Company: SPR
Filing Date: 2025-01-17
Form Type: 425
Source: 0001104659-25-004487
Chunk: 7

Company: Spirit AeroSystems Holdings, Inc.
Filing Date: 2025-01-17
Form: 425
Chunk 7
---
 “The Merger” under the heading “Spirit                         
 Unaudited Forecasted Financial Information,” beginning on page 85 of the Proxy Statement/Prospectus, is amended by modifying            
 the table under the heading “Summary of Spirit Unaudited Forecasted Financial Information” on page 88 of the Proxy Statement/Prospectus 
 to read in its entirety (including such heading) as follows:                                                                            |

<div align='center'>Summary of Spirit Unaudited Forecasted Financial Information (1)</div>

| (in millions)                                        
 Base Plan                                            |     | Last     
 Three    
 Quarters 
 of 2024  |       |   |     | 2025 |       |   |     | 2026 |       |   |     | 2027 |        |   |     | 2028 |        |   |
|:-----------------------------------------------------|:----|:---------|------:|:--|:----|:-----|------:|:--|:----|:-----|------:|:--|:----|:-----|-------:|:--|:----|:-----|-------:|:--|
| Net revenue                                          |     | $        | 5,475 |   |     | $    | 8,560 |   |     | $    | 9,547 |   |     | $    | 10,020 |   |     | $    | 10,020 |   |
| Adjusted EBITDA(2)(3)                                |     | $        |   250 |   |     | $    | 1,136 |   |     | $    |   933 |   |     | $    |    966 |   |     | $    |    993 |   |
| Adjusted EBITDA (excluding forward loss reversal)(3) |     | $        |   250 |   |     | $    |   899 |   |     | $    |   933 |   |     | $    |    966 |   |     | $    |    993 |   |
| Adjusted EBIT(3)(4)                                  |     | $        |    21 |   |     | $    |   598 |   |     | $    |   645 |   |     | $    |    697 |   |     | $    |    724 |   |
| Less: cash