CLEVELAND, May 9, 2017 /PRNewswire/ -- TransDigm Group Incorporated (NYSE: TDG), a
leading global designer, producer and supplier of highly engineered aircraft components, today reported results for the second
quarter ended April 1, 2017.
Highlights for the second quarter include:
- Net sales of $873.2 million, up 9.6% from $796.8
million;
- Net income of $155.5 million, up 9.8% from $141.7
million;
- Earnings per share of $2.78, up 10.3% from $2.52:
- EBITDA As Defined of $421.2 million, up 14.3% from $368.6
million;
- Adjusted earnings per share of $3.02, up 5.6% from $2.86;
and
- Upward revision to fiscal 2017 sales, EBITDA As defined and adjusted earnings per share guidance.
Net sales for the quarter rose 9.6%, or $76.4 million, to $873.2
million from $796.8 million in the comparable quarter a year ago. The favorable contribution
from the businesses acquired in the last twelve month period was $69.7 million. Organic net sales
growth was up approximately 1%.
Net income for the quarter increased 9.8% to $155.5 million, or $2.78 per share, compared to $141.7 million, or $2.52 per share, in the comparable quarter a year ago. The increase in net income primarily reflects the
increase in net sales described above; improvements to our operating margin resulting from the strength of our proprietary
products and continued productivity efforts; and lower acquisition-related costs. This growth in net income was partially offset
by higher interest expense.
Adjusted net income for the quarter rose 5.2% to $168.9 million, or $3.02 per share, from $160.5 million, or $2.86 per
share, in the comparable quarter a year ago.
EBITDA for the quarter increased 16.5% to $397.7 million from $341.4
million for the comparable quarter a year ago. EBITDA As Defined for the period increased 14.3% to $421.2 million compared with $368.6 million in the comparable quarter a year
ago. EBITDA As Defined as a percentage of net sales for the quarter was 48.2%.
"Commercial aftermarket revenues for the current fiscal second quarter compared slightly unfavorably to a very difficult
comparison in the prior year quarter. On a positive note, most of our commercial aftermarket businesses had higher
revenues versus the prior year quarter. Additionally, year-to-date commercial aftermarket bookings are running significantly
ahead of shipments," stated W. Nicholas Howley, TransDigm Group's Chairman and Chief Executive
Officer. "Our overall performance was in-line with our expectations for both the second quarter and first half of our fiscal
2017, despite some modest puts and takes across our markets. Commercial aftermarket revenues have been a little softer but this
has been mostly offset by stronger defense revenues. Bookings, in not only the commercial aftermarket, but all of our major
markets, have exceeded shipments. This contributes to our confidence in the growth for the second half of our fiscal year.
Our year-to-date reported EBITDA As Defined margin continued to expand to 48%, up two margin points versus the prior year period,
demonstrating our continual focus on the fundamentals of value generation for our shareholders.
During the quarter we opportunistically took advantage of a compelling share price and repurchased $340
million of our common stock. We view share repurchases like any other investment opportunity and we believe the investment
will meet or exceed our stringent return requirements."
During the thirteen week period ended April 1, 2017, TransDigm repurchased 1,517,824 shares of
its common stock with a weighted average per share price of $224 at an aggregate cost of
approximately $340 million. On March 7, 2017, our Board of Directors
authorized a new $600 million stock repurchase program to replace the existing repurchase program
permitting the repurchase of a portion of TransDigm's outstanding shares. As of April 1, 2017, the
remaining amount of repurchases allowed under the new program was approximately $410 million.
As previously reported, on February 22, 2017, TransDigm acquired the stock of Schroth Safety
Products GmbH and certain aviation and defense assets and liabilities from subsidiaries of Takata Corporation for approximately
$90 million in cash. The primary businesses purchased were that of Schroth Safety Products GmbH and
Takata Protection Systems Inc., both of which will be known going forward as Schroth. The Schroth businesses design and
manufacture proprietary, highly engineered, advanced safety systems for aviation, racing and military ground vehicles throughout
the world.
Also during the quarter, TransDigm successfully completed an offering of an additional $300
million aggregate principal amount of 6.5% senior subordinated notes due 2025.
Year-to-Date Results
Net sales for the twenty-six week period ended April 1, 2017 rose 12.6% to $1,687.3 million from $1,498.5 million in the comparable period last year.
Organic net sales growth was approximately 2.1%.
Net income for the twenty-six week period ended April 1, 2017 increased 1.2% to $274.4 million, or $3.17 per share, compared with $271.1
million, or $4.75 per share, in the comparable period last year. Earnings per
share were reduced in both 2017 and 2016 by $1.71 per share and $0.05
per share, respectively, representing dividend equivalent payments made during each fiscal year. The increase in net income
primarily reflects growth in net sales described above and improvements to our operating margin resulting from the strength of
our proprietary products and continued productivity efforts. This growth in net income was partially offset by higher interest
expense due to an increase in the level of outstanding borrowings to $11.2 billion from
$8.4 billion outstanding in the comparable period last year due to an incremental $1.9 billion issued in June 2016, a net incremental $0.6
billion issued in November 2016 and incremental $0.3 billion
issued in February 2017. The additional debt was primarily used to fund acquisitions, share
repurchases and the $24 per share special dividend paid in November
2016. The current year also included costs attributable to the debt financing activity of $35.6
million.
Adjusted net income for the twenty-six week period ended April 1, 2017 rose 8.6% to $314.2 million, or $5.59 per share, from $289.2
million, or $5.12 per share, in the comparable period a year ago.
EBITDA for the twenty-six week period ended April 1, 2017 increased 12.0% to $720.7 million from $643.7 million for the comparable period a year ago.
EBITDA As Defined for the period increased 17.2% to $806.2 million compared with $688.0 million in the comparable period a year ago. EBITDA As Defined as a percentage of net sales for
the period was 47.8%.
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 2017 Outlook
Mr. Howley continued, "We are updating the full year fiscal 2017 guidance primarily to reflect our current expectations for
the second half of our fiscal year, the recent acquisition of Schroth, lower weighted average shares and higher interest
expense."
Assuming no additional acquisitions, the revised guidance is as follows:
- Net sales are anticipated to be in the range of $3,530 million to $3,570 million compared
with $3,171 million in fiscal 2016;
- Net income is anticipated to be in the range of $605 million to $619 million compared with
$586 million in fiscal 2016;
- Earnings per share are expected to be in the range of $9.16 to $9.40 per share based upon
weighted average shares outstanding of 55.6 compared with $10.39 per share in fiscal 2016;
- EBITDA As Defined is anticipated to be in the range of $1,693 million to $1,713 million
compared with $1,495 million in fiscal 2016; and
- Adjusted earnings per share are expected to be in the range of $12.09 to $12.33 per share
compared with $11.49 per share in fiscal 2016.
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, 2017. Additionally, please see the attached table 7 for comparison of the current fiscal year 2017 guidance
versus the previously issued fiscal year 2017 guidance.
Earnings Conference Call
TransDigm Group will host a conference call for investors and security analysts on May 9, 2017, beginning at 11:00 a.m., Eastern Time. To join the call, dial (888) 558-9538 and enter the pass code 14042088.
International callers should dial (760) 666-3183 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 two weeks by dialing (855) 859-2056 and entering the pass code
14042088. 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, seatbelts and safety restraints,
engineered interior surfaces and related components, 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 2017 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; our substantial indebtedness;
potential environmental liabilities; 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.
TRANSDIGM GROUP INCORPORATED
|
|
|
|
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
|
|
|
|
|
FOR THE THIRTEEN AND TWENTY-SIX WEEK PERIODS ENDED
|
|
Table 1
|
APRIL 1, 2017 AND APRIL 2, 2016
|
|
(Amounts in thousands, except per share amounts)
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Thirteen Week Periods Ended
|
|
Twenty-Six Week Periods Ended
|
|
|
April 1, 2017
|
|
April 2, 2016
|
|
April 1, 2017
|
|
April 2, 2016
|
NET SALES
|
|
$
|
873,232
|
|
|
$
|
796,801
|
|
|
$
|
1,687,250
|
|
|
$
|
1,498,496
|
|
COST OF SALES
|
|
382,144
|
|
|
371,140
|
|
|
751,907
|
|
|
698,267
|
|
GROSS PROFIT
|
|
491,088
|
|
|
425,661
|
|
|
935,343
|
|
|
800,229
|
|
SELLING AND ADMINISTRATIVE EXPENSES
|
|
102,592
|
|
|
95,064
|
|
|
204,307
|
|
|
177,267
|
|
AMORTIZATION OF INTANGIBLE ASSETS
|
|
22,134
|
|
|
18,522
|
|
|
47,665
|
|
|
34,845
|
|
INCOME FROM OPERATIONS
|
|
366,362
|
|
|
312,075
|
|
|
683,371
|
|
|
588,117
|
|
INTEREST EXPENSE - NET
|
|
147,842
|
|
|
111,288
|
|
|
293,846
|
|
|
223,271
|
|
REFINANCING COSTS
|
|
3,507
|
|
|
—
|
|
|
35,591
|
|
|
—
|
|
INCOME BEFORE INCOME TAXES
|
|
215,013
|
|
|
200,787
|
|
|
353,934
|
|
|
364,846
|
|
INCOME TAX PROVISION
|
|
59,508
|
|
|
59,104
|
|
|
79,558
|
|
|
93,722
|
|
NET INCOME
|
|
$
|
155,505
|
|
|
$
|
141,683
|
|
|
$
|
274,376
|
|
|
$
|
271,124
|
|
NET INCOME APPLICABLE TO COMMON STOCK
|
|
$
|
155,505
|
|
|
$
|
141,683
|
|
|
$
|
178,405
|
|
|
$
|
268,124
|
|
Net earnings per share:
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
$
|
2.78
|
|
|
$
|
2.52
|
|
|
$
|
3.17
|
|
|
$
|
4.75
|
|
Cash dividends paid per common share
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
24.00
|
|
|
$
|
—
|
|
Weighted-average shares outstanding:
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
55,894
|
|
|
56,134
|
|
|
56,211
|
|
|
56,475
|
|
TRANSDIGM GROUP INCORPORATED
|
|
|
|
|
|
|
SUPPLEMENTAL INFORMATION - RECONCILIATION OF EBITDA,
|
|
|
EBITDA AS DEFINED TO NET INCOME
|
|
|
|
|
FOR THE THIRTEEN AND TWENTY-SIX WEEK PERIODS ENDED
|
|
Table 2
|
APRIL 1, 2017 AND APRIL 2, 2016
|
|
(Amounts in thousands, except per share amounts)
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Thirteen Week Periods Ended
|
|
Twenty-Six Week Periods Ended
|
|
|
April 1, 2017
|
|
April 2, 2016
|
|
April 1, 2017
|
|
April 2, 2016
|
Net income
|
|
$
|
155,505
|
|
|
$
|
141,683
|
|
|
$
|
274,376
|
|
|
$
|
271,124
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
Depreciation and amortization expense
|
|
34,879
|
|
|
29,337
|
|
|
72,927
|
|
|
55,537
|
|
Interest expense, net
|
|
147,842
|
|
|
111,288
|
|
|
293,846
|
|
|
223,271
|
|
Income tax provision
|
|
59,508
|
|
|
59,104
|
|
|
79,558
|
|
|
93,722
|
|
EBITDA
|
|
397,734
|
|
|
341,412
|
|
|
720,707
|
|
|
643,654
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
Acquisition-related expenses and adjustments (1)
|
|
8,104
|
|
|
17,623
|
|
|
26,672
|
|
|
24,847
|
|
Non-cash stock compensation expense (2)
|
|
11,106
|
|
|
11,767
|
|
|
21,126
|
|
|
22,448
|
|
Refinancing costs (3)
|
|
3,507
|
|
|
—
|
|
|
35,591
|
|
|
—
|
|
Other, net (4)
|
|
764
|
|
|
(2,197)
|
|
|
2,069
|
|
|
(2,931)
|
|
Gross Adjustments to EBITDA
|
|
23,481
|
|
|
27,193
|
|
|
85,458
|
|
|
44,364
|
|
EBITDA As Defined
|
|
$
|
421,215
|
|
|
$
|
368,605
|
|
|
$
|
806,165
|
|
|
$
|
688,018
|
|
EBITDA As Defined, Margin (5)
|
|
48.2
|
%
|
|
46.3
|
%
|
|
47.8
|
%
|
|
45.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) 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.
|
|
(2) Represents the compensation expense recognized by TD Group
under our stock incentive plans.
|
|
(3) For the thirteen week period ended April 1, 2017, represents
debt issuance costs expensed in conjunction with the additional 2025 Notes. For the twenty-six week period ended
April 1, 2017, represents debt issuance costs expensed in conjunction with the incremental term loan (tranche F),
refinancing of the 2021 Notes and the additional 2025 Notes.
|
|
(4) Primarily represents foreign currency transaction gain or
loss on intercompany loans to be settled and gain or loss on sale of fixed assets and payroll withholding taxes related
to dividend equivalent payments.
|
|
(5) 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 TWENTY-SIX WEEK PERIODS ENDED
|
|
Table 3
|
APRIL 1, 2017 AND APRIL 2, 2016
|
|
(Amounts in thousands, except per share amounts)
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Thirteen Week Periods Ended
|
|
Twenty-Six Week Periods Ended
|
|
|
April 1, 2017
|
|
April 2, 2016
|
|
April 1, 2017
|
|
April 2, 2016
|
Reported Earnings Per Share
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
155,505
|
|
|
$
|
141,683
|
|
|
$
|
274,376
|
|
|
$
|
271,124
|
|
Less: dividends on participating securities
|
|
—
|
|
|
—
|
|
|
(95,971)
|
|
|
(3,000)
|
|
Net income applicable to common stock - basic and diluted
|
|
$
|
155,505
|
|
|
$
|
141,683
|
|
|
$
|
178,405
|
|
|
$
|
268,124
|
|
Weighted-average shares outstanding under the two-class
method
|
|
|
|
|
|
|
|
|
Weighted-average common shares outstanding
|
|
52,849
|
|
|
53,222
|
|
|
53,108
|
|
|
53,468
|
|
Vested options deemed participating securities
|
|
3,045
|
|
|
2,912
|
|
|
3,103
|
|
|
3,007
|
|
Total shares for basic and diluted earnings per share
|
|
55,894
|
|
|
56,134
|
|
|
56,211
|
|
|
56,475
|
|
Basic and diluted earnings per share
|
|
$
|
2.78
|
|
|
$
|
2.52
|
|
|
$
|
3.17
|
|
|
$
|
4.75
|
|
Adjusted Earnings Per Share
|
|
|
|
|
Net income
|
|
$
|
155,505
|
|
|
$
|
141,683
|
|
|
$
|
274,376
|
|
|
$
|
271,124
|
|
Gross adjustments to EBITDA
|
|
23,481
|
|
|
27,193
|
|
|
85,458
|
|
|
44,364
|
|
Purchase accounting backlog amortization
|
|
5,393
|
|
|
4,458
|
|
|
14,540
|
|
|
6,998
|
|
Tax adjustment
|
|
(15,481)
|
|
|
(12,858)
|
|
|
(60,209)
|
|
|
(33,264)
|
|
Adjusted net income
|
|
$
|
168,898
|
|
|
$
|
160,476
|
|
|
$
|
314,165
|
|
|
$
|
289,222
|
|
Adjusted diluted earnings per share under the two-class method
|
|
$
|
3.02
|
|
|
$
|
2.86
|
|
|
$
|
5.59
|
|
|
$
|
5.12
|
|
Diluted Earnings Per Share to Adjusted Earnings Per Share
|
|
|
|
|
Diluted earnings per share
|
|
$
|
2.78
|
|
|
$
|
2.52
|
|
|
$
|
3.17
|
|
|
$
|
4.75
|
|
Adjustments to diluted earnings per share:
|
|
|
|
|
|
|
|
|
Inclusion of the dividend equivalent payments
|
|
—
|
|
|
—
|
|
|
1.71
|
|
|
0.05
|
|
Non-cash stock compensation expense
|
|
0.14
|
|
|
0.14
|
|
|
0.26
|
|
|
0.28
|
|
Acquisition-related expenses
|
|
0.17
|
|
|
0.28
|
|
|
0.51
|
|
|
0.39
|
|
Refinancing costs
|
|
0.04
|
|
|
—
|
|
|
0.44
|
|
|
—
|
|
Reduction in income tax provision net income per common share related to
the adoption of ASU 2016-09
|
|
(0.12)
|
|
|
(0.05)
|
|
|
(0.52)
|
|
|
(0.31)
|
|
Other, net
|
|
0.01
|
|
|
(0.03)
|
|
|
0.02
|
|
|
(0.04)
|
|
Adjusted earnings per share
|
|
$
|
3.02
|
|
|
$
|
2.86
|
|
|
$
|
5.59
|
|
|
$
|
5.12
|
|
TRANSDIGM GROUP INCORPORATED
|
|
|
|
|
SUPPLEMENTAL INFORMATION - RECONCILIATION OF NET CASH
|
|
Table 4
|
PROVIDED BY OPERATING ACTIVITIES TO EBITDA,
|
|
EBITDA AS DEFINED
|
|
FOR THE TWENTY-SIX WEEK PERIODS ENDED
|
|
APRIL 1, 2017 AND APRIL 2, 2016
|
|
|
|
(Amounts in thousands)
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
Twenty-Six Week Periods Ended
|
|
|
April 1, 2017
|
|
April 2, 2016
|
Net cash provided by operating activities
|
|
$
|
390,500
|
|
|
$
|
286,880
|
|
Adjustments:
|
|
|
|
|
Changes in assets and liabilities, net of effects from acquisitions of
businesses
|
|
24,036
|
|
|
72,517
|
|
Interest expense - net (1)
|
|
283,676
|
|
|
215,607
|
|
Income tax provision - current
|
|
79,212
|
|
|
91,098
|
|
Non-cash stock compensation expense (2)
|
|
(21,126)
|
|
|
(22,448)
|
|
Refinancing costs (4)
|
|
(35,591)
|
|
|
—
|
|
EBITDA
|
|
720,707
|
|
|
643,654
|
|
Adjustments:
|
|
|
|
|
Acquisition-related expenses (3)
|
|
26,672
|
|
|
24,847
|
|
Non-cash stock compensation expense (2)
|
|
21,126
|
|
|
22,448
|
|
Refinancing costs (4)
|
|
35,591
|
|
|
—
|
|
Other, net (5)
|
|
2,069
|
|
|
(2,931)
|
|
EBITDA As Defined
|
|
$
|
806,165
|
|
|
$
|
688,018
|
|
|
|
|
|
|
|
|
|
|
(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) For the twenty-six week period ended April 1, 2017, represents
debt issuance costs expensed in conjunction with the incremental term loan (tranche F), refinancing of the 2021 Notes and
the additional 2025 Notes.
|
|
(5) Primarily represents foreign currency transaction gain or loss
on intercompany loans to be settled and gain or loss on sale of fixed assets and payroll withholding taxes on dividend
equivalent payments.
|
TRANSDIGM GROUP INCORPORATED
|
|
|
|
SUPPLEMENTAL INFORMATION - BALANCE SHEET DATA
|
|
Table 5
|
(Amounts in thousands)
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
April 1, 2017
|
|
September 30, 2016
|
Cash and cash equivalents
|
|
985,389
|
|
|
1,586,994
|
|
Trade accounts receivable - net
|
|
573,952
|
|
|
576,339
|
|
Inventories - net
|
|
725,025
|
|
|
724,011
|
|
Current portion of long-term debt, net of debt issuance costs and
OID
|
|
64,064
|
|
|
52,645
|
|
Short-term borrowings-trade receivable securitization facility, net of debt
issuance costs
|
|
199,909
|
|
|
199,771
|
|
Accounts payable
|
|
139,003
|
|
|
156,075
|
|
Accrued current liabilities
|
|
329,663
|
|
|
344,112
|
|
Long-term debt, net of debt issuance costs and OID
|
|
10,839,282
|
|
|
9,943,191
|
|
Total stockholders' deficit
|
|
(2,038,764)
|
|
|
(651,490)
|
|
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, 2017
|
|
(Amounts in millions, except per share amounts)
|
|
(Unaudited)
|
|
|
|
|
|
Year Ended
|
|
|
|
September 30,
|
|
|
|
2017 (guidance
|
|
|
|
mid-point)
|
|
Net income
|
|
$
|
612
|
|
|
Adjustments:
|
|
|
|
Depreciation and amortization expense
|
|
140
|
|
|
Interest expense - net
|
|
600
|
|
|
Income tax provision
|
|
237
|
|
|
EBITDA
|
|
1,589
|
|
|
Adjustments:
|
|
|
|
Acquisition-related expenses and adjustments (1) and other, net
(1)
|
|
32
|
|
|
Non-cash stock compensation expense (1)
|
|
46
|
|
|
Refinancing costs (1)
|
|
36
|
|
|
Gross Adjustments to EBITDA
|
|
114
|
|
|
EBITDA As Defined
|
|
$
|
1,703
|
|
|
EBITDA As Defined, Margin (1)
|
|
48.0
|
%
|
|
|
|
|
|
Earnings per share
|
|
$
|
9.28
|
|
|
Adjustments to earnings per share:
|
|
|
|
Inclusion of the dividend equivalent payments
|
|
1.73
|
|
|
Non-cash stock compensation expense
|
|
0.57
|
|
|
Acquisition-related expenses and adjustments and other, net
|
|
0.65
|
|
|
Refinancing costs
|
|
0.44
|
|
|
Reduction in income tax provision net income per common share related to
the adoption of ASU 2016-09
|
|
(0.46)
|
|
|
Adjusted earnings per share
|
|
$
|
12.21
|
|
|
|
|
|
|
Weighted-average shares outstanding
|
|
55.6
|
|
|
|
|
|
(1) Refer to Table 2 above for definitions of Non-GAAP
measurement adjustments.
|
TRANSDIGM GROUP INCORPORATED
|
|
|
SUPPLEMENTAL INFORMATION
|
|
|
CURRENT FISCAL YEAR 2017 GUIDANCE VERSUS PRIOR FISCAL YEAR 2017
GUIDANCE
|
Table 7
|
|
|
(Amounts in millions, except per share amounts)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
Current
|
|
Prior
|
|
|
|
|
Fiscal Year 2017
|
|
Fiscal Year 2017
|
|
|
|
|
Guidance
|
|
Guidance
|
|
Change at
|
|
|
Issued May 9, 2017
|
|
Issued February 7, 2017
|
|
Mid-Point
|
|
Sales
|
$3,530 to $3,570
|
|
$3,520 to $3,570
|
|
$5
|
|
|
|
|
|
|
|
|
GAAP Net Income
|
$605 to $619
|
|
$609 to $625
|
|
($5)
|
|
|
|
|
|
|
|
|
GAAP Earnings Per Share
|
$9.16 to $9.40
|
|
$9.15 to $9.43
|
|
($0.01)
|
|
|
|
|
|
|
|
|
EBITDA As Defined
|
$1,693 to $1,713
|
|
$1,686 to $1,710
|
|
$5
|
|
|
|
|
|
|
|
|
Adjusted Earnings Per Share
|
$12.09 to $12.33
|
|
$12.02 to $12.30
|
|
$0.05
|
|
|
|
|
|
|
|
|
Weighted-Average Shares Outstanding
|
55.6
|
|
56.1
|
|
(0.5)
|
|