Attached files

file filename
8-K - 8-K - TransDigm Group INCd439312d8k.htm

Exhibit 99.1

 

LOGO

TransDigm Group Reports Fiscal Fourth Quarter and Year-End Results

Cleveland, Ohio, November 15, 2012/PRNewswire via COMTEX/ — TransDigm Group Incorporated (NYSE: TDG), a leading global designer, producer and supplier of highly engineered aircraft components, today reported results for the fourth quarter and fiscal year ended September 30, 2012.

Highlights for the quarter and fiscal year include:

 

  Fourth quarter net sales of $462.6 million, up 34.9% from $343.0 million;

 

  Fourth quarter EBITDA As Defined of $215.1 million, up 25.1% from $171.9 million;

 

  Fiscal 2012 net sales of $1,700.2 million, up 41.0% from $1,206.0 million;

 

  Fiscal 2012 net income from continuing operations of $325.0 million, up 113.5% from $152.2 million;

 

  Fiscal 2012 earnings per share of $5.97, up 88.0% from $3.17;

 

  Fiscal 2012 EBITDA As Defined of $809.0 million, up 37.2% from $589.9 million; and

 

  Fiscal 2012 adjusted earnings per share of $6.67, up 48.9% from $4.48.

Net sales for the quarter rose 34.9% to $462.6 million from $343.0 million in the comparable quarter a year ago. Organic net sales grew approximately 6.7%. The favorable contribution from the acquisitions of Schneller, Harco, AmSafe and Aero-Instruments accounted for the balance of the sales increase.

Net income from continuing operations for the quarter rose 36.6% to $87.9 million, or $1.63 per share, compared to $64.3 million, or $1.20 per share, in the comparable quarter a year ago. The increase in net income primarily reflects the growth in net sales described above and lower acquisition-related costs partially offset by a higher effective tax rate and higher interest expense. The current quarter included acquisition-related and non-cash compensation costs of $5.1 million, net of tax, or $0.09 per share. The comparable quarter a year ago reflected acquisition-related, refinancing and non-cash compensation costs of $12.9 million, net of tax, or $0.25 per share.

Net income from discontinued operations in the comparable quarter a year ago was $3.1 million, or $0.06 per share.


Adjusted net income for the quarter rose 20.4% to $93.0 million, or $1.72 per share, from $77.2 million, or $1.45 per share, in the comparable quarter a year ago.

EBITDA for the quarter increased 30.7% to $209.0 million from $160.0 million for the comparable quarter a year ago. EBITDA As Defined for the period increased 25.1% to $215.1 million compared with $171.9 million in the quarter a year ago. EBITDA As Defined as a percentage of net sales for the quarter was 46.5%.

As previously announced on October 25, 2012, TransDigm entered into an agreement to acquire the pump & engine control systems business of Goodrich, a subsidiary of United Technologies Corporation, for approximately $236 million in cash. The acquisition, subject to regulatory approvals and other customary closing conditions, is expected to close late in the current calendar year or early in 2013.

Year-to-Date Results

Fiscal 2012 net sales rose 41.0% to $1,700.2 million from $1,206.0 million in the comparable period last year. Organic sales growth was 11.8%. The acquisitions of McKechnie, Talley, Schneller, Harco, AmSafe and Aero-Instruments accounted for the balance of the sales increase.

Fiscal 2012 net income from continuing operations increased 113.5% to $325.0 million, or $5.97 per share, from $152.2 million, or $2.80 per share. Net income from continuing operations in the prior year included one-time costs of $48.1 million, net of tax, or $0.90 per share, attributable to the refinancing of the Company’s capital structure in connection with the acquisition of McKechnie in the first quarter of fiscal 2011. The remainder of the increase in net income from continuing operations primarily reflects the growth in net sales partially offset by higher interest expense. Net income from continuing operations for the fiscal year ended September 30, 2012 includes acquisition–related and non-cash compensation costs of $34.7 million, net of tax, or $0.64 per share. In addition to the one-time costs attributable to the refinancing noted above, the net income from continuing operations in the comparable period a year ago included acquisition-related and non-cash compensation costs of $38.6 million, net of tax, or $0.73 per share.

Net income from discontinued operations in the comparable period a year ago was $19.9 million, or $0.37 per share.

Fiscal 2012 adjusted net income rose 50.6% to $359.7 million, or $6.67 per share, from $238.9 million, or $4.48 per share, in the comparable period a year ago.

Fiscal 2012 EBITDA increased 61.6% to $768.0 million from $475.1 million in the comparable period a year ago. EBITDA As Defined for the period, increased 37.2% to $809.0 million compared with $589.9 million in the comparable period a year ago. EBITDA As Defined as a percentage of net sales for the period was 47.6%.

“We are pleased with the operating results for both the fourth quarter and full fiscal year,” stated W. Nicholas Howley, TransDigm Group’s Chairman and Chief Executive Officer. “Despite growing macro economic uncertainty, we achieved almost 50% growth in adjusted earnings per share for the full fiscal year. This increase was driven by 41% sales growth derived from both our recent acquisitions and organic growth across our market channels. The ongoing strong year-to-

 

2


date EBITDA As Defined margin was again achieved in spite of approximately 3 margin point dilution from acquisitions. This financial performance continues to reflect the ability of our proven operating strategy to consistently create real intrinsic value for our shareholders.”

He continued, “In fiscal 2012, we completed the acquisition of three proprietary aerospace component businesses for approximately $870 million. Additionally, we raised approximately $500 million in debt to finance the acquisition of AmSafe in February 2012 and raised $700 million in October 2012 to pay a special dividend in November 2012. We ended the year with approximately $440 million in cash and approximately $300 million of capacity on our revolving credit facility as well as additional borrowing capacity under our credit agreement. This strong liquidity provides us with the flexibility to readily support continued growth and pursue acquisition opportunities.”

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 2013 Outlook

Assuming no acquisition activity and based upon current market conditions, the Company expects fiscal 2013 financial performance to be as follows:

 

   

Net sales are anticipated to be in the range of $1,800 million to $1,900 million compared with $1,700 million in fiscal 2012;

 

   

EBITDA As Defined is anticipated to be in the range of $864 million to $912 million compared with $809 million in fiscal 2012;

 

   

Net income is anticipated to be in the range of $336 million to $360 million compared with $325 million in fiscal 2012;

 

   

Earnings per share are expected to be in the range of $5.44 to $5.88 per share based upon weighted average shares outstanding of 54.5 million compared with $5.97 per share in fiscal 2012; and

 

   

Adjusted earnings per share are expected to be in the range of $6.54 to $6.98 per share compared with $6.67 per share in fiscal 2012.

The fiscal 2013 guidance is based upon the following market assumptions:

 

   

In the commercial OEM market, we estimate revenue to be up in the low-single digit percentage range.

 

   

In the commercial aftermarket, we are assuming revenue growth to be in the 5-10% range.

 

   

In the defense market, absent any significant impact from sequestration, we estimate revenues to be modestly down.

 

3


Conference Call

TransDigm Group will host a conference call for investors and security analysts on November 15, 2012, beginning at 11:00 a.m., Eastern Time. To join the call, dial (800) 320-2978 and enter the pass code 64306308. International callers should dial (617) 614-4923 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 (888) 286-8010 and entering the pass code 57227216. International callers should dial (617) 801-6888 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, cockpit security components and systems, specialized cockpit displays, aircraft audio systems, specialized lavatory components, seatbelts and safety restraints, engineered interior surfaces and lighting and control technology.

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

 

4


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.

Because of these limitations, EBITDA and EBITDA As Defined should not be considered as measures of discretionary cash available to us to invest in the growth of our business. Management compensates for these limitations by not viewing EBITDA or EBITDA As Defined in isolation and specifically by using other GAAP measures, such as net income, net sales and operating profit, to measure our operating performance. Neither EBITDA nor EBITDA As Defined is a measurement of financial performance under GAAP, and neither should be considered as an alternative to net

 

5


income or cash flow from operations determined in accordance with GAAP. Our calculation of EBITDA and EBITDA As Defined may not be comparable to the calculation of similarly titled measures reported by other companies.

Forward-Looking Statements

Statements in this press release that are not historical facts, including statements under the heading “Fiscal 2013 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 terrorist attacks; 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; 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 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

Investor Relations

(216) 706-2945

ir@transdigm.com

 

6


TRANSDIGM GROUP INCORPORATED   Table 1
CONDENSED CONSOLIDATED STATEMENTS OF INCOME  
FOR THE THIRTEEN WEEK PERIODS AND FISCAL YEARS ENDED  
SEPTEMBER 30, 2012 AND SEPTEMBER 30, 2011  
(Amounts in thousands, except per share amounts)  
(Unaudited)  

 

     Thirteen Week
Periods Ended
     Fiscal Years
Ended
 
     September 30,
2012
     September 30,
2011
     September 30,
2012
     September 30,
2011
 

NET SALES

   $ 462,606       $ 342,953       $ 1,700,208       $ 1,206,021   

COST OF SALES

     205,786         149,937         754,491         544,836   
  

 

 

    

 

 

    

 

 

    

 

 

 

GROSS PROFIT

     256,820         193,016         945,717         661,185   

SELLING AND ADMINISTRATIVE EXPENSES

     54,288         38,471         201,709         133,711   

AMORTIZATION OF INTANGIBLE ASSETS

     11,114         12,155         44,233         40,339   
  

 

 

    

 

 

    

 

 

    

 

 

 

INCOME FROM OPERATIONS

     191,418         142,390         699,775         487,135   

INTEREST EXPENSE—Net

     55,152         48,703         211,906         185,256   

REFINANCING COSTS

     —           37         —           72,454   
  

 

 

    

 

 

    

 

 

    

 

 

 

INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

     136,266         93,650         487,869         229,425   

INCOME TAX PROVISION

     48,400         29,337         162,900         77,200   
  

 

 

    

 

 

    

 

 

    

 

 

 

INCOME FROM CONTINUING OPERATIONS

     87,866         64,313         324,969         152,225   

INCOME FROM DISCONTINUED OPERATIONS, NET OF TAX

     —           3,082         —           19,909   
  

 

 

    

 

 

    

 

 

    

 

 

 

NET INCOME

   $ 87,866       $ 67,395       $ 324,969       $ 172,134   
  

 

 

    

 

 

    

 

 

    

 

 

 

NET INCOME APPLICABLE TO COMMON STOCK

   $ 87,866       $ 67,395       $ 321,670       $ 169,323   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net earnings per share:

           

Net earnings per share from continuing operations—basic and diluted

   $ 1.63       $ 1.20       $ 5.97       $ 2.80   

Net earnings per share from discontinued operations—basic and diluted

     —           0.06         —           0.37   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net earnings per share

   $ 1.63       $ 1.26       $ 5.97       $ 3.17   
  

 

 

    

 

 

    

 

 

    

 

 

 

Weighted-average shares outstanding:

           

Basic and diluted

     53,882         53,333         53,882         53,333   

 

7


TRANSDIGM GROUP INCORPORATED   Table 2

SUPPLEMENTAL INFORMATION - RECONCILIATION OF EBITDA,

EBITDA AS DEFINED TO NET INCOME

 
FOR THE THIRTEEN WEEK PERIODS AND FISCAL YEARS ENDED  
SEPTEMBER 30, 2012 AND SEPTEMBER 30, 2011  
(Amounts in thousands)  
(Unaudited)  

 

     Thirteen Week
Periods Ended
    Fiscal Years
Ended
 
     September 30,
2012
    September 30,
2011
    September 30,
2012
    September 30,
2011
 

Net income

   $ 87,866      $ 67,395      $ 324,969      $ 172,134   

Less income from discontinued operations

     —          3,082        —          19,909   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations

     87,866        64,313        324,969        152,225   

Adjustments:

        

Depreciation and amortization expense

     17,582        17,601        68,227        60,460   

Interest expense, net

     55,152        48,703        211,906        185,256   

Income tax provision

     48,400        29,337        162,900        77,200   
  

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA, excluding discontinued operations

     209,000        159,954        768,002        475,141   

Adjustments:

        

Acquisition related expenses and adjustments (1)

     (1,676     6,168        18,866        29,711   

Stock option expense(2)

     7,758        5,736        22,151        12,568   

Refinancing costs (3)

     —          37        —          72,454   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross Adjustments to EBITDA

     6,082        11,941        41,017        114,733   
  

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA As Defined

   $ 215,082      $ 171,895      $ 809,019      $ 589,874   
  

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA As Defined, Margin (4)

     46.5     50.1     47.6     48.9

 

(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, reversal of the earn-out liability related to the Duke's Aerospace earn-out arrangement and other acquisition accounting adjustments.

(2)

Represents the compensation expense recognized by TD Group under our stock option plans.

(3) 

Represents costs incurred in connection with the refinancing in December 2010, including the premium paid to redeem our 7 3/4% senior subordinated notes due 2014, the write-off of debt issue costs and unamortized note premium and discount and settlement of the interest rate swap agreement and other expenses.

(4)

The EBITDA As Defined margin represents the amount of EBITDA As Defined as a percentage of sales.

 

8


TRANSDIGM GROUP INCORPORATED   Table 3
SUPPLEMENTAL INFORMATION - RECONCILIATION OF  
REPORTED EARNINGS PER SHARE TO  
ADJUSTED EARNINGS PER SHARE  
FOR THE THIRTEEN WEEK PERIODS AND FISCAL YEARS ENDED  
SEPTEMBER 30, 2012 AND SEPTEMBER 30, 2011  
(Amounts in thousands, except per share amounts)  
(Unaudited)  

 

     Thirteen Week
Periods Ended
    Fiscal Years
Ended
 
     September 30,
2012
    September 30,
2011
    September 30,
2012
    September 30,
2011
 

Reported Earnings Per Share

        

Net income from continuing operations

   $ 87,866      $ 64,313      $ 324,969      $ 152,225   

Less: dividends paid on participating securities

     —          —          (3,299     (2,811
  

 

 

   

 

 

   

 

 

   

 

 

 
     87,866        64,313        321,670        149,414   

Net income from discontinued operations

     —          3,082        —          19,909   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income applicable to common stock—basic and diluted

   $ 87,866      $ 67,395      $ 321,670      $ 169,323   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted-average shares outstanding under the two-class method:

        

Weighted average common shares outstanding

     51,535        50,206        50,996        49,888   

Vested options deemed participating securities

     2,347        3,127        2,886        3,445   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total shares for basic and diluted earnings per share

     53,882        53,333        53,882        53,333   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net earnings per share from continuing operations—basic and diluted

   $ 1.63      $ 1.20      $ 5.97      $ 2.80   

Net earnings per share from discontinued operations—basic and diluted

     —          0.06        —          0.37   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net earnings per share

   $ 1.63      $ 1.26      $ 5.97      $ 3.17   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Earnings Per Share

        

Net income from continuing operations

   $ 87,866      $ 64,313      $ 324,969      $ 152,225   

Gross adjustments to EBITDA

     6,082        11,941        41,017        114,733   

Purchase accounting backlog amortization

     2,113        5,360        11,056        15,858   

Tax adjustment

     (3,098     (4,402     (17,387     (43,943
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income

   $ 92,963      $ 77,212      $ 359,655      $ 238,873   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted diluted earnings per share under the two-class method

   $ 1.72      $ 1.45      $ 6.67      $ 4.48   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

9


TRANSDIGM GROUP INCORPORATED   Table 4
SUPPLEMENTAL INFORMATION - RECONCILIATION OF  
DILUTED EARNINGS PER SHARE TO  
ADJUSTED EARNINGS PER SHARE  
(Amounts in thousands, except per share amounts)  
(Unaudited)  

 

     Thirteen Week
Periods  Ended
     Fiscal Years
Ended
 
     September 30,
2012
     September 30,
2011
     September 30,
2012
    September 30,
2011
 

Income from continuing operations

   $ 87,866       $ 64,313       $ 324,969      $ 152,225   

Less: dividends paid on participating securities

     —           —           (3,299     (2,811
  

 

 

    

 

 

    

 

 

   

 

 

 

Net income applicable to common stock

     87,866         64,313         321,670        149,414   

Less: income from discontinued operations

     —           3,082         —          19,909   
  

 

 

    

 

 

    

 

 

   

 

 

 

Income applicable to common stock

   $ 87,866       $ 67,395       $ 321,670      $ 169,323   
  

 

 

    

 

 

    

 

 

   

 

 

 

Weighted average common shares outstanding

     51,535         50,206         50,996        49,888   

Vested options deemed participating securities

     2,347         3,127         2,886        3,445   
  

 

 

    

 

 

    

 

 

   

 

 

 

Weighted-average shares outstanding

     53,882         53,333         53,882        53,333   
  

 

 

    

 

 

    

 

 

   

 

 

 

Earnings from continuing operations

   $ 1.63       $ 1.20       $ 5.97      $ 2.80   

Adjustments to diluted earnings per share:

          

Refinancing costs

     —           —           —          0.90   

Inclusion of the dividend equivalent payment

     —           —           0.06        0.05   

Non-cash compensation costs

     0.09         0.08         0.27        0.16   

Acquisition related expenses

     —           0.17         0.37        0.57   
  

 

 

    

 

 

    

 

 

   

 

 

 

Adjusted earnings per share

   $ 1.72       $ 1.45       $ 6.67      $ 4.48   
  

 

 

    

 

 

    

 

 

   

 

 

 

 

10


TRANSDIGM GROUP INCORPORATED   Table 5
SUPPLEMENTAL INFORMATION - RECONCILIATION OF NET CASH  
PROVIDED BY OPERATING ACTIVITES TO EBITDA, EBITDA AS DEFINED  
FOR THE FISCAL YEARS ENDED  
SEPTEMBER 30, 2012 AND SEPTEMBER 30, 2011  
(Amounts in thousands, except per share amounts)  
(Unaudited)  

 

     Fiscal Years Ended  
     September 30,
2012
    September 30,
2011
 

Net Cash Provided by Operating Activities

   $ 413,885      $ 260,386   

Adjustments:

    

Changes in assets and liabilities, net of effects from acquisitions of businesses

     (11,749     (30,874

Interest expense—net (1)

     199,362        175,414   

Income tax provision—current

     138,100        130,109   

Non-cash equity compensation (2)

     (22,151     (12,574

Excess tax benefit from exercise of stock options

     50,555        23,411   

Refinancing costs (3)

     —          (72,454
  

 

 

   

 

 

 

EBITDA

     768,002        473,418   

Adjustments:

    

Acquisition related expenses(4)

     18,866        33,466   

Stock option expense(5)

     22,151        12,568   

Refinancing costs (3)

     —          72,454   

EBITDA from discontinued operations

     —          (2,032
  

 

 

   

 

 

 

EBITDA As Defined

   $ 809,019      $ 589,874   
  

 

 

   

 

 

 

 

(1) 

Represents interest expense excluding the amortization of debt issue costs and note premium and discount.

(2) 

Represents the compensation expense recognized by TD Group under our stock plans.

(3) 

Represents costs incurred in connection with the refinancing in December 2010, including the premium paid to redeem our 7 3/4% senior subordinated notes due 2014, the write-off of debt issue costs and unamortized note premium and discount, and settlement of the interest rate swap agreement and other expenses.

(4) 

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, reversal of the earn-out liability related to the Duke's Aerospace earn-out arrangement and other acquisition accounting adjustments.

(5) 

Represents the compensation expense recognized by TD Group under our stock option plans.

 

11


TRANSDIGM GROUP INCORPORATED   Table 6
SUPPLEMENTAL INFORMATION - BALANCE SHEET DATA  
(Amounts in thousands)  
(Unaudited)  

 

     September 30, 2012      September 30, 2011  

Cash and cash equivalents

   $ 440,524       $ 376,183   

Trade accounts receivable—Net

     235,783         189,293   

Inventories—Net

     320,503         265,317   

Current portion of long-term debt

     20,500         15,500   

Accounts payable

     74,178         62,110   

Accrued liabilities

     139,237         129,249   

Long-term debt

     3,598,625         3,122,875   

Total stockholders’ equity

     1,218,834         810,949   

 

12