TransDigm Group Reports Fiscal 2020 First Quarter Results

CLEVELAND, Feb. 4, 2020 /PRNewswire/ -- TransDigm Group Incorporated (NYSE: TDG), a leading global designer, producer and supplier of highly engineered aircraft components, today reported results for the first quarter ended December 28, 2019.

First quarter highlights include:

    --  Net sales of $1,465 million, up 47.5% from $993 million;
    --  Net income from continuing operations of $233 million, up 18.9% from
        $196 million;
    --  Earnings per share from continuing operations of $0.83, down 72.8% from
        $3.05;
    --  EBITDA As Defined of $681 million, up 39.8% from $487 million;
    --  Adjusted earnings per share of $4.93, up 28.1% from $3.85; and
    --  Reaffirmation of our previously stated guidance for fiscal 2020 Sales,
        EBITDA As Defined and Adjusted Earnings Per Share.

Net sales for the quarter rose 47.5%, or $472 million, to $1,465 million from $993 million in the comparable quarter a year ago. Organic sales growth was 8.7%. Acquisition sales contributed $385 million, all of which are attributable to Esterline.

Net income from continuing operations for the quarter increased 18.9% to $233 million compared to $196 million in the comparable quarter a year ago. The increase in net income from continuing operations primarily reflects the increase in net sales described above, offset partially by higher operating costs and amortization expense attributable to Esterline, higher interest expense and one-time refinancing costs.

GAAP earnings per share were reduced in the first quarter of fiscal 2020 and 2019 by $3.22 per share and $0.43 per share, respectively, as a result of dividend equivalent payments made during each quarter. As a reminder, GAAP earnings per share are reduced when TransDigm makes dividend equivalent payments pursuant to the Company's stock option plans. These dividend equivalent payments are made during the Company's first fiscal quarter each year and also upon payment of any special dividends.

Net income from discontinued operations for the quarter was $71 million, or $1.24 per share. These amounts are attributable to the Souriau-Sunbank Connection Technologies business, which was sold to Eaton Corporation plc (NYSE: ETN) in a transaction valued at approximately $920 million. There were no discontinued operations in the comparable quarter a year ago.

Adjusted net income for the quarter increased 31.0% to $283 million, or $4.93 per share, from $216 million, or $3.85 per share, in the comparable quarter a year ago.

EBITDA for the quarter increased 33.5% to $610 million from $457 million for the comparable quarter a year ago. EBITDA As Defined for the period increased 39.8% to $681 million compared with $487 million in the comparable quarter a year ago. EBITDA As Defined as a percentage of net sales for the quarter was 46.5%.

"We are pleased with our first quarter operating results and the strong start to our fiscal year," stated Kevin Stein, TransDigm Group's President and Chief Executive Officer. "Our consolidated business performed well in the first quarter with organic revenue growth driven mainly by the commercial aftermarket and defense market. We are particularly pleased with our EBITDA As Defined improvement for the quarter. Excluding the dilutive impact of Esterline, our EBITDA As Defined continued to expand sequentially and over the prior year period to above 51% in the quarter. Additionally, the Esterline acquisition still continues to track ahead of our expectations."

During the quarter, on November 13, 2019, TransDigm successfully completed a private offering of $2.65 billion of 5.50% senior subordinated notes due 2027. TransDigm used a portion of the net proceeds from the offering to redeem all of its $1.15 billion of outstanding 6.0% senior subordinated notes due 2022.

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 2020 Outlook

"We are maintaining our fiscal 2020 sales, EBITDA As Defined and adjusted earnings per share guidance at this time," Mr. Stein continued. "Currently we do not anticipate a material impact to our consolidated financial results from the evolving 737 Max situation and other global concerns. We are adjusting our GAAP earnings per share guidance to reflect the dividend equivalent payments related to the $32.50 special dividend declared in December."

Assuming no additional acquisitions, divestitures or refinancing transactions, TransDigm expects fiscal 2020 financial guidance to be as follows:

    --  Net sales are anticipated to be in the range of $6,175 million to $6,325
        million compared with $5,223 million in fiscal 2019;
    --  Net income from continuing operations is anticipated to be in the range
        of $1,000 million to $1,080 million compared with $839 million in fiscal
        2019;
    --  Earnings per share from continuing operations is expected to be in the
        range of $14.20 to $15.60 per share based upon weighted average shares
        outstanding of 57.4 compared with $12.94 per share in fiscal 2019;
    --  EBITDA As Defined is anticipated to be in the range of $2,775 million to
        $2,875 million compared with $2,419 million in fiscal 2019; and
    --  Adjusted earnings per share is expected to be in the range of $19.80 to
        $21.20 per share compared with $18.27 per share in fiscal 2019.

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, 2020. Additionally, please see the attached table 7 for comparison of the current fiscal year 2020 guidance versus the previously issued fiscal year 2020 guidance.

Earnings Conference Call

TransDigm Group will host a conference call for investors and security analysts on February 4, 2020, beginning at 11:00 a.m., Eastern Time. To join the call, dial (866) 221-1741 and enter the passcode 1257328. International callers should dial (270) 215-9922 and use the same passcode. A live audio webcast can be accessed online at http://www.transdigm.com. A slide presentation will also be available for reference during the conference call; go to the investor relations page of our website and click on "Presentations."

The call will be archived on the website and available for replay at approximately 2:00 p.m., Eastern Time. A telephone replay will be available for one week by dialing (855) 859-2056 and entering the passcode 1257328. International callers should dial (404) 537-3406 and use the same passcode.

About TransDigm Group

TransDigm Group, through its wholly-owned subsidiaries, is a leading global designer, producer and supplier of highly engineered aircraft components for use on nearly all commercial and military aircraft in service today. Major product offerings, substantially all of which are ultimately provided to end-users in the aerospace industry, include mechanical/electro-mechanical actuators and controls, ignition systems and engine technology, specialized pumps and valves, power conditioning devices, specialized AC/DC electric motors and generators, NiCad batteries and chargers, engineered latching and locking devices, rods and locking devices, engineered connectors and elastomers, databus and power controls, cockpit security components and systems, specialized cockpit displays, aircraft audio systems, specialized lavatory components, seat belts and safety restraints, engineered interior surfaces and related components, advanced sensor products, switches and relay panels, advanced displays, thermal protection and insulation, lighting and control technology, military personnel parachutes, high performance hoists, winches and lifting devices, and cargo loading, handling and delivery systems.

Non-GAAP Supplemental Information

EBITDA, EBITDA As Defined, EBITDA As Defined Margin, adjusted net income and adjusted earnings per share are non-GAAP financial measures presented in this press release as supplemental disclosures to net income and reported results. TransDigm Group defines EBITDA as earnings before interest, taxes, depreciation and amortization and defines EBITDA As Defined as EBITDA plus certain non-operating items, refinancing costs, acquisition-related costs, transaction-related costs and non-cash charges incurred in connection with certain employee benefit plans. TransDigm Group defines adjusted net income as net income plus purchase accounting backlog amortization expense, effects from the sale on businesses, refinancing costs, acquisition-related costs, transaction-related costs and non-cash charges incurred in connection with certain employee benefit plans. EBITDA As Defined Margin represents EBITDA As Defined as a percentage of net sales. TransDigm Group defines adjusted diluted earnings per share as adjusted net income divided by the total shares for basic and diluted earnings per share. For more information regarding the computation of EBITDA, EBITDA As Defined and adjusted net income and adjusted earnings per share, please see the attached financial tables.

TransDigm Group presents these non-GAAP financial measures because it believes that they are useful indicators of its operating performance. TransDigm Group believes that EBITDA is useful to investors because it is frequently used by securities analysts, investors and other interested parties to measure operating performance among companies with different capital structures, effective tax rates and tax attributes, capitalized asset values and employee compensation structures, all of which can vary substantially from company to company. In addition, analysts, rating agencies and others use EBITDA to evaluate a company's ability to incur and service debt. EBITDA As Defined is used to measure TransDigm Inc.'s compliance with the financial covenant contained in its credit facility. TransDigm Group's management also uses EBITDA As Defined to review and assess its operating performance, to prepare its annual budget and financial projections and to review and evaluate its management team in connection with employee incentive programs. Moreover, TransDigm Group's management uses EBITDA As Defined to evaluate acquisitions and as a liquidity measure. In addition, TransDigm Group's management uses adjusted net income as a measure of comparable operating performance between time periods and among companies as it is reflective of changes in pricing decisions, cost controls and other factors that affect operating performance.

None of EBITDA, EBITDA As Defined, EBITDA As Defined Margin, adjusted net income or adjusted earnings per share is a measurement of financial performance under GAAP and such financial measures should not be considered as an alternative to net income, operating income, earnings per share, cash flows from operating activities or other measures of performance determined in accordance with GAAP. In addition, TransDigm Group's calculation of these non-GAAP financial measures may not be comparable to the calculation of similarly titled measures reported by other companies.

Although we use EBITDA and EBITDA As Defined as measures to assess the performance of our business and for the other purposes set forth above, the use of these non-GAAP financial measures as analytical tools has limitations, and you should not consider any of them in isolation, or as a substitute for analysis of our results of operations as reported in accordance with GAAP. Some of these limitations are:

    --  neither EBITDA nor EBITDA As Defined reflects the significant interest
        expense, or the cash requirements necessary to service interest
        payments, on our indebtedness;
    --  although depreciation and amortization are non-cash charges, the assets
        being depreciated and amortized will often have to be replaced in the
        future, and neither EBITDA nor EBITDA As Defined reflects any cash
        requirements for such replacements;
    --  the omission of the substantial amortization expense associated with our
        intangible assets further limits the usefulness of EBITDA and EBITDA As
        Defined;
    --  neither EBITDA nor EBITDA As Defined includes the payment of taxes,
        which is a necessary element of our operations; and
    --  EBITDA As Defined excludes the cash expense we have incurred to
        integrate acquired businesses into our operations, which is a necessary
        element of certain of our acquisitions.

Forward-Looking Statements

Statements in this press release that are not historical facts, including statements under the heading "Fiscal 2020 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 including government audits and inspections; failure to maintain government or industry approvals; failure to complete or successfully integrate acquisitions, including our acquisition of Esterline; our indebtedness; potential environmental liabilities; liabilities arising in connection with litigation; increases in raw material costs, taxes and labor costs that cannot be recovered in product pricing; risks and costs associated with our international sales and operations; and other risk factors. Further information regarding the important factors that could cause actual results to differ materially from projected results can be found in TransDigm Group's Annual Report on Form 10-K and other reports that TransDigm Group or its subsidiaries have filed with the Securities and Exchange Commission. Except as required by law, TransDigm Group undertakes no obligation to revise or update the forward-looking statements contained in this press release.


                        Contact:    
            Investor Relations


                                    
            216-706-2945


                                    
            
              ir@transdigm.com



     
                TRANSDIGM GROUP INCORPORATED



     
                CONDENSED CONSOLIDATED STATEMENTS OF INCOME



     
                FOR THE THIRTEEN WEEK PERIODS ENDED                                                                                                  Table 1



     
                DECEMBER 28, 2019 AND DECEMBER 29, 2018



     
                (Amounts in millions, except per share amounts)



     
                (Unaudited)


                                                                                                 Thirteen Week Periods Ended


                                                                          December 28, 2019                                  December 29, 2018




     NET SALES                                                                             $
              1,465                                        $
              993



     COST OF SALES                                                                     664                                                 429




     GROSS PROFIT                                                                      801                                                 564



     SELLING AND ADMINISTRATIVE EXPENSES                                               201                                                 122



     AMORTIZATION OF INTANGIBLE ASSETS                                                  40                                                  20




     INCOME FROM OPERATIONS                                                            560                                                 422



     INTEREST EXPENSE - NET                                                            248                                                 172



     REFINANCING COSTS                                                                  22



     OTHER INCOME                                                                      (3)




     INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES                             293                                                 250



     INCOME TAX PROVISION                                                               59                                                  54




     INCOME FROM CONTINUING OPERATIONS                                                 234                                                 196



     INCOME FROM DISCONTINUED OPERATIONS, NET OF TAX                                    71




     NET INCOME                                                                        305                                                 196



     LESS: NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS                         (1)




     NET INCOME ATTRIBUTABLE TO TD GROUP                                                     $
              304                                        $
              196




     NET INCOME APPLICABLE TO TD GROUP COMMON STOCKHOLDERS                                   $
              119                                        $
              172




     Earnings per share attributable to TD Group common stockholders:



     Earnings per share from continuing operations - basic and diluted                      $
              0.83                                       $
              3.05



     Earnings per share from discontinued operations - basic and diluted              1.24



     Earnings per share                                                                     $
              2.07                                       $
              3.05




     Cash dividends paid per common share                                                  $
              32.50                                   
     $



     Weighted-average shares outstanding:



     Basic and diluted                                                                57.4                                                56.3



     
                TRANSDIGM GROUP INCORPORATED



     
                SUPPLEMENTAL INFORMATION - RECONCILIATION OF EBITDA,



     
                EBITDA AS DEFINED TO NET INCOME



     
                FOR THE THIRTEEN WEEK PERIODS ENDED                                                                                              Table 2



     
                DECEMBER 28, 2019 AND DECEMBER 29, 2018



     
                (Amounts in millions, except per share amounts)



     
                (Unaudited)


                                                                                               Thirteen Week Periods Ended


                                                                          December 28, 2019                                December 29, 2018




     Net income including noncontrolling interests                                         $
             305                                        $
            196



     Less: Income from discontinued operations, net of tax (1)                          71




     Income from continuing operations including noncontrolling interest               234                                                   196



     Adjustments:



     Depreciation and amortization expense                                              69                                                    35



     Interest expense, net                                                             248                                                   172



     Income tax provision                                                               59                                                    54




     EBITDA                                                                            610                                                   457



     Adjustments:



     Acquisition-related expenses and adjustments (2)                                    7                                                    11



     Non-cash stock compensation expense (3)                                            26                                                    18



     Refinancing costs (4)                                                              22



     Other, net (5)                                                                     16                                                     1




     Gross Adjustments to EBITDA                                                        71                                                    30




     EBITDA As Defined                                                                     $
             681                                        $
            487




     EBITDA As Defined, Margin (6)                                                    46.5                                                  49.0
                                                                                          %                                                    %




     
     (1) The fiscal 2020 results includes the
              divestiture of Souriau-Sunbank
              (December 2019).





     
     (2) Represents accounting adjustments to
              inventory associated with acquisitions
              of businesses and product lines that
              were charged to cost of sales when the
              inventory was sold; costs incurred to
              integrate acquired businesses and
              product lines into TD Group's
              operations, facility relocation costs
              and other acquisition-related costs;
              transaction-related costs comprising
              deal fees; legal, financial and tax due
              diligence expenses; and valuation costs
              that are required to be expensed as
              incurred.





     
     (3) Represents the compensation expense
              recognized by TD Group under our stock
              incentive plans.





     
     (4) Represents costs expensed related to debt
              financing activities, including new
              issuances, extinguishments, refinancings
              and amendments to existing agreements.





     
     (5) Primarily represents foreign currency
              transaction gain or loss, payroll
              withholding taxes related to dividend
              equivalent payments and stock option
              exercises, non-service related pension
              costs, deferred compensation and gain or
              loss on sale of fixed assets.





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



     
                TRANSDIGM GROUP INCORPORATED



     
                SUPPLEMENTAL INFORMATION - RECONCILIATION OF



     
                REPORTED EARNINGS PER SHARE TO



     
                ADJUSTED EARNINGS PER SHARE



     
                FOR THE THIRTEEN WEEK PERIODS ENDED                                                                                                                         Table 3



     
                DECEMBER 28, 2019 AND DECEMBER 29, 2018



     
                (Amounts in millions, except per share amounts)



     
                (Unaudited)


                                                                                                                             Thirteen Week Periods Ended


                                                                                                       December 28, 2019                                 December 29, 2018




     
                Reported Earnings Per Share



     Income from continuing operations including noncontrolling interests                                                $
             234                                                    $
      196



     Less: Net income attributable to noncontrolling interests                                                      (1)




     Net income from continuing operations attributable to TD Group                                                 233                                                196



     Less: Special dividends declared or paid on participating securities                                         (185)                                              (24)



                                                                                                                      48                                                172



     Income from discontinued operations, net of tax                                                                 71



     Net income applicable to TD Group common stockholders - basic and diluted                                           $
             119                                                    $
      172




     
                Weighted-average shares outstanding under the two-class method



     Weighted-average common shares outstanding                                                                    53.6                                               52.8



     Vested options deemed participating securities                                                                 3.8                                                3.5



     Total shares for basic and diluted earnings per share                                                         57.4                                               56.3




     Net earnings per share attributable to TD Group from continuing operations - basic and diluted                     $
             0.83                                                   $
      3.05



     Net earnings per share attributable to TD Group from discontinued operations - basic and diluted              1.24



     Basic and diluted earnings per share                                                                               $
             2.07                                                   $
      3.05




     
                Adjusted Earnings Per Share



     Net income from continuing operations attributable to TD Group                                                 233                                                    $
             196



     Gross adjustments to EBITDA                                                                                     71                                                 29



     Purchase accounting backlog amortization                                                                        12                                                  1



     Tax adjustment (1)                                                                                            (33)                                              (10)




     Adjusted net income                                                                                                 $
             283                                                    $
      216




     Adjusted diluted earnings per share under the two-class method                                                     $
             4.93                                                   $
      3.85




     
                Diluted Earnings Per Share to Adjusted Earnings Per Share



     Diluted earnings per share from continuing operations                                                              $
             0.83                                                   $
      3.05



     Adjustments to diluted earnings per share:



        Inclusion of the dividend equivalent payments                                                              3.22                                               0.43



        Acquisition-related expenses                                                                               0.24                                               0.17



        Non-cash stock compensation expense                                                                        0.34                                               0.24



        Refinancing costs                                                                                          0.30                                               0.01



        Reduction in income tax provision due to excess tax benefits on stock compensation                       (0.22)                                            (0.06)



        Other, net                                                                                                 0.22                                               0.01



     Adjusted earnings per share                                                                                        $
             4.93                                                   $
      3.85




     
     (1) For the thirteen week periods ended
              December 28, 2019 and December 29,
              2018, the Tax adjustment
              represents the tax effect of the
              adjustments at the applicable
              effective tax rate, as well as the
              impact on the effective tax rate
              when excluding the excess tax
              benefits on stock option
              exercises. Stock compensation
              expense is excluded from adjusted
              net income and therefore we have
              excluded the impact that the
              excess tax benefits on stock
              option exercises have on the
              effective tax rate for determining
              adjusted net income.



       
                TRANSDIGM GROUP INCORPORATED



       
                SUPPLEMENTAL INFORMATION - RECONCILIATION OF NET CASH                                                                                       Table 4



       
                PROVIDED BY OPERATING ACTIVITIES TO EBITDA,



       
                EBITDA AS DEFINED



       
                FOR THE THIRTEEN WEEK PERIODS ENDED



       
                DECEMBER 28, 2019 AND DECEMBER 29, 2018



       
                (Amounts in millions)



       
                (Unaudited)

    ---

                                                                                                               Thirteen Week Periods Ended


                                                                                          December 28, 2019                                December 29, 2018




       Net cash provided by operating activities                                                           $
             433                                    $
             330





       Adjustments:



       Changes in assets and liabilities, net of effects from acquisitions of businesses              (89)                                             (75)



       Interest expense - net (1)                                                                      240                                               166



       Income tax provision - current                                                                   87                                                54



       Non-cash stock compensation expense (2)                                                        (26)                                             (18)



       Refinancing costs (4)                                                                          (22)



       EBITDA from discontinued operations (6)                                                        (13)




       EBITDA                                                                                          610                                               457



       Adjustments:



       Acquisition-related expenses (3)                                                                  7                                                11



       Non-cash stock compensation expense (2)                                                          26                                                18



       Refinancing costs (4)                                                                            22



       Other, net (5)                                                                                   16                                                 1




       EBITDA As Defined                                                                                   $
             681                                    $
             487




     
     (1) Represents interest expense excluding the
              amortization of debt issue costs and
              premium and discount on debt.





     
     (2) Represents the compensation expense
              recognized by TD Group under our stock
              incentive plans.





     
     (3) Represents accounting adjustments to
              inventory associated with acquisitions
              of businesses and product lines that
              were charged to cost of sales when the
              inventory was sold; costs incurred to
              integrate acquired businesses and
              product lines into TD Group's
              operations, facility relocation costs
              and other acquisition-related costs;
              transaction-related costs comprising
              deal fees; legal, financial and tax due
              diligence expenses and valuation costs
              that are required to be expensed as
              incurred.





     
     (4) Represents costs expensed related to debt
              financing activities, including new
              issuances, extinguishments, refinancings
              and amendments to existing agreements.





     
     (5) Primarily represents foreign currency
              transaction gain or loss, payroll
              withholding taxes related to dividend
              equivalent payments and stock option
              exercises, non-service related pension
              costs, deferred compensation and gain or
              loss on sale of fixed assets.





     
     (6) The fiscal 2020 results include the
              divestiture of Souriau-Sunbank
              (December 2019).



     
                TRANSDIGM GROUP INCORPORATED



     
                SUPPLEMENTAL INFORMATION - BALANCE SHEET DATA                                                       Table 5



     
                (Amounts in millions)



     
                (Unaudited)


                                                                     December 28, 2019          September 30, 2019




     Cash and cash equivalents (1)                                                    $
     4,194                     $
            1,467



     Trade accounts receivable - net                                            1,025                        1,068



     Inventories - net                                                          1,294                        1,233



     Current portion of long-term debt                                             80                           80



     Short-term borrowings-trade receivable securitization facility               350                          350



     Accounts payable                                                             265                          276



     Accrued current liabilities (1)                                            2,655                          675



     Long-term debt                                                            17,952                       16,469



     Total TD Group stockholders' deficit                                     (4,303)                     (2,894)




     
     (1) On January 7, 2020, the Company
              paid $1.9 billion in special
              dividends and dividend equivalent
              payments in connection with the
              Board of Directors' authorization
              and declaration of a special cash
              dividend of $32.50 on each
              outstanding share of common stock
              and cash dividend equivalent
              payments on vested options
              outstanding under its stock
              incentive plans on December 20,
              2019. As of December 28, 2019,
              approximately $1.9 billion was
              accrued for the special dividend
              and dividend equivalent payments
              in accrued liabilities in the
              condensed consolidated balance
              sheets.



       
                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



       
                FOR THE FISCAL YEAR ENDING SEPTEMBER 30, 2020



       
                (Amounts in millions, except per share amounts)                                  Table 6



       
                (Unaudited)

    ---



                                                                                           GUIDANCE MID-POINT



                                                                                               Year Ended


                                                                                              September 30,


                                                                                                         2020




       Net income                                                                                            $
     1,040



       Adjustments:



       Depreciation and amortization expense                                                             302



       Interest expense - net                                                                          1,020



       Income tax provision                                                                              317




       EBITDA                                                                                          2,679



       Adjustments:



       Acquisition-related expenses and adjustments (1) and other, net (1)                                28



       Non-cash stock compensation expense (1)                                                            96



       Refinancing costs (1)                                                                              22



       Gross Adjustments to EBITDA                                                                       146




       EBITDA As Defined                                                                                     $
     2,825




       EBITDA As Defined, Margin (1)                                                          45.2
            %





       Earnings per share                                                                                    $
     14.90



       Adjustments to earnings per share:



       Inclusion of the dividend equivalent payments                                                    3.22



       Acquisition-related expenses and adjustments and other, net                                      1.19



       Non-cash stock compensation expense                                                              1.27



       Refinancing costs                                                                                0.29



       Reduction in income tax provision due to excess tax benefits on stock compensation             (0.37)



       Adjusted earnings per share                                                                           $
     20.50






       Weighted-average shares outstanding                                                              57.4




              
                (1)              Refer to Table 2 above for
                                               definitions of Non-GAAP
                                               measurement adjustments.



     
                TRANSDIGM GROUP INCORPORATED



     
                SUPPLEMENTAL INFORMATION



     
                CURRENT FISCAL YEAR 2020 GUIDANCE VERSUS PRIOR FISCAL YEAR 2020 GUIDANCE                                                                            Table 7



     
                (Amounts in millions, except per share amounts)



     
                (Unaudited)


                                                                                               
        
           Current              
          
              Prior


                                                                                             
        
         Fiscal Year 2020     
          
            Fiscal Year 2019


                                                                                               
        
           Guidance           
          
              Guidance               Change at


                                                                                            
        
         Issued February 4,   
          
            Issued November 19,         Mid-Point
                                                                                                                       2020                                     2019




     Sales                                                                                          
         $6,175 to $6,325               
            $6,175 to $6,325  
             $-





     GAAP Net Income from Continuing Operations                                                     
         $1,000 to $1,080               
            $1,000 to $1,080  
             $-





     Special Dividends Declared or Paid on Participating Securities                                                   $185                                      $65           $120





     GAAP Earnings Per Share from Continuing Operations                                             
         $14.20 to $15.60               
            $16.30 to $17.70       $(2.10)





     EBITDA As Defined                                                                              
         $2,775 to $2,875               
            $2,775 to $2,875  
             $-





     Adjusted Earnings Per Share                                                                    
         $19.80 to $21.20               
            $19.80 to $21.20  
             $-





     Weighted-Average Shares Outstanding                                                                              57.4                                     57.4

View original content:http://www.prnewswire.com/news-releases/transdigm-group-reports-fiscal-2020-first-quarter-results-300998078.html

SOURCE TransDigm Group Inc.