Press Release
L-3 Announces Fourth Quarter 2012 Results
-
Diluted earnings per share from continuing operations of
$2.25 -
Net sales of
$3.6 billion -
Net cash from operating activities of
$539 million -
Funded orders up 17% to
$3.3 billion , funded backlog up 10% to$10.9 billion - Updated consolidated financial guidance for 2013
“Overall, we had a solid fourth quarter underscored by strong orders,
sales and cash flows in spite of the challenges and uncertainty in the
U.S. defense budget. Sales increased in our
“We continue to aggressively manage our costs to maintain a competitive
advantage in the markets we serve, while delivering affordable and
innovative solutions to our customers. We remain focused on shareholder
value and deploying our capital using a disciplined and balanced
approach that includes cash dividends and share repurchases, modest debt
reduction, investment in research and development and acquisitions.
Consistent with this strategy, we repurchased
Key contract wins for the quarter included: (1) an indefinite-delivery,
indefinite-quantity (ID/IQ) contract to supply the second generation of
Advanced Imaging Technology (AIT) systems to the
L-3 Consolidated Results
| Fourth Quarter Ended | Year Ended Dec. 31, | ||||||||||||||||||||||||||||||||||||
| ($ in millions, except per share data) | 2012 |
2011(1) |
Increase/ (decrease) |
2012 |
2011(1) |
Increase/ |
|||||||||||||||||||||||||||||||
| Net sales |
$ |
3,560 |
$ | 3,543 | 0.5% |
$ |
13,146 |
$ | 13,158 | (0.1)% | |||||||||||||||||||||||||||
| Operating income | $ | 364 | $ | 354 | 3% | $ | 1,351 | $ | 1,399 | (3)% | |||||||||||||||||||||||||||
|
Goodwill impairment charge |
― | 43 | nm | ― | 43 | nm | |||||||||||||||||||||||||||||||
| Segment operating income | $ | 364 | $ | 397 | (8)% | $ | 1,351 | $ | 1,442 | (6)% | |||||||||||||||||||||||||||
| Operating margin | 10.2 | % | 10.0 | % | 20 bpts | 10.3 | % | 10.6 | % | (30) bpts | |||||||||||||||||||||||||||
| Segment operating margin | 10.2 | % | 11.2 | % | (100) bpts | 10.3 | % | 11.0 | % | (70) bpts | |||||||||||||||||||||||||||
| Interest expense | $ | 46 | $ | 52 | (12)% | $ | 184 | $ | 204 | (10)% | |||||||||||||||||||||||||||
| Interest and other income (expense) | $ | 2 | $ | (10 | ) | nm | $ | 8 |
$ |
― |
nm | ||||||||||||||||||||||||||
|
Debt retirement charge |
$ | 5 | $ | 17 | (71)% | $ | 13 | $ | 35 | (63)% | |||||||||||||||||||||||||||
| Effective income tax rate | 31.7 | % | 7.6 | % | nm | 32.2 | % | 25.5 | % | 670 bpts | |||||||||||||||||||||||||||
|
Net income from continuing operations |
$ | 212 | $ | 251 | (16)% | $ | 782 | $ | 855 | (9)% | |||||||||||||||||||||||||||
| Q4 2011 Items | ― | (28 | ) | nm | ― | (28 | ) | nm | |||||||||||||||||||||||||||||
|
Net income from continuing operations attributable |
$ | 212 | $ | 223 | (5)% | $ | 782 | $ | 827 | (5)% | |||||||||||||||||||||||||||
| Diluted EPS from continuing operations | $ | 2.25 | $ | 2.49 | (10)% | $ | 8.01 | $ | 8.08 | (1)% | |||||||||||||||||||||||||||
| Q4 2011 Items | ― | (0.28 | ) | nm | ― | (0.26 | ) | nm | |||||||||||||||||||||||||||||
|
Diluted earnings per share from continuing operations, |
$ | 2.25 | $ | 2.21 | 2% | $ | 8.01 | $ | 7.82 | 2% | |||||||||||||||||||||||||||
| Diluted weighted average common shares outstanding | 94.3 | 100.9 | (7)% | 97.6 | 105.6 | (8)% | |||||||||||||||||||||||||||||||
|
____________________ |
|||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||
|
(1) |
The 2011 fourth quarter and full year results were impacted by: (1) a tax benefit of $78 million, or $0.77 per diluted share, and (2) non-cash impairment charges of $57 million ($50 million after income taxes, or $0.49 per diluted share), comprised of a goodwill impairment charge of $43 million ($42 million after income taxes, or $0.41 per diluted share), and a long-lived asset impairment charge at an equity method investment of $14 million ($8 million after income taxes, or $0.08 per diluted share). These items are collectively referred to as the Q4 2011 Items. | |||
| The company believes that the Q4 2011 Items affect the comparability of the results of operations of the 2012 fourth quarter and full year to the results of operations for the 2011 fourth quarter and full year. The company also believes that disclosing net income and diluted EPS excluding the Q4 2011 Items will allow investors to more easily compare the 2012 fourth quarter and full year results to the 2011 fourth quarter and full year results. Further, the goodwill impairment charge is included in consolidated operating income, but excluded from segment operating income because the charge is excluded by management for purposes of assessing segment operating performance. | ||||
|
nm |
- |
not meaningful | ||
Fourth Quarter Results of Operations: For the 2012 fourth
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 and product line divestitures that are included in L-3’s actual results for the 12 months prior to the divestitures. |
Segment operating income for the 2012 fourth quarter decreased by
Interest expense declined by
Interest and other income increased by
The effective tax rate for the 2012 fourth quarter increased to 31.7% from 7.6% for the same period last year. Excluding the Q4 2011 Items, the 2011 fourth quarter effective tax rate would have been 31.9%.
Net income from continuing operations attributable to L-3 in the 2012
fourth quarter decreased 16% to
Full Year Results of Operations: For the year ended
Segment operating income for the year ended
Interest expense declined by
Interest and other income increased by
The effective tax rate for the year ended
Net income from continuing operations attributable to L-3 in the year
ended
Orders: Funded orders for the 2012 fourth quarter increased 17%
to
Cash flow: Net cash from operating activities from continuing
operations was
Cash returned to shareholders: The table below summarizes the
cash returned to shareholders during the year ended
| Year Ended Dec. 31, | |||||||||||||
| ($ in millions) | 2012 | 2011 | |||||||||||
| Net cash from operating activities from continuing operations | $ | 1,231 | $ | 1,231 | |||||||||
| Less: Capital expenditures, net of dispositions | (205 | ) | (181 | ) | |||||||||
| Plus: Income tax payments attributable to discontinued operations | 24 | 63 | |||||||||||
| Free cash flow(1) | $ | 1,050 | $ | 1,113 | |||||||||
| Dividends paid | $ | 195 | $ | 188 | |||||||||
| Common stock repurchases | 872 | 958 | |||||||||||
| Cash returned to shareholders | $ | 1,067 | $ | 1,146 | |||||||||
| Percent of free cash flow returned to shareholders | 102 | % | 103 | % | |||||||||
|
___________________ |
|||||||||||||
| (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) plus income tax payments attributable to discontinued operations. 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
| Fourth Quarter Ended | Year Ended Dec. 31, | |||||||||||||||||||||||||||||||||||||
| ($ in millions) | 2012 |
2011 |
Increase/ |
2012 | 2011 |
Increase/ |
||||||||||||||||||||||||||||||||
| Net sales | $ | 1,616.7 | $ | 1,555.1 | 4 | % | $ | 5,676.8 | $ | 5,627.9 | 1 | % | ||||||||||||||||||||||||||
| Operating income | $ | 192.1 | $ | 215.1 | (11 | )% | $ | 672.5 | $ | 718.9 | (6 | )% | ||||||||||||||||||||||||||
| Operating margin | 11.9 | % | 13.8 | % | (190) bpts | 11.8 | % | 12.8 | % | (100) bpts | ||||||||||||||||||||||||||||
Full Year:
C3ISR
| Fourth Quarter Ended | Year Ended Dec. 31, | ||||||||||||||||||||||||||||||||||
| ($ in millions) | 2012 |
2011 |
Decrease | 2012 | 2011 |
Increase/ |
|||||||||||||||||||||||||||||
| Net sales | $ | 967.1 | $ | 1,013.2 | (5)% | $ | 3,601.2 | $ | 3,479.9 | 3 | % | ||||||||||||||||||||||||
| Operating income | $ | 91.9 | $ | 109.7 | (16)% | $ | 363.7 | $ | 394.4 | (8 | )% | ||||||||||||||||||||||||
| Operating margin | 9.5 | % | 10.8 | % | (130) bpts | 10.1 | % | 11.3 | % | (120) bpts | |||||||||||||||||||||||||
C3ISR operating income for the 2012 fourth quarter decreased
by
Full Year: C3ISR net sales for the year ended
C3ISR operating income for the year ended
AM&M
| Fourth Quarter Ended | Year Ended Dec. 31, | |||||||||||||||||||||||||||||||||||
| ($ in millions) | 2012 |
2011 |
Increase | 2012 | 2011 | Increase | ||||||||||||||||||||||||||||||
| Net sales | $ | 628.8 | $ | 614.1 | 2 | % | $ | 2,483.3 | $ | 2,439.5 | 2 | % | ||||||||||||||||||||||||
| Operating income | $ | 57.4 | $ | 47.6 | 21 | % | $ | 236.2 | $ | 228.1 | 4 | % | ||||||||||||||||||||||||
| Operating margin | 9.1 | % | 7.8 | % | 130 bpts | 9.5 | % | 9.4 | % | 10 bpts | ||||||||||||||||||||||||||
AM&M operating income for the 2012 fourth quarter increased by
Full Year: AM&M net sales for the year ended
AM&M operating income for the year ended
NSS
| Fourth Quarter Ended | Year Ended Dec. 31, | ||||||||||||||||||||||||||||||||||
| ($ in millions) | 2012 |
2011 |
Decrease | 2012 | 2011 | Decrease | |||||||||||||||||||||||||||||
| Net sales | $ | 347.5 | $ | 360.2 | (4 | )% | $ | 1,385.0 | $ | 1,610.3 | (14 | )% | |||||||||||||||||||||||
| Operating income | $ | 22.9 | $ | 24.5 | (7 | )% | $ | 79.0 | $ | 100.4 | (21 | )% | |||||||||||||||||||||||
| Operating margin | 6.6 | % | 6.8 | % | (20) bpts | 5.7 | % | 6.2 | % | (50) bpts | |||||||||||||||||||||||||
NSS operating income for the 2012 fourth quarter decreased by
Full Year: NSS net sales for the year ended
NSS operating income for the year ended
Financial Guidance
Based on information known as of today, the company has updated its
consolidated and segment financial guidance for the year ending
|
Consolidated 2013 Financial Guidance(1) |
||||||||||
| ($ in millions, except per share data) | ||||||||||
| Current |
Prior
(December 4, 2012) |
|||||||||
| Net Sales | $ 12,550 to $12,750 | $ 12,550 to $12,750 | ||||||||
| Operating margin | 10.0% | 10.0% | ||||||||
| Interest expense |
$ |
176 |
$ |
176 | ||||||
| Interest and other income |
$ |
12 |
$ |
12 | ||||||
| Effective tax rate | 32.0% | 33.7% | ||||||||
| Diluted Shares | 90.1 | 90.1 | ||||||||
| Diluted EPS from continuing operations |
$ 8.15 to $ 8.35 |
$ 7.95 to $ 8.15 | ||||||||
| Net cash from operating activities from continuing operations |
$ |
1,225 |
$ |
1,210 | ||||||
| Less: Capital expenditures, net of dispositions of property, plant and equipment | 195 | 180 | ||||||||
| Free cash flow |
$ |
1,030 |
$ |
1,030 | ||||||
|
_________________ |
||||||||||
|
|
||||||||||
| (1) | The 2013 guidance assumes that the Sequestration spending reductions to the fiscal year 2013 (FY13) DoD budget, mandated by the Budget Control Act of 2011 and scheduled to take effect on March 1, 2013, do not occur. The 2013 guidance also assumes the FY13 DoD Continuing Resolution Authority that expires on March 27, 2013 will not be extended. | |
The change to our consolidated financial guidance is due to the
enactment of the American Taxpayer Relief Act of 2012 on
|
Segment 2013 Financial Guidance |
|||||||
| ($ in millions) | |||||||
| Current(1) | |||||||
|
Net Sales: |
|||||||
| Electronic Systems | $5,425 to $5,525 | ||||||
| C3ISR | $3,500 to $3,600 | ||||||
| AM&M | $2,325 to $2,425 | ||||||
| National Security Solutions | $1,200 to $1,300 | ||||||
|
Operating Margins: |
|||||||
| Electronic Systems | 10.7% to 10.9% | ||||||
| C3ISR | 10.4% to 10.6% | ||||||
| AM&M | 9.1% to 9.3% | ||||||
| National Security Solutions | 6.4% to 6.6% | ||||||
|
_________________ |
|||||||
|
|
|||||||
| (1) | The current segment 2013 financial guidance has not changed from the previous guidance provided on | |
| December 4, 2012. | ||
Additional financial information regarding the 2012 fourth quarter results and the 2013 updated financial guidance is available on the company’s website at www.L-3com.com.
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:
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: 15485672), 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 dependence on the defense industry and the business risks
peculiar to that industry, including changing priorities or reductions
in the
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.
– Financial Tables Follow –
|
Table A |
||||||||||||||||
| L-3 COMMUNICATIONS HOLDINGS, INC. | ||||||||||||||||
| UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||||||
| (in millions, except per share data) | ||||||||||||||||
|
Fourth Quarter Ended |
Year Ended Dec. 31, |
|||||||||||||||
| 2012 | 2011 | 2012 | 2011 | |||||||||||||
| Net sales | $ | 3,560 | $ | 3,543 |
$ |
13,146 |
$ | 13,158 | ||||||||
| Cost of sales | 3,196 | 3,146 | 11,795 | 11,716 | ||||||||||||
| Impairment charge(a) |
― |
43 | ― | 43 | ||||||||||||
| Operating income | 364 | 354 | 1,351 | 1,399 | ||||||||||||
| Interest expense | 46 | 52 | 184 | 204 | ||||||||||||
| Interest and other income, net | 2 | (10 | ) | 8 | — | |||||||||||
| Debt retirement charge | 5 | 17 | 13 | 35 | ||||||||||||
| Income from continuing operations before income taxes | 315 | 275 | 1,162 | 1,160 | ||||||||||||
| Provision for income taxes | 100 | 21 | 374 | 296 | ||||||||||||
| Income from continuing operations | $ | 215 | $ | 254 |
$ |
788 |
$ | 864 | ||||||||
| Income from discontinued operations, net of income tax |
|
― |
23 | 32 | 104 | |||||||||||
| Net income | 215 | 277 | 820 | 968 | ||||||||||||
|
Less: Net income from continuing operations attributable to noncontrolling interests |
3 | 3 | 6 | 9 | ||||||||||||
|
Less: Net income from discontinued operations attributable to noncontrolling interests |
— |
— | 4 | 3 | ||||||||||||
| Net income attributable to L-3 | $ | 212 | $ | 274 |
$ |
810 |
$ | 956 | ||||||||
| Less: Net income allocable to participating securities |
― |
― |
|
― | 2 | |||||||||||
| Net income allocable to L-3 Holdings’ common shareholders | $ | 212 | $ | 274 |
$ |
810 |
$ | 954 | ||||||||
| Basic earnings per share allocable to L-3 Holdings’ common shareholders: | ||||||||||||||||
| Continuing operations | $ | 2.28 | $ | 2.52 |
$ |
8.12 |
$ | 8.17 | ||||||||
| Discontinued operations |
$ |
― |
$ | 0.23 |
$ |
0.29 |
$ | 0.97 | ||||||||
| Basic earnings per share | $ | 2.28 | $ | 2.75 |
$ |
8.41 |
$ | 9.14 | ||||||||
| Diluted earnings per share allocable to L-3 Holdings’ common shareholders: | ||||||||||||||||
| Continuing operations | $ | 2.25 | $ | 2.49 |
$ |
8.01 |
$ | 8.08 | ||||||||
| Discontinued operations |
$ |
― |
$ | 0.23 |
$ |
0.29 |
$ | 0.95 | ||||||||
| Diluted earnings per share | $ | 2.25 | $ | 2.72 |
$ |
8.30 |
$ | 9.03 | ||||||||
| L-3 Holdings’ weighted average common shares outstanding: | ||||||||||||||||
| Basic | 93.0 | 99.7 | 96.3 | 104.4 | ||||||||||||
| Diluted | 94.3 | 100.9 | 97.6 | 105.6 | ||||||||||||
|
____________________________ |
|
|
(a) |
Represents a fourth quarter 2011 non-cash goodwill impairment charge due to a decline in the estimated fair value of our Marine Services business. |
|
Table B |
||||||||||||||||
| L-3 COMMUNICATIONS HOLDINGS, INC. | ||||||||||||||||
| UNAUDITED SELECT FINANCIAL DATA | ||||||||||||||||
| (in millions) | ||||||||||||||||
| Fourth Quarter Ended | Year Ended Dec. 31, | |||||||||||||||
| 2012 | 2011 | 2012 | 2011 | |||||||||||||
|
Segment Operating Data |
||||||||||||||||
| Net Sales: | ||||||||||||||||
| Electronic Systems | $ | 1,616.7 | $ | 1,555.1 | $ | 5,676.8 | $ | 5,627.9 | ||||||||
| C3ISR | 967.1 | 1,013.2 | 3,601.2 | 3,479.9 | ||||||||||||
| AM&M | 628.8 | 614.1 | 2,483.3 | 2,439.5 | ||||||||||||
| NSS | 347.5 | 360.2 | 1,385.0 | 1,610.3 | ||||||||||||
| Total | $ | 3,560.1 | $ | 3,542.6 | $ | 13,146.3 | $ | 13,157.6 | ||||||||
| Operating income: | ||||||||||||||||
| Electronic Systems | $ | 192.1 | $ | 215.1 | $ | 672.5 | $ | 718.9 | ||||||||
| C3ISR | 91.9 | 109.7 | 363.7 | 394.4 | ||||||||||||
| AM&M | 57.4 | 47.6 | 236.2 | 228.1 | ||||||||||||
| NSS | 22.9 | 24.5 | 79.0 | 100.4 | ||||||||||||
| Total | $ | 364.3 | $ | 396.9 | $ | 1,351.4 | $ | 1,441.8 | ||||||||
| Operating margin: | ||||||||||||||||
| Electronic Systems | 11.9 | % | 13.8 | % | 11.8 | % | 12.8 | % | ||||||||
| C3ISR | 9.5 | % | 10.8 | % | 10.1 | % | 11.3 | % | ||||||||
| AM&M | 9.1 | % | 7.8 | % | 9.5 | % | 9.4 | % | ||||||||
| NSS | 6.6 | % | 6.8 | % | 5.7 | % | 6.2 | % | ||||||||
| Total | 10.2 | % | 11.2 | % | 10.3 | % | 11.0 | % | ||||||||
| Depreciation and amortization: | ||||||||||||||||
| Electronic Systems | $ | 41.3 | $ | 38.8 | $ | 146.7 | $ | 148.3 | ||||||||
| C3ISR | 12.2 | 11.5 | 46.6 | 44.1 | ||||||||||||
| AM&M | 5.5 | 5.5 | 20.4 | 18.9 | ||||||||||||
| NSS | 3.4 | 6.2 | 13.9 | 18.8 | ||||||||||||
| Total | $ | 62.4 | $ | 62.0 | $ | 227.6 | $ | 230.1 | ||||||||
|
Funded order data: |
||||||||||||||||
| Electronic Systems | $ | 1,370 | $ | 1,111 | $ | 5,745 | $ | 5,326 | ||||||||
| C3ISR | 1,094 | 994 | 3,706 | 3,779 | ||||||||||||
| AM&M | 614 | 500 | 2,916 | 2,296 | ||||||||||||
| NSS | 268 | 249 | 1,431 | 1,490 | ||||||||||||
| Total | $ | 3,346 | $ | 2,854 | $ | 13,798 | $ | 12,891 | ||||||||
| Dec. 31, | Dec. 31, | |||||||||||||||
| 2012 | 2011 | |||||||||||||||
|
Period end data: |
||||||||||||||||
| Funded backlog | $ | 10,884 | $ | 9,899 | ||||||||||||
|
Table C |
||||||||
| L-3 COMMUNICATIONS HOLDINGS, INC. | ||||||||
| UNAUDITED PRELIMINARY CONDENSED CONSOLIDATED | ||||||||
| BALANCE SHEETS | ||||||||
| (in millions) | ||||||||
|
|
||||||||
|
Dec. 31, |
Dec. 31, |
|||||||
| ASSETS | ||||||||
| Cash and cash equivalents | $ | 349 | $ | 764 | ||||
| Billed receivables, net | 968 | 1,093 | ||||||
| Contracts in process | 2,665 | 2,384 | ||||||
| Inventories | 363 | 317 | ||||||
| Deferred income taxes | 131 | 132 | ||||||
| Other current assets | 117 | 177 | ||||||
| Assets of discontinued operations | ― | 1,729 | ||||||
| Total current assets | 4,593 | 6,596 | ||||||
| Property, plant and equipment, net | 1,017 | 921 | ||||||
| Goodwill | 7,760 | 7,472 | ||||||
| Identifiable intangible assets | 314 | 308 | ||||||
| Deferred debt issue costs | 29 | 33 | ||||||
| Other assets | 150 | 176 | ||||||
| Total assets | $ | 13,863 | $ | 15,506 | ||||
| LIABILITIES AND EQUITY | ||||||||
| Accounts payable, trade | $ | 494 | $ | 395 | ||||
| Accrued employment costs | 556 | 563 | ||||||
| Accrued expenses | 439 | 517 | ||||||
| Advance payments and billings in excess of costs incurred | 708 | 567 | ||||||
| Income taxes | 5 | 40 | ||||||
| Other current liabilities | 398 | 379 | ||||||
| Liabilities of discontinued operations | ― | 351 | ||||||
| Total current liabilities | 2,600 | 2,812 | ||||||
| Pension and postretirement benefits | 1,363 | 1,137 | ||||||
| Deferred income taxes | 355 | 335 | ||||||
| Other liabilities | 369 | 373 | ||||||
| Long-term debt | 3,629 | 4,125 | ||||||
| Total liabilities | 8,316 | 8,782 | ||||||
| Shareholders’ equity | 5,471 | 6,635 | ||||||
| Noncontrolling interests of continuing operations | 76 | 79 | ||||||
| Noncontrolling interests of discontinued operations | ― | 10 | ||||||
| Total equity | 5,547 | 6,724 | ||||||
| Total liabilities and equity | $ | 13,863 | $ | 15,506 | ||||
|
Table D |
||||||||
| L-3 COMMUNICATIONS HOLDINGS, INC. | ||||||||
| UNAUDITED PRELIMINARY CONDENSED CONSOLIDATED | ||||||||
| STATEMENTS OF CASH FLOWS | ||||||||
| (in millions) | ||||||||
| Year Ended Dec. 31, | ||||||||
| 2012 | 2011 | |||||||
|
Operating activities |
||||||||
| Net income | $ | 820 | $ | 968 | ||||
| Less: Income from discontinued operations, net of tax | 32 | 104 | ||||||
| Income from continuing operations | 788 | 864 | ||||||
| Depreciation of property, plant and equipment | 170 | 167 | ||||||
| Amortization of intangibles and other assets | 58 | 63 | ||||||
| Deferred income tax provision | 82 | 124 | ||||||
| Stock-based employee compensation expense | 59 | 57 | ||||||
| Contributions to employee savings plans in L-3 Holdings’ common stock | 125 | 113 | ||||||
| Amortization of pension and postretirement benefit plans net loss and prior service cost | 68 | 48 | ||||||
| Amortization of bond discounts and deferred debt issue costs (included in interest expense) | 7 | 13 | ||||||
| Goodwill impairment charge |
|
― |
43 | |||||
| Equity in losses (earnings) of unconsolidated subsidiaries | 3 | 12 | ||||||
| Other non-cash items | 9 | 11 | ||||||
| Changes in operating assets and liabilities, excluding amounts from acquisitions, divestitures and discontinued operations: | ||||||||
| Billed receivables | 147 | (13 | ) | |||||
| Contracts in process | (181 | ) | (119 | ) | ||||
| Inventories | (40 | ) | (14 | ) | ||||
| Accounts payable, trade | 81 | (35 | ) | |||||
| Accrued employment costs | (13 | ) | (23 | ) | ||||
| Accrued expenses | (86 | ) | 24 | |||||
| Advance payments and billings in excess of costs incurred | 77 | 4 | ||||||
| Income taxes | (18 | ) | (18 | ) | ||||
| Excess income tax benefits related to share-based payment arrangements | (3 | ) | (2 | ) | ||||
| Other current liabilities | (47 | ) | 2 | |||||
| Pension and postretirement benefits | (61 | ) | (83 | ) | ||||
| All other operating activities | 6 | (7 | ) | |||||
| Net cash from operating activities from continuing operations | 1,231 | 1,231 | ||||||
|
Investing activities |
||||||||
| Contribution received from the spin-off of Engility | 335 |
|
― |
|
||||
| Business acquisitions, net of cash acquired | (348 | ) | (20 | ) | ||||
| Capital expenditures | (210 | ) | (187 | ) | ||||
| Dispositions of property, plant and equipment | 5 | 6 | ||||||
| Investments in equity investees | 20 |
|
― |
|||||
| Other investing activities | (2 | ) | 2 | |||||
| Net cash used in investing activities from continuing operations | (200 | ) | (199 | ) | ||||
|
Financing activities |
||||||||
| Proceeds from sale of senior notes |
|
― |
1,143 | |||||
| Redemption of senior subordinated notes | (500 | ) | (1,150 | ) | ||||
| Redemption of CODES |
|
― |
(11 | ) | ||||
| Borrowings under revolving credit facility | 596 | 625 | ||||||
| Repayment of borrowings under revolving credit facility | (596 | ) | (625 | ) | ||||
| Common stock repurchased | (872 | ) | (958 | ) | ||||
| Dividends paid on L-3 Holdings’ common stock | (195 | ) | (188 | ) | ||||
| Proceeds from exercises of stock options | 19 | 22 | ||||||
| Proceeds from employee stock purchase plan | 39 | 46 | ||||||
| Debt issue costs | (6 | ) | (11 | ) | ||||
| Excess income tax benefits related to share-based payment arrangements | 3 | 2 | ||||||
| Other financing activities | (15 | ) | (14 | ) | ||||
| Net cash used in financing activities from continuing operations | (1,527 | ) | (1,119 | ) | ||||
| Effect of foreign currency exchange rate changes on cash and cash equivalents | 7 | (4 | ) | |||||
| Cash from (used in) discontinued operations: | ||||||||
| Operating activities | 75 | 253 | ||||||
| Investing activities |
|
― |
(4 | ) | ||||
| Financing activities | (1 | ) | (1 | ) | ||||
| Cash from discontinued operations | 74 | 248 | ||||||
| Net (decrease) increase in cash and cash equivalents | (415 | ) | 157 | |||||
| Cash and cash equivalents, beginning of the year | 764 | 607 | ||||||
| Cash and cash equivalents, end of the year | $ | 349 | $ | 764 | ||||
Source:
L-3 Communications Holdings, Inc.
Corporate Communications
212-697-1111














