13:21:27 EST Fri 21 Nov 2025
Enter Symbol
or Name
USA
CA



Moog Inc. Reports Record Fourth Quarter 2025 Sales, Adjusted Operating Margin and Free Cash Flow; Issues Strong Fiscal 2026 Guidance

2025-11-21 07:55 ET - News Release


EAST AURORA, N.Y. -- (Business Wire)

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 record fiscal fourth quarter 2025 results and another year of outstanding performance. The results highlight continued progress against the company’s long-term financial objectives.

“We finished fiscal 2025 with an exceptional fourth quarter performance, achieving record financial results,” said Pat Roche, CEO. “This performance capped an outstanding year of delivering for our customers and driving continuous operational improvements. The momentum reflects our strategy in action across the business, and positions us to deliver continued value creation."

(in millions, except per share results)

Three Months Ended

Twelve Months Ended

 

Q4 2025

Q4 2024(1)

Deltas

Q4 2025

Q4 2024(1)

Deltas

Net sales

$

1,049

 

$

919

 

 

14

%

$

3,861

 

$

3,609

 

 

7

%

Operating margin

 

11.9

%

 

10.1

%

180 bps

 

11.6

%

 

11.2

%

40 bps

Adjusted operating margin

 

13.7

%

 

13.5

%

20 bps

 

13.0

%

 

12.7

%

30 bps

Diluted net earnings per share

$

2.01

 

$

1.31

 

 

53

%

$

7.33

 

$

6.45

 

 

14

%

Adjusted diluted net earnings per share

$

2.56

 

$

2.15

 

 

19

%

$

8.69

 

$

7.84

 

 

11

%

Net cash provided (used) by operating activities

$

241

 

$

147

 

$

93

 

$

273

 

$

198

 

$

75

 

Free cash flow

$

199

 

$

109

 

$

90

 

$

128

 

$

21

 

$

107

 

See the reconciliations of adjusted financial measures to the most directly comparable U.S. GAAP measures included in the financial statements herein for the periods ended September 27, 2025, and September 28, 2024.

(1) Amounts have been revised to reflect the correction of immaterial misstatements. See "Revision of Previously Issued Consolidated Financial Statements" section included herein for additional information.

Quarter Highlights

  • Quarterly records set for sales, adjusted operating margin, both earnings per share figures and free cash flow.
  • Sales increased to over $1 billion, driven by record sales in each of the Space and Defense, Military Aircraft and Commercial Aircraft segments.
  • Operating margin improved, reflecting stronger financial performance and lower simplification charges.
  • Adjusted operating margin expanded, driven by operational strength, partially offset by tariff pressure.
  • Diluted net earnings per share increased, benefiting from incremental profit from higher sales and lower simplification charges.
  • Adjusted diluted net earnings per share increased, benefiting from incremental profit from higher sales.
  • Record free cash flow driven by customer advances.

Year Highlights

  • Record net sales reflect higher demand across the aerospace and defense portfolio.
  • Twelve-month backlog increased 20%, reaching a record $3.0 billion.
  • Operating margin and adjusted operating margin improved, both driven by stronger financial performance, partially offset by tariffs and last year's benefit from the Employee Retention Credit (ERC).
  • Diluted net earnings per share and adjusted diluted net earnings per share increased, both driven by incremental profit from higher sales and expanded operating margin.

Quarter Results

Sales in the fourth quarter of 2025 increased in all of the segments compared to the fourth quarter of 2024, driven by records in Commercial Aircraft, Space and Defense and Military Aircraft. Commercial Aircraft sales increased 27% to $252 million, driven by volume on major production programs and aftermarket associated with strong fleet utilization of the 787 and A350 programs. Space and Defense sales increased 17% to $307 million, reflecting broad-based demand across the defense portfolio, including missile controls and satellite components. Military Aircraft sales increased 10% to $236 million, driven by higher activity associated with the MV-75 program and by incremental pricing, primarily within aftermarket. Industrial sales increased 5% to $253 million as demand for medical devices and data center cooling pumps increased.

Operating margin in the fourth quarter of 2025 increased 180 basis points to 11.9% compared to the fourth quarter of 2024, reflecting stronger performance and lower simplification charges. Industrial operating margin increased 860 basis points to 12.7%, reflecting both higher simplification charges incurred in the prior year, and the resulting current year benefits, partially offset by tariff pressure. Military Aircraft operating margin increased 210 basis points to 14.0%, driven by pricing activities as well as a favorable sales mix. Space and Defense operating margin was 10.2%, essentially flat year over year, as profitable sales growth was largely offset by charges associated with the settlement of a legal dispute. Commercial Aircraft operating margin decreased 400 basis points to 11.4%, primarily due to tariff pressure and an unfavorable sales mix.

Adjusted operating margin in the fourth quarter of 2025 increased 20 basis points to 13.7% compared to the fourth quarter of 2024. Military Aircraft adjusted operating margin increased 210 basis points to 14.1%, driven by pricing activities as well as a favorable sales mix. Space and Defense adjusted operating margin increased 190 basis points to 15.1%, driven by profitable sales growth, partially offset by investments in product development, business capture and operational readiness. Industrial adjusted operating margin increased 70 basis points to 13.9%, as a favorable sales mix and simplification initiatives more than offset tariff pressure. Commercial Aircraft adjusted operating margin decreased 440 basis points to 11.4%, primarily due to tariff pressure and an unfavorable sales mix.

Free cash flow for the quarter was a record $199 million, driven by strong cash generation from changes in working capital, in particular cash generated from customer advances. Capital expenditures were $42 million, reflecting continued investment in manufacturing operations.

Year Results

Sales for fiscal 2025 increased 7% compared to fiscal 2024, reflecting record sales in each of the Commercial Aircraft, Space and Defense and Military Aircraft segments. Commercial Aircraft sales increased 15% to $904 million, due to strong aftermarket demand and the ongoing widebody production ramps. Space and Defense sales increased 9% to $1.1 billion, driven by continued broad-based defense demand across the portfolio. Military Aircraft sales increased 9% to $888 million, driven by higher activity for the MV-75 and new production programs. Industrial sales decreased 4% to $956 million, due to divestitures completed at the beginning of the fiscal year.

Operating margin for fiscal 2025 increased 40 basis points to 11.6% compared to fiscal 2024, due to stronger financial performance across all of the segments. The increases were partially offset by tariffs, primarily in Commercial Aircraft and Industrial, and by last year's ERC benefit. Industrial operating margin increased 190 basis points to 11.3%, driven by the benefit of simplification initiatives. Military Aircraft operating margin increased 60 basis points to 11.1%, driven by stronger business performance and pricing benefits, partially offset by the gain from the sale of a mature product line. Space and Defense operating margin decreased 70 basis points to 11.8% due to last year's ERC benefit. Commercial Aircraft operating margin decreased 10 basis points to 12.4%, driven by pressure associated with tariffs, offset by the sale of a non-core product line as part of the portfolio shaping activities.

Record adjusted operating margin for fiscal 2025 increased 30 basis points to 13.0% compared to fiscal 2024, reflecting stronger financial performance across all of the segments. Industrial adjusted operating margin increased 80 basis points to 13.5%, due to the benefit from simplification initiatives, partially offset by tariff pressure. Military Aircraft adjusted operating margin increased 40 basis points to 12.3%, driven by stronger business performance and pricing benefits. Space and Defense adjusted operating margin increased 20 basis points to 13.5%, supported by profitable sales growth, partially offset by last year's ERC benefit and this year's investments to support growth. Commercial Aircraft adjusted operating margin decreased 30 basis points to 12.4%, reflecting tariff pressure, partially offset by a non-core product line sale.

Free cash flow for the year was $128 million, reflecting business investments to support the record level of sales, including capital expenditures and within working capital.

Fiscal 2026 Financial Guidance

"Fiscal year 2026 will be another great year in which we continue to build our financial strength," said Jennifer Walter, CFO. "We will achieve a record level of sales, further expand our operating margin and make meaningful progress towards generating strong free cash flow."

Operating margin and adjusted operating margin for fiscal 2025 included approximately 50 basis points of tariff pressure. Operating margin and adjusted operating margin for fiscal 2026 is forecasted to include 80 basis points of tariff pressure.

FY 2026
Guidance

FY 2025

 

Net sales (in billions)

$

4.2

 

$

3.9

 

Operating margin

 

13.4

%

 

11.6

%

Adjusted operating margin

 

13.4

%

 

13.0

%

Diluted net earnings per share(1)

$

10.00

 

$

7.33

 

Adjusted diluted net earnings per share(1)

$

10.00

 

$

8.69

 

Free cash flow conversion

 

60

%

 

46

%

(1) Diluted net earnings per share and Adjusted diluted net earnings per share figures are forecasted to be within range of +/- $0.20.

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

Twelve Months Ended

 

September 27,

September 28,

September 27,

September 28,

2025

2024 (1)

2025

2024 (1)

Net sales

$

1,049,138

$

919,395

 

$

3,860,624

$

3,608,960

 

Cost of sales

 

759,830

 

657,660

 

 

2,794,802

 

2,589,525

 

Inventory write-down

 

486

 

5,252

 

 

8,474

 

7,027

 

Gross profit

 

288,822

 

256,483

 

 

1,057,348

 

1,012,408

 

Research and development

 

23,679

 

26,021

 

 

93,671

 

112,773

 

Selling, general and administrative

 

152,151

 

126,377

 

 

553,968

 

501,253

 

Interest

 

18,489

 

17,397

 

 

72,075

 

66,330

 

Asset impairment and fair value adjustment

 

2,374

 

15,287

 

 

5,374

 

22,149

 

Restructuring

 

956

 

11,165

 

 

10,015

 

23,788

 

Gain on sale of buildings

 

 

(979

)

 

 

(979

)

Other

 

1,371

 

6,449

 

 

9,597

 

17,348

 

Earnings before income taxes

 

89,802

 

54,766

 

 

312,648

 

269,746

 

Income taxes

 

25,396

 

12,232

 

 

77,620

 

60,960

 

Net earnings

$

64,406

$

42,534

 

$

235,028

$

208,786

 

 

 

 

 

 

Net earnings per share

 

 

 

 

Basic

$

2.03

$

1.33

 

$

7.42

$

6.53

 

Diluted

$

2.01

$

1.31

 

$

7.33

$

6.45

 

 

 

 

 

 

Weighted average common shares outstanding

 

 

 

 

Basic

 

31,666,286

 

31,988,662

 

 

31,680,280

 

31,954,689

 

Diluted

 

32,083,845

 

32,458,411

 

 

32,082,601

 

32,359,338

 

(1) Amounts have been revised to reflect the correction of immaterial misstatements. See "Revision of Previously Issued Consolidated Financial Statements" section included herein for additional information.

Moog Inc.

RECONCILIATION TO ADJUSTED NET EARNINGS, ADJUSTED DILUTED NET EARNINGS PER SHARE AND ADJUSTED EFFECTIVE TAX RATE (UNAUDITED)

(dollars in thousands)

Three Months Ended

Twelve Months Ended

 

September 27,

September 28,

September 27,

September 28,

2025

2024 (1)

2025

2024 (1)

Net Earnings as Reported

 

$

64,406

 

$

42,534

 

$

235,028

 

$

208,786

 

Adjustments to Net Earnings:

 

 

 

 

 

Program terminations(2)

 

 

(231

)

 

 

 

7,834

 

 

1,992

 

Simplification initiatives(3)

 

 

8,876

 

 

28,837

 

 

27,080

 

 

43,293

 

Dispute resolution(4)

 

 

10,455

 

 

 

 

11,917

 

 

 

Investment losses(5)

 

 

 

 

 

 

3,000

 

 

5,294

 

Acquisition and integration(6)

 

 

2,477

 

 

(487

)

 

2,958

 

 

(487

)

Other charges(7)

 

 

573

 

 

2,889

 

 

2,573

 

 

3,305

 

Tax effect of adjustments

 

 

(4,385

)

 

(4,117

)

 

(11,705

)

 

(8,339

)

Net Earnings as Adjusted

 

$

82,171

 

$

69,656

 

$

278,685

 

$

253,844

 

 

 

 

 

 

 

Diluted Net Earnings Per Share

 

 

 

 

 

As Reported

 

$

2.01

 

$

1.31

 

$

7.33

 

$

6.45

 

As Adjusted

 

$

2.56

 

$

2.15

 

$

8.69

 

$

7.84

 

 

 

 

 

 

 

Effective Income Tax Rate

 

 

 

 

 

As Reported

 

 

28.3

%

 

22.3

%

 

24.8

%

 

22.6

%

As Adjusted(8)

 

 

24.1

%

 

19.0

%

 

23.5

%

 

21.4

%

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

(1) As reported amounts have been revised to reflect the correction of immaterial misstatements. See "Revision of Previously Issued Consolidated Financial Statements" section included herein for additional information.

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

(3) 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.

(4) Charges include costs related to a dispute with a customer. The circumstances giving rise to this matter are unique and outside the ordinary course of business. These charges consist primarily of third-party legal services and related settlement costs.

(5) Charges include impairment losses on minority investments.

(6) 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.

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

(8) Adjusted effective income tax rate excludes a charge associated with simplifying our legal entity structure.

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

Twelve Months Ended

 

September 27,

September 28,

September 27,

September 28,

2025

2024 (1)

2025

2024 (1)

Net sales:

 

 

 

 

Space and Defense

$

307,355

 

$

262,824

 

$

1,113,028

 

$

1,018,148

 

Military Aircraft

 

236,205

 

 

215,645

 

 

888,136

 

 

811,566

 

Commercial Aircraft

 

252,171

 

 

199,242

 

 

903,879

 

 

788,100

 

Industrial

 

253,407

 

 

241,684

 

 

955,581

 

 

991,146

 

Net sales

$

1,049,138

 

$

919,395

 

$

3,860,624

 

$

3,608,960

 

Operating profit:

 

 

 

 

Space and Defense

$

31,216

 

$

26,554

 

$

131,137

 

$

126,885

 

 

 

10.2

%

 

10.1

%

 

11.8

%

 

12.5

%

Military Aircraft

 

33,086

 

 

25,606

 

 

98,757

 

 

85,503

 

 

 

14.0

%

 

11.9

%

 

11.1

%

 

10.5

%

Commercial Aircraft

 

28,654

 

 

30,729

 

 

111,793

 

 

98,877

 

 

 

11.4

%

 

15.4

%

 

12.4

%

 

12.5

%

Industrial

 

32,084

 

 

9,992

 

 

107,919

 

 

93,200

 

 

 

12.7

%

 

4.1

%

 

11.3

%

 

9.4

%

Total operating profit

 

125,040

 

 

92,881

 

 

449,606

 

 

404,465

 

 

 

11.9

%

 

10.1

%

 

11.6

%

 

11.2

%

Deductions from operating profit:

 

 

 

 

Interest expense

 

18,490

 

 

17,398

 

 

72,075

 

 

66,330

 

Equity-based compensation expense

 

4,039

 

 

3,658

 

 

16,708

 

 

14,959

 

Non-service pension expense

 

1,864

 

 

3,119

 

 

7,719

 

 

12,685

 

Corporate and other expenses, net

 

10,845

 

 

13,940

 

 

40,456

 

 

40,745

 

Earnings before income taxes

$

89,802

 

$

54,766

 

$

312,648

 

$

269,746

 

(1) Amounts have been revised to reflect the correction of immaterial misstatements. See "Revision of Previously Issued Consolidated Financial Statements" section included herein for additional information.

Moog Inc.

RECONCILIATION TO ADJUSTED OPERATING PROFIT AND MARGINS (UNAUDITED)

(dollars in thousands)

 

Three Months Ended

Twelve Months Ended

 

September 27,

September 28,

September 27,

September 28,

 

2025

2024 (1)

2025

2024 (1)

Space and Defense operating profit - as reported

$

31,216

 

$

26,554

 

$

131,137

 

$

126,885

 

Simplification initiatives

 

2,092

 

 

6,336

 

 

4,566

 

 

6,336

 

Dispute resolution

 

10,455

 

 

 

 

11,917

 

 

 

Acquisition integration

 

2,477

 

 

 

 

2,958

 

 

 

Other charges

 

62

 

 

1,889

 

 

62

 

 

2,305

 

Space and Defense operating profit - as adjusted

$

46,302

 

$

34,779

 

$

150,640

 

$

135,526

 

 

 

15.1

%

 

13.2

%

 

13.5

%

 

13.3

%

 

Military Aircraft operating profit - as reported

$

33,086

 

$

25,606

 

$

98,757

 

$

85,503

 

Program terminations

 

(231

)

 

 

 

7,834

 

 

1,992

 

Simplification initiatives

 

 

 

335

 

 

591

 

 

4,067

 

Investment losses

 

 

 

 

 

 

 

5,294

 

Other charges

 

449

 

 

 

 

2,449

 

 

 

Military Aircraft operating profit - as adjusted

$

33,304

 

$

25,941

 

$

109,631

 

$

96,856

 

 

 

14.1

%

 

12.0

%

 

12.3

%

 

11.9

%

 

Commercial Aircraft operating profit - as reported

$

28,654

 

$

30,729

 

$

111,793

 

$

98,877

 

Simplification initiatives

 

 

 

241

 

 

 

 

649

 

Acquisition integration

 

 

 

(487

)

 

 

 

(487

)

Other charges

 

 

 

1,000

 

 

 

 

1,000

 

Commercial Aircraft operating profit - as adjusted

$

28,654

 

$

31,483

 

$

111,793

 

$

100,039

 

 

 

11.4

%

 

15.8

%

 

12.4

%

 

12.7

%

 

 

 

 

 

Industrial operating profit - as reported

$

32,084

 

$

9,992

 

$

107,919

 

$

93,200

 

Program terminations

 

 

 

 

 

 

 

 

Simplification initiatives

 

3,084

 

 

21,925

 

 

18,223

 

 

32,241

 

Investment losses

 

 

 

 

 

3,000

 

 

 

Other charges

 

62

 

 

 

 

62

 

 

 

Industrial operating profit - as adjusted

$

35,230

 

$

31,917

 

$

129,204

 

$

125,441

 

 

 

13.9

%

 

13.2

%

 

13.5

%

 

12.7

%

 

 

 

 

 

Total operating profit - as adjusted

$

143,490

 

$

124,120

 

$

501,268

 

$

457,862

 

 

 

13.7

%

 

13.5

%

 

13.0

%

 

12.7

%

(1) As reported amounts have been revised to reflect the correction of immaterial misstatements. See "Revision of Previously Issued Consolidated Financial Statements" section included herein for additional information.

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)

 

 

September 27,

September 28,

2025

2024 (1)

ASSETS

 

 

Current assets

 

 

Cash and cash equivalents

$

62,013

 

$

61,694

 

Restricted cash

 

200

 

 

123

 

Receivables, net

 

506,768

 

 

419,971

 

Unbilled receivables

 

744,352

 

 

690,572

 

Inventories, net

 

914,302

 

 

862,541

 

Prepaid expenses and other current assets

 

142,345

 

 

87,745

 

Total current assets

 

2,369,980

 

 

2,122,646

 

Property, plant and equipment, net

 

1,019,906

 

 

928,588

 

Operating lease right-of-use assets

 

52,799

 

 

52,591

 

Goodwill

 

842,313

 

 

833,764

 

Intangible assets, net

 

66,101

 

 

63,479

 

Deferred income taxes

 

22,459

 

 

23,884

 

Other assets

 

52,497

 

 

52,695

 

Total assets

$

4,426,055

 

$

4,077,647

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

Current liabilities

 

 

Current installments of long-term debt

$

1,563

 

$

 

Accounts payable

 

318,402

 

 

293,888

 

Accrued compensation

 

106,040

 

 

104,027

 

Contract advances and progress billings

 

372,988

 

 

302,126

 

Accrued liabilities and other

 

320,075

 

 

313,373

 

Total current liabilities

 

1,119,068

 

 

1,013,414

 

Long-term debt, excluding current installments

 

944,123

 

 

874,139

 

Long-term pension and retirement obligations

 

157,218

 

 

167,161

 

Deferred income taxes

 

32,600

 

 

27,652

 

Other long-term liabilities

 

180,491

 

 

166,464

 

Total liabilities

 

2,433,500

 

 

2,248,830

 

Shareholders’ equity

 

 

Common stock - Class A

 

43,864

 

 

43,835

 

Common stock - Class B

 

7,416

 

 

7,445

 

Additional paid-in capital

 

839,328

 

 

784,509

 

Retained earnings

 

2,834,548

 

 

2,635,950

 

Treasury shares

 

(1,209,200

)

 

(1,082,240

)

Stock Employee Compensation Trust

 

(195,491

)

 

(194,049

)

Supplemental Retirement Plan Trust

 

(170,191

)

 

(163,821

)

Accumulated other comprehensive loss

 

(157,719

)

 

(202,812

)

Total shareholders’ equity

 

1,992,555

 

 

1,828,817

 

Total liabilities and shareholders’ equity

$

4,426,055

 

$

4,077,647

 

(1) Amounts have been revised to reflect the correction of immaterial misstatements. See "Revision of Previously Issued Consolidated Financial Statements" section included herein for additional information.

Moog Inc.

CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

(dollars in thousands)

 

Twelve Months Ended

 

September 27,

September 28,

2025

2024 (1)

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

Net earnings

$

235,028

 

$

208,786

 

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

 

 

Depreciation

 

94,013

 

 

85,878

 

Amortization

 

9,715

 

 

10,149

 

Deferred income taxes

 

(6,545

)

 

(29,651

)

Equity-based compensation expense

 

16,708

 

 

14,959

 

Gain on sale of buildings

 

 

 

(979

)

Asset impairment and inventory write-down

 

13,848

 

 

29,176

 

Other

 

4,432

 

 

6,283

 

Changes in assets and liabilities providing (using) cash:

 

 

Receivables

 

(87,070

)

 

35,962

 

Unbilled receivables

 

(64,588

)

 

(50,474

)

Inventories

 

(51,772

)

 

(131,330

)

Accounts payable

 

24,711

 

 

26,446

 

Contract advances and progress billings

 

81,597

 

 

(41,717

)

Accrued expenses

 

3,743

 

 

7,900

 

Accrued income taxes

 

(20,214

)

 

14,502

 

Net pension and post retirement liabilities

 

18,194

 

 

11,791

 

Other assets and liabilities

 

1,286

 

 

181

 

Net cash provided (used) by operating activities

 

273,086

 

 

197,862

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

Acquisitions of businesses, net of cash acquired

 

(41,179

)

 

(5,911

)

Purchase of property, plant and equipment

 

(144,731

)

 

(151,995

)

Net proceeds from businesses sold

 

13,487

 

 

1,627

 

Net proceeds from buildings sold

 

 

 

1,453

 

Other investing transactions

 

(2,833

)

 

(766

)

Net cash provided (used) by investing activities

 

(175,256

)

 

(155,592

)

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

Proceeds from revolving lines of credit

 

1,229,500

 

 

1,038,500

 

Payments on revolving lines of credit

 

(1,410,000

)

 

(1,029,500

)

Proceeds from long-term debt

 

250,000

 

 

 

Payments on finance lease obligations

 

(10,159

)

 

(6,037

)

Payment of dividends

 

(36,430

)

 

(35,476

)

Proceeds from sale of treasury stock

 

19,568

 

 

15,685

 

Purchase of outstanding shares for treasury

 

(142,707

)

 

(36,738

)

Proceeds from sale of stock held by SECT

 

32,664

 

 

28,202

 

Purchase of stock held by SECT

 

(28,985

)

 

(22,837

)

Other financing transactions

 

(1,742

)

 

 

Net cash provided (used) by financing activities

 

(98,291

)

 

(48,201

)

Effect of exchange rate changes on cash

 

(1,863

)

 

1,324

 

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

 

(2,324

)

 

(4,607

)

Cash, cash equivalents and restricted cash at beginning of year (2)

 

64,537

 

 

69,144

 

Cash, cash equivalents and restricted cash at end of period (2)

$

62,213

 

$

64,537

 

(1) Amounts have been revised to reflect the correction of immaterial misstatements. See "Revision of Previously Issued Consolidated Financial Statements" section included herein for additional information.

(2) Beginning of year cash balance at September 29, 2024 and end of year cash balance at September 28, 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

Twelve Months Ended

 

September 27,

September 28,

September 27,

September 28,

2025

2024 (1)

2025

2024 (1)

Net cash provided (used) by operating activities

$

240,689

 

$

147,462

 

$

273,086

 

$

197,862

 

Purchase of property, plant and equipment

 

(41,690

)

 

(38,172

)

 

(144,731

)

 

(151,995

)

Receivables Purchase Agreement

 

 

 

 

 

 

 

(25,000

)

Free cash flow

$

198,999

 

$

109,290

 

$

128,355

 

$

20,867

 

Adjusted net earnings

$

82,171

 

$

69,656

 

$

278,685

 

$

253,844

 

Free cash flow conversion

 

242

%

 

157

%

 

46

%

 

8

%

(1) Amounts have been revised to reflect the correction of immaterial misstatements. See "Revision of Previously Issued Consolidated Financial Statements" section included herein for additional information.

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.

Moog Inc.

REVISION OF PREVIOUSLY ISSUED CONSOLIDATED FINANCIAL STATEMENTS

During the preparation of our consolidated financial statements for the year ended September 27, 2025, management identified immaterial misstatements in previously issued consolidated financial statements and interim consolidated condensed financial statements, impacting prior periods.

The principal misstatement related to the accounting for a distinct group of long-term aftermarket service contracts with customers in the Commercial Aircraft segment. Specifically, there were inaccurate inputs used in the total costs at completion estimate within the over-time revenue recognition calculation for these contracts that accumulated over several years. Additionally, other unrelated immaterial misstatements, including an adjustment for the understatement of certain warranty costs, were also identified.

We evaluated the nature and magnitude of all identified misstatements to assess the materiality, including quantitative and qualitative considerations, and determined that the misstatements were not material, individually or in aggregate, to any previously issued quarterly or annual consolidated financial statements. However, correcting these misstatements entirely in the current period would have been material to our 2025 financial statements. As a result, we have revised our prior period annual consolidated financial statements for 2023 and 2024 and our quarterly consolidated condensed financial statements for 2024 and 2025 to reflect the corrections in the periods in which the misstatements originated.

A summary of the corrections and their related impacts on each financial statement line items from our previously issued consolidated financial statements will be presented in Note 25 – Revision of Previously Issued Consolidated Financial Statements of our Annual Report on Form 10-K to be filed with the SEC and in the revised Consolidated Financial Statement tables below.

Moog Inc.

REVISION OF PREVIOUSLY ISSUED CONSOLIDATED FINANCIAL STATEMENTS CONSOLIDATED STATEMENTS OF EARNINGS (UNAUDITED)

(dollars in thousands, except per share data)

 

Three Months Ended

September 28,
2024

As Reported

Revisions

As Revised

Net sales

$

917,272

 

$

2,123

 

$

919,395

 

Cost of sales

 

666,541

 

 

(8,881

)

 

657,660

 

Inventory write-down

 

5,252

 

 

 

 

5,252

 

Gross profit

 

245,479

 

 

11,004

 

 

256,483

 

Research and development

 

26,021

 

 

 

 

26,021

 

Selling, general and administrative

 

124,840

 

 

1,537

 

 

126,377

 

Interest

 

9,262

 

 

8,135

 

 

17,397

 

Asset impairment and fair value adjustment

 

15,287

 

 

 

 

15,287

 

Restructuring

 

11,165

 

 

 

 

11,165

 

Gain on sale of buildings

 

(979

)

 

 

 

(979

)

Other

 

4,335

 

 

2,114

 

 

6,449

 

Earnings before income taxes

 

55,548

 

 

(782

)

 

54,766

 

Income taxes

 

12,503

 

 

(271

)

 

12,232

 

Net earnings

$

43,045

 

$

(511

)

$

42,534

 

 

 

 

 

Net earnings per share

 

 

 

Basic

$

1.35

 

$

(0.02

)

$

1.33

 

Diluted

$

1.33

 

$

(0.02

)

$

1.31

 

Twelve Months Ended

 

September 28,

2024

As Reported

Revisions

As Revised

Net sales

$

3,609,160

 

$

(200

)

$

3,608,960

 

Cost of sales

 

2,605,214

 

 

(15,689

)

 

2,589,525

 

Inventory write-down

 

7,027

 

 

 

 

7,027

 

Gross profit

 

996,919

 

 

15,489

 

 

1,012,408

 

Research and development

 

112,773

 

 

 

 

112,773

 

Selling, general and administrative

 

494,887

 

 

6,366

 

 

501,253

 

Interest

 

62,112

 

 

4,218

 

 

66,330

 

Asset impairment and fair value adjustment

 

22,149

 

 

 

 

22,149

 

Restructuring

 

23,788

 

 

 

 

23,788

 

Gain on sale of buildings

 

(979

)

 

 

 

(979

)

Other

 

14,376

 

 

2,972

 

 

17,348

 

Earnings before income taxes

 

267,813

 

 

1,933

 

 

269,746

 

Income taxes

 

60,593

 

 

367

 

 

60,960

 

Net earnings

$

207,220

 

$

1,566

 

$

208,786

 

 

 

 

 

Net earnings per share

 

 

 

Basic

$

6.48

 

$

0.05

 

$

6.53

 

Diluted

$

6.40

 

$

0.05

 

$

6.45

Moog Inc.

REVISION OF PREVIOUSLY ISSUED CONSOLIDATED FINANCIAL STATEMENTS CONSOLIDATED SALES AND OPERATING PROFIT (UNAUDITED)

(dollars in thousands)

Three Months Ended

September 28,

2024

As Reported

Revisions

As Revised

Net sales:

 

Space and Defense

$

262,824

$

 

$

262,824

Military Aircraft

 

215,645

 

 

 

215,645

Commercial Aircraft

 

197,119

 

2,123

 

 

199,242

Industrial

 

241,684

 

 

 

241,684

Net sales

$

917,272

$

2,123

 

$

919,395

Operating profit:

 

 

 

Space and Defense

$

27,179

$

(625

)

$

26,554

Military Aircraft

 

25,535

 

71

 

 

25,606

Commercial Aircraft

 

21,634

 

9,095

 

 

30,729

Industrial

 

9,065

 

927

 

 

9,992

Total operating profit

 

83,413

 

9,468

 

 

92,881

 

 

 

 

Deductions from operating profit:

 

 

 

Interest expense

 

9,262

 

8,136

 

 

17,398

Equity-based compensation expense

 

3,658

 

 

 

3,658

Non-service pension expense

 

3,119

 

 

 

3,119

Corporate and other expenses, net

 

11,826

 

2,114

 

 

13,940

Earnings before income taxes

$

55,548

$

(782

)

$

54,766

Twelve Months Ended

 

September 28,

2024

As Reported

Revisions

As Revised

Net sales:

 

 

 

Space and Defense

$

1,018,148

$

 

$

1,018,148

Military Aircraft

 

811,566

 

 

 

811,566

Commercial Aircraft

 

788,300

 

(200

)

 

788,100

Industrial

 

991,146

 

 

 

991,146

Net sales

$

3,609,160

$

(200

)

$

3,608,960

Operating profit:

 

 

 

Space and Defense

$

127,354

$

(469

)

$

126,885

Military Aircraft

 

85,858

 

(355

)

 

85,503

Commercial Aircraft

 

91,472

 

7,405

 

 

98,877

Industrial

 

90,657

 

2,543

 

 

93,200

Total operating profit

 

395,341

 

9,124

 

 

404,465

 

 

 

 

Deductions from operating profit:

 

 

 

Interest expense

 

62,112

 

4,218

 

 

66,330

Equity-based compensation expense

 

14,959

 

 

 

14,959

Non-service pension expense

 

12,685

 

 

 

12,685

Corporate and other expenses, net

 

37,772

 

2,973

 

 

40,745

Earnings before income taxes

$

267,813

$

1,933

 

$

269,746 

Moog Inc.

REVISION OF PREVIOUSLY ISSUED CONSOLIDATED FINANCIAL STATEMENTS CONSOLIDATED BALANCE SHEETS (UNAUDITED)

(dollars in thousands)

 

 

September 28,

2024

 

As Reported

Revisions

As Revised

ASSETS

 

 

 

Current assets

 

 

 

Cash and cash equivalents

$

61,694

 

$

 

$

61,694

 

Restricted cash

 

123

 

 

 

 

123

 

Receivables, net

 

419,971

 

 

 

 

419,971

 

Unbilled receivables

 

709,014

 

 

(18,442

)

 

690,572

 

Inventories, net

 

863,702

 

 

(1,161

)

 

862,541

 

Prepaid expenses and other current assets

 

86,245

 

 

1,500

 

 

87,745

 

Total current assets

 

2,140,749

 

 

(18,103

)

 

2,122,646

 

Property, plant and equipment, net

 

929,357

 

 

(769

)

 

928,588

 

Operating lease right-of-use assets

 

52,591

 

 

 

 

52,591

 

Goodwill

 

833,764

 

 

 

 

833,764

 

Intangible assets, net

 

63,479

 

 

 

 

63,479

 

Deferred income taxes

 

20,991

 

 

2,893

 

 

23,884

 

Other assets

 

52,695

 

 

 

 

52,695

 

Total assets

$

4,093,626

 

$

(15,979

)

$

4,077,647

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

Current liabilities

 

 

 

Current installments of long-term debt

$

 

$

 

$

 

Accounts payable

 

292,988

 

 

900

 

 

293,888

 

Accrued compensation

 

101,127

 

 

2,900

 

 

104,027

 

Contract advances and progress billings

 

299,732

 

 

2,394

 

 

302,126

 

Accrued liabilities and other

 

305,180

 

 

8,193

 

 

313,373

 

Total current liabilities

 

999,027

 

 

14,387

 

 

1,013,414

 

Long-term debt, excluding current installments

 

874,139

 

 

 

 

874,139

 

Long-term pension and retirement obligations

 

167,161

 

 

 

 

167,161

 

Deferred income taxes

 

27,738

 

 

(86

)

 

27,652

 

Other long-term liabilities

 

164,928

 

 

1,536

 

 

166,464

 

Total liabilities

 

2,232,993

 

 

15,837

 

 

2,248,830

 

Shareholders’ equity

 

 

 

Common stock - Class A

 

43,835

 

 

 

 

43,835

 

Common stock - Class B

 

7,445

 

 

 

 

7,445

 

Additional paid-in capital

 

784,509

 

 

 

 

784,509

 

Retained earnings

 

2,668,723

 

 

(32,773

)

 

2,635,950

 

Treasury shares

 

(1,082,240

)

 

 

 

(1,082,240

)

Stock Employee Compensation Trust

 

(194,049

)

 

 

 

(194,049

)

Supplemental Retirement Plan Trust

 

(163,821

)

 

 

 

(163,821

)

Accumulated other comprehensive loss

 

(203,769

)

 

957

 

 

(202,812

)

Total shareholders’ equity

 

1,860,633

 

 

(31,816

)

 

1,828,817

 

Total liabilities and shareholders’ equity

$

4,093,626

 

$

(15,979

)

4,077,647

Moog Inc.

REVISION OF PREVIOUSLY ISSUED CONSOLIDATED FINANCIAL STATEMENTS CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

(dollars in thousands)

Twelve Months Ended

September 28,
2024

As Reported

Revisions

As Revised

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

Net earnings

$

207,220

 

$

1,566

 

$

208,786

 

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

 

 

 

Depreciation

 

82,957

 

 

2,921

 

 

85,878

 

Amortization

 

10,149

 

 

 

 

10,149

 

Deferred income taxes

 

(31,735

)

 

2,084

 

 

(29,651

)

Equity-based compensation expense

 

14,959

 

 

 

 

14,959

 

Gain on sale of buildings

 

(979

)

 

 

 

(979

)

Asset impairment and inventory write-down

 

29,176

 

 

 

 

29,176

 

Other

 

6,512

 

 

(229

)

 

6,283

 

Changes in assets and liabilities providing (using) cash:

 

 

 

Receivables

 

23,262

 

 

12,700

 

 

35,962

 

Unbilled receivables

 

2,856

 

 

(53,330

)

 

(50,474

)

Inventories

 

(126,978

)

 

(4,352

)

 

(131,330

)

Accounts payable

 

26,446

 

 

 

 

26,446

 

Contract advances and progress billings

 

(84,296

)

 

42,579

 

 

(41,717

)

Accrued expenses

 

26,493

 

 

(18,593

)

 

7,900

 

Accrued income taxes

 

16,219

 

 

(1,717

)

 

14,502

 

Net pension and post retirement liabilities

 

11,791

 

 

 

 

11,791

 

Other assets and liabilities

 

(11,708

)

 

11,889

 

 

181

 

Net cash provided (used) by operating activities

 

202,344

 

 

(4,482

)

 

197,862

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

Acquisitions of businesses, net of cash acquired

 

(5,911

)

 

 

 

(5,911

)

Purchase of property, plant and equipment

 

(156,018

)

 

4,023

 

 

(151,995

)

Net proceeds from businesses sold

 

1,627

 

 

 

 

1,627

 

Net proceeds from buildings sold

 

1,453

 

 

 

 

1,453

 

Other investing transactions

 

(766

)

 

 

 

(766

)

Net cash provided (used) by investing activities

 

(159,615

)

 

4,023

 

 

(155,592

)

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

Proceeds from revolving lines of credit

 

1,038,500

 

 

 

 

1,038,500

 

Payments on revolving lines of credit

 

(1,029,500

)

 

 

 

(1,029,500

)

Payments on finance lease obligations

 

(6,496

)

 

459

 

 

(6,037

)

Payment of dividends

 

(35,476

)

 

 

 

(35,476

)

Proceeds from sale of treasury stock

 

15,685

 

 

 

 

15,685

 

Purchase of outstanding shares for treasury

 

(36,738

)

 

 

 

(36,738

)

Proceeds from sale of stock held by SECT

 

28,202

 

 

 

 

28,202

 

Purchase of stock held by SECT

 

(22,837

)

 

 

 

(22,837

)

Other financing transactions

 

 

 

 

 

 

Net cash provided (used) by financing activities

 

(48,660

)

 

459

 

 

(48,201

)

Effect of exchange rate changes on cash

 

1,324

 

 

 

 

1,324

 

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

 

(4,607

)

 

 

 

(4,607

)

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

 

69,144

 

 

 

 

69,144

 

Cash, cash equivalents and restricted cash at end of period

$

64,537

 

$

 

$

64,537

 

(1) Ending cash balance at September 28, 2024, includes cash related to assets held for sale of $2,720.

 

Contacts:

Aaron Astrachan
716.687.4225

Source: Moog Inc.

© 2025 Canjex Publishing Ltd. All rights reserved.