Press Release
L-3 Announces Second Quarter 2012 Results
-
Diluted earnings per share of
$2.08 -
Net sales of
$3.6 billion -
Net cash from operating activities of
$271 million -
Funded orders increased 4% to
$3.9 billion , funded backlog of$11.7 billion -
Updated L-3 (excluding
Engility ) 2012 financial guidance
L-3’s second quarter results include the
“Overall, we had a good second quarter, underscored by strong orders and
solid EPS and cash flow. Sales performance reflected the challenging
U.S. defense budget environment. C3ISR sales grew by 4%,
while sales in our other segments declined due to overseas U.S. troop
drawdowns and budget pressures, most pronounced in Government Services,”
said
“With the spin-off of
“In this climate of uncertainty, we continue to seek out opportunities
in growth areas, including ISR, EO/IR (
Key contract wins for the quarter included: (1) 10 new C-27J aircraft
for the Commonwealth of
-
The U.S. Army Aviation and Missile Life Cycle Management Command
(
AMCOM ) contract for rotary-wing aircraft maintenance and logistics support atFort Rucker, Alabama , which is a re-competition win, includes a one-year base period and four one-year options, with an estimated contract value of$1.98 billion . L-3 will provide maintenance, logistics and other related sustainment support for over 600 helicopters used by the U.S. Army Aviation Center of Excellence and the U.S. Air Force Air Education Training Command; -
The
U.S. Navy contract to design and construct the ship-to-shore connector (SSC) craft as a member of theTextron -led consortium; -
Prime contractor position on the new
$300M U.S. Air Force Research Lab multi-award indefinite delivery/indefinite quantity (IDIQ) contract for Agile Cyber Technology (ACT), which will be used for cyber research and solutions including development, prototyping and sustainment of innovative capabilities in support of cyber superiority; and -
Prime contractor position on the
$5.6B Solutions for Intelligence II (SIA II) multi-award IDIQ contract, which is a re-competition win, that entails providing professional support services to the intelligence analysis mission, warfighters, defense planners and defense and national security policymakers.
Mr. Strianese continued, “We remain committed to shareholder value,
deploying capital and free cash flow to enhance our operations and
return cash to our shareholders. During the quarter, we repurchased
L-3 (Including Engility) Consolidated Results
| Second Quarter Ended | First Half Ended | ||||||||||||||||||||||||||||||
| ($ in millions, except per share data) |
June 29, |
July 1, |
Increase/ |
June 29, |
July 1, |
Increase/ |
|||||||||||||||||||||||||
| Net sales |
$ |
3,558 |
$ | 3,766 | (6 | )% |
$ |
7,146 |
$ | 7,367 | (3 | )% | |||||||||||||||||||
| Operating income | $ | 367 | $ | 404 | (9 | )% | $ | 724 | $ | 794 | (9 | )% | |||||||||||||||||||
| Engility spin-off transaction expenses | 7 |
|
- |
nm | 13 |
|
- |
nm | |||||||||||||||||||||||
| Segment operating income | $ | 374 | $ | 404 | (7 | )% | $ | 737 | $ | 794 | (7 | )% | |||||||||||||||||||
| Operating margin | 10.3 | % | 10.7 | % | (40) bpts | 10.1 | % | 10.8 | % | (70) bpts | |||||||||||||||||||||
| Segment operating margin | 10.5 | % | 10.7 | % | (20) bpts | 10.3 | % | 10.8 | % | (50) bpts | |||||||||||||||||||||
| Net interest expense and other income | $ | 49 | $ | 51 | (4 | )% | $ | 97 | $ | 112 | (13 | )% | |||||||||||||||||||
|
Debt retirement charge |
$ |
- |
$ |
- |
(0 | )% |
$ |
- |
$ | 18 | nm | ||||||||||||||||||||
| Effective income tax rate | 34.6 | % | 30.3 | % | 430 bpts | 34.4 | % | 31.8 | % | 260 bpts | |||||||||||||||||||||
| Net income attributable to L-3 | $ | 205 | $ | 243 | (16 | )% | $ | 406 | $ | 447 | (9 | )% | |||||||||||||||||||
|
Diluted weighted average common shares outstanding |
98.5 | 107.2 | (8 | )% | 99.4 | 108.4 | (8 | )% | |||||||||||||||||||||||
| Diluted EPS | $ | 2.08 | $ | 2.26 | (8 | )% | $ | 4.08 | $ | 4.11 | (1 | ) % | |||||||||||||||||||
| nm – not meaningful | |||||||||||||||||||||||||||||||
Second Quarter Results of Operations: For the 2012 second
quarter, consolidated net sales of
| (1) Net sales from acquired businesses are comprised of (i) net sales from business acquisitions that are included in L-3’s actual results for less than 12 months, less (ii) net sales from business divestitures that are included in L-3’s actual results for the 12 months prior to the divestitures. | ||||||||||||
Operating income for the 2012 second quarter decreased by
Segment operating income for the 2012 second quarter decreased by
Net interest expense and other income decreased by
The effective tax rate for the 2012 second quarter increased by 430
basis points compared to the same period last year, primarily due to:
(1) the 2011 second quarter tax benefit of
Net income attributable to L-3 in the 2012 second quarter decreased 16%
to
First Half Results of Operations: For the first half ended
Operating income for the 2012 first half decreased by
Segment operating income for the 2012 first half decreased by
Net interest expense and other income decreased by
The effective tax rate for the 2012 first half increased by 260 basis points compared to the same period last year due to trends similar to the 2012 second quarter.
Net income attributable to L-3 in the 2012 first half decreased 9% to
Orders: Funded orders for the 2012 second quarter increased 4% to
Cash flow: Net cash from operating activities was
Cash returned to shareholders: The table below summarizes the cash returned to shareholders during the 2012 first half compared to the 2011 first half.
| First Half Ended | |||||||||
| ($ in millions) |
June 29, |
July 1, |
|||||||
| Net cash from operating activities | $ | 408 | $ | 519 | |||||
| Less: Capital expenditures, net of dispositions | 75 | 77 | |||||||
| Free cash flow(1) | $ | 333 | $ | 442 | |||||
| Dividends paid | $ | 98 | $ | 97 | |||||
| Common stock repurchases | 315 | 429 | |||||||
| Cash returned to shareholders | $ | 413 | $ | 526 | |||||
| Percent of free cash flow returned to shareholders | 124 | % | 119 | % | |||||
|
|
|||||||||
|
(1) Free cash flow is defined as net cash from operating activities less net capital expenditures (capital expenditures less cash proceeds from dispositions of property, plant and equipment). Free cash flow represents cash generated after paying for interest on borrowings, income taxes, pension benefit contributions, capital expenditures and changes in working capital, but before repaying principal amount of outstanding debt, paying cash dividends on common stock, repurchasing shares of our common stock, investing cash to acquire businesses, and making other strategic investments. Thus, a key assumption underlying free cash flow is that the company will be able to refinance its existing debt. Because of this assumption, free cash flow is not a measure that should be relied upon to represent the residual cash flow available for discretionary expenditures. |
|||||||||
Reportable Segment Results
C3ISR
| Second Quarter Ended | First Half Ended | |||||||||||||||||||||||||||
| ($ in millions) |
June 29, |
July 1, |
Increase/ |
June 29, |
July 1, |
Increase/ |
||||||||||||||||||||||
| Net sales | $ | 862.1 | $ | 825.5 | 4 | % | $ | 1,748.2 | $ | 1,591.8 | 10 | % | ||||||||||||||||
| Operating income | $ | 87.3 | $ | 94.5 | (8 | )% | $ | 180.8 | $ | 186.9 | (3 | )% | ||||||||||||||||
| Operating margin | 10.1 | % | 11.4 | % | (130) bpts | 10.3 | % | 11.7 | % | (140) bpts | ||||||||||||||||||
Second Quarter: C3ISR net sales for the 2012 second
quarter increased by
C3ISR operating income for the 2012 second quarter decreased
by
First Half: C3ISR net sales for the 2012 first half
increased by
C3ISR operating income for the 2012 first half decreased by
| Second Quarter Ended | First Half Ended | |||||||||||||||||||||||||||
| ($ in millions) |
June 29, |
July 1, |
Decrease |
June 29, |
July 1, |
Decrease | ||||||||||||||||||||||
| Net sales | $ | 1,352.4 | $ | 1,391.6 | (3 | )% | $ | 2,665.0 | $ | 2,687.0 | (1 | )% | ||||||||||||||||
| Operating income | $ | 172.5 | $ | 183.4 | (6 | )% | $ | 326.0 | $ | 343.6 | (5 | )% | ||||||||||||||||
| Operating margin | 12.8 | % | 13.2 | % | (40) bpts | 12.2 | % | 12.8 | % | (60) bpts | ||||||||||||||||||
Second Quarter:
First Half:
AM&M
| Second Quarter Ended | First Half Ended | |||||||||||||||||||||||||||
| ($ in millions) |
June 29, |
July 1, |
Decrease |
June 29, |
July 1, |
Decrease | ||||||||||||||||||||||
| Net sales | $ | 591.6 | $ | 609.8 | (3 | )% | $ | 1,205.6 | $ | 1,202.7 |
- |
% |
||||||||||||||||
| Operating income | $ | 52.1 | $ | 56.0 | (7 | )% | $ | 115.2 | $ | 122.0 |
(6) |
% |
||||||||||||||||
| Operating margin | 8.8 | % | 9.2 | % | (40)bpts | 9.6 | % | 10.1 | % | (50)bpts | ||||||||||||||||||
Second Quarter: AM&M net sales for the 2012 second quarter
decreased by
AM&M operating income for the 2012 second quarter decreased by
First Half: AM&M net sales for the 2012 first half increased by
AM&M operating income for the 2012 first half decreased by
Government Services
| Second Quarter Ended(1) | First Half Ended(1) | |||||||||||||||||||||||||
| ($ in millions) |
June 29, |
July 1, |
Increase/ |
June 29, |
July 1, |
Decrease | ||||||||||||||||||||
| Net sales | $ | 752.6 | $ | 938.3 | (20 | )% | $ | 1,527.7 | $ | 1,885.1 | (19 | )% | ||||||||||||||
| Operating income | $ | 62.0 | $ | 70.4 | (12 | )% | $ | 114.8 | $ | 141.4 | (19 | )% | ||||||||||||||
| Operating margin | 8.2 | % | 7.5 | % | 70 bpts | 7.5 | % | 7.5 | % |
- bpts |
||||||||||||||||
|
|
||||||||||||||||||||||||||
| (1) Government Services segment results include the Engility business spun-off on July 17, 2012. L-3 will report Engility as discontinued operations beginning with its 2012 third quarter, along with all prior comparative periods. | ||||||||||||||||||||||||||
Second Quarter: Government Services net sales for the 2012 second
quarter decreased by
Government Services operating income for the 2012 second quarter
decreased by
Excluding the results of the
First Half: Government Services net sales for the 2012 first half
decreased by
Government Services operating income for the 2012 first half decreased
by
Excluding the results of the
Financial Guidance
L-3 provided consolidated financial guidance on
| Consolidated L-3 (Excluding Engility) 2012 Financial Guidance | ||||||
| ($ in millions, except per share data) | ||||||
| Current(1) | ||||||
| Net sales | $12,950 to $13,150 | |||||
| Operating margin | 10.3 | % | ||||
| Net interest expense and other income(2) | $ | 177 | ||||
| Debt retirement charge | $ | 8 | ||||
| Effective tax rate | 34.4 | % | ||||
| Diluted EPS from continuing operations | $7.70 to $ 7.85 | |||||
| Net cash from operating activities | $ | 1,240 | ||||
| Less: Capital expenditures, net of dispositions of property, plant and equipment | 195 | |||||
| Free cash flow | $ | 1,045 | ||||
|
(1) Unchanged from 2012 Consolidated Financial Guidance provided on June 26, 2012 for L-3 (excluding Engility). |
||||||
|
(2) Excludes $14 million of interest expense that will be allocated to discontinued operations. |
||||||
|
Segment 2012 Financial Guidance |
|||||
| ($ in millions) | |||||
| Current |
Prior |
||||
|
Net Sales: |
|||||
| C3ISR | $3,500 to $3,600 | $3,500 to $3,600 | |||
| Electronic Systems | $5,650 to $5,750 | $5,650 to $5,750 | |||
| AM&M | $2,400 to $2,500 | $2,400 to $2,500 | |||
| National Security Solutions (1) | $1,300 to $1,400 | n.a. | |||
|
Operating Margins: |
|||||
| C3ISR | 10.2% to 10.4% | 10.6% to 10.8% | |||
| Electronic Systems | 12.1% to 12.3% | 12.0% to 12.2% | |||
| AM&M | 8.5% to 8.7% | 8.5% to 8.7% | |||
| National Security Solutions (1) | 6.6% to 6.8% | n.a. | |||
| (1) Upon the completion of the spin-off of Engility, L-3 renamed the Government Services segment National Security Solutions, which is comprised of L-3’s cyber security, intelligence, enterprise IT and security solutions businesses. The prior financial guidance for this segment is therefore not applicable. | |||||
L-3 completed the spin-off of the
Additional financial information regarding the 2012 second quarter
results and the 2012 updated financial guidance, excluding the
Conference Call
In conjunction with this release, L-3 will host a conference call today,
Listeners may access the conference call live over the Internet at the company’s website at: http://www.L-3com.com.
Please allow fifteen minutes prior to the call to visit our website to download and install any necessary audio software. The archived version of the call may be accessed at our website or by dialing (888) 286-8010 (passcode: 83531038), beginning approximately two hours after the call ends and will be available until the company’s next quarterly earnings release.
Headquartered in
To learn more about L-3, please visit the company’s website at www.L-3com.com. L-3 uses its website as a channel of distribution of material company information. Financial and other material information regarding L-3 is routinely posted on the company’s website and is readily accessible.
Forward-Looking Statements
Certain of the matters discussed in this release, including information
regarding the company’s 2012 financial outlook that are predictive in
nature, that depend upon or refer to events or conditions or that
include words such as ‘‘expects,’’ ‘‘anticipates,’’ ‘‘intends,’’
‘‘plans,’’ ‘‘believes,’’ ‘‘estimates,’’ and similar expressions
constitute forward-looking statements. Although we believe that these
statements are based upon reasonable assumptions, including projections
of total sales growth, sales growth from business acquisitions, organic
sales growth, consolidated operating margins, total segment operating
margins, interest expense, earnings, cash flow, research and development
costs, working capital, capital expenditures and other projections, they
are subject to several risks and uncertainties, and therefore, we can
give no assurance that these statements will be achieved. Such
statements will also be influenced by factors which include, among other
things: our ability to achieve anticipated benefits from the spin-off of
For a discussion of these and other risks and uncertainties that could
impair our results of operations or financial condition, see ‘‘Part I —
Item 1A — Risk Factors’’ and Note 19 to our audited consolidated
financial statements, included in our Annual Report on Form 10-K for the
year ended
Our forward-looking statements are not guarantees of future performance and the actual results or developments may differ materially from the expectations expressed in the forward-looking statements. As for the forward-looking statements that relate to future financial results and other projections, actual results will be different due to the inherent uncertainties of estimates, forecasts and projections and may be better or worse than projected and such differences could be material. Given these uncertainties, you should not place any reliance on these forward-looking statements. These forward-looking statements also represent our estimates and assumptions only as of the date that they were made. We expressly disclaim a duty to provide updates to these forward-looking statements, and the estimates and assumptions associated with them, after the date of this release to reflect events or changes in circumstances or changes in expectations or the occurrence of anticipated events.
|
Table A |
||||||||||||||||||||||
| L-3 COMMUNICATIONS HOLDINGS, INC. | ||||||||||||||||||||||
| UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||||||||||
| (in millions, except per share data) | ||||||||||||||||||||||
|
Second Quarter Ended(a) |
|
First Half Ended | ||||||||||||||||||||
|
June 29, |
July 1, |
June 29, |
July 1, |
|||||||||||||||||||
| Net sales | $ |
3,558 |
|
$ |
3,766 |
|
$ |
7,146 |
|
$ |
7,367 |
|
||||||||||
| Cost of sales | 3,184 | 3,362 | 6,409 | 6,573 | ||||||||||||||||||
| Engility spin-off transaction expenses | 7 |
- |
13 |
- |
||||||||||||||||||
| Operating income | 367 | 404 | 724 | 794 | ||||||||||||||||||
| Interest and other income, net | 3 | 5 | 7 | 7 | ||||||||||||||||||
| Interest expense | 52 | 56 | 104 | 119 | ||||||||||||||||||
| Debt retirement charge |
- |
- |
|
- |
18 | |||||||||||||||||
| Income before income taxes | 318 | 353 | 627 | 664 | ||||||||||||||||||
| Provision for income taxes | 110 | 107 | 216 | 211 | ||||||||||||||||||
| Net income | $ | 208 | $ | 246 | $ | 411 | $ | 453 | ||||||||||||||
| Less: Net income attributable to noncontrolling interests | 3 | 3 | 5 | 6 | ||||||||||||||||||
| Net income attributable to L-3 | $ | 205 | $ | 243 | $ | 406 | $ | 447 | ||||||||||||||
| Less: Net income allocable to participating securities |
- |
1 |
- |
2 | ||||||||||||||||||
| Net income allocable to L-3 Holdings’ common shareholders | $ | 205 | $ | 242 | $ | 406 | $ | 445 | ||||||||||||||
| Earnings per share allocable to L-3 Holdings’ common shareholders: | ||||||||||||||||||||||
| Basic | $ | 2.11 | $ | 2.28 | $ | 4.14 | $ | 4.15 | ||||||||||||||
| Diluted | $ | 2.08 | $ | 2.26 | $ | 4.08 | $ | 4.11 | ||||||||||||||
| L-3 Holdings’ weighted average common shares outstanding: | ||||||||||||||||||||||
| Basic | 97.2 | 106.1 | 98.1 | 107.3 | ||||||||||||||||||
| Diluted | 98.5 | 107.2 | 99.4 | 108.4 | ||||||||||||||||||
| (a) It is the company’s established practice to close its books for the quarters ending March, June and September on the Friday nearest to the end of the calendar quarter. The interim financial statements and tables of financial information included herein have been prepared and are labeled based on that convention. The company closes its annual books on December 31 regardless of what day it falls on. | ||||||||||||||||||||||
|
Table B |
|||||||||||||||||||||
| L-3 COMMUNICATIONS HOLDINGS, INC. | |||||||||||||||||||||
| UNAUDITED SELECT FINANCIAL DATA | |||||||||||||||||||||
| (in millions) | |||||||||||||||||||||
| Second Quarter Ended | First Half Ended | ||||||||||||||||||||
|
June 29, |
July 1, |
June 29, |
July 1, |
||||||||||||||||||
|
Segment Operating Data |
|||||||||||||||||||||
| Net Sales: | |||||||||||||||||||||
| C3ISR | $ | 862.1 | $ | 825.5 | $ | 1,748.2 | $ | 1,591.8 | |||||||||||||
| Electronic Systems | 1,352.4 | 1,391.6 | 2,665.0 | 2,687.0 | |||||||||||||||||
| AM&M | 591.6 | 609.8 | 1,205.6 | 1,202.7 | |||||||||||||||||
| Government Services | 752.6 | 938.3 | 1,527.7 | 1,885.1 | |||||||||||||||||
| Total | $ | 3,558.7 | $ | 3,765.2 | $ | 7,146.5 | $ | 7,366.6 | |||||||||||||
| Operating income: | |||||||||||||||||||||
| C3ISR | $ | 87.3 | $ | 94.5 | $ | 180.8 | $ | 186.9 | |||||||||||||
| Electronic Systems | 172.5 | 183.4 | 326.0 | 343.6 | |||||||||||||||||
| AM&M | 52.1 | 56.0 | 115.2 | 122.0 | |||||||||||||||||
| Government Services | 62.0 | 70.4 | 114.8 | 141.4 | |||||||||||||||||
| Total | $ | 373.9 | $ | 404.3 | $ | 736.8 | $ | 793.9 | |||||||||||||
| Operating margin: | |||||||||||||||||||||
| C3ISR | 10.1 | % | 11.4 | % | 10.3 | % | 11.7 | % | |||||||||||||
| Electronic Systems | 12.8 | % | 13.2 | % | 12.2 | % | 12.8 | % | |||||||||||||
| AM&M | 8.8 | % | 9.2 | % | 9.6 | % | 10.1 | % | |||||||||||||
| Government Services | 8.2 | % | 7.5 | % | 7.5 | % | 7.5 | % | |||||||||||||
| Total | 10.5 | % | 10.7 | % | 10.3 | % | 10.8 | % | |||||||||||||
| Depreciation and amortization: | |||||||||||||||||||||
| C3ISR | $ | 11.4 | $ | 10.6 | $ | 22.9 | $ | 21.5 | |||||||||||||
| Electronic Systems | 35.5 | 39.0 | 71.7 | 75.1 | |||||||||||||||||
| AM&M | 5.9 | 4.7 | 10.7 | 9.0 | |||||||||||||||||
| Government Services | 6.9 | 8.8 | 13.6 | 17.1 | |||||||||||||||||
| Total | $ | 59.7 | $ | 63.1 | $ | 118.9 | $ | 122.7 | |||||||||||||
|
Funded order data: |
|||||||||||||||||||||
| C3ISR | $ | 934 | $ | 983 | $ | 1,687 | $ | 1,756 | |||||||||||||
| Electronic Systems | 1,410 | 1,315 | 2,884 | 2,444 | |||||||||||||||||
| AM&M | 852 | 651 | 1,855 | 1,269 | |||||||||||||||||
| Government Services | 720 | 816 | 1,585 | 1,657 | |||||||||||||||||
| Total | $ | 3,916 | $ | 3,765 | $ | 8,011 | $ | 7,126 | |||||||||||||
| June 29, | Dec. 31, | ||||||||||||||||||||
| 2012 | 2011 | ||||||||||||||||||||
|
Period end data: |
|||||||||||||||||||||
| Funded backlog | $ | 11,698 | $ | 10,695 | |||||||||||||||||
|
Table C |
||||||||||
| L-3 COMMUNICATIONS HOLDINGS, INC. | ||||||||||
| UNAUDITED PRELIMINARY CONDENSED CONSOLIDATED | ||||||||||
| BALANCE SHEETS | ||||||||||
| (in millions) | ||||||||||
|
June 29, |
Dec. 31, |
|||||||||
| ASSETS | ||||||||||
| Cash and cash equivalents | $ | 481 | $ | 764 | ||||||
| Billed receivables, net | 1,255 | 1,240 | ||||||||
| Contracts in process | 2,908 | 2,629 | ||||||||
| Inventories | 383 | 317 | ||||||||
| Deferred income taxes | 97 | 99 | ||||||||
| Other current assets | 163 | 195 | ||||||||
| Total current assets | 5,287 | 5,244 | ||||||||
| Property, plant and equipment, net | 977 | 934 | ||||||||
| Goodwill | 8,828 | 8,697 | ||||||||
| Identifiable intangible assets | 414 | 410 | ||||||||
| Deferred debt issue costs | 35 | 33 | ||||||||
| Other assets | 184 | 179 | ||||||||
| Total assets | $ | 15,725 | $ | 15,497 | ||||||
| LIABILITIES AND EQUITY | ||||||||||
| Accounts payable, trade | $ | 620 | $ | 432 | ||||||
| Accrued employment costs | 630 | 631 | ||||||||
| Accrued expenses | 470 | 616 | ||||||||
| Advance payments and billings in excess of costs incurred | 587 | 564 | ||||||||
| Income taxes | 23 | 40 | ||||||||
| Other current liabilities | 391 | 407 | ||||||||
| Total current liabilities | 2,721 | 2,690 | ||||||||
| Pension and postretirement benefits | 1,108 | 1,137 | ||||||||
| Deferred income taxes | 437 | 385 | ||||||||
| Other liabilities | 473 | 436 | ||||||||
| Long-term debt | 4,126 | 4,125 | ||||||||
| Total liabilities | 8,865 | 8,773 | ||||||||
| Shareholders’ equity | 6,771 | 6,635 | ||||||||
| Noncontrolling interests | 89 | 89 | ||||||||
| Total equity | 6,860 | 6,724 | ||||||||
| Total liabilities and equity | $ | 15,725 | $ | 15,497 | ||||||
|
Table D |
||||||||||||
| L-3 COMMUNICATIONS HOLDINGS, INC. | ||||||||||||
| UNAUDITED PRELIMINARY CONDENSED CONSOLIDATED | ||||||||||||
| STATEMENTS OF CASH FLOWS | ||||||||||||
| (in millions) | ||||||||||||
| First Half Ended | ||||||||||||
|
June 29, |
July 1, |
|||||||||||
|
Operating activities |
||||||||||||
| Net income | $ | 411 | $ | 453 | ||||||||
| Depreciation of property, plant and equipment | 87 | 88 | ||||||||||
| Amortization of intangibles and other assets | 32 | 35 | ||||||||||
| Deferred income tax provision | 40 | 56 | ||||||||||
| Stock-based employee compensation expense | 33 | 34 | ||||||||||
| Contributions to employee savings plans in L-3 Holdings’ common stock | 75 | 78 | ||||||||||
| Amortization of pension and postretirement benefit plans net loss and prior service cost | 34 | 26 | ||||||||||
| Amortization of bond discounts (included in interest expense) | 1 | 3 | ||||||||||
| Amortization of deferred debt issue costs (included in interest expense) | 3 | 5 | ||||||||||
| Other non-cash items | 3 | 2 | ||||||||||
| Changes in operating assets and liabilities, excluding acquired and divested amounts: | ||||||||||||
| Billed receivables | 4 | 67 | ||||||||||
| Contracts in process | (237 | ) | (182 | ) | ||||||||
| Inventories | (68 | ) | (41 | ) | ||||||||
| Accounts payable, trade | 172 | 42 | ||||||||||
| Accrued employment costs | (6 | ) | (32 | ) | ||||||||
| Accrued expenses | (156 | ) | 9 | |||||||||
| Advance payments and billings in excess of costs incurred | 7 | (26 | ) | |||||||||
| Income taxes | 24 | (17 | ) | |||||||||
| Excess income tax benefits related to share-based payment arrangements | (1 | ) | (2 | ) | ||||||||
| Other current liabilities | (29 | ) | (18 | ) | ||||||||
| Pension and postretirement benefits | (34 | ) | (35 | ) | ||||||||
| All other operating activities | 13 | (26 | ) | |||||||||
| Net cash from operating activities | 408 | 519 | ||||||||||
|
Investing activities |
||||||||||||
| Business acquisitions, net of cash acquired | (216 | ) | (15 | ) | ||||||||
| Capital expenditures | (76 | ) | (78 | ) | ||||||||
| Dispositions of property, plant and equipment | 1 | 1 | ||||||||||
| Other | (4 | ) | 3 | |||||||||
| Net cash used in investing activities | (295 | ) | (89 | ) | ||||||||
|
Financing activities |
||||||||||||
| Proceeds from sale of senior notes |
- |
646 | ||||||||||
| Redemption of senior subordinated notes |
- |
(650 | ) | |||||||||
| Redemption of CODES |
- |
(11 | ) | |||||||||
| Borrowings under revolving credit facility | 199 | 371 | ||||||||||
| Repayment of borrowings under revolving credit facility | (199 | ) | (371 | ) | ||||||||
| Common stock repurchased | (315 | ) | (429 | ) | ||||||||
| Dividends paid on L-3 Holdings’ common stock | (98 | ) | (97 | ) | ||||||||
| Proceeds from exercises of stock options | 8 | 18 | ||||||||||
| Proceeds from employee stock purchase plan | 21 | 23 | ||||||||||
| Debt issue costs | (6 | ) | (6 | ) | ||||||||
| Excess income tax benefits related to share-based payment arrangements | 1 | 2 | ||||||||||
| Other financing activities | (4 | ) |
- |
|||||||||
| Net cash used in financing activities | (393 | ) | (504 | ) | ||||||||
| Effect of foreign currency exchange rate changes on cash and cash equivalents | (3 | ) | 15 | |||||||||
| Net decrease in cash and cash equivalents | (283 | ) | (59 | ) | ||||||||
| Cash and cash equivalents, beginning of the period | 764 | 607 | ||||||||||
| Cash and cash equivalents, end of the period | $ | 481 | $ | 548 | ||||||||
|
Table E |
|||||||||||||||||||||||||||||||||
| L-3 COMMUNICATIONS HOLDINGS, INC. | |||||||||||||||||||||||||||||||||
| UNAUDITED PRELIMINARY HISTORICAL DATA EXCLUDING ENGILITY | |||||||||||||||||||||||||||||||||
| (in millions, except per share data) | |||||||||||||||||||||||||||||||||
| Consolidated | |||||||||||||||||||||||||||||||||
| Second Quarter Ended June 29, 2012 | First Half Ended June 29, 2012 | ||||||||||||||||||||||||||||||||
| Historical | Engility |
Continuing |
Historical | Engility |
Continuing |
||||||||||||||||||||||||||||
| Net sales | $ | 3,558 | $ | (415 | ) | $ | 3,143 | $ | 7,146 | $ | (843 | ) | $ | 6,303 | |||||||||||||||||||
| Operating Income | $ | 367 | $ | (35 | ) | $ | 332 | $ | 724 | $ | (66 | ) | $ | 658 | |||||||||||||||||||
| Engility spin-off transaction expenses | 7 | (7 | ) |
- |
13 | (13 | ) |
- |
|||||||||||||||||||||||||
| Segment operating income | $ | 374 | $ | (42 | ) | $ | 332 | $ | 737 | $ | (79 | ) | $ | 658 | |||||||||||||||||||
| Operating margin | 10.3 | % | 8.4 | % | 10.6 | % | 10.1 | % | 7.8 | % | 10.4 | % | |||||||||||||||||||||
| Segment operating margin | 10.5 | % | 10.1 | % | 10.6 | % | 10.3 | % | 9.4 | % | 10.4 | % | |||||||||||||||||||||
| Net interest expense and other income | $ | 49 | $ | (6 | ) | $ | 43 | $ | 97 | $ | (13 | ) | $ | 84 | |||||||||||||||||||
| Effective income tax rate | 34.6 | % | 34.5 | % | 34.3 | % | 34.4 | % | 37.7 | % | 34.0 | % | |||||||||||||||||||||
| Diluted EPS | $ | 2.08 | $ | (0.16 | ) | $ | 1.92 | $ | 4.08 | $ | (0.29 | ) | $ | 3.79 | |||||||||||||||||||
| Second Quarter Ended July 1, 2011 | First Half Ended July 1, 2011 | ||||||||||||||||||||||||||||||||
| Historical | Engility |
Continuing |
Historical | Engility |
Continuing |
||||||||||||||||||||||||||||
| Net sales | $ | 3,766 | $ | (517 | ) | $ | 3,249 | $ | 7,367 | $ | (1,052 | ) | $ | 6,315 | |||||||||||||||||||
| Operating Income | $ | 404 | $ | (56 | ) | $ | 348 | $ | 794 | $ | (108 | ) | $ | 686 | |||||||||||||||||||
| Engility spin-off transaction expenses |
- |
- |
- |
- |
- |
- |
|||||||||||||||||||||||||||
| Segment operating income | $ | 404 | $ | (56 | ) | $ | 348 | $ | 794 | $ | (108 | ) | $ | 686 | |||||||||||||||||||
| Operating margin | 10.7 | % | 10.8 | % | 10.7 | % | 10.8 | % | 10.3 | % | 10.9 | % | |||||||||||||||||||||
| Segment operating margin | 10.7 | % | 10.8 | % | 10.7 | % | 10.8 | % | 10.3 | % | 10.9 | % | |||||||||||||||||||||
| Net interest expense and other income | $ | 51 | $ | (8 | ) | $ | 43 | $ | 112 | $ | (16 | ) | $ | 96 | |||||||||||||||||||
| Debt retirement charge | $ |
- |
$ |
- |
$ |
- |
$ | 18 |
- |
$ | 18 | ||||||||||||||||||||||
| Effective income tax rate | 30.3 | % | 35.4 | % | 29.5 | % | 31.8 | % | 37.0 | % | 30.9 | % | |||||||||||||||||||||
| Diluted EPS | $ | 2.26 | $ | (0.28 | ) | $ | 1.98 | $ | 4.11 | $ | (0.52 | ) | $ | 3.59 | |||||||||||||||||||
| Government Services (GS) Segment | |||||||||||||||||||||||||||||||||||||||||||
| Second Quarter Ended June 29, 2012 | First Half Ended June 29, 2012 | ||||||||||||||||||||||||||||||||||||||||||
|
GS |
Engility |
Retained |
NSS (1)(3) | Historical | Engility |
Retained |
NSS (1)(3) | ||||||||||||||||||||||||||||||||||||
| Net sales | $ | 753 | $ | (415 | ) |
$ |
- |
$ | 338 | $ | 1,528 | $ | (843 | ) |
$ |
- |
$ | 685 | |||||||||||||||||||||||||
| Operating income | $ | 62 | $ | (42 | ) |
$ |
3 | $ | 23 | $ | 115 | $ | (79 | ) | $ | 7 | $ | 43 | |||||||||||||||||||||||||
| Operating margin | 8.2 | % | 10.1 | % | 6.8 | % | 7.5 | % | 9.4 | % | 6.3 | % | |||||||||||||||||||||||||||||||
| Second Quarter Ended July 1, 2011 | First Half Ended July 1, 2011 | ||||||||||||||||||||||||||||||||||||||||||
|
GS |
Engility |
Retained |
NSS (1)(3) | Historical | Engility |
Retained |
NSS (1)(3) | ||||||||||||||||||||||||||||||||||||
| Net sales | $ | 938 | $ | (517 | ) |
$ |
- |
$ | 421 | $ | 1,885 | $ | (1,052 | ) |
$ |
- |
$ | 833 | |||||||||||||||||||||||||
| Operating income | $ | 70 | $ | (56 | ) | $ | 7 | $ | 21 | $ | 141 | $ | (108 | ) | $ | 11 | $ | 44 | |||||||||||||||||||||||||
| Operating margin | 7.5 | % | 10.8 | % | 5.0 | % | 7.5 | % | 10.3 | % | 5.3 | % | |||||||||||||||||||||||||||||||
(1) The continuing operations and NSS segment amounts were
derived from L-3 historical results, and were adjusted to: (1) remove
(2) Retained overhead is the overhead expenses previously
allocated to
(3) The Government Services segment was renamed National
Security Solutions upon the completion of the spin-off of
Source:
L-3 Communications Holdings, Inc.
Corporate Communications
212-697-1111














