EX-99.1 2 a10312018q4exhibit991.htm EXHIBIT 99.1 Exhibit


EXHIBIT 99.1





December 17, 2018
Victor H. Mendelson (305) 374-1745 ext. 7590
Carlos L. Macau, Jr. (954) 987-4000 ext. 7570


HEICO CORPORATION REPORTS RECORD NET SALES, OPERATING INCOME AND NET INCOME FOR THE FOURTH QUARTER AND FULL YEAR OF FISCAL 2018; TARGETS CONTINUED GROWTH IN FISCAL 2019

Fourth Quarter and Fiscal Year 2018 Net Income up 26% and 39% on Operating Income Increases of 16% and 23% and Net Sales Increases of 13% and 17%

HOLLYWOOD, FL and MIAMI, FL -- HEICO CORPORATION (NYSE: HEI.A) (NYSE: HEI) today reported that net income attributable to HEICO increased 26% to a record $67.4 million, or 49 cents per diluted share, in the fourth quarter of fiscal 2018, up from $53.7 million, or 39 cents per diluted share, in the fourth quarter of fiscal 2017. In the fiscal year ended October 31, 2018, net income attributable to HEICO increased 39% to a record $259.2 million, or $1.90 per diluted share, up from $186.0 million, or $1.37 per diluted share, in the fiscal year ended October 31, 2017.

All share and per share information has been adjusted retrospectively to reflect 5-for-4 stock splits distributed by the Company in June 2018 and January 2018.

Operating income increased 16% to a record $103.7 million in the fourth quarter of fiscal 2018, up from $89.4 million in the fourth quarter of fiscal 2017. In the fiscal year ended October 31, 2018, operating income increased 23% to a record $376.2 million, up from $306.7 million in the fiscal year ended October 31, 2017.

The Company's consolidated operating margin improved to 21.7% in the fourth quarter of fiscal 2018, up from 21.2% in the fourth quarter of fiscal 2017. The Company's consolidated operating margin improved to 21.2% in the fiscal year ended October 31, 2018, up from 20.1% in the fiscal year ended October 31, 2017.

Net sales increased 13% to a record $476.9 million in the fourth quarter of fiscal 2018, up from $421.2 million in the fourth quarter of fiscal 2017. Net sales increased 17% to a record $1,777.7 million in the fiscal year ended October 31, 2018, up from $1,524.8 million in the fiscal year ended October 31, 2017.




- more -



EBITDA increased 15% to $123.3 million in the fourth quarter of fiscal 2018, up from $107.6 million in the fourth quarter of fiscal 2017. In the fiscal year ended October 31, 2018, EBITDA increased 22% to $453.4 million, up from $372.6 million in the fiscal year ended October 31, 2017. See our reconciliation of net income attributable to HEICO to EBITDA at the end of this press release.

In the first quarter of fiscal 2018, the United States (U.S.) government enacted significant changes to existing tax law, including a reduction in the U.S. corporate tax rate.  The Company’s effective tax rate for the fiscal year ended October 31, 2018 was 19.8%, down from 30.3% for the fiscal year ended October 31, 2017. As a result of the tax rate reduction, net income in the fiscal year ended October 31, 2018 increased by approximately $37.4 million, or 27 cents per diluted share, including approximately $12.1 million, or 9 cents per diluted share, which resulted from a one-time net tax benefit principally due to the remeasurement of the Company’s net deferred tax liabilities in the first quarter of fiscal 2018.
Consolidated Results

Laurans A. Mendelson, HEICO’s Chairman and CEO, commented on the Company's record fourth quarter and full fiscal year results stating, "Our record fiscal 2018 fourth quarter and full year results in consolidated net sales, operating income and net income exceeded our expectations and principally reflect consolidated mid to high-single digit organic growth in both of our operating segments and the impact of our profitable fiscal 2017 and 2018 acquisitions.
 
Our total debt to shareholders' equity ratio decreased to 35.4% as of October 31, 2018, down from 54.0% as of October 31, 2017.  Our net debt (total debt less cash and cash equivalents) to shareholders’ equity ratio decreased to 31.5% as of October 31, 2018, down from 49.8% as of October 31, 2017. Our net debt to EBITDA ratio improved to 1.04x as of October 31, 2018 compared to 1.67x as of October 31, 2017. See our reconciliation of total debt to net debt at the end of this press release. During fiscal 2018, we successfully completed four acquisitions and recently completed two acquisitions in November 2018. We have no significant debt maturities until fiscal 2023 and plan to utilize our financial flexibility to aggressively pursue high quality acquisitions to accelerate growth and maximize shareholder returns.

Cash flow provided by operating activities increased 14% to $328.5 million in the fiscal year ended 2018, up from $288.3 million in the fiscal year ended 2017. Cash flow provided by operating activities increased 17% to $113.7 million in the fourth quarter of fiscal 2018, up from $97.3 million in the fourth quarter of fiscal 2017.

Based on our continued strong cash flows from operations, HEICO's Board of Directors declared a $.07 per share regular semi-annual cash dividend on both classes of common stock, payable on January 17, 2019 to shareholders of record as of January, 3, 2019. The cash dividend represents a 17% increase over the prior semi-annual p



- more -



er share amount of $.06. This cash dividend represents HEICO’s 81st consecutive semi-annual cash dividend since 1979. The increased semi-annual cash dividend confirms our confidence in HEICO's consistent growth strategies and our desire to continue rewarding our shareholders, while retaining sufficient capital to fund our internal growth and our acquisitions.

Considering the impact of cash dividends, prior stock splits and stock dividends, one share of HEI worth $8.38 in 1990 has become worth on a combined basis approximately $2,774, representing an increase of approximately 331 times the 1990 value and a compound annual growth rate of approximately 23% as of December 14, 2018.

As we look ahead to fiscal 2019, we anticipate net sales growth within the Flight Support Group and the Electronic Technologies Group resulting from increased demand across the majority of our product lines.  Also, we will continue our commitments to developing new products and services, further market penetration, and an aggressive acquisition strategy while maintaining our financial strength and flexibility.

Based on our current economic visibility, we are estimating 8% - 10% growth in full year net sales and approximately 10% growth in full year net income over fiscal 2018 levels. We anticipate our fiscal year 2019 consolidated operating margin to approximate 21.0% to 21.5%, depreciation and amortization expense of approximately $84 million, capital expenditures to approximate $48 million and cash flow from operations to approximate $360 million. These estimates exclude additional acquired businesses, if any."

Flight Support Group

Eric A. Mendelson, HEICO's Co-President and President of HEICO's Flight Support Group, commented on the Flight Support Group's record fourth quarter and full fiscal year results stating, "Our fiscal 2018 fourth quarter and full year results reflect record net sales and strong operating income principally from quarterly double-digit and annual high single-digit organic growth as well as contributions from our fiscal 2017 and 2018 acquisitions.

The Flight Support Group's net sales increased 13% to a record $290.3 million in the fourth quarter of fiscal 2018, up from $256.9 million in the fourth quarter of fiscal 2017. The Flight Support Group's net sales increased 13% to a record $1,097.9 million in the fiscal year ended October 31, 2018, up from $967.5 million in the fiscal year ended October 31, 2017. The increase in the fourth quarter and fiscal year ended October 31, 2018 reflects organic growth of 13% and 8%, respectively, mainly resulting from increased demand within all of the Flight Support Group's product lines and our fiscal 2017 and 2018 acquisitions.

The Flight Support Group's operating income increased 17% to $54.6 million in the fourth quarter of fiscal 2018, up from $46.5 million in the fourth quarter of fiscal 2017.



- more -



The increase in the fourth quarter of fiscal 2018 is principally attributable to the previously mentioned net sales growth and an improved gross profit margin mainly reflecting a more favorable product mix within our specialty products product line, partially offset by changes in the estimated fair value of accrued contingent consideration associated with a prior year acquisition.

The Flight Support Group's operating income increased 15% to a record $206.6 million in the fiscal year ended October 31, 2018, up from $179.3 million in the fiscal year ended October 31, 2017. The increase in the fiscal year ended October 31, 2018 is principally attributable to the previously mentioned net sales growth and an improved gross profit margin mainly reflecting higher net sales within our aftermarket replacement parts product line.
 
The Flight Support Group's operating margin increased to 18.8% in both the fourth quarter of fiscal 2018 and fiscal year ended October 31, 2018, up from 18.1% in the fourth quarter of fiscal 2017 and from 18.5% in the fiscal year ended October 31, 2017. The increase in the fourth quarter and fiscal year ended October 31, 2018 principally reflects the previously mentioned improved gross profit margin. Additionally, the increased operating margin in the fourth quarter of fiscal 2018 was partially moderated by the previously mentioned unfavorable impact from changes in the estimated fair value of accrued contingent consideration.

With respect to fiscal 2019, we are estimating net sales growth of approximately 7% to 8% over the prior year and the full year Flight Support Group operating margin to approximate 19.0%. Further, we estimate mid to high single-digit organic growth in fiscal 2019. These estimates exclude additional acquired businesses, if any.”

Electronic Technologies Group

Victor H. Mendelson, HEICO's Co-President and President of HEICO’s Electronic Technologies Group, commented on the Electronic Technologies Group's record fourth quarter and full fiscal year results stating, "Our record fiscal 2018 fourth quarter and full year results in net sales and operating income principally reflect our profitable fiscal 2017 and 2018 acquisitions in addition to mid-single to double-digit organic growth for certain of the Electronic Technologies Group's products.

The Electronic Technologies Group's net sales increased 13% to a record $191.1 million in the fourth quarter of fiscal 2018, up from $169.1 million in the fourth quarter of fiscal 2017. The increase in the fourth quarter of fiscal 2018 resulted from our fiscal 2017 and 2018 acquisitions as well as organic growth of 3%. The organic growth in the fourth quarter of fiscal 2018 principally reflects increased demand for certain aerospace and other electronics products partially moderated by lower demand for certain space products.




- more -



The Electronic Technologies Group's net sales increased 22% to a record $701.8 million in the fiscal year ended October 31, 2018, up from $574.3 million in the fiscal year ended October 31, 2017. The increase in the fiscal year ended October 31, 2018 principally resulted from our fiscal 2017 and 2018 acquisitions as well as organic growth of 6%. The organic growth in the fiscal year ended October 31, 2018 principally reflects increased demand for certain defense products.

The Electronic Technologies Group's operating income increased 12% to a record $57.1 million in the fourth quarter of fiscal 2018, up from $51.0 million in the fourth quarter of fiscal 2017. The increase in the fourth quarter of fiscal 2018 principally reflects the previously mentioned net sales growth and an improved gross profit margin mainly from increased net sales for certain other electronics and aerospace products as well as a more favorable product mix for certain defense products, partially offset by a decrease in net sales and less favorable product mix for certain space products. Further, the increase in operating income is partially moderated by higher performance-based compensation expense and intangible asset amortization expense.
 
The Electronic Technologies Group's operating income increased 30% to a record $204.5 million in the fiscal year ended October 31, 2018, up from $157.5 million in the fiscal year ended October 31, 2017. The increase in the fiscal year ended October 31, 2018 is principally attributable to the previously mentioned net sales growth and an improved gross profit margin attributable to increased net sales and a more favorable product mix for certain defense products partially offset by a less favorable product mix for certain space products.

The Electronic Technologies Group's operating margin decreased slightly to 29.9% in the fourth quarter of fiscal 2018, down from 30.2% in the fourth quarter of fiscal 2017. The decrease in the fourth quarter of fiscal 2018 principally reflects the previously mentioned higher performance-based compensation expense and intangible asset amortization expense partially offset by the previously mentioned improved gross profit margin.

The Electronic Technologies Group's operating margin improved to 29.1% in the fiscal year ended October 31, 2018, up from 27.4% in the fiscal year ended October 31, 2017. The increase in the fiscal year ended October 31, 2018 mostly resulted from the previously mentioned improved gross profit margin.

With respect to fiscal 2019, we are estimating net sales growth of approximately 10% to 11% over the prior year and anticipate the full year Electronic Technologies Group's operating margin to approximate 28.0% to 29.0%. Further, we estimate low to mid single-digit organic growth in fiscal 2019. These estimates exclude additional acquired businesses, if any.”




- more -



Non-GAAP Financial Measures

To provide additional information about the Company's results, HEICO has discussed in this press release its EBITDA (calculated as net income attributable to HEICO adjusted for net income attributable to noncontrolling interests, income tax expense, interest expense and depreciation and amortization expense), its net debt (total debt less cash and cash equivalents), its net debt to shareholders' equity ratio (calculated as net debt divided by shareholders' equity) and its net debt to EBITDA ratio (calculated as net debt divided by EBITDA) which are not prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”). These non-GAAP measures are included to supplement the Company’s financial information presented in accordance with GAAP and because the Company uses such measures to monitor and evaluate the performance of its business and believes the presentation of these measures enhance an investors’ ability to analyze trends in the Company’s business and to evaluate the Company’s performance relative to other companies in its industry. However, these non-GAAP measures have limitations and should not be considered in isolation or as a substitute for analysis of the Company's financial results as reported under GAAP.

These non-GAAP measures are not in accordance with, or an alternative to, measures prepared in accordance with GAAP and may be different from non-GAAP measures used by other companies. In addition, these non-GAAP measures are not based on any comprehensive set of accounting rules or principles. These measures should only be used to evaluate the Company's results of operations in conjunction with their corresponding GAAP measures. Pursuant to the requirements of Regulation G of the Securities and Exchange Act of 1934, the Company has provided a reconciliation of these non-GAAP measures in the last table included in this press release.

(NOTE: HEICO has two classes of common stock traded on the NYSE. Both classes, the Class A Common Stock (HEI.A) and the Common Stock (HEI), are virtually identical in all economic respects. The only difference between the share classes is the voting rights. The Class A Common Stock (HEI.A) has 1/10 vote per share and the Common Stock (HEI) has one vote per share.)

There are currently approximately 79.6 million shares of HEICO's Class A Common Stock (HEI.A) outstanding and 53.4 million shares of HEICO's Common Stock (HEI) outstanding. The stock symbols for HEICO’s two classes of common stock on most websites are HEI.A and HEI. However, some websites change HEICO's Class A Common Stock trading symbol (HEI.A) to HEI/A or HEIa.

As previously announced, HEICO will hold a conference call on Tuesday, December 18, 2018 at 9:00 a.m. Eastern Standard Time to discuss its fourth quarter and fiscal year results. Individuals wishing to participate in the conference call should dial: U.S. and Canada (877) 586-4323, International (706) 679-0934, wait for the conference operator and provide the operator with the Conference ID 8987523. A digital replay will be



- more -



available two hours after the completion of the conference for 14 days. To access, dial: (404) 537-3406, and enter the Conference ID 8987523.

HEICO Corporation is engaged primarily in the design, production, servicing and distribution of products and services to certain niche segments of the aviation, defense, space, medical, telecommunications and electronics industries through its Hollywood, Florida-based Flight Support Group and its Miami, Florida-based Electronic Technologies Group. HEICO's customers include a majority of the world's airlines and overhaul shops, as well as numerous defense and space contractors and military agencies worldwide, in addition to medical, telecommunications and electronics equipment manufacturers. For more information about HEICO, please visit our website at http://www.heico.com.

Certain statements in this press release constitute forward-looking statements, which are subject to risks, uncertainties and contingencies. HEICO's actual results may differ materially from those expressed in or implied by those forward-looking statements as a result of factors including: lower demand for commercial air travel or airline fleet changes or airline purchasing decisions, which could cause lower demand for our goods and services; product specification costs and requirements, which could cause an increase to our costs to complete contracts; governmental and regulatory demands, export policies and restrictions, reductions in defense, space or homeland security spending by U.S. and/or foreign customers or competition from existing and new competitors, which could reduce our sales; our ability to introduce new products and services at profitable pricing levels, which could reduce our sales or sales growth; product development or manufacturing difficulties, which could increase our product development costs and delay sales; our ability to make acquisitions and achieve operating synergies from acquired businesses; customer credit risk; interest, foreign currency exchange and income tax rates; economic conditions within and outside of the aviation, defense, space, medical, telecommunications and electronics industries, which could negatively impact our costs and revenues; and defense spending or budget cuts, which could reduce our defense-related revenue. Parties receiving this material are encouraged to review all of HEICO's filings with the Securities and Exchange Commission, including, but not limited to filings on Form 10-K, Form 10-Q and Form 8-K. We undertake no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events or otherwise, except to the extent required by applicable law.




- more -



HEICO CORPORATION
Condensed Consolidated Statements of Operations (Unaudited)
(in thousands, except per share data)

 
Three Months Ended October 31,
 
2018
 
2017
Net sales

$476,884

 

$421,224

Cost of sales
290,426

 
261,195

Selling, general and administrative expenses
82,761

 
70,585

Operating income
103,697

 
89,444

Interest expense
(5,060
)
 
(3,414
)
Other (expense) income
(56
)
 
257

Income before income taxes and noncontrolling interests
98,581

 
86,287

Income tax expense
24,500

 
27,200

Net income from consolidated operations
74,081

 
59,087

Less: Net income attributable to noncontrolling interests
6,704

 
5,413

Net income attributable to HEICO

$67,377

 

$53,674

 
 
 
 
Net income per share attributable to HEICO shareholders: (a)
 
 
 
Basic
$.51
 
$.41
Diluted
$.49
 
$.39
 
 
 
 
Weighted average number of common shares outstanding: (a)
 
 
 
Basic
132,903

 
131,960

Diluted
137,071

 
136,205

 
 
 
 
 
Three Months Ended October 31,
 
2018
 
2017
Operating segment information:
 
 
 
Net sales:
 
 
 
Flight Support Group

$290,254

 

$256,864

Electronic Technologies Group
191,077

 
169,067

Intersegment sales
(4,447
)
 
(4,707
)
 

$476,884

 

$421,224

 
 
 
 
Operating income:
 
 
 
Flight Support Group

$54,554

 

$46,507

Electronic Technologies Group
57,137

 
50,998

Other, primarily corporate
(7,994
)
 
(8,061
)
 

$103,697

 

$89,444





- more -



HEICO CORPORATION
Condensed Consolidated Statements of Operations (Unaudited)
(in thousands, except per share data)

 
Fiscal Year Ended October 31,
 
2018
 
2017
Net sales

$1,777,721

 

$1,524,813

Cost of sales
1,087,006

 
950,088

Selling, general and administrative expenses
314,470

 
268,067

Operating income
376,245

 
306,658

Interest expense
(19,901
)
 
(9,790
)
Other (expense) income
(58
)
 
1,092

Income before income taxes and noncontrolling interests
356,286

 
297,960

Income tax expense
70,600

(b)
90,300

Net income from consolidated operations
285,686

 
207,660

Less: Net income attributable to noncontrolling interests
26,453

 
21,675

Net income attributable to HEICO

$259,233

(b)

$185,985

 
 
 
 
Net income per share attributable to HEICO shareholders: (a)
 
 
 
Basic
$1.96
(b)
$1.41
Diluted
$1.90
(b)
$1.37
 
 
 
 
Weighted average number of common shares outstanding: (a)
 
 
 
Basic
132,543

 
131,703

Diluted
136,696

 
135,588

 
 
 
 
 
Fiscal Year Ended October 31,
 
2018
 
2017
Operating segment information:
 
 
 
Net sales:
 
 
 
Flight Support Group

$1,097,937

 

$967,540

Electronic Technologies Group
701,827

 
574,261

Intersegment sales
(22,043
)
 
(16,988
)
 

$1,777,721

 

$1,524,813

 
 
 
 
Operating income:
 
 
 
Flight Support Group

$206,623

 

$179,278

Electronic Technologies Group
204,508

 
157,451

Other, primarily corporate
(34,886
)
 
(30,071
)
 

$376,245

 

$306,658




- more -



HEICO CORPORATION
Footnotes to Condensed Consolidated Statements of Operations (Unaudited)
            

(a)
All share and per share information has been adjusted retrospectively to reflect 5-for-4 stock splits effected in June 2018 and January 2018.

(b)
During the first quarter of fiscal 2018, the United States (U.S.) government enacted significant changes to existing tax law resulting in the Company recording a discrete tax benefit from remeasuring its U.S. federal net deferred tax liabilities that was partially offset by a provisional discrete tax expense related to a one-time transition tax on the unremitted earnings of the Company's foreign subsidiaries. The net impact of these amounts increased net income attributable to HEICO by $12.1 million, or $.09 per basic and diluted share in fiscal 2018.






- more -



HEICO CORPORATION
Condensed Consolidated Balance Sheets (Unaudited)
(in thousands)

 
October 31, 2018
 
October 31, 2017
Cash and cash equivalents

$59,599

 

$52,066

Accounts receivable, net
251,469

 
222,456

Inventories, net
401,553

 
343,628

Prepaid expenses and other current assets
21,187

 
13,742

Total current assets
733,808

 
631,892

Property, plant and equipment, net
154,739

 
129,883

Goodwill
1,114,832

 
1,081,306

Intangible assets, net
506,360

 
538,081

Other assets
143,657

 
131,269

Total assets

$2,653,396

 

$2,512,431

 
 
 
 
Current maturities of long-term debt

$859

 

$451

Other current liabilities
281,570

 
248,986

Total current liabilities
282,429

 
249,437

Long-term debt, net of current maturities
531,611

 
673,528

Deferred income taxes
46,644

 
59,026

Other long-term liabilities
157,658

 
151,025

Total liabilities
1,018,342

 
1,133,016

Redeemable noncontrolling interests
132,046

 
131,123

Shareholders’ equity
1,503,008

 
1,248,292

Total liabilities and equity

$2,653,396

 

$2,512,431






- more -



HEICO CORPORATION
Condensed Consolidated Statements of Cash Flows (Unaudited)
(in thousands)

 
Fiscal Year Ended October 31,
 
2018
 
2017
Operating Activities:
 
 
 
Net income from consolidated operations

$285,686

 

$207,660

Depreciation and amortization
77,191

 
64,823

Share-based compensation expense
9,283

 
7,415

Employer contributions to HEICO Savings and Investment Plan
8,019

 
7,768

Foreign currency transaction adjustments, net
365

 
3,347

(Decrease) increase in accrued contingent consideration, net
(1,365
)
 
1,100

Deferred income tax benefit
(12,977
)
 
(11,096
)
(Increase) decrease in accounts receivable
(28,569
)
 
2,846

Increase in inventories
(49,455
)
 
(21,204
)
Increase in current liabilities, net
26,994

 
14,251

Other
13,315

 
11,375

Net cash provided by operating activities
328,487

 
288,285

 
 
 
 
Investing Activities:
 
 
 
Acquisitions, net of cash acquired
(59,775
)
 
(418,265
)
Capital expenditures
(41,871
)
 
(25,998
)
Other
(11,865
)
 
(13,952
)
Net cash used in investing activities
(113,511
)
 
(458,215
)
 
 
 
 
Financing Activities:
 
 
 
(Payments) borrowings on revolving credit facility, net
(148,000
)
 
213,123

Redemptions of common stock related to stock option exercises
(24,983
)
 
(203
)
Cash dividends paid
(15,363
)
 
(12,807
)
Distributions to noncontrolling interests
(13,059
)
 
(18,401
)
Payment of contingent consideration
(5,425
)
 
(7,039
)
Revolving credit facility issuance costs
(4,067
)
 
(270
)
Acquisitions of noncontrolling interests

 
(3,848
)
Proceeds from stock option exercises
4,031

 
5,659

Other
(669
)
 
(342
)
Net cash (used in) provided by financing activities
(207,535
)
 
175,872

 
 
 
 
Effect of exchange rate changes on cash
92

 
3,169

 
 
 
 
Net increase in cash and cash equivalents
7,533

 
9,111

Cash and cash equivalents at beginning of year
52,066

 
42,955

Cash and cash equivalents at end of period

$59,599

 

$52,066




- more -



HEICO CORPORATION
Non-GAAP Financial Measures (Unaudited)
(in thousands)

 
Three Months Ended October 31,
EBITDA Calculation
2018
 
2017
Net income attributable to HEICO

$67,377

 

$53,674

Plus: Income tax expense
24,500

 
27,200

Plus: Depreciation and amortization
19,668

 
17,911

Plus: Net income attributable to noncontrolling interests
6,704

 
5,413

Plus: Interest expense
5,060

 
3,414

EBITDA (a)

$123,309

 

$107,612

 
 
 
 
 
 
 
 
 
Fiscal Year Ended October 31,
EBITDA Calculation
2018
 
2017
Net income attributable to HEICO

$259,233

 

$185,985

Plus: Income tax expense
70,600

 
90,300

Plus: Depreciation and amortization
77,191

 
64,823

Plus: Net income attributable to noncontrolling interests
26,453

 
21,675

Plus: Interest expense
19,901

 
9,790

EBITDA (a)

$453,378

 

$372,573

 
 
 
 
 
 
 
 
Net Debt Calculation
October 31, 2018
 
October 31, 2017
Total debt

$532,470

 

$673,979

Less: Cash and cash equivalents
59,599

 
52,066

Net debt (a)

$472,871

 

$621,913

 
 
 
 
Net debt

$472,871

 

$621,913

Shareholders' equity

$1,503,008

 

$1,248,292

Net debt to shareholders' equity ratio (a)
31.5
%
 
49.8
%
 
 
 
 
Net debt

$472,871

 

$621,913

EBITDA

$453,378

 

$372,573

Net debt to EBITDA ratio (a)
1.04

 
1.67

 
 
 
 
(a) See the "Non-GAAP Financial Measures" section of this press release.