-
Diluted earnings per share of $2.12
-
Net sales increased 5% to $3.8 billion
-
Net cash from operating activities of $450 million
-
Updates financial guidance for 2009
-
Provides initial financial guidance for 2010
NEW YORK--(BUSINESS WIRE)--Oct. 27, 2009--
L-3 Communications Holdings, Inc. (NYSE: LLL) today reported diluted
earnings per share (diluted EPS) of $2.12 for the quarter ended Sept.
25, 2009 (2009 third quarter), compared to $1.70(1) for the
quarter ended Sept. 26, 2008 (2008 third quarter). The 2009 third
quarter included a tax benefit of $0.22 for a net reversal of amounts
previously accrued related to tax years for which the statute of
limitations has expired. Net sales increased 5% to $3.8 billion compared
to $3.7 billion for the 2008 third quarter.
On October 2, 2009, the company successfully completed a $1 billion
offering of 5.20% senior notes, its first investment grade rated bond
issue. A portion of the net proceeds from the offering were used to
repay the company’s outstanding $650 million term loan and the remaining
net proceeds, together with cash on hand, will be used to redeem the
company’s outstanding $750 million 7 ⅝% senior subordinated notes on
November 2, 2009. On October 23, 2009, the company also replaced its $1
billion senior revolving credit facility, which was due to expire on
March 9, 2010, with a new $1 billion three-year senior revolving credit
facility that expires on October 23, 2012.
“L-3 had a good third quarter, led by our C3ISR businesses,”
said Michael T. Strianese, chairman, president and chief executive
officer. “We delivered solid operating results, earnings per share and
cash flow and continued to deploy the company’s cash flow to increase
shareholder value by repurchasing $95 million of our common stock during
the quarter and $396 million since the beginning of the year. In
addition, our successful debt refinancings improve L-3’s debt maturity
profile and leverage metrics and also reduce L-3’s cost of capital.”
Mr. Strianese continued, “Looking ahead, we are well positioned for
shifting customer priorities and slowing U.S. Department of Defense
budgets. Our focus will continue to be strong program performance,
rapidly delivering innovation and value to our customers, and
disciplined capital allocation.”
Consolidated Results
|
|
|
Third Quarter Ended
|
|
|
|
|
Year-to-Date Ended
|
|
|
|
|
|
Sept. 25,
|
|
Sept. 26,
|
|
Increase/
|
|
|
Sept. 25,
|
|
Sept. 26,
|
|
Increase/
|
|
|
($ in millions, except per share data)
|
|
2009
|
|
2008
|
|
(decrease)
|
|
|
2009
|
|
2008
|
|
(decrease)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
3,842
|
|
|
$
|
3,662
|
|
|
$
|
180
|
|
|
$
|
11,407
|
|
|
$
|
10,890
|
|
|
$
|
517
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
$
|
418
|
|
|
$
|
400
|
|
|
$
|
18
|
|
|
$
|
1,211
|
|
|
$
|
1,269
|
|
|
$
|
(58
|
)
|
|
Litigation Gain
|
|
|
--
|
|
|
|
--
|
|
|
|
--
|
|
|
|
--
|
|
|
|
(126
|
)
|
|
|
126
|
|
|
Segment operating income
|
|
$
|
418
|
|
|
$
|
400
|
|
|
$
|
18
|
|
|
$
|
1,211
|
|
|
$
|
1,143
|
|
|
$
|
68
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest expense and other income
|
|
|
65
|
|
|
|
65
|
|
|
|
--
|
|
|
|
191
|
|
|
|
192
|
|
|
|
(1
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effective income tax rate
|
|
|
28.3
|
%
|
|
|
36.7
|
%
|
|
(840
|
)bpts
|
|
|
33.2
|
%
|
|
|
36.7
|
%
|
|
(350
|
)bpts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to L-3
|
|
$
|
250
|
|
|
$
|
210
|
|
|
$
|
40
|
|
|
$
|
674
|
|
|
$
|
674
|
|
|
$
|
--
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share
|
|
$
|
2.12
|
|
|
$
|
1.70
|
|
|
$
|
0.42
|
|
|
$
|
5.68
|
|
|
$
|
5.42
|
|
|
$
|
0.26
|
|
Third Quarter Results of Operations: For the 2009 third quarter,
consolidated net sales increased 5% compared to the 2008 third quarter
driven primarily by growth in the Command, Control, Communications,
Intelligence, Surveillance and Reconnaissance (C3ISR) and
Aircraft Modernization and Maintenance (AM&M) reportable segments. These
sales increases were partially offset by a decrease in the Government
Services reportable segment. The increase in consolidated net sales from
acquired businesses net of divestitures(2) was $28 million,
or 0.8%.
The 2009 third quarter operating income increased by 5% compared to the
2008 third quarter. Operating income as a percentage of sales (operating
margin) remained the same at 10.9% compared to the 2008 third quarter.
Higher margins primarily for C3ISR and certain Specialized
Products businesses were offset by higher pension expense in the 2009
third quarter compared to the 2008 third quarter. The increase in
pension expense reduced operating income by $21 million ($13 million
after income taxes, or $0.11 per diluted share) and reduced operating
margin by 50 basis points. The pension expense increase is primarily due
to the actuarial loss that we experienced in 2008 as a result of the
decline in the fair value of our pension plan assets, which is amortized
as a component of pension expense. See segment results below for
additional discussion of segment operating margin results.
Net interest expense and other income remained the same compared to the
same period last year primarily due to lower interest expense on our
term loans, which are based on variable interest rates, offset by lower
interest income on cash investments.
The effective tax rate for the 2009 third quarter decreased by 840 basis
points compared to the same quarter last year. The decrease is primarily
due to a tax benefit of $26 million, or $0.22 per diluted share, for a
net reversal during the 2009 third quarter of amounts previously accrued
related to tax years for which the statute of limitations has expired.
In the 2009 third quarter as compared to the 2008 third quarter, net
income attributable to L-3 increased by $40 million, or 19% and diluted
EPS increased by $0.42, or 25%. Diluted weighted average common shares
outstanding for the 2009 third quarter compared to the 2008 third
quarter declined by 4% due primarily to share repurchases of L-3 common
stock made during the past year.
Year-to-Date Results of Operations: For the year-to-date period
ended Sept. 25, 2009 (2009 year-to-date period), consolidated net sales
increased 5% compared to the year-to-date period ended Sept. 26, 2008
(2008 year-to-date period) driven primarily by growth in the C3ISR,
AM&M and Specialized Products reportable segments. These sales increases
were partially offset by a decrease in the Government Services
reportable segment driven primarily by lower linguist services
(discussed below under the Government Services reportable segment). The
increase in consolidated net sales from acquired businesses net of
divestitures was $145 million, or 1%.
The 2008 year-to-date period results were impacted by three items that,
in the aggregate, increased operating income for that period by $110
million and reduced interest expense by $7 million (net $71 million
after income taxes, or $0.57 per diluted share). These three items are
collectively referred to as the Q2 2008 Items and are comprised of:
-
A gain of $133 million ($81 million after income taxes, or $0.65 per
diluted share) for the reversal of a $126 million liability as a
result of a June 27, 2008 decision by the U.S. Court of Appeals which
vacated an adverse 2006 jury verdict and $7 million of related accrued
interest (the “Litigation Gain”),
-
A gain of $12 million ($7 million after income taxes, or $0.06 per
diluted share) from the sale of a product line (the “Product Line
Divestiture Gain”), and
-
A non-cash impairment charge of $28 million ($17 million after income
taxes, or $0.14 per diluted share) relating to a write-down of
capitalized software development costs for a general aviation product
(the “Impairment Charge”).
The 2009 year-to-date period operating income decreased by 5% compared
to the 2008 year-to-date period. Operating income for the 2009
year-to-date period as compared to the 2008 year-to-date period
decreased by $110 million as a result of the Q2 2008 Items and by $56
million ($34 million after income taxes, or $0.29 per diluted share)
because of higher pension expense.
The 2009 year-to-date period operating margin decreased by 110 basis
points to 10.6% compared to 11.7% for the 2008 year-to-date period.
Excluding the Q2 2008 Items, the 2008 year-to-date period operating
margin was 10.6%. Higher margins primarily for C3ISR and
certain Specialized Products businesses were offset by an increase in
pension expense, which reduced operating margin by 50 basis points
during the 2009 year-to-date period compared to the 2008 year-to-date
period. See segment results below for additional discussion of segment
operating margin results.
Net interest expense and other income decreased compared to the same
period last year driven by lower interest expense on our term loans
partially offset by $7 million of accrued interest reversed during the
2008 year-to-date period in connection with the Litigation Gain and
lower interest income on cash investments.
The effective tax rate for the 2009 year-to-date period decreased by 350
basis points compared to the same period last year. Excluding the Q2
2008 Items, the effective tax rate for the 2009 year-to-date period
would have decreased by 320 basis points. The decrease is primarily due
to a tax benefit of $26 million, or $0.22 per diluted share, for a net
reversal during the 2009 third quarter of amounts previously accrued
related to tax years for which the statue of limitations has expired.
Net income attributable to L-3 was $674 million for the 2009
year-to-date period and the 2008 year-to-date period. Diluted EPS
increased by $0.26, or 5% . Diluted weighted average common shares
outstanding for the 2009 year-to-date period compared to the 2008
year-to-date period declined by 5% primarily due to share repurchases of
L-3 common stock made during the past year.
Orders: Funded orders for the 2009 third quarter decreased 15% to
$3.4 billion compared to $4.0 billion from the 2008 third quarter and
decreased 14% to $10.5 billion for the 2009 year-to-date period from
$12.2 billion for the 2008 year-to-date period. Funded backlog decreased
6% to $10.8 billion compared to $11.6 billion at Dec. 31, 2008.
Cash flow: Net cash from operating activities was $978 million
for the 2009 year-to-date period, compared to $1,031 million for the
2008 year-to-date period. Capital expenditures, net of dispositions of
property, plant and equipment, was $125 million for the 2009
year-to-date period, compared to $134 million for the 2008 year-to-date
period.
Segment Results C3ISR
|
|
|
Third Quarter Ended
|
|
|
|
|
|
Year-to-Date Ended
|
|
|
|
|
|
|
|
Sept. 25,
|
|
|
Sept. 26,
|
|
|
|
|
|
Sept. 25,
|
|
|
Sept. 26,
|
|
|
|
|
|
($ in millions)
|
|
2009
|
|
|
2008
|
|
|
Increase
|
|
|
2009
|
|
|
2008
|
|
|
Increase
|
|
|
Net sales
|
|
$
|
752.9
|
|
|
$
|
621.0
|
|
|
$
|
131.9
|
|
|
$
|
2,224.4
|
|
|
$
|
1,790.0
|
|
|
$
|
434.4
|
|
|
Operating income
|
|
|
78.1
|
|
|
|
55.8
|
|
|
|
22.3
|
|
|
|
251.4
|
|
|
|
184.7
|
|
|
|
66.7
|
|
|
Operating margin
|
|
|
10.4
|
%
|
|
|
9.0
|
%
|
|
|
140
|
bpts
|
|
|
11.3
|
%
|
|
|
10.3
|
%
|
|
|
100
|
bpts
|
Third Quarter: C3ISR net sales for the 2009 third
quarter increased by 21% compared to the 2008 third quarter primarily
due to increased demand and new business from the U.S. Department of
Defense (DoD) for airborne ISR and networked communication systems for
manned and unmanned platforms.
C3ISR operating income for the 2009 third quarter increased
by 40% compared to the 2008 third quarter. Operating margin increased by
140 basis points. Higher sales volume, improved contract performance and
a more favorable sales mix for airborne ISR and networked communication
systems increased operating margin by 260 basis points. These increases
were partially offset by an increase in pension expense of $9 million,
which reduced operating margin by 120 basis points.
Year-to-Date: C3ISR net sales for the 2009
year-to-date period increased by 24% compared to the 2008 year-to-date
period due to increased demand and new business from the DoD for
airborne ISR and networked communication systems for manned and unmanned
platforms.
C3ISR operating income for the 2009 year-to-date period
increased 36% compared to the 2008 year-to-date period. Operating margin
increased by 100 basis points. Higher sales volume, improved contract
performance and a more favorable sales mix for airborne ISR and
networked communication systems increased operating margin by 210 basis
points. These increases were partially offset by an increase in pension
expense of $24 million, which reduced operating margin by 110 basis
points.
Government Services
|
|
|
Third Quarter Ended
|
|
|
|
|
|
Year-to-Date Ended
|
|
|
|
|
|
|
|
Sept. 25,
|
|
|
Sept. 26,
|
|
|
Increase/
|
|
|
Sept. 25,
|
|
|
Sept. 26,
|
|
|
|
|
|
($ in millions)
|
|
2009
|
|
|
2008
|
|
|
(decrease)
|
|
|
2009
|
|
|
2008
|
|
|
Decrease
|
|
|
Net sales
|
|
$
|
1,010.6
|
|
|
$
|
1,042.4
|
|
|
$
|
(31.8
|
)
|
|
$
|
3,084.5
|
|
|
$
|
3,249.4
|
|
|
$
|
(164.9
|
)
|
|
Operating income
|
|
|
102.8
|
|
|
|
100.1
|
|
|
|
2.7
|
|
|
|
294.6
|
|
|
|
322.2
|
|
|
|
(27.6
|
)
|
|
Operating margin
|
|
|
10.2
|
%
|
|
|
9.6
|
%
|
|
|
60
|
bpts
|
|
|
9.6
|
%
|
|
|
9.9
|
%
|
|
|
(30
|
)bpts
|
Third Quarter: Government Services net sales for the 2009 third
quarter decreased by 3% compared to the 2008 third quarter. Sales
declined due to: (1) reduced subcontractor pass-through sales volume of
$35 million related to task orders for U.S. Army systems and software
engineering and sustainment (SSES) services stemming from task order
renewals migrating to a different contract vehicle where L-3 is not a
prime contractor, (2) lower Iraq-related linguist services of $19
million, and (3) lower volume for intelligence support for the U.S. Army
and U.S. Government agencies. These decreases were partially offset by
increases in information technology (IT) support services primarily for
the U.S. Special Operations Command (USSOCOM) and the executive branch
of the U.S. Government due to higher volume on new and existing
contracts. Additionally, net sales from acquired businesses were $32
million, or 3%.
Government Services operating income for the 2009 third quarter
increased by 3% compared to the 2008 third quarter. Operating margin for
the 2009 third quarter increased by 60 basis points. Operating margins
increased by 130 basis points primarily due to an award fee for linguist
services and favorable close-outs on completed contracts, and a decline
in sales of lower margin linguist and SSES services. These increases
were partially offset by lower volume for intelligence support services,
which decreased operating margin by 50 basis points. Acquired businesses
reduced operating margin by 20 basis points.
Year-to-Date: Government Services net sales for the 2009
year-to-date period decreased by 5% compared to the 2008 year-to-date
period. Sales declined due to: (1) lower Iraq-related linguist services
of $222 million, (2) timing of deliveries for engineering support
services, and (3) lower volume for intelligence support services for the
U.S. Army and U.S. Government agencies. These decreases were partially
offset by increases for IT support services for USSOCOM and the
executive branch of the U.S. Government due to higher volume on new and
existing contracts and net sales from acquired businesses of $82
million, or 3%.
Government Services operating income for the 2009 year-to-date period
decreased by 9% compared to the 2008 year-to-date period. Operating
margin for the 2009 year-to-date period decreased by 30 basis points.
Lower margins on select contract renewals during the 2009 year-to-date
period and higher profit margins on certain fixed price contracts in the
2008 year-to-date period reduced operating margin by 60 basis points.
Acquired businesses also reduced operating margin by 10 basis points.
These decreases were partially offset by a decline in sales of lower
margin linguist services, which increased operating margin by 40 basis
points.
AM&M
|
|
|
Third Quarter Ended
|
|
|
|
|
|
Year-to-Date Ended
|
|
|
|
|
|
|
|
Sept. 25,
|
|
|
Sept. 26,
|
|
|
Increase/
|
|
|
Sept. 25,
|
|
|
Sept. 26,
|
|
|
Increase/
|
|
|
($ in millions)
|
|
2009
|
|
|
2008
|
|
|
(decrease)
|
|
|
2009
|
|
|
2008
|
|
|
(decrease)
|
|
|
Net sales
|
|
$
|
742.0
|
|
|
$
|
633.7
|
|
|
$
|
108.3
|
|
|
$
|
2,100.8
|
|
|
$
|
1,953.0
|
|
|
$
|
147.8
|
|
|
Operating income
|
|
|
67.1
|
|
|
|
70.3
|
|
|
|
(3.2
|
)
|
|
|
183.9
|
|
|
|
178.5
|
|
|
|
5.4
|
|
|
Operating margin
|
|
|
9.0
|
%
|
|
|
11.1
|
%
|
|
|
(210
|
)bpts
|
|
|
8.8
|
%
|
|
|
9.1
|
%
|
|
|
(30
|
)bpts
|
Third Quarter: AM&M net sales for the 2009 third quarter
increased by 17% compared to the 2008 third quarter. The increase in
sales is due to: (1) new contracts and higher demand from existing
contracts for systems field support services for U.S. Army and U.S. Air
Force rotary and fixed wing training aircraft and U.S. Special
Operations Forces logistics support, and (2) higher sales for Joint
Cargo Aircraft (JCA). These increases were partially offset by sales
volume declines for contract field services (CFS) as fewer task orders
were received because of more competitors on the current contract that
began on October 1, 2008.
AM&M operating income for the 2009 third quarter decreased by 5%
compared to the 2008 third quarter. Operating margin decreased by 210
basis points. The decrease is due to: (1) a change in sales mix,
primarily higher sales volume for lower margin JCA and system field
support services, which reduced operating margin by 130 basis points,
and (2) lower sales volume and sales prices for CFS, which reduced
operating margin by 30 basis points. In addition, the 2008 third quarter
included approximately $3 million of income to adjust litigation
accruals, which reduced operating margin by 50 basis points.
Year-to-Date: AM&M net sales for the 2009 year-to-date period
increased by 8% compared to the 2008 year-to-date period. Higher sales
for systems field support services and JCA were partially offset by
sales declines for CFS.
AM&M operating income for the 2009 year-to-date period increased 3%
compared to the 2008 year-to-date period. Operating margin decreased by
30 basis points. Sales volume declines for CFS reduced operating margin
by 30 basis points and margins declined by 50 basis points primarily due
to cost increases on international aircraft modernization contracts. In
addition, the 2008 year-to-date period included $10 million of charges
to adjust litigation accruals, which increased operating margin by 50
basis points.
Specialized Products
|
|
|
Third Quarter Ended
|
|
|
|
|
|
|
Year-to-Date Ended
|
|
|
|
|
|
|
|
Sept. 25,
|
|
|
Sept. 26,
|
|
|
|
|
|
Sept. 25,
|
|
|
Sept. 26,
|
|
|
Increase/
|
|
|
($ in millions)
|
|
2009
|
|
|
2008
|
|
|
Decrease
|
|
|
2009
|
|
|
2008
|
|
|
(decrease)
|
|
|
Net sales
|
|
$
|
1,336.0
|
|
|
$
|
1,365.1
|
|
|
$
|
(29.1
|
)
|
|
$
|
3,996.9
|
|
|
$
|
3,897.9
|
|
|
$
|
99.0
|
|
|
Operating income
|
|
|
169.8
|
|
|
|
173.9
|
|
|
|
(4.1
|
)
|
|
|
480.7
|
|
|
|
457.7
|
|
|
|
23.0
|
|
|
Product Line Divestiture Gain
|
|
|
--
|
|
|
|
--
|
|
|
|
--
|
|
|
|
--
|
|
|
|
(12.2
|
)
|
|
|
12.2
|
|
|
Impairment Charge
|
|
|
--
|
|
|
|
--
|
|
|
|
--
|
|
|
|
--
|
|
|
|
27.5
|
|
|
|
(27.5
|
)
|
|
Operating income, excluding Q2 2008 Items
|
|
$
|
169.8
|
|
|
$
|
173.9
|
|
|
$
|
(4.1
|
)
|
|
$
|
480.7
|
|
|
$
|
473.0
|
|
|
$
|
7.7
|
|
|
Operating margin
|
|
|
12.7
|
%
|
|
|
12.7
|
%
|
|
|
--
|
bpts
|
|
|
12.0
|
%
|
|
|
11.7
|
%
|
|
|
30
|
bpts
|
|
Operating margin, excluding Q2 2008 Items
|
|
|
12.7
|
%
|
|
|
12.7
|
%
|
|
|
--
|
bpts
|
|
|
12.0
|
%
|
|
|
12.1
|
%
|
|
|
(10
|
)bpts
|
Third Quarter: Specialized Products net sales for the 2009 third
quarter decreased by 2% compared to the 2008 third quarter reflecting
lower sales volume primarily for: (1) naval power & control systems and
aviation products as a result of reduced demand from commercial
customers caused by the global economic recession, (2) training &
simulation, precision engagement and displays due to the timing of
certain deliveries and delays in receipt of expected orders, and (3)
combat propulsion systems due to a reduction in DoD funding for the
Bradley fighting vehicle. These decreases were partially offset by
increases for: (1) microwave products primarily due to deliveries of
mobile and ground based satellite communications systems and spare parts
for the U.S. military and higher sales volume for tactical signal
intelligence systems, and (2) Electro-Optic/Infrared (EO/IR) products
primarily due to demand and deliveries on new and existing contracts.
Specialized Products operating income for the 2009 third quarter
decreased by 2% as compared to the 2008 third quarter. Operating margin
remained the same as compared to the 2008 third quarter. Operating
margin increased by 110 basis points primarily due to higher sales
volume, favorable sales mix and improved contract performance for EO/IR
products and improved contract performance for precision engagement. The
2008 third quarter also included a charge of $4 million to adjust
certain litigation accruals, which increased operating margin by 30
basis points. These increases were offset by: (1) an increase in pension
expense of $11 million, which reduced operating margin by 80 basis
points, (2) lower sales volume for training and simulation due to timing
of deliveries, which reduced operating margin by 50 basis points, and
(3) acquired businesses, which decreased operating margin by 10 basis
points.
Year-to-Date: Specialized Products net sales for the 2009
year-to-date period increased by 3% compared to the 2008 year-to-date
period reflecting higher sales volume primarily for: (1) EO/IR products
and microwave products driven by trends similar to the 2009 third
quarter, (2) training & simulation primarily related to new and existing
contracts, and (3) combat propulsion systems mostly from continued
performance on existing contracts. The increase in net sales from
acquired businesses, net of divestitures, was $64 million, or 2%, and
pertains mostly to the Electro-Optical Systems (EOS) business acquired
on April 21, 2008 and to Chesapeake Sciences Corporation acquired on
January 30, 2009. These increases were partially offset by a decrease
primarily for naval power & control systems and aviation products,
displays and precision engagement products driven by trends similar to
the 2009 third quarter.
Specialized Products operating income for the 2009 year-to-date period
increased by 5% as compared to the 2008 year-to-date period. Operating
margin of 12.0% for the 2009 year-to-date period increased by 30 basis
points. Excluding the Product Line Divestiture Gain and non-cash
Impairment Charge, operating margin for the 2009 year-to-date period of
12.0% decreased by 10 basis points compared to the 2008 year-to-date
period. An increase in pension expense of $31 million reduced operating
margin by 80 basis points and lower sales volume for aviation products
reduced operating margin by 30 basis points. These decreases were
partially offset by higher sales volume and favorable sales mix
primarily for EO/IR products and improved contract performance for
precision engagement, which increased operating margin by 80 basis
points, and acquired businesses, which increased operating margin by 10
basis points. In addition, the 2008 year-to-date period included $6
million of charges to adjust litigation accruals, which increased
operating margin by 10 basis points.
Financial Guidance
Based on information known as of today, the company revised its
consolidated and segment financial guidance for the year ending Dec. 31,
2009, and has provided its initial financial guidance for the year
ending Dec. 31, 2010, as presented in the tables below. All financial
guidance amounts are estimates subject to revisions in the future for
matters discussed under the “Forward-Looking Statements” cautionary
language on the next page, and the company undertakes no duty to update
its guidance.
|
Consolidated 2009 Financial Guidance
|
|
($ in billions, except per share data)
|
|
|
|
|
|
|
|
Prior
|
|
|
|
|
|
Current
|
|
(July 23, 2009)
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$15.5 to $15.6
|
|
|
$15.5 to $15.7
|
|
|
|
Operating margin
|
|
10.5
|
%
|
|
10.5
|
%
|
|
|
Effective tax rate
|
|
33.9
|
%
|
|
36.0
|
%
|
|
|
Diluted EPS
|
|
$7.45 to $7.50
|
|
|
$7.25 to $7.35
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash from operating activities
|
|
$1.43
|
|
|
$1.43
|
|
|
|
Less: Capital expenditures, net of dispositions of property, plant
and equipment
|
|
0.23
|
|
|
0.23
|
|
|
|
Free cash flow
|
|
$1.20
|
|
|
$1.20
|
|
|
|
|
|
|
The revision in the company’s 2009 diluted EPS financial guidance
from the prior guidance provided on July 23, 2009, is primarily due
to the impact of the items listed below.
-
A tax benefit of $0.22 for a net reversal of amounts previously
accrued related to tax years for which the statute of
limitations expired,
-
Charge of $0.05 related to the redemption of the company’s $750
million 7⅝% senior subordinated notes initiated on October 2,
2009, and
-
Additional interest expense of $0.02 for the 2009 fourth quarter
primarily related to interest expense on overlapping debt issues
prior to the redemption of the $750 million 7⅝% senior
subordinated notes and repayment of the $650 million term loan.
|
|
|
|
Segment 2009 Financial Guidance
|
|
($ in billions)
|
|
|
|
|
|
|
|
Current
|
|
Prior
|
|
|
|
|
|
|
|
|
|
|
Net Sales:
|
|
|
|
|
|
|
C3ISR
|
|
|
$2.9 to $3.0
|
|
$2.9 to $3.0
|
|
|
Government Services
|
|
|
$4.1 to $4.2
|
|
$4.2 to $4.3
|
|
|
AM&M
|
|
|
$2.7 to $2.8
|
|
$2.7 to $2.8
|
|
|
Specialized Products
|
|
|
$5.6 to $5.7
|
|
$5.6 to $5.7
|
|
|
|
|
|
|
|
|
|
|
Operating Margins:
|
|
|
|
|
|
|
|
C3ISR
|
|
|
11.0% to 11.2
|
%
|
11.0% to 11.2
|
%
|
|
Government Services
|
|
|
9.6% to 9.8
|
%
|
9.6% to 9.8
|
%
|
|
AM&M
|
|
|
8.7% to 8.9
|
%
|
8.8% to 9.0
|
%
|
|
Specialized Products
|
|
|
11.6% to 11.8
|
%
|
11.4% to 11.6
|
%
|
The 2009 financial guidance includes approximately $170 million of
estimated sales growth for the full year from business acquisitions, net
of divestitures.
|
Consolidated 2010 Financial Guidance
|
|
($ in billions, except per share data)
|
|
|
|
|
|
Net sales
|
|
$15.7 to $15.9
|
|
Operating margin
|
|
10.7
|
|
Effective tax rate
|
|
35.8
|
|
Diluted EPS
|
|
$7.85 to $8.05
|
|
|
|
|
|
Net cash from operating activities
|
|
$1.50
|
|
Less: Capital expenditures, net of dispositions of property, plant
and equipment
|
|
0.25
|
|
Free cash flow
|
|
$1.25
|
|
|
|
|
|
Segment 2010 Financial Guidance
|
|
($ in billions)
|
|
|
|
|
|
Net Sales:
|
|
|
|
C3ISR
|
|
$3.3 to $3.4
|
|
Government Services
|
|
$4.0 to $4.1
|
|
AM&M
|
|
$2.6 to $2.7
|
|
Specialized Products
|
|
$5.7 to $5.8
|
|
|
|
|
|
Operating Margins:
|
|
|
|
C3ISR
|
|
11.1% to 11.3
|
|
Government Services
|
|
9.6% to 9.8
|
|
AM&M
|
|
8.9% to 9.1
|
|
Specialized Products
|
|
11.7% to 11.9
|
The company’s 2010 financial guidance assumes the following:
-
Sales for the Special Operations Forces Support Activity (SOFSA)
contract through Feb. 28, 2010, the end of the current contract’s
performance period. If the SOFSA contract were retained for all of
2010, the additional 10 months could add approximately $400 million of
sales to our 2010 sales guidance,
-
Pension expense essentially the same as 2009, which is expected to be
approximately $169 million. The 2010 pension expense assumes a lower
discount rate compared to 2009, offset by better than expected asset
returns for 2009. The company will finalize these pension plan
assumptions as of Dec. 31, 2009, and
-
An expectation that the U.S. Federal research and experimental (R&E)
tax credit that expires on Dec. 31, 2009, will be extended for the
year ended Dec. 31, 2010. The benefit of the R&E credit on the 2010
tax rate is approximately $0.14 per diluted share.
Additional financial information regarding the 2009 third quarter
results and the updated 2009 financial guidance and 2010 initial
financial guidance is available on the company’s Web site at www.L-3com.com.
Conference Call
In conjunction with this release, L-3 will host a conference call today,
Tuesday, October 27, 2009 at 11:00 a.m. EDT that will be simultaneously
broadcast over the Internet. Michael T. Strianese, chairman, president
and chief executive officer, Ralph G. D’Ambrosio, vice president and
chief financial officer, and Karen C. Tripp, vice president of corporate
communications, will host the call.
11:00 a.m. EDT 10:00 a.m. CDT 9:00 a.m. MDT 8:00 a.m. PDT
Listeners may access the conference call live over the Internet at the
company’s Web site at:
http://www.L-3com.com
Please allow fifteen minutes prior to the call to visit our Web site to
download and install any necessary audio software. The archived version
of the call may be accessed at our Web site or by dialing (888) 286-8010
(passcode: 25485585), beginning approximately two hours after the call
ends and will be available until the company’s next quarterly earnings
release.
Headquartered in New York City, L-3 employs over 66,000 people worldwide
and is a prime contractor in aircraft modernization and maintenance, C3ISR
(Command, Control, Communications, Intelligence, Surveillance and
Reconnaissance) systems and government services. L-3 is also a leading
provider of high technology products, subsystems and systems. The
company reported 2008 sales of $14.9 billion.
To learn more about L-3, please visit the company’s Web site at www.L-3com.com.
L-3 uses its Web site as a channel of distribution of material company
information. Financial and other material information regarding L-3 is
routinely posted on the company’s Web site and is readily accessible.
Forward-Looking Statements
Certain of the matters discussed in this release, including information
regarding the Company’s 2009 and 2010 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 that are difficult to
predict, 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; our reliance
on contracts with a limited number of agencies of, or contractors to,
the U.S. Government and the possibility of termination of government
contracts by unilateral government action or for failure to perform; the
extensive legal and regulatory requirements surrounding our contracts
with the U.S. or foreign governments and the results of any
investigation of our contracts undertaken by the U.S. or foreign
governments; our ability to retain our existing business and related
contracts (revenue arrangements); our ability to successfully compete
for and win new business and related contracts (revenue arrangements)
and to win re-competitions of our existing contracts; our ability to
identify and acquire additional businesses in the future with terms that
are attractive to L-3 and to integrate acquired business operations; our
ability to maintain and improve our consolidated operating margin and
total segment operating margin in future periods; our ability to obtain
future government contracts (revenue arrangements) on a timely basis;
the availability of government funding or cost-cutting initiatives and
changes in customer requirements for our products and services; our
significant amount of debt and the restrictions contained in our debt
agreements; our ability to continue to retain and train our existing
employees and to recruit and hire new qualified and skilled employees as
well as our ability to retain and hire employees with U.S. Government
Security clearances; actual future interest rates, volatility and other
assumptions used in the determination of pension benefits and equity
based compensation, as well as the market performance of benefit plan
assets; our collective bargaining agreements, our ability to
successfully negotiate contracts with labor unions and our ability to
favorably resolve labor disputes should they arise; the business,
economic and political conditions in the markets in which we operate,
including those for the commercial aviation, shipbuilding and
communications market; global economic uncertainty; the DoD’s contractor
support services in-sourcing initiative; our ability to perform
contracts on schedule; events beyond our control such as acts of
terrorism; our international operations; our extensive use of
fixed-price type contracts as compared to cost-reimbursable type and
time-and-material type contracts; the rapid change of technology and
high level of competition in the defense industry and the commercial
industries in which our businesses participate; our introduction of new
products into commercial markets or our investments in civil and
commercial products or companies; the outcome of litigation matters;
results of audits by U.S. Government agencies; anticipated cost savings
from business acquisitions not fully realized or realized within the
expected time frame; Titan’s compliance with its plea agreement and
consent to entry of judgment with the U.S. Government relating to the
Foreign Corrupt Practices Act (FCPA), including Titan’s ability to
maintain its export licenses as well as the outcome of other FCPA
matters; ultimate resolution of contingent matters, claims and
investigations relating to acquired businesses, and the impact on the
final purchase price allocations; competitive pressure among companies
in our industry; and the fair values of our assets, which can be
impaired or reduced by other factors, some of which are discussed above.
For a discussion of other risks and uncertainties that could impair our
results of operations or financial condition, see ‘‘Part I — Item 1A —
Risk Factors’’ and Note 18 to our audited consolidated financial
statements, included in our Annual Report on Form 10-K for the year
ended Dec. 31, 2008 as well as any material updates to these factors in
our future filings.
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.
(1) During the quarter ended March 27, 2009, the company
adopted six new accounting standards, three of which required
retrospective application of their provisions. These standards and their
retrospective application are more fully described in Tables E and F
(Unaudited Supplemental Financial Data) attached to this earnings
release.
(2) Sales from acquired businesses net of divestitures are
comprised of (i) sales from business and product line acquisitions that
are included in L-3’s actual results for less than 12 months, less (ii)
sales from business and product line divestitures that are included in
L-3’s actual results for the 12 months prior to the divestitures.
|
Table A
|
|
|
|
L-3 COMMUNICATIONS HOLDINGS, INC.
|
|
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
(in millions, except per share data)
|
|
|
|
|
|
Third Quarter Ended(a)
|
|
Year-to-Date Ended
|
|
|
|
|
Sept. 25,
|
|
Sept. 26,
|
|
Sept. 25,
|
|
Sept. 26,
|
|
|
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
|
Net sales
|
|
$
|
3,842
|
|
$
|
3,662
|
|
$
|
11,407
|
|
$
|
10,890
|
|
|
Cost of sales
|
|
|
3,424
|
|
|
3,262
|
|
|
10,196
|
|
|
9,747
|
|
|
Litigation Gain
|
|
|
--
|
|
|
--
|
|
|
--
|
|
|
126
|
(b)
|
|
Operating income
|
|
|
418
|
|
|
400
|
|
|
1,211
|
|
|
1,269
|
(c)
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other income, net
|
|
|
3
|
|
|
7
|
|
|
12
|
|
|
22
|
|
|
Interest expense
|
|
|
68
|
|
|
72
|
|
|
203
|
|
|
214
|
(c)
|
|
Income before income taxes
|
|
|
353
|
|
|
335
|
|
|
1,020
|
|
|
1,077
|
|
|
Provision for income taxes
|
|
|
100
|
|
|
123
|
|
|
339
|
|
|
395
|
|
|
Net income
|
|
$
|
253
|
|
$
|
212
|
|
$
|
681
|
|
$
|
682
|
|
|
Less: Net income attributable to noncontrolling interests
|
|
|
3
|
|
|
2
|
|
|
7
|
|
|
8
|
|
|
Net income attributable to L-3
|
|
$
|
250
|
|
$
|
210
|
|
$
|
674
|
|
$
|
674
|
(c)
|
|
Less: Net income allocable to participating securities
|
|
|
2
|
|
|
3
|
|
|
6
|
|
|
6
|
|
|
Net income allocable to L-3’s common shareholders
|
|
$
|
248
|
|
$
|
207
|
|
$
|
668
|
|
$
|
668
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share:
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
2.13
|
|
$
|
1.71
|
|
$
|
5.70
|
|
$
|
5.48
|
|
|
Diluted
|
|
$
|
2.12
|
|
$
|
1.70
|
|
$
|
5.68
|
|
$
|
5.42
|
(c)
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
116.4
|
|
|
121.0
|
|
|
117.1
|
|
|
121.8
|
|
|
Diluted
|
|
|
117.0
|
|
|
122.0
|
|
|
117.6
|
|
|
123.2
|
|
|
|
|
|
|
(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 Dec. 31 regardless of what day
it falls on.
|
|
|
|
(b)
|
|
Represents a litigation gain to reverse an accrued liability as a
result of a June 27, 2008 decision by the U.S. Court of Appeals
which vacated an adverse 2006 jury verdict.
|
|
|
|
(c)
|
|
Includes the Q2 2008 Items, which increased operating income by
$110 million, reduced interest expense by $7 million and increased
net income attributable to L-3 by $71 million, or $0.57 per
diluted share.
|
|
Table B
|
|
|
|
L-3 COMMUNICATIONS HOLDINGS, INC.
|
|
UNAUDITED SELECT FINANCIAL DATA
|
|
(in millions)
|
|
|
|
|
|
|
|
|
|
|
Third Quarter Ended
|
|
Year-to-Date Ended
|
|
|
|
|
Sept. 25,
|
|
Sept. 26,
|
|
Sept. 25,
|
|
Sept. 26,
|
|
|
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Operating Data
|
|
|
|
|
|
|
|
|
|
|
Net Sales:
|
|
|
|
|
|
|
|
|
|
|
C3ISR
|
|
$
|
752.9
|
|
|
$
|
621.0
|
|
|
$
|
2,224.4
|
|
|
$
|
1,790.0
|
|
|
|
Government Services
|
|
|
1,010.6
|
|
|
|
1,042.4
|
|
|
|
3,084.5
|
|
|
|
3,249.4
|
|
|
|
AM&M
|
|
|
742.0
|
|
|
|
633.7
|
|
|
|
2,100.8
|
|
|
|
1,953.0
|
|
|
|
Specialized Products
|
|
|
1,336.0
|
|
|
|
1,365.1
|
|
|
|
3,996.9
|
|
|
|
3,897.9
|
|
|
|
Total
|
|
$
|
3,841.5
|
|
|
$
|
3,662.2
|
|
|
$
|
11,406.6
|
|
|
$
|
10,890.3
|
|
|
|
Operating income:
|
|
|
|
|
|
|
|
|
|
|
C3ISR
|
|
$
|
78.1
|
|
|
$
|
55.8
|
|
|
$
|
251.4
|
|
|
$
|
184.7
|
|
|
|
Government Services
|
|
|
102.8
|
|
|
|
100.1
|
|
|
|
294.6
|
|
|
|
322.2
|
|
|
|
AM&M
|
|
|
67.1
|
|
|
|
70.3
|
|
|
|
183.9
|
|
|
|
178.5
|
|
|
|
Specialized Products
|
|
|
169.8
|
|
|
|
173.9
|
|
|
|
480.7
|
|
|
|
457.7
|
|
(d)
|
|
Total
|
|
$
|
417.8
|
|
|
$
|
400.1
|
|
|
$
|
1,210.6
|
|
|
$
|
1,143.1
|
|
(e)
|
|
Operating margin:
|
|
|
|
|
|
|
|
|
|
|
C3ISR
|
|
|
10.4
|
%
|
|
|
9.0
|
%
|
|
|
11.3
|
%
|
|
|
10.3
|
%
|
|
|
Government Services
|
|
|
10.2
|
%
|
|
|
9.6
|
%
|
|
|
9.6
|
%
|
|
|
9.9
|
%
|
|
|
AM&M
|
|
|
9.0
|
%
|
|
|
11.1
|
%
|
|
|
8.8
|
%
|
|
|
9.1
|
%
|
|
|
Specialized Products
|
|
|
12.7
|
%
|
|
|
12.7
|
%
|
|
|
12.0
|
%
|
|
|
11.7
|
%
|
(d)
|
|
Total
|
|
|
10.9
|
%
|
|
|
10.9
|
%
|
|
|
10.6
|
%
|
|
|
10.5
|
%
|
(e)
|
|
Depreciation and amortization:
|
|
|
|
|
|
|
|
|
|
|
C3ISR
|
|
$
|
10.9
|
|
|
$
|
10.4
|
|
|
$
|
31.4
|
|
|
$
|
30.1
|
|
|
|
Government Services
|
|
|
9.3
|
|
|
|
8.7
|
|
|
|
28.9
|
|
|
|
26.1
|
|
|
|
AM&M
|
|
|
5.4
|
|
|
|
6.3
|
|
|
|
15.4
|
|
|
|
18.6
|
|
|
|
Specialized Products
|
|
|
29.2
|
|
|
|
26.8
|
|
|
|
86.4
|
|
|
|
80.0
|
|
|
|
Total
|
|
$
|
54.8
|
|
|
$
|
52.2
|
|
|
$
|
162.1
|
|
|
$
|
154.8
|
|
|
|
Funded order data
|
|
|
|
|
|
|
|
|
|
|
C3ISR
|
|
$
|
723
|
|
|
$
|
722
|
|
|
$
|
2,251
|
|
|
$
|
2,053
|
|
|
|
Government Services
|
|
|
1,099
|
|
|
|
1,135
|
|
|
|
2,878
|
|
|
|
3,479
|
|
|
|
AM&M
|
|
|
438
|
|
|
|
567
|
|
|
|
1,836
|
|
|
|
2,099
|
|
|
|
Specialized Products
|
|
|
1,109
|
|
|
|
1,531
|
|
|
|
3,520
|
|
|
|
4,607
|
|
|
|
Total
|
|
$
|
3,369
|
|
|
$
|
3,955
|
|
|
$
|
10,485
|
|
|
$
|
12,238
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sept. 25,
|
|
Dec. 31,
|
|
|
|
|
2009
|
|
2008
|
|
|
Period end data
|
|
|
|
|
|
|
Funded backlog
|
|
$
|
10,836
|
|
|
$
|
11,572
|
|
|
|
|
|
|
|
|
|
|
(d)
|
|
Specialized Products operating income includes the Product Line
Divestiture gain of $12 million and a non-cash Impairment Charge
of $28 million, which reduced operating margin by 40 basis points
for the 2008 year-to-date period.
|
|
|
|
|
|
(e)
|
|
Segment operating income and operating margin excludes the
litigation gain of $126 million for the reversal of an accrued
liability as a result of a June 27, 2008 decision by the U.S.
Court of Appeals, which vacated an adverse 2006 jury verdict.
|
|
Table C
|
|
|
|
L-3 COMMUNICATIONS HOLDINGS, INC.
|
|
UNAUDITED PRELIMINARY CONDENSED CONSOLIDATED
|
|
BALANCE SHEETS
|
|
(in millions)
|
|
|
|
|
|
|
|
|
|
Sept. 25,
|
|
Dec. 31,
|
|
|
|
2009
|
|
2008
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
1,191
|
|
$
|
867
|
|
Billed receivables, net
|
|
|
1,270
|
|
|
1,226
|
|
Contracts in process
|
|
|
2,398
|
|
|
2,267
|
|
Inventories
|
|
|
258
|
|
|
259
|
|
Deferred income taxes
|
|
|
169
|
|
|
211
|
|
Other current assets
|
|
|
127
|
|
|
131
|
|
Total current assets
|
|
|
5,413
|
|
|
4,961
|
|
Property, plant and equipment, net
|
|
|
838
|
|
|
821
|
|
Goodwill
|
|
|
8,188
|
|
|
8,029
|
|
Identifiable intangible assets
|
|
|
390
|
|
|
417
|
|
Other assets
|
|
|
239
|
|
|
256
|
|
Total assets
|
|
$
|
15,068
|
|
$
|
14,484
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current portion of long-term debt
|
|
$
|
650
|
|
$
|
--
|
|
Accounts payable, trade
|
|
|
593
|
|
|
602
|
|
Accrued employment costs
|
|
|
674
|
|
|
700
|
|
Accrued expenses
|
|
|
525
|
|
|
479
|
|
Advance payments and billings in excess of costs incurred
|
|
|
494
|
|
|
530
|
|
Income taxes
|
|
|
30
|
|
|
45
|
|
Other current liabilities
|
|
|
341
|
|
|
351
|
|
Total current liabilities
|
|
|
3,307
|
|
|
2,707
|
|
Pension and postretirement benefits
|
|
|
844
|
|
|
802
|
|
Deferred income taxes
|
|
|
179
|
|
|
127
|
|
Other liabilities
|
|
|
424
|
|
|
414
|
|
Long-term debt
|
|
|
3,860
|
|
|
4,493
|
|
Total liabilities
|
|
|
8,614
|
|
|
8,543
|
|
Shareholders’ equity
|
|
|
6,362
|
|
|
5,858
|
|
Noncontrolling interests
|
|
|
92
|
|
|
83
|
|
Total equity
|
|
|
6,454
|
|
|
5,941
|
|
Total liabilities and equity
|
|
$
|
15,068
|
|
$
|
14,484
|
|
Table D
|
|
|
|
L-3 COMMUNICATIONS HOLDINGS, INC.
|
|
UNAUDITED PRELIMINARY CONDENSED CONSOLIDATED
|
|
STATEMENTS OF CASH FLOWS
|
|
(in millions)
|
|
|
|
|
|
|
|
|
Year-to-Date Ended
|
|
|
|
Sept. 25,
|
|
|
Sept. 26,
|
|
|
|
2009
|
|
|
2008
|
|
Operating activities
|
|
|
|
|
|
|
Net income
|
|
$
|
681
|
|
|
$
|
682
|
|
|
Depreciation of property, plant and equipment
|
|
|
117
|
|
|
|
114
|
|
|
Amortization of intangibles and other assets
|
|
|
45
|
|
|
|
41
|
|
|
Deferred income tax provision
|
|
|
37
|
|
|
|
143
|
|
|
Stock-based employee compensation expense
|
|
|
53
|
|
|
|
48
|
|
|
Contributions to employee saving plans in common stock
|
|
|
110
|
|
|
|
108
|
|
|
Amortization of pension and postretirement benefit plans net loss
|
|
|
39
|
|
|
|
3
|
|
|
Amortization of bond discounts (included in interest expense)
|
|
|
17
|
|
|
|
15
|
|
|
Amortization of deferred debt issue costs (included in interest
expense)
|
|
|
8
|
|
|
|
8
|
|
|
Impairment charge
|
|
|
--
|
|
|
|
28
|
|
|
Gain on sale of product line
|
|
|
--
|
|
|
|
(12
|
)
|
|
Other non-cash items
|
|
|
(3
|
)
|
|
|
(6
|
)
|
|
|
|
|
|
|
|
|
Changes in operating assets and liabilities, excluding acquired
amounts
|
|
|
|
|
|
|
Billed receivables, net
|
|
|
(18
|
)
|
|
|
(2
|
)
|
|
Contracts in process
|
|
|
(98
|
)
|
|
|
(161
|
)
|
|
Inventories
|
|
|
(3
|
)
|
|
|
(32
|
)
|
|
Accounts payable, trade
|
|
|
10
|
|
|
|
171
|
|
|
Accrued employment costs
|
|
|
(44
|
)
|
|
|
(23
|
)
|
|
Accrued expenses
|
|
|
1
|
|
|
|
30
|
|
|
Advance payments and billings in excess of costs incurred
|
|
|
(40
|
)
|
|
|
71
|
|
|
Income taxes
|
|
|
32
|
|
|
|
(10
|
)
|
|
Excess income tax benefits related to share-based payment
arrangements
|
|
|
(3
|
)
|
|
|
(10
|
)
|
|
Other current liabilities
|
|
|
(15
|
)
|
|
|
(143
|
)
|
|
Pension and postretirement benefits
|
|
|
40
|
|
|
|
17
|
|
|
All other operating activities
|
|
|
12
|
|
|
|
(49
|
)
|
|
Net cash from operating activities
|
|
|
978
|
|
|
|
1,031
|
|
|
|
|
|
|
|
|
|
Investing activities
|
|
|
|
|
|
|
Business acquisitions, net of cash acquired
|
|
|
(86
|
)
|
|
|
(224
|
)
|
|
Proceeds from sale of businesses
|
|
|
--
|
|
|
|
12
|
|
|
Capital expenditures
|
|
|
(128
|
)
|
|
|
(139
|
)
|
|
Disposition of property, plant and equipment
|
|
|
3
|
|
|
|
5
|
|
|
Other investing activities
|
|
--
|
|
|
|
(6
|
)
|
|
Net cash used in investing activities
|
|
|
(211
|
)
|
|
|
(352
|
)
|
|
|
|
|
|
|
|
|
Financing activities
|
|
|
|
|
|
|
Common stock repurchased
|
|
|
(396
|
)
|
|
|
(573
|
)
|
|
Dividends paid
|
|
|
(124
|
)
|
|
|
(111
|
)
|
|
Proceeds from exercise of stock options
|
|
|
11
|
|
|
|
38
|
|
|
Proceeds from employee stock purchase plan
|
|
|
51
|
|
|
|
52
|
|
|
Excess income tax benefits related to share-based payment
arrangements
|
|
|
3
|
|
|
|
10
|
|
|
Other financing activities
|
|
|
(9
|
)
|
|
|
(11
|
)
|
|
Net cash used in financing activities
|
|
|
(464
|
)
|
|
|
(595
|
)
|
|
|
|
|
|
|
|
|
Effect of foreign currency exchange rate changes on cash and cash
equivalents
|
|
|
21
|
|
|
|
(7
|
)
|
|
Net increase in cash and cash equivalents
|
|
|
324
|
|
|
|
77
|
|
|
Cash and cash equivalents, beginning of the period
|
|
|
867
|
|
|
|
780
|
|
|
Cash and cash equivalents, end of the period
|
|
$
|
1,191
|
|
|
$
|
857
|
|
|
Table E
|
|
|
|
L-3 COMMUNICATIONS HOLDINGS, INC.
|
|
UNAUDITED SUPPLEMENTAL FINANCIAL DATA
|
|
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
|
|
FOR THE QUARTER ENDED SEPT. 26, 2008
|
|
(in millions, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As Previously
|
|
Adjustments For:
|
|
As Currently
|
|
|
|
|
Reported
|
|
ASC 810(f)
|
|
ASC 260(g)
|
|
ASC 470(h)
|
|
Reported
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
3,662
|
|
$
|
--
|
|
|
$
|
--
|
|
|
$
|
--
|
|
|
$
|
3,662
|
|
Cost of sales
|
|
|
3,262
|
|
|
--
|
|
|
|
--
|
|
|
|
--
|
|
|
|
3,262
|
|
Operating income
|
|
|
400
|
|
|
--
|
|
|
|
--
|
|
|
|
--
|
|
|
|
400
|
|
Interest and other income, net
|
|
|
7
|
|
|
--
|
|
|
|
--
|
|
|
|
--
|
|
|
|
7
|
|
Interest expense
|
|
|
68
|
|
|
--
|
|
|
|
--
|
|
|
|
4
|
|
|
|
72
|
|
Minority interests in net income of consolidated subsidiaries
|
|
|
2
|
|
|
(2
|
)
|
|
|
--
|
|
|
|
--
|
|
|
|
--
|
|
Income before income taxes
|
|
|
337
|
|
|
2
|
|
|
|
|
|
(4
|
)
|
|
|
335
|
|
Provision for income taxes
|
|
|
125
|
|
|
--
|
|
|
|
--
|
|
|
|
(2
|
)
|
|
|
123
|
|
Net income
|
|
$
|
212
|
|
$
|
2
|
|
|
$
|
--
|
|
|
$
|
(2
|
)
|
|
$
|
212
|
|
Less: Net income attributable to noncontrolling interests
|
|
|
--
|
|
|
2
|
|
|
|
--
|
|
|
|
--
|
|
|
|
2
|
|
Net income attributable to L-3
|
|
$
|
212
|
|
$
|
--
|
|
|
$
|
--
|
|
|
$
|
(2
|
)
|
|
$
|
210
|
|
Less: Net income allocable to participating securities
|
|
|
--
|
|
|
--
|
|
|
|
3
|
|
|
|
--
|
|
|
|
3
|
|
Net income allocable to L-3 common shareholders
|
|
$
|
212
|
|
$
|
--
|
|
|
$
|
(3
|
)
|
|
$
|
(2
|
)
|
|
$
|
207
|
|
L-3 earnings per common share:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
1.75
|
|
$
|
--
|
|
|
$
|
(0.02
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
1.71
|
|
Diluted
|
|
$
|
1.73
|
|
$
|
--
|
|
|
$
|
(0.01
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
1.70
|
|
L-3 weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
121.0
|
|
|
--
|
|
|
|
--
|
|
|
|
--
|
|
|
|
121.0
|
|
Diluted
|
|
|
122.6
|
|
|
--
|
|
|
|
(0.6
|
)
|
|
|
--
|
|
|
|
122.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(f)
|
|
In accordance with the Financial Accounting Standards Board (FASB)
Accounting Standards Codification (ASC) Topic 810, Consolidation
(ASC 810) (originally issued as FASB Statement No. 160, Noncontrolling
Interests in Consolidated Financial Statements), the company
retrospectively applied the presentation requirements by: (1)
reclassifying noncontrolling interests (minority interests) to
shareholders’ equity and (2) including income attributable to
noncontrolling interests in net income.
|
|
|
|
|
|
(g)
|
|
In accordance with FASB ASC Topic 260, Earnings Per Share
(ASC 260) (originally issued as FASB Staff Position (FSP) Emerging
Issues Task Force 03-6-1, Determining Whether Instruments
Granted in Share-Based Payment Transactions are Participating
Securities), the company is including the impact of restricted
stock and restricted stock units that are entitled to receive
non-forfeitable dividends (Participating Securities) when
calculating both basic and diluted earnings per share attributable
to L-3.
|
|
|
|
|
|
(h)
|
|
In accordance with FASB ASC Topic 470, Debt, (ASC 470)
(originally issued as FSP Accounting Pronouncement Bulletin 14-1, Accounting
for Convertible Debt Instruments That May Be Settled in Cash upon
Conversion (Including Partial Cash Settlement)), the company
is separately accounting for the liability and equity (conversion
option) components of the 3% Convertible Contingent Debt
Securities (CODES) in a manner that reflects the company’s
non-convertible debt borrowing rate when interest expense is
recognized. Previously, the CODES were recorded at maturity value.
FSP APB 14-1 does not apply to the company’s other outstanding
debt instruments because they are not convertible debt instruments
within the scope of FSP APB 14-1.
|
|
Table F
|
|
|
|
L-3 COMMUNICATIONS HOLDINGS, INC.
|
|
UNAUDITED SUPPLEMENTAL FINANCIAL DATA
|
|
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
|
|
FOR THE YEAR-TO-DATE ENDED SEPT. 26, 2008
|
|
(in millions, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
As Previously
|
|
Adjustments For:
|
|
As Currently
|
|
|
Reported
|
|
ASC 810
|
|
ASC 260
|
|
ASC 470
|
|
Reported
|
|
|
|
|
|
Net sales
|
|
$
|
10,890
|
|
$
|
--
|
|
|
$
|
--
|
|
|
$
|
--
|
|
|
$
|
10,890
|
|
Cost of sales
|
|
|
9,747
|
|
|
--
|
|
|
|
--
|
|
|
|
--
|
|
|
|
9,747
|
|
Litigation Gain
|
|
|
126
|
|
|
--
|
|
|
|
--
|
|
|
|
--
|
|
|
|
126
|
|
Operating income
|
|
|
1,269
|
|
|
--
|
|
|
|
--
|
|
|
|
--
|
|
|
|
1,269
|
|
Interest and other income, net
|
|
|
22
|
|
|
--
|
|
|
|
--
|
|
|
|
--
|
|
|
|
22
|
|
Interest expense
|
|
|
200
|
|
|
--
|
|
|
|
--
|
|
|
|
14
|
|
|
|
214
|
|
Minority interests in net income of consolidated subsidiaries
|
|
|
8
|
|
|
(8
|
)
|
|
|
--
|
|
|
|
--
|
|
|
|
--
|
|
Income before income taxes
|
|
|
1,083
|
|
|
8
|
|
|
|
|
|
(14
|
)
|
|
|
1,077
|
|
Provision for income taxes
|
|
|
401
|
|
|
--
|
|
|
|
--
|
|
|
|
(6
|
)
|
|
|
395
|
|
Net income
|
|
$
|
682
|
|
$
|
8
|
|
|
$
|
--
|
|
|
$
|
(8
|
)
|
|
$
|
682
|
|
Less: Net income attributable to noncontrolling interests
|
|
|
--
|
|
|
8
|
|
|
|
--
|
|
|
|
--
|
|
|
|
8
|
|
Net income attributable to L-3
|
|
$
|
682
|
|
$
|
--
|
|
|
$
|
--
|
|
|
$
|
(8
|
)
|
|
$
|
674
|
|
Less: Net income allocable to participating securities
|
|
|
--
|
|
|
--
|
|
|
|
6
|
|
|
|
--
|
|
|
|
6
|
|
Net income allocable to L-3 common shareholders
|
|
$
|
682
|
|
$
|
--
|
|
|
$
|
(6
|
)
|
|
$
|
(8
|
)
|
|
$
|
668
|
|
L-3 earnings per common share:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
5.60
|
|
$
|
--
|
|
|
$
|
(0.05
|
)
|
|
$
|
(0.07
|
)
|
|
$
|
5.48
|
|
Diluted
|
|
$
|
5.51
|
|
$
|
--
|
|
|
$
|
(0.02
|
)
|
|
$
|
(0.07
|
)
|
|
$
|
5.42
|
|
L-3 weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
121.8
|
|
|
--
|
|
|
|
--
|
|
|
|
--
|
|
|
|
121.8
|
|
Diluted
|
|
|
123.7
|
|
|
--
|
|
|
|
(0.5
|
)
|
|
|
--
|
|
|
|
123.2
|
Source: L-3 Communications Holdings, Inc.
L-3 Communications Holdings, Inc. Corporate Communications 212-697-1111
|