Contact:

Dan Provaznik

Director, Investor Relations

970-498-3849

Dan.Provaznik@woodward.com

NEWS RELEASE

Woodward, Inc.

1081 Woodward Way

Fort Collins, CO, 80524, USA

Woodward Reports Third Quarter Fiscal Year 2025 Results
Raises 2025 Sales and Earnings Guidance on Strong Year-to-Date Performance and Outlook

Fort Collins, Colo., July 28, 2025 — Today, Woodward, Inc. (NASDAQ:WWD) reported financial results for its third quarter of fiscal year 2025.

All amounts are presented on an as reported (U.S. GAAP) basis unless otherwise indicated. All per share amounts are presented on a fully diluted basis. All comparisons are made to the same period of the prior year unless otherwise stated. All references to years are references to the Company’s fiscal year unless otherwise stated.

Third Quarter Overview

Third Quarter 2025

Year-to-Date 2025

Net Sales

$915M, 8%

$2.6B, 4%

Net Earnings

$108M, 6%

$304M, 5%

Adjusted Net Earnings1

-

$294M, 1%

Earnings Per Share (EPS)

$1.76, 8%

$4.96, 7%

Adjusted EPS1

-

$4.80, 2%

Cash from Operations

 $126, -18%

$238, -20%

Free Cash Flow1

$99, -28%

$159, -29%

"We delivered strong results in the third quarter underpinned by robust demand across our end markets, coupled with disciplined execution by our global teams,” said Chip Blankenship, Chairman and Chief Executive Officer. “The Aerospace segment generated substantial sales growth and margin expansion, driven by smart defense and commercial services. This was partially offset by lower commercial OEM and defense services, although both achieved sequential improvement. Our Industrial business again delivered double-digit sales growth in oil and gas and marine transportation. This was offset by an expected decrease in China on-highway natural gas truck sales.

 

Based on our strong year-to-date performance and solid fourth quarter outlook, we are raising our full-year sales and earnings guidance. However, given the demands to support higher sales in a dynamic supply chain and production environment, we are lowering our full-year free cash flow guidance. We remain focused on growth, operational excellence, and innovation, which continue to position Woodward to deliver sustained long-term shareholder value.”

 

-more-


 

Third Quarter and Fiscal Year 2025 Company Results

Total Company Results
(Dollars in millions, except per share amounts)

 

 

Three Months Ended June 30

 

 

Nine Months Ended June 30

 

 

2025

 

2024

 

Year over Year

 

 

2025

 

2024

 

Year over Year

 

Income Statement

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Sales

$

915

 

$

848

 

 

8.0

%

 

$

2,572

 

$

2,470

 

 

4.1

%

Net Earnings

 

108

 

 

102

 

 

6.2

%

 

 

304

 

 

290

 

 

5.1

%

Adjusted Net Earnings1

 

-

 

 

-

 

 

-

 

 

 

294

 

 

293

 

 

0.6

%

EPS

$

1.76

 

$

1.63

 

 

8.0

%

 

$

4.96

 

$

4.65

 

 

6.7

%

Adjusted EPS1

 

-

 

 

-

 

 

-

 

 

$

4.80

 

$

4.70

 

 

2.1

%

EBIT

 

137

 

 

132

 

 

4.1

%

 

 

394

 

 

382

 

 

3.0

%

Adjusted EBIT1

 

-

 

 

-

 

 

-

 

 

 

381

 

 

386

 

 

-1.4

%

Effective Tax Rate

 

14.5

%

 

16.4

%

-190 bps

 

 

 

15.8

%

 

17.8

%

-200 bps

 

Adjusted Effective Tax Rate1

 

-

 

 

-

 

-

 

 

 

15.5

%

 

17.8

%

-230 bps

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flow and Financial Position

 

Cash from Operating Activities

$

126

 

$

153

 

 

-18.0

%

 

$

238

 

$

297

 

 

-20.0

%

Capital Expenditures

27

 

 

16

 

67.0

%

 

79

 

 

72

 

8.8

%

Free Cash Flow

 

99

 

 

137

 

 

-27.8

%

 

 

159

 

 

225

 

 

-29.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends Paid

 

17

 

 

15

 

 

10.7

%

 

 

48

 

 

43

 

 

10.9

%

Share Repurchases

 

45

 

 

305

 

 

-

 

 

 

124

 

 

305

 

 

-

 

Total Debt

 

-

 

 

-

 

 

-

 

 

 

933

 

 

923

 

 

1.1

%

EBITDA1 Leverage

-

 

-

 

-

 

 

1.5x

 

1.5x

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-more-


 

Segment Results

 

Aerospace
(Dollars in millions)

 

 

Three Months Ended June 30

 

 

Nine Months Ended June 30

 

 

2025

 

2024

 

Year over Year

 

 

2025

 

2024

 

Year over Year

 

Commercial OEM

$

175

 

$

190

 

 

-7.6

%

 

$

497

 

$

545

 

 

-8.8

%

Commercial Aftermarket

 

215

 

 

166

 

 

30.0

%

 

 

581

 

 

467

 

 

24.4

%

Defense OEM

 

150

 

 

97

 

 

55.7

%

 

 

401

 

 

281

 

 

42.7

%

Defense Aftermarket

 

55

 

 

66

 

 

-16.2

%

 

 

173

 

 

183

 

 

-5.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales

 

596

 

 

518

 

 

15.2

%

 

 

1,652

 

 

1,476

 

 

11.9

%

Segment Earnings

 

126

 

 

102

 

 

23.5

%

 

 

345

 

 

279

 

 

23.6

%

Segment Margin %

 

21.1

%

 

19.7

%

140 bps

 

 

 

20.9

%

 

18.9

%

200 bps

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The increase in Aerospace segment earnings in the third quarter was primarily a result of price realization and volume, partially offset by planned strategic investments in manufacturing capabilities to meet current and future growth, inflation, and unfavorable mix.

The increase in Aerospace segment earnings for the nine months ended June 30, 2025, was primarily a result of price realization and volume, partially offset by planned strategic investments in manufacturing capabilities to meet current and future growth, inflation, and unfavorable mix.

Industrial
(Dollars in millions)

 

 

Three Months Ended June 30

 

 

Nine Months Ended June 30

 

 

2025

 

2024

 

Year over Year

 

 

2025

 

2024

 

Year over Year

 

Transportation

$

144

 

$

163

 

 

-12.0

%

 

$

402

 

$

512

 

 

-21.4

%

Power Generation

 

109

 

 

110

 

 

-0.2

%

 

 

326

 

 

315

 

 

3.5

%

Oil and Gas

 

66

 

 

57

 

 

16.1

%

 

 

193

 

 

168

 

 

14.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales

 

319

 

 

330

 

 

-3.2

%

 

 

920

 

 

994

 

 

-7.4

%

Segment Earnings

 

48

 

 

60

 

 

-20.3

%

 

 

134

 

 

192

 

 

-30.3

%

Segment Margin %

 

14.9

%

 

18.1

%

-320 bps

 

 

 

14.5

%

 

19.3

%

-480 bps

 

 

-more-


 

The decrease in Industrial segment earnings in the third quarter was primarily a result of lower China on-highway volume and inflation, partially offset by price realization.

The decrease in Industrial segment earnings in the nine months ended June 30, 2025, was primarily a result of lower China on-highway volume and unfavorable mix, partially offset by price realization.

 

Nonsegment
(Dollars in millions)

 

 

Three Months Ended June 30

 

 

Nine Months Ended June 30

 

 

2025

 

2024

 

Year over Year

 

 

2025

 

2024

 

Year over Year

 

Nonsegment Expenses

$

(36

)

$

(30

)

 

21.8

%

 

$

(85

)

$

(89

)

 

-4.2

%

Adjusted Nonsegment Expenses

 

-

 

 

-

 

 

-

 

 

 

(98

)

 

(85

)

 

15.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fiscal Year 2025 Guidance

Woodward, Inc. and Subsidiaries
Revised Guidance
(In millions, except per share amount and percentages)

 

Prior FY25 Guidance

Revised FY25 Guidance

 

April 28, 2025

July 28, 2025

Total Company

 

 

Sales

$3,375 - $3,500

$3,450 - $3,525

Adjusted Effective Tax Rate

~19%

~17%

Adjusted Free Cash Flow

$350 - $400

$315 - $350

Capital Expenditures

~$115

No change

Shares

~61.5

No change

Adjusted EPS

$5.95 - $6.25

$6.50 - $6.75

 

 

 

Segment Data

 

 

Aerospace

 

 

Sales Growth

Up 8% to 13%

Up 11% to 13%

Segment Earnings (% of Sales)

20% - 21%

21% - 21.5%

Industrial

 

 

Sales Growth

Down 7% to 9%

Down 5% to 7%

Segment Earnings (% of Sales)

13% - 14%

~14.5%

 

 

 

 

-more-


 

Conference Call

Woodward will hold an investor conference call at 5:00 p.m. EST, July 28, 2025, to provide an overview of the financial performance for its fiscal year 2025 and third quarter ending June 30, 2025, business highlights, and guidance for fiscal 2025. You are invited to listen to the live webcast of our conference call, or a recording, and view or download accompanying presentation slides at our website, www.woodward.com2.

 

You may also listen to the call by dialing 1-800-715-9871 (domestic) or 1-646-307-1963 (international). Participants should call prior to the start time to allow for registration; the Conference ID is 4675940. The call and presentation will be available on the website by selecting “Investors/Events & Presentations” from the menu and will remain accessible on the company’s website for one year.

 

About Woodward, Inc.

Woodward is the global leader in the design, manufacture, and service of energy conversion and control solutions for the aerospace and industrial equipment markets. Our purpose is to design and deliver energy control solutions our partners count on to power a clean future. Our innovative fluid, combustion, electrical, propulsion and motion control systems perform in some of the world’s harshest environments. Woodward is a global company headquartered in Fort Collins, Colorado, USA. Visit our website at www.woodward.com.

 

Cautionary Statement

Information in this press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 that involve risks and uncertainties, including, but not limited to, our focus on growth, operational excellence and innovation, including the outcome of such efforts on our long-term success and shareholder value; statements regarding our business, expectations and guidance for the fourth quarter and fiscal year 2025, our guidance for sales, segment sales growth as compared to the prior fiscal year, adjusted earnings per share, segment earnings margin, adjusted effective tax rate, free cash flow, capital expenditures, and diluted weighted average shares outstanding, as well as our assumptions and expectations regarding our guidance and the factors that may impact guidance, and anticipated trends in our business and markets. Factors that could cause actual results and the timing of certain events to differ materially from the forward-looking statements include, but are not limited to: (1) global economic uncertainty and instability, including a potential global or regional recession, inflation and the impact on customer demand and our costs and expenses; (2) changes in or uncertainty with respect to global trade and economic policy, including tariff levels and retaliatory measures; (3) risks related to constraints and disruptions in the global supply chain and labor markets; (4) Woodward’s long sales cycle; (5) risks related to Woodward’s concentration of revenue among a relatively small number of customers; (6) Woodward’s ability to implement and realize the intended effects of any restructuring efforts; (7) Woodward’s ability to successfully manage competitive factors including expenses and fluctuations in sales; (8) changes and consolidations in the aerospace market; (9) Woodward’s financial obligations including debt obligations and tax expenses and exposures; (10) risks related to Woodward’s U.S. government contracting activities including potential changes in government spending patterns; (11) Woodward’s ability to protect its intellectual property rights and avoid infringing the intellectual property rights of others; (12) changes in the estimates of fair value of reporting units or of long-lived assets; (13) environmental risks; (14) Woodward’s continued access to a stable workforce and favorable labor relations with its employees; (15) Woodward’s ability to manage various regulatory and legal matters; (16) risks from operating internationally; (17) cybersecurity and other technological risks; and other risk factors and risks described in Woodward's filings with the Securities and Exchange Commission, including its Annual Report on Form 10-K for the fiscal year ended September 30, 2024, any subsequently filed Quarterly Report on Form 10-Q, as well as its Quarterly Report on Form 10-Q for the quarter ended June 30, 2025, which we expect to file shortly, and other risks described in Woodward’s filings with the Securities and Exchange Commission. The forward-looking statements contained in this press release are made as of the date hereof and Woodward assumes no obligation to update such statements, except as required by applicable law.

 

-more-


 

 

 

 

Woodward, Inc. and Subsidiaries
Condensed Consolidated Statements of Earnings
(Unaudited – In thousands)

 

 

Three Months Ended June 30

 

 

Nine Months

Ended June 30

 

 

2025

 

2024

 

 

2025

 

2024

 

Net sales

$

915,446

 

$

847,688

 

 

$

2,571,800

 

$

2,469,761

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

Cost of goods sold

 

666,287

 

 

617,702

 

 

 

1,892,908

 

 

1,801,037

 

Selling, general, and administrative expenses

 

88,703

 

 

73,812

 

 

 

242,241

 

 

229,770

 

Research and development costs

 

41,088

 

 

38,728

 

 

 

108,525

 

 

105,987

 

Interest expense

 

11,234

 

 

11,516

 

 

 

35,464

 

 

34,482

 

Interest income

 

(838

)

 

(1,728

)

 

 

(3,236

)

 

(4,494

)

Other (income) expense, net

 

(17,864

)

 

(14,438

)

 

 

(65,755

)

 

(49,461

)

Total costs and expenses

 

788,610

 

 

725,592

 

 

 

2,210,147

 

 

2,117,321

 

Earnings before income taxes

 

126,836

 

 

122,096

 

 

 

361,653

 

 

352,440

 

Income taxes

 

18,388

 

 

20,021

 

 

 

57,165

 

 

62,765

 

Net earnings

$

108,448

 

$

102,075

 

 

$

304,488

 

$

289,675

 

 

 

 

Earnings per share amounts:

 

 

Basic earnings per share

$

1.82

 

$

1.69

 

 

$

5.12

 

$

4.80

 

Diluted earnings per share

$

1.76

 

$

1.63

 

 

$

4.96

 

$

4.65

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

59,680

 

 

60,425

 

 

 

59,442

 

 

60,290

 

Diluted

 

61,488

 

 

62,522

 

 

 

61,374

 

 

62,295

 

 

 

 

 

 

 

 

 

 

 

Cash dividends paid per share

$

0.28

 

$

0.25

 

 

$

0.81

 

$

0.72

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-more-


 

Woodward, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
(Unaudited – In thousands)

 

 

 

 

June 30,
2025

 

September 30, 2024

 

Assets

 

Current assets:

 

 

 

 

Cash and cash equivalents

$

473,159

 

$

282,270

 

Accounts receivable

 

829,581

 

 

770,066

 

Inventories

 

657,121

 

 

609,092

 

Income taxes receivable

 

35,883

 

 

22,016

 

Other current assets

 

65,413

 

 

60,167

 

Total current assets

 

2,061,157

 

 

1,743,611

 

Property, plant, and equipment, net

 

942,103

 

 

940,715

 

Goodwill

 

813,779

 

 

806,643

 

Intangible assets, net

 

435,057

 

 

440,419

 

Deferred income tax assets

 

85,714

 

 

84,392

 

Other assets

 

374,040

 

 

353,135

 

Total assets

$

4,711,850

 

$

4,368,915

 

 

 

 

 

 

Liabilities and stockholders’ equity

 

Current liabilities:

 

 

 

 

Short-term debt

$

353,000

 

$

217,000

 

Current portion of long-term debt

 

76,020

 

 

85,719

 

Accounts payable

 

284,029

 

 

287,457

 

Income taxes payable

 

35,768

 

 

40,692

 

Accrued liabilities

 

261,381

 

 

292,642

 

Total current liabilities

 

1,010,198

 

 

923,510

 

Long-term debt, less current portion

 

503,851

 

 

569,751

 

Deferred income tax liabilities

 

127,744

 

 

121,858

 

Other liabilities

 

601,491

 

 

577,380

 

Total liabilities

 

2,243,284

 

 

2,192,499

 

Stockholders’ equity

 

2,468,566

 

 

2,176,416

 

Total liabilities and stockholders’ equity

$

4,711,850

 

$

4,368,915

 

 

 

 

 

 

 

 

-more-


 

Woodward, Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows
(Unaudited – In thousands)

 

 

 

 

Nine Months Ended June 30

 

 

2025

 

2024

 

Net cash provided by operating activities

$

237,976

 

$

297,329

 

 

 

 

 

 

Cash flows from investing activities:

 

Payments for purchase of property, plant, and equipment

 

(78,537

)

 

(72,193

)

Proceeds from sale of assets

 

41

 

 

84

 

Proceeds from business divestitures

 

48,043

 

 

900

 

Payments for short-term investments

 

-

 

 

(6,767

)

Proceeds from sales of short-term investments

 

2,935

 

 

9,737

 

Net cash used in investing activities

 

(27,518

)

 

(68,239

)

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

Cash dividends paid

 

(48,195

)

 

(43,457

)

Proceeds from sales of treasury stock

 

96,064

 

 

90,142

 

Payments for repurchases of common stock

 

(124,276

)

 

(304,811

)

Borrowings on revolving lines of credit and short-term borrowings

 

1,957,900

 

 

2,258,600

 

Payments on revolving lines of credit and short-term borrowings

 

(1,821,900

)

 

(1,983,800

)

Payments of long-term debt and finance lease obligations

 

(85,719

)

 

(75,644

)

Net cash used in financing activities

 

(26,126

)

 

(58,970

)

Effect of exchange rate changes on cash and cash equivalents

 

6,557

 

 

765

 

Net change in cash and cash equivalents

 

190,889

 

 

170,885

 

Cash and cash equivalents at beginning of year

 

282,270

 

 

137,447

 

Cash and cash equivalents at end of period

$

473,159

 

$

308,332

 

 

 

 

 

 

 

 

 

 

 

 

 

-more-


 

Woodward, Inc. and Subsidiaries
Segment Net Sales and Net Earnings
(Unaudited – In thousands)

 

 

 

 

 

Three Months Ended June 30

 

 

Nine Months Ended June 30

 

 

2025

 

2024

 

 

2025

 

2024

 

Segment net sales:

 

Aerospace

 

595,990

 

 

517,560

 

 

 

1,651,601

 

 

1,475,828

 

Industrial

 

319,456

 

 

330,128

 

 

 

920,199

 

 

993,933

 

Total consolidated net sales

$

915,446

 

$

847,688

 

 

$

2,571,800

 

$

2,469,761

 

Segment earnings*:

 

 

 

 

 

 

 

 

 

Aerospace

 

125,740

 

 

101,842

 

 

 

345,081

 

 

279,295

 

As a percent of segment net sales

 

21.1

%

 

19.7

%

 

 

20.9

%

 

18.9

%

Industrial

 

47,622

 

 

59,717

 

 

 

133,786

 

 

191,842

 

As a percent of segment net sales

 

14.9

%

 

18.1

%

 

 

14.5

%

 

19.3

%

Total segment earnings

$

173,362

 

$

161,559

 

 

$

478,867

 

$

471,137

 

Nonsegment expenses

 

(36,130

)

 

(29,675

)

 

 

(84,986

)

 

(88,709

)

EBIT

$

137,232

 

$

131,884

 

 

$

393,881

 

$

382,428

 

Interest expense, net

 

(10,396

)

 

(9,788

)

 

 

(32,228

)

 

(29,988

)

Consolidated earnings before income taxes

$

126,836

 

$

122,096

 

 

$

361,653

 

$

352,440

 

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

 

 

 

 

 

 

 

 

 

 

 

Payments for property, plant and equipment

$

26,547

 

$

15,892

 

 

$

78,537

 

$

72,193

 

Depreciation expense

$

21,482

 

$

20,661

 

 

$

63,238

 

$

61,494

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-more-


 

There were no adjustments to net earnings, earnings per share, adjusted effective tax rate, adjusted nonsegment, and adjusted income tax expense in the three months ended June 30, 2025 or the three months ended June 30, 2024.

 

Woodward, Inc. and Subsidiaries
Reconciliation of Net Earnings to Adjusted Earnings
1
(Unaudited – In thousands, except per share amounts)

 

 

Nine Months Ended June 30

 

 

2025

 

2024

 

 

Net Earnings

 

Earnings Per Share

 

Net Earnings

 

Earnings Per Share

 

 

 

 

 

 

 

 

 

 

Net Earnings (U.S. GAAP)

$

304,488

 

$

4.96

 

$

289,675

 

$

4.65

 

Non-U.S. GAAP Adjustments

 

 

 

 

 

 

 

 

Product rationalization1

 

(20,524

)

 

(0.33

)

 

-

 

 

-

 

Non-recurring gain related to a previous acquisition1

 

-

 

 

-

 

 

(4,803

)

 

(0.08

)

Business development activities1

 

7,310

 

 

0.12

 

 

5,902

 

 

0.09

 

Certain non-restructuring separation costs2

 

-

 

 

-

 

 

2,666

 

 

0.05

 

Tax Effect of Non-U.S. GAAP Net Earnings Adjustments

 

3,130

 

 

0.05

 

 

(729

)

 

(0.01

)

Total non-U.S. GAAP Adjustments

 

(10,084

)

 

(0.16

)

 

3,036

 

 

0.05

 

Adjusted Net Earnings (Non-U.S. GAAP)

$

294,404

 

$

4.80

 

$

292,711

 

$

4.70

 

 

 

 

 

 

 

 

 

 

1.
Presented in the line item "Other (income) expense, net" in Woodward's Condensed Consolidated Statement of Earnings.
2.
Presented in item "Selling, general and administrative" expenses in Woodward's Condensed Consolidated Statement of Earnings.

 

 

Woodward, Inc. and Subsidiaries
Reconciliation of Income Tax Expense
to Adjusted Income Tax Expense
1
(Unaudited – In thousands)

 

 

Nine Months Ended June 30

 

 

2025

 

2024

 

Income tax expense (U.S. GAAP)

$

57,165

 

$

62,765

 

Tax Effect of Non-U.S. GAAP Net Earnings Adjustments

 

(3,130

)

 

729

 

Adjusted Income Tax Expense (Non-U.S. GAAP)

$

54,035

 

$

63,494

 

Adjusted Income Tax Rate (Non-U.S. GAAP)

 

15.5

%

 

17.8

%

 

 

 

 

 

 

 

 

 

-more-


 

Woodward, Inc. and Subsidiaries
Reconciliation of Net Earning to EBIT
1 
(Unaudited – In thousands)

 

 

Three Months Ended June 30

 

 

2025

 

2024

 

Net Earnings (U.S. GAAP)

$

108,448

 

$

102,075

 

Income Tax Expense

 

18,388

 

 

20,021

 

Interest Expense

 

11,234

 

 

11,516

 

Interest Income

 

(838

)

 

(1,728

)

EBIT (Non-U.S. GAAP)

$

137,232

 

$

131,884

 

 

 

 

 

 

 

 

 

Woodward, Inc. and Subsidiaries
Reconciliation of Net Earning to EBIT
1 and Adjusted EBIT1
(Unaudited – In thousands)

 

 

Nine Months Ended June 30

 

 

2025

 

2024

 

Net Earnings (U.S. GAAP)

$

304,488

 

$

289,675

 

Income Tax Expense

 

57,165

 

 

62,765

 

Interest Expense

 

35,464

 

 

34,482

 

Interest Income

 

(3,236

)

 

(4,494

)

EBIT (Non-U.S. GAAP)

 

393,881

 

 

382,428

 

Total non-U.S. GAAP Adjustments

 

(13,214

)

 

3,765

 

Adjusted EBIT (Non-U.S. GAAP)

$

380,667

 

$

386,193

 

 

 

 

 

 

 

 

 

 

 

 

 

-more-


 

Woodward, Inc. and Subsidiaries
Reconciliation of Net Earning to EBITDA
1 
(Unaudited – In thousands)

 

 

Three Months Ended June 30

 

 

2025

 

2024

 

Net Earnings (U.S. GAAP)

$

108,448

 

$

102,075

 

Income Tax Expense

 

18,388

 

 

20,021

 

Interest Expense

 

11,234

 

 

11,516

 

Interest Income

 

(838

)

 

(1,728

)

Amortization of intangible assets

 

7,172

 

 

8,131

 

Depreciation Expense

 

21,482

 

 

20,661

 

EBITDA (Non-U.S. GAAP)

$

165,886

 

$

160,676

 

 

 

 

 

 

 

 

 

Woodward, Inc. and Subsidiaries
Reconciliation of Net Earning to EBITDA
1 and Adjusted EBITDA1
(Unaudited – In thousands)

 

 

Nine Months Ended June 30

 

 

2025

 

2024

 

Net Earnings (U.S. GAAP)

$

304,488

 

$

289,675

 

Income Tax Expense

 

57,165

 

 

62,765

 

Interest Expense

 

35,464

 

 

34,482

 

Interest Income

 

(3,236

)

 

(4,494

)

Amortization of Intangible Assets

 

20,858

 

 

25,348

 

Depreciation Expense

 

63,238

 

 

61,494

 

EBITDA (Non-U.S. GAAP)

 

477,977

 

 

469,270

 

Total non-U.S. GAAP Adjustments

 

(13,214

)

 

3,765

 

Adjusted EBITDA (Non-U.S. GAAP)

$

464,763

 

$

473,035

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-more-


 

Woodward, Inc. and Subsidiaries
Reconciliation of Non-Segment Expenses
to Adjusted Non-Segment Expenses
1
(Unaudited – In thousands)

 

 

Nine Months Ended June 30

 

 

2025

 

2024

 

Non-Segment Expenses (U.S. GAAP)

$

(84,986

)

$

(88,709

)

Product rationalization

 

(20,524

)

 

-

 

Non-recurring gain related to a previous acquisition

 

-

 

 

(4,803

)

Business development activities

 

7,310

 

 

5,902

 

Certain non-restructuring separation costs

 

-

 

 

2,666

 

Adjusted Non-Segment Expenses (Non-U.S. GAAP)

$

(98,200

)

$

(84,944

)

 

 

 

 

 

 

 

 

 

 

Woodward, Inc. and Subsidiaries
Reconciliation of Cash Flow from Operating Activities
to Free Cash Flow
1
(Unaudited – In thousands)

 

 

Nine Months Ended June 30

 

 

2025

 

2024

 

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

$

237,976

 

$

297,329

 

Payments for property, plant, and equipment

 

(78,537

)

 

(72,193

)

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

$

159,439

 

$

225,136

 

 

 

 

 

 

 

-more-


 

1Adjusted and Non-U.S. GAAP Financial Measures: Adjusted net earnings, adjusted earnings per share, adjusted EBIT, adjusted EBITDA, adjusted income tax expense, adjusted effective tax rate, and adjusted nonsegment expenses exclude, as applicable (i) product rationalization, (ii) a non-recurring gain related to a previous acquisition, (iii) costs related to business development activities, and (iv) certain non-restructuring separation costs. The product rationalization adjustment pertains to gains related to the elimination of certain product lines. The Company believes that these excluded items are shortterm in nature, not directly related to the ongoing operations of the business, and therefore, the exclusion of them illustrates more clearly how the underlying business of Woodward is performing. Guidance with respect to non-U.S. GAAP measures as provided in this release excludes, as applicable, (i) product rationalization, and (ii) business development activities.

 

EBIT (earnings before interest and taxes), EBITDA (earnings before interest, taxes, depreciation and amortization), free cash flow, adjusted net earnings, adjusted earnings per share, adjusted EBIT, adjusted EBITDA, adjusted income tax expense, adjusted effective tax rate, and adjusted nonsegment expenses are financial measures not prepared and presented in accordance with accounting principles generally accepted in the United States of America (U.S. GAAP). Management uses EBIT and adjusted EBIT to evaluate Woodward’s operating performance without the impacts of financing and tax related considerations. Management uses EBITDA and adjusted EBITDA in evaluating Woodward’s operating performance, making business decisions, including developing budgets, managing expenditures, forecasting future periods, and evaluating capital structure impacts of various strategic scenarios. Management also uses free cash flow, which is derived from net cash provided by or used in operating activities less payments for property, plant, and equipment in reviewing the financial performance of Woodward’s various business segments and evaluating cash generation levels. Securities analysts, investors, and others frequently use EBIT, EBITDA, and free cash flow in their evaluation of companies, particularly those with significant property, plant, and equipment, and intangible assets that are subject to amortization. The use of any of these non-U.S. GAAP financial measures is not intended to be considered in isolation of, or as a substitute for, the financial information prepared and presented in accordance with U.S. GAAP. Because adjusted net earnings, adjusted earnings per share, EBIT, EBITDA, adjusted EBIT, and adjusted EBITDA exclude certain financial information compared with net earnings, the most comparable U.S. GAAP financial measure, users of this financial information should consider the information that is excluded. Free cash flow does not necessarily represent funds available for discretionary use and is not necessarily a measure of our ability to fund our cash needs. Woodward’s calculations of EBIT, EBITDA, adjusted net earnings, adjusted earnings per share, adjusted EBIT, adjusted EBITDA, adjusted effective tax rate, adjusted nonsegment expenses, and free cash flow may differ from similarly titled measures used by other companies, limiting their usefulness as comparative measures.

2Website, Facebook, LinkedIn: Woodward has used, and intends to continue to use, its Investor Relations website, LinkedIn page, and Facebook page as means of disclosing material non-public information and for complying with its disclosure obligations under Regulation FD.

-end-