Book Online or Call 1-855-SAUSALITO

Sign In  |  Register  |  About Sausalito  |  Contact Us

Sausalito, CA
September 01, 2020 1:41pm
7-Day Forecast | Traffic
  • Search Hotels in Sausalito

  • CHECK-IN:
  • CHECK-OUT:
  • ROOMS:

Moog Inc. Reports Third Quarter 2025 Results With Both Record Sales and Earnings Per Share

Moog Inc. (NYSE: MOG.A and MOG.B), a worldwide designer, manufacturer and systems integrator of high-performance precision motion and fluid controls and control systems, today reported fiscal third quarter 2025 net sales of $971 million, diluted earnings per share of $1.87 and adjusted diluted earnings per share of $2.37, all records, reflecting business growth and simplified operations.

(in millions, except per share results)

Three Months Ended

 

Q3 2025

Q3 2024

Deltas

Net sales

$

971

 

$

905

 

 

7

%

Operating margin

11.5

%

11.6

%

 

(10) bps

Adjusted operating margin

13.6

%

12.3

%

 

130 bps

Diluted net earnings per share

$

1.87

 

$

1.74

 

 

7

%

Adjusted diluted net earnings per share

$

2.37

 

$

1.91

 

 

24

%

Net cash provided (used) by operating activities

$

125

 

$

30

 

$

95

 

Free cash flow

$

93

 

$

(2

)

$

95

 

See the reconciliations of adjusted financial results and free cash flow to reported results included in the financial statements herein for the periods ended June 28, 2025 and June 29, 2024.

Quarter Highlights

  • Net sales increased to a record level, led by strength in Commercial Aircraft, Space and Defense, and Military Aircraft. Industrial declined due to divestitures completed at the beginning of this fiscal year.
  • Operating margin was relatively unchanged as charges for a program termination and charges for simplification initiatives offset stronger operational performance.
  • Adjusted operating margin increased due to the benefit from the sale of intellectual property and inventory associated with a non-core product line and a favorable sales mix, partially offset by tariff pressure.
  • Diluted net earnings per share increased as strong operational performance was partially offset by higher charges for a program termination and charges for simplification initiatives.
  • Adjusted diluted net earnings per share increased reflecting margin expansion and incremental profit from higher sales.
  • Free cash flow improved with a conversion greater than 120%.
  • Twelve-month backlog was at a record level of $2.7 billion with growth primarily driven by Military Aircraft and Space and Defense.
  • Acquired COTSWORKS after quarter-end, strengthening the Space and Defense product portfolio.

"We have just delivered another quarter of record financial results, reflective of our unrelenting focus on driving improved business performance," said Pat Roche, CEO. "Our teams across the company continue advancing our simplification strategies, and our value proposition to our customers has resulted in strong order intake and a record 12-month backlog. Our employees are driving change and our business is strong, giving us confidence as we look to 2026."

Segment Results

Sales in the third quarter increased 7% to a record $971 million. Sales growth was led by Commercial Aircraft, which increased 16% on strong aftermarket demand. Space and Defense sales increased 11%, reflecting broad-based demand including satellite components and missile control programs. Military Aircraft sales increased 8%, driven by continued ramp-up on the FLRAA program. Industrial sales declined 4% due to previously completed divestitures.

Operating margin in the third quarter was 11.5%, down 10 basis points from the prior year. Military Aircraft operating margin declined 360 basis points to 8.0%, primarily due to charges tied to the termination of a product development effort, along with a less favorable sales mix and increased research and development investment in future programs. Industrial operating margin declined 20 basis points to 9.6%, reflecting charges related to portfolio shaping, facility rationalization and an investment impairment, as well as pressures from tariffs, and were partially offset by the benefit from simplification initiatives. Partially offsetting these declines was an increase in Commercial Aircraft operating margin of 200 basis points to 14.9%, supported by the benefit from the sale of a non-core product line and by record aftermarket sales, partially offset by pressures from tariffs and OEM customers' production delays. In addition, Space and Defense operating margin increased 70 basis points to 13.3%, driven by profitable sales growth.

Adjusted operating margin excludes charges of $20 million and $6 million in the third quarters of 2025 and 2024, respectively, which primarily relate to simplification initiatives and a program termination. Excluding these charges, total company adjusted operating margin increased 130 basis points from 12.3% to 13.6%. Commercial Aircraft adjusted operating margin increased 180 basis points to 14.9%, supported by the benefit from the sale of a non-core product line and by record aftermarket sales, partially offset by pressures from tariffs and OEM customers' production delays. Industrial adjusted operating margin improved 180 basis points to 13.5%, supported by the benefit of the simplification initiatives, including divestitures completed at the start of the year, partially offset by tariff pressure. Space and Defense adjusted operating margin increased 140 basis points to 14.1%, driven by profitable sales growth. Partially offsetting the increases was a decrease in Military Aircraft adjusted operating margin of 30 basis points to 11.6%, due to a less favorable program sales mix and increased research and development investment.

Free Cash Flow Results

Free cash flow for the quarter was $93 million, driven by strong earnings and cash provided by changes in working capital. Capital expenditures were $33 million.

2025 Financial Guidance

“We are increasing our sales guidance from 90 days ago based on the strength of the business. We are updating our adjusted operating margin guidance to reflect the expected pressures associated with tariffs and the underlying strength in our business. We are also moderating our free cash flow guidance based on working capital needs to support our elevated growth," said Jennifer Walter, CFO. "We’re on track to close out a record year for sales in 2025. Our business is strong, and we’re continuing to expand our operating margin and generate an increasing level of free cash flow."

 

FY 2025 Guidance (1)

 

Current

Previous

Net sales (in billions)

$

3.8

 

$

3.7

 

Operating margin

 

11.9

%

 

12.7

%

Adjusted operating margin

 

12.8

%

 

13.0

%

Diluted net earnings per share(2)

$

7.44

 

$

7.89

 

Adjusted diluted net earnings per share(2)

$

8.25

 

$

8.20

 

Free cash flow conversion

 

30 - 50

%

 

50

%

(1) Current guidance now includes the net tariff pressures, while the previous guidance excluded it.

(2) Diluted net earnings per share and Adjusted diluted net earnings per share figures are forecasted to be within range of +/- $0.10.

Conference call information

In conjunction with today’s release, Pat Roche, CEO, and Jennifer Walter, CFO, will host a conference call today beginning at 10:00 a.m. ET, which will be simultaneously broadcast live online. Listeners can access the call and supplemental financial materials at www.moog.com/investors/communications.

Cautionary Statement

This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, which can be identified by words such as: “may,” “will,” “should,” “believes,” “expects,” “expected,” “intends,” “plans,” “projects,” “approximate,” “estimates,” “predicts,” “potential,” “outlook,” “forecast,” “anticipates,” “presume,” “assume” and other words and terms of similar meaning (including their negative counterparts or other various or comparable terminology). These forward-looking statements are made pursuant to the Private Securities Litigation Reform Act of 1995, are neither historical facts nor guarantees of future performance and are subject to several factors, risks and uncertainties, the impact or occurrence of which could cause actual results to differ materially from the expected results described in the forward-looking statements.

Although it is not possible to create a comprehensive list of all factors that may cause our actual results to differ from the results expressed or implied by our forward-looking statements or that may affect our future results, some of these factors and other risks and uncertainties are described in Item 1A “Risk Factors” of our Annual Report on Form 10-K and in our other periodic filings with the Securities and Exchange Commission (“SEC”) and include, but are not limited to, risks relating to: (i) our operation in highly competitive markets with competitors who may have greater resources than we possess; (ii) our operation in cyclical markets that are sensitive to domestic and foreign economic conditions and events; (iii) our heavy dependence on government contracts that may not be fully funded or may be terminated; (iv) supply chain constraints and inflationary impacts on prices for raw materials and components used in our products; (v) failure of our subcontractors or suppliers to perform their contractual obligations; and (vi) our accounting estimations for over-time contracts and any changes we need to make thereto. You should evaluate all forward-looking statements made in this press release in the context of these risks and uncertainties.

While we believe we have identified and discussed in our SEC filings the material risks affecting our business, there may be additional factors, risks and uncertainties not currently known to us or that we currently consider immaterial that may affect the forward-looking statements we make herein. Given these factors, risks and uncertainties, investors should not place undue reliance on forward-looking statements as predictive of future results. Any forward-looking statement speaks only as of the date on which it is made, and we disclaim any obligation to update any forward-looking statement made in this press release, except as required by applicable law.

Moog Inc.

CONSOLIDATED STATEMENTS OF EARNINGS (UNAUDITED)

(dollars in thousands, except per share data)

 

 

Three Months Ended

Nine Months Ended

 

June 28,

2025

June 29,

2024

June 28,

2025

June 29,

2024

Net sales

$

971,363

$

904,735

$

2,816,518

$

2,691,888

Cost of sales

 

699,685

 

651,672

 

2,044,373

 

1,938,673

Inventory write-down

 

5,839

 

1,600

 

7,988

 

1,775

Gross profit

 

265,839

 

251,463

 

764,157

 

751,440

Research and development

 

21,906

 

27,791

 

69,992

 

86,752

Selling, general and administrative

 

138,801

 

126,361

 

399,684

 

370,047

Interest

 

17,790

 

18,153

 

54,340

 

52,850

Asset impairment

 

3,000

 

112

 

3,000

 

6,862

Restructuring

 

2,850

 

3,984

 

9,059

 

12,623

Other

 

3,510

 

4,157

 

7,942

 

10,041

Earnings before income taxes

 

77,982

 

70,905

 

220,140

 

212,265

Income taxes

 

18,275

 

14,545

 

51,566

 

48,090

Net earnings

$

59,707

$

56,360

$

168,574

$

164,175

 

 

 

 

 

Net earnings per share

 

 

 

 

Basic

$

1.89

$

1.76

$

5.32

$

5.14

Diluted

$

1.87

$

1.74

$

5.25

$

5.08

 

 

 

 

 

Weighted average common shares outstanding

 

 

 

 

Basic

 

31,524,999

 

31,960,165

 

31,684,945

 

31,943,365

Diluted

 

31,896,949

 

32,409,370

 

32,082,186

 

32,342,700

Moog Inc.

RECONCILIATION TO ADJUSTED NET EARNINGS BEFORE TAXES, INCOMES TAXES, NET EARNINGS AND DILUTED NET EARNINGS PER SHARE (UNAUDITED)

(dollars in thousands)

 

 

Three Months Ended

Nine Months Ended

 

June 28,

2025

June 29,

2024

June 28,

2025

June 29,

2024

As Reported:

 

 

 

 

Earnings before income taxes

$

77,982

 

$

70,905

 

$

220,140

 

$

212,265

 

Income taxes

 

18,275

 

 

14,545

 

 

51,566

 

 

48,090

 

Effective income tax rate

 

23.4

%

 

20.5

%

 

23.4

%

 

22.7

%

Net earnings

 

59,707

 

 

56,360

 

 

168,574

 

 

164,175

 

Diluted net earnings per share

$

1.87

 

$

1.74

 

$

5.25

 

$

5.08

 

 

 

 

 

 

Program Terminations1

 

 

 

 

Earnings before income taxes

$

8,065

 

$

 

$

8,065

 

$

1,992

 

Income taxes

 

1,903

 

 

 

 

1,903

 

 

470

 

Net earnings

 

6,162

 

 

 

 

6,162

 

 

1,522

 

Diluted net earnings per share

$

0.19

 

$

 

$

0.19

 

$

0.05

 

 

 

 

 

 

Simplification Initiatives2

 

 

 

 

Earnings before income taxes

$

6,805

 

$

5,818

 

$

18,204

 

$

14,457

 

Income taxes

 

1,647

 

 

1,502

 

 

4,487

 

 

3,654

 

Net earnings

 

5,158

 

 

4,316

 

 

13,717

 

 

10,803

 

Diluted net earnings per share

$

0.16

 

$

0.13

 

$

0.43

 

$

0.33

 

 

 

 

 

 

Investment Losses3

 

 

 

 

Earnings before income taxes

$

3,000

 

$

 

$

3,000

 

$

5,294

 

Income taxes

 

 

 

(1,249

)

 

 

 

 

Net earnings

 

3,000

 

 

1,249

 

 

3,000

 

 

5,294

 

Diluted net earnings per share

$

0.09

 

$

0.04

 

$

0.09

 

$

0.16

 

 

 

 

 

 

Acquisition and Integration4

 

 

 

 

Earnings before income taxes

$

481

 

$

 

$

481

 

$

 

Income taxes

 

113

 

 

 

 

113

 

 

 

Net earnings

 

368

 

 

 

 

368

 

 

 

Diluted net earnings per share

$

0.01

 

$

 

$

0.01

 

$

 

 

 

 

 

 

Other Charges5

 

 

 

Earnings before income taxes

$

1,462

 

$

111

 

$

3,462

 

$

415

 

Income taxes

 

344

 

 

26

 

 

817

 

 

98

 

Net earnings

 

1,118

 

 

85

 

 

2,645

 

 

317

 

Diluted net earnings per share

$

0.04

 

$

 

$

0.08

 

$

0.01

 

 

 

 

 

 

As Adjusted:

 

 

 

 

Earnings before income taxes

$

97,795

 

$

76,834

 

$

253,352

 

$

234,423

 

Income taxes

 

22,282

 

 

14,824

 

 

58,886

 

 

52,312

 

Effective income tax rate

 

22.8

%

 

19.3

%

 

23.2

%

 

22.3

%

Net earnings

 

75,513

 

 

62,010

 

 

194,466

 

 

182,111

 

Diluted net earnings per share

$

2.37

 

$

1.91

 

$

6.06

 

$

5.63

 

The diluted net earnings per share associated with the adjustments in the table above may not reconcile when totaled due to rounding.

1 Charges include costs related to the termination of significant development, production, or support programs, such as write-off and impairments or inventory and long-lived assets, contract termination costs, and other charges.

2 Charges include costs related to footprint rationalization, portfolio shaping and legal entity re-organization activities, such as facility closure costs, employee severance and retention costs, write-off and impairments of inventory and long-lived assets, and other charges.

3 Charges include impairment losses on minority investments.

4 Charges include costs related to acquisition such as amortization of inventory fair value step-up and professional services fees. Charges also include costs related to integrating the businesses, such as employee severance and retention costs, professional services fees, legal entity and facility rationalization costs and other related charges.

5 Other charges include business interruptions from natural causes, litigation matters, and other items that are not part of normal operations.

While management believes that these adjusted financial measures may be useful in evaluating the financial condition and results of operations of the Company, this information should be considered supplemental and is not a substitute for financial information prepared in accordance with GAAP.

Moog Inc.

CONSOLIDATED SALES AND OPERATING PROFIT (UNAUDITED)

(dollars in thousands)

 

 

Three Months Ended

Nine Months Ended

 

June 28,

2025

June 29,

2024

June 28,

2025

June 29,

2024

Net sales:

 

 

 

 

Space and Defense

$

287,705

 

$

258,409

 

$

805,673

 

$

755,324

 

Military Aircraft

 

224,662

 

 

207,177

 

 

651,931

 

 

595,921

 

Commercial Aircraft

 

219,436

 

 

189,365

 

 

656,740

 

 

591,181

 

Industrial

 

239,560

 

 

249,784

 

 

702,174

 

 

749,462

 

Net sales

$

971,363

 

$

904,735

 

$

2,816,518

 

$

2,691,888

 

Operating profit:

 

 

 

 

Space and Defense

$

38,261

 

$

32,635

 

$

99,581

 

$

100,175

 

 

 

13.3

%

 

12.6

%

 

12.4

%

 

13.3

%

Military Aircraft

 

17,994

 

 

23,965

 

 

64,632

 

 

60,323

 

 

 

8.0

%

 

11.6

%

 

9.9

%

 

10.1

%

Commercial Aircraft

 

32,623

 

 

24,367

 

 

82,418

 

 

69,838

 

 

 

14.9

%

 

12.9

%

 

12.5

%

 

11.8

%

Industrial

 

22,989

 

 

24,413

 

 

75,700

 

 

81,592

 

 

 

9.6

%

 

9.8

%

 

10.8

%

 

10.9

%

Total operating profit

 

111,867

 

 

105,380

 

 

322,331

 

 

311,928

 

 

 

11.5

%

 

11.6

%

 

11.4

%

 

11.6

%

Deductions from operating profit:

 

 

 

 

Interest expense

 

17,790

 

 

18,153

 

 

54,340

 

 

52,850

 

Equity-based compensation expense

 

4,649

 

 

4,089

 

 

12,669

 

 

11,301

 

Non-service pension expense

 

1,970

 

 

3,188

 

 

5,855

 

 

9,566

 

Corporate and other expenses, net

 

9,476

 

 

9,045

 

 

29,327

 

 

25,946

 

Earnings before income taxes

$

77,982

 

$

70,905

 

$

220,140

 

$

212,265

Moog Inc.

RECONCILIATION TO ADJUSTED OPERATING PROFIT AND MARGINS (UNAUDITED)

(dollars in thousands)

 

 

Three Months Ended

Nine Months Ended

 

June 28,

2025

June 29,

2024

June 28,

2025

June 29,

2024

Space and Defense operating profit - as reported

$

38,261

 

$

32,635

 

$

99,581

 

$

100,175

 

Simplification Initiatives

 

406

 

 

 

 

2,474

 

 

 

Acquisition Integration

 

481

 

 

 

 

481

 

 

 

Other charges

 

1,462

 

 

112

 

 

1,462

 

 

416

 

Space and Defense operating profit - as adjusted

$

40,610

 

$

32,747

 

$

103,998

 

$

100,591

 

 

 

14.1

%

 

12.7

%

 

12.9

%

 

13.3

%

 

 

 

 

 

Military Aircraft operating profit - as reported

$

17,994

 

$

23,965

 

$

64,632

 

$

60,323

 

Program terminations

 

8,065

 

 

 

 

8,065

 

 

1,992

 

Simplification Initiatives

 

 

 

609

 

 

591

 

 

3,732

 

Investment losses

 

 

 

 

 

 

 

5,294

 

Other charges

 

 

 

 

 

2,000

 

 

 

Military Aircraft operating profit - as adjusted

$

26,059

 

$

24,574

 

$

75,288

 

$

71,341

 

 

 

11.6

%

 

11.9

%

 

11.5

%

 

12.0

%

 

 

 

 

 

Commercial Aircraft operating profit - as reported

$

32,623

 

$

24,367

 

$

82,418

 

$

69,838

 

Simplification Initiatives

 

 

 

408

 

 

 

 

408

 

Commercial Aircraft operating profit - as adjusted

$

32,623

 

$

24,775

 

$

82,418

 

$

70,246

 

 

 

14.9

%

 

13.1

%

 

12.5

%

 

11.9

%

 

 

 

 

 

Industrial operating profit - as reported

$

22,989

 

$

24,413

 

$

75,700

 

$

81,592

 

Simplification Initiatives

 

6,399

 

 

4,800

 

 

15,139

 

 

10,316

 

Investment losses

 

3,000

 

 

 

 

3,000

 

 

 

Industrial operating profit - as adjusted

$

32,388

 

$

29,213

 

$

93,839

 

$

91,908

 

 

 

13.5

%

 

11.7

%

 

13.4

%

 

12.3

%

 

 

 

 

 

Total operating profit - as adjusted

$

131,680

 

$

111,309

 

$

355,543

 

$

334,086

 

 

 

13.6

%

 

12.3

%

 

12.6

%

 

12.4

%

While management believes that these adjusted financial measures may be useful in evaluating the financial condition and results of operations of the Company, this information should be considered supplemental and is not a substitute for financial information prepared in accordance with GAAP

Moog Inc.

CONSOLIDATED BALANCE SHEETS (UNAUDITED)

(dollars in thousands)

 

 

June 28,

2025

September 28,

2024

ASSETS

 

 

Current assets

 

 

Cash and cash equivalents

$

58,191

 

$

61,694

 

Restricted cash

 

823

 

 

123

 

Receivables, net

 

529,753

 

 

419,971

 

Unbilled receivables

 

734,976

 

 

709,014

 

Inventories, net

 

924,682

 

 

863,702

 

Prepaid expenses and other current assets

 

153,479

 

 

86,245

 

Total current assets

 

2,401,904

 

 

2,140,749

 

Property, plant and equipment, net

 

988,125

 

 

929,357

 

Operating lease right-of-use assets

 

52,877

 

 

52,591

 

Goodwill

 

802,089

 

 

833,764

 

Intangible assets, net

 

57,182

 

 

63,479

 

Deferred income taxes

 

37,701

 

 

20,991

 

Other assets

 

56,696

 

 

52,695

 

Total assets

$

4,396,574

 

$

4,093,626

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

Current liabilities

 

 

Accounts payable

$

289,160

 

$

292,988

 

Accrued compensation

 

98,292

 

 

101,127

 

Contract advances and progress billings

 

298,648

 

 

299,732

 

Accrued liabilities and other

 

302,514

 

 

305,180

 

Total current liabilities

 

988,614

 

 

999,027

 

Long-term debt, excluding current installments

 

1,081,674

 

 

874,139

 

Long-term pension and retirement obligations

 

177,688

 

 

167,161

 

Deferred income taxes

 

27,664

 

 

27,738

 

Other long-term liabilities

 

177,233

 

 

164,928

 

Total liabilities

 

2,452,873

 

 

2,232,993

 

Shareholders’ equity

 

 

Common stock - Class A

 

43,864

 

 

43,835

 

Common stock - Class B

 

7,416

 

 

7,445

 

Additional paid-in capital

 

769,935

 

 

784,509

 

Retained earnings

 

2,810,050

 

 

2,668,723

 

Treasury shares

 

(1,205,305

)

 

(1,082,240

)

Stock Employee Compensation Trust

 

(173,214

)

 

(194,049

)

Supplemental Retirement Plan Trust

 

(147,042

)

 

(163,821

)

Accumulated other comprehensive loss

 

(162,003

)

 

(203,769

)

Total shareholders’ equity

 

1,943,701

 

 

1,860,633

 

Total liabilities and shareholders’ equity

$

4,396,574

 

$

4,093,626

 

Moog Inc.

CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

(dollars in thousands)

 

 

Nine Months Ended

 

June 28,

2025

June 29,

2024

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

Net earnings

$

168,574

 

$

164,175

 

Adjustments to reconcile net earnings to net cash provided (used) by operating activities:

 

 

Depreciation

 

69,292

 

 

64,302

 

Amortization

 

6,996

 

 

7,677

 

Deferred income taxes

 

(18,645

)

 

(26,483

)

Equity-based compensation expense

 

12,669

 

 

11,301

 

Asset impairment and inventory write-down

 

10,988

 

 

8,637

 

Other

 

4,399

 

 

5,374

 

Changes in assets and liabilities providing (using) cash:

 

 

Receivables

 

(105,346

)

 

(18,677

)

Unbilled receivables

 

(35,174

)

 

(57,723

)

Inventories

 

(64,095

)

 

(105,629

)

Accounts payable

 

(3,301

)

 

918

 

Contract advances and progress billings

 

8,798

 

 

(26,882

)

Accrued expenses

 

(6,645

)

 

36,928

 

Accrued income taxes

 

(22,669

)

 

9,832

 

Net pension and post retirement liabilities

 

15,563

 

 

8,783

 

Other assets and liabilities

 

(8,941

)

 

(35,978

)

Net cash provided (used) by operating activities

 

32,463

 

 

46,555

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

Acquisitions of businesses, net of cash acquired

 

 

 

(5,911

)

Purchase of property, plant and equipment

 

(103,041

)

 

(109,616

)

Net proceeds from businesses sold

 

13,487

 

 

1,627

 

Other investing transactions

 

(2,844

)

 

(646

)

Net cash provided (used) by investing activities

 

(92,398

)

 

(114,546

)

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

Proceeds from revolving lines of credit

 

957,500

 

 

784,500

 

Payments on revolving lines of credit

 

(1,001,500

)

 

(691,000

)

Proceeds from long-term debt

 

250,000

 

 

 

Payments on finance lease obligations

 

(7,194

)

 

(4,468

)

Payment of dividends

 

(27,247

)

 

(26,521

)

Proceeds from sale of treasury stock

 

10,970

 

 

7,579

 

Purchase of outstanding shares for treasury

 

(127,808

)

 

(21,832

)

Proceeds from sale of stock held by SECT

 

20,287

 

 

16,670

 

Purchase of stock held by SECT

 

(18,505

)

 

(14,296

)

Other financing transactions

 

(1,600

)

 

 

Net cash provided (used) by financing activities

 

54,903

 

 

50,632

 

Effect of exchange rate changes on cash

 

(491

)

 

(267

)

Increase (decrease) in cash, cash equivalents and restricted cash

 

(5,523

)

 

(17,626

)

Cash, cash equivalents and restricted cash at beginning of year (1)

 

64,537

 

 

69,144

 

Cash, cash equivalents and restricted cash at end of period

$

59,014

 

$

51,518

 

(1) Beginning of year cash balance at September 29, 2024 includes cash related to assets held for sale of $2,720.

Moog Inc.

RECONCILIATION OF NET CASH PROVIDED (USED) BY OPERATING ACTIVITIES TO FREE CASH FLOW (UNAUDITED)

(
dollars in thousands)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

June 28,

2025

 

June 29,

2024

 

June 28,

2025

 

June 29,

2024

Net cash provided (used) by operating activities

 

$

125,325

 

 

$

30,166

 

 

$

32,463

 

 

$

46,555

 

Purchase of property, plant and equipment

 

 

(32,659

)

 

 

(32,086

)

 

 

(103,041

)

 

 

(109,616

)

Receivables Purchase Agreement

 

 

 

 

 

 

 

 

 

 

 

(25,000

)

Free cash flow

 

$

92,666

 

 

$

(1,920

)

 

$

(70,578

)

 

$

(88,061

)

Adjusted net earnings

 

$

75,513

 

 

$

62,010

 

 

$

194,466

 

 

$

182,111

 

Free cash flow conversion

 

 

123

%

 

 

(3

)%

 

 

(36

)%

 

 

(48

)%

Free cash flow is defined as net cash provided (used) by operating activities, less purchase of property, plant and equipment, less the benefit from the Receivables Purchase Agreement. Free cash flow conversion is defined as free cash flow divided by adjusted net earnings. Free cash flow and free cash flow conversion are not measures determined in accordance with GAAP and may not be comparable with the measures as used by other companies. However, management believes these adjusted financial measures may be useful in evaluating the liquidity, financial condition and results of operations of the Company. This information should be considered supplemental and is not a substitute for financial information prepared in accordance with GAAP.

Contacts

Aaron Astrachan

716.687.4225

Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms Of Service.
 
 
Photos copyright by Jay Graham Photographer
Copyright © 2010-2020 Sausalito.com & California Media Partners, LLC. All rights reserved.