Woodward Reports Third Quarter Fiscal Year 2023 Results

In this article:
Woodward, Inc.Woodward, Inc.
Woodward, Inc.

Increases Full-Year Outlook

FORT COLLINS, Colo., July 31, 2023 (GLOBE NEWSWIRE) -- Woodward, Inc. (NASDAQ: WWD) today reported financial results for its third quarter of fiscal year 2023. (All amounts are presented on an as reported (U.S. GAAP) basis unless otherwise indicated. All per share amounts are presented on a fully diluted basis. All comparisons are made to the same period of the prior year unless otherwise stated.)

Highlights

  • Net sales were $801 million, compared to $614 million, an increase of 30 percent.

  • Net earnings were $85 million, or $1.37 per share, compared to net earnings of $39 million, or $0.64 per share.

  • Net cash provided by operating activities was $156 million for the first nine months of fiscal 2023, compared to $86 million. Free cash flow1 for the first nine months of fiscal 2023 was $98 million, compared to $49 million. Adjusted free cash flow1 was $103 million for the first nine months of fiscal 2023, compared to $52 million.

“We delivered significant sales growth and margin expansion in the third quarter driven by continued strong end market demand and our improved ability to deliver to our customers. As expected, our strategic investments are resulting in operational improvements and efficiency gains,” said Chip Blankenship, Chairman and Chief Executive Officer. "Both our Aerospace and Industrial businesses are improving, and our output is increasing. Industrial further benefited from increased on-highway natural gas truck production in China. While the environment remains dynamic, we anticipate a strong finish to the year and are raising our full-year outlook.”

Third Quarter Company Results

Net sales for the third quarter of fiscal 2023 were $801 million, compared to $614 million, an increase of 30 percent.

Net earnings were $85 million, or $1.37 per share, for the third quarter of 2023, compared to $39 million, or $0.64 per share.

EBIT1 was $117 million for the third quarter of 2023, compared to $58 million.

The effective tax rate was 20.0 percent for the third quarter of 2023, compared to 21.6 percent.

Segment Results

Aerospace

Aerospace segment net sales for the third quarter of fiscal 2023 were $481 million, compared to $402 million, an increase of 19.6 percent.

Commercial OEM and aftermarket sales increased significantly compared to the prior year, driven by higher OEM production rates, continued recovery in passenger traffic, increasing aircraft utilization, and price realization. Defense sales were down compared to the prior year due to continued weakness in guided weapons, partially offset by higher defense aftermarket sales.

Segment earnings for the third quarter of 2023 were $83 million, compared to $57 million. Segment earnings as a percent of segment net sales were 17.3 percent for the third quarter of 2023, compared to 14.1 percent. The increase in segment earnings was primarily a result of price realization and higher commercial OEM and aftermarket volume, partially offset by higher annual incentive compensation.

Industrial

Industrial segment net sales for the third quarter of fiscal 2023 were $320 million, compared to $213 million, an increase of 50.6 percent. The increase in Industrial segment net sales for the third quarter of 2023 was driven by higher volumes across all markets and price realization.

Industrial segment earnings for the third quarter of 2023 were $58 million, or 18.2 percent of segment net sales, compared to $21 million, or 9.9 percent of segment net sales. Industrial segment earnings increased due to higher volume, price realization, and favorable product mix, partially offset by higher annual incentive compensation.

Industrial sales and earnings benefited from significantly increased on-highway natural gas truck production in China, although future demand beyond the fourth quarter remains uncertain.

Nonsegment

Nonsegment expenses were $24 million for the third quarter of fiscal 2023, compared to $19 million.

Year-to-Date Results

Net sales for the first nine months of 2023 were $2.14 billion, compared to $1.74 billion. Net earnings for the first nine months of 2023 were $150 million, or $2.44 per share, compared to $118 million, or $1.84 per share. Adjusted net earnings1 for the first nine months of 2023 were $176 million, or $2.87 per share, compared to $122 million, or $1.91 per share.

EBIT for the first nine months of 2023 was $213 million, compared to $166 million. Adjusted EBIT1 for the first nine months of 2023 was $247 million, compared to $172 million.

The effective tax rate was 15.8 percent for the first nine months of 2023, compared to 17.2 percent. The adjusted effective tax rate1 for the first nine months of 2023 was 17.3 percent, compared to 17.6 percent.

Aerospace segment net sales for the first nine months of 2023 were $1.31 billion, compared to $1.11 billion. Aerospace segment earnings for the first nine months of 2023 were $212 million, or 16.1 percent of segment net sales, compared to $167 million, or 15.1 percent of segment net sales.

Industrial segment net sales for the first nine months of 2023 were $824 million, compared to $632 million. Industrial segment earnings for the first nine months of 2023 were $107 million, or 13.0 percent of segment net sales, compared to $62 million, or 9.8 percent of segment net sales.

Nonsegment expenses were $106 million for the first nine months of 2023, compared to $64 million. Adjusted nonsegment expenses1 were $72 million for the first nine months of 2023, compared to $58 million.

Cash Flow and Financial Position

Net cash provided by operating activities was $156 million, compared to $86 million. Payments for property, plant, and equipment for the first nine months of 2023 were $57 million, compared to $37 million.

Free cash flow was $98 million for the first nine months of fiscal 2023, compared to $49 million. Adjusted free cash flow was $103 million for the first nine months of fiscal 2023, compared to $52 million. The increase in free cash flow and adjusted free cash flow was primarily due to increased earnings, partially offset by higher capital expenditures.

During the first nine months of fiscal 2023, $64 million was returned to stockholders in the form of $38 million of dividends and $26 million of repurchased shares under a board authorized share repurchase program.

Total debt was $751 million at June 30, 2023, compared to $766 million at June 30, 2022. Debt-to-EBITDA1 leverage at June 30, 2023, was 1.7 times EBITDA, compared to 2.0 times EBITDA.

Fiscal Year 2023 Outlook

We continue to expect year-over-year improvements in the fourth quarter of fiscal 2023. Due to continued strong end market demand and our improved ability to deliver for our customers, we are raising certain aspects of our full-year guidance.

Woodward, Inc. and Subsidiaries

Revised Guidance

(in millions, except per share amount, basis points and percentages)

 

 

 

 

 

Prior

 

Revised

 

FY23 guidance issued on,

 

FY23 guidance issued on,

 

May 1st, 2023

 

July 31st, 2023

Total Company

 

 

 

Sales

$2,700 - $2,800

 

$2,850 - $2,900

Adjusted Effective Tax Rate

~16%

 

~18%

Adjusted Free Cash Flow

$200 - $250

 

No change

Capital Expenditures

~$80

 

No change

Adjusted EPS

$3.50 - $3.75

 

$4.05 - $4.25

 

 

 

 

Segment Data

 

 

 

Aerospace

 

 

 

Sales Growth

14% - 19%

 

16% - 18%

Segment Earnings (% of Sales)

Up 150bps - 200bps

 

No change

Industrial

 

 

 

Sales Growth

14 - 19%

 

28% - 30%

Segment Earnings (% of Sales)

Flat

 

Up 340bps – 440bps

Conference Call

Woodward will hold an investor conference call at 4:30 p.m. ET, July 31, 2023, to provide an overview of the financial performance for the third quarter of fiscal year 2023, business highlights, and outlook for the remainder of fiscal 2023. You are invited to listen to the live webcast of our conference call, or a recording, and view or download accompanying presentation slides at our website, www.woodward.com2.

You may also listen to the call by dialing 1-888-440-4531 (domestic) or 1-646-960-0808 (international). Participants should call prior to the start time to allow for registration; the Conference ID is 4278216. An audio replay will be available by telephone from 7:30 p.m. ET on July 31, 2023 until 11:59 p.m. ET on August 14, 2023. The telephone number to access the replay is 1-800-770-2030 (domestic) or 1-647-362-9199 (international), reference access code 4278216.

A webcast presentation will be available on the website by selecting “Investors/Events & Presentations”. The call and presentation will remain accessible on the website for 14 days.

About Woodward, Inc.

Woodward is the global leader in the design, manufacture, and service of energy conversion and control solutions for the aerospace and industrial equipment markets. Together with our customers, we are enabling the path to a cleaner, decarbonized world. Our innovative fluid, combustion, electrical, propulsion and motion control systems perform in some of the world’s harshest environments. Woodward is a global company headquartered in Fort Collins, Colorado, USA. Visit our website at www.woodward.com.

Cautionary Statement

Information in this press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 that involve risks and uncertainties, including, but not limited to, our expectations of continued strong end market demand, the continued improving performance of our Aerospace and Industrial businesses and increasing output; our improving ability to deliver for our customers; our operational improvements and efficiency gains; and statements regarding our business and financial outlook for the remainder of fiscal year 2023, including our guidance for sales, adjusted earnings, adjusted earnings per share, segment sales growth, segment earnings as a percent of sales, adjusted effective tax rate, adjusted free cash flow, and capital expenditures as well as our assumptions regarding our outlook. Readers are cautioned that these forward-looking statements are only predictions and are subject to risks, uncertainties, and assumptions that are difficult to predict. Factors that could cause actual results and the timing of certain events to differ materially from the forward-looking statements include, but are not limited to: (1) global economic uncertainty and instability, including in the financial markets that affect Woodward, its customers, and its supply chain; (2) risks related to continued constraints and disruptions in the global supply chain and labor markets; (3) Woodward’s long sales cycle; (4) risks related to Woodward’s concentration of revenue among a relatively small number of customers; (5) Woodward’s ability to implement and realize the intended effects of any restructuring efforts; (6) Woodward’s ability to successfully manage competitive factors including expenses and fluctuations in sales; (7) changes and consolidations in the aerospace market; (8) uncertainties related to the COVID-19 pandemic; (9) Woodward’s financial obligations including debt obligations and tax expenses and exposures; (10) risks related to Woodward’s U.S. government contracting activities including potential changes in government spending patterns; (11) Woodward’s ability to protect its intellectual property rights and avoid infringing the intellectual property rights of others; (12) changes in the estimates of fair value of reporting units or of long-lived assets; (13) environmental risks; (14) Woodward’s continued access to a stable workforce and favorable labor relations with its employees; (15) Woodward’s ability to manage various regulatory and legal matters; (16) risks from operating internationally; (17) cybersecurity and other technological risks; and other risk factors and risks described in Woodward's filings with the Securities and Exchange Commission, including its Annual Report on Form 10-K for the fiscal year ended September 30, 2022, any subsequently filed Quarterly Report on Form 10-Q, as well as its Quarterly Report on Form 10-Q for the third quarter ended June 30, 2023, which we expect to file shortly, and other risks described in Woodward’s filings with the Securities and Exchange Commission.

Woodward, Inc. and Subsidiaries

CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS

(Unaudited - in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three-Months Ended

 

 

Nine-Months Ended

 

 

June 30,

 

 

June 30,

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

$

800,663

 

 

$

614,332

 

 

$

2,137,496

 

 

$

1,742,757

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold

 

596,251

 

 

 

480,403

 

 

 

1,649,473

 

 

 

1,352,979

 

Selling, general, and administrative expenses

 

64,983

 

 

 

46,490

 

 

 

203,748

 

 

 

152,920

 

Research and development costs

 

35,033

 

 

 

32,224

 

 

 

100,034

 

 

 

90,000

 

Restructuring charges

 

-

 

 

 

-

 

 

 

5,172

 

 

 

-

 

Interest expense

 

12,175

 

 

 

8,533

 

 

 

36,162

 

 

 

25,036

 

Interest income

 

(516

)

 

 

(353

)

 

 

(1,390

)

 

 

(1,494

)

Other (income) expense, net

 

(13,001

)

 

 

(3,252

)

 

 

(33,431

)

 

 

(18,813

)

Total costs and expenses

 

694,925

 

 

 

564,045

 

 

 

1,959,768

 

 

 

1,600,628

 

Earnings before income taxes

 

105,738

 

 

 

50,287

 

 

 

177,728

 

 

 

142,129

 

Income taxes

 

21,139

 

 

 

10,841

 

 

 

28,012

 

 

 

24,472

 

Net earnings

$

84,599

 

 

$

39,446

 

 

$

149,716

 

 

$

117,657

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share amounts:

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

$

1.41

 

 

$

0.65

 

 

$

2.50

 

 

$

1.90

 

Diluted earnings per share

$

1.37

 

 

$

0.64

 

 

$

2.44

 

 

$

1.84

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

60,056

 

 

 

60,506

 

 

 

59,843

 

 

 

62,052

 

Diluted

 

61,591

 

 

 

62,088

 

 

 

61,250

 

 

 

63,937

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash dividends paid per share

$

0.2200

 

 

$

0.1900

 

 

$

0.6300

 

 

$

0.5425

 


Woodward, Inc. and Subsidiaries

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited - in thousands)

 

 

 

 

 

 

 

June 30,

 

 

September 30,

 

 

2023

 

 

2022

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

$

114,107

 

 

$

107,844

 

Accounts receivable

 

732,805

 

 

 

609,964

 

Inventories

 

531,834

 

 

 

514,287

 

Income taxes receivable

 

37,973

 

 

 

5,179

 

Other current assets

 

73,758

 

 

 

74,695

 

Total current assets

 

1,490,477

 

 

 

1,311,969

 

Property, plant, and equipment, net

 

910,544

 

 

 

910,472

 

Goodwill

 

798,575

 

 

 

772,559

 

Intangible assets, net

 

472,894

 

 

 

460,580

 

Deferred income tax assets

 

25,133

 

 

 

23,447

 

Other assets

 

311,940

 

 

 

327,419

 

Total assets

$

4,009,563

 

 

$

3,806,446

 

 

 

 

 

 

 

Liabilities and stockholders’ equity

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Short-term debt

$

23,500

 

 

$

66,800

 

Current portion of long-term debt

 

75,914

 

 

 

856

 

Accounts payable

 

223,091

 

 

 

230,519

 

Income taxes payable

 

43,220

 

 

 

34,655

 

Accrued liabilities

 

220,934

 

 

 

206,283

 

Total current liabilities

 

586,659

 

 

 

539,113

 

Long-term debt, less current portion

 

651,443

 

 

 

709,760

 

Deferred income tax liabilities

 

138,180

 

 

 

127,195

 

Other liabilities

 

547,491

 

 

 

529,256

 

Total liabilities

 

1,923,773

 

 

 

1,905,324

 

Stockholders’ equity

 

2,085,790

 

 

 

1,901,122

 

Total liabilities and stockholders’ equity

$

4,009,563

 

 

$

3,806,446

 


Woodward, Inc. and Subsidiaries

 

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

 

(Unaudited - in thousands)

 

 

 

 

 

 

 

 

Nine-Months Ended

 

 

June 30,

 

 

2023

 

 

2022

 

Net cash provided by operating activities

$

155,630

 

 

$

86,016

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

Payments for purchase of property, plant, and equipment

 

(57,142

)

 

 

(37,105

)

Proceeds from sale of assets

 

477

 

 

 

4

 

Proceeds from the sale of the renewable power systems business and other related businesses

 

-

 

 

 

6,000

 

Payments for business acquisition, net of cash acquired

 

878

 

 

-

 

Payments for purchase of short-term investments

 

(6,109

)

 

 

(9,619

)

Proceeds from sales of short-term investments

 

7,692

 

 

 

11,305

 

Net cash used in investing activities

 

(54,204

)

 

 

(29,415

)

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

Cash dividends paid

 

(37,762

)

 

 

(33,572

)

Proceeds from sales of treasury stock

 

26,888

 

 

 

20,283

 

Payments for repurchases of common stock

 

(26,369

)

 

 

(440,233

)

Borrowings on revolving lines of credit and short-term borrowings

 

1,538,900

 

 

 

477,400

 

Payments on revolving lines of credit and short-term borrowings

 

(1,582,200

)

 

 

(428,200

)

Payments of debt financing costs

 

(2,236

)

 

 

-

 

Payments of long-term debt and finance lease obligations

 

(536

)

 

 

(644

)

Net cash used in financing activities

 

(83,315

)

 

 

(404,966

)

Effect of exchange rate changes on cash and cash equivalents

 

(11,848

)

 

 

(396

)

Net change in cash and cash equivalents

 

6,263

 

 

 

(348,761

)

Cash and cash equivalents at beginning of year

 

107,844

 

 

 

448,462

 

Cash and cash equivalents at end of period

$

114,107

 

 

$

99,701

 


Woodward, Inc. and Subsidiaries

 

SEGMENT NET SALES AND EARNINGS

 

(Unaudited - in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three-Months Ended June 30,

 

 

Nine-Months Ended June 30,

 

 

2023

 

 

2022

 

 

2023

 

 

 

2022

 

Net sales:

 

 

 

 

 

 

 

 

 

 

 

 

Aerospace

$

480,531

 

 

$

401,712

 

 

$

1,313,233

 

 

 

$

1,110,904

 

Industrial

 

320,132

 

 

 

212,620

 

 

 

824,263

 

 

 

 

631,853

 

Total consolidated net sales

$

800,663

 

 

$

614,332

 

 

$

2,137,496

 

 

 

$

1,742,757

 

Segment earnings*:

 

 

 

 

 

 

 

 

 

 

 

 

Aerospace

$

83,075

 

 

$

56,566

 

 

$

211,823

 

 

 

$

167,458

 

As a percent of segment net sales

 

17.3

%

 

 

14.1

%

 

 

16.1

%

 

 

 

15.1

%

Industrial

 

58,197

 

 

 

21,102

 

 

 

107,170

 

 

 

 

62,029

 

As a percent of segment net sales

 

18.2

%

 

 

9.9

%

 

 

13.0

%

 

 

 

9.8

%

Total segment earnings

 

141,272

 

 

 

77,668

 

 

 

318,993

 

 

 

 

229,487

 

Nonsegment expenses

 

(23,875

)

 

 

(19,201

)

 

 

(106,493

)

 

 

 

(63,816

)

EBIT

 

117,397

 

 

 

58,467

 

 

 

212,500

 

 

 

 

165,671

 

Interest expense, net

 

(11,659

)

 

 

(8,180

)

 

 

(34,772

)

 

 

 

(23,542

)

Consolidated earnings before income taxes

$

105,738

 

 

$

50,287

 

 

$

177,728

 

 

 

$

142,129

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*This schedule reconciles segment earnings, which exclude certain costs, to consolidated earnings before taxes.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payments for property, plant and equipment

$

13,096

 

 

$

12,955

 

 

$

57,142

 

 

 

$

37,105

 

Depreciation expense

$

20,551

 

 

$

20,618

 

 

$

61,212

 

 

 

$

62,674

 


Woodward, Inc. and Subsidiaries

RECONCILIATION OF NET EARNINGS TO ADJUSTED NET EARNINGS1

(Unaudited - in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three-Months Ended

 

 

Three-Months Ended

 

June 30, 2023

 

 

June 30, 2022

 

Before
Income Tax

 

 

Net of
Income Tax

 

 

Per Share,
Net of
Income Tax

 

 

Before
Income Tax

 

 

Net of
Income Tax

 

 

Per Share,
Net of
Income Tax

Net earnings (U.S. GAAP)

$

105,738

 

 

$

84,599

 

 

$

1.37

 

 

$

50,287

 

 

$

39,446

 

 

$

0.64

Non-U.S. GAAP adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Specific charge for excess and obsolete inventory

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

Product rationalization

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

Restructuring charge

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

Non-recurring charge related to customer collections

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

Certain non-restructuring separation costs

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

Non-recurring matter unrelated to the ongoing operations of the business

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

Business development activities

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

Total non-U.S. GAAP adjustments

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

Adjusted net earnings (Non-U.S. GAAP)

$

105,738

 

 

$

84,599

 

 

$

1.37

 

 

$

50,287

 

 

$

39,446

 

 

$

0.64

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Woodward, Inc. and Subsidiaries

RECONCILIATION OF NET EARNINGS TO ADJUSTED NET EARNINGS1

(Unaudited - in thousands, except per share amounts)

 

 

 

Nine-Months Ended

 

Nine-Months Ended

 

June 30, 2023

 

June 30, 2022

 

Before
Income Tax

 

 

Net of
Income Tax

 

 

Per Share,
Net of
Income Tax

 

Before
Income Tax

 

 

Net of
Income Tax

 

 

Per Share,
Net of
Income Tax

Net earnings (U.S. GAAP)

$

177,728

 

 

$

149,716

 

 

$

2.44

 

$

142,129

 

 

$

117,657

 

 

$

1.84

Non-U.S. GAAP adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Specific charge for excess and obsolete inventory2

 

11,995

 

 

 

9,016

 

 

 

0.15

 

 

-

 

 

 

-

 

 

 

-

Product rationalization3

 

10,504

 

 

 

7,896

 

 

 

0.13

 

 

-

 

 

 

-

 

 

 

-

Restructuring charge

 

5,172

 

 

 

3,874

 

 

 

0.06

 

 

-

 

 

 

-

 

 

 

-

Non-recurring charge related to customer collections4

 

4,997

 

 

 

3,761

 

 

 

0.06

 

 

-

 

 

 

-

 

 

 

-

Certain non-restructuring separation costs4

 

2,208

 

 

 

1,661

 

 

 

0.03

 

 

-

 

 

 

-

 

 

 

-

Non-recurring matter unrelated to the ongoing operations of the business

 

-

 

 

 

-

 

 

 

-

 

 

3,272

 

 

 

2,454

 

 

 

0.04

Business development activities

 

-

 

 

 

-

 

 

 

-

 

 

2,982

 

 

 

2,236

 

 

 

0.03

Total non-U.S. GAAP adjustments

 

34,876

 

 

 

26,208

 

 

 

0.43

 

 

6,254

 

 

 

4,690

 

 

 

0.07

Adjusted net earnings (Non-U.S. GAAP)

$

212,604

 

 

$

175,924

 

 

$

2.87

 

$

148,383

 

 

$

122,347

 

 

$

1.91

(2) Presented in the line item "Cost of goods sold" in Woodward's Condensed Consolidated Statement of Earnings.

(3) On a pre-tax basis, $5,822 is presented in the line item "Cost of goods sold" and $4,682 is presented in the line item " Selling, general and administrative" expenses in Woodward's Condensed Consolidated Statement of Earnings. On an after-tax basis, $4,374 is presented in the line item "Cost of goods sold" and $3,522 is presented in the line item " Selling, general and administrative" expenses in Woodward's Condensed Consolidated Statement of Earnings.

(4) Presented in the line item "Selling, general and administrative" expenses in Woodward's Condensed Consolidated Statement of Earnings.

Woodward, Inc. and Subsidiaries

 

RECONCILIATION OF NET EARNINGS TO EBIT1AND ADJUSTED EBIT1

 

(Unaudited - in thousands)

 

 

 

 

 

 

 

Three-Months Ended June 30,

 

Nine-Months Ended June 30,

 

 

2023

 

 

2022

 

2023

 

 

2022

 

Net earnings (U.S. GAAP)

$

84,599

 

 

$

39,446

 

$

149,716

 

 

$

117,657

 

Income taxes

 

21,139

 

 

 

10,841

 

 

28,012

 

 

 

24,472

 

Interest expense

 

12,175

 

 

 

8,533

 

 

36,162

 

 

 

25,036

 

Interest income

 

(516

)

 

 

(353

)

 

(1,390

)

 

 

(1,494

)

EBIT (Non-U.S. GAAP)

 

117,397

 

 

 

58,467

 

 

212,500

 

 

 

165,671

 

Non-U.S. GAAP adjustments*

 

-

 

 

 

-

 

 

34,876

 

 

 

6,254

 

Adjusted EBIT (Non-U.S. GAAP)

$

117,397

 

 

$

58,467

 

$

247,376

 

 

$

171,925

 

 

 

 

 

 

 

 

 

 

 

 

*See Reconciliation of Net Earnings to Adjusted Net Earnings1table above for the list of Non-U.S. GAAP adjustments made in the applicable periods.

 


Woodward, Inc. and Subsidiaries

 

RECONCILIATION OF NET EARNINGS TO EBITDA1AND ADJUSTED EBITDA1

 

(Unaudited - in thousands)

 

 

 

 

 

 

 

 

Three-Months Ended June 30,

 

 

Nine-Months Ended June 30,

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Net earnings (U.S. GAAP)

$

84,599

 

 

$

39,446

 

 

$

149,716

 

 

$

117,657

 

Income taxes

 

21,139

 

 

 

10,841

 

 

 

28,012

 

 

 

24,472

 

Interest expense

 

12,175

 

 

 

8,533

 

 

 

36,162

 

 

 

25,036

 

Interest income

 

(516

)

 

 

(353

)

 

 

(1,390

)

 

 

(1,494

)

Amortization of intangible assets

9,493

 

 

 

9,309

 

 

28,089

 

 

 

28,584

 

Depreciation expense

20,551

 

 

 

20,618

 

 

61,212

 

 

 

62,674

 

EBITDA (Non-U.S. GAAP)

 

147,441

 

 

 

88,394

 

 

 

301,801

 

 

 

256,929

 

Non-U.S. GAAP adjustments*

 

-

 

 

 

-

 

 

 

34,876

 

 

 

6,254

 

Adjusted EBITDA (Non-U.S. GAAP)

$

147,441

 

 

$

88,394

 

 

$

336,677

 

 

$

263,183

 

 

 

 

 

 

 

 

 

 

 

 

 

*See Reconciliation of Net Earnings to Adjusted Net Earnings1table above for the list of Non-U.S. GAAP adjustments made in the applicable periods.

 


Woodward, Inc. and Subsidiaries

 

RECONCILIATION OF NONSEGMENT EXPENSES TO ADJUSTED NONSEGMENT EXPENSES1

 

(Unaudited - in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three-Months Ended June 30,

 

 

Nine-Months Ended June 30,

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Nonsegment expenses (U.S. GAAP)

$

23,875

 

 

$

19,201

 

 

$

106,493

 

 

$

63,816

 

Specific charge for excess and obsolete inventory

 

-

 

 

 

-

 

 

 

(11,995

)

 

 

-

 

Product rationalization

 

-

 

 

 

-

 

 

 

(10,504

)

 

 

-

 

Restructuring charge

 

-

 

 

 

-

 

 

 

(5,172

)

 

 

-

 

Non-recurring charge related to customer collections

 

-

 

 

 

-

 

 

 

(4,997

)

 

 

-

 

Non-restructuring separation costs

 

-

 

 

 

-

 

 

 

(2,208

)

 

 

-

 

Non-recurring matter unrelated to the ongoing operations of the business

 

-

 

 

 

-

 

 

 

-

 

 

 

(3,272

)

Business development activities

 

-

 

 

 

-

 

 

 

-

 

 

 

(2,982

)

Adjusted nonsegment expenses (Non-U.S. GAAP)

$

23,875

 

 

$

19,201

 

 

$

71,617

 

 

$

57,562

 


Woodward, Inc. and Subsidiaries

 

RECONCILIATION OF CASH FLOW FROM OPERATING ACTIVITIES TO FREE CASH FLOW1 AND ADJUSTED FREE CASH FLOW1

 

(Unaudited - in thousands)

 

 

 

 

 

 

 

 

 

 

 

Nine-Months Ended June 30,

 

 

2023

 

 

2022

 

 

 

 

 

 

 

Net cash provided by operating activities (U.S. GAAP)

$

155,630

 

 

$

86,016

 

Payments for property, plant, and equipment

 

(57,142

)

 

 

(37,105

)

Free cash flow (Non-U.S. GAAP)

 

98,488

 

 

 

48,911

 

Cash paid for business development activities

 

-

 

 

 

2,982

 

Cash paid for restructuring charges

 

3,594

 

 

 

505

 

Cash paid for certain non-restructuring separation costs

 

977

 

 

 

-

 

Adjusted free cash flow (Non-U.S. GAAP)

$

103,059

 

 

$

52,398

 

1Adjusted and Non-U.S. GAAP Financial Measures: Adjusted net earnings, adjusted earnings per share, adjusted EBIT, adjusted EBITDA, adjusted effective tax rate, and adjusted nonsegment expenses exclude, as applicable, (i) a specific charge for excess and obsolete inventory, (ii) product rationalization, (iii) a restructuring charge, (iv) a non-recurring charge related to customer collections, (v) certain non-restructuring separation costs, (vi) a charge in connection with a non-recurring matter unrelated to the ongoing operations of the business, and a partial reversal of such charge in a subsequent period, and (vii) costs related to business development activities. The product rationalization adjustment pertains to a non-recurring write-off of inventory and assets related to the elimination of certain product lines. The specific charge for excess and obsolete inventory pertains to a non-recurring write down of other excess inventory that are not related to product rationalization. The non-recurring charge related to customer collections pertains to a discrete process issue that was identified and corrected. The Company believes that these excluded items are short‐term in nature, not directly related to the ongoing operations of the business, and therefore, the exclusion of them illustrates more clearly how the underlying business of Woodward is performing. Adjusted free cash flow is free cash flow (defined below) plus the cash payments for costs related to business development activities, restructuring activities, and certain non-restructuring costs. Management believes these adjustments to free cash flow better portray Woodward’s operating performance. Our full-year guidance with respect to non-U.S. GAAP measures as provided in this release excludes, as applicable, costs, charges and payments related to (i) a specific charge for excess and obsolete inventory, (ii) product rationalization, (iii) restructuring activities, (iv) a non-recurring charge related to customer collections, and (v) certain non-restructuring separation costs.

EBIT (earnings before interest and taxes), EBITDA (earnings before interest, taxes, depreciation and amortization), free cash flow, adjusted free cash flow, adjusted net earnings, adjusted earnings per share, adjusted EBIT, adjusted EBITDA, adjusted effective tax rate, and adjusted nonsegment expenses are financial measures not prepared and presented in accordance with accounting principles generally accepted in the United States of America (U.S. GAAP). Management uses EBIT and adjusted EBIT to evaluate Woodward’s operating performance without the impacts of financing and tax related considerations. Management uses EBITDA and adjusted EBITDA in evaluating Woodward’s operating performance, making business decisions, including developing budgets, managing expenditures, forecasting future periods, and evaluating capital structure impacts of various strategic scenarios. Management also uses free cash flow, which is derived from net cash provided by or used in operating activities less payments for property, plant, and equipment, as well as adjusted free cash flow (as described above), in reviewing the financial performance of Woodward’s various business segments and evaluating cash generation levels. Securities analysts, investors, and others frequently use EBIT, EBITDA and free cash flow in their evaluation of companies, particularly those with significant property, plant, and equipment, and intangible assets that are subject to amortization. The use of any of these non-U.S. GAAP financial measures is not intended to be considered in isolation of, or as a substitute for, the financial information prepared and presented in accordance with U.S. GAAP. Because EBIT, EBITDA, adjusted EBIT, and adjusted EBITDA exclude certain financial information compared with net earnings, the most comparable U.S. GAAP financial measure, users of this financial information should consider the information that is excluded. Free cash flow does not necessarily represent funds available for discretionary use and is not necessarily a measure of our ability to fund our cash needs. Management’s calculations of EBIT, EBITDA, adjusted net earnings, adjusted earnings per share, adjusted EBIT, adjusted EBITDA, adjusted effective tax rate, adjusted nonsegment expenses, free cash flow, and adjusted free cash flow may differ from similarly titled measures used by other companies, limiting their usefulness as comparative measures.

2Website, Facebook, Twitter: Woodward has used, and intends to continue to use, its Investor Relations website, its Facebook page and its Twitter handle as means of disclosing material non-public information and for complying with its disclosure obligations under Regulation FD.

Contact:

Dan Provaznik
Director, Investor Relations
970-498-3849
Dan.Provaznik@woodward.com


Advertisement