Current Report

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 OR 15(d) of the

Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): December 10, 2010

 

 

TRANSDIGM GROUP INCORPORATED

(Exact name of registrant as specified in its charter)

 

 

 

Delaware   001-32833   41-210738

(State or other jurisdiction

of incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

 

1301 East 9th Street, Suite 3710, Cleveland, Ohio   44114
(Address of principal executive offices)   (Zip Code)

Registrant’s telephone number, including area code: (216) 706-2960

Not Applicable

(Former name or former address, if changed since last report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 


 

Item 7.01 Regulation FD Disclosure.

The information in this Item 7.01 on Form 8-K is being furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, nor shall it be deemed incorporated by reference in filings under the Securities Act of 1933, as amended (the “Securities Act”).

As previously announced, TransDigm Inc. (“TransDigm”), a wholly-owned subsidiary of TransDigm Group Incorporated (“TransDigm Group”), has priced its offering of $1.55 billion in aggregate principal amount of its 7 3/4% Senior Subordinated Notes due 2018 (the “Notes”) at an issue price of 100% of the principal amount thereof in a private offering to qualified institutional buyers in accordance with Rule 144A under the Securities Act of 1933, as amended, and to persons outside the United States under Regulation S under the Securities Act of 1933, as amended.

TransDigm Group is hereby furnishing the following information, some of which has not been previously reported, derived from the confidential final offering memorandum that is being circulated in connection with the offering of the Notes.


TransDigm Group Incorporated

Unaudited Pro Forma Condensed Combined Balance Sheet

as of September 30, 2010

(In thousands)

 

    TransDigm(1)     McKechnie(1)     Adjustments for the
Acquisition of
McKechnie
    Adjustments for
Acquisition
Financing
    Pro Forma  

ASSETS

         

CURRENT ASSETS:

         

Cash and cash equivalents

  $ 234,112      $ 79,958      $ (1,347,958 )(2)    $ 1,199,193 (5)    $ 165,305   

Trade accounts receivable—net

    134,461        42,768        —          —          177,229   

Inventories

    188,756        42,565        12,000 (3)      —          243,321   

Deferred income taxes

    15,200        7,433        —          (1,440     21,193   

Prepaid expenses and other

    10,979        4,510        —          —          15,489   
                                       

Total current assets

    583,508        177,234        (1,335,958     1,197,753        622,537   

PROPERTY, PLANT AND EQUPMENT

    99,613        48,021        —          —          147,634   

GOODWILL

    1,571,664        455,878        465,486 (3)      —          2,493,028   

TRADEMARKS AND TRADE NAMES

    187,556        93,321        26,679 (3)      —          307,556   

OTHER INTANGIBLE ASSETS—NET

    212,838        319,362        (59,362 )(3)      —          472,838   

DEBT ISSUE COSTS—NET

    18,649        7,934        (7,934 )(3)      34,951 (6)      53,600   

OTHER

    3,990        1,293        —          —          5,283   
                                       

TOTAL ASSETS

  $ 2,677,818      $ 1,103,043      $ (911,089   $ 1,232,704      $ 4,102,476   
                                       

LIABILITIES AND STOCKHOLDERS’ EQUITY

         

CURRENT LIABILITIES:

         

Accounts payable

  $ 44,226      $ 18,577      $ —        $ —        $ 62,803   

Current portion of capital lease obligations

    —          1,718        —          —          1,718   

Unrealized losses on interest rate swaps

    3,865        16,626        (16,626 )(2)      (3,865 )(2)      —     

Accrued liabilities

    64,921        21,740        (1,372 )(2)      (16,792 )(2)      68,497   
                                       

Total current liabilities

    113,012        58,661        (17,998     (20,657     133,018   

LONG-TERM DEBT

    1,771,646        465,108        (465,108 )(2)      1,320,554 (2)      3,092,200   

DEFERRED INCOME TAXES

    168,588        120,341        3,000 (3)      —          291,929   

ENVIRONMENTAL LIABILITIES

    —          20,799        —          —          20,799   

CAPITAL LEASE OBLIGATIONS

    —          944        —          —          944   

UNREALIZED LOSSES ON INTEREST RATE SWAPS

    —          29,598        (29,598 )(2)      —          —     

OTHER NON-CURRENT LIABILITIES

    31,593        9,207        —          —          40,800   
                                       

Total liabilities

    2,084,839        704,658        (509,704     1,299,897        3,579,690   
                                       

Total stockholders’ equity

    592,979        398,385        (401,385 )(4)      (67,193 )      522,786   
                                       

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

  $ 2,677,818      $ 1,103,043      $ (911,089   $ 1,232,704      $ 4,102,476   
                                       


TransDigm Group Incorporated

Notes to Unaudited Pro Forma Condensed Combined Balance Sheet

as of September 30, 2010

The pro forma financial information has been derived from the application of pro forma adjustments to our historical financial statements as of the date noted.

 

(1) TD Group’s fiscal year ends on September 30. McKechnie’s fiscal year ends on December 31. For purposes of preparing this pro forma condensed combined balance sheet, we utilized TD Group’s balance sheet as of September 30, 2010, the last day of its fourth fiscal quarter, and McKechnie’s balance sheet as of September 26, 2010, the last day of its third fiscal quarter.

 

(2) Set forth below are the estimated sources and uses of funds pertaining to the Transactions. The sources and uses below assume that the Transactions were consummated on September 30, 2010.

 

     (in thousands)  

Sources of Funds

  

Borrowings under new term loan, net(a)

   $ 1,542,200   

New senior subordinated notes due 2018

     1,550,000   
        

Total Sources

   $ 3,092,200   
        

Use of Funds

  

Payment to McKechnie equity holders

   $ 832,254   

Repayment of McKechnie long-term debt

     465,108   

Payment of McKechnie losses on interest rate swaps—current

     16,626   

Payment of McKechnie losses on interest rate swaps—long term

     29,598   

Payment of McKechnie accrued interest

     1,372   

McKechnie cash balances

     (79,958
        

Total Purchase Price

     1,265,000   

Refinancing of TD Group’s first lien term loan

     780,000   

Repurchase of TD Group’s senior subordinated notes due 2014

     1,000,000   

Accrued interest on TD Group’s senior subordinated notes due 2014

     16,792   

Early redemption premium on TD Group’s senior subordinated notes due 2014

     38,750   

Settlement of interest rate swap agreement on TD Group’s first lien term loan

     3,865   

Debt issue costs(b)

     53,600   

Direct acquisition costs(c)

     3,000   

Cash from Balance Sheet

     (68,807
        

Total Uses

   $ 3,092,200   
        

Long Term Debt Adjustments for Acquisition Financing

  

Borrowings under new term loan, net(a)

   $ 1,542,200   

New senior subordinated notes due 2018

     1,550,000   

Refinancing of TD Group’s first lien term loan

     (780,000

Repurchase of TD Group’s senior subordinated notes due 2014

     (1,000,000

Note discount and premium

     8,354   
        
   $ 1,320,554   
        

Cash and Cash Equivalents Pro Forma Acquisition Adjustment

  

Total purchase price

   $ 1,265,000   

McKechnie cash balances

     79,958   

Direct acquisition costs(c)

     3,000   
        
   $ 1,347,958   
        

 

  (a) The borrowings under the new term loan, net are presented as the $1,550.0 million in aggregate principal, less an estimated $7.8 million original issue discount.


 

  (b) Debt issue costs represent the fees and commissions paid by TD Group in connection with (i) the issuance and sale of the new senior subordinated notes and (ii) the new senior secured credit facility, including the funding of the $1,550.0 million term loan.

 

  (c) Management has estimated the TD Group will incur $3.0 million in direct, non-recurring, acquisition-related transaction costs. In accordance with current ASC guidance, acquisition related-transaction costs are to be accounted for as expenses in the periods in which the costs are incurred. Accordingly, the presentation of the pro forma condensed combined balance sheet as of September 30, 2010 reflects management’s estimate of the acquisition-related costs to be incurred.

 

(3) The preliminary allocation of the purchase price to the fair values of the net assets acquired in connection with the acquisition of McKechnie is as follows:

 

     (in thousands)  

Payment to McKechnie equity holders

   $ 832,254   

Less McKechnie cash balances

     (79,958

Plus extinguishment of McKechnie debt:

  

Long term

     465,108   

Unrealized losses on interest rate swaps—current

     16,626   

Unrealized losses on interest rate swaps—long term

     29,598   

Accrued interest

     1,372   
        

Extinguishment of Debt

     512,704   
        

Total Purchase Price

   $ 1,265,000   
        

Total Purchase Price

   $ 1,265,000   

Plus: McKechnie cash balance

     79,958   

Less: extinguishment of debt

     (512,704

Less: McKechnie historical stockholder’s equity

     (398,385
        

Total purchase price in excess of net book value

   $ 433,869   
        

Preliminary allocation of excess purchase price over net assets acquired and related purchase accounting adjustments:(a)

  

Inventories(b)

   $ 12,000   

Current deferred income taxes(c)

     —     

Property, plant and equipment(d)

     —     

Goodwill(e)

     465,486   

Trademarks and trade names(f)

     26,679   

Other intangible assets(f)

     (59,362

Debt issuance costs, net(g)

     (7,934

Non-current deferred income taxes(c)

     (3,000
        

Total

   $ 433,869   
        

 

  (a) The purchase price allocation for purposes of these unaudited pro forma condensed combined financial statements is based upon management’s best estimate of the fair values of the assets and liabilities acquired as the acquisition has not yet been consummated and was primarily limited to the identification and valuation of intangible assets. Management believes this is an appropriate approach based on review of similar type acquisitions, which appeared to indicate that the most significant and material portion of the purchase price would be allocated to intangible assets. A third party evaluation will be completed and, upon completion, the purchase price allocation will reflect the fair value of certain tangible and intangible assets as valued by the third party.

 

  (b) The inventories adjustment represents management’s estimate of the step-up in basis to fair value of McKechnie’s inventory balances as of September 30, 2010. The actual inventory valuation adjustment, if any, will be determined based on the completion of the third party valuation procedures.


 

  (c) Deferred taxes were recorded for all pro forma adjustments using the TD Group’s best estimate of the applicable statutory rate in the tax jurisdiction where the underlying asset or liability resides. The non-current deferred tax liability adjustment reflects the elimination of the estimated deferred tax asset related to the interest rate swap agreements offset by the decrease in the deferred tax liability related to the estimated net decrease in intangible assets other than goodwill.

 

  (d) In accordance with ASC guidance, property, plant and equipment is required to be measured at fair value, unless those assets are classified as held-for-sale on the acquisition date. The acquired assets can include assets that are not intended to be used or sold or that are intended to be used in a manner other than their highest and best use. For purposes of these unaudited pro forma condensed combined financial statements, TD Group estimates that the recorded values for property, plant and equipment as of September 30, 2010 represent current fair values. Accordingly no adjustment to property, plant and equipment value has been included in the preliminary allocation of excess purchase price over net assets acquired related to the McKechnie Acquisition. The estimate of fair value is preliminary and subject to change and could vary materially from the actual adjustment upon the completion of the third party valuation to be completed upon consummation of the transaction.

 

  (e) Goodwill is calculated as the difference between the acquisition date fair value of the estimated consideration transferred and the values assigned to the assets acquired and liabilities assumed. Goodwill is not amortized but rather subject to an annual impairment test.

 

  (f) The adjustment to trademarks and trade names and other intangible assets is based on management’s preliminary estimate of identifiable intangible assets as follows:

 

     Estimated Useful Life      (in thousands)  

Other Intangible Assets

     

Trademark and trade names

     Indefinite       $ 120,000   

Order or production backlog

     1 Year         10,000   

Technology

     20 Years         250,000   
           
        380,000   

Historical carrying value of trademarks and trade names and other intangible assets at September 30, 2010

        (412,683
           

Other intangible assets, net adjustment

      $ (32,683 ) 
           

Net adjustment to trademarks and trade names

      $ 26,679   

Net adjustment to other intangible assets, net

        (59,362
           

Other intangible assets, net adjustment

      $ (32,683
           

Decrease in deferred tax liability on net decrease in intangible assets

      $ 12,000   
           

 

  (g) Represents adjustments to write-off the unamortized debt issue costs of McKechnie’s existing indebtedness, as of September 30, 2010, to be repaid in connection with the closing of the Acquisition.

 

(4) The pro forma adjustments to stockholders’ equity for the acquisition of McKechnie represent the write-off of McKechnie’s historical stockholder’s equity in conjunction with the purchase price allocation and management’s estimate of $3.0 million in direct, non-recurring, acquisition-related transaction costs as discussed above.

 

     (in thousands)  

Stockholders’ Equity Pro Forma Acquisition Adjustment

  

McKechnie historical stockholders’ equity

   $ (398,385

Direct acquisition costs(2)(c)

     (3,000
        
   $ (401,385
        


 

         (in thousands)        
(5)  

Cash and Cash Equivalents Pro Forma Acquisition Financing Adjustment

    
 

Total sources of funds(2)

   $ 3,092,200     
 

Less: refinancing of TD Group’s first lien term loan(2)

     (780,000  
 

Less: repurchase of TD Group’s senior subordinated notes due 2014

     (1,000,000  
 

Less: accrued interest on TD Group’s senior subordinated notes due 2014

     (16,792  
 

Less: early redemption premium on TD Group’s senior subordinated notes due 2014

     (38,750  
 

Less: settlement of interest rate swap agreement on TD Group’s first lien term loan

     (3,865  
 

Less: debt issue costs(2)

     (53,600  
            
     $ 1,199,193     
            

 

(6) In conjunction with the financing of the McKechnie Acquisition, TD Group refinanced $780.0 million of the Company’s first lien term loan. Included within the pro forma balance sheet as of September 30, 2010 is the write-off of approximately $18.6 million in unamortized debt issue costs associated with the refinancing of the first lien term loan. The pro forma adjustment to Debt Issue Costs—Net is as follows:

 

     (in thousands)  

Debt Issue Costs—Net

  

Write-off of debt issue costs associated with repayment of first lien term loan

   $ (18,649

Debt issue costs associated with the Financing(2)(b)

     53,600   
        
   $ 34,951   
        


TransDigm Group Incorporated

Unaudited Pro Forma Condensed Combined Statement of Income

for the Twelve-Month Period Ended September 30, 2010

(In thousands, except per share amounts)

 

    TransDigm(1)     McKechnie(1)     Adjustments for the
Acquisition of
McKechnie(2)
    Adjustments for
Acquisition
Financing(3)
    Other
Acquisitions(4)
    Pro Forma  

NET SALES

  $ 827,654      $ 297,087      $ —          $ 40,049      $ 1,164,790   

COST OF SALES

    354,588        172,578        12,000 (a)        28,933        568,099   

AMORTIZATION OF INTANGIBLES

    —          3,975        (3,975 )(b)        —          —     
                                               

GROSS PROFIT

    473,066        120,534        (8,025     —          11,116        596,691   

OPERATING EXPENSES:

           

Selling and administrative

    94,918        30,072            3,841        128,831   

Amortization of intangibles

    15,079        7,934        14,566 (b)        2,419        39,998   
                                               

Total operating expenses

    109,997        38,006        14,566        —          6,260        168,829   
                                               

INCOME FROM OPERATIONS

    363,069        82,528        (22,591     —          4,856        427,862   

MANAGEMENT FEES AND EXPENSES

    —          2,997        (2,997 )(c)        —          —     

MANAGEMENT SHARE EXPENSE

    —          1,702        (1,702 )(c)        —          —     

TRANSACTION EXPENSES

    —          350        (350 )(d)        —          —     

INTEREST EXPENSE-Net

    112,234        37,268        (37,268 )(e)      96,525 (a)      —          208,759   

UNREALIZED LOSS ON INTEREST RATE SWAPS

    —          716        (716 )(e)        —          —     

FOREIGN EXCHANGE LOSS

    —          2,361            —          2,361   
                                               

INCOME BEFORE INCOME TAXES

    250,835        37,134        20,442        (96,525     4,856        216,742   

INCOME TAX PROVISION

    87,390        15,830        7,155 (f)      (36,215 )(b)      1,700        75,860   
                                               

NET INCOME

  $ 163,445      $ 21,304      $ 13,287 (5)    $ (60,310   $ 3,156      $ 140,882   
                                               
           

NET INCOME APPLICABLE TO COMMON STOCK

  $ 133,132      $ 21,304      $ 13,287      $ (60,310   $ 3,156      $ 110,569   
                                               

Net earnings per share:

           

Basic and diluted (two-class method)

  $ 2.52              $ 2.09   

Weighted average shares outstanding:

           

Basic and diluted

    52,932                52,932   


TransDigm Group Incorporated

Notes to Unaudited Pro Forma Condensed Combined Statement of Income

for the Twelve-Month Period Ended September 30, 2010

 

(1) TD Group’s fiscal year ends on September 30. McKechnie’s fiscal year ends on December 31. For purposes of preparing this pro forma combined statement of income for the twelve-month period ended September 30, 2010, we utilized TD Group’s statement of income for its fiscal year ended September 30, 2010, and McKechnie’s statement of income for its four quarterly periods ended September 26, 2010.

 

(2) Represents the adjustments necessary to give effect to the acquisition of McKechnie as if it had occurred as of October 1, 2009. Adjustments (a), (b) and (c) are based upon a preliminary allocation of the purchase price. TD Group is in the process of obtaining third-party valuations of certain tangible and intangible assets as the transaction has not yet been consummated. Accordingly, the values attributed to assets acquired and liabilities assumed are subject to adjustment.

 

  (a) Represents the inventory purchase accounting adjustment that will be charged to cost of sales as the inventory on hand when the McKechnie acquisition was consummated is sold.

 

  (b) Represents the change in amortization expense resulting from the amortization of the amortizable intangible assets recorded in connection with the acquisition of McKechnie using the straight-line method. In accordance with TD Group’s accounting policy all intangible asset amortization is classified as an operating expense, within the pro forma condensed combined statement of income for the twelve month period ended September 30, 2010.

 

            (in thousands)  
     Estimated
Useful Life
     Estimated
Fair Value
     Pro Forma
Adjustment
 

Amortizable Intangible Asset

        

Order or production backlog

     1 Year       $ 10,000       $ 10,000   

Technology

     20 Years         250,000         12,500   
                    
      $ 260,000         22,500   

Less historical McKechnie amortization charged to operating expense

           7,934   
              

Net adjustment to operating expense

         $ 14,566   

Less historical McKechnie amortization charged to cost of goods sold

           3,975   
              

Net adjustment

         $ 10,591   
              

 

  (c) Represents the elimination of historical, non-recurring management fees and expenses earned by the former majority owner of McKechnie and Morgan Stanley for management and financial services provided during the twelve month period ended September 30, 2010. Upon consummation of the acquisition and related change in ownership these fees will no longer be required.

 

  (d) Represents the elimination of historical, non-recurring transaction costs incurred by McKechnie for the twelve month period ended September 30, 2010.

 

  (e) Represents the elimination of historical interest expense and unrealized gains/losses on interest rate swaps of McKechnie indebtedness to be repaid in connection with the closing of the acquisition.

 

  (f) Represents the tax effect of pro forma adjustments to income before income taxes and is based on estimated combined federal and state effective rate of 35.0%.

 

(3) Represents the adjustments necessary to give effect to (i) the issuance and sale of the new senior subordinated notes and (ii) the amendment to the senior secured credit facility, including the refinancing of a portion of TD Group’s first lien term loan of and additional borrowings under the term loan under the senior secured credit facility.


  (a) For purposes of the pro forma interest expense adjustment, the assumed weighted-average interest rate on the new debt was estimated to be 6.4%. The pro forma interest expense adjustment also includes estimated amortization of original issue discount on the term loan and the debt issue costs, less interest on the debt expected to be refinanced. A hypothetical 25 basis points change in the assumed interest rate would change our pro forma cash interest expense by approximately $7.8 million.

 

  (b) Represents the tax effect of pro forma adjustments to income before income taxes and is based on estimated combined federal and state effective rate of 35.0%.

 

(4) Other Acquisitions represents pro forma adjustments to reflect the acquisitions of Dukes Aerospace on December 2, 2009 and Semco Instruments on September 3, 2010 as if those acquisitions had occurred as of October 1, 2009. The acquisitions are immaterial on both an individual and aggregate basis and are therefore presented separately from the McKechnie Acquisition. All respective purchase price adjustments and related amortization have been taken into consideration for purposes of the pro forma presentation of the condensed combined statement of income for the twelve month period ended September 30, 2010.

 

(5) The unaudited pro forma condensed combined statement of income does not reflect any cost savings, operating synergies or revenue enhancements that TD Group may achieve as a result of the McKechnie Acquisition nor does it include the costs to combine the operations of TD Group and McKechnie or the costs necessary to achieve these cost savings, operating synergies and revenue enhancements.


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

TRANSDIGM GROUP INCORPORATED
By:   /s/ Gregory Rufus
Name:   Gregory Rufus
Title:   Executive Vice President, Chief Financial Officer and Secretary

Date: December 10, 2010