Attached files

file filename
8-K - 8-K - TransDigm Group INCd347881d8k.htm

Exhibit 99.1

 

LOGO

TransDigm Group Reports Fiscal 2012 Second Quarter Results

Cleveland, Ohio, May 8, 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 second quarter ended March 31, 2012.

Highlights for the second quarter:

 

   

Net sales of $423.5 million, up 39.2% from $304.3 million;

 

   

EBITDA As Defined of $203.1 million, up 39.1% from $146.1 million;

 

   

Net income from continuing operations of $81.6 million, up 122.2% from $36.7 million;

 

   

Earnings per share from continuing operations of $1.51, up 118.8% from $0.69;

 

   

Adjusted earnings per share of $1.65, up 71.9% from $0.96;

 

   

Upward revision to fiscal 2012 earnings outlook.

Net sales for the quarter rose 39.2% to $423.5 million from $304.3 million in the comparable quarter a year ago. Organic net sales grew approximately 14.9%, of which two-thirds was attributable to strong commercial OEM sales. The acquisitions of AmSafe, Schneller and Harco accounted for the balance of the sales increase.

Net income from continuing operations for the quarter rose to $81.6 million, or $1.51 per share, compared to $36.7 million, or $0.69 per share in the comparable quarter a year ago. The increase in net income primarily reflects the growth in net sales described above and the reduction in acquisition-related costs. Net income from continuing operations for the second quarter of fiscal 2012 includes acquisition-related and non-cash compensation costs of $7.5 million, net of tax, or $0.14 per share. The comparable quarter a year ago reflected acquisition-related, refinancing and non-cash compensation costs of $14.6 million, net of tax, or $0.27 per share.

Net income from discontinued operations in the comparable quarter a year ago was $19.1 million, or $0.35 per share.

Adjusted net income for the quarter rose 73.7% to $89.1 million, or $1.65 per share, from $51.3 million, or $0.96 per share, in the comparable quarter a year ago.


EBITDA for the quarter increased 50.0% to $192.5 million from $128.3 million for the comparable quarter a year ago. EBITDA As Defined for the period increased 39.1% to $203.1 million compared with $146.1 million in the quarter a year ago. EBITDA As Defined as a percentage of net sales for the quarter was 48.0%.

“We are pleased with our operating results for both the second quarter and year-to-date periods,” stated W. Nicholas Howley, TransDigm Group’s Chairman and Chief Executive Officer. “Our second quarter organic sales growth of 15% and year-to-date EBITDA As Defined Margin of almost 49% continue to reflect the strength of our proprietary products as well as the diverse global commercial and military markets we serve. Our commercial aerospace businesses continue to grow nicely, though the OEM is growing faster than the aftermarket. Our defense business is exceeding our expectations at this time. The ongoing strong year-to-date EBITDA As Defined margin was again achieved in spite of approximately 2 margin point dilution from acquisitions.”

As previously reported on February 15, 2012, TransDigm Group acquired AmSafe Global Holdings, Inc. for approximately $750 million. AmSafe is a leading supplier of innovative, highly engineered and proprietary safety and restraint equipment used primarily in the global aerospace industry.

Year-to-Date Results

Net sales for the 26-week period ended March 31, 2012 rose 44.3% to $775.9 million from $537.9 million in the comparable period last year. Organic sales growth was 16.4%. The acquisitions of McKechnie, Talley, Schneller, Harco and AmSafe accounted for the balance of the sales increase.

Net income from continuing operations for the 26-week period increased 396.4% to $146.7 million, or $2.66 per share, from $29.5 million, or $0.50 per share. Net income in the prior year included one-time costs of $46.0 million, net of tax, or $0.86 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 primarily reflects the growth in net sales as described above, partially offset by higher interest expense. Net income from continuing operations for the 26-week period ended March 31, 2012 includes acquisition–related and non-cash compensation costs of $18.9 million, net of tax, or $0.35 per share. In addition to the one-time costs attributable to the refinancing noted above, the net income in the comparable period a year ago included acquisition-related and non-cash compensation costs of $20.0 million, net of tax, or $0.38 per share.

Earnings per share were reduced in both fiscal 2012 and 2011, $0.06 per share and $0.05 per share respectively, due to dividend equivalent payments made in the first quarter of each fiscal year.

Net income from discontinued operations in the comparable period a year ago was $18.9 million, or $0.35 per share.

Adjusted net income for the 26-week period rose 73.3% to $165.5 million, or $3.07 per share, from $95.5 million, or $1.79 per share, in the comparable period a year ago.

EBITDA for the 26-week period increased 124.3% to $355.5 million from $158.5 million in the comparable period a year ago. EBITDA As Defined for the period, increased 47.0% to $377.3

 

2


million compared with $256.6 million in the comparable period a year ago. EBITDA As Defined as a percentage of net sales for the period was 48.6%.

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 the recent acquisition of the lower margin AmSafe business and performance experienced in the first half of the year.”

Assuming no additional acquisitions, the revised guidance is as follows:

 

   

Net sales are anticipated to be in the range of $1,670 million to $1,698 million (previously in the range of $1,470 million to $1,510 million) compared with $1,206 million in fiscal 2011;

 

   

EBITDA As Defined is anticipated to be in the range of $794 million to $806 million (previously in the range of $723 million to $743 million) compared with $590 million in fiscal 2011;

 

   

Net income is anticipated to be in the range of $298 million to $316 million (previously in the range of $281 million to $299 million) compared with $172 million in fiscal 2011;

 

   

Earnings per share are expected to be in the range of $5.47 to $5.82 per share (previously in the range of $5.15 to $5.49 per share) compared with $3.17 per share in fiscal 2011; and

 

   

Adjusted earnings per share are expected to be in the range of $6.23 to $6.57 per share (previously in the range of $5.66 to $6.00 per share) compared with $4.48 per share in fiscal 2011.

Conference Call

TransDigm Group will host a conference call for investors and security analysts on May 8, 2012, beginning at 11:00 a.m., Eastern Time. To join the call, dial (866) 804-6924 and enter the pass code 36755466. International callers should dial (857) 350-1670 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 78162362. International callers should dial (617) 801-6888 and use the same pass code.

 

3


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, 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. 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.

 

4


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 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’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

 

5


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

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

FOR THE THIRTEEN AND TWENTY-SIX WEEK PERIODS ENDED

MARCH 31, 2012 AND APRIL 2, 2011

(Amounts in thousands, except per share amounts)

(Unaudited)

   Table 1

 

     Thirteen Week
Periods Ended
     Twenty-Six Week
Periods Ended
 
     March 31,      April 2,      March 31,      April 2,  
     2012      2011      2012      2011  

NET SALES

   $ 423,469       $ 304,307       $ 775,942       $ 537,859   

COST OF SALES

     187,429         146,433         340,347         252,839   
  

 

 

    

 

 

    

 

 

    

 

 

 

GROSS PROFIT

     236,040         157,874         435,595         285,020   

SELLING AND ADMINISTRATIVE EXPENSES

     49,474         33,171         91,324         63,691   

AMORTIZATION OF INTANGIBLE ASSETS

     9,339         11,462         21,778         15,739   
  

 

 

    

 

 

    

 

 

    

 

 

 

INCOME FROM OPERATIONS

     177,227         113,241         322,493         205,590   

INTEREST EXPENSE—Net

     52,300         54,137         101,361         86,693   

REFINANCING COSTS

     —           1,649         —           72,379   
  

 

 

    

 

 

    

 

 

    

 

 

 

INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES

     124,927         57,455         221,132         46,518   

INCOME TAX PROVISION

     43,375         20,758         74,475         16,974   
  

 

 

    

 

 

    

 

 

    

 

 

 

INCOME FROM CONTINUING OPERATIONS

     81,552         36,697         146,657         29,544   

INCOME FROM DISCONTINUED OPERATIONS, NET OF TAX

     —           19,120         —           18,915   
  

 

 

    

 

 

    

 

 

    

 

 

 

NET INCOME

   $ 81,552       $ 55,817       $ 146,657       $ 48,459   
  

 

 

    

 

 

    

 

 

    

 

 

 

NET INCOME APPLICABLE TO COMMON STOCK

   $ 81,552       $ 55,817       $ 143,358       $ 45,649   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net earnings per share:

           

Net earnings per share from continuing operations—basic and diluted

   $ 1.51       $ 0.69       $ 2.66       $ 0.50   

Net earnings per share from discontinued operations—basic and diluted

     —           0.35         —           0.35   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net earnings per share

   $ 1.51       $ 1.04       $ 2.66       $ 0.85   
  

 

 

    

 

 

    

 

 

    

 

 

 

Weighted-average shares outstanding:

           

Basic and diluted

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

 

7


TRANSDIGM GROUP INCORPORATED

SUPPLEMENTAL INFORMATION—RECONCILIATION OF EBITDA,

EBITDA AS DEFINED TO NET INCOME

FOR THE THIRTEEN AND TWENTY-SIX WEEK PERIODS ENDED

MARCH 31, 2012 AND APRIL 2, 2011

(Amounts in thousands)

(Unaudited)

   Table 2

 

     Thirteen Week
Periods Ended
    Twenty-Six Week
Periods Ended
 
     March 31,
2012
    April 2,
2011
    March 31,
2012
    April 2,
2011
 

Net income

   $ 81,552      $ 55,817      $ 146,657      $ 48,459   

Less income from discontinued operations

     —          19,120        —          18,915   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations

     81,552        36,697        146,657        29,544   

Adjustments:

        

Depreciation and amortization expense

     15,247        16,684        33,029        25,300   

Interest expense, net

     52,300        54,137        101,361        86,693   

Income tax provision

     43,375        20,758        74,475        16,974   
  

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA, excluding discontinued operations

     192,474        128,276        355,522        158,511   

Adjustments:

        

Acquisition related expenses (1)

     5,747        13,934        13,199        21,680   

Stock option expense(2)

     4,887        2,197        8,535        4,054   

Refinancing costs (3)

     —          1,649        —          72,379   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross Adjustments to EBITDA

     10,634        17,780        21,734        98,113   
  

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA As Defined

   $ 203,108      $ 146,056      $ 377,256      $ 256,624   
  

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA As Defined, Margin (4)

     48.0     48.0     48.6     47.7

 

(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 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

SUPPLEMENTAL INFORMATION—RECONCILIATION OF

REPORTED EARNINGS PER SHARE TO

ADJUSTED EARNINGS PER SHARE

FOR THE THIRTEEN AND TWENTY-SIX WEEK PERIODS ENDED

MARCH 31, 2012 AND APRIL 2, 2011

(Amounts in thousands, except per share amounts)

(Unaudited)

   Table 3

 

     Thirteen Week
Periods Ended
    Twenty-Six Week
Periods Ended
 
     March 31,
2012
    April 2,
2011
    March 31,
2012
    April 2,
2011
 

Reported Earnings Per Share

        

Net income from continuing operations

   $ 81,552      $ 36,697      $ 146,657      $ 29,544   

Less: dividends paid on participating securities

     —          —          (3,299     (2,810
  

 

 

   

 

 

   

 

 

   

 

 

 
     81,552        36,697        143,358        26,734   

Net income from discontinued operations

     —          19,120        —          18,915   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income applicable to common stock—basic and diluted

   $ 81,552      $ 55,817      $ 143,358      $ 45,649   
  

 

 

   

 

 

   

 

 

   

 

 

 

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

        

Weighted average common shares outstanding

     50,800        49,815        50,615        49,656   

Vested options deemed participating securities

     3,082        3,518        3,267        3,677   
  

 

 

   

 

 

   

 

 

   

 

 

 

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

   $ 1.51      $ 0.69      $ 2.66      $ 0.50   

Net earnings per share from discontinued operations —basic and diluted

     —          0.35        —          0.35   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net earnings per share

   $ 1.51      $ 1.04      $ 2.66      $ 0.85   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Earnings Per Share

    

Net income from continuing operations

   $ 81,552      $ 36,697      $ 146,657      $ 29,544   

Gross adjustments to EBITDA

     10,634        17,780        21,734        98,113   

Purchase accounting backlog amortization

     1,029        5,012        6,716        5,774   

Tax adjustment

     (4,155     (8,228     (9,582     (37,919
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income

   $ 89,060      $ 51,261      $ 165,525      $ 95,512   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted diluted earnings per share under the two-class method

   $ 1.65      $ 0.96      $ 3.07      $ 1.79   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

9


TRANSDIGM GROUP INCORPORATED

SUPPLEMENTAL INFORMATION—RECONCILIATION OF

DILUTED EARNINGS PER SHARE TO

ADJUSTED EARNINGS PER SHARE

(Amounts in thousands, except per share amounts)

(Unaudited)

   Table 4

 

     Thirteen Week Periods Ended      Twenty-Six Week Periods Ended  
     March 31, 2012      April 2, 2011      March 31, 2012     April 2, 2011  

Income from continuing operations

   $ 81,552       $ 36,697       $ 146,657      $ 29,544   

Less: dividends paid on participating securities

     —           —           (3,299     (2,810
  

 

 

    

 

 

    

 

 

   

 

 

 

Net income applicable to common stock

     81,552         36,697         143,358        26,734   

Less: income from discontinued operations

     —           19,120         —          18,915   
  

 

 

    

 

 

    

 

 

   

 

 

 

Income applicable to common stock

   $ 81,552       $ 55,817       $ 143,358      $ 45,649   
  

 

 

    

 

 

    

 

 

   

 

 

 

Weighted average common shares outstanding

     50,800         49,815         50,615        49,656   

Vested options deemed participating securities

     3,082         3,518         3,267        3,677   
  

 

 

    

 

 

    

 

 

   

 

 

 

Weighted-average shares outstanding

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

 

 

    

 

 

    

 

 

   

 

 

 

Earnings from continuing operations

   $ 1.51       $ 0.69       $ 2.66      $ 0.50   

Adjustments to diluted earnings per share:

          

Refinancing costs

     —           0.02         —          0.86   

Inclusion of the dividend equivalent payment

     —           —           0.06        0.05   

Non-cash compensation costs

     0.06         0.03         0.11        0.05   

Acquisition related expenses

     0.08         0.22         0.24        0.33   
  

 

 

    

 

 

    

 

 

   

 

 

 

Adjusted earnings per share

   $ 1.65       $ 0.96       $ 3.07      $ 1.79   
  

 

 

    

 

 

    

 

 

   

 

 

 

 

10


TRANSDIGM GROUP INCORPORATED

SUPPLEMENTAL INFORMATION—RECONCILIATION OF NET CASH

PROVIDED BY OPERATING ACTIVITES TO EBITDA, EBITDA AS DEFINED

FOR THE TWENTY-SIX WEEK PERIODS ENDED

MARCH 31, 2012 AND APRIL 2, 2011

(Amounts in thousands, except per share amounts)

(Unaudited)

   Table 5

 

     Twenty-Six Week Periods Ended  
     March 31, 2012     April 2, 2011  

Net Cash Provided by Operating Activities

   $ 164,804      $ 129,151   

Adjustments:

    

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

     1,457        (76,706

Interest expense—net (1)

     95,620        82,068   

Income tax provision—current

     77,945        86,352   

Non-cash equity compensation (2)

     (8,535     (4,054

Excess tax benefit from exercise of stock options

     24,231        12,440   

Refinancing costs (3)

     —          (72,379
  

 

 

   

 

 

 

EBITDA

     355,522        156,872   

Adjustments:

    

Acquisition related expenses(4)

     13,199        25,435   

Stock option expense(5)

     8,535        4,054   

Refinancing costs (3)

     —          72,379   

EBITDA from discontinued operations

     —          (2,116
  

 

 

   

 

 

 

EBITDA As Defined

   $ 377,256      $ 256,624   
  

 

 

   

 

 

 

 

(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 and other acquisition accounting adjustments.

(5) 

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

 

11


TRANSDIGM GROUP INCORPORATED

SUPPLEMENTAL INFORMATION—BALANCE SHEET DATA

(Amounts in thousands)

(Unaudited)

   Table 6

 

     March 31,
2012
     September 30,
2011
 

Cash and cash equivalents

   $ 201,481       $ 376,183   

Trade accounts receivable—Net

     240,458         189,293   

Inventories

     326,605         265,317   

Current portion of long-term debt

     20,500         15,500   

Accounts payable

     73,303         62,110   

Accrued liabilities

     116,498         120,312   

Long-term debt

     3,608,875         3,122,875   

Total stockholders’ equity

     994,923         810,949   

 

12