CLEVELAND, Feb. 5, 2019
/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 29, 2018.
Highlights for the first quarter include:
- Net sales of $993.3 million,
up 17.1% from $848.0
million;
- Net income from continuing operations of $196.0 million, down 37.2% from $312.0 million;
- Earnings per share from continuing operations of
$3.05, down 33.7% from $4.60;
- EBITDA As Defined of $486.7
million, up 21.2% from $401.5
million;
- Adjusted earnings per share of $3.85, down 31.0% from $5.58, with the prior year period including
$2.65 per share of one-time favorable
impact from the enactment of tax reform; and
- Upward revision to fiscal 2019 financial guidance.
Net sales for the quarter rose 17.1%, or $145.3 million, to $993.3
million from $848.0 million in
the comparable quarter a year ago. Organic sales growth was
11.6%.
Net income from continuing operations for the quarter declined
37.2% to $196.0 million, or
$3.05 per share, compared to
$312.0 million, or $4.60 per share, in the comparable quarter a year
ago. The decrease in net income is due to a higher effective tax
rate of 21.5% for the current quarter compared to (63.4%) for the
thirteen weeks ended December 30,
2017. The prior year quarter was favorably impacted by the
enactment of the U.S. Tax Cuts and Jobs Act (tax reform) and
included a one-time provisional net tax benefit of $147.1 million, or $2.65 per share. The increase to the balance of
net income primarily reflects the increase in net sales described
above and improvements to our operating margin resulting from the
strength of our proprietary products and continued productivity
efforts.
Earnings per share were reduced in both 2019 and 2018 by
$0.43 per share and $1.01 per share, respectively, representing
dividend equivalent payments made during each quarter.
Adjusted net income for the quarter decreased 30.2% to
$216.3 million, or $3.85 per share, from $310.1 million, or $5.58 per share, in the comparable quarter a year
ago. Adjusted earnings per share in the prior year quarter included
$2.65 per share of one-time favorable
impact from the enactment of tax reform. Excluding this favorable
tax impact, current earnings per share increased 31.4% over
$2.93 per share in the prior
year.
EBITDA for the quarter increased 19.5% to $457.2 million from $382.5
million for the comparable quarter a year ago. EBITDA
As Defined for the period increased 21.2% to $486.7 million compared with $401.5 million in the comparable quarter a year
ago. EBITDA As Defined as a percentage of net sales for the
quarter was 49.0%.
"We are 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 bookings, or incoming orders, outpaced revenue in
all major market channels. Our reported EBITDA As Defined margin of
49.0% expanded over 150 basis points in spite of margin dilution
from the acquisitions completed in fiscal 2018. Our relentless
focus on our proven operating strategy continues to create
intrinsic shareholder value."
During the quarter, on October 9,
2018, TransDigm entered into a definitive agreement under
which TransDigm will purchase all of the outstanding shares of
common stock of Esterline Technologies Corporation (NYSE:ESL) for
$122.50 per share in cash, or a total
transaction value of approximately $4.0
billion. All required regulatory reviews are complete, other
than the European Commission antitrust review and the French
foreign investment review. Subject to satisfactory completion of
these reviews and other customary closing conditions, the Company
currently expects the closing of the acquisition to occur in March
or April 2019.
Subsequent to the quarter end, on January
30, 2019 TransDigm entered into a purchase agreement in
connection with a private offering of $3.8
billion aggregate principal amount of 6.25% senior secured
notes due 2026. In addition, on February 1,
2019, the Company entered into purchase agreements for an
additional $200 million of 6.25%
senior secured notes due 2026 and $550
million of 7.50% senior subordinated notes due 2027.
TransDigm intends to use the net proceeds of the $4.0 billion secured notes to fund the purchase
price for the Esterline acquisition and the net proceeds from the
$550 million of subordinated notes to
redeem all of its outstanding 5.50% senior subordinated notes due
2020. All offerings are expected to close on February 13, 2019.
Fiscal 2019 Outlook
Mr. Stein stated, "We are increasing our full year guidance
primarily to reflect our strong first quarter results." Excluding
any impact from the pending acquisition of Esterline and recent
financing activities, assuming no additional acquisitions, and
based on current market conditions, TransDigm now expects fiscal
2019 financial guidance to be as follows:
- Net sales are anticipated to be in the range of $4,145 million to $4,235
million compared with $3,811
million in fiscal 2018;
- Net income from continuing operations is anticipated to be in
the range of $855 million to
$893 million compared with
$962 million in fiscal 2018
(1);
- Earnings per share from continuing operations is expected to be
in the range of $14.76 to
$15.44 per share based upon weighted
average shares outstanding of 56.3 compared with $16.28 per share in fiscal 2018
(1);
- EBITDA As Defined is anticipated to be in the range of
$2,065 million to $2,115 million compared with $1,877 million in fiscal 2018; and
- Adjusted earnings per share is expected to be in the range of
$16.42 to $17.10 per share compared with $17.83 per share in fiscal 2018.
(1) Fiscal 2018 net income includes a one-time
provisional benefit of $146.4
million, or $2.63 per share
due to the enactment of tax reform. Excluding the one-time
provisional tax benefit, fiscal 2018 earnings per share from
continuing operations would be $13.65
per share. The mid-point of fiscal 2019 earnings per share
guidance range of $15.10 represents a
10.6% increase over this adjusted number.
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 mid-point estimated for the
fiscal year ending September 30,
2019. Additionally, please see the attached table 7 for
comparison of the current fiscal year 2019 guidance versus the
previously issued fiscal year 2019 guidance.
Earnings Conference Call
TransDigm Group will host a conference call for investors and
security analysts on February 5, 2019, beginning at
11:00 a.m., Eastern Time. To join the
call, dial (888) 558-9538 and enter the pass code 9899905.
International callers should dial (760) 666-3183 and use the same
pass code. A live audio webcast can 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. A telephone replay will be available for one week by
dialing (855) 859-2056 and entering the pass code 9899905.
International callers should dial (404) 537-3406 and use the same
pass code.
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, NiCad batteries and chargers, engineered
latching and locking devices, rods and locking devices, engineered
connectors and elastomers, databus and power controls, cockpit
security components and systems, specialized cockpit displays,
aircraft audio systems, specialized lavatory components, seat belts
and safety restraints, engineered interior surfaces and related
components, lighting and control technology, military personnel
parachutes, high performance hoists, winches and lifting devices,
and cargo loading, handling and delivery systems.
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, refinancing costs, acquisition-related costs,
transaction-related costs and non-cash charges incurred in
connection with certain employee benefit plans. TransDigm Group
defines adjusted net income as net income plus purchase accounting
backlog amortization expense, effects from the sale on businesses,
refinancing costs, acquisition-related costs, transaction-related
costs and non-cash charges incurred in connection with certain
employee benefit plans. 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 shares for basic and diluted earnings per share. For
more information regarding the computation of EBITDA, EBITDA As
Defined and 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 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 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 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 2019 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
which could affect TransDigm Group's actual results and could cause
its 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; future geopolitical or worldwide events; cyber-security
threats and natural disasters; our reliance on certain customers;
the U.S. defense budget and risks associated with being a
government supplier; failure to maintain government or industry
approvals; failure to complete or successfully integrate
acquisitions; our substantial indebtedness; potential environmental
liabilities; liabilities arising in connection with litigation;
increases in raw material costs, taxes and labor costs that cannot
be recovered in product pricing; risks and costs associated with
our international sales and operations; and other risk 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 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:
|
|
Liza Sabol
|
|
|
Director of 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 29, 2018
AND DECEMBER 30, 2017
|
|
(Amounts in
thousands, except per share amounts)
|
|
|
(Unaudited)
|
|
|
|
|
|
|
Thirteen Week
Periods Ended
|
|
|
December 29,
2018
|
|
December 30,
2017
|
NET SALES
|
|
$
|
993,302
|
|
|
$
|
847,960
|
|
COST OF
SALES
|
|
429,185
|
|
|
371,310
|
|
GROSS
PROFIT
|
|
564,117
|
|
|
476,650
|
|
SELLING AND
ADMINISTRATIVE EXPENSES
|
|
122,183
|
|
|
106,528
|
|
AMORTIZATION OF
INTANGIBLE ASSETS
|
|
20,034
|
|
|
17,112
|
|
INCOME FROM
OPERATIONS
|
|
421,900
|
|
|
353,010
|
|
INTEREST EXPENSE -
NET
|
|
172,000
|
|
|
160,933
|
|
REFINANCING
COSTS
|
|
136
|
|
|
1,113
|
|
INCOME FROM
CONTINUING OPERATIONS BEFORE INCOME TAXES
|
|
249,764
|
|
|
190,964
|
|
INCOME TAX
PROVISION
|
|
53,722
|
|
|
(121,047)
|
|
INCOME FROM
CONTINUING OPERATIONS
|
|
$
|
196,042
|
|
|
$
|
312,011
|
|
INCOME FROM
DISCONTINUED OPERATIONS, NET OF TAX
|
|
—
|
|
|
2,764
|
|
NET INCOME
|
|
$
|
196,042
|
|
|
$
|
314,775
|
|
NET INCOME APPLICABLE
TO COMMON STOCK
|
|
$
|
171,733
|
|
|
$
|
258,627
|
|
Net earnings per
share:
|
|
|
|
|
Net earnings per
share from continuing operations - basic and
diluted
|
|
$
|
3.05
|
|
|
$
|
4.60
|
|
Net earnings per
share from discontinued operations - basic and diluted
|
|
—
|
|
|
0.05
|
|
Net earnings per
share
|
|
$
|
3.05
|
|
|
$
|
4.65
|
|
Cash dividends paid
per common share
|
|
$
|
—
|
|
|
$
|
—
|
|
Weighted-average
shares outstanding:
|
|
|
|
|
Basic and
diluted
|
|
56,266
|
|
|
55,600
|
|
TRANSDIGM GROUP
INCORPORATED
|
|
|
|
|
SUPPLEMENTAL
INFORMATION - RECONCILIATION OF EBITDA,
|
|
EBITDA AS DEFINED
TO NET INCOME
|
|
|
|
|
FOR THE THIRTEEN
WEEK PERIODS ENDED
|
|
Table
2
|
DECEMBER 29, 2018
AND DECEMBER 30, 2017
|
|
(Amounts in
thousands, except per share amounts)
|
|
|
(Unaudited)
|
|
|
|
|
|
|
Thirteen Week
Periods Ended
|
|
|
December 29,
2018
|
|
December 30,
2017
|
Net income
|
|
$
|
196,042
|
|
|
$
|
314,775
|
|
Less: Loss from
discontinued operations, net of tax (1)
|
|
—
|
|
|
2,764
|
|
Income from
Continuing Operations
|
|
196,042
|
|
|
312,011
|
|
Adjustments:
|
|
|
|
|
Depreciation and
amortization expense
|
|
35,418
|
|
|
30,639
|
|
Interest expense,
net
|
|
172,000
|
|
|
160,933
|
|
Income tax
provision
|
|
53,722
|
|
|
(121,047)
|
|
EBITDA
|
|
457,182
|
|
|
382,536
|
|
Adjustments:
|
|
|
|
|
Acquisition-related
expenses and adjustments (2)
|
|
11,739
|
|
|
2,074
|
|
Non-cash stock
compensation expense (3)
|
|
17,730
|
|
|
11,113
|
|
Refinancing costs
(4)
|
|
136
|
|
|
1,113
|
|
Other, net
(5)
|
|
(99)
|
|
|
4,697
|
|
Gross Adjustments to
EBITDA
|
|
29,506
|
|
|
18,997
|
|
EBITDA As
Defined
|
|
$
|
486,688
|
|
|
$
|
401,533
|
|
EBITDA As Defined,
Margin (6)
|
|
49.0
|
%
|
|
47.4
|
%
|
|
(1) During the fourth
quarter of fiscal 2017, the Company committed to disposing of
Schroth in connection with the settlement of a Department of
Justice investigation into the competitive effects of the
acquisition. Therefore, Schroth was classified as held-for-sale
beginning September 30, 2017. On January 26, 2018, the Company
completed the sale of Schroth in a management buyout to a private
equity fund and certain members of Schroth management for
approximately $61.4 million, which includes a working capital
adjustment of $0.3 million that was settled in July
2018.
|
|
(2) Represents 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 TD Group's operations, facility relocation costs and
other acquisition-related costs; transaction-related costs
comprising deal fees; legal, financial and tax due diligence
expenses; and valuation costs that are required to be expensed as
incurred.
|
|
(3) Represents the compensation
expense recognized by TD Group under our stock incentive
plans.
|
|
(4) Represents costs expensed related
to debt financing activities, including new issuances,
extinguishments, refinancings and amendments to existing
agreements.
|
|
(5) Primarily
represents foreign currency transaction gain or loss, payroll
withholding taxes on dividend equivalent payments and stock option
exercises, and gain or loss on sale of fixed assets.
|
|
(6) The
EBITDA As Defined margin represents the amount of EBITDA As Defined
as a percentage of 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 29, 2018
AND DECEMBER 30, 2017
|
|
|
|
|
(Amounts in
thousands, except per share amounts)
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
Thirteen Week
Periods Ended
|
|
|
December 29,
2018
|
|
December 30,
2017
|
Reported Earnings
Per Share
|
|
|
|
|
Net income from
continuing operations
|
|
$
|
196,042
|
|
|
$
|
312,011
|
|
Less: dividends on
participating securities
|
|
(24,309)
|
|
|
(56,148)
|
|
|
|
171,733
|
|
|
255,863
|
|
Net loss from
discontinued operations
|
|
—
|
|
|
2,764
|
|
Net income applicable
to common stock -
basic and
diluted
|
|
$
|
171,733
|
|
|
$
|
258,627
|
|
Weighted-average
shares outstanding under the two-class method
|
|
|
|
|
Weighted-average
common shares outstanding
|
|
52,793
|
|
|
52,024
|
|
Vested options deemed
participating securities
|
|
3,473
|
|
|
3,576
|
|
Total shares for
basic and diluted earnings per share
|
|
56,266
|
|
|
55,600
|
|
Net earnings per
share from continuing operations -basic and diluted
|
|
$
|
3.05
|
|
|
$
|
4.60
|
|
Net loss per share
from discontinued operations - basic and diluted
|
|
—
|
|
|
0.05
|
|
Basic and diluted
earnings per share
|
|
$
|
3.05
|
|
|
$
|
4.65
|
|
Adjusted Earnings
Per Share
|
|
|
Net income from
continuing operations
|
|
$
|
196,042
|
|
|
$
|
312,011
|
|
Gross adjustments to
EBITDA
|
|
29,506
|
|
|
18,997
|
|
Purchase accounting
backlog amortization
|
|
934
|
|
|
409
|
|
Tax
adjustment
|
|
(10,136)
|
|
|
(21,332)
|
|
Adjusted net
income
|
|
$
|
216,346
|
|
|
$
|
310,085
|
|
Adjusted diluted
earnings per share under the two-class method
|
|
$
|
3.85
|
|
|
$
|
5.58
|
|
Diluted Earnings
Per Share to Adjusted Earnings Per Share
|
|
|
Diluted earnings per
share from continuing operations
|
|
$
|
3.05
|
|
|
$
|
4.60
|
|
Adjustments to
diluted earnings per share:
|
|
|
|
|
Inclusion of the dividend equivalent payments
|
|
0.43
|
|
|
1.01
|
|
Non-cash
stock compensation expense
|
|
0.24
|
|
|
0.29
|
|
Acquisition-related expenses
|
|
0.17
|
|
|
0.07
|
|
Refinancing costs
|
|
0.01
|
|
|
0.03
|
|
Reduction in income tax provision due to excess tax benefits on
stock compensation
|
|
(0.06)
|
|
|
(0.55)
|
|
Other,
net
|
|
0.01
|
|
|
0.13
|
|
Adjusted
earnings per share
|
|
3.85
|
|
|
5.58
|
|
Less: One-time impact
of tax reform
|
|
—
|
|
|
(2.65)
|
|
Adjusted earnings per
share excluding tax reform
|
|
$
|
3.85
|
|
|
$
|
2.93
|
|
TRANSDIGM GROUP
INCORPORATED
|
|
|
|
|
SUPPLEMENTAL
INFORMATION - RECONCILIATION OF NET CASH
|
|
Table
4
|
PROVIDED BY
OPERATING ACTIVITIES TO EBITDA,
|
|
EBITDA AS
DEFINED
|
|
FOR THE THIRTEEN
WEEK PERIODS ENDED
|
|
DECEMBER 29, 2018
AND DECEMBER 30, 2017
|
|
|
|
(Amounts in
thousands)
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
Thirteen Week
Periods Ended
|
|
|
December 29,
2018
|
|
December 30,
2017
|
Net cash provided by
operating activities
|
|
$
|
329,888
|
|
|
$
|
292,811
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
Changes in assets and
liabilities, net of effects from acquisitions of
businesses
|
|
(74,592)
|
|
|
(101,926)
|
|
Interest expense -
net (1)
|
|
166,033
|
|
|
155,614
|
|
Income tax provision
- current
|
|
53,719
|
|
|
49,090
|
|
Non-cash stock
compensation expense (2)
|
|
(17,730)
|
|
|
(11,113)
|
|
Refinancing costs
(4)
|
|
(136)
|
|
|
(1,113)
|
|
EBITDA from
discontinued operations (6)
|
|
—
|
|
|
(827)
|
|
EBITDA
|
|
457,182
|
|
|
382,536
|
|
Adjustments:
|
|
|
|
|
Acquisition-related
expenses (3)
|
|
11,739
|
|
|
2,074
|
|
Non-cash stock
compensation expense (2)
|
|
17,730
|
|
|
11,113
|
|
Refinancing costs
(4)
|
|
136
|
|
|
1,113
|
|
Other, net
(5)
|
|
(99)
|
|
|
4,697
|
|
EBITDA As
Defined
|
|
$
|
486,688
|
|
|
$
|
401,533
|
|
|
(1) Represents
interest expense excluding the amortization of debt issue costs and
premium and discount on debt.
|
|
(2) Represents the compensation
expense recognized by TD Group under our stock incentive
plans.
|
|
(3)
Represents 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 TD Group's
operations, facility relocation costs and other acquisition-related
costs; transaction-related costs comprising deal fees; legal,
financial and tax due diligence expenses and valuation costs that
are required to be expensed as incurred.
|
|
(4)
Represents costs expensed related to debt financing activities,
including new issuances, extinguishments, refinancings and
amendments to existing agreements.
|
|
(5) Primarily represents foreign
currency transaction gain or loss, payroll withholding taxes on
dividend equivalent payments and stock option exercises, and gain
or loss on sale of fixed assets.
|
|
(6) During
the fourth quarter of fiscal 2017, the Company committed to
disposing of Schroth in connection with the settlement of a
Department of Justice investigation into the competitive effects of
the acquisition. Therefore, Schroth was classified as held-for-sale
beginning September 30, 2017. On January 26, 2018, the Company
completed the sale of Schroth in a management buyout to a private
equity fund and certain members of Schroth management for
approximately $61.4 million, which includes a working capital
adjustment of $0.3 million that was settled in July
2018.
|
TRANSDIGM GROUP
INCORPORATED
|
|
|
|
SUPPLEMENTAL
INFORMATION - BALANCE SHEET DATA
|
|
Table
5
|
(Amounts in
thousands)
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
December 29,
2018
|
|
September 30,
2018
|
Cash and cash
equivalents
|
|
$
|
2,337,316
|
|
|
$
|
2,073,017
|
|
Trade accounts
receivable - net
|
|
657,684
|
|
|
704,310
|
|
Inventories -
net
|
|
838,705
|
|
|
805,292
|
|
Current portion of
long-term debt
|
|
75,847
|
|
|
75,817
|
|
Short-term
borrowings-trade receivable securitization facility
|
|
299,662
|
|
|
299,519
|
|
Accounts
payable
|
|
176,010
|
|
|
173,603
|
|
Accrued current
liabilities
|
|
399,747
|
|
|
351,443
|
|
Long-term
debt
|
|
12,507,616
|
|
|
12,501,946
|
|
Total stockholders'
deficit
|
|
(1,666,893)
|
|
|
(1,808,471)
|
|
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 MID-POINT
|
Table
6
|
|
FOR THE FISCAL
YEAR ENDING SEPTEMBER 30, 2019
|
|
(Amounts in
millions, except per share amounts)
|
|
(Unaudited)
|
|
|
|
|
|
Year
Ended
|
|
|
|
September
30,
|
|
|
|
2019
(guidance
|
|
|
|
mid-point)
|
|
Net income
|
|
$
|
874
|
|
|
Adjustments:
|
|
|
|
Depreciation and
amortization expense
|
|
139
|
|
|
Interest expense -
net
|
|
725
|
|
|
Income tax
provision
|
|
244
|
|
|
EBITDA
|
|
1,982
|
|
|
Adjustments:
|
|
|
|
Acquisition-related
expenses and adjustments (1) and other, net
(1)
|
|
36
|
|
|
Non-cash stock
compensation expense (1)
|
|
72
|
|
|
Refinancing costs
(1)
|
|
—
|
|
|
Gross Adjustments to
EBITDA
|
|
108
|
|
|
EBITDA As
Defined
|
|
$
|
2,090
|
|
|
EBITDA As Defined,
Margin (1)
|
|
49.9
|
%
|
|
|
|
|
|
Earnings per
share
|
|
$
|
15.10
|
|
|
Adjustments to
earnings per share:
|
|
|
|
Inclusion of the
dividend equivalent payments
|
|
0.43
|
|
|
Non-cash stock
compensation expense
|
|
0.99
|
|
|
Acquisition-related
expenses and adjustments and other, net
|
|
0.48
|
|
|
Refinancing
costs
|
|
—
|
|
|
Reduction in income
tax provision due to excess tax benefits on stock
compensation
|
|
(0.24)
|
|
|
Adjusted earnings per
share
|
|
$
|
16.76
|
|
|
|
|
|
|
Weighted-average
shares outstanding
|
|
56.3
|
|
|
|
(1) Refer to Table 2 above for
definitions of Non-GAAP measurement adjustments.
|
TRANSDIGM GROUP
INCORPORATED
|
|
|
SUPPLEMENTAL
INFORMATION
|
|
|
CURRENT FISCAL
YEAR 2019 GUIDANCE VERSUS PRIOR FISCAL
YEAR 2019 GUIDANCE
|
Table
7
|
|
|
(Amounts in
millions, except per share amounts)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
Current
|
|
Prior
|
|
|
|
|
Fiscal Year
2019
|
|
Fiscal Year
2019
|
|
|
|
|
Guidance
|
|
Guidance
|
|
Change
at
|
|
|
Issued February
5,
2019
|
|
Issued November
6,
2018
|
|
Mid-Point
|
|
Sales
|
$4,145 to
$4,235
|
|
$4,125 to
$4,215
|
|
$20
|
|
|
|
|
|
|
|
|
GAAP Net Income from
Continuing Operations
|
$855 to
$893
|
|
$843 to
$881
|
|
$12
|
|
|
|
|
|
|
|
|
GAAP Earnings Per
Share from Continuing Operations
|
$14.76 to
$15.44
|
|
$14.56 to
$15.24
|
|
$0.20
|
|
|
|
|
|
|
|
|
EBITDA As
Defined
|
$2,065 to
$2,115
|
|
$2,045 to
$2,095
|
|
$20
|
|
|
|
|
|
|
|
|
Adjusted Earnings Per
Share
|
$16.42 to
$17.10
|
|
$15.92 to
$16.60
|
|
$0.50
|
|
|
|
|
|
|
|
|
Weighted-Average
Shares Outstanding
|
56.3
|
|
56.3
|
|
—
|
|