TransDigm Group Reports Fiscal 2012 First Quarter Results
Highlights for the first quarter:
- Net sales of
$352.5 million , up 50.9% from$233.6 million ; - EBITDA As Defined of
$174.1 million , up 57.5% from$110.6 million ; - Net income of
$65.1 million , up from a net loss of$7.4 million ; - Earnings per share of
$1.15 , up from a loss per share of$0.19 ; - Adjusted earnings per share of
$1.42 , up 65.1% from$0.86 ; - Upward revision to fiscal 2012 earnings outlook
Net sales for the quarter rose 50.9% to
Net income for the quarter rose to
In addition, earnings per share were reduced by
Adjusted net income for the quarter rose 66.7% to
EBITDA for the quarter increased 439.3% to
As previously announced on
"We are pleased with our operating results for the first quarter of fiscal year 2012," stated
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 2012 Outlook
Mr. Howley continued, "The Company is revising the full year fiscal 2012 guidance to reflect our first quarter results and the recent acquisition of Harco despite continued uncertainty regarding various aspects of the aerospace market and worldwide economic environment."
Assuming no additional acquisitions, the revised guidance is as follows:
- Net sales are anticipated to be in the range of
$1,470 million to $1,510 million (previously in the range of$1,430 million to $1,470 million ) compared with$1,206 million in fiscal 2011; - EBITDA As Defined is anticipated to be in the range of
$723 million to $743 million (previously in the range of$705 million to $725 million ) compared with$590 million in fiscal 2011; - Net income is anticipated to be in the range of
$281 million to $299 million (previously in the range of$269 million to $287 million ) compared with$172 million in fiscal 2011; - Earnings per share are expected to be in the range of
$5.15 to $5.49 per share (previously in the range of$4.95 to $5.27 per share) compared with$3.17 per share in fiscal 2011; and - Adjusted earnings per share are expected to be in the range of
$5.66 to $6.00 per share (previously in the range of$5.35 to $5.67 per share) compared with$4.48 per share in fiscal 2011.
Conference Call
The call will be archived on the website and available for replay at approximately
About
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.
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,
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 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 2012 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 INCORPORATED |
||||||
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||
|
FOR THE THIRTEEN WEEK PERIODS ENDED |
Table 1 |
|||||
|
DECEMBER 31, 2011 AND JANUARY 1, 2011 |
||||||
|
(Amounts in thousands, except per share amounts) |
||||||
|
(Unaudited) |
||||||
|
Thirteen Week |
||||||
|
Periods Ended |
||||||
|
December 31, |
January 1, |
|||||
|
2011 |
2011 |
|||||
|
NET SALES |
$ 352,473 |
$ 233,552 |
||||
|
COST OF SALES |
152,918 |
106,406 |
||||
|
GROSS PROFIT |
199,555 |
127,146 |
||||
|
SELLING AND ADMINISTRATIVE EXPENSES |
41,850 |
30,520 |
||||
|
AMORTIZATION OF INTANGIBLE ASSETS |
12,439 |
4,277 |
||||
|
INCOME FROM OPERATIONS |
145,266 |
92,349 |
||||
|
INTEREST EXPENSE - Net |
49,061 |
32,556 |
||||
|
REFINANCING COSTS |
- |
70,730 |
||||
|
INCOME (LOSS) FROM CONTINUING OPERATIONS |
||||||
|
BEFORE INCOME TAXES |
96,205 |
(10,937) |
||||
|
INCOME TAX PROVISION (BENEFIT) |
31,100 |
(3,784) |
||||
|
INCOME (LOSS) FROM CONTINUING OPERATIONS |
65,105 |
(7,153) |
||||
|
LOSS FROM DISCONTINUED |
||||||
|
OPERATIONS, NET OF TAX |
- |
(205) |
||||
|
NET INCOME (LOSS) |
$ 65,105 |
$ (7,358) |
||||
|
NET INCOME (LOSS) APPLICABLE TO COMMON STOCK |
$ 61,806 |
$ (10,169) |
||||
|
Net earnings (loss) per share: |
||||||
|
Net earnings (loss) per share from continuing operations - |
||||||
|
basic and diluted |
$ 1.15 |
$ (0.19) |
||||
|
Net loss per share from discontinued operations - |
||||||
|
basic and diluted |
- |
- |
||||
|
Net earnings (loss) per share |
$ 1.15 |
$ (0.19) |
||||
|
Weighted-average shares outstanding: |
||||||
|
Basic and diluted |
53,882 |
53,328 |
||||
|
TRANSDIGM GROUP INCORPORATED |
|||||
|
SUPPLEMENTAL INFORMATION - RECONCILIATION OF EBITDA, |
|||||
|
EBITDA AS DEFINED TO NET INCOME (LOSS) |
|||||
|
FOR THE THIRTEEN WEEK PERIODS ENDED |
|||||
|
DECEMBER 31, 2011 AND JANUARY 1, 2011 |
|||||
|
(Amounts in thousands) |
Table 2 |
||||
|
(Unaudited) |
|||||
|
Thirteen Week |
|||||
|
December 31, |
January 1, |
||||
|
Net income (loss) |
$ 65,105 |
$ (7,358) |
|||
|
Less loss from discontinued operations |
- |
(205) |
|||
|
Income (loss) from continuing operations |
65,105 |
(7,153) |
|||
|
Adjustments: |
|||||
|
Depreciation and amortization expense |
17,782 |
8,616 |
|||
|
Interest expense, net |
49,061 |
32,556 |
|||
|
Income tax provision (benefit) |
31,100 |
(3,784) |
|||
|
EBITDA, excluding discontinued operations |
163,048 |
30,235 |
|||
|
Adjustments: |
|||||
|
Acquisition related expenses (1) |
7,452 |
7,746 |
|||
|
Stock option expense(2) |
3,648 |
1,857 |
|||
|
Refinancing costs (3) |
- |
70,730 |
|||
|
Gross Adjustments to EBITDA |
11,100 |
80,333 |
|||
|
EBITDA As Defined |
$ 174,148 |
$ 110,568 |
|||
|
EBITDA As Defined, Margin (4) |
49.4% |
47.3% |
|||
|
(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 option plans. |
|
|
(3) Represents costs incurred in connection with the refinancing in December 2010, including the premium paid to redeem our 7¾% 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. |
|
|
TRANSDIGM GROUP INCORPORATED |
|||||
|
SUPPLEMENTAL INFORMATION - RECONCILIATION OF |
Table 3 |
||||
|
REPORTED EARNINGS (LOSS) PER SHARE TO |
|||||
|
ADJUSTED EARNINGS PER SHARE |
|||||
|
FOR THE THIRTEEN WEEK PERIODS ENDED |
|||||
|
DECEMBER 31, 2011 AND JANUARY 1, 2011 |
|||||
|
(Amounts in thousands, except per share amounts) |
|||||
|
(Unaudited) |
|||||
|
Thirteen Week |
|||||
|
Reported Earnings (Loss) Per Share |
December 31, |
January 1, |
|||
|
Net income (loss) from continuing operations |
$ 65,105 |
$ (7,153) |
|||
|
Less: dividends paid on |
|||||
|
participating securities |
(3,299) |
(2,811) |
|||
|
61,806 |
(9,964) |
||||
|
Net loss from discontinued operations |
- |
(205) |
|||
|
Net income (loss) applicable to common |
|||||
|
stock - basic and diluted |
$ 61,806 |
$ (10,169) |
|||
|
Weighted-average shares outstanding under |
|||||
|
the two-class method: (1) |
|||||
|
Weighted average common shares outstanding |
50,431 |
49,500 |
|||
|
Vested options deemed participating securities |
3,451 |
3,828 |
|||
|
Total shares for basic and diluted earnings per share |
53,882 |
53,328 |
|||
|
Net earnings (loss) per share from continuing operations |
|||||
|
- basic and diluted |
$ 1.15 |
$ (0.19) |
|||
|
Net loss per share from discontinued operations |
|||||
|
- basic and diluted |
- |
- |
|||
|
Net earnings (loss) per share |
$ 1.15 |
$ (0.19) |
|||
|
Adjusted Earnings Per Share |
|||||
|
Net income (loss) from continuing operations |
$ 65,105 |
$ (7,153) |
|||
|
Gross adjustments to EBITDA |
11,100 |
80,333 |
|||
|
Purchase accounting backlog amortization |
5,687 |
762 |
|||
|
Tax adjustment |
(5,427) |
(28,059) |
|||
|
Adjusted net income |
$ 76,465 |
$ 45,883 |
|||
|
Adjusted diluted earnings per share under the two-class method |
$ 1.42 |
$ 0.86 |
|||
|
(1) Application of the two-class method as compared to the treasury stock method requires the inclusion of approximately two million additional shares outstanding for the quarter, which results in dilution of earnings per share by approximately 3% on a fully diluted basis. |
|
|
TRANSDIGM GROUP INCORPORATED |
|||||||
|
SUPPLEMENTAL INFORMATION - RECONCILIATION OF |
Table 4 |
||||||
|
DILUTED EARNINGS (LOSS) PER SHARE TO |
|||||||
|
ADJUSTED EARNINGS PER SHARE |
|||||||
|
(Amounts in thousands, except per share amounts) |
|||||||
|
(Unaudited) |
|||||||
|
Thirteen Week Periods Ended |
|||||||
|
December 31, |
January 1, |
||||||
|
Income (loss) from continuing operations |
$ 65,105 |
$ (7,153) |
|||||
|
Less: dividends paid on |
|||||||
|
participating securities |
(3,299) |
(2,811) |
|||||
|
Net income (loss) applicable to common |
|||||||
|
stock |
61,806 |
(9,964) |
|||||
|
Less: loss from discontinued operations |
- |
(205) |
|||||
|
Income (loss) applicable to common stock |
$ 61,806 |
$ (10,169) |
|||||
|
Weighted average common shares outstanding |
50,431 |
49,500 |
|||||
|
Vested options deemed participating securities |
3,451 |
3,828 |
|||||
|
Weighted-average shares outstanding |
53,882 |
53,328 |
|||||
|
Earnings (loss) from continuing operations |
$ 1.15 |
$ (0.19) |
|||||
|
Adjustments to diluted earnings per share: |
|||||||
|
Refinancing costs |
- |
0.87 |
|||||
|
Inclusion of the dividend equivalent payment |
0.06 |
0.05 |
|||||
|
Non-cash compensation costs |
0.05 |
0.02 |
|||||
|
Acquisition related expenses |
0.16 |
0.11 |
|||||
|
Adjusted earnings per share |
$ 1.42 |
$ 0.86 |
|||||
|
TRANSDIGM GROUP INCORPORATED |
|||||
|
SUPPLEMENTAL INFORMATION - RECONCILIATION OF NET CASH |
Table 5 |
||||
|
PROVIDED BY OPERATING ACTIVITIES TO EBITDA, EBITDA AS DEFINED |
|||||
|
FOR THE THIRTEEN WEEK PERIODS ENDED |
|||||
|
DECEMBER 31, 2011 AND JANUARY 1, 2011 |
|||||
|
(Amounts in thousands, except per share amounts) |
|||||
|
(Unaudited) |
|||||
|
Thirteen Week Periods Ended |
|||||
|
December 31, |
January 1, |
||||
|
Net Cash Provided by Operating Activities |
$ 67,699 |
$ 62,148 |
|||
|
Adjustments: |
|||||
|
Changes in assets and liabilities, net of effects from acquisitions of businesses |
7,702 |
12,059 |
|||
|
Interest expense - net (1) |
46,445 |
30,472 |
|||
|
Income tax provision - current |
35,800 |
(5,868) |
|||
|
Non-cash equity compensation (2) |
(3,648) |
(1,857) |
|||
|
Excess tax benefit from exercise of stock options |
9,050 |
4,163 |
|||
|
Refinancing costs (3) |
- |
(70,730) |
|||
|
EBITDA |
163,048 |
30,387 |
|||
|
Adjustments: |
|||||
|
Acquisition related expenses(4) |
7,452 |
8,372 |
|||
|
Stock option expense(5) |
3,648 |
1,857 |
|||
|
Refinancing costs (3) |
- |
70,730 |
|||
|
EBITDA from discontinued operations |
- |
(778) |
|||
|
EBITDA As Defined |
$ 174,148 |
$ 110,568 |
|||
|
(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. |
|
|
(5) Represents the compensation expense recognized by TD Group under our stock option plans. |
|
|
TRANSDIGM GROUP INCORPORATED |
||||||
|
SUPPLEMENTAL INFORMATION - BALANCE SHEET DATA |
Table 6 |
|||||
|
(Amounts in thousands) |
||||||
|
(Unaudited) |
||||||
|
December 31, 2011 |
September 30, 2011 |
|||||
|
Cash and cash equivalents |
$ 359,900 |
$ 376,183 |
||||
|
Trade accounts receivable - Net |
174,698 |
189,293 |
||||
|
Inventories |
274,173 |
265,317 |
||||
|
Current portion of long-term debt |
15,500 |
15,500 |
||||
|
Accounts payable |
48,213 |
62,110 |
||||
|
Accrued liabilities |
76,775 |
120,312 |
||||
|
Long-term debt |
3,119,000 |
3,122,875 |
||||
|
Total stockholders' equity |
887,068 |
810,949 |
||||
SOURCE