Forward-looking Statements



The following discussion of the Company's financial condition and results of
operations should be read together with TD Group's condensed consolidated
financial statements and the related notes included elsewhere in this Quarterly
Report on Form 10-Q. References in this section to "TransDigm," "the Company,"
"we," "us," "our," and similar references refer to TD Group, TransDigm Inc. and
TransDigm Inc.'s subsidiaries, unless the context otherwise indicates.

This Quarterly Report on Form 10-Q contains both historical and "forward-looking
statements" within the meaning of Section 21E of the Exchange Act, and 27A of
the Securities Act. All statements other than statements of historical fact
included that address activities, events or developments that we expect, believe
or anticipate will or may occur in the future are forward-looking statements,
including, in particular, the statements about our plans, objectives, strategies
and prospects regarding, among other things, our financial condition, results of
operations and business. We have identified some of these forward-looking
statements with words like "believe," "may," "will," "should," "expect,"
"intend," "plan," "predict," "anticipate," "estimate" or "continue" and other
words and terms of similar meaning. These forward-looking statements may be
contained throughout this Quarterly Report on Form 10-Q. These forward-looking
statements are based on current expectations about future events affecting us
and are subject to uncertainties and factors relating to, among other things,
our operations and business environment, all of which are difficult to predict
and many of which are beyond our control. Many factors mentioned in our
discussion in this Quarterly Report on Form 10-Q, including the risks outlined
under "Risk Factors," will be important in determining future results. Although
we believe that the expectations reflected in these forward-looking statements
are reasonable, we do not know whether our expectations will prove correct. They
can be affected by inaccurate assumptions we might make or by known or unknown
risks and uncertainties, including those described under "Risk Factors" in the
Quarterly Report on Form 10-Q. Since our actual results, performance or
achievements could differ materially from those expressed in, or implied by,
these forward-looking statements, we cannot give any assurance that any of the
events anticipated by these forward-looking statements will occur or, if any of
them does occur, what impact they will have on our business, results of
operations and financial condition. You are cautioned not to place undue
reliance on these forward-looking statements, which speak only as of the date
they are made. We do not undertake any obligation to update these
forward-looking statements or the risk factors contained in this Quarterly
Report on Form 10-Q to reflect new information, future events or otherwise,
except as may be required under federal securities laws.

Important factors that could cause actual results to differ materially from the
forward-looking statements made in this Quarterly Report on Form 10-Q include
but are not limited to: the impact that the COVID-19 pandemic has on our
business, results of operations, financial condition and liquidity; the
sensitivity of our business to the number of flight hours that our customers'
planes spend aloft and our customers' profitability, both of which are affected
by general economic conditions; future geopolitical or other worldwide events;
cyber-security threats and natural disasters; our reliance on certain customers;
the U.S. defense budget and risks associated with being a government supplier
including government audits and investigations; failure to maintain government
or industry approvals; failure to complete or successfully integrate
acquisitions; our indebtedness; potential environmental liabilities; liabilities
arising in connection with litigation; increases in raw material costs, taxes
and labor costs that cannot be recovered in product pricing; risks and costs
associated with our international sales and operations; and other factors. Refer
to Part II, Item 1A included in this Quarterly Report on Form 10-Q and to Part
II, Item 1A of the Annual Report on Form 10-K for additional information
regarding the foregoing factors that may affect our business.

Overview



We believe we are a leading global designer, producer and supplier of highly
engineered proprietary aerospace components with significant aftermarket
content. We seek to develop highly customized products to solve specific needs
for aircraft operators and manufacturers. We attempt to differentiate ourselves
based on engineering, service and manufacturing capabilities. We typically
choose not to compete for non-proprietary "build to print" business because it
frequently offers lower margins than proprietary products. We believe that our
products have strong brand names within the industry and that we have a
reputation for high quality, reliability and strong customer support. Our
business is well diversified due to the broad range of products that we offer to
our customers. Our major product offerings, substantially all of which are
ultimately provided to end-users in the aerospace industry, include
mechanical/electro-mechanical actuators and controls, ignition systems and
engine technology, specialized pumps and valves, power conditioning devices,
specialized AC/DC electric motors and generators, batteries and chargers,
engineered latching and locking devices, engineered rods, engineered connectors
and elastomer sealing solutions, databus and power controls, cockpit security
components and systems, specialized and advanced cockpit displays, engineered
audio, radio and antenna systems, specialized lavatory components, seat belts
and safety restraints, engineered and customized interior surfaces and related
components, advanced sensor products, switches and relay panels, thermal
protection and insulation, lighting and control technology, parachutes, high
performance hoists, winches and lifting devices, and cargo loading, handling and
delivery systems. Each of these product offerings is composed of many individual
products that are typically customized to meet the needs of a particular
aircraft platform or customer.
                                       25

--------------------------------------------------------------------------------

Table of Contents



For the second quarter of fiscal year 2022, we generated net sales of $1,327
million and net income attributable to TD Group of $199 million. EBITDA As
Defined was $633 million, or 47.7% of net sales. Refer to the "Non-GAAP
Financial Measures" section for certain information regarding EBITDA and EBITDA
As Defined, including reconciliations of EBITDA and EBITDA As Defined to income
from continuing operations and net cash provided by operating activities.

The COVID-19 pandemic is continuing to cause an adverse impact on our employees,
operations, supply chain and distribution system and the long-term impact to our
business remains unknown. This is due to the numerous uncertainties that have
risen from the pandemic, including the severity of the disease, the duration of
the outbreak, the likelihood of resurgences of the outbreak, including due to
the emergence and spread of variants, actions that may be taken by governmental
authorities in response to the disease including vaccination mandates, the
continued efficacy and public acceptance of vaccines, and unintended
consequences of the foregoing.

The commercial aerospace industry, in particular, has been significantly
disrupted, both domestically and internationally, by the pandemic. The pandemic
has resulted in governments around the world implementing stringent measures to
help control the spread of the virus, including quarantines, "shelter in place"
and "stay at home" orders, travel restrictions, business curtailments and other
measures. As a result, demand for travel declined at a rapid pace beginning in
the second half of fiscal 2020 and has remained depressed compared to
pre-pandemic levels. However, commercial air travel has increasingly shown signs
of recovery in recent months with increasing air traffic, primarily in certain
domestic markets. The recovery in international commercial air travel has been
slower with international travel only slightly recovered from COVID-19 pandemic
lows. The exact pace and timing of the commercial air travel recovery remains
uncertain and is expected to continue to be uneven depending on factors such as
trends in the number of COVID-19 infections (e.g., impact of new variants of
COVID-19 resurfacing), the continued efficacy and public acceptance of vaccines
and easing of quarantines and travel restrictions, among other factors.

The COVID-19 pandemic has also disrupted the global supply chain to a certain
extent and availability of raw materials, particularly electronic parts. Because
we strive to limit the volume of raw materials and component parts on hand, our
business could be adversely affected if we were unable to obtain these raw
materials and components from our suppliers in the quantities we require or on
favorable terms. Although we believe in most cases that we could identify
alternative suppliers, or alternative raw materials or component parts, the
lengthy and expensive Federal Aviation Administration ("FAA") and OEM
certification processes associated with aerospace products could prevent
efficient replacement of a supplier, raw material or component part.

We currently expect COVID-19 to continue to cause an adverse impact on our net
sales, net income and EBITDA As Defined compared to pre-pandemic levels for the
duration of fiscal 2022. Longer-term, because the duration of the pandemic is
unclear, it is difficult to forecast a precise impact on the Company's future
results. We will continue to evaluate the nature and extent to which COVID-19
will impact our business, supply chain, consolidated results of operations,
financial condition, and liquidity.

We are also monitoring the ongoing conflict between Russia and Ukraine and the
related export controls and financial and economic sanctions imposed on certain
industry sectors, including the aviation sector, and parties in Russia by the
U.S., the U.K., the European Union and others. Although we currently do not
believe there will be a direct material adverse impact on TransDigm's business,
the implications of the Russia and Ukraine conflict in the short-term and
long-term are difficult to predict at this time. Factors such as increased
energy costs, the availability of certain raw materials for aircraft
manufacturers, embargoes on flights from Russian airlines, sanctions on Russian
companies, and the stability of Ukrainian customers could impact the global
economy and aviation sector.

Critical Accounting Policies and Estimates



The preparation and fair presentation of the consolidated unaudited interim
financial statements and accompanying notes included in this report are the
responsibility of management. The financial statements and footnotes have been
prepared in conformity with generally accepted accounting principles in the
United States ("U.S. GAAP") for interim financial statements and contain certain
amounts that were based upon management's best estimates, judgments and
assumptions that were believed to be reasonable under the circumstances. On an
ongoing basis, we evaluate the accounting policies and estimates used to prepare
financial statements. Estimates are based on historical experience, judgments
and assumptions believed to be reasonable under current facts and circumstances.
Actual amounts and results could differ from these estimates used by management.

A comprehensive discussion of the Company's critical accounting policies and
management estimates and significant accounting policies followed in the
preparation of the financial statements is included in Part II, Item 7 of our
Annual Report on Form 10-K for the fiscal year ended September 30, 2021, filed
on November 16, 2021. Refer to Note 4, "Recent Accounting Pronouncements," in
the notes to the condensed consolidated financial statements included herein for
further disclosure of accounting standards recently adopted or required to be
adopted in the future.

Acquisitions and Divestitures

Recent acquisitions and divestitures are described in Note 3, "Acquisitions and
Divestitures," in the notes to the condensed consolidated financial statements
included herein.
                                       26

--------------------------------------------------------------------------------

Table of Contents

Results of Operations



The following table sets forth, for the periods indicated, certain operating
data of the Company, including presentation of the amounts as a percentage of
net sales (amounts in millions, except per share data):

                                                                            

Thirteen Week Periods Ended


                                                                                                      April 3,
                                                      April 2, 2022         % of Net Sales              2021           % of Net Sales
Net sales                                            $       1,327                 100.0  %          $  1,194                 100.0  %
Cost of sales                                                  591                  44.5  %               602                  50.4  %
Selling and administrative expenses                            183                  13.8  %               162                  13.6  %
Amortization of intangible assets                               33                   2.5  %                36                   3.0  %
Income from operations                                         520                  39.2  %               394                  33.0  %
Interest expense, net                                          266                  20.0  %               268                  22.4  %
Refinancing costs                                                -                     -  %                24                   2.0  %
Other income                                                    (6)                 (0.5) %               (28)                 (2.3) %
Income tax provision                                            61                   4.6  %                25                   2.1  %
Income from continuing operations                              199                  15.0  %               105                   8.8  %
Less: Net income attributable to noncontrolling
interests                                                        -                     -  %                (1)                 (0.1) %

Income from continuing operations attributable to TD Group

                                                          199                  15.0  %               104                   8.7  %
Net income attributable to TD Group                  $         199                  15.0  %          $    104                   8.7  %
Net income applicable to TD Group common
stockholders                                         $         199    (1)           15.0  %          $    104    (1)            8.7  %

Earnings per share: Earnings per share from continuing operations-basic and diluted

                                          $           3.38 (2)                            $      1.79 (2)
Earnings per share from discontinued
operations-basic and diluted                                        - (2)                                      - (2)
Earnings per share                                   $           3.38                                $      1.79
Weighted-average shares outstanding-basic and
diluted                                                       58.9                                       58.4
Other Data:
EBITDA                                               $         588    (3)                            $    464    (3)
EBITDA As Defined                                    $         633    (3)           47.7  %          $    519    (3)           43.5  %




(1)Net income applicable to TD Group common stockholders represents net income
attributable to TD Group less special dividends declared or paid on
participating securities, including dividend equivalent payments. No special
dividends were declared or paid on participating securities, including dividend
equivalent payments, for the thirteen week periods ended April 2, 2022 and
April 3, 2021, respectively.

(2)Earnings per share from continuing operations is calculated by dividing net
income applicable to TD Group common stockholders, excluding income from
discontinued operations, net of tax, by the basic and diluted weighted average
common shares outstanding. Earnings per share from discontinued operations is
calculated by dividing income from discontinued operations, net of tax, by the
basic and diluted weighted average common shares outstanding.

(3)Refer to "Non-GAAP Financial Measures" in this discussion and analysis for additional information and limitations regarding these non-GAAP financial measures, including a reconciliation to the comparable GAAP financial measure.


                                       27

--------------------------------------------------------------------------------

Table of Contents

Twenty-Six Week Periods Ended


                                                                                                      April 3,
                                                      April 2, 2022         % of Net Sales              2021           % of Net Sales
Net sales                                            $       2,521                 100.0  %          $  2,301                 100.0  %
Cost of sales                                                1,124                  44.6  %             1,169                  50.8  %
Selling and administrative expenses                            353                  14.0  %               358                  15.6  %
Amortization of intangible assets                               69                   2.7  %                65                   2.8  %
Income from operations                                         975                  38.7  %               709                  30.8  %
Interest expense, net                                          530                  21.0  %               535                  23.3  %
Refinancing costs                                                -                     -  %                24                   1.0  %
Other income                                                    (8)                 (0.3) %               (33)                 (1.4) %
Income tax provision                                            91                   3.6  %                28                   1.2  %
Income from continuing operations                              362                  14.4  %               155                   6.7  %
Less: Net income attributable to noncontrolling
interests                                                       (1)                    -  %                (1)                    -  %

Income from continuing operations attributable to TD Group

                                                          361                  14.3  %               154                   6.7  %
Income from discontinued operations, net of tax                  1                     -  %                 -                     -  %
Net income attributable to TD Group                  $         362                  14.4  %          $    154                   6.7  %
Net income applicable to TD Group common
stockholders                                         $         316    (1)           12.5  %          $     81    (1)            3.5  %

Earnings per share: Earnings per share from continuing operations-basic and diluted

                                          $           5.33 (2)                            $      1.40 (2)
Earnings per share from discontinued
operations-basic and diluted                                     0.02 (2)                                      - (2)
Earnings per share                                   $           5.35                                $      1.40
Weighted-average shares outstanding-basic and
diluted                                                       59.0                                       58.4
Other Data:
EBITDA                                               $       1,110    (3)                            $    842    (3)
EBITDA As Defined                                    $       1,198    (3)           47.5  %          $    993    (3)           43.2  %




(1)Net income applicable to TD Group common stockholders represents net income
attributable to TD Group less special dividends declared or paid on
participating securities, including dividend equivalent payments of $46 million
and $73 million for the twenty-six week periods ended April 2, 2022 and April 3,
2021, respectively.

(2)Earnings per share from continuing operations is calculated by dividing net
income applicable to TD Group common stockholders, excluding income from
discontinued operations, net of tax, by the basic and diluted weighted average
common shares outstanding. Earnings per share from discontinued operations is
calculated by dividing income from discontinued operations, net of tax, by the
basic and diluted weighted average common shares outstanding.

(3)Refer to "Non-GAAP Financial Measures" in this discussion and analysis for additional information and limitations regarding these non-GAAP financial measures, including a reconciliation to the comparable GAAP financial measure.


                                       28
--------------------------------------------------------------------------------
  Table of Contents
Changes in Results of Operations

Thirteen week period ended April 2, 2022 compared with the thirteen week period ended April 3, 2021

Total Company

•Net Sales. Net organic sales and acquisition and divestiture sales and the related dollar and percentage changes for the thirteen week periods ended April 2, 2022 and April 3, 2021 were as follows (amounts in millions):



                                                Thirteen Week Periods Ended                                      % Change
                                           April 2, 2022           April 3, 2021            Change              Net Sales
Organic sales                            $        1,327          $        1,146          $     181                     15.1  %
Acquisition and divestiture sales                     -                      48                (48)                    (4.0) %
Net sales                                $        1,327          $        1,194          $     133                     11.1  %


Organic sales represent net sales from existing businesses owned by the Company,
excluding sales from acquisitions and divestitures. Acquisition sales represent
net sales from acquired businesses for the period up to one year subsequent to
their respective acquisition date. Therefore, beginning in the second quarter of
fiscal 2022, Cobham Aero Connectivity's ("CAC's") net sales, including the
comparable thirteen week period in the prior year, are included in the organic
growth calculation (acquisition date was January 2021). Divestiture sales
represent net sales from businesses up to the date the respective divestiture
was completed. Acquisition and divestiture sales are excluded from organic sales
due to the variability in the nature, timing and extent of acquisitions and
divestitures and resulting variable impact on underlying trends. No acquisitions
or divestitures occurred in the second quarter of fiscal 2022. Refer to Note 3,
"Acquisitions and Divestitures," in the notes to the condensed consolidated
financial statements included herein for further information on the Company's
recent acquisition and divestiture activity.

The increase in organic sales of $181 million for the thirteen week period ended
April 2, 2022 compared to the thirteen week period ended April 3, 2021 is
primarily related to increases in commercial aftermarket sales ($117 million, an
increase of 45.6%) and commercial OEM sales ($62 million, an increase of 27.8%);
partially offset by a decrease in defense sales ($12 million, a decrease of
2.1%). The increase in commercial aftermarket sales is primarily attributable to
the continued recovery in commercial air travel demand, particularly the
increase in the utilization of narrow-body aircraft, and air cargo demand and
the resulting higher flight hours in the second quarter of fiscal 2022 compared
to the second quarter of fiscal 2021. The increase in OEM sales is primarily
attributable to a higher volume of narrow-body aircraft deliveries by aircraft
manufacturers to airlines and also expected production rate increases of
narrow-body aircraft compared to the second quarter of fiscal 2021. Partially
offsetting the OEM sales growth are wide-body aircraft production and delivery
slowdowns due to the COVID-19 pandemic adversely impacting international travel
and also due to Boeing's quality control issues with the 787 aircraft. The
decrease in defense sales is primarily attributable to supply chain-induced
delays in fulfilling orders at certain operating units, particularly related to
the OEM market.

The decrease in acquisition and divestiture sales for the thirteen week period
ended April 2, 2022 is attributable to the divestitures of ScioTeq and TREALITY
Simulation Visual Systems ("ScioTeq and TREALITY"), Technical Airborne
Components ("TAC"), Racal Acoustics ("Racal") and Avista, Inc. ("Avista"), all
of which were completed in fiscal 2021.
                                       29

--------------------------------------------------------------------------------

Table of Contents



•Cost of Sales and Gross Profit. Cost of sales decreased by $11 million, or
1.8%, to $591 million for the thirteen week period ended April 2, 2022 compared
to $602 million for the thirteen week period ended April 3, 2021. Cost of sales
and the related percentage of net sales for the thirteen week periods ended
April 2, 2022 and April 3, 2021 were as follows (amounts in millions):

                                                   Thirteen Week Periods 

Ended


                                               April 2, 2022          April 3, 2021          Change              % Change
Cost of sales - excluding costs below        $        595            $        585          $     10                    1.7  %
% of net sales                                       44.8    %               49.0  %
Non-cash stock compensation expense                     4                       2                 2                  100.0  %
% of net sales                                        0.3    %                0.2  %
Inventory acquisition accounting adjustments            1                       6                (5)                 (83.3) %
% of net sales                                        0.1    %                0.5  %
Acquisition integration costs                           -                       2                (2)                (100.0) %
% of net sales                                          -    %                0.2  %
COVID-19 pandemic restructuring costs                   -                      15               (15)                (100.0) %
% of net sales                                          -    %                1.3  %
Foreign currency (gains) losses                        (1)                      1                (2)                (200.0) %
% of net sales                                       (0.1)   %                0.1  %
Loss contract amortization                             (8)                     (9)                1                   11.1  %
% of net sales                                       (0.6)   %               (0.8) %
Total cost of sales                          $        591            $        602          $    (11)                  (1.8) %
% of net sales                                       44.5    %               50.4  %
Gross profit                                 $        736            $        592          $    144                   24.3  %
Gross profit percentage                              55.5    %               49.6  %


Excluding the specific components to cost of sales listed above, the change in
cost of sales during the thirteen week period ended April 2, 2022, which
decreased as a percentage of net sales, was primarily driven by a favorable
sales mix, specifically, higher commercial aftermarket net sales as a percentage
of net sales compared to commercial OEM net sales in the comparable period one
year ago.

In addition, despite the inflationary pressures existing for labor and certain
raw materials, particularly those related to electronics and castings, the
continued application of our three core value-driven operating strategies
(obtaining profitable new business, continually improving our cost structure and
providing highly engineered value-added products to customers) coupled with
fixed overhead costs incurred being spread over a higher production volume,
resulted in gross profit as a percentage of net sales increasing by 5.9
percentage points to 55.5% for the thirteen week period ended April 2, 2022 from
49.6% for the thirteen week period ended April 3, 2021.
                                       30

--------------------------------------------------------------------------------

Table of Contents



•Selling and Administrative Expenses. Selling and administrative expenses
increased by $21 million to $183 million, or 13.8% of net sales, for the
thirteen week period ended April 2, 2022 from $162 million, or 13.6% of net
sales, for the thirteen week period ended April 3, 2021. Selling and
administrative expenses and the related percentage of net sales for the thirteen
week periods ended April 2, 2022 and April 3, 2021 were as follows (amounts in
millions):

                                                        Thirteen Week Periods Ended
                                                    April 2, 2022          April 3, 2021          Change              % Change
Selling and administrative expenses - excluding
costs below                                       $        139            $        133          $      6                    4.5  %
% of net sales                                            10.5    %               11.1  %
Non-cash stock compensation expense                         38                      19                19                  100.0  %
% of net sales                                             2.9    %                1.6  %
Bad debt expense                                             4                       -                 4                  100.0  %
% of net sales                                             0.3    %                  -  %
Acquisition integration costs                                2                       3                (1)                 (33.3) %
% of net sales                                             0.2    %                0.3  %
Acquisition and divestiture transaction-related
expenses                                                     -                       4                (4)                (100.0) %
% of net sales                                               -    %                0.3  %
COVID-19 pandemic restructuring costs                        -                       3                (3)                (100.0) %
% of net sales                                               -    %                0.3  %
Total selling and administrative expenses         $        183            $        162          $     21                   13.0  %
% of net sales                                            13.8    %               13.6  %


Excluding the specific components to selling and administrative expenses listed
above, the change in selling and administrative expenses during the thirteen
week period ended April 2, 2022 improved as a percentage of net sales compared
to the thirteen week period in the prior year. This is a result of the increased
costs incurred compared to the prior year for travel and other sales support and
administrative costs being offset by the continued realization of the cost
mitigation measures that were enacted in the second half of fiscal 2020 and in
fiscal 2021 in response to the COVID-19 pandemic.

Regarding the specific components to selling and administrative expenses listed
above, the increase in non-cash stock compensation expense is attributable to
the new stock option grants awarded in fiscal 2022 and the impact on the
Black-Scholes fair value under ASC 718 on the options granted in fiscal 2021 and
fiscal 2020 from the Compensation Committee of the Board of Directors approving,
in November 2021, the Company's established performance criteria required to be
achieved for these grants for the remainder of their respective vesting periods.
Bad debt expense was primarily related to an increase in the estimate for credit
losses on accounts receivable for certain customers impacted by the Russia and
Ukraine conflict.

•Amortization of Intangible Assets. Amortization of intangible assets was $33
million for the thirteen week period ended April 2, 2022 compared to $36 million
for the thirteen week period ended April 3, 2021. The decrease in amortization
expense of $3 million was due to amortization expense on sales order backlog for
the CAC acquisition becoming fully amortized in the second quarter of fiscal
2022 reducing the total amortization expense recorded in the second quarter of
fiscal 2022 compared to fiscal 2021.

•Interest Expense-net. Interest expense-net includes interest on borrowings
outstanding, amortization of debt issuance costs, original issue discount and
premium, revolving credit facility fees and interest on finance leases; slightly
offset by interest income. Interest expense-net decreased $2 million, or 0.7%,
to $266 million for the thirteen week period ended April 2, 2022 from $268
million for the comparable thirteen week period in the prior fiscal year. The
decrease in interest expense-net was primarily due to the repayment of $200
million previously drawn on the revolving credit facility and the favorable
impact from refinancing the 6.50% Senior Subordinated Notes due 2025 (the "2025
Notes") in the third quarter of fiscal 2021, effectively resulting in a reduced
interest rate of 4.875% and an extended maturity date of $750 million in senior
subordinated notes. The weighted average interest rate for cash interest
payments on total borrowings outstanding for the thirteen week period ended
April 2, 2022 was 5.1%.
                                       31

--------------------------------------------------------------------------------

Table of Contents



•Other Income. Other income was $6 million for the thirteen week period ended
April 2, 2022 compared to $28 million for the thirteen week period ended
April 3, 2021. Other income for the thirteen week period ended April 2, 2022 was
primarily driven by cash proceeds received from a final working capital
settlement for the ScioTeq and TREALITY divestiture ($3 million), the release of
a contingent liability ($2 million) and the non-service related components of
net periodic benefit costs on the Company's defined benefit pension plans
($1 million). Other income for the thirteen week period ended April 3, 2021 was
primarily driven by a $22 million gain on the settlement of the property
insurance portion of the claim for Leach International Europe's Niort, France
operating facility fire in August 2019. The gain represented the insurance
proceeds received in excess of the carrying value of the damaged fixed assets
and inventory. The remaining $6 million was primarily driven by non-service
related components of net periodic benefit costs on the Company's defined
benefit pension plans ($3 million), receipt of payment of Canadian governmental
subsidies ($2 million) and a net gain on sale recorded on the completed
divestitures of certain businesses ($1 million).

•Income Taxes. Income tax expense as a percentage of income before income taxes
was approximately 23.5% for the thirteen week period ended April 2, 2022
compared to 19.2% for the thirteen week period ended April 3, 2021. The
Company's higher effective tax rate for the thirteen week period ended April 2,
2022 was primarily a result of a decrease in the impact of the discrete tax
benefit associated with share-based payments on the effective tax rate relative
to comparable prior fiscal year periods. The reduced impact of the discrete tax
benefit was the result of an increase in income from continuing operations
before income taxes compared to the prior year.

•Net Income Attributable to TD Group. Net income attributable to TD Group
increased $95 million, or 91.3%, to $199 million for the thirteen week period
ended April 2, 2022 compared to net income attributable to TD Group of $104
million for the thirteen week period ended April 3, 2021, primarily as a result
of the factors referenced above.

•Earnings per Share. Basic and diluted earnings per share was $3.38 for the
thirteen week period ended April 2, 2022 and $1.79 per share for the thirteen
week period ended April 3, 2021. There was no impact on earnings per share from
discontinued operations for the thirteen week periods ended April 2, 2022 and
April 3, 2021.

Business Segments

•Segment Net Sales. Net sales by segment for the thirteen week periods ended April 2, 2022 and April 3, 2021 were as follows (amounts in millions):



                                                           Thirteen Week Periods Ended
                              April 2, 2022          % of Net Sales           April 3, 2021          % of Net Sales           Change              % Change
Power & Control              $         708                    53.4  %       $          641                    53.7  %       $     67                    10.5  %
Airframe                               579                    43.6  %                  513                    43.0  %             66                    12.9  %
Non-aviation                            40                     3.0  %                   40                     3.3  %              -                       -  %
  Net sales                  $       1,327                   100.0  %       $        1,194                   100.0  %       $    133                    11.1  %


Net sales for the Power & Control segment increased $67 million, an increase of
10.5%, for the thirteen week period ended April 2, 2022 compared to the thirteen
week period ended April 3, 2021. The sales increase resulted primarily from
increases in organic sales in the commercial aftermarket ($51 million, an
increase of 35.9%) and commercial OEM ($25 million, an increase of 23.9%);
partially offset by a decrease in organic defense sales ($13 million, a decrease
of 3.6%). The increase in commercial aftermarket sales is primarily attributable
to the continued recovery in commercial air travel demand, particularly the
increase in the utilization of narrow-body aircraft, and air cargo demand and
the resulting higher flight hours in the second quarter of fiscal 2022 compared
to the second quarter of fiscal 2021. The increase in OEM sales is primarily
attributable to a higher volume of narrow-body aircraft deliveries by aircraft
manufacturers to airlines and also expected production rate increases of
narrow-body aircraft compared to the second quarter of fiscal 2021. Partially
offsetting the OEM sales growth are wide-body aircraft production and delivery
slowdowns due to the COVID-19 pandemic adversely impacting international travel
and also due to Boeing's quality control issues with the 787 aircraft. The
decrease in defense sales is primarily attributable to supply chain-induced
delays in fulfilling orders at certain operating units, particularly related to
the OEM market. The change in acquisition and divestiture sales was not material
for the thirteen week period ended April 2, 2022.
                                       32

--------------------------------------------------------------------------------

Table of Contents



Net sales for the Airframe segment increased $66 million, an increase of 12.9%,
for the thirteen week period ended April 2, 2022 compared to the thirteen week
period ended April 3, 2021. The sales increase resulted primarily from increases
in organic sales in the commercial aftermarket ($67 million, an increase of
57.5%) and commercial OEM sales ($38 million, an increase of 34.2%). The change
in organic defense sales was less than $1 million for the thirteen week period
ended April 2, 2022 compared to the thirteen week period ended April 3, 2021.
The increase in commercial aftermarket sales is primarily attributable to the
continued recovery in commercial air travel demand, particularly the increase in
the utilization of narrow-body aircraft, and air cargo demand and the resulting
higher flight hours in the second quarter of fiscal 2022 compared to the second
quarter of fiscal 2021. The increase in OEM sales is primarily attributable to a
higher volume of narrow-body aircraft deliveries by aircraft manufacturers to
airlines and also expected production rate increases of narrow-body aircraft
compared to the second quarter of fiscal 2021. Partially offsetting the OEM
sales growth are wide-body aircraft production and delivery slowdowns due to the
COVID-19 pandemic adversely impacting international travel and also due to
Boeing's quality control issues with the 787 aircraft. Acquisition and
divestiture sales decreased by $47 million for the thirteen week period ended
April 2, 2022 due to the impact on the comparable period from the divestitures
completed in fiscal 2021.

•EBITDA As Defined. Refer to "Non-GAAP Financial Measures" in this discussion
and analysis for further information on EBITDA As Defined. EBITDA As Defined by
segment for the thirteen week periods ended April 2, 2022 and April 3, 2021 were
as follows (amounts in millions):

                                                                      Thirteen Week Periods Ended
                                                             % of  Segment                                        % of  Segment
                                    April 2, 2022              Net Sales                April 3, 2021               Net Sales                Change              % Change
Power & Control                    $        374                         52.8  %       $          309                         48.2  %       $     65                    21.0  %
Airframe                                    273                         47.2  %                  208                         40.5  %             65                    31.3  %
Non-aviation                                 14                         35.0  %                   16                         40.0  %             (2)                  (12.5) %
                                   $        661                         49.8  %       $          533                         44.6  %       $    128                    24.0  %


Organic EBITDA As Defined represents EBITDA As Defined from existing businesses
owned by the Company as of April 2, 2022, excluding EBITDA As Defined from
acquisitions and divestitures. EBITDA As Defined from acquisitions and
divestitures represents EBITDA As Defined from acquired businesses for the
period up to one year subsequent to the respective acquisition date and from
businesses up to the date the respective divestiture was completed. Therefore,
beginning in the second quarter of fiscal 2022, CAC's EBITDA As Defined,
including the comparable thirteen week period in the prior year, is included in
the organic growth calculation (acquisition date was January 2021). No
acquisitions or divestitures occurred in the second quarter of fiscal 2022.

EBITDA As Defined for the Power & Control segment increased approximately $65
million, an increase of 21.0%, resulting from higher organic sales, particularly
in the commercial aftermarket and OEM channels. Also contributing to the
increase in EBITDA As Defined was the application of our three core value-driven
operating strategies and positive leverage on our fixed overhead costs spread
over a higher production volume despite the current inflationary environment for
labor and certain raw materials. The change in EBITDA As Defined for the Power &
Control segment from acquisitions and divestitures was immaterial for the
thirteen week period ended April 2, 2022.

EBITDA As Defined for the Airframe segment increased approximately $65 million,
an increase of 31.3%, resulting primarily from higher organic sales,
particularly in the commercial aftermarket and OEM channels. Also contributing
to the increase in EBITDA As Defined was the application of our three core
value-driven operating strategies and positive leverage on our fixed overhead
costs spread over a higher production volume despite the current inflationary
environment for labor and certain raw materials. EBITDA As Defined for the
Airframe segment from acquisitions and divestitures decreased by $10 million,
primarily due to the impact on the comparable period from the divestitures
completed in fiscal year 2021.

EBITDA As Defined for the Non-aviation segment decreased approximately $2 million, a decrease of 12.5% to the comparable period from the prior year.


                                       33

--------------------------------------------------------------------------------

Table of Contents

Twenty-six week period ended April 2, 2022 compared with the twenty-six week period ended April 3, 2021

Total Company

•Net Sales. Net organic sales and acquisition and divestiture sales and the related dollar and percentage changes for the twenty-six week periods ended April 2, 2022 and April 3, 2021 were as follows (amounts in millions):



                                                Twenty-Six Week Periods Ended                                      % Change
                                            April 2, 2022            April 3, 2021            Change              Net Sales
Organic sales                            $          2,480          $        2,203          $     277                     12.0  %
Acquisition and divestiture sales                      41                      98                (57)                    (2.5) %
Net sales                                $          2,521          $        2,301          $     220                      9.5  %


Organic sales represent net sales from existing businesses owned by the Company,
excluding sales from acquisitions and divestitures. Acquisition sales represent
net sales from acquired businesses for the period up to one year subsequent to
their respective acquisition date. Therefore, beginning in the second quarter of
fiscal 2022, CAC's net sales, including the comparable period in the prior year,
are included in the organic growth calculation (acquisition date was January
2021). Divestiture sales represent net sales from businesses up to the date the
respective divestiture was completed. Acquisition and divestiture sales are
excluded from organic sales due to the variability in the nature, timing and
extent of acquisitions and divestitures and resulting variable impact on
underlying trends. No acquisitions or divestitures occurred in the first half of
fiscal 2022. Therefore, the acquisition and divestiture sales presented above
relate to acquisitions and divestitures completed in fiscal 2021. Refer to Note
3, "Acquisitions and Divestitures," in the notes to the condensed consolidated
financial statements included herein for further information on the Company's
recent acquisition and divestiture activity.

The increase in organic sales of $277 million for the twenty-six week period
ended April 2, 2022 compared to the twenty-six week period ended April 3, 2021
is primarily related to increases in commercial aftermarket sales ($229 million,
an increase of 47.5%) and commercial OEM sales ($90 million, an increase of
20.2%); partially offset by a decrease in defense sales ($58 million, a decrease
of 5.2%). The increase in commercial aftermarket sales is primarily attributable
to the continued recovery in commercial air travel demand, particularly the
increase in the utilization of narrow-body aircraft, and air cargo demand and
the resulting higher flight hours in the first half of fiscal 2022 compared to
the first half of fiscal 2021. The increase in OEM sales is primarily
attributable to a higher volume of narrow-body aircraft deliveries by aircraft
manufacturers to airlines and also expected production rate increases of
narrow-body aircraft compared to the first half of fiscal 2021. Partially
offsetting the OEM sales growth are wide-body aircraft production and delivery
slowdowns due to the COVID-19 pandemic adversely impacting international travel
and also due to Boeing's quality control issues with the 787 aircraft. The
decrease in defense sales is primarily attributable to supply chain-induced
delays in fulfilling orders at certain operating units.

The decrease in acquisition and divestiture sales for the twenty-six week period
ended April 2, 2022 is primarily attributable to the divestitures of ScioTeq and
TREALITY, TAC, Racal and Avista, all of which were completed in fiscal 2021;
partially offset by the acquisition of CAC. CAC's sales were classified as
acquisition and divestiture sales through the first quarter of fiscal 2022, and
upon reaching one year subsequent to the acquisition date in the second quarter
of fiscal 2022, CAC's sales were included within organic sales.
                                       34

--------------------------------------------------------------------------------

Table of Contents



•Cost of Sales and Gross Profit. Cost of sales decreased by $45 million, or
3.8%, to $1,124 million for the twenty-six week period ended April 2, 2022
compared to $1,169 million for the twenty-six week period ended April 3, 2021.
Cost of sales and the related percentage of net sales for the twenty-six week
periods ended April 2, 2022 and April 3, 2021 were as follows (amounts in
millions):

                                                    Twenty-Six Week Periods Ended
                                                 April 2, 2022          April 3, 2021           Change              % Change
Cost of sales - excluding costs below          $       1,136           $      1,130          $       6                     0.5  %
% of net sales                                          45.1   %               49.1  %
Non-cash stock compensation expense                        8                      7                  1                    14.3  %
% of net sales                                           0.3   %                0.3  %
Inventory acquisition accounting adjustments               1                      6                 (5)                  (83.3) %
% of net sales                                             -   %                0.3  %
Acquisition integration costs                              1                      2                 (1)                  (50.0) %
% of net sales                                             -   %                0.1  %
COVID-19 pandemic restructuring costs                      -                     28                (28)                 (100.0) %
% of net sales                                             -   %                1.2  %
Foreign currency (gains) losses                           (2)                    23                (25)                 (108.7) %
% of net sales                                          (0.1)  %                1.0  %
Loss contract amortization                               (20)                   (27)                 7                    25.9  %
% of net sales                                          (0.8)  %               (1.1) %
Total cost of sales                            $       1,124           $      1,169          $     (45)                   (3.8) %
% of net sales                                          44.6   %               50.8  %
Gross profit                                   $       1,397           $      1,132          $     265                    23.4  %
Gross profit percentage                                 55.4   %               49.2  %


Excluding the specific components to cost of sales listed above, the change in
cost of sales during the twenty-six week period ended April 2, 2022, which
decreased as a percentage of net sales, was primarily driven by a favorable
sales mix, specifically, higher commercial aftermarket sales as a percentage of
net sales compared to commercial OEM net sales in the comparable period one year
ago.

Regarding the specific components to cost of sales listed above, COVID-19
pandemic restructuring costs were not material in the first half of fiscal 2022
and foreign exchange rates, particularly the U.S. dollar compared to the British
pound and the Euro, were significantly less volatile compared to the first half
of fiscal 2021 when the U.S. dollar depreciated against both the British pound
and Euro resulting in foreign currency losses.

In addition, despite the inflationary pressures existing for labor and certain
raw materials, particularly those related to electronics and castings, the
continued application of our three core value-driven operating strategies
(obtaining profitable new business, continually improving our cost structure and
providing highly engineered value-added products to customers) coupled with
fixed overhead costs incurred being spread over a higher production volume,
resulted in gross profit as a percentage of net sales increasing by 6.2
percentage points to 55.4% for the twenty-six week period ended April 2, 2022
from 49.2% for the twenty-six week period ended April 3, 2021.
                                       35

--------------------------------------------------------------------------------

Table of Contents



•Selling and Administrative Expenses. Selling and administrative expenses
decreased by $5 million to $353 million, or 14.0% of net sales, for the
twenty-six week period ended April 2, 2022 from $358 million, or 15.6% of net
sales, for the twenty-six week period ended April 3, 2021. Selling and
administrative expenses and the related percentage of net sales for the
twenty-six week periods ended April 2, 2022 and April 3, 2021 were as follows
(amounts in millions):

                                                       Twenty-Six Week Periods Ended
                                                    April 2, 2022           April 3, 2021           Change              % Change
Selling and administrative expenses - excluding
costs below                                       $         272            $        269          $       3                     1.1  %
% of net sales                                             10.8    %               11.7  %
Non-cash stock compensation expense                          71                      63                  8                    12.7  %
% of net sales                                              2.8    %                2.7  %
Acquisition integration costs                                 5                       5                  -                       -  %
% of net sales                                              0.2    %                0.2  %
Bad debt expense                                              4                       5                 (1)                  (20.0) %
% of net sales                                              0.2    %                0.2  %
Acquisition and divestiture transaction-related
expenses                                                      1                       6                 (5)                  (83.3) %
% of net sales                                                -    %                0.3  %
COVID-19 pandemic restructuring costs                         -                      10                (10)                 (100.0) %
% of net sales                                                -    %                0.4  %
Total selling and administrative expenses         $         353            $        358          $      (5)                   (1.4) %
% of net sales                                             14.0    %               15.6  %


Excluding the specific components to selling and administrative expenses listed
above, the change in selling and administrative expenses during the twenty-six
week period ended April 2, 2022 improved as a percentage of net sales compared
to the twenty-six week period in the prior year. This is a result of the
increased costs incurred compared to the prior year for travel and other sales
support and administrative costs being offset by the continued realization of
the cost mitigation measures that were enacted in the second half of fiscal 2020
and in fiscal 2021 in response to the COVID-19 pandemic.

Regarding the specific components to selling and administrative expenses listed
above, the increase in non-cash stock compensation expense is attributable to
the new stock option grants awarded in fiscal 2022 and the impact on the
Black-Scholes fair value under ASC 718 on the options granted in fiscal 2021 and
fiscal 2020 from the Compensation Committee of the Board of Directors approving,
in November 2021, the Company's established performance criteria required to be
achieved for these grants for the remainder of their respective vesting periods.
COVID-19 pandemic restructuring costs were not material for the twenty-six week
period ended April 2, 2022.

•Amortization of Intangible Assets. Amortization of intangible assets was $69
million for the twenty-six week period ended April 2, 2022 compared to $65
million for the twenty-six week period ended April 3, 2021. The increase in
amortization expense of $4 million was primarily due to the amortization expense
recognized on intangible assets from the acquisition of CAC.

•Interest Expense-net. Interest expense-net includes interest on borrowings
outstanding, amortization of debt issuance costs, original issue discount and
premium, revolving credit facility fees and interest on finance leases; slightly
offset by interest income. Interest expense-net decreased $5 million, or 0.9%,
to $530 million for the twenty-six week period ended April 2, 2022 from $535
million for the comparable twenty-six week period last year. The decrease in
interest expense-net was primarily due to the repayment of $200 million
previously drawn on the revolving credit facility and the favorable impact from
refinancing the 2025 Notes in the third quarter of fiscal 2021, effectively
resulting in a reduced interest rate of 4.875% and an extended maturity date of
$750 million in senior subordinated notes. The weighted average interest rate
for cash interest payments on total borrowings outstanding for the twenty-six
week period ended April 2, 2022 was 5.1%.

•Refinancing Costs. Refinancing costs were not material for the twenty-six week
period ended April 2, 2022. Refinancing costs of $24 million recorded for the
twenty-six week period ended April 3, 2021 were primarily related to fees
incurred on the early redemption of the 6.50% Senior Subordinated Notes due 2024
(the "2024 Notes") that occurred in the second quarter of fiscal 2021.


                                       36

--------------------------------------------------------------------------------

Table of Contents



•Other Income. Other income was $8 million for the twenty-six week period ended
April 2, 2022 compared to $33 million for the twenty-six week period ended
April 3, 2021. Other income for the twenty-six week period ended April 2, 2022
was primarily driven by cash proceeds received from a final working capital
settlement for the ScioTeq and TREALITY divestiture ($3 million), the release of
a contingent liability ($2 million) and the non-service related components of
net periodic benefit costs on the Company's defined benefit pension plans
($2 million). Other income for the twenty-six week period ended April 3, 2021
was primarily driven by a $22 million gain on the settlement of the property
insurance portion of the claim for Leach International Europe's Niort, France
operating facility fire in August 2019. The gain represented the insurance
proceeds received in excess of the carrying value of the damaged fixed assets
and inventory. The remaining $11 million was primarily driven by non-service
related components of net periodic benefit costs on the Company's defined
benefit pension plans ($6 million), receipt of payment of Canadian governmental
subsidies ($4 million) and a net gain on sale recorded on the completed
divestitures of certain businesses ($1 million).

•Income Tax Provision. Income tax expense as a percentage of income before
income taxes was approximately 20.1% for the twenty-six week period ended
April 2, 2022 compared to 15.3% for the twenty-six week period ended April 3,
2021. The Company's higher effective income tax rate for the twenty-six week
period ended April 2, 2022, which was still lower than the federal statutory tax
rate of 21%, was primarily due to the discrete impact of excess tax benefits
associated with share-based payments through the first half of fiscal 2022,
partially offset by an increase in the Company's net interest deduction
limitation pursuant to IRC Section 163(j).

•Income from Discontinued Operations. Income from discontinued operations, net
of tax, for the twenty-six week period ended April 2, 2022 was $1 million, which
was driven by cash proceeds received during the first quarter of fiscal 2022
from a final working capital settlement for the Souriau-Sunbank Connection
Technologies ("Souriau-Sunbank") divestiture. There was no income from
discontinued operations for the twenty-six week period ended April 3, 2021.
Refer to Note 3, "Acquisitions and Divestitures," in the notes to the condensed
consolidated financial statements included herein for further information.

•Net Income Attributable to TD Group. Net income attributable to TD Group
increased $208 million, or 135.1%, to $362 million for the twenty-six week
period ended April 2, 2022 compared to net income attributable to TD Group of
$154 million for the twenty-six week period ended April 3, 2021, primarily as a
result of the factors referenced above.

•Earnings per Share. Basic and diluted earnings per share was $5.35 for the
twenty-six week period ended April 2, 2022 compared to $1.40 per share for the
twenty-six week period ended April 3, 2021. Basic and diluted earnings per share
from discontinued operations was $0.02 for the twenty-six week period ended
April 2, 2022. There was no impact on earnings per share from discontinued
operations for the twenty-six week period ended April 3, 2021.

Business Segments

•Segment Net Sales. Net sales by segment for the twenty-six week periods ended April 2, 2022 and April 3, 2021 were as follows (amounts in millions):



                                                          Twenty-Six Week Periods Ended
                              April 2, 2022          % of Net Sales           April 3, 2021          % of Net Sales            Change              % Change
Power & Control              $       1,358                    53.9  %       $        1,242                    54.0  %       $     116                     9.3  %
Airframe                             1,085                    43.0  %                  977                    42.4  %             108                    11.1  %
Non-aviation                            78                     3.1  %                   82                     3.6  %              (4)                   (4.9) %
  Net sales                  $       2,521                   100.0  %       $        2,301                   100.0  %       $     220                     9.6  %


Net sales for the Power & Control segment increased $116 million, an increase of
9.3%, for the twenty-six week period ended April 2, 2022. The sales increase
resulted primarily from increases in organic sales in commercial aftermarket
($109 million, an increase of 41.0%) and commercial OEM ($45 million, an
increase of 21.6%); partially offset by a decrease in organic defense sales ($43
million, a decrease of 6.1%). The increase in commercial aftermarket sales is
primarily attributable to the continued recovery in commercial air travel
demand, particularly the increase in the utilization of narrow-body aircraft,
and air cargo demand and the resulting higher flight hours in the second half of
fiscal 2022 compared to the second half of fiscal 2021. The increase in OEM
sales is primarily attributable to a higher volume of narrow-body aircraft
deliveries by aircraft manufacturers to airlines and also expected production
rate increases of narrow-body aircraft compared to the second half of fiscal
2021. Partially offsetting the OEM sales growth are wide-body aircraft
production and delivery slowdowns due to the COVID-19 pandemic adversely
impacting international travel and also due to Boeing's quality control issues
with the 787 aircraft. The decrease in defense sales is primarily attributable
to supply chain-induced delays in fulfilling orders at certain operating units.
The change in acquisition and divestiture sales was not material for the
twenty-six week period ended April 2, 2022.
                                       37

--------------------------------------------------------------------------------

Table of Contents



Net sales for the Airframe segment increased $108 million, an increase of 11.1%,
for the twenty-six week period ended April 2, 2022. The sales increase resulted
primarily from increases in organic sales in commercial aftermarket ($120
million, an increase of 55.5%) and commercial OEM ($47 million, an increase of
20.7%); partially offset by a decrease in organic defense sales ($14 million, a
decrease of 3.6%). The increase in commercial aftermarket sales is primarily
attributable to the continued recovery in commercial air travel demand,
particularly the increase in the utilization of narrow-body aircraft, and air
cargo demand and the resulting higher flight hours in the second half of fiscal
2022 compared to the second half of fiscal 2021. The increase in OEM sales is
primarily attributable to a higher volume of narrow-body aircraft deliveries by
aircraft manufacturers to airlines and also expected production rate increases
of narrow-body aircraft compared to the second half of fiscal 2021. Partially
offsetting the OEM sales growth are wide-body aircraft production and delivery
slowdowns due to the COVID-19 pandemic adversely impacting international travel
and also due to Boeing's quality control issues with the 787 aircraft. The
decrease in defense sales is primarily attributable to supply chain-induced
delays in fulfilling orders at certain operating units. Acquisition and
divestiture sales decreased $51 million, primarily due to the divestitures
completed during fiscal 2021, partially offset by the impact of CAC's sales
being included in acquisition and divestiture sales through the first quarter of
fiscal 2022.

Net sales for the Non-aviation segment decreased by $4 million, a decrease of
4.9%, for the twenty-six week period ended April 2, 2022. The sales decrease
resulted primarily from the decrease in acquisition and divestiture sales of $5
million for the divestitures completed during fiscal 2021.

•EBITDA As Defined. EBITDA As Defined by segment for the twenty-six week periods
ended April 2, 2022 and April 3, 2021 were as follows (amounts in millions):

                                                               Twenty-Six Week Periods Ended
                                                        % of  Segment                                        % of  Segment
                              April 2, 2022               Net Sales                April 3, 2021               Net Sales                 Change              % Change
Power & Control              $         703                         51.8  %       $          613                         49.4  %       $      90                    14.7  %
Airframe                               499                         46.0  %                  385                         39.4  %             114                    29.6  %
Non-aviation                            28                         35.9  %                   31                         37.8  %              (3)                   (9.7) %
                             $       1,230                         48.8  %       $        1,029                         44.7  %       $     201                    19.5  %


Organic EBITDA As Defined represents EBITDA As Defined from existing businesses
owned by the Company as of April 2, 2022, excluding EBITDA As Defined from
acquisitions and divestitures. EBITDA As Defined from acquisitions and
divestitures represents EBITDA As Defined from acquired businesses for the
period up to one year subsequent to the respective acquisition date and from
businesses up to the date the respective divestiture was completed. Therefore,
beginning in the second quarter of fiscal 2022, CAC's EBITDA As Defined,
including the comparable thirteen week period in the prior year, is included in
the organic growth calculation (acquisition date was January 2021). No
acquisitions or divestitures occurred in the first half of fiscal 2022.

EBITDA As Defined for the Power & Control segment increased approximately $90
million, an increase of 14.7%, resulting from higher organic sales, particularly
in the commercial aftermarket and OEM channels. Also contributing to the
increase in EBITDA As Defined was the application of our three core value-driven
operating strategies and positive leverage on our fixed overhead costs spread
over a higher production volume despite the current inflationary environment for
labor and certain raw materials. The change in EBITDA As Defined for the Power &
Control segment from acquisitions and divestitures was immaterial for the
twenty-six week period ended April 2, 2022.

EBITDA As Defined for the Airframe segment increased approximately $114 million,
an increase of 29.6%, resulting primarily from higher organic sales,
particularly in the commercial aftermarket and OEM channels. Also contributing
to the increase in EBITDA As Defined was the application of our three core
value-driven operating strategies and positive leverage on our fixed overhead
costs spread over a higher production volume despite the current inflationary
environment for labor and certain raw materials. EBITDA As Defined for the
Airframe segment from acquisitions and divestitures decreased by $9 million,
primarily due to the impact on the comparable period from the divestitures
completed in fiscal year 2021, partially offset by the impact of CAC's sales
being included in acquisition and divestiture sales through the first quarter of
fiscal 2022.

EBITDA As Defined for the Non-aviation segment decreased approximately $3 million, a decrease of 9.7% to the comparable period from the prior year.


                                       38

--------------------------------------------------------------------------------

Table of Contents

Liquidity and Capital Resources



We have historically maintained a capital structure comprising a mix of equity
and debt financing. We vary our leverage both to optimize our equity return and
to pursue acquisitions. We expect to meet our current debt obligations as they
come due through internally generated funds from current levels of operations
and/or through refinancing in the debt markets prior to the maturity dates of
our debt.

The following tables present selected balance sheet, cash flow and other financial data relevant to the liquidity or capital resources of the Company for the periods specified below (amounts in millions):



                                  April 2, 2022       September 30, 2021
Selected Balance Sheet Data:
Cash and cash equivalents        $        4,216      $             4,787
Working capital                           5,263                    5,367
Total assets                             18,841                   19,315
Total debt (1)                           19,823                   19,998
TD Group stockholders' deficit           (2,899)                  (2,916)




(1)Includes debt issuance costs and original issue discount and premiums. Reference Note 10, "Debt," in the notes to the condensed consolidated financial statements included herein for additional information.

© Edgar Online, source Glimpses