Exhibit 99.1
TransDigm Group Reports Fiscal 2024 Second Quarter Results
Cleveland, Ohio, May 7, 2024/PRNewswire/ -- TransDigm Group Incorporated (NYSE: TDG), a leading global designer, producer and supplier of highly engineered aircraft components, today reported results for the second quarter ended March 30, 2024.
Second quarter highlights include:
•Net sales of $1,919 million, up 21% from $1,592 million in the prior year's quarter;
•Net income of $404 million, up 33% from the prior year's quarter;
•Earnings per share of $6.97, up 31% from the prior year's quarter;
•EBITDA As Defined of $1,021 million, up 25% from $817 million in the prior year's quarter;
•EBITDA As Defined margin of 53.2%;
•Adjusted earnings per share of $7.99, up 34% from $5.98 in the prior year's quarter; and
•Upward revision to fiscal 2024 financial guidance to reflect TransDigm's continued strong performance.
Quarter-to-Date Results
Net sales for the quarter increased 20.5%, or $327 million, to $1,919 million from $1,592 million in the comparable quarter a year ago. Organic sales growth as a percentage of net sales was 16.1%.
Net income for the quarter increased $100 million, or 32.9%, to $404 million from $304 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 interest expense, one-time refinancing costs, income tax expense, and higher non-cash stock and deferred compensation expense.
Adjusted net income for the quarter increased 35.5% to $462 million, or $7.99 per share, from $341 million, or $5.98 per share, in the comparable quarter a year ago.
EBITDA for the quarter increased 21.4% to $919 million from $757 million for the comparable quarter a year ago. EBITDA As Defined for the quarter increased 25.0% to $1,021 million compared with $817 million in the comparable quarter a year ago. EBITDA As Defined as a percentage of net sales for the quarter was 53.2% compared with 51.3% in the comparable quarter a year ago.
1
"I am very pleased with the operating results for the second quarter. We continued to see strong performance as we closed out the first half of our fiscal year," stated Kevin Stein, TransDigm Group's President and Chief Executive Officer. "Total revenue for the quarter exceeded our expectations and we had a robust EBITDA as Defined margin. Revenues sequentially improved in all three of our major market channels - commercial OEM, commercial aftermarket and defense. Our EBITDA As Defined margin improved to 53.2% for the quarter, up almost 200 basis points from the comparable prior year period. We remain deeply committed to our operating strategy with dedicated efforts across our teams to consistently focus on our value drivers and management of our cost structure. We look forward to the second half of our fiscal 2024 and the opportunity to continue driving value for our shareholders."
Financing Activities
During the quarter, on February 27, 2024, TransDigm successfully completed a private offering of two new senior secured notes for a total of $4,400 million, consisting of $2,200 million of 6.375% Senior Secured Notes due March 1, 2029 ("2029 Secured Notes") and $2,200 million of 6.625% Senior Secured Notes due March 1, 2032 ("2032 Secured Notes"). TransDigm used the net proceeds of the offerings of the 2029 Secured Notes and 2032 Secured Notes, plus cash on hand, to redeem all of its $4,400 million outstanding 6.250% Senior Secured Notes due 2026.
On March 22, 2024, TransDigm successfully repriced the existing approximately $4,525 million Tranche I term loans maturing August 24, 2028, to bear interest at Term Secured Overnight Financing Rate ("SOFR") plus 2.75% compared to Term SOFR plus 3.25% applicable prior to the repricing. Additionally, TransDigm completed a refinancing and repaid in full the approximately $1,708 million in Tranche H term loans maturing February 22, 2027 and replaced such loans with approximately $1,708 million in Tranche K term loans maturing March 22, 2030. The applicable interest rate for the Tranche K term loans is Term SOFR plus 2.75% compared to Term SOFR plus 3.25% applicable prior to the refinancing.
Additionally on March 22, 2024, TransDigm successfully completed a private offering of $550 million of 6.375% Senior Secured Notes due March 1, 2029. These notes were an additional issuance of the previously issued $2,200 million 6.375% Senior Secured Notes described above. TransDigm used the net proceeds from the offering, plus cash on hand, to redeem all of its $550 million of outstanding 7.50% Senior Subordinated Notes due 2027 ("2027 Subordinated Notes"). On March 22, 2024, TransDigm announced the cash tender offer for all of its outstanding 2027 Subordinated Notes.
Subsequent to the quarter, on April 22, 2024, TransDigm completed the redemption of the $550 million of outstanding 2027 Subordinated Notes.
2
Year-to-Date Results
Net sales for the twenty-six week period ended March 30, 2024 increased 24.1%, or $719 million, to $3,708 million from $2,989 million in the comparable period a year ago. Organic sales growth as a percentage of net sales for the twenty-six week period ended March 30, 2024 was 19.6%.
Net income for the twenty-six week period ended March 30, 2024 increased $253 million, or 47.5%, to $786 million from $533 million in the comparable period 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, interest expense, one-time refinancing costs, and higher non-cash stock and deferred compensation expense.
GAAP earnings per share were reduced in 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 year. As a reminder, GAAP earnings per share are reduced when TransDigm makes dividend equivalent payments pursuant to its stock option plans. These dividend equivalent payments are made during TransDigm's first fiscal quarter each year and also upon payment of any special dividends.
Adjusted net income for the twenty-six week period ended March 30, 2024 increased 45.3% to $875 million, or $15.15 per share, from $602 million, or $10.55 per share, in the comparable period a year ago.
EBITDA for the twenty-six week period ended March 30, 2024 increased 26.3% to $1,777 million from $1,407 million for the comparable period a year ago. EBITDA As Defined for the period increased 27.5% to $1,933 million compared with $1,516 million in the comparable period a year ago. EBITDA As Defined as a percentage of net sales for the period was 52.1% compared with 50.7% in the comparable period a year ago.
Please see the attached tables for a reconciliation of net income 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 guidance primarily to reflect our strong second quarter results and current expectations for the remainder of the fiscal year. We are pleased to once again raise our net sales and EBITDA As Defined guidance for fiscal 2024 and to see further progression in our primary end markets. Additionally, in light of the strong EBITDA As Defined margin in the first half of our fiscal 2024, we are raising the mid-point of our full year EBITDA As Defined margin guidance to 52.3%.” 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 $7,680 million to $7,800 million compared with $6,585 million in fiscal 2023, an increase of 17.5% at the midpoint (an increase of $75 million at the midpoint from prior guidance);
•Net income is anticipated to be in the range of $1,608 million to $1,686 million compared with $1,299 million in fiscal 2023, an increase of 26.8% at the midpoint (an increase of $36 million at the midpoint from prior guidance);
3
•Earnings per share is expected to be in the range of $26.06 to $27.40 per share based upon weighted average shares outstanding of 57.85 million shares, compared with $22.03 per share in fiscal 2023, which is an increase of 21.3% at the midpoint (an increase of $0.60 per share at the midpoint from prior guidance);
•EBITDA As Defined is anticipated to be in the range of $3,995 million to $4,095 million compared with $3,395 million in fiscal 2023, an increase of 19.1% at the midpoint (an increase of $60 million at the midpoint from prior guidance and corresponding to an EBITDA As Defined margin guide of approximately 52.3% for fiscal 2024);
•Adjusted earnings per share is expected to be in the range of $31.75 to $33.09 per share compared with $25.84 per share in fiscal 2023, an increase of 25.5% at the midpoint (an increase of $1.57 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 mid-teens 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 May 7, 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/BI4ffaf7d7e6c249b4b239e7831a8890b2. 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.
4
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.
5
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. | ||||||||||
6
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 | ||||||||
7
| TRANSDIGM GROUP INCORPORATED | ||||||||||||||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF INCOME | ||||||||||||||||||||||||||
| FOR THE THIRTEEN AND TWENTY-SIX WEEK PERIODS ENDED | Table 1 | |||||||||||||||||||||||||
| MARCH 30, 2024 AND APRIL 1, 2023 | ||||||||||||||||||||||||||
| (Amounts in millions, except per share amounts) | ||||||||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||||||||
| Thirteen Week Periods Ended | Twenty-Six Week Periods Ended | |||||||||||||||||||||||||
| March 30, 2024 | April 1, 2023 | March 30, 2024 | April 1, 2023 | |||||||||||||||||||||||
| NET SALES | $ | 1,919 | $ | 1,592 | $ | 3,708 | $ | 2,989 | ||||||||||||||||||
| COST OF SALES | 767 | 663 | 1,515 | 1,268 | ||||||||||||||||||||||
| GROSS PROFIT | 1,152 | 929 | 2,193 | 1,721 | ||||||||||||||||||||||
| SELLING AND ADMINISTRATIVE EXPENSES | 248 | 199 | 467 | 369 | ||||||||||||||||||||||
| AMORTIZATION OF INTANGIBLE ASSETS | 37 | 35 | 72 | 68 | ||||||||||||||||||||||
| INCOME FROM OPERATIONS | 867 | 695 | 1,654 | 1,284 | ||||||||||||||||||||||
| INTEREST EXPENSE—NET | 326 | 295 | 626 | 581 | ||||||||||||||||||||||
| REFINANCING COSTS | 28 | 5 | 28 | 9 | ||||||||||||||||||||||
| OTHER INCOME | (6) | (2) | (8) | (3) | ||||||||||||||||||||||
| INCOME FROM OPERATIONS BEFORE INCOME TAXES | 519 | 397 | 1,008 | 697 | ||||||||||||||||||||||
| INCOME TAX PROVISION | 115 | 93 | 222 | 164 | ||||||||||||||||||||||
| NET INCOME | 404 | 304 | 786 | 533 | ||||||||||||||||||||||
| LESS: NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | (1) | — | (1) | (1) | ||||||||||||||||||||||
| NET INCOME ATTRIBUTABLE TO TD GROUP | $ | 403 | $ | 304 | $ | 785 | $ | 532 | ||||||||||||||||||
| NET INCOME APPLICABLE TO TD GROUP COMMON STOCKHOLDERS | $ | 403 | $ | 304 | $ | 684 | $ | 494 | ||||||||||||||||||
| Earnings per share attributable to TD Group common stockholders: | ||||||||||||||||||||||||||
| Basic and diluted | $ | 6.97 | $ | 5.32 | $ | 11.83 | $ | 8.65 | ||||||||||||||||||
| Cash dividends declared per common share | $ | — | $ | — | $ | 35.00 | $ | — | ||||||||||||||||||
| Weighted-average shares outstanding: | ||||||||||||||||||||||||||
| Basic and diluted | 57.8 | 57.1 | 57.8 | 57.1 | ||||||||||||||||||||||
8
| TRANSDIGM GROUP INCORPORATED | ||||||||||||||||||||||||||
| SUPPLEMENTAL INFORMATION - RECONCILIATION OF | ||||||||||||||||||||||||||
| EBITDA, EBITDA AS DEFINED TO NET INCOME | ||||||||||||||||||||||||||
| FOR THE THIRTEEN AND TWENTY-SIX WEEK PERIODS ENDED | Table 2 | |||||||||||||||||||||||||
| MARCH 30, 2024 AND APRIL 1, 2023 | ||||||||||||||||||||||||||
| (Amounts in millions, except per share amounts) | ||||||||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||||||||
| Thirteen Week Periods Ended | Twenty-Six Week Periods Ended | |||||||||||||||||||||||||
| March 30, 2024 | April 1, 2023 | March 30, 2024 | April 1, 2023 | |||||||||||||||||||||||
| Net Income | $ | 404 | $ | 304 | $ | 786 | $ | 533 | ||||||||||||||||||
| Adjustments: | ||||||||||||||||||||||||||
| Depreciation and amortization expense | 74 | 65 | 143 | 129 | ||||||||||||||||||||||
| Interest expense-net | 326 | 295 | 626 | 581 | ||||||||||||||||||||||
| Income tax provision | 115 | 93 | 222 | 164 | ||||||||||||||||||||||
| EBITDA | 919 | 757 | 1,777 | 1,407 | ||||||||||||||||||||||
| Adjustments: | ||||||||||||||||||||||||||
Acquisition and divestiture transaction-related expenses and adjustments (1) | 14 | 3 | 16 | 6 | ||||||||||||||||||||||
Non-cash stock and deferred compensation expense (2) | 60 | 42 | 111 | 77 | ||||||||||||||||||||||
Refinancing costs (3) | 28 | 5 | 28 | 9 | ||||||||||||||||||||||
Other, net (4) | — | 10 | 1 | 17 | ||||||||||||||||||||||
| Gross Adjustments to EBITDA | 102 | 60 | 156 | 109 | ||||||||||||||||||||||
| EBITDA As Defined | $ | 1,021 | $ | 817 | $ | 1,933 | $ | 1,516 | ||||||||||||||||||
EBITDA As Defined, Margin (5) | 53.2 | % | 51.3 | % | 52.1 | % | 50.7 | % | ||||||||||||||||||
(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. | |||||||
9
| TRANSDIGM GROUP INCORPORATED | ||||||||||||||||||||||||||
| SUPPLEMENTAL INFORMATION - RECONCILIATION OF REPORTED | ||||||||||||||||||||||||||
| EARNINGS PER SHARE TO ADJUSTED EARNINGS PER SHARE | ||||||||||||||||||||||||||
| FOR THE THIRTEEN AND TWENTY-SIX WEEK PERIODS ENDED | Table 3 | |||||||||||||||||||||||||
| MARCH 30, 2024 AND APRIL 1, 2023 | ||||||||||||||||||||||||||
| (Amounts in millions, except per share amounts) | ||||||||||||||||||||||||||
| (Unaudited) | ||||||||||||||||||||||||||
| Thirteen Week Periods Ended | Twenty-Six Week Periods Ended | |||||||||||||||||||||||||
| March 30, 2024 | April 1, 2023 | March 30, 2024 | April 1, 2023 | |||||||||||||||||||||||
| Reported Earnings Per Share | ||||||||||||||||||||||||||
| Net income | $ | 404 | $ | 304 | $ | 786 | $ | 533 | ||||||||||||||||||
| Less: Net income attributable to noncontrolling interests | (1) | — | (1) | (1) | ||||||||||||||||||||||
| Net income attributable to TD Group | 403 | 304 | 785 | 532 | ||||||||||||||||||||||
| Less: Dividends paid on participating securities | — | — | (101) | (38) | ||||||||||||||||||||||
| Net income applicable to TD Group common stockholders—basic and diluted | $ | 403 | $ | 304 | $ | 684 | $ | 494 | ||||||||||||||||||
| Weighted-average shares outstanding under the two-class method | ||||||||||||||||||||||||||
| Weighted-average common shares outstanding | 55.7 | 54.7 | 55.6 | 54.6 | ||||||||||||||||||||||
| Vested options deemed participating securities | 2.1 | 2.4 | 2.2 | 2.5 | ||||||||||||||||||||||
| Total shares for basic and diluted earnings per share | 57.8 | 57.1 | 57.8 | 57.1 | ||||||||||||||||||||||
| Earnings per share—basic and diluted | $ | 6.97 | $ | 5.32 | $ | 11.83 | $ | 8.65 | ||||||||||||||||||
| Adjusted Earnings Per Share | ||||||||||||||||||||||||||
| Net income | $ | 404 | $ | 304 | $ | 786 | $ | 533 | ||||||||||||||||||
| Gross Adjustments to EBITDA | 102 | 60 | 156 | 109 | ||||||||||||||||||||||
| Purchase accounting backlog amortization | 3 | 1 | 3 | 2 | ||||||||||||||||||||||
Tax adjustment (1) | (47) | (24) | (70) | (42) | ||||||||||||||||||||||
| Adjusted net income | $ | 462 | $ | 341 | $ | 875 | $ | 602 | ||||||||||||||||||
| Adjusted diluted earnings per share under the two-class method | $ | 7.99 | $ | 5.98 | $ | 15.15 | $ | 10.55 | ||||||||||||||||||
| Diluted Earnings Per Share to Adjusted Earnings Per Share | ||||||||||||||||||||||||||
| Diluted earnings per share from net income attributable to TD Group | $ | 6.97 | $ | 5.32 | $ | 11.83 | $ | 8.65 | ||||||||||||||||||
| Adjustments to diluted earnings per share: | ||||||||||||||||||||||||||
| Inclusion of the dividend equivalent payments | — | — | 1.75 | 0.67 | ||||||||||||||||||||||
| Acquisition and divestiture transaction-related expenses and adjustments | 0.21 | 0.05 | 0.25 | 0.10 | ||||||||||||||||||||||
| Non-cash stock and deferred compensation expense | 0.77 | 0.55 | 1.44 | 1.01 | ||||||||||||||||||||||
| Refinancing costs | 0.37 | 0.07 | 0.37 | 0.12 | ||||||||||||||||||||||
Tax adjustment on income from operations before taxes (1) | (0.33) | (0.15) | (0.52) | (0.23) | ||||||||||||||||||||||
| Other, net | — | 0.14 | 0.03 | 0.23 | ||||||||||||||||||||||
| Adjusted earnings per share | $ | 7.99 | $ | 5.98 | $ | 15.15 | $ | 10.55 | ||||||||||||||||||
(1) | For the thirteen and twenty-six week periods ended March 30, 2024 and April 1, 2023, 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. | |||||||
10
| TRANSDIGM GROUP INCORPORATED | ||||||||||||||
| SUPPLEMENTAL INFORMATION - RECONCILIATION OF NET CASH | ||||||||||||||
| PROVIDED BY OPERATING ACTIVITIES TO EBITDA, EBITDA AS DEFINED | ||||||||||||||
| FOR THE TWENTY-SIX WEEK PERIODS ENDED | Table 4 | |||||||||||||
| MARCH 30, 2024 AND APRIL 1, 2023 | ||||||||||||||
| (Amounts in millions) | ||||||||||||||
| (Unaudited) | ||||||||||||||
| Twenty-Six Week Periods Ended | ||||||||||||||
| March 30, 2024 | April 1, 2023 | |||||||||||||
| Net cash provided by operating activities | $ | 865 | $ | 507 | ||||||||||
| Adjustments: | ||||||||||||||
| Changes in assets and liabilities, net of effects from acquisitions and sales of businesses | 207 | 242 | ||||||||||||
Interest expense-net (1) | 604 | 561 | ||||||||||||
| Income tax provision-current | 223 | 164 | ||||||||||||
| Loss contract amortization | 17 | 19 | ||||||||||||
Non-cash stock and deferred compensation expense (2) | (111) | (77) | ||||||||||||
Refinancing costs (3) | (28) | (9) | ||||||||||||
| EBITDA | 1,777 | 1,407 | ||||||||||||
| Adjustments: | ||||||||||||||
Acquisition and divestiture transaction-related expenses and adjustments (4) | 16 | 6 | ||||||||||||
Non-cash stock and deferred compensation expense (2) | 111 | 77 | ||||||||||||
Refinancing costs (3) | 28 | 9 | ||||||||||||
Other, net (5) | 1 | 17 | ||||||||||||
| EBITDA As Defined | $ | 1,933 | $ | 1,516 | ||||||||||
(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. | |||||||
11
| TRANSDIGM GROUP INCORPORATED | ||||||||||||||
| SUPPLEMENTAL INFORMATION - BALANCE SHEET DATA | Table 5 | |||||||||||||
| (Amounts in millions) | ||||||||||||||
| (Unaudited) | ||||||||||||||
| March 30, 2024 | September 30, 2023 | |||||||||||||
| Cash and cash equivalents | $ | 4,288 | $ | 3,472 | ||||||||||
Restricted cash (1) | 550 | — | ||||||||||||
| Trade accounts receivable—Net | 1,201 | 1,230 | ||||||||||||
| Inventories—Net | 1,753 | 1,616 | ||||||||||||
Current portion of long-term debt (1) | 625 | 71 | ||||||||||||
| Short-term borrowings—trade receivable securitization facility | 450 | 349 | ||||||||||||
| Accounts payable | 302 | 305 | ||||||||||||
| Accrued and other current liabilities | 858 | 854 | ||||||||||||
| Long-term debt | 21,331 | 19,330 | ||||||||||||
| Total TD Group stockholders’ deficit | (3,029) | (1,984) | ||||||||||||
(1) | Represents the cash committed from the issuance of the $550 million in 6.375% Senior Secured Notes due March 1, 2029, to redeem the outstanding $550 million in 7.50% Senior Subordinated Notes due 2027. The notification of the redemption of the $550 million 7.50% Senior Subordinated Notes due 2027 occurred on March 22, 2024, and the redemption occurred on April 22, 2024. | |||||||
12
| 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 | $ | 1,647 | ||||||
| Adjustments: | ||||||||
| Depreciation and amortization expense | 294 | |||||||
| Interest expense-net | 1,320 | |||||||
| Income tax provision | 491 | |||||||
| EBITDA | 3,752 | |||||||
| Adjustments: | ||||||||
Acquisition transaction-related expenses and adjustments (1) | 41 | |||||||
Non-cash stock and deferred compensation expense (1) | 215 | |||||||
Refinancing costs (1) | 29 | |||||||
Other, net (1) | 8 | |||||||
| Gross Adjustments to EBITDA | 293 | |||||||
| EBITDA As Defined | $ | 4,045 | ||||||
EBITDA As Defined, Margin (1) | 52.3 | % | ||||||
| Earnings per share | $ | 26.73 | ||||||
| Adjustments to earnings per share: | ||||||||
| Inclusion of the dividend equivalent payments | 1.75 | |||||||
| Non-cash stock and deferred compensation expense | 2.87 | |||||||
| Acquisition transaction-related expenses and adjustments | 0.60 | |||||||
| Refinancing costs | 0.38 | |||||||
| Other, net | 0.09 | |||||||
| Adjusted earnings per share | $ | 32.42 | ||||||
| Weighted-average shares outstanding | 57.85 | |||||||
(1) | Refer to Table 2 above for definitions of Non-GAAP measurement adjustments. | |||||||
13
| 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 May 7, 2024 | Prior Fiscal Year 2024 Guidance Issued February 8, 2024 | Change at Midpoint | ||||||||||||||||||
| Net Sales | $7,680 to $7,800 | $7,575 to $7,755 | $75 | |||||||||||||||||
| GAAP Net Income | $1,608 to $1,686 | $1,560 to $1,662 | $36 | |||||||||||||||||
| GAAP Earnings Per Share | $26.06 to $27.40 | $25.25 to $27.01 | $0.60 | |||||||||||||||||
| EBITDA As Defined | $3,995 to $4,095 | $3,920 to $4,050 | $60 | |||||||||||||||||
| Adjusted Earnings Per Share | $31.75 to $33.09 | $29.97 to $31.73 | $1.57 | |||||||||||||||||
| Weighted-Average Shares Outstanding | 57.85 | 57.8 | 0.05 | |||||||||||||||||
14