenditures | $ | 102 | | | $ | 55 | | | $ | 221 | | | $ | 137 | |
|
Reconciliation of Total Segment Operating Profit to Income Before Income Taxes |
The following table reconciles Total Segment Adjusted EBITDA to Income before income taxes. Differences between the total segment and consolidated totals are in Corporate. | | | | | | | | | | | | | | | | | | | | | | | | | Second quarter ended | | Six months ended | | June 30, | | June 30, | | 2025 | | 2024 | | 2025 | | 2024 | Total Segment Adjusted EBITDA | $ | 613 | | | $ | 508 | | | $ | 1,193 | | | $ | 968 | | Segment provision for depreciation and amortization | (67) | | | (67) | | | (135) | | | (132) | | Unallocated amounts: | | | | | | | | Restructuring and other (charges) credits | — | | | (22) | | | 4 | | | (22) | | Corporate expense | (25) | | | (21) | | | (47) | | | (47) | | Operating income | $ | 521 | | | $ | 398 | | | $ | 1,015 | | | $ | 767 | | | | | | | | | | Interest expense, net | (38) | | | (49) | | | (77) | | | (98) | | Other expense, net | (14) | | | (15) | | | (23) | | | (32) | | Income before income taxes | $ | 469 | | | $ | 334 | | | $ | 915 | | | $ | 637 | |
|
Schedule of Disaggregation of Revenue by Major End Market Served |
The following table disaggregates segment revenue by major market served. Differences between the total segment and consolidated totals are in Corporate. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Engine Products | | Fastening Systems | | Engineered Structures | | Forged Wheels | | Total Segment | Second quarter ended June 30, 2025 | | | | | | | | | | Aerospace - Commercial | $ | 574 | | | $ | 297 | | | $ | 189 | | | $ | — | | | $ | 1,060 | | Aerospace - Defense | 217 | | | 44 | | | 91 | | | — | | | 352 | | Commercial Transportation | — | | | 56 | | | — | | | 276 | | | 332 | | Industrial and Other | 265 | | | 34 | | | 10 | | | — | | | 309 | | Total end-market revenue | $ | 1,056 | | | $ | 431 | | | $ | 290 | | | $ | 276 | | | $ | 2,053 | | | | | | | | | | | | Second quarter ended June 30, 2024 | | | | | | | | | | Aerospace - Commercial | $ | 528 | | | $ | 251 | | | $ | 200 | | | $ | — | | | $ | 979 | | Aerospace - Defense | 192 | | | 37 | | | 61 | | | — | | | 290 | | Commercial Transportation | — | | | 68 | | | — | | | 278 | | | 346 | | Industrial and Other | 213 | | | 38 | | | 14 | | | — | | | 265 | | Total end-market revenue | $ | 933 | | | $ | 394 | | | $ | 275 | | | $ | 278 | | | $ | 1,880 | | | | | | | | | | | | Six months ended June 30, 2025 | | | | | | | | | | Aerospace - Commercial | $ | 1,123 | | | $ | 572 | | | $ | 381 | | | $ | — | | | $ | 2,076 | | Aerospace - Defense | 432 | | | 86 | | | 167 | | | — | | | 685 | | Commercial Transportation | — | | | 109 | | | — | | | 528 | | | 637 | | Industrial and Other | 497 | | | 76 | | | 24 | | | — | | | 597 | | Total end-market revenue | $ | 2,052 | | | $ | 843 | | | $ | 572 | | | $ | 528 | | | $ | 3,995 | | | | | | | | | | | | Six months ended June 30, 2024 | | | | | | | | | | Aerospace - Commercial | $ | 1,020 | | | $ | 495 | | | $ | 392 | | | $ | — | | | $ | 1,907 | | Aerospace - Defense | 377 | | | 76 | | | 117 | | | — | | | 570 | | Commercial Transportation | — | | | 134 | | | — | | | 566 | | | 700 | | Industrial and Other | 421 | | | 78 | | | 28 | | | — | | | 527 | | Total end-market revenue | $ | 1,818 | | | $ | 783 | | | $ | 537 | | | $ | 566 | | | $ | 3,704 | |
|