CLEVELAND, Feb. 8, 2024
/PRNewswire/ -- TransDigm Group Incorporated (NYSE: TDG), a leading
global designer, producer and supplier of highly engineered
aircraft components, today reported results for the first quarter
ended December 30, 2023.
First quarter highlights include:
- Net sales of $1,789 million, up
28% from $1,397 million in the prior
year's quarter;
- Net income of $382 million, up
67% from the prior year's quarter;
- Earnings per share of $4.87, up
46% from the prior year's quarter;
- EBITDA As Defined of $912
million, up 30% from $699
million in the prior year's quarter;
- EBITDA As Defined margin of 51.0%;
- Adjusted earnings per share of $7.16, up 56% from $4.58 in the prior year's quarter; and
- Upward revision to fiscal 2024 net sales and EBITDA As Defined
guidance.
Quarter-to-Date Results
Net sales for the quarter increased 28.1%, or $392 million, to $1,789
million from $1,397 million in
the comparable quarter a year ago. Organic sales growth as a
percentage of net sales was 23.5%.
Net income for the quarter increased $153
million, or 66.8%, to $382
million from $229 million in
the comparable quarter a year ago. The increase in net income
primarily reflects the increase in net sales described above and
the application of our value-driven operating strategy. The
increase was partially offset by higher income tax expense, higher
interest expense and higher non-cash stock and deferred
compensation expense.
GAAP earnings per share were reduced in the first quarter of
fiscal 2024 and 2023 by $1.75 per
share and $0.67 per share,
respectively, as a result of dividend equivalent payments made
during each quarter. As a reminder, GAAP earnings per share are
reduced when TransDigm makes dividend equivalent payments pursuant
to the Company's stock option plans. These dividend equivalent
payments are made during the Company's first fiscal quarter each
year and also upon payment of any special dividends, such as the
$35.00 per share special dividend
paid in the first quarter of fiscal 2024.
Adjusted net income for the quarter increased 58.2% to
$413 million, or $7.16 per share, from $261
million, or $4.58 per share,
in the comparable quarter a year ago.
EBITDA for the quarter increased 32.2% to $859 million from $650
million for the comparable quarter a year ago. EBITDA As
Defined for the quarter increased 30.5% to $912 million compared with $699 million in the comparable quarter a year
ago. EBITDA As Defined as a percentage of net sales for the quarter
was 51.0% compared with 50.0% in the comparable quarter a year
ago.
"I am very pleased with our first quarter operating results and
strong start to the fiscal year," stated Kevin Stein, TransDigm Group's President and
Chief Executive Officer. "Total revenue ran ahead of our
expectations and our commercial aftermarket revenues further
expanded. Our EBITDA As Defined margin was 51.0% for the quarter,
up approximately 100 basis points from the comparable prior year
period. Excluding the results related to Calspan, acquired
May 2023, our first quarter EBITDA As
Defined margin was approximately 51.8%. As always, we remain
focused on our operating strategy, value drivers and effectively
managing our cost structure. We look forward to the opportunity to
continue creating value for our shareholders throughout the
remainder of our fiscal 2024."
As previously reported, on November 9,
2023, TransDigm entered into a definitive agreement to
acquire the Electron Device Business of Communications & Power
Industries ("CPI"), a portfolio company of TJC, L.P., for
approximately $1.385 billion in cash.
The acquisition is expected to close this fiscal year, subject to
regulatory approvals in the United
States and United Kingdom
and customary closing conditions. CPI's Electron Device Business is
a leading global manufacturer of electronic components and
subsystems primarily serving the aerospace and defense market. Its
products are highly engineered, proprietary components with
significant aftermarket content and a strong presence across
aerospace and defense platforms.
During the quarter, on November 28,
2023, TransDigm successfully completed a private offering of
$1.0 billion of 7.125% senior secured
notes due December 1, 2031 ("2031
Secured Notes"). Also on November 28,
2023, TransDigm successfully issued $1.0 billion in new Tranche J term loans maturing
February 28, 2031. The applicable
interest rate for the Tranche J term loans is Term Secured
Overnight Financing Rate ("SOFR") plus 3.25%. TransDigm intends to
use the net proceeds of the offering of the 2031 Secured Notes and
new Tranche J term loans to fund the purchase of CPI's Electron
Device Business and for general corporate purposes.
Please see the attached tables for a reconciliation of income
from continuing operations to EBITDA, EBITDA As Defined, and
adjusted net income; a reconciliation of net cash provided by
operating activities to EBITDA and EBITDA As Defined; and a
reconciliation of earnings per share to adjusted earnings per share
for the periods discussed in this press release.
Fiscal 2024 Outlook
Mr. Stein stated, "We are raising our full year net sales and
EBITDA As Defined guidance primarily to reflect our strong first
quarter results and current expectations for the remainder of the
fiscal year. On the net income line, the impact of this guidance
raise will be partially offset by the additional interest expense
relating to the financing activities completed during the quarter -
we took on incremental debt to fund the pending acquisition of
CPI's Electron Device Business." This guidance excludes any EBITDA
As Defined contribution from the pending acquisition of CPI's
Electron Device Business.
TransDigm now expects fiscal 2024 financial guidance to be as
follows:
- Net sales are anticipated to be in the range of $7,575 million to $7,755
million compared with $6,585
million in fiscal 2023, an increase of 16.4% at the midpoint
(an increase of $85 million at the
midpoint from prior guidance);
- Net income is anticipated to be in the range of $1,560 million to $1,662
million compared with $1,299
million in fiscal 2023, an increase of 24.0% at the midpoint
(a decrease of $86 million at the
midpoint from prior guidance);
- Earnings per share is expected to be in the range of
$25.25 to $27.01 per share based upon weighted average
shares outstanding of 57.8 million shares, compared with
$22.03 per share in fiscal 2023,
which is an increase of 18.6% at the midpoint (a decrease of
$1.45 per share at the midpoint from
prior guidance);
- EBITDA As Defined is anticipated to be in the range of
$3,920 million to $4,050 million compared with $3,395 million in fiscal 2023, an increase of
17.4% at the midpoint (an increase of $45
million at the midpoint from prior guidance and
corresponding to an EBITDA As Defined margin guide of approximately
52.0% for fiscal 2024);
- Adjusted earnings per share is expected to be in the range of
$29.97 to $31.73 per share compared with $25.84 per share in fiscal 2023, an increase of
19.4% at the midpoint (a decrease of $1.12 per share at the midpoint from prior
guidance); and
- Fiscal 2024 outlook is based on the following market growth
assumptions:
- Commercial OEM revenue growth around 20%;
- Commercial aftermarket revenue growth in the mid-teens
percentage range; and
- Defense revenue growth in the high-single digit to low
double-digit percentage range.
Please see the attached Table 6 for a reconciliation of EBITDA,
EBITDA As Defined to net income and reported earnings per share to
adjusted earnings per share guidance midpoint estimated for the
fiscal year ending September 30,
2024. Additionally, please see attached Table 7 for
comparison of the current fiscal year 2024 guidance versus the
previously issued fiscal year 2024 guidance.
Earnings Conference Call
TransDigm Group will host a conference call for investors and
security analysts on February 8, 2024, beginning at
11:00 a.m., Eastern Time. To join the
call telephonically, please register for the call at
https://register.vevent.com/register/BId304dd52a3314cd18f6b1ae4b05f3b24.
Once registered, participants will receive the dial-in information
and a unique pin to access the call. The dial-in information and
unique pin will be sent to the email used to register for the call.
The unique pin is exclusive to the registrant and can only be used
by one person at a time. A live audio webcast of the call can also
be accessed online at http://www.transdigm.com. A slide
presentation will also be available for reference during the
conference call; go to the investor relations page of our website
and click on "Presentations."
The call will be archived on the website and available for
replay at approximately 2:00 p.m., Eastern
Time.
About TransDigm Group
TransDigm Group, through its wholly-owned subsidiaries, is a
leading global designer, producer and supplier of highly engineered
aircraft components for use on nearly all commercial and military
aircraft in service today. Major product offerings, substantially
all of which are ultimately provided to end-users in the aerospace
industry, include mechanical/electro-mechanical actuators and
controls, ignition systems and engine technology, specialized pumps
and valves, power conditioning devices, specialized AC/DC electric
motors and generators, batteries and chargers, engineered latching
and locking devices, engineered rods, engineered connectors and
elastomer sealing solutions, databus and power controls, cockpit
security components and systems, specialized and advanced cockpit
displays, engineered audio, radio and antenna systems, specialized
lavatory components, seat belts and safety restraints, engineered
and customized interior surfaces and related components, advanced
sensor products, switches and relay panels, thermal protection and
insulation, lighting and control technology, parachutes, high
performance hoists, winches and lifting devices, and cargo loading,
handling and delivery systems and specialized flight, wind tunnel
and jet engine testing services and equipment.
Non-GAAP Supplemental Information
EBITDA, EBITDA As Defined, EBITDA As Defined Margin, adjusted
net income and adjusted earnings per share are non-GAAP financial
measures presented in this press release as supplemental
disclosures to net income and reported results. TransDigm Group
defines EBITDA as earnings before interest, taxes, depreciation and
amortization and defines EBITDA As Defined as EBITDA plus certain
non-operating items recorded as corporate expenses, including
non-cash compensation charges incurred in connection with TransDigm
Group's stock incentive or deferred compensation plans, foreign
currency gains and losses, acquisition-integration costs,
acquisition and divestiture transaction-related expenses, and
refinancing costs. Acquisition and divestiture-related costs
represent accounting adjustments to inventory associated with
acquisitions of businesses and product lines that were charged to
cost of sales when the inventory was sold; costs incurred to
integrate acquired businesses and product lines into the Company's
operations, facility relocation costs and other acquisition-related
costs; transaction-related costs for both acquisitions and
divestitures comprising deal fees; legal, financial and tax
diligence expenses and valuation costs that are required to be
expensed as incurred and other acquisition accounting adjustments.
TransDigm Group defines adjusted net income as net income plus
purchase accounting backlog amortization expense, effects from the
sale on businesses, non-cash compensation charges incurred in
connection with TransDigm Group's stock incentive or deferred
compensation plans, foreign currency gains and losses,
acquisition-integration costs, acquisition and divestiture
transaction-related expenses, and refinancing costs. EBITDA As
Defined Margin represents EBITDA As Defined as a percentage of net
sales. TransDigm Group defines adjusted diluted earnings per share
as adjusted net income divided by the total outstanding shares for
basic and diluted earnings per share. For more information
regarding the computation of EBITDA, EBITDA As Defined, adjusted
net income and adjusted earnings per share, please see the attached
financial tables.
TransDigm Group presents these non-GAAP financial measures
because it believes that they are useful indicators of its
operating performance. TransDigm Group believes that EBITDA is
useful to investors because it is frequently used by securities
analysts, investors and other interested parties to measure
operating performance among companies with different capital
structures, effective tax rates and tax attributes, capitalized
asset values and employee compensation structures, all of which can
vary substantially from company to company. In addition, analysts,
rating agencies and others use EBITDA to evaluate a company's
ability to incur and service debt. EBITDA As Defined is used to
measure TransDigm Inc.'s compliance with the financial covenant
contained in its credit facility. TransDigm Group's management also
uses EBITDA As Defined to review and assess its operating
performance, to prepare its annual budget and financial projections
and to review and evaluate its management team in connection with
employee incentive programs. Moreover, TransDigm Group's management
uses EBITDA As Defined to evaluate acquisitions and as a liquidity
measure. In addition, TransDigm Group's management uses adjusted
net income as a measure of comparable operating performance between
time periods and among companies as it is reflective of changes in
pricing decisions, cost controls and other factors that affect
operating performance.
None of EBITDA, EBITDA As Defined, EBITDA As Defined Margin,
adjusted net income or adjusted earnings per share is a measurement
of financial performance under U.S. GAAP and such financial
measures should not be considered as an alternative to net income,
operating income, earnings per share, cash flows from operating
activities or other measures of performance determined in
accordance with U.S. GAAP. In addition, TransDigm Group's
calculation of these non-GAAP financial measures may not be
comparable to the calculation of similarly titled measures reported
by other companies.
Although we use EBITDA and EBITDA As Defined as measures to
assess the performance of our business and for the other purposes
set forth above, the use of these non-GAAP financial measures as
analytical tools has limitations, and you should not consider any
of them in isolation, or as a substitute for analysis of our
results of operations as reported in accordance with U.S. GAAP.
Some of these limitations are:
- neither EBITDA nor EBITDA As Defined reflects the significant
interest expense, or the cash requirements, necessary to service
interest payments on our indebtedness;
- although depreciation and amortization are non-cash charges,
the assets being depreciated and amortized will often have to be
replaced in the future, and neither EBITDA nor EBITDA As Defined
reflects any cash requirements for such replacements;
- the omission of the substantial amortization expense associated
with our intangible assets further limits the usefulness of EBITDA
and EBITDA As Defined;
- neither EBITDA nor EBITDA As Defined includes the payment of
taxes, which is a necessary element of our operations; and
- EBITDA As Defined excludes the cash expense we have incurred to
integrate acquired businesses into our operations, which is a
necessary element of certain of our acquisitions.
Forward-Looking Statements
Statements in this press release that are not historical facts,
including statements under the heading "Fiscal 2024 Outlook," are
forward-looking statements within the meaning of the Private
Securities Litigation Reform Act of 1995. Words such as "believe,"
"may," "will," "should," "expect," "intend," "plan," "predict,"
"anticipate," "estimate," or "continue" and other words and terms
of similar meaning may identify forward-looking statements.
All forward-looking statements involve risks and uncertainties
that could cause TransDigm Group's actual results to differ
materially from those expressed or implied in any forward-looking
statements made by, or on behalf of, TransDigm Group. These risks
and uncertainties include but are not limited to: the sensitivity
of our business to the number of flight hours that our customers'
planes spend aloft and our customers' profitability, both of which
are affected by general economic conditions; supply chain
constraints; increases in raw material costs, taxes and labor costs
that cannot be recovered in product pricing; failure to complete or
successfully integrate acquisitions; our indebtedness; current and
future geopolitical or other worldwide events, including, without
limitation, wars or conflicts and public health crises;
cybersecurity threats; risks related to the transition or physical
impacts of climate change and other natural disasters or meeting
sustainability-related voluntary goals or regulatory requirements;
our reliance on certain customers; the
United States ("U.S.") defense budget and risks associated
with being a government supplier including government audits and
investigations; failure to maintain government or industry
approvals; risks related to changes in laws and regulations,
including increases in compliance costs; potential environmental
liabilities; liabilities arising in connection with litigation;
risks and costs associated with our international sales and
operations; and other factors. Further information regarding the
important factors that could cause actual results to differ
materially from projected results can be found in TransDigm Group's
most recent Annual Report on Form 10-K and other reports that
TransDigm Group or its subsidiaries have filed with the Securities
and Exchange Commission. Except as required by law, TransDigm Group
undertakes no obligation to revise or update the forward-looking
statements contained in this press release.
Contact:
|
|
Investor
Relations
|
|
|
216-706-2945
|
|
|
ir@transdigm.com
|
|
|
|
TRANSDIGM GROUP
INCORPORATED
|
|
|
CONDENSED
CONSOLIDATED STATEMENTS OF INCOME
|
|
|
FOR THE THIRTEEN
WEEK PERIODS ENDED
|
|
Table
1
|
DECEMBER 30, 2023
AND DECEMBER 31, 2022
|
|
(Amounts in
millions, except per share amounts)
|
|
|
(Unaudited)
|
|
|
|
|
|
|
Thirteen Week
Periods Ended
|
|
|
December 30,
2023
|
|
December 31,
2022
|
NET SALES
|
|
$
1,789
|
|
$
1,397
|
COST OF
SALES
|
|
747
|
|
604
|
GROSS PROFIT
|
|
1,042
|
|
793
|
SELLING AND
ADMINISTRATIVE EXPENSES
|
|
220
|
|
169
|
AMORTIZATION OF
INTANGIBLE ASSETS
|
|
35
|
|
34
|
INCOME FROM
OPERATIONS
|
|
787
|
|
590
|
INTEREST
EXPENSE—NET
|
|
300
|
|
286
|
REFINANCING
COSTS
|
|
—
|
|
4
|
OTHER INCOME
|
|
(1)
|
|
(1)
|
INCOME FROM OPERATIONS
BEFORE INCOME TAXES
|
|
488
|
|
301
|
INCOME TAX
PROVISION
|
|
106
|
|
72
|
NET INCOME
|
|
382
|
|
229
|
LESS: NET INCOME
ATTRIBUTABLE TO NONCONTROLLING INTERESTS
|
|
—
|
|
(1)
|
NET INCOME ATTRIBUTABLE
TO TD GROUP
|
|
$
382
|
|
$
228
|
NET INCOME APPLICABLE
TO TD GROUP COMMON STOCKHOLDERS
|
|
$
281
|
|
$
190
|
|
|
|
|
|
Earnings per share
attributable to TD Group common stockholders:
|
|
|
|
|
Basic and
diluted
|
|
$
4.87
|
|
$
3.33
|
Cash dividends declared
per common share
|
|
$
35.00
|
|
$
—
|
|
|
|
|
|
Weighted-average shares
outstanding:
|
|
|
|
|
Basic and
diluted
|
|
57.7
|
|
57.1
|
TRANSDIGM GROUP
INCORPORATED
|
|
|
SUPPLEMENTAL
INFORMATION - RECONCILIATION OF
|
|
|
EBITDA, EBITDA AS
DEFINED TO NET INCOME
|
|
|
FOR THE THIRTEEN
WEEK PERIODS ENDED
|
|
Table
2
|
DECEMBER 30, 2023
AND DECEMBER 31, 2022
|
|
(Amounts in
millions, except per share amounts)
|
|
|
(Unaudited)
|
|
|
|
|
|
|
Thirteen Week
Periods Ended
|
|
|
December 30,
2023
|
|
December 31,
2022
|
Net Income
|
|
$
382
|
|
$
229
|
Adjustments:
|
|
|
|
|
Depreciation and
amortization expense
|
|
71
|
|
63
|
Interest
expense-net
|
|
300
|
|
286
|
Income tax
provision
|
|
106
|
|
72
|
EBITDA
|
|
859
|
|
650
|
Adjustments:
|
|
|
|
|
Acquisition and
divestiture transaction-related expenses and adjustments
(1)
|
|
2
|
|
3
|
Non-cash stock and
deferred compensation expense (2)
|
|
51
|
|
35
|
Refinancing costs
(3)
|
|
—
|
|
4
|
Other, net
(4)
|
|
—
|
|
7
|
Gross Adjustments to
EBITDA
|
|
53
|
|
49
|
EBITDA As
Defined
|
|
$
912
|
|
$
699
|
EBITDA As Defined,
Margin (5)
|
|
51.0 %
|
|
50.0 %
|
|
|
|
(1)
|
|
Represents accounting
adjustments to inventory associated with acquisitions of businesses
and product lines that were charged to cost of sales when inventory
was sold; costs incurred to integrate acquired businesses and
product lines into TD Group's operations, facility relocation costs
and other acquisition-related costs; transaction-related costs for
both acquisitions and divestitures comprising deal fees, legal,
financial and tax due diligence expenses, and valuation costs that
are required to be expensed as incurred.
|
|
|
|
(2)
|
|
Represents the
compensation expense recognized by TD Group under our stock
incentive plans and deferred compensation plans.
|
|
|
|
(3)
|
|
Represents costs
expensed related to debt financing activities, including new
issuances, extinguishments, refinancings and amendments to existing
agreements.
|
|
|
|
(4)
|
|
Primarily represents
foreign currency transaction (gains) or losses, payroll withholding
taxes related to dividend equivalent payments and stock option
exercises, non-service related pension costs and deferred
compensation payments.
|
|
|
|
(5)
|
|
The EBITDA As Defined
margin represents the amount of EBITDA As Defined as a percentage
of net sales.
|
TRANSDIGM GROUP
INCORPORATED
|
|
|
SUPPLEMENTAL
INFORMATION - RECONCILIATION OF REPORTED
|
|
|
EARNINGS PER SHARE
TO ADJUSTED EARNINGS PER SHARE
|
|
|
FOR THE THIRTEEN
WEEK PERIODS ENDED
|
|
Table
3
|
DECEMBER 30, 2023
AND DECEMBER 31, 2022
|
|
(Amounts in
millions, except per share amounts)
|
|
|
(Unaudited)
|
|
|
|
|
|
|
Thirteen Week
Periods Ended
|
|
|
December 30,
2023
|
|
December 31,
2022
|
Reported Earnings
Per Share
|
|
|
|
|
Net income
|
|
$
382
|
|
$
229
|
Less: Net income
attributable to noncontrolling interests
|
|
—
|
|
(1)
|
Net income attributable
to TD Group
|
|
382
|
|
228
|
Less: Dividends paid on
participating securities
|
|
(101)
|
|
(38)
|
Net income applicable
to TD Group common stockholders—basic and diluted
|
|
$
281
|
|
$
190
|
Weighted-average
shares outstanding under the two-class method
|
|
|
|
|
Weighted-average common
shares outstanding
|
|
55.4
|
|
54.4
|
Vested options deemed
participating securities
|
|
2.3
|
|
2.7
|
Total shares for basic
and diluted earnings per share
|
|
57.7
|
|
57.1
|
Earnings per
share—basic and diluted
|
|
$
4.87
|
|
$
3.33
|
Adjusted Earnings
Per Share
|
|
|
|
|
Net income
|
|
$
382
|
|
$
229
|
Gross Adjustments to
EBITDA
|
|
53
|
|
49
|
Purchase accounting
backlog amortization
|
|
1
|
|
1
|
Tax adjustment
(1)
|
|
(23)
|
|
(18)
|
Adjusted net
income
|
|
$
413
|
|
$
261
|
Adjusted diluted
earnings per share under the two-class method
|
|
$
7.16
|
|
$
4.58
|
Diluted Earnings Per
Share to Adjusted Earnings Per Share
|
|
|
|
|
Diluted earnings per
share from net income attributable to TD Group
|
|
$
4.87
|
|
$
3.33
|
Adjustments to diluted
earnings per share:
|
|
|
|
|
Inclusion of
the dividend equivalent payments
|
|
1.75
|
|
0.67
|
Acquisition and
divestiture transaction-related expenses and adjustments
|
|
0.04
|
|
0.05
|
Non-cash
stock and deferred compensation expense
|
|
0.68
|
|
0.46
|
Refinancing
costs
|
|
—
|
|
0.05
|
Tax adjustment on
income from operations before taxes (1)
|
|
(0.17)
|
|
(0.08)
|
Other,
net
|
|
(0.01)
|
|
0.10
|
Adjusted earnings per
share
|
|
$
7.16
|
|
$
4.58
|
|
|
|
(1)
|
|
For the thirteen week
periods ended December 30, 2023 and December 31, 2022, the Tax
adjustment represents the tax effect of the adjustments at the
applicable effective tax rate, as well as the impact on the
effective tax rate when excluding the excess tax benefits on stock
option exercises. Stock compensation expense is excluded from
adjusted net income and therefore we have excluded the impact that
the excess tax benefits on stock option exercises have on the
effective tax rate for determining adjusted net income.
|
TRANSDIGM GROUP
INCORPORATED
|
|
|
SUPPLEMENTAL
INFORMATION - RECONCILIATION OF NET CASH
|
|
|
PROVIDED BY
OPERATING ACTIVITIES TO EBITDA, EBITDA AS DEFINED
|
|
|
FOR THE THIRTEEN
WEEK PERIODS ENDED
|
|
Table
4
|
DECEMBER 30, 2023
AND DECEMBER 31, 2022
|
|
(Amounts in
millions)
|
|
|
(Unaudited)
|
|
|
|
|
|
|
Thirteen Week
Periods Ended
|
|
|
December 30,
2023
|
|
December 31,
2022
|
Net cash provided by
operating activities
|
|
$
636
|
|
$
377
|
Adjustments:
|
|
|
|
|
Changes in assets and
liabilities, net of effects from acquisitions and sales of
businesses
|
|
(126)
|
|
(49)
|
Interest expense-net
(1)
|
|
289
|
|
277
|
Income tax
provision-current
|
|
106
|
|
72
|
Loss contract
amortization
|
|
5
|
|
12
|
Non-cash stock and
deferred compensation expense (2)
|
|
(51)
|
|
(35)
|
Refinancing costs
(3)
|
|
—
|
|
(4)
|
EBITDA
|
|
859
|
|
650
|
Adjustments:
|
|
|
|
|
Acquisition and
divestiture transaction-related expenses and adjustments
(4)
|
|
2
|
|
3
|
Non-cash stock and
deferred compensation expense (2)
|
|
51
|
|
35
|
Refinancing costs
(3)
|
|
—
|
|
4
|
Other, net
(5)
|
|
—
|
|
7
|
EBITDA As
Defined
|
|
$
912
|
|
$
699
|
|
|
|
(1)
|
|
Represents interest
expense excluding the amortization of debt issuance costs and
premium and discount on debt.
|
|
|
|
(2)
|
|
Represents the
compensation expense recognized by TD Group under our stock
incentive plans and deferred compensation plans.
|
|
|
|
(3)
|
|
Represents costs
expensed related to debt financing activities, including new
issuances, extinguishments, refinancings and amendments to existing
agreements.
|
|
|
|
(4)
|
|
Represents accounting
adjustments to inventory associated with acquisitions of businesses
and product lines that were charged to cost of sales when inventory
was sold; costs incurred to integrate acquired businesses and
product lines into TD Group's operations, facility relocation costs
and other acquisition-related costs; transaction-related costs for
both acquisitions and divestitures comprising deal fees, legal,
financial and tax due diligence expenses, and valuation costs that
are required to be expensed as incurred.
|
|
|
|
(5)
|
|
Primarily represents
foreign currency transaction (gains) or losses, payroll withholding
taxes related to dividend equivalent payments and stock option
exercises, non-service related pension costs and deferred
compensation payments.
|
TRANSDIGM GROUP
INCORPORATED
|
|
|
SUPPLEMENTAL
INFORMATION - BALANCE SHEET DATA
|
|
Table
5
|
(Amounts in
millions)
|
|
(Unaudited)
|
|
|
|
|
|
|
December 30,
2023
|
|
September 30,
2023
|
Cash and cash
equivalents
|
|
$
4,135
|
|
$
3,472
|
Trade accounts
receivable—Net
|
|
1,145
|
|
1,230
|
Inventories—Net
|
|
1,708
|
|
1,616
|
Current portion of
long-term debt
|
|
81
|
|
71
|
Short-term
borrowings—trade receivable securitization facility
|
|
449
|
|
349
|
Accounts
payable
|
|
288
|
|
305
|
Accrued and other
current liabilities
|
|
1,000
|
|
854
|
Long-term
debt
|
|
21,346
|
|
19,330
|
Total TD Group
stockholders' deficit
|
|
(3,513)
|
|
(1,984)
|
TRANSDIGM GROUP
INCORPORATED
|
SUPPLEMENTAL
INFORMATION - RECONCILIATION OF EBITDA,
|
EBITDA AS DEFINED TO
NET INCOME AND REPORTED EARNINGS PER
|
SHARE TO ADJUSTED
EARNINGS PER SHARE GUIDANCE MIDPOINT
|
FOR THE FISCAL YEAR
ENDING SEPTEMBER 30, 2024
|
Table
6
|
(Amounts in
millions, except per share amounts)
|
(Unaudited)
|
|
|
|
|
GUIDANCE
MIDPOINT
|
|
|
Fiscal Year Ended
September 30, 2024
|
Net Income
|
|
$
1,611
|
Adjustments:
|
|
|
Depreciation and
amortization expense
|
|
292
|
Interest
expense-net
|
|
1,380
|
Income tax
provision
|
|
481
|
EBITDA
|
|
3,764
|
Adjustments:
|
|
|
Acquisition
transaction-related expenses and adjustments
(1)
|
|
22
|
Non-cash stock and
deferred compensation expense (1)
|
|
190
|
Refinancing costs
(1)
|
|
—
|
Other, net
(1)
|
|
9
|
Gross Adjustments to
EBITDA
|
|
221
|
EBITDA As
Defined
|
|
$
3,985
|
EBITDA As Defined,
Margin (1)
|
|
52.0 %
|
|
|
|
Earnings per
share
|
|
$
26.13
|
Adjustments to earnings
per share:
|
|
|
Inclusion of the
dividend equivalent payments
|
|
1.75
|
Non-cash stock and
deferred compensation expense
|
|
2.53
|
Acquisition
transaction related expenses and adjustments
|
|
0.31
|
Refinancing
costs
|
|
—
|
Other, net
|
|
0.13
|
Adjusted earnings per
share
|
|
$
30.85
|
|
|
|
Weighted-average shares
outstanding
|
|
57.8
|
|
|
|
(1)
|
|
Refer to Table 2 above
for definitions of Non-GAAP measurement adjustments.
|
TRANSDIGM GROUP
INCORPORATED
|
|
|
SUPPLEMENTAL
INFORMATION
|
CURRENT FISCAL YEAR
2024 GUIDANCE VERSUS
|
PRIOR FISCAL YEAR
2024 GUIDANCE
|
|
Table
7
|
(Amounts in
millions, except per share amounts)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
Current
Fiscal Year 2024
Guidance Issued
February 8, 2024
|
|
Prior
Fiscal Year 2024
Guidance Issued
November 9, 2023
|
|
Change at
Midpoint
|
|
|
|
|
|
|
|
Net Sales
|
|
$7,575 to
$7,755
|
|
$7,480 to
$7,680
|
|
$85
|
|
|
|
|
|
|
|
GAAP Net
Income
|
|
$1,560 to
$1,662
|
|
$1,641 to
$1,753
|
|
$(86)
|
|
|
|
|
|
|
|
GAAP Earnings Per
Share
|
|
$25.25 to
$27.01
|
|
$26.61 to
$28.55
|
|
$(1.45)
|
|
|
|
|
|
|
|
EBITDA As
Defined
|
|
$3,920 to
$4,050
|
|
$3,870 to
$4,010
|
|
$45
|
|
|
|
|
|
|
|
Adjusted Earnings Per
Share
|
|
$29.97 to
$31.73
|
|
$31.00 to
$32.94
|
|
$(1.12)
|
|
|
|
|
|
|
|
Weighted-Average Shares
Outstanding
|
|
57.8
|
|
57.8
|
—
|
|
|
|
|
|
|
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/transdigm-group-reports-fiscal-2024-first-quarter-results-302057398.html
SOURCE TransDigm Group Inc.