CLEVELAND, Aug. 6, 2019
/PRNewswire/ -- TransDigm Group Incorporated (NYSE: TDG), a
leading global designer, producer and supplier of highly engineered
aircraft components, today reported results for the third quarter
ended June 29, 2019. The Company also announced that its board
of directors has authorized and declared a special cash dividend of
$30.00 on each outstanding share of
common stock and cash dividend equivalent payments under options
granted under its stock option plans. The record date for the
special dividend is August 16, 2019, and the payment date for
the dividend is August 23, 2019.
Highlights for the third quarter include:
- Net sales of $1,658.3 million,
up 69.1% from $980.7
million;
- Net income from continuing operations of $144.5 million, down 33.5% from $217.4 million;
- Earnings per share from continuing operations of
$2.57, down 34.3% from $3.91;
- EBITDA As Defined of $691.0
million, up 41.8% from $487.1
million;
- Adjusted earnings per share of $4.95, up 23.4% from $4.01;
- Esterline net sales contribution of $545.3 million, EBITDA as Defined contribution of
$134.4 million and implied EBITDA as
Defined margin of 24.6%; and
- Upward revision to fiscal 2019 financial guidance. Increased
EBITDA As Defined mid-point $90
million to $2,435 million.
Increased adjusted earnings per share mid-point $1.28 per share to $18.09.
Prior to the current quarter, on March
14, 2019, TransDigm completed the acquisition of Esterline
Technologies Corporation (NYSE: ESL), a supplier of products to the
global aerospace and defense industry in a transaction valued at
approximately $4 billion in total
consideration.
Also prior to the current quarter, on February 13, 2019, TransDigm completed the
private offering of $4.0 billion
aggregate principal amount of 6.25% Senior Secured Notes due 2026.
The net proceeds of the $4.0 billion
secured notes were used to fund the purchase price of the Esterline
acquisition and to allow for substantial near term financial
flexibility.
The acquisition of Esterline and the associated financing
described above significantly impacted certain year-over-year
comparisons.
Net sales for the quarter rose 69.1%, or $677.7 million, to $1,658.3 million from $980.7 million in the comparable quarter a year
ago. Organic sales growth was 11.8%. Acquisition sales contributed
$561.4 million, of which $545.3 million were from Esterline.
Net income from continuing operations for the quarter decreased
33.5% to $144.5 million, or
$2.57 per share, compared to
$217.4 million, or $3.91 per share, in the comparable quarter a year
ago. The increase in net sales described above was offset primarily
by higher operating costs and acquisition-related expenses
attributable to Esterline, as well as higher interest expense and
effective tax rate related to the new debt. Excluding these
negative impacts, the strong operating performance of the legacy
TransDigm business would have translated to higher net income and
earnings per share growth.
Adjusted net income for the quarter increased 24.7% to
$278.4 million, or $4.95 per share, from $223.2 million, or $4.01 per share, in the comparable quarter a year
ago.
EBITDA for the quarter increased 10.9% to $518.1 million from $467.0
million for the comparable quarter a year ago. EBITDA
for the quarter was reduced by $16
million for the payment of a voluntary refund to several
U.S. Department of Defense agencies.
EBITDA As Defined for the period increased 41.8% to $691.0 million compared with $487.1 million in the comparable quarter a year
ago. EBITDA As Defined as a percentage of net sales for the
quarter was 41.7%.
Esterline contributed $134.4
million of EBITDA As Defined in the current quarter.
Esterline's EBITDA As Defined as a percentage of net sales for the
quarter was 24.6%.
"We are pleased with our operating results and the strength of
both our legacy business and the Esterline acquisition for the
third quarter," stated Kevin Stein, TransDigm
Group's President and Chief Executive Officer. "Our legacy
business continues to thrive driven by continued growth across all
major end markets. The Esterline integration is proceeding well and
results have exceeded our expectations in the first full quarter
under our ownership."
W. Nicholas Howley, TransDigm
Group's Executive Chairman stated, "Given the recently announced
sale of Souriau-Sunbank for $920
million, the significant amount of cash currently available,
our solid operating performance and ongoing expectations, we
believe that this is the appropriate time to declare and pay a
special dividend, as we have done a number of times in the past.
The $30.00 special dividend
represents a payout of about 6% of our recent 30-day average
stock price and will leave us with significant liquidity and
financial flexibility to meet any likely capital requirements or
other opportunities."
Year-to-Date Results
Net sales for the thirty-nine week period ended June 29, 2019 rose 39.3%, or $1,085.9 million, to $3,847.6 million from $2,761.7 million in the comparable period last
year. Acquisition sales contributed $768.6 million, of which $667.3 million were from Esterline.
Net income from continuing operations for the thirty-nine week
period ended June 29, 2019 declined
25.7% to $542.9 million, or
$9.22 per share, compared to
$731.2 million, or $12.14 per share, in the comparable period last
year. The increase in net sales was partially offset by a higher
effective tax rate of 24.8% for the current year compared to (3.9)%
for the thirty-nine week period ended June
29, 2018. The prior year period was favorably impacted by
the enactment of the U.S. Tax Cuts and Jobs Act (tax reform) and
included a one-time provisional net tax benefit of $147.1 million, or $2.65 per share. Higher operating costs and
acquisition-related expenses attributable to Esterline, as well as
higher interest expense, also negatively impacted net income.
Earnings per share were reduced in both 2019 and 2018 by
$0.43 per share and $1.01 per share, respectively, representing
dividend equivalent payments made during each year.
Adjusted net income for the thirty-nine week period ended
June 29, 2019 decreased 2.1% to
$731.7 million, or $13.01 per share, from $747.1 million, or $13.44 per share, in the comparable period a year
ago. Adjusted earnings per share in the prior fiscal year included
$2.65 per share of one-time favorable
impact from the enactment of tax reform. Excluding this favorable
tax impact, current earnings per share increased 20.6% over
$10.79 per share in the prior
year.
EBITDA for the thirty-nine week period ended June 29, 2019 increased 15.2% to $1,484.7 million from $1,289.0 million for the comparable period a year
ago.
EBITDA As Defined for the period increased 29.4% to $1,749.4 million compared with $1,351.8 million in the comparable period a year
ago. EBITDA As Defined as a percentage of net sales for the period
was 45.5%.
Esterline contributed $161.1
million of EBITDA As Defined in the current year.
Esterline's EBITDA As Defined as a percentage of net sales for the
year-to-date period under TransDigm ownership was 24.1%.
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.
Souriau-Sunbank Divestiture
Subsequent to the quarter end, TransDigm announced it received a
binding offer pursuant to a put option agreement from Eaton
Corporation plc (NYSE:ETN) for the acquisition by Eaton of the business of Souriau-Sunbank
Connection Technologies (Souriau-Sunbank) in a transaction valued
at approximately $920 million.
Souriau-Sunbank was acquired by TransDigm in March 2019 as part of the Esterline Technologies
acquisition and is a leading global supplier of highly-engineered
interconnect solutions for harsh environments serving customers
primarily in aerospace, defense and space end markets. The
transaction is expected to be completed during the fourth quarter
of calendar 2019.
Fiscal 2019 Outlook
Mr. Stein stated, "We are increasing our full year guidance
primarily to include the strong performance of our legacy TransDigm
business and better than expected Esterline integration
performance." The guidance includes Souriau-Sunbank. Assuming no
additional acquisitions or divestitures, and based on current
market conditions, TransDigm now expects fiscal 2019 financial
guidance to be as follows:
- Net sales are anticipated to be in the range of $5,500 million to $5,550
million compared with $3,811
million in fiscal 2018 (an increase of $85 million at the mid-point);
- Net income from continuing operations is anticipated to be in
the range of $767 million to
$785 million compared with
$962 million in fiscal 2018 (an
increase of $71 million at the
mid-point) (1) ;
- Earnings per share from continuing operations is expected to be
in the range of $13.19 to
$13.51 per share based upon weighted
average shares outstanding of 56.3 compared with $16.28 per share in fiscal 2018 (an increase of
$1.26 at the mid-point)
(1);
- EBITDA As Defined is anticipated to be in the range of
$2,425 million to $2,445 million compared with $1,877 million in fiscal 2018 (an increase of
$90 million at the mid-point);
and
- Adjusted earnings per share is expected to be in the range of
$17.93 to $18.25 per share compared with $17.83 per share in fiscal 2018 (an increase of
$1.28 at the mid-point).
- Other key financial expectations for fiscal 2019 guidance:
-
- Net interest expense of $865
million;
- Depreciation and amortization expense of $220 million ($32
million of intangible backlog amortization is excluded from
adjusted earnings per share calculation);
- Acquisition-related transaction and integration costs of
$230 million; and
- GAAP and cash effective tax rate of 24% to 25%; adjusted tax
rate of 26.5%.
(1) Fiscal 2018 net
income includes a one-time provisional benefit of $146.4 million, or $2.63 per share due to the enactment of tax
reform. Excluding the one-time provisional tax benefit, fiscal 2018
earnings per share from continuing operations would be $13.65 per share.
Please see the attached table 6 for a reconciliation of EBITDA,
EBITDA As Defined to net income and reported earnings per share to
adjusted earnings per share guidance mid-point estimated for the
fiscal year ending September 30,
2019. Additionally, please see the attached table 7 for
comparison of the current fiscal year 2019 guidance versus the
previously issued fiscal year 2019 guidance.
Earnings Conference Call
TransDigm Group will host a conference call for investors and
security analysts on August 6, 2019, beginning at 11:00 a.m., Eastern Time. To join the call, dial
(866) 221-1741 and enter the pass code 8679873. International
callers should dial (270) 215-9922 and use the same pass code. A
live audio webcast can be accessed online at
http://www.transdigm.com. A slide presentation will also be
available for reference during the conference call; go to the
investor relations page of our website and click on
"Presentations."
The call will be archived on the website and available for
replay at approximately 2:00 p.m., Eastern
Time. A telephone replay will be available for one week by
dialing (855) 859-2056 and entering the pass code 8679873.
International callers should dial (404) 537-3406 and use the same
pass code.
About TransDigm Group
TransDigm Group, through its wholly-owned subsidiaries, is a
leading global designer, producer and supplier of highly engineered
aircraft components for use on nearly all commercial and military
aircraft in service today. Major product offerings, substantially
all of which are ultimately provided to end-users in the aerospace
industry, include mechanical/electro-mechanical actuators and
controls, ignition systems and engine technology, specialized pumps
and valves, power conditioning devices, specialized AC/DC electric
motors and generators, NiCad batteries and chargers, engineered
latching and locking devices, rods and locking devices, engineered
connectors and elastomers, databus and power controls, cockpit
security components and systems, specialized cockpit displays,
aircraft audio systems, specialized lavatory components, seat belts
and safety restraints, engineered interior surfaces and related
components, advanced sensor products, switches and relay panels,
advanced displays, thermal protection and insulation, lighting and
control technology, military personnel parachutes, high performance
hoists, winches and lifting devices, and cargo loading, handling
and delivery systems.
Non-GAAP Supplemental Information
EBITDA, EBITDA As Defined, EBITDA As Defined Margin, adjusted
net income and adjusted earnings per share are non-GAAP financial
measures presented in this press release as supplemental
disclosures to net income and reported results. TransDigm Group
defines EBITDA as earnings before interest, taxes, depreciation and
amortization and defines EBITDA As Defined as EBITDA plus certain
non-operating items, refinancing costs, acquisition-related costs,
transaction-related costs and non-cash charges incurred in
connection with certain employee benefit plans. TransDigm Group
defines adjusted net income as net income plus purchase accounting
backlog amortization expense, effects from the sale on businesses,
refinancing costs, acquisition-related costs, transaction-related
costs and non-cash charges incurred in connection with certain
employee benefit plans. EBITDA As Defined Margin represents EBITDA
As Defined as a percentage of net sales. TransDigm Group defines
adjusted diluted earnings per share as adjusted net income divided
by the total shares for basic and diluted earnings per share. For
more information regarding the computation of EBITDA, EBITDA As
Defined and adjusted net income and adjusted earnings per share,
please see the attached financial tables.
TransDigm Group presents these non-GAAP financial measures
because it believes that they are useful indicators of its
operating performance. TransDigm Group believes that EBITDA is
useful to investors because it is frequently used by securities
analysts, investors and other interested parties to measure
operating performance among companies with different capital
structures, effective tax rates and tax attributes, capitalized
asset values and employee compensation structures, all of which can
vary substantially from company to company. In addition, analysts,
rating agencies and others use EBITDA to evaluate a company's
ability to incur and service debt. EBITDA As Defined is used to
measure TransDigm Inc.'s compliance with the financial covenant
contained in its credit facility. TransDigm Group's management also
uses EBITDA As Defined to review and assess its operating
performance, to prepare its annual budget and financial projections
and to review and evaluate its management team in connection with
employee incentive programs. Moreover, TransDigm Group's management
uses EBITDA As Defined to evaluate acquisitions and as a liquidity
measure. In addition, TransDigm Group's management uses adjusted
net income as a measure of comparable operating performance between
time periods and among companies as it is reflective of changes in
pricing decisions, cost controls and other factors that affect
operating performance.
None of EBITDA, EBITDA As Defined, EBITDA As Defined Margin,
adjusted net income or adjusted earnings per share is a measurement
of financial performance under GAAP and such financial measures
should not be considered as an alternative to net income, operating
income, earnings per share, cash flows from operating activities or
other measures of performance determined in accordance with GAAP.
In addition, TransDigm Group's calculation of these non-GAAP
financial measures may not be comparable to the calculation of
similarly titled measures reported by other companies.
Although we use EBITDA and EBITDA As Defined as measures to
assess the performance of our business and for the other purposes
set forth above, the use of these non-GAAP financial measures as
analytical tools has limitations, and you should not consider any
of them in isolation, or as a substitute for analysis of our
results of operations as reported in accordance with GAAP. Some of
these limitations are:
- neither EBITDA nor EBITDA As Defined reflects the significant
interest expense, or the cash requirements necessary to service
interest payments, on our indebtedness;
- although depreciation and amortization are non-cash charges,
the assets being depreciated and amortized will often have to be
replaced in the future, and neither EBITDA nor EBITDA As Defined
reflects any cash requirements for such replacements;
- the omission of the substantial amortization expense associated
with our intangible assets further limits the usefulness of EBITDA
and EBITDA As Defined;
- neither EBITDA nor EBITDA As Defined includes the payment of
taxes, which is a necessary element of our operations; and
- EBITDA As Defined excludes the cash expense we have incurred to
integrate acquired businesses into our operations, which is a
necessary element of certain of our acquisitions.
Forward-Looking Statements
Statements in this press release that are not historical facts,
including statements under the heading "Fiscal 2019 Outlook," are
forward-looking statements within the meaning of the Private
Securities Litigation Reform Act of 1995.Words such as "believe,"
"may," "will," "should," "expect," "intend," "plan," "predict,"
"anticipate," "estimate," or "continue" and other words and terms
of similar meaning may identify forward-looking statements.
All forward-looking statements involve risks and uncertainties
which could affect TransDigm Group's actual results and could cause
its actual results to differ materially from those expressed or
implied in any forward-looking statements made by, or on behalf of,
TransDigm Group. These risks and uncertainties include but are not
limited to: the sensitivity of our business to the number of flight
hours that our customers' planes spend aloft and our customers'
profitability, both of which are affected by general economic
conditions; future geopolitical or worldwide events; cyber-security
threats and natural disasters; our reliance on certain customers;
the U.S. defense budget and risks associated with being a
government supplier; failure to maintain government or industry
approvals; failure to complete or successfully integrate
acquisitions, including our acquisition of Esterline; our
indebtedness; potential environmental liabilities; liabilities
arising in connection with litigation; increases in raw material
costs, taxes and labor costs that cannot be recovered in product
pricing; risks and costs associated with our international sales
and operations; and other risk factors. Further information
regarding the important factors that could cause actual results to
differ materially from projected results can be found in TransDigm
Group's Annual Report on Form 10-K and other reports that TransDigm
Group or its subsidiaries have filed with the Securities and
Exchange Commission. Except as required by law, TransDigm Group
undertakes no obligation to revise or update the forward-looking
statements contained in this press release.
Contact:
|
|
Liza Sabol
|
|
|
Director of Investor
Relations
|
|
|
216-706-2945
|
|
|
ir@transdigm.com
|
TRANSDIGM GROUP
INCORPORATED
|
|
|
|
|
|
|
CONDENSED
CONSOLIDATED STATEMENTS OF INCOME
|
|
|
|
|
FOR THE THIRTEEN
AND THIRTY-NINE WEEK PERIODS ENDED
|
|
Table
1
|
JUNE 29, 2019 AND
JUNE 30, 2018
|
|
|
|
|
(Amounts in
thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Thirteen Week
Periods Ended
|
|
Thirty-Nine Week
Periods Ended
|
|
|
June 29,
2019
|
|
June 30,
2018
|
|
June 29,
2019
|
|
June 30,
2018
|
NET SALES
|
|
$
|
1,658,319
|
|
|
$
|
980,662
|
|
|
$
|
3,847,559
|
|
|
$
|
2,761,692
|
|
COST OF
SALES
|
|
896,845
|
|
|
411,142
|
|
|
1,862,648
|
|
|
1,181,448
|
|
GROSS
PROFIT
|
|
761,474
|
|
|
569,520
|
|
|
1,984,911
|
|
|
1,580,244
|
|
SELLING AND
ADMINISTRATIVE EXPENSES
|
|
274,557
|
|
|
112,816
|
|
|
561,307
|
|
|
326,208
|
|
AMORTIZATION OF
INTANGIBLE ASSETS
|
|
41,889
|
|
|
19,224
|
|
|
84,986
|
|
|
53,793
|
|
INCOME FROM
OPERATIONS
|
|
445,028
|
|
|
437,480
|
|
|
1,338,618
|
|
|
1,200,243
|
|
INTEREST EXPENSE -
NET
|
|
241,292
|
|
|
167,577
|
|
|
614,701
|
|
|
489,776
|
|
REFINANCING
COSTS
|
|
106
|
|
|
4,159
|
|
|
3,540
|
|
|
5,910
|
|
OTHER (INCOME)
EXPENSE
|
|
(1,889)
|
|
|
203
|
|
|
(2,090)
|
|
|
865
|
|
INCOME FROM
CONTINUING OPERATIONS
BEFORE INCOME TAXES
|
|
205,519
|
|
|
265,541
|
|
|
722,467
|
|
|
703,692
|
|
INCOME TAX
PROVISION
|
|
60,909
|
|
|
48,150
|
|
|
179,183
|
|
|
(27,550)
|
|
INCOME FROM
CONTINUING OPERATIONS
INCLUDING NONCONTROLLING INTERESTS
|
|
144,610
|
|
|
217,391
|
|
|
543,284
|
|
|
731,242
|
|
LOSS FROM
DISCONTINUED OPERATIONS, NET
OF TAX
|
|
—
|
|
|
(145)
|
|
|
—
|
|
|
(2,943)
|
|
NET INCOME INCLUDING
NONCONTROLLING
INTERESTS
|
|
144,610
|
|
|
217,246
|
|
|
543,284
|
|
|
728,299
|
|
NET INCOME
ATTRIBUTABLE TO
NONCONTROLLING INTERESTS
|
|
(160)
|
|
|
—
|
|
|
(384)
|
|
|
—
|
|
NET INCOME
ATTRIBUTABLE TO TD GROUP
|
|
$
|
144,450
|
|
|
$
|
217,246
|
|
|
$
|
542,900
|
|
|
$
|
728,299
|
|
NET INCOME APPLICABLE
TO TD GROUP
COMMON STOCK
|
|
$
|
144,450
|
|
|
$
|
217,246
|
|
|
$
|
518,591
|
|
|
$
|
672,151
|
|
Net earnings per
share attributable to TD Group
stockholders:
|
|
|
|
|
|
|
|
|
Net earnings per
share from continuing operations - basic
and diluted
|
|
$
|
2.57
|
|
|
$
|
3.91
|
|
|
$
|
9.22
|
|
|
$
|
12.14
|
|
Net loss per share
from discontinued operations - basic
and diluted
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.05)
|
|
Net earnings per
share
|
|
$
|
2.57
|
|
|
$
|
3.91
|
|
|
$
|
9.22
|
|
|
$
|
12.09
|
|
Weighted-average
shares outstanding:
|
|
|
|
|
|
|
|
|
Basic and
diluted
|
|
56,265
|
|
|
55,597
|
|
|
56,265
|
|
|
55,598
|
|
TRANSDIGM GROUP
INCORPORATED
|
|
|
|
SUPPLEMENTAL
INFORMATION - RECONCILIATION OF EBITDA,
|
|
|
EBITDA AS DEFINED
TO NET INCOME
|
|
|
|
|
FOR THE THIRTEEN
AND THIRTY-NINE WEEK PERIODS ENDED
|
|
Table
2
|
JUNE 29, 2019 AND
JUNE 30, 2018
|
|
|
|
|
(Amounts in
thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Thirteen Week
Periods Ended
|
|
Thirty-Nine Week
Periods Ended
|
|
|
June 29,
2019
|
|
June 30,
2018
|
|
June 29,
2019
|
|
June 30,
2018
|
Net income including
noncontrolling interests
|
|
$
|
144,610
|
|
|
$
|
217,246
|
|
|
$
|
543,284
|
|
|
$
|
728,299
|
|
Less: Loss from
discontinued operations, net of tax (1)
|
|
—
|
|
|
(145)
|
|
|
—
|
|
|
(2,943)
|
|
Income from
continuing operations including
noncontrolling interests
|
|
144,610
|
|
|
217,391
|
|
|
543,284
|
|
|
731,242
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
Depreciation and
amortization expense
|
|
71,318
|
|
|
33,925
|
|
|
147,544
|
|
|
95,534
|
|
Interest expense,
net
|
|
241,292
|
|
|
167,577
|
|
|
614,701
|
|
|
489,776
|
|
Income tax
provision
|
|
60,909
|
|
|
48,150
|
|
|
179,183
|
|
|
(27,550)
|
|
EBITDA
|
|
518,129
|
|
|
467,043
|
|
|
1,484,712
|
|
|
1,289,002
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
Acquisition-related
expenses and adjustments (2)
|
|
136,385
|
|
|
10,381
|
|
|
186,451
|
|
|
16,940
|
|
Non-cash stock
compensation expense (3)
|
|
31,809
|
|
|
13,708
|
|
|
70,082
|
|
|
36,411
|
|
Refinancing costs
(4)
|
|
106
|
|
|
4,159
|
|
|
3,540
|
|
|
5,910
|
|
Other, net
(5)
|
|
4,568
|
|
|
(8,150)
|
|
|
4,658
|
|
|
3,534
|
|
Gross Adjustments to
EBITDA
|
|
172,868
|
|
|
20,098
|
|
|
264,731
|
|
|
62,795
|
|
EBITDA As
Defined
|
|
$
|
690,997
|
|
|
$
|
487,141
|
|
|
$
|
1,749,443
|
|
|
$
|
1,351,797
|
|
EBITDA As Defined,
Margin (6)
|
|
41.7
|
%
|
|
49.7
|
%
|
|
45.5
|
%
|
|
48.9
|
%
|
|
|
(1)
|
During the fourth
quarter of fiscal 2017, the Company committed to disposing of
Schroth in connection with the settlement of a Department of
Justice investigation into the competitive effects of the
acquisition. Therefore, Schroth was classified as held-for-sale
beginning September 30, 2017. On January 26, 2018, the Company
completed the sale of Schroth in a management buyout to a private
equity fund and certain members of Schroth management for
approximately $61.4 million, which included a working capital
adjustment of $0.3 million that was settled in July
2018.
|
|
|
(2)
|
Represents accounting
adjustments to inventory associated with acquisitions of businesses
and product lines that were charged to cost of sales when the
inventory was sold; costs incurred to integrate acquired businesses
and product lines into TD Group's operations, facility relocation
costs and other acquisition-related costs; transaction-related
costs comprising deal fees; legal, financial and tax due diligence
expenses; and valuation costs that are required to be expensed as
incurred.
|
|
|
(3)
|
Represents the
compensation expense recognized by TD Group under our stock
incentive plans.
|
|
|
(4)
|
Represents costs
expensed related to debt financing activities, including new
issuances, extinguishments, refinancings and amendments to existing
agreements.
|
|
|
(5)
|
Primarily represents
foreign currency transaction gain or loss, payroll withholding
taxes related to dividend equivalent payments and stock option
exercises, non-service related pension costs, deferred compensation
and gain or loss on sale of fixed assets.
|
|
|
(6)
|
The EBITDA As Defined
margin represents the amount of EBITDA As Defined as a percentage
of sales.
|
TRANSDIGM GROUP
INCORPORATED
|
|
|
|
|
SUPPLEMENTAL
INFORMATION - RECONCILIATION OF
|
|
|
|
|
REPORTED EARNINGS
PER SHARE TO
|
|
|
|
|
ADJUSTED EARNINGS
PER SHARE
|
|
|
|
|
FOR THE THIRTEEN
AND THIRTY-NINE WEEK PERIODS ENDED
|
|
Table
3
|
JUNE 29, 2019 AND
JUNE 30, 2018
|
|
|
|
|
(Amounts in
thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Thirteen Week
Periods Ended
|
|
Thirty-Nine Week
Periods Ended
|
|
|
June 29,
2019
|
|
June 30,
2018
|
|
June 29,
2019
|
|
June 30,
2018
|
Reported Earnings
Per Share
|
|
|
|
|
|
|
|
|
Income from
continuing operations including
noncontrolling interests
|
|
$
|
144,610
|
|
|
$
|
217,391
|
|
|
$
|
543,284
|
|
|
$
|
731,242
|
|
Net income
attributable to noncontrolling interests
|
|
(160)
|
|
|
—
|
|
|
(384)
|
|
|
—
|
|
Net income from
continuing operations attributable to
TD Group
|
|
144,450
|
|
|
217,391
|
|
|
542,900
|
|
|
731,242
|
|
Less dividends paid
on participating securities
|
|
—
|
|
|
—
|
|
|
(24,309)
|
|
|
(56,148)
|
|
|
|
144,450
|
|
|
217,391
|
|
|
518,591
|
|
|
675,094
|
|
Loss from
discontinued operations, net of tax
|
|
—
|
|
|
(145)
|
|
|
—
|
|
|
(2,943)
|
|
Net income applicable
to TD Group common stock -
basic and diluted
|
|
$
|
144,450
|
|
|
$
|
217,246
|
|
|
$
|
518,591
|
|
|
$
|
672,151
|
|
Weighted-average
shares outstanding under the two-
class method
|
|
|
|
|
|
|
|
|
Weighted-average
common shares outstanding
|
|
53,208
|
|
|
52,470
|
|
|
52,994
|
|
|
52,241
|
|
Vested options deemed
participating securities
|
|
3,057
|
|
|
3,127
|
|
|
3,271
|
|
|
3,357
|
|
Total shares for
basic and diluted earnings per share
|
|
56,265
|
|
|
55,597
|
|
|
56,265
|
|
|
55,598
|
|
Net earnings per
share attributable to TD Group from
continuing operations - basic and diluted
|
|
$
|
2.57
|
|
|
$
|
3.91
|
|
|
$
|
9.22
|
|
|
$
|
12.14
|
|
Net earnings per
share attributable to TD Group from
discontinued operations - basic and diluted
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.05)
|
|
Basic and diluted
earnings per share
|
|
$
|
2.57
|
|
|
$
|
3.91
|
|
|
$
|
9.22
|
|
|
$
|
12.09
|
|
Adjusted Earnings
Per Share
|
|
|
|
|
Net income from
continuing operations
|
|
$
|
144,610
|
|
|
$
|
217,391
|
|
|
$
|
543,284
|
|
|
$
|
731,242
|
|
Gross adjustments to
EBITDA
|
|
172,868
|
|
|
20,098
|
|
|
264,731
|
|
|
62,795
|
|
Purchase accounting
backlog amortization
|
|
14,233
|
|
|
2,024
|
|
|
18,943
|
|
|
3,108
|
|
Tax
adjustment
|
|
(53,328)
|
|
|
(16,292)
|
|
|
(95,259)
|
|
|
(49,998)
|
|
Adjusted net
income
|
|
$
|
278,383
|
|
|
$
|
223,221
|
|
|
$
|
731,699
|
|
|
$
|
747,147
|
|
Adjusted diluted
earnings per share under the two-class
method
|
|
$
|
4.95
|
|
|
$
|
4.01
|
|
|
$
|
13.01
|
|
|
$
|
13.44
|
|
Diluted Earnings
Per Share to Adjusted Earnings Per
Share
|
|
|
|
|
Diluted earnings per
share from continuing operations
|
|
$
|
2.57
|
|
|
$
|
3.91
|
|
|
$
|
9.22
|
|
|
$
|
12.14
|
|
Adjustments to
diluted earnings per share:
|
|
|
|
|
|
|
|
|
Inclusion of the dividend equivalent payments
|
|
—
|
|
|
—
|
|
|
0.43
|
|
|
1.01
|
|
Non-cash
stock compensation expense
|
|
0.40
|
|
|
0.19
|
|
|
0.91
|
|
|
0.64
|
|
Acquisition-related expenses
|
|
1.90
|
|
|
0.17
|
|
|
2.65
|
|
|
0.35
|
|
Refinancing costs
|
|
—
|
|
|
0.06
|
|
|
0.04
|
|
|
0.10
|
|
Reduction in income tax provision due to excess tax
benefits on stock compensation
|
|
0.02
|
|
|
(0.20)
|
|
|
(0.32)
|
|
|
(0.86)
|
|
Other,
net
|
|
0.06
|
|
|
(0.12)
|
|
|
0.08
|
|
|
0.06
|
|
Adjusted earnings per
share
|
|
4.95
|
|
|
4.01
|
|
|
13.01
|
|
|
13.44
|
|
Less: One-time impact
of tax reform
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2.65)
|
|
Adjusted earnings per
share excluding tax reform
|
|
$
|
4.95
|
|
|
$
|
4.01
|
|
|
$
|
13.01
|
|
|
$
|
10.79
|
|
TRANSDIGM GROUP
INCORPORATED
|
|
|
|
|
SUPPLEMENTAL
INFORMATION - RECONCILIATION OF NET CASH
|
|
Table
4
|
PROVIDED BY
OPERATING ACTIVITIES TO EBITDA,
|
|
EBITDA AS
DEFINED
|
|
FOR THE
THIRTY-NINE WEEK PERIODS ENDED
|
|
JUNE 29, 2019 AND
JUNE 30, 2018
|
|
|
|
(Amounts in
thousands)
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
Thirty-Nine Week
Periods Ended
|
|
|
June 29,
2019
|
|
June 30,
2018
|
Net cash provided by
operating activities
|
|
$
|
768,356
|
|
|
$
|
690,910
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
Changes in assets and
liabilities, net of effects from acquisitions of
businesses
|
|
21,442
|
|
|
31,112
|
|
Interest expense -
net (1)
|
|
594,503
|
|
|
473,597
|
|
Income tax provision
- current
|
|
174,033
|
|
|
139,233
|
|
Non-cash stock
compensation expense (2)
|
|
(70,082)
|
|
|
(36,411)
|
|
Refinancing costs
(4)
|
|
(3,540)
|
|
|
(5,910)
|
|
EBITDA from
discontinued operations (6)
|
|
—
|
|
|
(364)
|
|
EBITDA
|
|
1,484,712
|
|
|
1,292,167
|
|
Adjustments:
|
|
|
|
|
Acquisition-related
expenses (3)
|
|
186,451
|
|
|
16,940
|
|
Non-cash stock
compensation expense (2)
|
|
70,082
|
|
|
36,411
|
|
Refinancing costs
(4)
|
|
3,540
|
|
|
5,910
|
|
Other, net
(5)
|
|
4,658
|
|
|
3,534
|
|
EBITDA As
Defined
|
|
$
|
1,749,443
|
|
|
$
|
1,354,962
|
|
|
|
(1)
|
Represents interest
expense excluding the amortization of debt issue costs and premium
and discount on debt.
|
|
|
(2)
|
Represents the
compensation expense recognized by TD Group under our stock
incentive plans.
|
|
|
(3)
|
Represents accounting
adjustments to inventory associated with acquisitions of businesses
and product lines that were charged to cost of sales when the
inventory was sold; costs incurred to integrate acquired businesses
and product lines into TD Group's operations, facility relocation
costs and other acquisition-related costs; transaction-related
costs comprising deal fees; legal, financial and tax due diligence
expenses and valuation costs that are required to be expensed as
incurred.
|
|
|
(4)
|
Represents costs
expensed related to debt financing activities, including new
issuances, extinguishments, refinancings and amendments to existing
agreements.
|
|
|
(5)
|
Primarily represents
foreign currency transaction gain or loss, payroll withholding
taxes related to dividend equivalent payments and stock option
exercises, non-service related pension costs, deferred compensation
and gain or loss on sale of fixed assets.
|
|
|
(6)
|
During the fourth
quarter of fiscal 2017, the Company committed to disposing of
Schroth in connection with the settlement of a Department of
Justice investigation into the competitive effects of the
acquisition. Therefore, Schroth was classified as held-for-sale
beginning September 30, 2017. On January 26, 2018, the Company
completed the sale of Schroth in a management buyout to a private
equity fund and certain members of Schroth management for
approximately $61.4 million, which included a working capital
adjustment of $0.3 million that was settled in July
2018.
|
TRANSDIGM GROUP
INCORPORATED
|
|
|
|
SUPPLEMENTAL
INFORMATION - BALANCE SHEET DATA
|
|
Table
5
|
(Amounts in
thousands)
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
June 29,
2019
|
|
September 30,
2018
|
Cash and cash
equivalents
|
|
$
|
2,716,812
|
|
|
$
|
2,073,017
|
|
Trade accounts
receivable - net
|
|
1,162,345
|
|
|
704,310
|
|
Inventories -
net
|
|
1,413,934
|
|
|
805,292
|
|
Current portion of
long-term debt
|
|
80,863
|
|
|
75,817
|
|
Short-term
borrowings-trade receivable securitization facility
|
|
299,951
|
|
|
299,519
|
|
Accounts
payable
|
|
310,448
|
|
|
173,603
|
|
Accrued current
liabilities
|
|
689,378
|
|
|
351,443
|
|
Long-term
debt
|
|
16,495,885
|
|
|
12,501,946
|
|
Total TD Group
stockholders' deficit
|
|
(1,321,244)
|
|
|
(1,808,471)
|
|
TRANSDIGM GROUP
INCORPORATED
|
|
|
|
|
|
SUPPLEMENTAL
INFORMATION - RECONCILIATION OF EBITDA,
|
|
|
EBITDA AS DEFINED
TO NET INCOME AND REPORTED EARNINGS
|
|
|
PER SHARE TO
ADJUSTED EARNINGS PER SHARE GUIDANCE MID-POINT
|
|
Table
6
|
FOR THE FISCAL
YEAR ENDING SEPTEMBER 30, 2019
|
|
|
|
|
(Amounts in
millions, except per share amounts)
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
Issued August
6,
2019 - Current
|
|
Issued May 7,
2019 - Prior
|
|
|
|
|
GUIDANCE
MID-POINT
|
|
GUIDANCE
MID-POINT
|
|
CHANGE
|
|
|
Year
Ended
|
|
Year
Ended
|
|
|
|
|
September
30,
|
|
September
30,
|
|
|
|
|
2019
|
|
2019
|
|
|
Net income
|
|
$
|
776
|
|
|
$
|
705
|
|
|
$
|
71
|
|
Adjustments:
|
|
|
|
|
|
|
Depreciation and
amortization expense
|
|
220
|
|
|
220
|
|
|
—
|
|
Interest expense -
net
|
|
865
|
|
|
880
|
|
|
(15)
|
|
Income tax
provision
|
|
247
|
|
|
227
|
|
|
20
|
|
EBITDA
|
|
2,108
|
|
|
2,032
|
|
|
76
|
|
Adjustments:
|
|
|
|
|
|
|
Acquisition-related
expenses and adjustments (1) and other, net
(1)
|
|
230
|
|
|
235
|
|
|
(5)
|
|
Non-cash stock
compensation expense (1)
|
|
93
|
|
|
74
|
|
|
19
|
|
Refinancing costs
(1)
|
|
4
|
|
|
4
|
|
|
—
|
|
Gross Adjustments to
EBITDA
|
|
327
|
|
|
313
|
|
|
14
|
|
EBITDA As
Defined
|
|
$
|
2,435
|
|
|
$
|
2,345
|
|
|
$
|
90
|
|
EBITDA As Defined,
Margin (1)
|
|
44.1
|
%
|
|
43.1
|
%
|
|
1.0
|
%
|
|
|
|
|
|
|
|
Earnings per
share
|
|
$
|
13.35
|
|
|
$
|
12.09
|
|
|
$
|
1.26
|
|
Adjustments to
earnings per share:
|
|
|
|
|
|
|
Inclusion of the
dividend equivalent payments
|
|
0.43
|
|
|
0.43
|
|
|
—
|
|
Non-cash stock
compensation expense
|
|
1.21
|
|
|
0.98
|
|
|
0.23
|
|
Acquisition-related
expenses and adjustments and other, net
|
|
3.42
|
|
|
3.52
|
|
|
(0.10)
|
|
Refinancing
costs
|
|
0.05
|
|
|
0.04
|
|
|
0.01
|
|
Reduction in income
tax provision due to excess tax benefits on
stock compensation
|
|
(0.37)
|
|
|
(0.25)
|
|
|
(0.12)
|
|
Adjusted earnings per
share
|
|
$
|
18.09
|
|
|
$
|
16.81
|
|
|
$
|
1.28
|
|
|
|
|
|
|
|
|
Weighted-average
shares outstanding
|
|
56.3
|
|
|
56.3
|
|
|
|
|
(1) Refer to Table 2 above for
definitions of Non-GAAP measurement adjustments.
|
TRANSDIGM GROUP
INCORPORATED
|
|
|
SUPPLEMENTAL
INFORMATION
|
|
|
CURRENT FISCAL
YEAR 2019 GUIDANCE VERSUS PRIOR FISCAL YEAR
2019 GUIDANCE
|
Table
7
|
|
(Amounts in
millions, except per share amounts)
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
Current
|
|
Prior
|
|
|
|
|
Fiscal Year
2019
|
|
Fiscal Year
2019
|
|
|
|
|
Guidance
|
|
Guidance
|
|
Change
at
|
|
|
Issued August
6,
2019
|
|
Issued May 7,
2019
|
|
Mid-Point
|
|
Sales
|
$5,500 to
$5,550
|
|
$5,395 to
$5,485
|
|
$85
|
|
|
|
|
|
|
|
|
GAAP Net Income from
Continuing Operations
|
$767 to
$785
|
|
$686 to
$724
|
|
$71
|
|
|
|
|
|
|
|
|
GAAP Earnings Per
Share from Continuing Operations
|
$13.19 to
$13.51
|
|
$11.75 to
$12.43
|
|
$1.26
|
|
|
|
|
|
|
|
|
EBITDA As
Defined
|
$2,425 to
$2,445
|
|
$2,325 to
$2,365
|
|
$90
|
|
|
|
|
|
|
|
|
Adjusted Earnings Per
Share
|
$17.93 to
$18.25
|
|
$16.47 to
$17.15
|
|
$1.28
|
|
|
|
|
|
|
|
|
Weighted-Average
Shares Outstanding
|
56.3
|
|
56.3
|
|
—
|
|