CLEVELAND, Nov. 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 fourth quarter
ended September 30, 2024.
Fourth quarter highlights include:
- Net sales of $2,185 million, up
18% from $1,852 million in the prior
year's quarter;
- Net income of $468 million, up
13% from the prior year's quarter;
- Earnings per share of $5.80;
- EBITDA As Defined of $1,149
million, up 19% from $963
million in the prior year's quarter;
- EBITDA As Defined margin of 52.6%; and
- Adjusted earnings per share of $9.83, up 22% from $8.03 in the prior year's quarter.
Fiscal 2024 highlights include:
- Net sales of $7,940 million, up
21% from $6,585 million in the prior
fiscal year;
- Net income of $1,715 million, up
32% from the prior fiscal year;
- Earnings per share of $25.62, up
16% from the prior fiscal year;
- EBITDA As Defined of $4,173
million, up 23% from $3,395
million in the prior fiscal year;
- EBITDA As Defined margin of 52.6%; and
- Adjusted earnings per share of $33.99, up 32% from $25.84 in the prior fiscal year.
Quarter-to-Date Results
Net sales for the quarter increased 18.0%, or $333 million, to $2,185
million from $1,852 million in
the comparable quarter a year ago. Organic sales growth as a
percentage of net sales was 12.2%.
Net income for the quarter increased $54
million, or 13.0%, to $468
million from $414 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, non-cash
stock and deferred compensation expense, and acquisition
transaction and integration-related expenses.
GAAP earnings per share were reduced in the quarter by
$2.27 per share as a result of
dividend equivalent payments accrued in the fourth quarter related
to the $75.00 per share dividend
declared on September 19, 2024 and
paid on October 18, 2024. No dividend
equivalent payments were made during the fourth quarter of fiscal
2023.
Adjusted net income for the quarter increased 23.9% to
$570 million, or $9.83 per share, from $460
million, or $8.03 per share,
in the comparable quarter a year ago.
EBITDA for the quarter increased 14.3% to $1,041 million from $911
million for the comparable quarter a year ago. EBITDA As
Defined for the quarter increased 19.3% to $1,149 million compared with $963 million in the comparable quarter a year
ago. EBITDA As Defined as a percentage of net sales for the quarter
was 52.6% compared with 52.0% in the comparable quarter a year
ago.
Acquisition Activity
As previously reported on July 31,
2024, TransDigm completed the acquisition of Raptor
Scientific. Raptor Scientific is a leading global manufacturer of
complex test and measurement solutions primarily serving the
aerospace and defense end markets.
Financing Activity
On September 19, 2024, the Company
completed the issuance of $3,000 million in new senior secured debt.
The new senior secured debt issued included $1,500 million in 6.00% senior secured notes
maturing January 15, 2033 and
$1,500 million in Tranche L term
loans maturing January 19, 2032. The
Tranche L terms loans bear interest at Term Secured Overnight
Financing Rate ("SOFR") plus 2.50%.
Special Dividend Activity
During the quarter, on September 19,
2024, concurrently with the $3,000
million issuance of new senior secured debt (described
above), the Company's Board of Directors authorized and declared a
special cash dividend of $75.00 on
each outstanding share of common stock and cash dividend equivalent
payments on eligible vested options outstanding under its stock
option plans. Total cash payments, funded by the combination of the
$3,000 million in new senior secured
debt and existing cash on hand, related to the special dividend and
dividend equivalents were approximately $4,348 million. These payments were made on
October 18, 2024.
Year-to-Date Results
Fiscal 2024 net sales increased 20.6%, or $1,355 million, to $7,940
million from $6,585 million in
fiscal 2023. Organic sales growth as a percentage of net sales for
fiscal 2024 was 16.2%.
Fiscal 2024 net income increased $416
million, or 32.0%, to $1,715
million from $1,299 million in
fiscal 2023. 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, income tax expense, non-cash stock and
deferred compensation expense, and acquisition transaction and
integration-related expenses.
GAAP earnings per share were reduced in fiscal 2024 and 2023 by
$4.02 per share and $0.67 per share, respectively, as a result of
dividend equivalent payments accrued or 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.
Fiscal 2024 adjusted net income increased 33.1% to $1,966 million, or $33.99 per share, from $1,477 million, or $25.84 per share, in fiscal 2023.
Fiscal 2024 EBITDA increased 21.1% to $3,813 million from $3,148
million in fiscal 2023. EBITDA As Defined for fiscal 2024
increased 22.9% to $4,173 million
compared with $3,395 million in
fiscal 2023. EBITDA As Defined as a percentage of net sales for
fiscal 2024 was 52.6% compared with 51.6% in fiscal 2023.
"I am very pleased with our team's performance and the overall
operating results for the fourth quarter and full year of fiscal
2024," stated Kevin Stein, TransDigm
Group's President and Chief Executive Officer. "The strong fourth
quarter performance resulted in surpassing the high end of our most
recently issued fiscal 2024 revenue guidance and EBITDA As Defined
margin guidance. Our EBITDA As Defined margin for the quarter was
52.6%, up approximately 60 basis points from the comparable prior
year period. Excluding the results related to the 2024 acquisitions
of SEI Industries, the CPI Electron Device Business and Raptor
Scientific, our fourth quarter EBITDA As Defined margin was
approximately 53.7%.
During the course of the past six months, we have deployed
approximately $6.5 billion of capital
across three acquisitions – SEI Industries, the CPI Electron Device
Business and Raptor Scientific, and a special dividend of
$75 per share. The payout of this
dividend in October 2024 still leaves
us with significant liquidity and financial flexibility to address
any likely range of capital requirements or other opportunities. As
you know, we are continuously evaluating our capital allocation
options and we were pleased to return this capital to our
shareholders.
As always, we remain committed to our operating strategy, value
drivers and the effective management of our cost structure. We look
forward to the opportunity to continue creating value for our
shareholders as we move into our fiscal 2025."
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 2025 Outlook
Mr. Stein stated, "We are issuing full year fiscal 2025 guidance
today, which reflects our current expectations for the year. We
were very pleased to see the further recovery of our commercial
markets in our fiscal 2024, alongside strong growth in the defense
market. We expect continued growth in each of our primary end
markets – commercial OEM, commercial aftermarket and defense – in
our fiscal 2025." The commercial OEM guidance contains an
appropriate level of risk around the expected OEM production build
rates for fiscal 2025.
TransDigm now expects fiscal 2025 financial guidance to be as
follows:
- Net sales are anticipated to be in the range of $8,750 million to $8,950
million compared with $7,940
million in fiscal 2024, an increase of 11.5% at the
midpoint;
- Net income is anticipated to be in the range of $1,887 million to $1,999
million compared with $1,715
million in fiscal 2024, an increase of 13.3% at the
midpoint;
- Earnings per share is expected to be in the range of
$31.47 to $33.39 per share based upon weighted average
shares outstanding of 58.4 million shares, compared with
$25.62 per share in fiscal 2024,
which is an increase of 26.6% at the midpoint;
- EBITDA As Defined is anticipated to be in the range of
$4,615 million to $4,755 million compared with $4,173 million in fiscal 2024, an increase of
12.3% at the midpoint (corresponding to an EBITDA As Defined margin
guide of approximately 52.9% for fiscal 2025);
- Adjusted earnings per share is expected to be in the range of
$35.36 to $37.28 per share compared with $33.99 per share in fiscal 2024, an increase of
6.9% at the midpoint; and
- Fiscal 2025 outlook is based on the following market growth
assumptions:
- Commercial OEM revenue growth in the mid single-digit
percentage range;
- Commercial aftermarket revenue growth in the high single-digit
to low double-digit percentage range; and
- Defense revenue growth in the high single-digit percentage
range.
Please see the attached Table 6 for a reconciliation of EBITDA,
EBITDA As Defined to net income and reported earnings per share to
adjusted earnings per share guidance midpoint estimated for the
fiscal year ending September 30,
2025.
Earnings Conference Call
TransDigm Group will host a conference call for investors and
security analysts on November 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/BI279b1e1fe9f9480c909dd3b91c00c4db.
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 https://www.transdigm.com. A slide
presentation will also be available for reference during the
conference call; go to the investor relations page of our website
and click on "Presentations."
The call will be archived on the website and available for
replay at approximately 2:00 p.m., Eastern
Time.
About TransDigm Group
TransDigm Group, through its wholly-owned subsidiaries, is a
leading global designer, producer and supplier of highly engineered
aircraft components for use on nearly all commercial and military
aircraft in service today. Major product offerings, substantially
all of which are ultimately provided to end-users in the aerospace
industry, include mechanical/electro-mechanical actuators and
controls, ignition systems and engine technology, specialized pumps
and valves, power conditioning devices, specialized AC/DC electric
motors and generators, batteries and chargers, engineered latching
and locking devices, engineered rods, engineered connectors and
elastomer sealing solutions, databus and power controls, cockpit
security components and systems, specialized and advanced cockpit
displays, engineered audio, radio and antenna systems, specialized
lavatory components, seat belts and safety restraints, engineered
and customized interior surfaces and related components, advanced
sensor products, switches and relay panels, thermal protection and
insulation, lighting and control technology, parachutes, high
performance hoists, winches and lifting devices, and cargo loading,
handling and delivery systems, specialized flight, wind tunnel and
jet engine testing services and equipment, electronic components
used in the generation, amplification, transmission and reception
of microwave signals, and complex testing and instrumentation
solutions.
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 transaction-related expenses, and refinancing costs.
Acquisition transaction and integration-related expenses represent
costs incurred to integrate acquired businesses into TD Group's
operations; facility relocation costs and other acquisition-related
costs; transaction and valuation-related costs for acquisitions
comprising deal fees, legal, financial and tax due diligence
expenses; and amortization expense of inventory step-up recorded in
connection with the purchase accounting of acquired businesses.
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 transaction-related
expenses, and refinancing costs. EBITDA As Defined margin
represents EBITDA As Defined as a percentage of net sales.
TransDigm Group defines adjusted diluted earnings per share as
adjusted net income divided by the total outstanding shares for
basic and diluted earnings per share. For more information
regarding the computation of EBITDA, EBITDA As Defined, adjusted
net income and adjusted earnings per share, please see the attached
financial tables.
TransDigm Group presents these non-GAAP financial measures
because it believes that they are useful indicators of its
operating performance. TransDigm Group believes that EBITDA is
useful to investors because it is frequently used by securities
analysts, investors and other interested parties to measure
operating performance among companies with different capital
structures, effective tax rates and tax attributes, capitalized
asset values and employee compensation structures, all of which can
vary substantially from company to company. In addition, analysts,
rating agencies and others use EBITDA to evaluate a company's
ability to incur and service debt. EBITDA As Defined is used to
measure TransDigm Inc.'s compliance with the financial covenant
contained in its credit facility. TransDigm Group's management also
uses EBITDA As Defined to review and assess its operating
performance, to prepare its annual budget and financial projections
and to review and evaluate its management team in connection with
employee incentive programs. Moreover, TransDigm Group's management
uses EBITDA As Defined to evaluate acquisitions and as a liquidity
measure. In addition, TransDigm Group's management uses adjusted
net income as a measure of comparable operating performance between
time periods and among companies as it is reflective of changes in
pricing decisions, cost controls and other factors that affect
operating performance.
None of EBITDA, EBITDA As Defined, EBITDA As Defined margin,
adjusted net income or adjusted earnings per share is a measurement
of financial performance under U.S. GAAP and such financial
measures should not be considered as an alternative to net income,
operating income, earnings per share, cash flows from operating
activities or other measures of performance determined in
accordance with U.S. GAAP. In addition, TransDigm Group's
calculation of these non-GAAP financial measures may not be
comparable to the calculation of similarly titled measures reported
by other companies.
Although we use EBITDA and EBITDA As Defined as measures to
assess the performance of our business and for the other purposes
set forth above, the use of these non-GAAP financial measures as
analytical tools has limitations, and you should not consider any
of them in isolation, or as a substitute for analysis of our
results of operations as reported in accordance with U.S. GAAP.
Some of these limitations are:
- neither EBITDA nor EBITDA As Defined reflects the significant
interest expense, or the cash requirements, necessary to service
interest payments on our indebtedness;
- although depreciation and amortization are non-cash charges,
the assets being depreciated and amortized will often have to be
replaced in the future, and neither EBITDA nor EBITDA As Defined
reflects any cash requirements for such replacements;
- the omission of the substantial amortization expense associated
with our intangible assets further limits the usefulness of EBITDA
and EBITDA As Defined;
- neither EBITDA nor EBITDA As Defined includes the payment of
taxes, which is a necessary element of our operations; and
- EBITDA As Defined excludes the cash expense we have incurred to
integrate acquired businesses into our operations, which is a
necessary element of certain of our acquisitions.
Forward-Looking Statements
Statements in this press release that are not historical facts,
including statements under the heading "Fiscal 2025 Outlook," are
forward-looking statements within the meaning of the Private
Securities Litigation Reform Act of 1995. Words such as "believe,"
"may," "will," "should," "expect," "intend," "plan," "predict,"
"anticipate," "estimate," or "continue" and other words and terms
of similar meaning may identify forward-looking statements.
All forward-looking statements involve risks and uncertainties
that could cause TransDigm Group's actual results to differ
materially from those expressed or implied in any forward-looking
statements made by, or on behalf of, TransDigm Group. These risks
and uncertainties include but are not limited to: the sensitivity
of our business to the number of flight hours that our customers'
planes spend aloft and our customers' profitability, both of which
are affected by general economic conditions; supply chain
constraints; increases in raw material costs, taxes and labor costs
that cannot be recovered in product pricing; failure to complete or
successfully integrate acquisitions; our indebtedness; current and
future geopolitical or other worldwide events, including, without
limitation, wars or conflicts and public health crises;
cybersecurity threats; risks related to the transition or physical
impacts of climate change and other natural disasters or meeting
sustainability-related voluntary goals or regulatory requirements;
our reliance on certain customers; the
United States ("U.S.") defense budget and risks associated
with being a government supplier including government audits and
investigations; failure to maintain government or industry
approvals; risks related to changes in laws and regulations,
including increases in compliance costs; potential environmental
liabilities; liabilities arising in connection with litigation;
risks and costs associated with our international sales and
operations; and other factors. Further information regarding the
important factors that could cause actual results to differ
materially from projected results can be found in TransDigm Group's
most recent Annual Report on Form 10-K and other reports that
TransDigm Group or its subsidiaries have filed with the Securities
and Exchange Commission. Except as required by law, TransDigm Group
undertakes no obligation to revise or update the forward-looking
statements contained in this press release.
Contact:
|
|
Investor
Relations
|
|
|
216-706-2945
|
|
|
ir@transdigm.com
|
TRANSDIGM GROUP
INCORPORATED
|
|
|
CONSOLIDATED
STATEMENTS OF INCOME
|
|
|
FOR THE THIRTEEN
WEEK PERIODS AND FISCAL YEARS ENDED
|
|
Table
1
|
SEPTEMBER 30, 2024
AND SEPTEMBER 30, 2023
|
|
(Amounts in
millions, except per share amounts)
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Thirteen Week
Periods Ended
|
|
Fiscal Years
Ended
|
|
|
September 30,
2024
|
|
September 30,
2023
|
|
September 30,
2024
|
|
September 30,
2023
|
NET SALES
|
|
$
2,185
|
|
$
1,852
|
|
$
7,940
|
|
$
6,585
|
COST OF
SALES
|
|
927
|
|
761
|
|
3,268
|
|
2,743
|
GROSS PROFIT
|
|
1,258
|
|
1,091
|
|
4,672
|
|
3,842
|
SELLING AND
ADMINISTRATIVE EXPENSES
|
|
264
|
|
202
|
|
980
|
|
780
|
AMORTIZATION OF
INTANGIBLE ASSETS
|
|
51
|
|
33
|
|
161
|
|
139
|
INCOME FROM
OPERATIONS
|
|
943
|
|
856
|
|
3,531
|
|
2,923
|
INTEREST
EXPENSE—NET
|
|
343
|
|
292
|
|
1,286
|
|
1,164
|
REFINANCING
COSTS
|
|
(1)
|
|
15
|
|
58
|
|
56
|
OTHER INCOME
|
|
(4)
|
|
—
|
|
(28)
|
|
(13)
|
INCOME FROM OPERATIONS
BEFORE INCOME TAXES
|
|
605
|
|
549
|
|
2,215
|
|
1,716
|
INCOME TAX
PROVISION
|
|
137
|
|
135
|
|
500
|
|
417
|
NET INCOME
|
|
468
|
|
414
|
|
1,715
|
|
1,299
|
LESS: NET INCOME
ATTRIBUTABLE TO NONCONTROLLING INTERESTS
|
|
—
|
|
—
|
|
(1)
|
|
(1)
|
NET INCOME ATTRIBUTABLE
TO TD GROUP
|
|
$
468
|
|
$
414
|
|
$
1,714
|
|
$
1,298
|
NET INCOME APPLICABLE
TO TD GROUP COMMON STOCKHOLDERS
|
|
$
336
|
|
$
414
|
|
$
1,481
|
|
$
1,260
|
|
|
|
|
|
|
|
|
|
Earnings per share
attributable to TD Group common stockholders:
|
|
|
|
|
|
|
|
|
Earnings per
share—Basic and diluted
|
|
$
5.80
|
|
$
7.23
|
|
$
25.62
|
|
$
22.03
|
Cash dividends declared
per common share
|
|
$
75.00
|
|
$
—
|
|
$
110.00
|
|
$
—
|
|
|
|
|
|
|
|
|
|
Weighted-average shares
outstanding:
|
|
|
|
|
|
|
|
|
Basic and
diluted
|
|
58.0
|
|
57.3
|
|
57.8
|
|
57.2
|
TRANSDIGM GROUP
INCORPORATED
|
|
|
SUPPLEMENTAL
INFORMATION - RECONCILIATION OF
|
|
|
EBITDA, EBITDA AS
DEFINED TO NET INCOME
|
|
|
FOR THE THIRTEEN
WEEK PERIODS AND FISCAL YEARS ENDED
|
|
Table
2
|
SEPTEMBER 30, 2024
AND SEPTEMBER 30, 2023
|
|
(Amounts in
millions, except per share amounts)
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Thirteen Week
Periods Ended
|
|
Fiscal Years
Ended
|
|
|
September 30,
2024
|
|
September 30,
2023
|
|
September 30,
2024
|
|
September 30,
2023
|
Net Income
|
|
$
468
|
|
$
414
|
|
$
1,715
|
|
$
1,299
|
Adjustments:
|
|
|
|
|
|
|
|
|
Depreciation and
amortization expense
|
|
93
|
|
70
|
|
312
|
|
268
|
Interest
expense-net
|
|
343
|
|
292
|
|
1,286
|
|
1,164
|
Income tax
provision
|
|
137
|
|
135
|
|
500
|
|
417
|
EBITDA
|
|
1,041
|
|
911
|
|
3,813
|
|
3,148
|
Adjustments:
|
|
|
|
|
|
|
|
|
Acquisition
transaction and integration-related expenses
(1)
|
|
28
|
|
6
|
|
70
|
|
18
|
Non-cash stock and
deferred compensation expense (2)
|
|
59
|
|
26
|
|
217
|
|
157
|
Refinancing costs
(3)
|
|
(1)
|
|
15
|
|
58
|
|
56
|
Other, net
(4)
|
|
22
|
|
5
|
|
15
|
|
16
|
Gross Adjustments to
EBITDA
|
|
108
|
|
52
|
|
360
|
|
247
|
EBITDA As
Defined
|
|
$
1,149
|
|
$
963
|
|
$
4,173
|
|
$
3,395
|
EBITDA As Defined,
Margin (5)
|
|
52.6 %
|
|
52.0 %
|
|
52.6 %
|
|
51.6 %
|
|
|
|
|
|
|
|
|
|
(1)
|
|
Represents costs
incurred to integrate acquired businesses into TD Group's
operations; facility relocation costs and other acquisition-related
costs; transaction and valuation-related costs for acquisitions
comprising deal fees, legal, financial and tax due diligence
expenses; and amortization expense of inventory step-up recorded in
connection with the purchase accounting of acquired
businesses.
|
|
|
|
(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, deferred compensation
payments and other miscellaneous (income) expense.
|
|
|
|
(5)
|
|
The EBITDA As Defined
margin represents the amount of EBITDA As Defined as a percentage
of net sales.
|
TRANSDIGM GROUP
INCORPORATED
|
|
|
SUPPLEMENTAL
INFORMATION - RECONCILIATION OF REPORTED
|
|
|
EARNINGS PER SHARE
TO ADJUSTED EARNINGS PER SHARE
|
|
|
FOR THE THIRTEEN
WEEK PERIODS AND FISCAL YEARS ENDED
|
|
Table
3
|
SEPTEMBER 30, 2024
AND SEPTEMBER 30, 2023
|
|
(Amounts in
millions, except per share amounts)
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Thirteen Week
Periods Ended
|
|
Fiscal Years
Ended
|
|
|
September 30,
2024
|
|
September 30,
2023
|
|
September 30,
2024
|
|
September 30,
2023
|
Reported Earnings
Per Share
|
|
|
|
|
|
|
|
|
Net income
|
|
$
468
|
|
$
414
|
|
$
1,715
|
|
$
1,299
|
Less: Net income
attributable to noncontrolling interests
|
|
—
|
|
—
|
|
(1)
|
|
(1)
|
Net income attributable
to TD Group
|
|
468
|
|
414
|
|
1,714
|
|
1,298
|
Less: Dividends
declared or paid on participating securities
|
|
(132)
|
|
—
|
|
(233)
|
|
(38)
|
Net income applicable
to TD Group common stockholders—basic and diluted
|
|
$
336
|
|
$
414
|
|
$
1,481
|
|
$
1,260
|
Weighted-average
shares outstanding under the two-class method
|
|
|
|
|
|
|
|
|
Weighted-average common
shares outstanding
|
|
56.2
|
|
55.3
|
|
55.8
|
|
54.9
|
Vested options deemed
participating securities
|
|
1.8
|
|
2.0
|
|
2.0
|
|
2.3
|
Total shares for basic
and diluted earnings per share
|
|
58.0
|
|
57.3
|
|
57.8
|
|
57.2
|
Earnings per
share—basic and diluted
|
|
$
5.80
|
|
$
7.23
|
|
$
25.62
|
|
$
22.03
|
Adjusted Earnings
Per Share
|
|
|
|
|
|
|
|
|
Net income
|
|
$
468
|
|
$
414
|
|
$
1,715
|
|
$
1,299
|
Gross Adjustments to
EBITDA
|
|
108
|
|
52
|
|
360
|
|
247
|
Purchase accounting
backlog amortization
|
|
8
|
|
—
|
|
13
|
|
4
|
Tax adjustment
(1)
|
|
(14)
|
|
(6)
|
|
(122)
|
|
(73)
|
Adjusted net
income
|
|
$
570
|
|
$
460
|
|
$
1,966
|
|
$
1,477
|
Adjusted diluted
earnings per share under the two-class method
|
|
$
9.83
|
|
$
8.03
|
|
$
33.99
|
|
$
25.84
|
Diluted Earnings Per
Share to Adjusted Earnings Per Share
|
|
|
|
|
|
|
|
|
Diluted earnings per
share from net income attributable to TD Group
|
|
$
5.80
|
|
$
7.23
|
|
$
25.62
|
|
$
22.03
|
Adjustments to diluted
earnings per share:
|
|
|
|
|
|
|
|
|
Inclusion of
the dividend equivalent payments
|
|
2.27
|
|
—
|
|
4.02
|
|
0.67
|
Acquisition
transaction and integration-related expenses
|
|
0.49
|
|
0.08
|
|
1.10
|
|
0.28
|
Non-cash stock and
deferred compensation expense
|
|
0.81
|
|
0.35
|
|
2.85
|
|
2.07
|
Refinancing
costs
|
|
(0.01)
|
|
0.20
|
|
0.76
|
|
0.74
|
Tax adjustment on
income from operations before taxes (1)
|
|
0.18
|
|
0.11
|
|
(0.56)
|
|
(0.18)
|
Other,
net
|
|
0.29
|
|
0.06
|
|
0.20
|
|
0.23
|
Adjusted earnings per
share
|
|
$
9.83
|
|
$
8.03
|
|
$
33.99
|
|
$
25.84
|
|
|
|
|
|
|
|
|
|
(1)
|
|
For the thirteen week
periods and fiscal years ended September 30, 2024 and 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.
|
TRANSDIGM GROUP
INCORPORATED
|
|
|
SUPPLEMENTAL
INFORMATION - RECONCILIATION OF NET CASH
|
|
|
PROVIDED BY
OPERATING ACTIVITIES TO EBITDA, EBITDA AS DEFINED
|
|
|
FOR THE FISCAL YEARS
ENDED
|
|
Table
4
|
SEPTEMBER 30, 2024
AND SEPTEMBER 30, 2023
|
|
(Amounts in
millions)
|
|
|
(Unaudited)
|
|
|
|
|
|
|
Fiscal Years
Ended
|
|
|
September 30,
2024
|
|
September 30,
2023
|
Net cash provided by
operating activities
|
|
$
2,045
|
|
$
1,375
|
Adjustments:
|
|
|
|
|
Changes in assets and
liabilities, net of effects from acquisitions and sales of
businesses
|
|
272
|
|
415
|
Interest expense-net
(1)
|
|
1,246
|
|
1,123
|
Income tax
provision-current
|
|
490
|
|
414
|
Loss contract
amortization
|
|
35
|
|
34
|
Non-cash stock and
deferred compensation expense (2)
|
|
(217)
|
|
(157)
|
Refinancing costs
(3)
|
|
(58)
|
|
(56)
|
EBITDA
|
|
3,813
|
|
3,148
|
Adjustments:
|
|
|
|
|
Acquisition
transaction and integration-related expenses
(4)
|
|
70
|
|
18
|
Non-cash stock and
deferred compensation expense (2)
|
|
217
|
|
157
|
Refinancing costs
(3)
|
|
58
|
|
56
|
Other, net
(5)
|
|
15
|
|
16
|
EBITDA As
Defined
|
|
$
4,173
|
|
$
3,395
|
|
|
|
|
|
|
|
|
|
(1)
|
|
Represents interest
expense, net of interest income, 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 costs
incurred to integrate acquired businesses into TD Group's
operations; facility relocation costs and other acquisition-related
costs; transaction and valuation-related costs for acquisitions
comprising deal fees, legal, financial and tax due diligence
expenses; and amortization expense of inventory step-up recorded in
connection with the purchase accounting of acquired
businesses.
|
|
|
|
(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, deferred compensation
payments and other miscellaneous (income) expense.
|
TRANSDIGM GROUP
INCORPORATED
|
|
|
SUPPLEMENTAL
INFORMATION - BALANCE SHEET DATA
|
|
Table
5
|
(Amounts in
millions)
|
|
(Unaudited)
|
|
|
|
|
|
|
September 30,
2024
|
|
September 30,
2023
|
Cash and cash
equivalents
|
|
$
6,261
|
|
$
3,472
|
Trade accounts
receivable—Net
|
|
1,381
|
|
1,230
|
Inventories—Net
|
|
1,876
|
|
1,616
|
Current portion of
long-term debt
|
|
98
|
|
71
|
Short-term
borrowings—trade receivable securitization facility
|
|
486
|
|
349
|
Accounts
payable
|
|
323
|
|
305
|
Dividends
payable
|
|
4,216
|
|
—
|
Accrued and other
current liabilities
|
|
1,216
|
|
854
|
Long-term
debt
|
|
24,296
|
|
19,330
|
Total TD Group
stockholders' deficit
|
|
(6,290)
|
|
(1,984)
|
TRANSDIGM GROUP
INCORPORATED
|
SUPPLEMENTAL
INFORMATION - RECONCILIATION OF EBITDA,
|
EBITDA AS DEFINED TO
NET INCOME AND REPORTED EARNINGS PER
|
SHARE TO ADJUSTED
EARNINGS PER SHARE GUIDANCE MIDPOINT
|
FOR THE FISCAL YEAR
ENDING SEPTEMBER 30, 2025
|
Table
6
|
(Amounts in
millions, except per share amounts)
|
(Unaudited)
|
|
|
|
|
GUIDANCE
MIDPOINT
|
|
|
Fiscal Year Ended
September 30, 2025
|
Net Income
|
|
$
1,943
|
Adjustments:
|
|
|
Depreciation and
amortization expense
|
|
380
|
Interest
expense-net
|
|
1,540
|
Income tax
provision
|
|
616
|
EBITDA
|
|
4,479
|
Adjustments:
|
|
|
Acquisition
transaction-related expenses and adjustments
(1)
|
|
30
|
Non-cash stock and
deferred compensation expense (1)
|
|
180
|
Other, net
(1)
|
|
(4)
|
Gross Adjustments to
EBITDA
|
|
206
|
EBITDA As
Defined
|
|
$
4,685
|
EBITDA As Defined
Margin (1)
|
|
52.9 %
|
|
|
|
Earnings per
share
|
|
$
32.43
|
Adjustments to earnings
per share:
|
|
|
Inclusion of the
dividend equivalent payments
|
|
0.83
|
Acquisition
transaction-related expenses and adjustments
|
|
0.76
|
Non-cash stock and
deferred compensation expense
|
|
2.35
|
Other, net
|
|
(0.05)
|
Adjusted earnings per
share
|
|
$
36.32
|
|
|
|
Weighted-average shares
outstanding
|
|
58.4
|
|
|
|
|
|
|
|
|
|
(1)
|
|
Refer to Table 2 above
for definitions of Non-GAAP measurement adjustments.
|
Logo -
https://mma.prnewswire.com/media/835315/TransDigm_Logo.jpg
View original
content:https://www.prnewswire.co.uk/news-releases/transdigm-group-reports-fiscal-2024-fourth-quarter-and-year-end-results-302298712.html