Aug 6, 2013
Executives
Liza Sabol W. Nicholas Howley - Chairman, Chief Executive Officer and Chairman of Executive Committee Gregory Rufus - Chief Financial Officer, Principal Accounting Officer, Executive Vice President and Secretary
Analysts
Seth M. Seifman - JP Morgan Chase & Co, Research Division Michael F.
Ciarmoli - KeyBanc Capital Markets Inc., Research Division John D. Godyn - Morgan Stanley, Research Division Gautam Khanna - Cowen and Company, LLC, Research Division Amit Mehrotra - Deutsche Bank AG, Research Division J.
B. Groh - D.A.
Davidson & Co., Research Division Karl Oehlschlaeger
Operator
Good day, ladies and gentlemen, and welcome to today's Q3 2013 TransDigm Group Incorporated Earnings Conference Call, hosted by Liza Sabol, Investor Relations. My name is Chris, and I'll be your conference coordinator today.
[Operator Instructions] At this time, I would like to turn the call over to Liza Sabol to begin. Please go ahead.
Liza Sabol
Thank you, Chris. I would like to thank all of you that have called in today and welcome you to TransDigm's Fiscal 2013 Third Quarter Earnings Conference Call.
With me on the call this morning are TransDigm's Chairman and Chief Executive Officer, Nick Howley; President and Chief Operating Officer, Ray Laubenthal; and our Executive Vice President and Chief Financial Officer, Greg Rufus. A replay of today's broadcast will be available for the next 2 weeks.
Replay information is contained in this morning's press release and on our website at www.transdigm.com. Before we begin, the company would like to remind you that statements made during this call, which are not historical in fact, are forward-looking statements.
For further information about important factors that could cause actual results to differ materially from those expressed or implied in the forward-looking statements, please refer to the company's latest filings with the Securities and Exchange Commission. These filings are available through the Investors section of our website or at sec.gov.
The company would also like to advise you that during the course of the call, we will be referring to EBITDA, specifically EBITDA as defined, adjusted net income and adjusted earnings per share, all of which are non-GAAP financial measures. Please see the table and related footnotes in the earnings release for a presentation of the most directly comparable GAAP measures and a reconciliation of EBITDA and EBITDA as defined, adjusted net income and adjusted earnings per share for those measures.
With that, please let me now turn the call over to Nick.
W. Nicholas Howley
Good morning and thanks again to everyone for calling in to hear about our company. Today, as usual, I'll start off with some comments about our consistent strategy, then a short discussion of our capital market activities, some information on our recent acquisitions, and then I'll move on to an overview of third quarter fiscal year '13, and an update on our outlook.
To reiterate, we believe our business model is unique in the industry, both in its consistency and its ability to sustain and create intrinsic shareholder value through all phases of the cycle. To quickly summarize why we believe this, about 90% of our net sales are generated by proprietary aerospace products, and around 3/4 of our net sales come from products for which we believe we are the sole source provider.
Excluding the small non-aviation segment, about 57% of our revenues and a much higher percent of our EBITDA as defined comes from aftermarket sales. Aftermarket sales have historically produced a higher gross margin and provided relative stability in the downturns.
Because of our uniquely high underlying EBITDA margins and relatively low capital expenditure requirements, TransDigm has year in and year out generated very strong free cash flow. We have a well-proven, value-based operating strategy, focused around what we refer to as our 3 value drivers, that is new business development, continual cost improvement and value-based pricing.
This consistent approach has allowed us to continuously increase the intrinsic value of our business while steadily investing in new businesses and platform positions. We pay close attention to our capital structure and capital allocation and view it as another means to create value.
This has been a very active area this year. I'll talk more about this later.
We have also been successful in regularly acquiring and integrating businesses. We acquire proprietary aerospace businesses with significant aftermarket content.
We have acquired many such businesses and improved them through all phases of the market cycle. Through our consistent focus on our operating value drivers, a clear acquisition strategy and close attention to our capital structure, we've been able to create intrinsic value for our investors for many years through up and down markets.
We focus on these fundamental elements of value creation as the things over which we have some control. Let me expand a little bit on the capital structure and capital allocation.
In keeping with our strategy, due to a combination of suboptimum capital structure, a hot credit market and significant liquidity, we declared and paid a $12.85 per share special dividend in Q1, and still maintain significant liquidity and borrowing capacity post dividend. In Q2, we refinanced about $2.2 billion of senior secured debt, the goal and the result was to reduce interest expense and to increase our flexibility under the existing agreement -- credit agreement.
In Q3, we began the offering process, and in early July, borrowed another $1.4 billion and announced our intention to pay most of this out to our shareholders in the form of a $22 a share dividend. We also further improved the terms of our credit agreement.
In deciding to pay out another special dividend this year, we looked very closely at our choices for capital allocation. We basically have 4: one, invest in our existing business; two, make accretive acquisitions consistent with our strategy.
And let me be clear, these 2 are always our first choice; our third option is to pay off debt, but given the low cost of debt, especially after tax now, this is likely our last choice, at least in the current market conditions; and fourth, give the extra money back to the shareholders, either through a special dividend or a stock buyback. As we look at our likely need for acquisitions and internal investment requirements, we believed, based on what we knew then and what we know today, that we have cash and or debt capacity beyond our near to midterm needs.
Combining that with historically low interest rates and extensive capital availability, we believed we have the opportunity to accelerate returns to our shareholders, while maintaining adequate liquidity and borrowing capacity to meet our near-term and midterm operating and acquisition needs. Since we were paying out about 15% of the equity value, we again decided to pay a special dividend versus a stock buyback in order to complete the action quickly and to reduce the execution risk.
There should also be some additional tax advantage to recipients, as Greg will explain. We'll evaluate the dividend versus buyback on a case-by-case basis as the situations arise.
As a practical matter, we do not anticipate that this will restrict our ability to make the range of accretive acquisitions we will likely see over the next 12 to 18 months. We believe we could do $1 billion plus of acquisitions immediately from our cash revolver and debt capacity while maintaining a reasonable liquidity buffer.
This number moves up fairly quickly. We historically have generated an average of $100 million to $125 million per quarter of free cash and our borrowing capacity increases as our EBITDA grows.
The weighted average cost of our new debt is about 5.1%, a bit below our current average. We have also entered into a forward interest rate hedge in order to fix about 70% of the total debt.
Greg will provide a little more detail on that. As of 6 3 -- or 6/30/13, after closing the 3 recent acquisitions, we had about $270 million of cash, $300 million in unrestricted and undrawn revolver and additional capacity under our amended credit agreement.
With no additional acquisitions or capital market activity other than payment of the $22 per share dividend and associated equivalency payments, cash should be about $500 million by the end of fiscal year '13, that's September 30, and our net leverage about 5.7x pro forma EBITDA as defined at that point. Q3 was also a busy time for acquisitions.
So far, we have acquired in excess of $200 million of annualized revenue and about $45 million of annualized EBITDA as defined so far in fiscal year '13. We acquired Aerosonics in June for about $39 million.
This was a small public company. Their revenue was roughly $30 million.
We also closed 2 additional larger acquisitions, Arkwin, a proprietary manufacturer of aerospace actuators and valves, for $286 million. Akwin's revenues were about $95 million.
We also acquired GE's Whippany Actuation System business, another proprietary manufacturer of primary actuation products for about $148 million. Whippany business had revenues of about $80 million.
On a particularly positive note, these last 2 June acquisitions received early termination of the HSR waiting period from the U.S. government.
All 3 of these businesses are proprietary aerospace businesses with significant aftermarket content, and we expect all to generate returns above our private equity life targets. The GE Whippany business has some excess distribution inventory that will be working off for the next 3 to 5 months.
This will impact our Q4 and maybe a bit into the next quarter. There are also some customer contractual issues that can make the improvements slower than usual, but these are all reflected in the price.
Arkwin should progress towards TD-type margin on a normal typical progression. We also like to address the status of our commercial aftermarket.
In Q3, we believe we began to see signs of a pickup. We, as many in the industry, have been a bit surprised by how long this soft market continued, especially in light of the decent underlying market trends.
Though we are beginning to see signs of a recovery, as a practical matter, the bookings have not risen quite fast enough to fully meet the prior full year guidance for our core business. Our shipments, on a same-store basis for Q3, excluding a onetime legal settlement in the prior Q3, were up about 4% versus the prior year.
Revenues are also up about 4% sequentially. On an additional positive note, our bookings or incoming orders were the highest in 5 quarters, up about 4% sequentially and 7% versus the prior year on a same-store basis.
Again, we'll adjust it for this onetime settlement. It's probably too soon to declare victory, but many forecasters seem to believe we have reached the commercial aftermarket inflection point.
Time will tell of course but our Q3 results would tend to support that view, though I will point out the pickup is not yet consistent across product lines. To remind you, TransDigm's fiscal year ends September 30, so our fiscal year trends typically lag calendar year trends by a quarter at least on the upturns.
Moving on now to the most recent quarter. As you may have noticed, we have begun to report on 3 segments.
The vast majority of our business falls into the 2 aero segments. Over the years, we've had discussions with the SEC about segment reporting and recently agreed with the SEC to implement these segments going forward.
Greg will describe them in a little more detail during his part. I will still primarily discuss the overall business and overall market trends, since the market trends particularly apply to both major aero segments.
I'll remind you, this is the third quarter for fiscal year 2013. Our year began October 1 and ends on September 30.
In total, the quarter with market channel puts and takes was roughly in line with our expectations. As I've said in the past, quarterly comparisons can be significantly impacted by difference in OEM aftermarket mix, large orders, onetime events, trends and inventory fluctuations, seasonality and other factors.
As you know, we began to see commercial aftermarket softness in the back half of fiscal year 2012. As also I just reviewed, we began to see some year-over-year revenue pickup in Q3.
The market does seem to be firming up. Total company GAAP revenues were up 6% versus prior Q3, and 12% on a 9-month year-to-date basis.
On a same-store pro forma basis, that is if we own the same mix of businesses, revenues were up about 3% on a Q3-versus-Q3 basis and about the same on a year-to-date basis. Again, on a same-store pro forma basis, year-to-date total bookings are running about 4% ahead of revenues.
All the market channels are booking at levels above the shipping dollars, except for our small non-aviation business, which is about flat. Reviewing the revenues by market category, again, on a pro forma basis or same-store versus the prior Q3, that is assuming again we own the same mix of businesses of both periods.
In the commercial aftermarket, which makes up about 3/4 of our revenue, total commercial OEM revenues were up about 10% versus the prior quarter Q3, and 7% on a year-to-date basis. This is a bit ahead of our original expectations.
As a reminder, commercial OEM revenues were up 16% in the prior year Q3 and 24% for the first 9 months of 2012, so the comps are high here. As I already mentioned, excluding a onetime settlement in the prior Q3, total commercial aftermarket revenues are up 4% versus the prior.
On a reported basis, they're roughly flat. The booking and shipment trends still continue to vary considerably across product lines.
As I mentioned earlier, the bookings also seem to show some signs of improvement. Moving on to Defense.
Again, Defense makes up about 1/4 of our revenue. Defense revenues continued significantly better than anticipated at the beginning of the year.
Revenues were up about 8% on a quarter versus prior quarter, at about 5% on a year-to-date basis. The military and defense booking results are somewhat mixed by product line, but more are up than down.
Military revenues continue to hold up better than we expected. Though we remain cautious about trends here, we're starting to feel that we may not see as tough a down market as we have been planning.
Though I want to be clear, our visibility in this sector is very limited. Revenues at our non-aviation business, though small, were down about 8% in Q3 versus the prior quarter prior year, and about the same on a year-to-date basis.
Moving on to profitability and now on a reported basis, the as defined adjustments in Q3 were made up primarily of noncash stock option expense. Greg will go into this a bit more.
Our EBITDA as defined is about $232 million for Q3, was up around 7% versus the prior Q3, and EBITDA as defined is up about 10% on a year-to-date basis. The recorded EBITDA as defined margin was 47.5% of revenues for the quarter.
The EBITDA margin is about 47% on a year-to-date basis versus 48% the prior year. As I've discussed last quarter, in our view, a more consistent comparison between the 2 periods of the fundamental operating performance is as follows: if you look at the first 9 months of 2012, the reported EBITDA as defined margin is about 48%.
If you remove the benefits of onetime settlement, you reduce the margin by about 0.5% to 47.5%; if you look at the first 9 months of 2013, the reported EBITDA as defined margin is about 47%; if you add back the dilutive impact of the acquisitions, primarily AmSafe, you increase the margin by about 1.5 points on a comparable basis and if you add back the unfavorable OEM aftermarket mix to make it consistent, you add back another 1 point. So after you adjust the 9 months of 2013 EBITDA margins on a comparable or normalized basis or operating basis, we view it at about 49.5%.
This is a normalized increase from operations of about 2 points. With respect to acquisitions, we continue actively looking at opportunities.
Our pipeline of possibilities is reasonably active, more small to mid than large. Closings are always very difficult to predict and I surely can't predict them now.
We remain disciplined and focused on our tight strategic specification and in value creation opportunities. Moving on now to guidance for the balance of the year.
The current economic and political environment are still somewhat unclear. However, hopefully, the situation clarifies.
But in the meantime, we continue to remain somewhat cautious on our spending levels. You'll note, the midpoint for revenues and EBITDA is up modestly, though perhaps not as much as some of you might calculate given the recent 3 acquisitions.
Excluding the 3 acquisitions, the Q4 core revenue and EBITDA are not quite as high as we forecast last quarter. This is due to the timing and rate of recovery in commercial aftermarket.
Additionally, the Whippany acquisition will be reducing distribution inventories in Q4 and possibly a little into the following quarter, and also making certain TransDigm-related changes that will negatively impact its EBITDA in the quarter. Based on the above and assuming no additional acquisitions, 2013 guidance is as follows: the midpoint of our 2013 revenue guidance is now $1.92 billion or up 13% on a GAAP basis versus the prior year; the midpoint of the 2013 EBITDA as defined guidance is now $895 million or 47% of revenue.
This implies an EBITDA as defined margin of almost 46% from Q4, a bit lower than our prior guidance. This is depressed a bit by a less rich aftermarket and OEM mix continuing and 3 new acquisitions.
Based on our current forecast, these items will reduce margins in Q4 by a little over 3%, the lion's share of which comes from the acquisition dollars. EBITDA as defined dollars were up 11% on a GAAP basis year-over-year.
The adjustment -- the midpoint of the adjusted EPS as defined is now anticipated to be $6.80. This is down $0.14 from the prior guidance.
This reflects higher interest rate expense as a result of our recent refinancing and higher share count through the accelerated vesting of certain stock options under the market suite provisions. These are offset in part by the earnings of the 3 new acquisitions.
On a pro forma or same-store basis, this guidance is based on the following growth rate assumptions for the year. We are now estimating fiscal year '13 full year commercial aftermarket revenue growth to be up in the low single-digits.
This anticipates a 4% to 5% year-over-year pickup in Q4, as well as a sequential pickup of about the same percent. Based on strong year-to-date revenues in bookings, we now estimate the defense and military revenues to be up in the mid single-digits.
This is an improvement versus the prior guidance. This again assumes no cancellations or significant delays and sequestration in the balance of our year.
Commercial OEM revenue growth, we continue to estimate in the mid to high single-digits percent growth versus the prior year. In summary, for fiscal year 2013, we now see commercial OEM and defense growth a bit better and the commercial aftermarket not quite as good as we originally anticipated.
As I said before, without any additional acquisitions or capital structure activity beyond the payment of the dividend, we expect to approach $500 million in cash and $300 million in undrawn revolver at yearend 2013. Again, based on the same assumptions, our net leverage is anticipated to be 5.7x EBITDA at the end of 2013, and without any additional acquisition or capital market activity, typically drops about a turn a year.
We also have additional capacity under our credit agreement. We'll see how the commercial and defense markets sort out, but in any event, I'm confident that with our consistent value-focused strategy, strong mix of businesses and focus on the things we can control, we can continue to create long-term intrinsic value for all our investors.
Ray is here with us for Q&A, but in the interest of time, he won't give prepared comments this quarter. And let me hand it over to Greg, our CFO.
Gregory Rufus
Good morning. Thanks, Nick and good morning again.
Before we review the financials, we want to remind you again that this was a very active quarter on a number of fronts. Nick mentioned some of these items already, so I want to take a few minutes to review some of the unique items for the quarter and next quarter.
We adopted segment reporting, we had an acceleration of option vesting, we raised $1.4 billion of debt to pay a $22 special dividend and we closed on 3 acquisitions, all in June. We will file Form 10-Q tomorrow.
This will be the first quarter where we'll report segment information. Usually, there is a material-precipitating event which causes changes in segment reporting.
We did not have such an event, but we have grown into a large company and it was time to make a change in our reporting structure. On a perspective basis, starting with this quarter, we will report a power and control segment, an airframe segment and a small non-aviation segment.
The power and control segment includes operations that primarily develop, produce and market systems and components that predominantly provide power to or control power of the aircraft, utilizing electronic, fluid power and mechanical motion control technology. The primary customers of this segment are engine and power system and subsystem suppliers, along with the airline's third-party maintenance suppliers, military buying agencies and repair peoples, products are sold in the original equipment and aftermarket market channels.
Year-to-date sales for this segment are $616 million, which represents 45% of our total sales. The EBITDA as defined is $328 million or 53% of sales and represents 49% of our total segment EBITDA as defined.
The airframe segment includes operations that primarily develop, produce and market systems and components that are used in non-power airframe applications utilizing airframe and cabin structure technology. The primary customers for this segment are airframe manufacturers and cabin system suppliers and subsystem suppliers, along with the airline's third-party maintenance suppliers, military buying agencies and repair depots.
These products are also sold in original equipment and aftermarket channels. Year-to-date sales for this segment are $695 million, which represents 50% of our total sales.
The EBITDA as defined is $326 million or 47% of sales and represents 49% of our total EBITDA -- segment EBITDA as defined. The non-aviation segment includes operations that primarily develop, produce and market products for non-aviation markets.
Primary customers in this segment are off-road vehicle suppliers and subsystem suppliers, child restraint system suppliers, satellite and space system suppliers and fueling system components, primarily for the mining industry. Year-to-date sales of this segment are $73 million, which represents 5% of our total sales.
The EBITDA as defined is $16 million or 22% of sales, and this segment represents 2% of our total segment EBITDA as defined. I'd like to now take some time and talk about the acceleration of vesting of performance-based incentive stock options that were granted prior to October 1, 2011.
This is somewhat complicated and has 3 distinct impacts in our reported financial results. To remind you, we have a somewhat unique incentive stock option program for a public company.
All of our granted options are 100% performance-based, which aligns our management very closely to you, our shareholders. Historically, our option is to invest in 2 ways.
One is the achievement of an internal rate of return on IRR target established at the award date and the other is when the market price of the stock exceeds a predetermined market price for 60 trading days. For options that just accelerated, that market price was around 2x the market price on the date when the market sweep was put into place.
In other words, the stock price had to at least double during the period between when the sweep was put in place and the acceleration occurs. The details of the program are disclosed in our proxy statement.
On June 26, the total of $2.4 million stock options vested on an accelerated basis due to this market sweep provision. $1 million of these stock options were scheduled to vest in just 4 months from now as of the end of this fiscal year, and the remainder were scheduled to vest in FY '14 and FY '15.
Because of the market sweep trigger, we had to accelerate the noncash compensation expense of $24.5 million into this quarter. This expense will now step down in quarter 4 and the next 2 years.
Full fiscal 2013 expense will now be approximately $49 million for this line item. The second item associated with the accelerated vesting and related expense is the acceleration of dividend equivalent payments for the past dividends of $7.65 paid to shareholders in the first quarter of FY '10, and the $12.85 dividend paid to shareholders this past November 2012.
For financial statement reporting, the dividend equivalent payment is classified as a participating security, which is the reason we report our EPS under the two-class method for basic and fully dilutive EPS versus the more commonly used treasury method for basic and diluted shares. The cash payment associated with the prior 2 dividends paid is $38 million.
Again, a little more than 1/2 of this amount was scheduled to be paid this coming November. Although this payment does not get expensed for accounting purposes, the payment must be deducted from reported net income before the calculation of quarterly EPS.
You can see this on table 4 in this morning's press release. The third item associated with this sweep is an increase in shares outstanding for computing EPS on a fully diluted basis.
Under the two-class method, vested options are included in the weighted average of shares we use to calculate EPS. This is the major difference versus the treasury method computation for basic and fully diluted shares.
Thus, our full fiscal 2013 weighted average share count will now be approximately 55.1 million and fourth quarter will be 56.9 million. I'm now going to switch to the third topic, which is our new debt and the $22 dividend announced in July.
On July 1, we raised $1.4 billion of additional debt to pay a $22 special dividend on July 25. We were able to take advantage of what we believe to be relatively low interest rates.
On the new $900 million term loan, we obtained a rate of LIBOR plus 300, with a 75 basis points floor maturing in 2020. We also issued $500 million senior subordinated notes with a fixed interest rate of 7.5% with a maturity in 2021.
Immediately after the financing, our fixed-to-variable debt ratio was split approximately 50% fixed and 50% variable. So we recently entered into a forward starting interest rate hedge for $1 billion and a fixed rate of about 5.4%.
The fixed rate starts October 1, 2014, and ends in fiscal 2019. This hedge will increase our fixed-rate debt from around 50% to approximately 70%.
One additional note regarding the $22 dividend. We estimate the tax treatment of this most recent dividend will be at least 90% or more our return of capital.
That is your taxes will be deferred and then the remaining difference will be dividend income. We plan to post a preliminary Form 8937 on our website in early September, and the final determination will be available after we file our tax return for fiscal 2013, which is around June 15, 2014.
And finally, the last item occurred in June was the successful closing of 3 acquisitions for a total purchase price of about $475 million. We paid cash for all 3 acquisitions.
And with that, let me now review the consolidated quarterly financial results, which is also shown on Slide 7. Q3 net sales were $489 million, up $27 million or 6% from the prior year.
Our organic growth was up 4.5% over the prior year, primarily due to the commercial OEM and defense markets, which Nick has already discussed in detail. Reported gross profit was $269 million, up $16 million or 6% versus the prior year and is in line with our sales growth.
Gross profit margin was 55% of sales, which was flat when compared to the prior year. The current quarter margin would be closer to 57% after adjusting for the dilutive impact of acquisition mix, unfavorable OEM to aftermarket mix and higher stock compensation expense.
This 57% compares to a margin of approximately 56% in the prior year when excluding the impact of the acquisition-related costs. Selling and administrative expenses were 16.9% of sales for the current quarter, compared to 12.2% in the prior year.
A majority of the increase in SG&A was related to the noncash stock compensation expense I previously discussed. Stock compensation expense as a percent of sales increased to 5.5% this quarter, from 1.1% in the prior quarter.
Transaction-related expenses from our recent acquisitions also increased our current SG&A percentage by about 1 percentage point. If you normalize SG&A by excluding these 2 items, the rate as a percent of sales would have been about 11%, which is similar to the prior year.
Full year fiscal 2013 SG&A rate will now be closer to 13% with all the above expenses. Interest expense was $62 million, an increase of approximately $7 million versus the prior year quarter.
This is a result of an increase in the weighted average total debt to $4.3 billion in the current quarter versus $3.6 billion in the prior year. The higher average debt was due to the additional term loan and subordinated notes added to fund the dividend paid in November, which totaled approximately $700 million.
Our weighted average cash interest rate decreased to 5.5% compared to 5.7% versus the prior year. Please note that since we closed on the dividend financing in July, the third quarter did not include any impact for the newly incurred $1.4 billion of debt.
We now expect our full fiscal year 2013 net interest expense to be approximately $272 million. Our effective tax rate was 32.9% in the current quarter compared to 30.7% in the prior year.
The prior quarter rate was favorably impacted by discrete items related to an IRS settlement and adjustments resulting from the filing of the previous year's federal tax return. We now expect our effective tax rate for the full year to be closer to 33%.
Net income for the quarter decreased $14 million or 15% to $77 million. This compares to net income of $90 million in the prior year.
The decrease in net income primarily reflects higher stock compensation and interest expense, partially offset by higher sales volume and lower acquisition-related expenses. GAAP EPS was $0.71 per share in the current quarter compared to $1.68 per share in the prior year.
In addition to increased stock compensation and interest expense previously mentioned, the current quarter was also significantly impacted by dividend equivalent payments paid on the accelerated options vesting to amounts of -- to $0.70 per share. Please reference page 12 of the slide deck.
Adjusted earnings per share was $1.89 per share, an increase of 1% compared to $1.88 per share last year. The increase in adjusted EPS was lower than the increase in sales, primarily due to the higher interest expense in the current quarter and the lower effective tax rate in the prior quarter -- prior year quarter.
As presented on page 9, the quarterly -- the quarter adjustment to bridge GAAP to adjusted EPS were the following: the dividend equivalent payment of $0.70 per share; the noncash compensation cost of $0.39 per share; and acquisition-related cost of $0.09 per share. Switching gears to cash and liquidity, which is shown on Slide 8.
We ended the quarter with $270 million of cash on the balance sheet. The company's actual debt leverage ratio was 4.8x our pro forma EBITDA on a gross basis, and 4.5x on a net basis.
Adjusted for the new debt, dividend and DEP payments made in July, our pro forma net debt leverage ratio would have been 5.9x our pro forma EBITDA. We now estimate our yearend cash balance will be approaching $500 million and our net debt leverage ratio to be approximately 5.7x our pro forma EBITDA.
With regards to our FY '13 guidance, we have updated it to reflect all the activity from quarter 3 and quarter 4. Our full year GAAP earnings per share guidance decreased to reflect the additional dividend equivalent payment, increase in our non-cash stock compensation, interest expense and higher share count, partially offset by the favorable impact of recent acquisitions.
The midpoint of our GAAP EPS is now $2.34, down $3.06 from prior guidance and adjusted EPS is now $6.80 or $0.14 lower from prior guidance. The $4.46 of adjustments to bridge GAAP EPS to adjusted EPS includes the following: $3.11 from dividend equivalent payments.
This includes an additional $1.71 in the fourth quarter related to the $22 dividend paid on July 25; $0.59 from noncash stock option expense; $0.37 from refinancing costs; and $0.39 from acquisition-related expenses. Hopefully, this explanation and the handouts given out today will help you understand all the significant fluctuations.
With that, I'd like to now turn it back over to Liza.
Liza Sabol
Thank you, Greg. Operator, we are now ready to open the lines for questions.
Operator
[Operator Instructions] Our first question today comes from the line of Joe Nadol from JPMorgan.
Seth M. Seifman - JP Morgan Chase & Co, Research Division
Actually, it's Seth on for Joe this morning. If I can maybe ask about the aftermarket, in terms of what's changing, you highlighted that there were areas of strength and weakness, but maybe you can talk a little bit about the 2, what we'll see tomorrow when the Q comes out, how the aftermarket fared in each of the 2 aerospace segments?
How it fared maybe geographically relative to what you told us last quarter about areas of strength and weakness? Any additional color would be helpful.
W. Nicholas Howley
We won't see how it fared geographically. We don't -- that's not part of what we disclosed.
I don't think the trends changed significantly from last quarter. Where the softness is there's softness in Europe and you're not seeing as much growth as we would've anticipated in China.
Now that being said, obviously, it looks like they all may be getting a little better. With respect to the 2 segments, I don't think you'll see anything significantly different in them, and if it is, it's just a quirk in the timing.
The airframe segment, just by the nature of the products, has a little less aftermarket. So its margins will always be a little lower.
It just has some of the products in there going in an airplane and staying on longer, so you don't have quite as much aftermarket in that segment.
Seth M. Seifman - JP Morgan Chase & Co, Research Division
Okay. And if I can follow-up with just one more, you talked about maybe having a little bit more confidence incrementally regarding the outlook for defense.
What's giving you that confidence? What's changed relative to the past?
W. Nicholas Howley
Well, maybe a little more confidence. I think you might be overstated there.
I think, I said I feel a little less negative about kind of the degree of the downturn. I mean, very simply, everything I read from other aerospace companies, and I look at our underlying numbers and they're hanging in better than I expected.
And that happens 3 or 4 quarters and it starts to influence a little bit your view of it.
Operator
Our next question is from the line of Michael Ciarmoli from KeyBanc.
Michael F. Ciarmoli - KeyBanc Capital Markets Inc., Research Division
Nick, maybe on the -- can you comment a little bit about the pricing environment in the aftermarket around the OE side? Boeing's Partnering for Success, a lot of the larger Tier 1 suppliers looking to get cost out of the business.
Is that having any sort of impact on your ability to kind of get price and execute on the value-creation process?
W. Nicholas Howley
Well, I would say there's no -- I can't say there's any substantive change in the pricing environment. Surely, that's true in the aftermarket.
Many of the large OEMs are around seeking to get their cost down. I don't -- I'm not going to comment on any customer relationship specifically, but I would be surprised if it materially impacts the company at the end of the day, whatever sorts out on those issues.
Michael F. Ciarmoli - KeyBanc Capital Markets Inc., Research Division
Okay. And then, just one other follow-up on the aftermarket, you've got this sort of the mix here with OE and aftermarket as a little bit of a reason for the margin pressure.
What kind of improvement do you need to see in aftermarket to maybe help offset that OE strength? I mean, is it just getting back to a more normalized sort of...
W. Nicholas Howley
I would say, as you can see, you can almost look at the differences in growth this year between the 2, the OEM grew faster than the aftermarket, or we have the aftermarket almost flat, the OEM up whatever we said, I'm saying this from memory now, about 10%. That generated about a 1-point margin movement.
You can sort of work backwards on that.
Operator
Our next question is from the line of John Godyn from Morgan Stanley.
John D. Godyn - Morgan Stanley, Research Division
I just wanted to follow-up on the M&A pipeline. Nick, I think you said that you had the ability to do $1 billion in deals.
When we look out 12 to 18 months, of course, we don't know what deals are going to pop, like you mentioned, it's difficult to predict but should we be surprised to see $1 billion of deals? If you could just help add some clarity on the pipeline.
W. Nicholas Howley
Yes. That is purely -- all that is just a math calculation to say how much we could do.
That's not speaking at all to what may or may not be available. We wanted to be sure, and want to be sure our shareholders knew, that after we paid this dividend out, that it didn't materially impact our ability to buy.
That was the point of that.
John D. Godyn - Morgan Stanley, Research Division
Got it. And could you add some color on this sort of pace or nature or activity levels around M&A conversations going on in the background?
Of course, it's difficult for us to quantify but any kind of qualitative commentary would be helpful.
W. Nicholas Howley
Yes. I can't say it has significantly -- if I say the chatter, well, I can't say it's particularly higher or lower than it was over the last 3 or 4 months.
Obviously, there's 3 less companies on the list than there were a month ago because we bought them. But other things fill in.
Operator
Our next question is from the line of Gautam Khanna from Cowen & Company.
Gautam Khanna - Cowen and Company, LLC, Research Division
Gautam Khanna here. Nick, can you comment on your comfort going above your 6x -- that number, you throw out sometimes as 6x as your comfort zone on leverage.
Given the aftermarket seems to be strengthening, are you comfortable going to 7 or perhaps above that?
W. Nicholas Howley
Well, I would say that -- we don't have a hard rule here. Our general range is in the 4x to 6x.
We've said and continue to say that we're willing to be outside of that range for short periods of time as the circumstances dictate, I could envision a situation that you got -- that you were willing to go below it if there was either something pending or you have some particular concern. And we surely, as you see here, we went up -- where do we jump up here, 6 2 or 6 3?
Gregory Rufus
Yes.
W. Nicholas Howley
Something like that. But we expect we'll be down in relatively short order into the range we typically run.
I don't -- I think we gave you the rough range. When we move outside of it, there's usually some transient reasons that makes sense to do for a short period of time.
Gautam Khanna - Cowen and Company, LLC, Research Division
Got it. But you're not structurally comfortably running well above 6?
W. Nicholas Howley
Yes, depending on the facts and circumstances. We haven't changed our fundamental idea of where we target.
Gautam Khanna - Cowen and Company, LLC, Research Division
Okay. And just to switch subjects so I understand the share count better.
Have both of the tranches, the 1 70 originally before dividend adjustments, and the 1 60 is clearly coming to the share count, but is the 1 70, the other stretch target, has that also...
Gregory Rufus
No, that's still open.
Gautam Khanna - Cowen and Company, LLC, Research Division
How many shares, do you have the numbers for that?
Gregory Rufus
Well, how many shares is the 1 70? About 5 million?
No, 500,000 shares would be impacted by the 1 70.
Gautam Khanna - Cowen and Company, LLC, Research Division
Okay. So conceptually, we could have -- the 56.9 going forward could rise by 500,000?
Gregory Rufus
That would take place -- it could take place in FY '14.
Gautam Khanna - Cowen and Company, LLC, Research Division
Okay. And just given -- obviously, you guys have done a great job and well-earned, no criticism there.
My question is what are you guys going to do to kind of realign kind of longer-term interest with the shareholders? Are you guys going to issue a similar plan, 5-year option vests, what have you?
What's going to be new in this year's proxy relative to what we've seen recently?
W. Nicholas Howley
I don't know if I'm following your question.
Gautam Khanna - Cowen and Company, LLC, Research Division
Well, just...
W. Nicholas Howley
Let me see where at least I'm coming from all that. I don't see anything disconnecting.
I mean, we are still primarily compensated on our equity. The company will continue to do that.
So I guess I'm seeking what is you're after here on this.
Gautam Khanna - Cowen and Company, LLC, Research Division
Well, I guess, I'm asking, if I recall, you had a 2-year extension to the existing plan, right? So 2015 on the option grants?
Is there a new plan in the works that runs out for a longer period of time that we can expect to see?
W. Nicholas Howley
Okay. I get it.
Typically, what we do, and I'll speak now to the senior management and we typically do this also for the operating management, we renew -- we give a new award -- let me put aside, assuming someone isn't promoted into a new job, because then that's handled differently, but in the existing job, what we typically do and at least anticipate continuing to do is every 2 years, a person gets a new 2-year award that they vest in the fourth or fifth year out in front of them. So the idea is they always have 4 or 5 years of performance-based vested options in front of you.
If you follow that, we used to, some number of years ago, let them -- up until about 3 or 4 years ago probably, we gave out 5 years at a time, then we let them run down to almost zero then reload everybody. We decided to smooth that a little more.
I think you get to the same place, but we didn't want this cliff thing going on.
Operator
Our next question is from the line of Amit Mehrotra from Deutsche Bank.
Amit Mehrotra - Deutsche Bank AG, Research Division
It's Amit here for Myles. Nick, just another question on the commercial aftermarket inflection point comment on the press release, maybe you can provide the book-to-bill for commercial aftermarket in the quarter and also how defense order trends are maybe looking into the end of the fiscal year?
W. Nicholas Howley
Yes. I would say the book-to-bill in the commercial aftermarket was a little better in the quarter.
It's up about, what did I say, 4% for the year. And it's up a little less than that for the quarter.
So I wouldn't -- I'd draw more conclusion from the full year book-to-bill. The book-to-bill for the year is running in defense ahead, I want to say -- did we publish that number, how much ahead?
Gregory Rufus
It's running -- I don't remember the exact number. That's just a quarter of it.
W. Nicholas Howley
If I can find it here before we get done, I'll tell you.
Gregory Rufus
It's running about -- it looks like it's running -- that's against bookings?
W. Nicholas Howley
It's running ahead, it looks like almost 10%. So actually, in this last quarter, it was below.
So I wouldn't take any -- I wouldn't draw much from that just because it's running strongly ahead for the year.
Amit Mehrotra - Deutsche Bank AG, Research Division
Okay. Just one question follow-up on the M&A.
Just one question on the pricing environment. Obviously, general economic conditions are getting better, I'd just be curious if deals are getting tougher to do because of price expectations?
W. Nicholas Howley
I can't say I've seen that, I can't say that it's changed materially.
Amit Mehrotra - Deutsche Bank AG, Research Division
Okay. One last question, just a follow-up on Gautam's question on the share count.
If the stock stays where it currently is, stock price stays where it currently is through September, is there any dilution that we should expect beyond what was reported in the third quarter? I was under the impression that may be another slug of accelerated vesting but...
W. Nicholas Howley
Not in the fourth quarter. If that other suit takes place -- it will come probably more ratably in FY '14.
We don't anticipate any in the first quarter either. This is Nick Howley.
Let me back up a minute. I had the wrong number.
The bookings to shipments for defense for the year is 7%, about, not 10%. It's always a danger just pulling the number quickly off the chart.
Operator
Our next question is from the line of J.B. Groh from DA Davidson.
J. B. Groh - D.A. Davidson & Co., Research Division
On aftermarket, is there any product line differentiation or is there -- are the pockets of strength associated with any, say engine or anything like that or is there any discernible patterns there give you some clarity?
W. Nicholas Howley
I mean, I would say subject -- and this is subjective, I don't have a good number for you though. So Ray and I have been doing next year's business plan review, so we've been sort of getting a pretty good subjective feel here.
I would say the discretionary type product lines or the guys running them are still not feeling so good. Ones that are less discretionary, are feeling a little more upbeat.
J. B. Groh - D.A. Davidson & Co., Research Division
So that would be maybe interior product not as strong as something in engine would be an example.
W. Nicholas Howley
Yes, that would be an example. Now it depends on the interior product, but that would be -- an example might be faucets, interior faucets.
If the faucet gets ugly and just drips a little bit, you can not replace it. Or fin latches, you can let them get sloppy.
J. B. Groh - D.A. Davidson & Co., Research Division
Got you. Okay.
And then, in defense, same sort of thing, is it aftermarket or OE that's really driving the unexpected strength there?
W. Nicholas Howley
I would -- I don't know that I can draw a clear distinction there, probably both a little better than we thought.
J. B. Groh - D.A. Davidson & Co., Research Division
Okay. And then, a quick one for Greg.
What should the run rate on SG&A be inflated this quarter for the reasons you mentioned?
Gregory Rufus
The full year, it will be a 13%, and that will have some of these unusual charges I just talked about.
J. B. Groh - D.A. Davidson & Co., Research Division
So on a GAAP basis, 13% for the full year?
Gregory Rufus
13% on a GAAP basis with both charges.
Operator
Our next question is from the line of Karl Oehlschlaeger from RBC Capital Markets.
Karl Oehlschlaeger
Nick, you talked about capital deployment to the shareholders and cash versus buybacks. Can you maybe talk about how you evaluate between the 2?
And maybe related to that, is it fair to think about special dividends making up maybe a similar percentage of cash deployment going forward as it has over the last couple of years?
W. Nicholas Howley
Well, let me ask to go forward first. I just can't make any prediction there.
That's just a function of how much cash we think is available based on how much we're generating and what we see and what our needs are. I mean, to some degree, that's what we handle in the special dividends.
But we do generate a lot of cash and to the extent that we have extra cash, we'll continue to do things with it or we'll continue to give back to the shareholders. I would say, as far as the special dividend versus buyback, if -- I would say we will look at that on a case-by-case basis.
As a general rule, and again, many times, the specifics of the situation overrule it, but as a general rule, a significant payout like we just did, 10%, 15%, 20% of the value that would make you buy back in 10%, 20% of the shares probably would concern us about the -- that we could get that done quickly and we wouldn't have a lot of execution risk on the price. As the number drop down lower, we're probably more inclined to do a buyback.
We view them as the same thing, just going one way or the other.
Karl Oehlschlaeger
Okay. And then maybe can you talk about the...
W. Nicholas Howley
Also, by the way, I would add, there was -- at least now and there could be in the future, there were some tax advantage due to the return of capital calculation of the dividend.
Karl Oehlschlaeger
Right. Now on the -- defense has been stronger than expected I guess and maybe this is difficult to kind of get a sense of given where that market has been going.
But if you think about defense aftermarket, like over the next 12 months with this sequester and maybe OCO spending coming down, like how are you seeing that or do you have any good sense?
W. Nicholas Howley
Well, I think, we'll wait and forecast '14 when we give the guidance out for '14.
Operator
Our next question is -- I do apologize, we have no further questions in the queue at this time. I would like to turn the call back to Liza Sabol for closing remarks.
Liza Sabol
Thank you again, Chris. Thank you, everyone, for calling in and for participating in this morning's call and I'd like to remind you to look for our 10-Q that will be filed tomorrow.
Operator
Thank you. Okay, ladies and gentlemen, that does now conclude your conference call for today.
You may now disconnect your lines. Have a great day.
Thank you very much for joining.