Woodward Reports Record Sales & Earnings for Fiscal Year 2024

GlobeNewswire Inc.

November 25, 2024 9:01PM GMT

2025 guidance reflects growth in key Aerospace and Industrial markets

FORT COLLINS, Colo., Nov. 25, 2024 (GLOBE NEWSWIRE) -- Woodward, Inc. (NASDAQ: WWD) today reported financial results for its fiscal year 2024 and fourth quarter ending September 30, 2024.

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. All references to years are references to the Company’s fiscal year unless otherwise stated.

 

 

 

 

Fourth Quarter and Fiscal Year 2024 Overview

 

 

 

 

 

Fourth Quarter 2024

 

Fiscal Year 2024

Net sales

$855M, +10%

 

$3.3B, +14%

Earnings per share (EPS)

$1.36, +2%

 

$6.01, +59%

Adjusted EPS

1

$1.41, +6%

 

$6.11, +45%

Cash from operations

$142M, -7%

 

$439M, +42%

Free cash flow

1

$118M, -12%

 

$343M, +48%

 

 

 

 

"We delivered record sales in fiscal 2024 with Woodward revenue exceeding $3 billion for the first time. Robust end market demand along with contributions from operational excellence fueled significant sales growth and earnings expansion,” said Chip Blankenship, Chairman and Chief Executive Officer. “In Aerospace, both commercial and defense OEM sales increased due to capacity improvements to meet customer demand, and commercial and defense aftermarket sales increased due to continued high aircraft utilization. Our Industrial business benefitted from increased sales in power generation and transportation. Our performance over the last year reflects the hard work and dedication of Woodward members to deliver on our value proposition and fulfill our purpose.

We enter fiscal 2025 with strong momentum. In Aerospace, we anticipate increasing revenue and margin expansion driven by continued strength in commercial markets and increased defense activity. In Industrial, we expect broad-based market strength in power generation and marine transportation, offset by a significant decline in sales related to China on-highway natural gas trucks. We remain focused on growth, operational excellence and innovation to drive shareholder value.”

Fiscal 2024 Key Highlights

  • Completed $55 million, multi-year transformation of Aerospace Maintenance, Repair and Overhaul (MRO) facility in Loves Park, Illinois, to prepare for aftermarket growth
  • Signed three MRO agreements:
    • To continue servicing Woodward-manufactured components for Lufthansa Technik
    • To be exclusive Thrust Reverser Actuation System (TRAS) MRO contractor for CF34-10E powered fleet for Australia-based Alliance Airlines
    • For Turkish Technic to join Woodward’s global licensed asset management provider network, in support of the growing LEAP fleet
  • Expanded participation in next generation aircraft development and demonstrator projects:
    • Selected as rotary actuation technology provider for the NASA and Boeing Transonic Truss-braced Wing X-66A aircraft demonstrator
    • Selected to provide Trim Control Module for JetZero Blended Wing Body Demonstrator
  • Broke ground on Glatten, Germany, expansion to add capacity to support power generation and transportation growth
  • Continued progress in automation and operational excellence through the installation of additional industrial robots and cobots

 

 

Fourth Quarter and Fiscal Year 2024 Company Results

 

 

 

Total Company Results

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

 

Year Ended September 30,

 

Dollars in millions, except per share amounts

 

2024

 

 

2023

 

 

Year over
Year

 

 

2024

 

 

2023

 

 

Year over
Year

 

Income Statement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Sales

 

$

855

 

 

$

777

 

 

 

10

%

 

$

3,324

 

 

$

2,915

 

 

 

14

%

Net Earnings

 

 

83

 

 

 

83

 

 

 

1

%

 

 

373

 

 

 

232

 

 

 

61

%

Adjusted Net Earnings

1

 

 

86

 

 

 

83

 

 

 

5

%

 

 

379

 

 

 

259

 

 

 

47

%

EPS

 

$

1.36

 

 

$

1.33

 

 

 

2

%

 

$

6.01

 

 

$

3.78

 

 

 

59

%

Adjusted EPS

1

 

$

1.41

 

 

$

1.33

 

 

 

6

%

 

$

6.11

 

 

$

4.21

 

 

 

45

%

EBIT

1

 

 

113

 

 

 

108

 

 

 

4

%

 

 

495

 

 

 

321

 

 

 

54

%

Adjusted EBIT

1

 

 

117

 

 

 

108

 

 

 

8

%

 

 

504

 

 

 

356

 

 

 

42

%

Effective Tax Rate

 

 

18.0

%

 

 

15.7

%

 

230

bps

 

 

17.8

%

 

 

15.7

%

 

210

bps

Adjusted Effective Tax Rate

1

 

 

18.4

%

 

 

15.7

%

 

270

bps

 

 

18.0

%

 

 

16.8

%

 

120

bps

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flow and Financial Position

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash from operating activities

 

$

142

 

 

$

153

 

 

 

-7

%

 

$

439

 

 

$

309

 

 

 

42

%

Free cash flow

 

 

118

 

 

 

134

 

 

 

-12

%

 

 

343

 

 

 

232

 

 

 

48

%

Adjusted free cash flow

1

 

 

118

 

 

 

135

 

 

 

-13

%

 

 

348

 

 

 

238

 

 

 

46

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends Paid

 

 

15

 

 

 

13

 

 

 

12

%

 

 

58

 

 

 

51

 

 

 

14

%

Share Repurchases

 

 

86

 

 

 

100

 

 

 

-14

 

 

 

391

 

 

 

126

 

 

 

209

%

Total Debt

 

 

 

 

 

 

 

 

 

 

 

872

 

 

 

722

 

 

 

21

%

Debt to EBITDA

1

Leverage

 

 

 

 

 

 

 

 

 

 

1.4x

 

 

1.5x

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment Results 

 

 

Aerospace

 

 

 

Three Months Ended September 30,

 

 

Year Ended September 30,

 

Dollars in millions

 

2024

 

 

2023

 

 

Year over
Year

 

 

2024

 

 

2023

 

 

Year over
Year

 

Commercial OEM

 

$

194

 

 

$

167

 

 

 

16

%

 

$

738

 

 

$

651

 

 

 

13

%

Commercial Aftermarket

 

 

174

 

 

 

142

 

 

 

22

%

 

 

641

 

 

 

548

 

 

 

17

%

Defense OEM

 

 

126

 

 

 

90

 

 

 

40

%

 

 

407

 

 

 

369

 

 

 

10

%

Defense Aftermarket

 

 

59

 

 

 

56

 

 

 

7

%

 

 

243

 

 

 

201

 

 

 

21

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

553

 

 

 

455

 

 

 

22

%

 

 

2,029

 

 

 

1,768

 

 

 

15

%

Segment Earnings

 

 

106

 

 

 

78

 

 

 

35

%

 

 

385

 

 

 

290

 

 

 

33

%

Segment Margin %

 

 

19.2

%

 

 

17.2

%

 

200

bps

 

 

19.0

%

 

 

16.4

%

 

260

bps

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The increase in segment earnings in the fourth quarter was primarily a result of price realization and higher volume, partially offset by inflation. The increase in segment earnings for the year was a result of price realization and higher volume, partially offset by inflation.

Industrial

 

 

 

Three Months Ended September 30,

 

 

Year Ended September 30,

 

Dollars in millions

 

2024

 

 

2023

 

 

Year over Year

 

 

2024

 

 

2023

 

 

Year over Year

 

Transportation

 

$

131

 

 

$

162

 

 

 

-19

%

 

$

642

 

 

$

527

 

 

 

22

%

Power generation

 

 

109

 

 

 

106

 

 

 

4

%

 

 

424

 

 

 

383

 

 

 

11

%

Oil and gas

 

 

62

 

 

 

55

 

 

 

12

%

 

 

230

 

 

 

236

 

 

 

-3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

302

 

 

 

322

 

 

 

-6

%

 

 

1,296

 

 

 

1,146

 

 

 

13

%

Segment Earnings

 

 

38

 

 

 

54

 

 

 

-30

%

 

 

230

 

 

 

162

 

 

 

42

%

Segment Margin %

 

 

12.6

%

 

 

16.9

%

 

-430

bps

 

 

17.7

%

 

 

14.1

%

 

360

bps

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The decrease in segment earnings in the fourth quarter was primarily a result of lower volume and unfavorable mix, partially offset by price realization. The increase in segment earnings for the year was a result of price realization and higher volume, partially offset by unfavorable mix.

Nonsegment

 

 

 

Three Months Ended September 30,

 

 

Year Ended September 30,

 

Dollars in millions

 

2024

 

 

2023

 

 

Year over
Year

 

 

2024

 

 

2023

 

 

Year over
Year

 

Nonsegment Expenses

 

$

(31

)

 

$

(24

)

 

 

28

%

 

$

(120

)

 

$

(131

)

 

 

-8

%

Adjusted Nonsegment Expenses

 

 

(27

)

 

 

(24

)

 

 

10

%

 

 

(112

)

 

 

(96

)

 

 

16

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fiscal Year 2025 Guidance

 

Woodward’s fiscal 2025 guidance includes a continued strong demand environment and improving operational performance throughout the year. The Aerospace segment guidance includes increasing revenue and margin expansion driven by continued strength in commercial markets and increased defense activity. The Industrial segment guidance includes broad-based market strength in power generation and marine transportation, offset by a significant decline in sales related to China on-highway natural gas trucks. Our fiscal year 2025 guidance includes $40 million in sales related to China on-highway natural gas trucks, which would be a year-over-year decline of approximately $175 million.

Woodward, Inc. and Subsidiaries

 

 

 

 

Total Company

 

Sales

$3.30 billion - $3.50 billion

Effective Tax Rate

~20%

Capital Expenditures

~$115 million

EPS

$5.75 - $6.25

Free Cash Flow

$350 million - $400 million

Diluted shares outstanding

~61.5 million

 

 

Segment Data

 

Aerospace

 

Sales

up 6% - 13%

Segment Earnings (% of Sales)

20% - 21%

Industrial

 

Sales

down 7% - 11%

Segment Earnings (% of Sales)

13% - 14%

 

 

Conference Call

 

Woodward will hold an investor conference call at 5:00 p.m. EST, November 25, 2024, to provide an overview of the financial performance for its fiscal year 2024 and fourth quarter ending September 30, 2024, business highlights, and outlook for fiscal 2025. 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 1-800-715-9871 (domestic) or 1-646-307-1963 (international). Participants should call prior to the start time to allow for registration; the Conference ID is 4675940. The call and presentation will be available on the website by selecting “Investors/Events & Presentations” from the menu and will remain accessible on the company’s website for one year.

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. Our purpose is to design and deliver energy control solutions our partners count on to power a clean future. 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, anticipated continued strong demand, continued improvements in our operational performance, the results of our ongoing focus on growth, operational excellence and innovation, including whether such focus ultimately leads to long-term term success and enhanced shareholder value, and statements regarding our business and guidance for fiscal year 2025, including our guidance for sales, segment sales as compared to the prior fiscal year, earnings per share, segment earnings margin, effective tax rate, free cash flow, capital expenditures, and diluted weighted average shares outstanding, as well as our assumptions regarding our guidance, anticipated trends in our business and markets, including increased revenue and margin expansion in our Aerospace segment, strength in commercial aerospace markets, defense activity in our Aerospace segment, broad-based market strength in power generation and marine transportation in our Industrial segment, anticipated weakness in the China on-highway natural gas truck market, including our assumptions regarding sales and demand in fiscal 2025. 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 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) Woodward’s financial obligations including debt obligations and tax expenses and exposures; (9) risks related to Woodward’s U.S. government contracting activities including potential changes in government spending patterns; (10) Woodward’s ability to protect its intellectual property rights and avoid infringing the intellectual property rights of others; (11) changes in the estimates of fair value of reporting units or of long-lived assets; (12) environmental risks; (13) Woodward’s continued access to a stable workforce and favorable labor relations with its employees; (14) Woodward’s ability to manage various regulatory and legal matters; (15) risks from operating internationally; (16) 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, 2023, any subsequently filed Quarterly Report on Form 10-Q, as well as its Annual Report on Form 10-K for the year ended September 30, 2024, which we expect to file shortly, and other risks described in Woodward’s filings with the Securities and Exchange Commission. The forward-looking statements contained in this press release are made as of the date hereof and Woodward assumes no obligation to update such statements, except as required by applicable law.

 

 

Woodward, Inc. and Subsidiaries

CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS

(Unaudited - in thousands except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended
September 30,

 

 

Year Ended September 30,

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

$

854,488

 

 

$

777,070

 

 

$

3,324,249

 

 

$

2,914,566

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold

 

646,733

 

 

 

587,510

 

 

 

2,447,770

 

 

 

2,236,983

 

Selling, general and administrative expenses

 

77,729

 

 

 

65,944

 

 

 

307,499

 

 

 

269,692

 

Research and development costs

 

34,689

 

 

 

32,061

 

 

 

140,676

 

 

 

132,095

 

Restructuring charges

 

-

 

 

 

-

 

 

 

-

 

 

 

5,172

 

Interest expense

 

13,477

 

 

 

11,736

 

 

 

47,959

 

 

 

47,898

 

Interest income

 

(1,964

)

 

 

(1,361

)

 

 

(6,458

)

 

 

(2,751

)

Other (income) expense, net

 

(17,707

)

 

 

(16,860

)

 

 

(67,168

)

 

 

(50,291

)

Total costs and expenses

 

752,957

 

 

 

679,030

 

 

 

2,870,278

 

 

 

2,638,798

 

Earnings before income taxes

 

101,531

 

 

 

98,040

 

 

 

453,971

 

 

 

275,768

 

Income taxes

 

18,235

 

 

 

15,388

 

 

 

81,000

 

 

 

43,400

 

Net earnings

$

83,296

 

 

$

82,652

 

 

$

372,971

 

 

$

232,368

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share amounts:

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

$

1.40

 

 

$

1.38

 

 

$

6.21

 

 

$

3.88

 

Diluted earnings per share

$

1.36

 

 

$

1.33

 

 

$

6.01

 

 

$

3.78

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

59,437

 

 

 

60,103

 

 

 

60,076

 

 

 

59,908

 

Diluted

 

61,385

 

 

 

62,039

 

 

 

62,084

 

 

 

61,482

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash dividends paid per share

$

0.2500

 

 

$

0.2200

 

 

$

0.9700

 

 

$

0.8500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Woodward, Inc. and Subsidiaries

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited - in thousands)

 

 

 

 

 

 

 

September 30,

 

 

September 30,

 

 

2024

 

 

2023

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

$

282,270

 

 

$

137,447

 

Accounts receivable

 

770,066

 

 

 

749,859

 

Inventories

 

609,092

 

 

 

517,843

 

Income taxes receivable

22,016

 

 

 

14,120

 

Other current assets

 

60,167

 

 

 

50,183

 

Total current assets

 

1,743,611

 

 

 

1,469,452

 

Property, plant, and equipment, net

 

940,715

 

 

 

913,094

 

Goodwill

 

806,643

 

 

 

791,468

 

Intangible assets, net

 

440,419

 

 

 

452,363

 

Deferred income tax assets

 

84,392

 

 

 

58,550

 

Other assets

 

353,135

 

 

 

325,276

 

Total assets

$

4,368,915

 

 

$

4,010,203

 

 

 

 

 

 

 

Liabilities and stockholders’ equity

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Short term borrowings

 

217,000

 

 

 

-

 

Current portion of long term debt

 

85,719

 

 

 

75,817

 

Accounts payable

 

287,457

 

 

 

234,328

 

Income taxes payable

 

40,692

 

 

 

44,435

 

Accrued liabilities

 

292,642

 

 

 

262,616

 

Total current liabilities

 

923,510

 

 

 

617,196

 

Long-term debt, less current portion

 

569,751

 

 

 

645,709

 

Deferred income tax liabilities

 

121,858

 

 

 

132,819

 

Other liabilities

 

577,380

 

 

 

543,490

 

Total liabilities

 

2,192,499

 

 

 

1,939,214

 

Stockholders’ equity

 

2,176,416

 

 

 

2,070,989

 

Total liabilities and stockholders’ equity

$

4,368,915

 

 

$

4,010,203

 

 

 

 

 

 

 

 

 

Woodward, Inc. and Subsidiaries

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited - in thousands)

 

 

 

For the YearEnded September 30,

 

 

2024

 

 

2023

 

Net cash provided by operating activities

$

439,089

 

 

$

308,543

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

Payments for purchase of property, plant, and equipment

 

(96,280

)

 

 

(76,500

)

Proceeds from sale of assets

 

2,292

 

 

 

488

 

Proceeds from business divestiture

 

1,800

 

 

 

-

 

Payments for business acquisition, net of cash acquired

 

-

 

 

 

878

 

Proceeds from sales of short-term investments

 

9,738

 

 

 

7,692

 

Payments for purchases of short-term investments

 

(6,767

)

 

 

(6,109

)

Net cash used in investing activities

 

(89,217

)

 

 

(73,551

)

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

Cash dividends paid

 

(58,286

)

 

 

(51,027

)

Proceeds from sales of treasury stock

 

89,875

 

 

 

50,749

 

Payments for repurchases of common stock

 

(390,819

)

 

 

(126,380

)

Borrowings on revolving lines of credit and short-term borrowings

 

2,962,800

 

 

 

2,323,500

 

Payments on revolving lines of credit and short-term borrowings

 

(2,745,800

)

 

 

(2,390,300

)

Payments of debt financing costs

 

-

 

 

 

(2,236

)

Payments of long-term debt and finance lease obligations

 

(75,817

)

 

 

(779

)

Net cash used in financing activities

 

(218,047

)

 

 

(196,473

)

Effect of exchange rate changes on cash and cash equivalents

 

12,998

 

 

 

(8,916

)

Net change in cash and cash equivalents

 

144,823

 

 

 

29,603

 

Cash and cash equivalents at beginning of year

 

137,447

 

 

 

107,844

 

Cash and cash equivalents at end of year

$

282,270

 

 

$

137,447

 

 

 

 

 

 

 

Woodward, Inc. and Subsidiaries

 

SEGMENT NET SALES AND EARNINGS

 

(Unaudited - in thousands)

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

 

Year Ended September 30,

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Net sales:

 

 

 

 

 

 

 

 

 

 

 

Aerospace

$

552,790

 

 

$

454,870

 

 

$

2,028,618

 

 

$

1,768,103

 

Industrial

 

301,698

 

 

 

322,200

 

 

 

1,295,631

 

 

 

1,146,463

 

Total consolidated net sales

$

854,488

 

 

$

777,070

 

 

$

3,324,249

 

 

$

2,914,566

 

Segment earnings*:

 

 

 

 

 

 

 

 

 

 

 

Aerospace

$

106,065

 

 

$

78,281

 

 

$

385,360

 

 

$

290,104

 

As a percent of segment net sales

 

19.2

%

 

 

17.2

%

 

 

19.0

%

 

 

16.4

%

Industrial

 

38,015

 

 

 

54,451

 

 

 

229,857

 

 

 

161,622

 

As a percent of segment net sales

 

12.6

%

 

 

16.9

%

 

 

17.7

%

 

 

14.1

%

Total segment earnings

 

144,080

 

 

 

132,732

 

 

 

615,217

 

 

 

451,726

 

Nonsegment expenses

 

(31,036

)

 

 

(24,317

)

 

 

(119,745

)

 

 

(130,811

)

EBIT

 

113,044

 

 

 

108,415

 

 

 

495,472

 

 

 

320,915

 

Interest expense, net

 

(11,513

)

 

 

(10,375

)

 

 

(41,501

)

 

 

(45,147

)

Consolidated earnings before income taxes

$

101,531

 

 

$

98,040

 

 

$

453,971

 

 

$

275,768

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

Payments for property, plant and equipment

$

24,087

 

 

$

19,358

 

 

$

96,280

 

 

$

76,500

 

Depreciation expense

$

21,084

 

 

$

20,942

 

 

$

82,578

 

 

$

82,154

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Woodward, Inc. and Subsidiaries

RECONCILIATION OF EARNINGS TO ADJUSTED NET EARNINGS1

(Unaudited - in thousands, except per share amounts)

 

 

 

 

 

 

 

Three Months Ended September 30, 2024

 

 

Three Months Ended September 30, 2023

 

 

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)

$

101,531

 

 

$

83,296

 

 

$

1.36

 

 

$

98,040

 

 

$

82,652

 

 

$

1.33

 

Non-U.S. GAAP adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-recurring gain related to a previous acquisition

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Business development activities

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Non-recurring charge related to a previous acquisition

 

4,378

 

 

 

3,129

 

 

 

0.05

 

 

 

-

 

 

 

-

 

 

 

-

 

Certain non-restructuring separation costs

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Specific charge for excess and obsolete inventory

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Product rationalization

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Non-recurring charge related to customer collections

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Restructuring charges

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Total non-U.S. GAAP adjustments

 

4,378

 

 

 

3,129

 

 

 

0.05

 

 

 

-

 

 

 

-

 

 

 

-

 

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

$

105,909

 

 

$

86,425

 

 

$

1.41

 

 

$

98,040

 

 

$

82,652

 

 

$

1.33

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Woodward, Inc. and Subsidiaries

 

RECONCILIATION OF EARNINGS TO ADJUSTED NET EARNINGS1

 

(Unaudited - in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended September 30, 2024

 

 

Year Ended September 30, 2023

 

 

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)

$

453,971

 

 

$

372,971

 

 

$

6.01

 

 

$

275,768

 

 

$

232,368

 

 

$

3.78

 

Non-U.S. GAAP adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-recurring gain related to a previous acquisition

 

(4,803

)

 

 

(3,433

)

 

 

(0.06

)

 

 

-

 

 

 

-

 

 

 

-

 

Business development activities

 

5,902

 

 

 

4,456

 

 

 

0.07

 

 

 

-

 

 

 

-

 

 

 

-

 

Non-recurring charge related to a previous acquisition

 

4,378

 

 

 

3,129

 

 

 

0.05

 

 

 

-

 

 

 

-

 

 

 

-

 

Certain non-restructuring separation costs

 

2,666

 

 

 

2,013

 

 

 

0.04

 

 

 

2,208

 

 

 

1,661

 

 

 

0.03

 

Specific charge for excess and obsolete inventory

 

-

 

 

 

-

 

 

 

-

 

 

 

11,995

 

 

 

9,016

 

 

 

0.15

 

Product rationalization

 

-

 

 

 

-

 

 

 

-

 

 

 

10,504

 

 

 

7,896

 

 

 

0.13

 

Non-recurring charge related to customer collections

 

-

 

 

 

-

 

 

 

-

 

 

 

4,997

 

 

 

3,761

 

 

 

0.06

 

Restructuring charges

 

-

 

 

 

-

 

 

 

-

 

 

 

5,172

 

 

 

3,874

 

 

 

0.06

 

Total non-U.S. GAAP adjustments

 

8,143

 

 

 

6,165

 

 

 

0.10

 

 

 

34,876

 

 

 

26,208

 

 

 

0.43

 

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

$

462,114

 

 

$

379,136

 

 

$

6.11

 

 

$

310,644

 

 

$

258,576

 

 

$

4.21

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Woodward, Inc. and Subsidiaries

RECONCILIATION OF NET EARNINGS TO EBIT1 AND ADJUSTED EBIT1

(Unaudited - in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

 

Year Ended September 30,

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Net earnings (U.S. GAAP)

$

83,296

 

 

$

82,652

 

 

$

372,971

 

 

$

232,368

 

Income taxes

 

18,235

 

 

 

15,388

 

 

 

81,000

 

 

 

43,400

 

Interest expense

 

13,477

 

 

 

11,736

 

 

 

47,959

 

 

 

47,898

 

Interest income

 

(1,964

)

 

 

(1,361

)

 

 

(6,458

)

 

 

(2,751

)

EBIT

(Non-U.S. GAAP)

 

113,044

 

 

 

108,415

 

 

 

495,472

 

 

 

320,915

 

Non-U.S. GAAP adjustments*

 

4,378

 

 

 

-

 

 

 

8,143

 

 

 

34,876

 

Adjusted EBIT

(Non-U.S. GAAP)

$

117,422

 

 

$

108,415

 

 

$

503,615

 

 

$

355,791

 

 

 

 

 

 

 

 

 

 

 

 

 

*See Reconciliation of Net Earnings to Adjusted Net Earnings

1

tables above for the list of Non-U.S. GAAP adjustments made in the applicable periods.

 

 

Woodward, Inc. and Subsidiaries

RECONCILIATION OF NET EARNINGS TO EBITDA1 AND ADJUSTED EBITDA1

(Unaudited - in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

 

Year Ended September 30,

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Net earnings (U.S. GAAP)

$

83,296

 

 

$

82,652

 

 

$

372,971

 

 

$

232,368

 

Income taxes

 

18,235

 

 

 

15,388

 

 

 

81,000

 

 

 

43,400

 

Interest expense

 

13,477

 

 

 

11,736

 

 

 

47,959

 

 

 

47,898

 

Interest income

 

(1,964

)

 

 

(1,361

)

 

 

(6,458

)

 

 

(2,751

)

Amortization of intangible assets

 

8,244

 

 

 

9,500

 

 

 

33,592

 

 

 

37,589

 

Depreciation expense

 

21,084

 

 

 

20,942

 

 

 

82,578

 

 

 

82,154

 

EBITDA

(Non-U.S. GAAP)

 

142,372

 

 

 

138,857

 

 

 

611,642

 

 

 

440,658

 

Non-U.S. GAAP adjustments*

 

4,378

 

 

 

-

 

 

 

8,143

 

 

 

34,876

 

Adjusted EBITDA

(Non-U.S. GAAP)

$

146,750

 

 

$

138,857

 

 

$

619,785

 

 

$

475,534

 

 

 

 

 

 

 

 

 

 

 

 

 

*See Reconciliation of Net Earnings to Adjusted Net Earnings

1

tables 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
September 30,

 

 

Year Ended September 30,

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Nonsegment expenses (U.S. GAAP)

$

31,036

 

 

$

24,317

 

 

$

119,745

 

 

$

130,811

 

Non-recurring gain related to a previous acquisition

 

-

 

 

 

-

 

 

 

4,803

 

 

 

-

 

Business development activities

 

-

 

 

 

-

 

 

 

(5,902

)

 

 

-

 

Non-recurring charge related to a previous acquisition

 

(4,378

)

 

 

-

 

 

 

(4,378

)

 

 

-

 

Certain non-restructuring separation costs

 

-

 

 

 

-

 

 

 

(2,666

)

 

 

(2,208

)

Specific charge for excess and obsolete inventory

 

-

 

 

 

-

 

 

 

-

 

 

 

(11,995

)

Product rationalization

 

-

 

 

 

-

 

 

 

-

 

 

 

(10,504

)

Restructuring charges

 

-

 

 

 

-

 

 

 

-

 

 

 

(5,172

)

Non-recurring charge related to customer collections

 

-

 

 

 

-

 

 

 

-

 

 

 

(4,997

)

Adjusted nonsegment expenses

(Non-U.S. GAAP)

$

26,658

 

 

$

24,317

 

 

$

111,602

 

 

$

95,935

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Woodward, Inc. and Subsidiaries

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

(Unaudited - in thousands)

 

 

 

 

 

 

 

Three Months Ended September 30,

 

 

Year Ended September 30,

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

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

$

141,760

 

 

$

152,913

 

 

$

439,089

 

 

$

308,543

 

Payments for property, plant and equipment

 

(24,087

)

 

 

(19,358

)

 

 

(96,280

)

 

 

(76,500

)

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

 

117,673

 

 

 

133,555

 

 

 

342,809

 

 

 

232,043

 

Cash received for a non-recurring matter related to a previous acquisition

 

-

 

 

 

-

 

 

 

(4,803

)

 

 

-

 

Cash paid for business development activities

 

-

 

 

 

-

 

 

 

5,902

 

 

 

-

 

Cash paid for non-recurring matter unrelated to the ongoing operations of the businesses

 

-

 

 

 

-

 

 

 

2,725

 

 

 

-

 

Cash paid for certain non-restructuring separation costs

 

-

 

 

 

-

 

 

 

985

 

 

 

977

 

Cash paid for restructuring charges

 

-

 

 

 

1,613

 

 

 

-

 

 

 

5,207

 

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

 

117,673

 

 

 

135,168

 

 

 

347,618

 

 

 

238,227

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 non-recurring gain related to a previous acquisition, (ii) costs related to business development activities, (iii) non-recurring charge related to a previous acquisition, (iv) certain non-restructuring separation costs, (v) a specific charge for excess and obsolete inventory, (vi) product rationalization, (vii) a non-recurring charge related to customer collections, and (viii) restructuring charges. 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 process change that resulted in the identification and write down of certain excess inventory unrelated 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) minus cash received for a non-recurring matter related to a previous acquisition, plus cash paid for (i) business development activities, (ii) a non-recurring matter unrelated to the ongoing operations of the business, (iii) certain non-restructuring separation costs and (iv) restructuring charges. Management believes these adjustments to free cash flow better portray Woodward’s operating performance.

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 adjusted net earnings, adjusted earnings per share, 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 and adjusted free cash flow do not necessarily represent funds available for discretionary use and is not necessarily a measure of our ability to fund our cash needs. Woodward’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, X: Woodward has used, and intends to continue to use, its Investor Relations website, LinkedIn page, Facebook page, and X 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