(State or other jurisdiction of incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) | |||||||||
(Address of Principal Executive Offices) | (Zip Code) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Item 2.02 | Results of Operations and Financial Condition |
Item 8.01 | Other Events |
Item 9.01 | Financial Statements and Exhibits |
Press release dated November 4, 2022, announcing Moog Inc.’s results of operations for the quarter ended October 1, 2022. | |||||
Press release dated November 4, 2022, announcing cash dividend. | |||||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document). |
MOOG INC. | |||||||||||
Dated: | November 4, 2022 | By: | /s/ Michael J. Swope | ||||||||
Name: | Michael J. Swope | ||||||||||
Controller |
Release Date: | IMMEDIATE | Contact: | Ann Marie Luhr | ||||||||
November 4, 2022 | 716-687-4225 |
Moog Inc. | ||
CONSOLIDATED STATEMENTS OF EARNINGS (UNAUDITED) | ||
(dollars in thousands, except per share data) |
Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||
October 1, 2022 | October 2, 2021 | October 1, 2022 | October 2, 2021 | |||||||||||||||||||||||
Net sales | $ | 767,999 | $ | 724,285 | $ | 3,035,783 | $ | 2,851,993 | ||||||||||||||||||
Cost of sales | 564,642 | 528,716 | 2,211,384 | 2,076,270 | ||||||||||||||||||||||
Inventory write-down | 191 | — | 3,598 | — | ||||||||||||||||||||||
Gross profit | 203,166 | 195,569 | 820,801 | 775,723 | ||||||||||||||||||||||
Research and development | 25,209 | 33,972 | 109,527 | 125,528 | ||||||||||||||||||||||
Selling, general and administrative | 111,829 | 106,697 | 448,531 | 412,028 | ||||||||||||||||||||||
Interest | 11,381 | 8,604 | 36,757 | 33,892 | ||||||||||||||||||||||
Asset impairment | 2,125 | 1,500 | 18,053 | 1,500 | ||||||||||||||||||||||
Restructuring | 1,140 | — | 9,509 | — | ||||||||||||||||||||||
Loss on sale of businesses | 19,492 | 1,536 | 3,346 | 1,536 | ||||||||||||||||||||||
Gain on sale of building | (9,075) | — | (9,075) | — | ||||||||||||||||||||||
Other | (1,969) | 580 | 1,174 | (2,535) | ||||||||||||||||||||||
Earnings before income taxes | 43,034 | 42,680 | 202,979 | 203,774 | ||||||||||||||||||||||
Income taxes | 13,618 | 8,112 | 47,802 | 46,554 | ||||||||||||||||||||||
Net earnings | $ | 29,416 | $ | 34,568 | $ | 155,177 | $ | 157,220 | ||||||||||||||||||
Net earnings per share | ||||||||||||||||||||||||||
Basic | $ | 0.92 | $ | 1.08 | $ | 4.85 | $ | 4.90 | ||||||||||||||||||
Diluted | $ | 0.92 | $ | 1.07 | $ | 4.83 | $ | 4.87 | ||||||||||||||||||
Average common shares outstanding | ||||||||||||||||||||||||||
Basic | 31,945,478 | 32,104,127 | 31,977,482 | 32,112,589 | ||||||||||||||||||||||
Diluted | 32,086,583 | 32,274,296 | 32,117,028 | 32,297,956 | ||||||||||||||||||||||
Moog Inc. | ||
RECONCILIATION TO ADJUSTED NET EARNINGS BEFORE TAXES, INCOMES TAXES, NET EARNINGS AND DILUTIVE NET EARNINGS PER SHARE | ||
(dollars in thousands) |
Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||
October 1, 2022 | October 2, 2021 | October 1, 2022 | October 2, 2021 | |||||||||||||||||||||||
As Reported: | ||||||||||||||||||||||||||
Earnings before income taxes | $ | 43,034 | $ | 42,680 | $ | 202,979 | $ | 203,774 | ||||||||||||||||||
Income taxes | 13,618 | 8,112 | 47,802 | 46,554 | ||||||||||||||||||||||
Effective income tax rate | 31.6 | % | 19.0 | % | 23.6 | % | 22.8 | % | ||||||||||||||||||
Net earnings | 29,416 | 34,568 | 155,177 | 157,220 | ||||||||||||||||||||||
Diluted net earnings per share | $ | 0.92 | $ | 1.07 | $ | 4.83 | $ | 4.87 | ||||||||||||||||||
Loss on Sale of Businesses: | ||||||||||||||||||||||||||
Earnings before income taxes | $ | 19,492 | $ | 1,536 | $ | 3,346 | $ | 1,536 | ||||||||||||||||||
Income taxes | 970 | (461) | (3,303) | (461) | ||||||||||||||||||||||
Net earnings | 18,522 | 1,997 | 6,649 | 1,997 | ||||||||||||||||||||||
Diluted net earnings per share | $ | 0.58 | $ | 0.06 | $ | 0.21 | $ | 0.06 | ||||||||||||||||||
Gain on Sale of Building: | ||||||||||||||||||||||||||
Earnings before income taxes | $ | (9,075) | $ | — | $ | (9,075) | $ | — | ||||||||||||||||||
Income taxes | (2,142) | — | (2,142) | — | ||||||||||||||||||||||
Net earnings | (6,933) | — | (6,933) | — | ||||||||||||||||||||||
Diluted net earnings per share | $ | (0.22) | $ | — | $ | (0.22) | $ | — | ||||||||||||||||||
Pension Curtailment Gain: | ||||||||||||||||||||||||||
Earnings before income taxes | $ | — | $ | — | $ | — | $ | (5,830) | ||||||||||||||||||
Income taxes | — | — | — | — | ||||||||||||||||||||||
Net earnings | — | — | — | (5,830) | ||||||||||||||||||||||
Diluted net earnings per share | $ | — | $ | — | $ | — | $ | (0.18) | ||||||||||||||||||
Other Charges: | ||||||||||||||||||||||||||
Earnings before income taxes | $ | 3,457 | $ | 5,368 | $ | 31,160 | $ | 5,368 | ||||||||||||||||||
Income taxes | 845 | 1,227 | 7,447 | 1,227 | ||||||||||||||||||||||
Net earnings | 2,612 | 4,141 | 23,713 | 4,141 | ||||||||||||||||||||||
Diluted net earnings per share | $ | 0.08 | $ | 0.13 | $ | 0.74 | $ | 0.13 | ||||||||||||||||||
As Adjusted: | ||||||||||||||||||||||||||
Earnings before income taxes | $ | 56,908 | $ | 49,584 | $ | 228,410 | $ | 204,848 | ||||||||||||||||||
Income taxes | 13,291 | 8,878 | 49,804 | 47,320 | ||||||||||||||||||||||
Effective income tax rate | 23.4 | % | 17.9 | % | 21.8 | % | 23.1 | % | ||||||||||||||||||
Net earnings | 43,617 | 40,706 | 178,606 | 157,528 | ||||||||||||||||||||||
Diluted net earnings per share | $ | 1.36 | $ | 1.26 | $ | 5.56 | $ | 4.88 | ||||||||||||||||||
The diluted net earnings per share associated with the adjustments have been calculated individually and in total using the quarterly average outstanding shares in the period in which the adjustments occurred. Accordingly, adjusted diluted net earnings per share may not reconcile when totaled due to rounding. |
Moog Inc. | ||
RECONCILIATION OF NET EARNINGS TO ADJUSTED EBITDA | ||
(dollars in thousands) |
Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||
October 1, 2022 | October 2, 2021 | October 1, 2022 | October 2, 2021 | |||||||||||||||||||||||
Net earnings | $ | 29,416 | $ | 34,568 | $ | 155,177 | $ | 157,220 | ||||||||||||||||||
Add back (deduct): | ||||||||||||||||||||||||||
Income taxes | 13,618 | 8,112 | 47,802 | 46,554 | ||||||||||||||||||||||
Interest | 11,381 | 8,604 | 36,757 | 33,892 | ||||||||||||||||||||||
Depreciation | 19,070 | 19,865 | 75,238 | 76,671 | ||||||||||||||||||||||
Amortization | 3,153 | 3,488 | 13,151 | 13,488 | ||||||||||||||||||||||
Loss on sale of businesses | 19,492 | 1,536 | 3,346 | 1,536 | ||||||||||||||||||||||
Gain on sale of building | (9,075) | — | (9,075) | — | ||||||||||||||||||||||
Pension curtailment gain | — | — | — | (5,830) | ||||||||||||||||||||||
Other Charges: | ||||||||||||||||||||||||||
Inventory write-down | 192 | — | 3,598 | — | ||||||||||||||||||||||
Asset impairment | 2,125 | 1,500 | 18,053 | 1,500 | ||||||||||||||||||||||
Restructuring and other | 1,140 | 3,868 | 9,509 | 3,868 | ||||||||||||||||||||||
Adjusted EBITDA | $ | 90,512 | $ | 81,541 | $ | 353,556 | $ | 328,899 |
Moog Inc. | ||
CONSOLIDATED SALES AND OPERATING PROFIT (UNAUDITED) | ||
(dollars in thousands) |
Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||
October 1, 2022 | October 2, 2021 | October 1, 2022 | October 2, 2021 | |||||||||||||||||||||||
Net sales: | ||||||||||||||||||||||||||
Aircraft Controls | $ | 323,859 | $ | 297,972 | $ | 1,256,461 | $ | 1,161,238 | ||||||||||||||||||
Space and Defense Controls | 217,494 | 200,018 | 872,343 | 799,235 | ||||||||||||||||||||||
Industrial Systems | 226,646 | 226,295 | 906,979 | 891,520 | ||||||||||||||||||||||
Net sales | $ | 767,999 | $ | 724,285 | $ | 3,035,783 | $ | 2,851,993 | ||||||||||||||||||
Operating profit: | ||||||||||||||||||||||||||
Aircraft Controls | $ | 34,811 | $ | 26,193 | $ | 123,620 | $ | 96,678 | ||||||||||||||||||
10.7 | % | 8.8 | % | 9.8 | % | 8.3 | % | |||||||||||||||||||
Space and Defense Controls | 16,102 | 17,296 | 86,844 | 88,333 | ||||||||||||||||||||||
7.4 | % | 8.6 | % | 10.0 | % | 11.1 | % | |||||||||||||||||||
Industrial Systems | 14,986 | 19,233 | 72,384 | 85,948 | ||||||||||||||||||||||
6.6 | % | 8.5 | % | 8.0 | % | 9.6 | % | |||||||||||||||||||
Total operating profit | 65,899 | 62,722 | 282,848 | 270,959 | ||||||||||||||||||||||
8.6 | % | 8.7 | % | 9.3 | % | 9.5 | % | |||||||||||||||||||
Deductions from operating profit: | ||||||||||||||||||||||||||
Interest expense | 11,381 | 8,604 | 36,757 | 33,892 | ||||||||||||||||||||||
Equity-based compensation expense | 2,135 | 1,041 | 8,882 | 7,461 | ||||||||||||||||||||||
Non-service pension expense (income) | 1,673 | 859 | 6,072 | (2,194) | ||||||||||||||||||||||
Corporate and other expenses, net | 7,676 | 9,538 | 28,158 | 28,026 | ||||||||||||||||||||||
Earnings before income taxes | $ | 43,034 | $ | 42,680 | $ | 202,979 | $ | 203,774 |
Moog Inc. | ||
RECONCILIATION TO ADJUSTED OPERATING PROFIT AND MARGINS | ||
(dollars in thousands) |
Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||
October 1, 2022 | October 2, 2021 | October 1, 2022 | October 2, 2021 | |||||||||||||||||||||||
Aircraft Controls operating profit - as reported | $ | 34,811 | $ | 26,193 | $ | 123,620 | $ | 96,678 | ||||||||||||||||||
Gain on sale of business | — | — | (16,146) | — | ||||||||||||||||||||||
Other charges | — | — | 19,484 | — | ||||||||||||||||||||||
Aircraft Controls operating profit - as adjusted | $ | 34,811 | $ | 26,193 | $ | 126,958 | $ | 96,678 | ||||||||||||||||||
10.7 | % | 8.8 | % | 10.1 | % | 8.3 | % | |||||||||||||||||||
Space and Defense Controls operating profit - as reported | $ | 16,102 | $ | 17,296 | $ | 86,844 | $ | 88,333 | ||||||||||||||||||
Loss on sale of business | 4,112 | — | 4,112 | — | ||||||||||||||||||||||
Other charges | 331 | 2,510 | 3,755 | 2,510 | ||||||||||||||||||||||
Space and Defense Controls operating profit - as adjusted | $ | 20,545 | $ | 19,806 | $ | 94,711 | $ | 90,843 | ||||||||||||||||||
9.4 | % | 9.9 | % | 10.9 | % | 11.4 | % | |||||||||||||||||||
Industrial Systems operating profit - as reported | $ | 14,986 | $ | 19,233 | $ | 72,384 | $ | 85,948 | ||||||||||||||||||
Loss on sale of business | 15,379 | 1,536 | 15,379 | 1,536 | ||||||||||||||||||||||
Gain on sale of building | (9,075) | — | (9,075) | — | ||||||||||||||||||||||
Other charges | 3,126 | 2,858 | 7,922 | 2,858 | ||||||||||||||||||||||
Industrial Systems operating profit - as adjusted | $ | 24,416 | $ | 23,627 | $ | 86,610 | $ | 90,342 | ||||||||||||||||||
10.8 | % | 10.4 | % | 9.5 | % | 10.1 | % | |||||||||||||||||||
Total operating profit - as adjusted | $ | 79,772 | $ | 69,626 | $ | 308,279 | $ | 277,863 | ||||||||||||||||||
10.4 | % | 9.6 | % | 10.2 | % | 9.7 | % |
Moog Inc. | ||
CONSOLIDATED BALANCE SHEETS (UNAUDITED) | ||
(dollars in thousands) |
October 1, 2022 | October 2, 2021 | |||||||||||||
ASSETS | ||||||||||||||
Current assets | ||||||||||||||
Cash and cash equivalents | $ | 103,895 | $ | 99,599 | ||||||||||
Restricted cash | 15,338 | 1,315 | ||||||||||||
Receivables, net | 990,262 | 945,929 | ||||||||||||
Inventories, net | 588,466 | 613,095 | ||||||||||||
Prepaid expenses and other current assets | 60,349 | 58,842 | ||||||||||||
Total current assets | 1,758,310 | 1,718,780 | ||||||||||||
Property, plant and equipment, net | 668,908 | 645,778 | ||||||||||||
Operating lease right-of-use assets | 69,072 | 60,355 | ||||||||||||
Goodwill | 805,320 | 851,605 | ||||||||||||
Intangible assets, net | 85,410 | 106,095 | ||||||||||||
Deferred income taxes | 8,630 | 17,769 | ||||||||||||
Other assets | 36,191 | 32,787 | ||||||||||||
Total assets | $ | 3,431,841 | $ | 3,433,169 | ||||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||||||||
Current liabilities | ||||||||||||||
Current installments of long-term debt | $ | 916 | $ | 80,365 | ||||||||||
Accounts payable | 232,104 | 200,602 | ||||||||||||
Accrued compensation | 93,141 | 112,703 | ||||||||||||
Contract advances | 296,899 | 263,686 | ||||||||||||
Accrued liabilities and other | 215,376 | 212,005 | ||||||||||||
Total current liabilities | 838,436 | 869,361 | ||||||||||||
Long-term debt, excluding current installments | 836,872 | 823,355 | ||||||||||||
Long-term pension and retirement obligations | 140,602 | 162,728 | ||||||||||||
Deferred income taxes | 63,527 | 64,642 | ||||||||||||
Other long-term liabilities | 115,591 | 112,939 | ||||||||||||
Total liabilities | 1,995,028 | 2,033,025 | ||||||||||||
Shareholders’ equity | ||||||||||||||
Common stock - Class A | 43,807 | 43,803 | ||||||||||||
Common stock - Class B | 7,473 | 7,477 | ||||||||||||
Additional paid-in capital | 516,123 | 509,622 | ||||||||||||
Retained earnings | 2,360,055 | 2,237,848 | ||||||||||||
Treasury shares | (1,047,012) | (1,007,506) | ||||||||||||
Stock Employee Compensation Trust | (73,602) | (79,776) | ||||||||||||
Supplemental Retirement Plan Trust | (58,989) | (63,764) | ||||||||||||
Accumulated other comprehensive loss | (311,042) | (247,560) | ||||||||||||
Total shareholders’ equity | 1,436,813 | 1,400,144 | ||||||||||||
Total liabilities and shareholders’ equity | $ | 3,431,841 | $ | 3,433,169 |
Moog Inc. | ||
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) | ||
(dollars in thousands) |
Twelve Months Ended | ||||||||||||||
October 1, 2022 | October 2, 2021 | |||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||||||||
Net earnings | $ | 155,177 | $ | 157,220 | ||||||||||
Adjustments to reconcile net earnings to net cash provided by operating activities: | ||||||||||||||
Depreciation | 75,238 | 76,671 | ||||||||||||
Amortization | 13,151 | 13,488 | ||||||||||||
Deferred income taxes | 11,739 | 8,162 | ||||||||||||
Equity-based compensation expense | 8,882 | 7,461 | ||||||||||||
Loss on sale of business | 3,346 | 1,536 | ||||||||||||
Asset impairment and Inventory write-down | 21,651 | 1,500 | ||||||||||||
Other | (2,257) | (791) | ||||||||||||
Changes in assets and liabilities providing (using) cash: | ||||||||||||||
Receivables | (86,867) | (73,459) | ||||||||||||
Inventories | (28,677) | 19,576 | ||||||||||||
Accounts payable | 43,349 | 20,520 | ||||||||||||
Contract advances | 42,097 | 59,298 | ||||||||||||
Accrued expenses | (4,445) | 2,290 | ||||||||||||
Accrued income taxes | 3,070 | 4,653 | ||||||||||||
Net pension and post retirement liabilities | 18,093 | 12,503 | ||||||||||||
Other assets and liabilities | (26,745) | (17,402) | ||||||||||||
Net cash provided by operating activities | 246,802 | 293,226 | ||||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||||||||
Acquisitions of businesses, net of cash acquired | (11,832) | (77,600) | ||||||||||||
Purchase of property, plant and equipment | (139,431) | (128,734) | ||||||||||||
Net proceeds from businesses and buildings sold | 70,612 | 14,675 | ||||||||||||
Other investing transactions | (2,668) | 502 | ||||||||||||
Net cash used by investing activities | (83,319) | (191,157) | ||||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||||||||
Proceeds from revolving lines of credit | 840,475 | 799,950 | ||||||||||||
Payments on revolving lines of credit | (827,801) | (838,936) | ||||||||||||
Proceeds from long-term debt | — | 78,700 | ||||||||||||
Payments on long-term debt | (80,364) | (68,080) | ||||||||||||
Payments on finance lease obligations | (2,524) | (2,156) | ||||||||||||
Payment of dividends | (32,970) | (32,106) | ||||||||||||
Proceeds from sale of treasury stock | 18,414 | 10,866 | ||||||||||||
Purchase of outstanding shares for treasury | (48,558) | (31,673) | ||||||||||||
Proceeds from sale of stock held by SECT | 13,250 | 679 | ||||||||||||
Purchase of stock held by SECT | (14,830) | (4,239) | ||||||||||||
Net cash used by financing activities | (134,908) | (86,995) | ||||||||||||
Effect of exchange rate changes on cash | (10,256) | 768 | ||||||||||||
Increase in cash, cash equivalents and restricted cash | 18,319 | 15,842 | ||||||||||||
Cash, cash equivalents and restricted cash at beginning of period | 100,914 | 85,072 | ||||||||||||
Cash, cash equivalents and restricted cash at end of period | $ | 119,233 | $ | 100,914 | ||||||||||
Release Date: | IMMEDIATE | Contact: | Ann Marie Luhr | ||||||||
November 4, 2022 | 716-687-4225 |
-8?20$3;8T.P6BP^0"X99K>]9!:G
;^V.G?2!GW^<"%R>NL^Y@\G;Z^)4RR20(1(!*L
M77XL/9>R-C W,.*O:DMK%[;H\G-G@0-U $H4@S3R@E"":"*KAE'39
MN>F0P)V&@Q%(QY$_"-A 2Y'.!TQA-["+]_(VIRL&6>* MC5
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MA[%&?K!*'7'DTNSN0V;*Q
M2EPIW^_2'F%'DS$=T-N'F'&,2 2
MD.*F?A0F /68#Z4IF@:8!&R%"?R= *)3UP\XWLF="R/!_^$=E0HZ6UQ/G],:
M2Q(V&XNY0#LY+4V O& ,3C,]OF?/Y]-2&.X>_AS%C^0A]E-VXG$0#;*KB2C?
M/Y 0AX8?BR7P26&D-)X.TFR2F&4\ -#CJ\D@Q]<#M)7ZX10>3:(X'8*8B#C]
M3?A'+D_ @A7 6HMM?/\1P_88&<1^XN=\Y@9)E"$I1PRL_I\C3K!C-P06$DOJ
ML\!G]S!2.G)3/E3"YC@=^J$+) X@'S,WF7(>X]3?9QPSPVG PL<#@E";$)IA8X#018##:P
MC+@HT]I$T00]&1#T'>O/BW8?UZXB5X,A_U36CT;?!7&_QM]V5S0A\H)5O8OQ^QHORMBCK0N"72IN]*.YF
M5?EX40@YUO0DQ%0[,4XA@#QD@&**@,H@#EE*]4^)6ZY\L+^A"7F9-&YA_BFH
M46N:@R7RP$!WS:L/\VZ;:C\;F_UDWYV(]$C+K>CID*D?MM]S\F[E['X^;W=9
MQU7N3\6\HI/_Y+?UTQTQ##/,(A FD9F!QRE@B22 1(@F4,640^&US+W5S4 '
MD_7J[0)LH-%Z#2"-S#JN