Document


(in millions, except per share results)	Three Months Ended
		Q1 2026			Q1 2025(2)			Deltas
Net sales		$	1,100		$	908		21%
Operating margin		12.3		%	11.4		%	90 bps
Adjusted operating margin(1)		13.0		%	12.1		%	90 bps
Diluted net earnings per share		$	2.46		$	1.78		38%
Adjusted diluted net earnings per share(1)		$	2.63		$	1.92		37%
Net cash provided (used) by operating activities		$	(45)		$	(133)		$	88
Free cash flow(1)		$	(79)		$	(166)		$	87

(1) See the reconciliations of adjusted financial measures to the most directly comparable U.S. GAAP measures included in the financial statements herein for the periods ended January 3, 2026, and December 28, 2024. (2) As previously disclosed, amounts have been revised to reflect the correction of immaterial misstatements. See "Revision of Previously Issued Consolidated Financial Statements" section from our 2025 Form 10-K.

Sales in the first quarter of 2026 increased 21% to $1.1 billion. Space and Defense sales increased 31% to $324 million, driven by broad-based defense demand, with particular strength in missile controls and satellite components. Commercial Aircraft sales increased 23% to $268 million, driven by higher volume on major production programs, increased aftermarket activity associated with strong fleet utilization, and pricing. Military Aircraft sales increased 16% to $247 million, driven by a significant V-22 spares order and continued ramp-up activity on the MV-75 program. Industrial sales increased 14% to $261 million, driven by strong demand for data center cooling pumps, other industrial automation products, and enteral feeding and IV sets.

Operating margin in the first quarter of 2026 increased 90 basis points to 12.3%, compared to the first quarter of 2025. Space and Defense operating margin increased 160 basis points to 13.2%, driven by profitable sales growth, partially offset by investments in product development, business capture and charges associated with acquisition activity. Military Aircraft operating margin increased 30 basis points to 11.4%, driven primarily by a favorable sales mix. Commercial Aircraft operating margin decreased 120 basis points to 10.6%, driven by tariff pressure, partially mitigated by increased volume and pricing benefits. Industrial operating margin increased 270 basis points to 13.9%, reflecting benefits from business optimization and sales growth, partially pressured by tariffs.

Adjusted operating margin in the first quarter of 2026 increased 90 basis points to 13.0%, compared to the first quarter of 2025. The only segment with material adjustments in the first quarter of 2026 was Space and Defense, where adjusted operating margin increased 280 basis points to 14.8%, reflecting higher sales and incremental profit, partially offset by investments in product development and business capture.

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

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

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

The press release also includes certain financial information that is not presented in accordance with Generally Accepted Accounting Principles (“GAAP”), including, but not limited to, “Adjusted Operating Margin,” “Adjusted Diluted Net Earnings Per Share,” “Adjusted EBITDA,” “Free Cash Flow” and “Free Cash Flow Conversion.” While we believe that these non-GAAP financial measures may be useful in evaluating our financial condition and results of operations, this information should be considered supplemental and is not a substitute for financial information prepared in accordance with GAAP. Adjustments to operating profit and margin and net earnings per share have included restructuring charges; acquisition- and integration-related costs; gains or losses on investments; asset impairments; litigation and regulatory matters; discrete tax items; changes in the fair value of contingent consideration; foreign exchange gains or losses; and other non-recurring or non-cash items. Reconciliations of the non-GAAP measures to the most directly comparable GAAP measures can be found in the accompanying materials.

The press release also includes certain forward-looking non-GAAP financial guidance, including, but not limited to, “Adjusted Diluted Net Earnings per Share” and “Adjusted Operating Profit.” The Company is unable to provide a reconciliation of such forward-looking non-GAAP guidance to the most directly comparable GAAP measures without unreasonable effort because certain items that are material to the comparable GAAP measures are not available and cannot be estimated with reasonable certainty. These items are dependent on future events that are difficult to predict and outside the Company’s control. These items may include, but are not limited to, restructuring charges; acquisition- and integration-related costs; gains or losses on investments; asset impairments; litigation and regulatory matters; discrete tax items; changes in the fair value of contingent consideration; foreign exchange gains or losses; and other non-recurring or non-cash items. The timing and amount of these items may vary significantly from period to period and could have a material impact on the Company’s GAAP results, including, but not limited to, “Diluted Net Earnings per Share” and “Operating Profit.”


	Three Months Ended
		January 3, 2026		December 28, 2024
Net sales		$	1,100,346	$	907,882
Cost of sales		806,106		662,804

Gross profit		294,240		245,078
Research and development		24,634		23,605
Selling, general and administrative		148,959		128,137
Interest		17,195		16,248

Restructuring		1,451		3,784




Other		787		(1,131)
Earnings before income taxes		101,214		74,435
Income taxes		22,363		16,909
Net earnings		$	78,851	$	57,526



Net earnings per share
Basic		$	2.49	$	1.80
Diluted		$	2.46	$	1.78

Weighted average common shares outstanding
Basic		31,679,982		31,971,462
Diluted		32,045,389		32,407,293


	Three Months Ended
		January 3, 2026			December 28, 2024
Net Earnings as Reported		$	78,851		$	57,526
Adjustments to Net Earnings:
Program terminations(1)		1,324			—
Simplification initiatives(2)		1,989			6,056


Acquisition and integration(3)		3,606			—
Other charges(4)		133			—
Tax effect of adjustments		(1,710)			(1,512)

Net Earnings as Adjusted		$	84,193		$	62,070

Diluted Net Earnings Per Share
As Reported		$	2.46		$	1.78
As Adjusted		$	2.63		$	1.92

Effective Income Tax Rate
As Reported		22.1		%	22.7		%
As Adjusted		22.2		%	22.9		%
The diluted net earnings per share associated with the adjustments in the table above may not reconcile when totaled due to rounding. (1) Charges include costs related to the termination of significant development, production, or support programs, such as write-off and impairments of inventory and long-lived assets, contract termination costs, and other charges. (2) Charges include costs related to footprint rationalization, portfolio shaping and legal entity re-organization activities, such as facility closure costs, employee severance and retention costs, write-off and impairments of inventory and long-lived assets, and other charges. (3) Charges include acquisition related activity, such as amortization of inventory fair value step-up and professional services fees. Charges also include costs related to integrating the businesses, such as employee severance and retention costs, professional services fees, legal entity and facility rationalization costs and other related charges. (4) Other charges include business interruptions from natural causes, litigation matters, and other items that are not part of normal operations.


	Three Months Ended
		January 3, 2026			December 28, 2024
Net sales:
Space and Defense		$	324,278		$	247,784
Military Aircraft		247,411			213,420
Commercial Aircraft		267,843			218,490
Industrial		260,814			228,188
Net sales		$	1,100,346		$	907,882
Operating profit:
Space and Defense		$	42,770		$	28,780
		13.2		%	11.6		%
Military Aircraft		28,128			23,609
		11.4		%	11.1		%
Commercial Aircraft		28,414			25,767
		10.6		%	11.8		%
Industrial		36,134			25,448
		13.9		%	11.2		%
Total operating profit		135,446			103,604
		12.3		%	11.4		%
Deductions from operating profit:
Interest expense		17,195			16,248
Equity-based compensation expense		4,955			4,325

Non-service pension expense		1,130			1,946
Corporate and other expenses, net		10,952			6,650
Earnings before income taxes		$	101,214		$	74,435


	Three Months Ended
		January 3, 2026			December 28, 2024
Space and Defense operating profit - as reported		$	42,770		$	28,780
Simplification initiatives		1,323			930


Acquisition and integration		3,606			—
Other charges		133			—
Space and Defense operating profit - as adjusted		$	47,832		$	29,710
		14.8		%	12.0		%

Military Aircraft operating profit - as reported		$	28,128		$	23,609
Program terminations		1,324			—
Simplification initiatives		—			591



Military Aircraft operating profit - as adjusted		$	29,452		$	24,200
		11.9		%	11.3		%






Commercial Aircraft operating profit - as reported and adjusted		$	28,414		$	25,767
		10.6		%	11.8		%

Industrial operating profit - as reported		$	36,134		$	25,448

Simplification initiatives		666			4,535




Industrial operating profit - as adjusted		$	36,800		$	29,983
		14.1		%	13.1		%

Total operating profit - as adjusted		$	142,498		$	109,660
		13.0		%	12.1		%


	January 3, 2026		September 27, 2025
ASSETS
Current assets
Cash and cash equivalents	$	73,359	$	62,013
Restricted cash	435		200
Receivables, net	554,295		506,768
Unbilled receivables	817,605		744,352
Inventories, net	915,691		914,302
Prepaid expenses and other current assets	88,910		142,345
Total current assets	2,450,295		2,369,980
Property, plant and equipment, net	1,043,003		1,019,906
Operating lease right-of-use assets	57,586		52,799
Goodwill	877,058		842,313
Intangible assets, net	63,558		66,101
Deferred income taxes	6,700		22,459
Other assets	53,693		52,497
Total assets	$	4,551,893	$	4,426,055
LIABILITIES AND SHAREHOLDERS’ EQUITY
Current liabilities

Current installments of long-term debt	$	4,688	$	1,563
Accounts payable	295,203		318,402
Accrued compensation	61,690		106,040
Contract advances and progress billings	410,447		372,988

Accrued liabilities and other	280,606		320,075
Total current liabilities	1,052,634		1,119,068
Long-term debt, excluding current installments	1,052,312		944,123
Long-term pension and retirement obligations	156,083		157,218
Deferred income taxes	33,025		32,600
Other long-term liabilities	192,039		180,491
Total liabilities	2,486,093		2,433,500


Shareholders’ equity
Common stock - Class A	43,864		43,864
Common stock - Class B	7,416		7,416
Additional paid-in capital	920,181		839,328
Retained earnings	2,904,206		2,834,548
Treasury shares	(1,241,614)		(1,209,200)
Stock Employee Compensation Trust	(214,872)		(195,491)
Supplemental Retirement Plan Trust	(201,585)		(170,191)
Accumulated other comprehensive loss	(151,796)		(157,719)
Total shareholders’ equity	2,065,800		1,992,555


Total liabilities and shareholders’ equity	$	4,551,893	$	4,426,055


	Three Months Ended
	January 3, 2026		December 28, 2024
CASH FLOWS FROM OPERATING ACTIVITIES
Net earnings	$	78,851	$	57,526
Adjustments to reconcile net earnings to net cash provided (used) by operating activities:
Depreciation	24,885		22,429
Amortization	2,713		2,323
Deferred income taxes	15,602		(4,261)
Equity-based compensation expense	4,955		4,325





Other	217		1,401
Changes in assets and liabilities providing (using) cash:
Receivables	(46,404)		(63,037)
Unbilled receivables	(60,291)		(36,140)
Inventories	7,095		(48,612)
Accounts payable	(26,583)		(22,973)
Contract advances and progress billings	28,114		(4,043)
Accrued expenses	(54,463)		(27,301)
Accrued income taxes	(12,866)		(6,652)
Net pension and post retirement liabilities	871		636
Other assets and liabilities	(7,464)		(8,531)
Net cash provided (used) by operating activities	(44,768)		(132,910)
CASH FLOWS FROM INVESTING ACTIVITIES

Purchase of property, plant and equipment	(34,380)		(32,778)
Net proceeds from businesses sold	—		13,487
Net proceeds from buildings sold	3,065		—
Other investing transactions	(156)		169
Net cash provided (used) by investing activities	(31,471)		(19,122)
CASH FLOWS FROM FINANCING ACTIVITIES

Proceeds from revolving lines of credit	372,900		426,500
Payments on revolving lines of credit	(261,900)		(197,000)





Payments on finance lease obligations	(4,308)		(2,119)
Payment of dividends	(9,193)		(8,961)
Proceeds from sale of treasury stock	8,090		—
Purchase of outstanding shares for treasury	(37,847)		(55,692)
Proceeds from sale of stock held by SECT	27,233		9,665
Purchase of stock held by SECT	(6,914)		(8,087)



Other financing transactions	(339)		(439)
Net cash provided (used) by financing activities	87,722		163,867
Effect of exchange rate changes on cash	98		(2,564)
Increase (decrease) in cash, cash equivalents and restricted cash	11,581		9,271
Cash, cash equivalents and restricted cash at beginning of year	62,213		64,537
Cash, cash equivalents and restricted cash at end of period	$	73,794	$	73,808

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




	FY 2026 Guidance
	Current			Previous
Net sales (in billions)	$	4.3		$	4.2

Adjusted operating margin	13.4		%	13.4		%

Adjusted diluted net earnings per share(1)	$	10.20		$	10.00
Free cash flow conversion	60		%	60		%

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


Moog Inc.
CONSOLIDATED STATEMENTS OF EARNINGS (UNAUDITED)
(dollars in thousands, except per share data)


Moog Inc.
RECONCILIATION TO ADJUSTED NET EARNINGS, ADJUSTED DILUTED NET EARNINGS PER SHARE AND ADJUSTED EFFECTIVE TAX RATE (UNAUDITED)
(dollars in thousands)


Moog Inc.
CONSOLIDATED SALES AND OPERATING PROFIT (UNAUDITED)
(dollars in thousands)


Moog Inc.
RECONCILIATION TO ADJUSTED OPERATING PROFIT AND MARGINS (UNAUDITED)
(dollars in thousands)


Moog Inc.
CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(dollars in thousands)


Moog Inc.
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(dollars in thousands)


Moog Inc.
RECONCILIATION OF NET CASH PROVIDED (USED) BY OPERATING ACTIVITIES TO FREE CASH FLOW (UNAUDITED)
(dollars in thousands)


Release Date:			January 30, 2026
			IMMEDIATE