-
EPS Increase 18 Percent to $2.14
-
Sales Total $6.1 Billion
-
Free Cash Flow Totals $860 Million
-
8.1 Million Shares Repurchased in Q3; 20.6 Million Shares Repurchased Year-to-Date
- 2013 Guidance Raised for Sales, EPS, Cash from Operations and Free Cash Flow
FALLS CHURCH, Va. -- Oct. 23, 2013 -- Northrop Grumman Corporation (NYSE:NOC) third quarter 2013 net earnings increased 8 percent to $497 million, or $2.14 per diluted share, from $459 million, or $1.82 per diluted share, in the third quarter of 2012. Third quarter 2013 diluted earnings per share are based on 232.6 million weighted average shares outstanding compared with 252.1 million shares in the third quarter of 2012, an 8 percent decrease. The company repurchased 8.1 million shares of its common stock in the 2013 third quarter for $753 million and 20.6 million shares year-to-date for $1.7 billion.
"This quarter's results reflect our team's hard work and our focus on performance, affordability and innovation. During this difficult period for our government customers and our industry, our team has continued to demonstrate its commitment to the global security missions we support. We remain focused on superior program performance, effective cash deployment and portfolio alignment as we strive to continue creating value for our shareholders, customers and employees," said Wes Bush, chairman, chief executive officer and president.
Table 1 — Financial Highlights
Third Quarter | Nine Months | |||||
($ in millions, except per share amounts) | 2013 | 2012 | 2013 | 2012 | ||
Sales | $ 6,106 | $ 6,270 | $ 18,504 | $ 18,742 | ||
Segment operating income 1 | 763 | 730 | 2,308 | 2,301 | ||
Segment operating margin rate 1 | 12.5% | 11.6% | 12.5% | 12.3% | ||
Operating income | 790 | 736 | 2,355 | 2,306 | ||
Operating margin rate | 12.9% | 11.7% | 12.7% | 12.3% | ||
Net earnings | 497 | 459 | 1,474 | 1,445 | ||
Diluted EPS | 2.14 | 1.82 | 6.22 | 5.67 | ||
Cash provided by operations | 950 | 812 | 1,279 | 1,583 | ||
Free cash flow 1 | 860 | 748 | 1,101 | 1,387 | ||
Pension-adjusted Operating Highlights | ||||||
Operating income | 790 | 736 | 2,355 | 2,306 | ||
Net FAS/CAS pension adjustment 1 | (61) | (34) | (125) | (101) | ||
Pension-adjusted operating income 1 | $ 729 | $ 702 | $ 2,230 | $ 2,205 | ||
Pension-adjusted operating margin rate 1 | 11.9% | 11.2% | 12.1% | 11.8% | ||
Pension-adjusted Per Share Data | ||||||
Diluted EPS | $ 2.14 | $ 1.82 | $ 6.22 | $ 5.67 | ||
After-tax net pension adjustment per share 1 | (0.17) | (0.09) | (0.34) | (0.26) | ||
Pension-adjusted diluted EPS 1 | $ 1.97 | $ 1.73 | $ 5.88 | $ 5.41 | ||
Weighted average shares outstanding — Basic | 228.2 | 247.2 | 232.8 | 250.4 | ||
Dilutive effect of stock awards and stock options | 4.4 | 4.9 | 4.2 | 4.6 | ||
Weighted average shares outstanding — Diluted | 232.6 | 252.1 | 237.0 | 255.0 | ||
1 Non-GAAP metric — see definitions at the end of this press release. |
Third Quarter | Nine Months | |||||
($ millions) | 2013 | 2012 | 2013 | 2012 | ||
Cash provided by operating activities before discretionary pension contributions 1 | $ 905 | $ 1,033 | $ 1,646 | $ 1,804 | ||
After-tax discretionary pension pre-funding impact | 45 | (221) | (367) | (221) | ||
Net cash provided by operating activities | $ 950 | $ 812 | $ 1,279 | $ 1,583 | ||
Less: | ||||||
Capital expenditures | (90) | (64) | (178) | (196) | ||
Free cash flow 1 | $ 860 | $ 748 | $ 1,101 | $ 1,387 | ||
After-tax discretionary pension pre-funding impact | (45) | 221 | 367 | 221 | ||
Free cash flow provided by operating activities before discretionary pension contributions 1 | $ 815 | $ 969 | $ 1,468 | $ 1,608 | ||
1 Non-GAAP metric — see definitions at the end of this press release |
($ in millions, except per share amounts) | Prior | Current | ||||
Sales | ~24,300 | ~24,400 | ||||
Segment operating margin % 1 | ~12% | Low to mid 12% | ||||
Operating margin % | ~12% | Low to mid 12% | ||||
Diluted EPS | 7.60 — 7.80 | 8.00 — 8.15 | ||||
Cash provided by operations before after-tax impact of
discretionary pension pre-funding contributions 1 |
2,100 — 2,400 |
2,300 — 2,600 |
||||
Free cash flow before after-tax impact of discretionary
pension pre-funding contributions 1 |
1,700 — 2,000 |
1,900 — 2,200 |
||||
1 Non-GAAP metric - see definitions at the end of this press release. |
Third Quarter | Nine Months | |||||
($ millions) | 2013 | 2012 | Change | 2013 | 2012 | Change |
Sales | ||||||
Aerospace Systems | $ 2,484 | $ 2,586 | (4%) | $ 7,582 | $ 7,373 | 3% |
Electronic Systems | 1,774 | 1,707 | 4% | 5,266 | 5,175 | 2% |
Information Systems | 1,619 | 1,776 | (9%) | 4,982 | 5,476 | (9%) |
Technical Services | 713 | 748 | (5%) | 2,152 | 2,281 | (6%) |
Intersegment eliminations | (484) | (547) | (1,478) | (1,563) | ||
6,106 | 6,270 | (3%) | 18,504 | 18,742 | (1%) | |
Segment operating income 1 | ||||||
Aerospace Systems | 330 | 288 | 15% | 936 | 859 | 9% |
Electronic Systems | 273 | 279 | (2%) | 891 | 859 | 4% |
Information Systems | 162 | 170 | (5%) | 474 | 577 | (18%) |
Technical Services | 67 | 62 | 8% | 201 | 206 | (2%) |
Intersegment eliminations | (69) | (69) | (194) | (200) | ||
Segment operating income 1 | 763 | 730 | 5% | 2,308 | 2,301 | — |
Segment operating margin rate 1 | 12.5% | 11.6% | 90 bps | 12.5% | 12.3% | 20 bps |
Reconciliation to operating income | ||||||
Net pension adjustment 1 | 61 | 34 | 79% | 125 | 101 | 24% |
Unallocated corporate expenses | (33) | (27) | (22%) | (73) | (89) | 18% |
Other | (1) | (1) | — | (5) | (7) | 29% |
Operating income | 790 | 736 | 7% | 2,355 | 2,306 | 2% |
Operating margin rate | 12.9% | 11.7% | 120 bps | 12.7% | 12.3% | 40 bps |
Interest expense | (70) | (53) | (32%) | (183) | (158) | (16%) |
Other, net | — | 12 | (100%) | (16) | 30 | (153%) |
Earnings before income taxes | 720 | 695 | 4% | 2,156 | 2,178 | (1%) |
Federal and foreign income tax expense | (223) | (236) | 6% | (682) | (733) | 7% |
Net earnings | $ 497 | $ 459 | 8% | $ 1,474 | $ 1,445 | 2% |
1 Non-GAAP metric — see definitions at the end of this press release. |
Third Quarter | Nine Months | |||||
2013 | 2012 | Change | 2013 | 2012 | Change | |
Sales | $ 2,484 | $ 2,586 | (3.9%) | $ 7,582 | $ 7,373 | 2.8% |
Operating income | 330 | 288 | 14.6% | 936 | 859 | 9.0% |
Operating margin rate | 13.3% | 11.1% | 12.3% | 11.7% | ||
Third Quarter | Nine Months | |||||
2013 | 2012 | Change | 2013 | 2012 | Change | |
Sales | $ 1,774 | $ 1,707 | 3.9% | $ 5,266 | $ 5,175 | 1.8% |
Operating income | 273 | 279 | (2.2%) | 891 | 859 | 3.7% |
Operating margin rate | 15.4% | 16.3% | 16.9% | 16.6% | ||
Third Quarter | Nine Months | |||||
2013 | 2012 | Change | 2013 | 2012 | Change | |
Sales | $ 1,619 | $ 1,776 | (8.8%) | $ 4,982 | $ 5,476 | (9.0%) |
Operating income | 162 | 170 | (4.7%) | 474 | 577 | (17.9%) |
Operating margin rate | 10.0% | 9.6% | 9.5% | 10.5% | ||
Third Quarter | Nine Months | |||||
2013 | 2012 | Change | 2013 | 2012 | Change | |
Sales | $ 713 | $ 748 | (4.7%) | $ 2,152 | $ 2,281 | (5.7%) |
Operating income | 67 | 62 | 8.1% | 201 | 206 | (2.4%) |
Operating margin rate | 9.4% | 8.3% | 9.3% | 9.0% | ||
SCHEDULE 1 | ||||
NORTHROP GRUMMAN CORPORATION | ||||
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS AND COMPREHENSIVE INCOME | ||||
(Unaudited) | ||||
Three Months Ended | Nine Months Ended | |||
September 30 | September 30 | |||
$ in millions, except per share amounts | 2013 | 2012 | 2013 | 2012 |
Sales | ||||
Product | $ 3,330 | $ 3,487 | $ 10,344 | $ 10,227 |
Service | 2,776 | 2,783 | 8,160 | 8,515 |
Total sales | 6,106 | 6,270 | 18,504 | 18,742 |
Operating costs and expenses | ||||
Product | 2,499 | 2,629 | 7,833 | 7,760 |
Service | 2,262 | 2,333 | 6,621 | 6,963 |
General and administrative expenses | 555 | 572 | 1,695 | 1,713 |
Operating income | 790 | 736 | 2,355 | 2,306 |
Other (expense) income | ||||
Interest expense | (70) | (53) | (183) | (158) |
Other, net | — | 12 | (16) | 30 |
Earnings before income taxes | 720 | 695 | 2,156 | 2,178 |
Federal and foreign income tax expense | 223 | 236 | 682 | 733 |
Net earnings | $ 497 | $ 459 | $ 1,474 | $ 1,445 |
Basic earnings per share | $ 2.18 | $ 1.86 | $ 6.33 | $ 5.77 |
Weighted-average common shares outstanding, in millions | 228.2 | 247.2 | 232.8 | 250.4 |
Diluted earnings per share | $ 2.14 | $ 1.82 | $ 6.22 | $ 5.67 |
Weighted-average diluted shares outstanding, in millions | 232.6 | 252.1 | 237.0 | 255.0 |
Net earnings (from above) | $ 497 | $ 459 | $ 1,474 | $ 1,445 |
Other comprehensive income | ||||
Change in unamortized benefit plan costs, net of tax | 78 | 50 | 237 | 154 |
Change in cumulative translation adjustment | 15 | 12 | 8 | 3 |
Change in unrealized loss on marketable securities and cash flow hedges, net of tax | (1) | (1) | (1) | (1) |
Other comprehensive income, net of tax | 92 | 61 | 244 | 156 |
Comprehensive income | $ 589 | $ 520 | $ 1,718 | $ 1,601 |
SCHEDULE 2 | ||||
NORTHROP GRUMMAN CORPORATION | ||||
CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION | ||||
(Unaudited) | ||||
September 30, | December 31, | |||
$ in millions | 2013 | 2012 | ||
Assets | ||||
Cash and cash equivalents | $ 4,944 | $ 3,862 | ||
Accounts receivable, net of progress payments | 3,003 | 2,858 | ||
Inventoried costs, net of progress payments | 784 | 798 | ||
Deferred tax assets | 596 | 574 | ||
Prepaid expenses and other current assets | 264 | 300 | ||
Total current assets | 9,591 | 8,392 | ||
Property, plant and equipment, net of accumulated depreciation of $4,305 in 2013 and $4,146 in 2012 | 2,763 | 2,887 | ||
Goodwill | 12,438 | 12,431 | ||
Non-current deferred tax assets | 1,274 | 1,542 | ||
Other non-current assets | 1,339 | 1,291 | ||
Total assets | $ 27,405 | $ 26,543 | ||
Liabilities | ||||
Trade accounts payable | $ 1,221 | $ 1,392 | ||
Accrued employee compensation | 1,058 | 1,173 | ||
Advance payments and amounts in excess of costs incurred | 1,698 | 1,759 | ||
Other current liabilities | 1,785 | 1,732 | ||
Total current liabilities | 5,762 | 6,056 | ||
Long-term debt, net of current portion | 5,928 | 3,930 | ||
Pension and post-retirement benefit plan liabilities | 5,374 | 6,085 | ||
Other non-current liabilities | 985 | 958 | ||
Total liabilities | 18,049 | 17,029 | ||
Shareholders' equity | ||||
Preferred stock, $1 par value; 10,000,000 shares authorized; no shares issued and outstanding | — | — | ||
Common stock, $1 par value; 800,000,000 shares authorized; issued and outstanding:
2013— 223,775,721 and 2012—239,209,812 |
224 | 239 | ||
Paid-in capital | 1,479 | 2,924 | ||
Retained earnings | 12,196 | 11,138 | ||
Accumulated other comprehensive loss | (4,543) | (4,787) | ||
Total shareholders' equity | 9,356 | 9,514 | ||
Total liabilities and shareholders' equity | $ 27,405 | $ 26,543 |
SCHEDULE 3 | ||||
NORTHROP GRUMMAN CORPORATION | ||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||
(Unaudited) | ||||
Nine Months Ended | ||||
September 30 | ||||
$ in millions | 2013 | 2012 | ||
Operating activities | ||||
Sources of cash | ||||
Cash received from customers | ||||
Collections on billings | $ 13,871 | $ 15,632 | ||
Progress payments | 4,281 | 3,233 | ||
Other cash receipts | 66 | 67 | ||
Total sources of cash | 18,218 | 18,932 | ||
Uses of cash | ||||
Cash paid to suppliers and employees | (15,555) | (16,015) | ||
Pension contributions | (561) | (349) | ||
Interest paid, net of interest received | (183) | (177) | ||
Income taxes paid, net of refunds received | (579) | (760) | ||
Other cash payments | (61) | (48) | ||
Total uses of cash | (16,939) | (17,349) | ||
Net cash provided by operating activities | 1,279 | 1,583 | ||
Investing activities | ||||
Capital expenditures | (178) | (196) | ||
Maturities of short-term investments | — | 250 | ||
Other investing activities, net | 9 | 7 | ||
Net cash (used in) provided by investing activities | (169) | 61 | ||
Financing activities | ||||
Net proceeds from issuance of long-term debt | 2,841 | — | ||
Common stock repurchases | (1,661) | (846) | ||
Payments of long-term debt | (877) | — | ||
Cash dividends paid | (411) | (401) | ||
Proceeds from exercises of stock options | 158 | 153 | ||
Other financing activities, net | (78) | (27) | ||
Net cash used in financing activities | (28) | (1,121) | ||
Increase in cash and cash equivalents | 1,082 | 523 | ||
Cash and cash equivalents, beginning of year | 3,862 | 3,002 | ||
Cash and cash equivalents, end of period | $ 4,944 | $ 3,525 |
SCHEDULE 4 | ||||
NORTHROP GRUMMAN CORPORATION | ||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||
(Unaudited) | ||||
Nine Months Ended | ||||
September 30 | ||||
$ in millions | 2013 | 2012 | ||
Reconciliation of net earnings to net cash provided by operating activities | ||||
Net earnings | $ 1,474 | $ 1,445 | ||
Adjustments to reconcile to net cash provided by operating activities: | ||||
Depreciation and amortization | 345 | 371 | ||
Stock-based compensation | 118 | 111 | ||
Excess tax benefits from stock-based compensation | (37) | (41) | ||
Deferred income taxes | 89 | 47 | ||
(Increase) decrease in assets: | ||||
Accounts receivable, net | (147) | (27) | ||
Inventoried costs, net | 10 | 224 | ||
Prepaid expenses and other assets | (53) | (90) | ||
Increase (decrease) in liabilities: | ||||
Accounts payable and accruals | (296) | (370) | ||
Income taxes payable | 92 | 32 | ||
Retiree benefits | (331) | (99) | ||
Other, net | 15 | (20) | ||
Net cash provided by operating activities | $ 1,279 | $ 1,583 |
SCHEDULE 5 | ||||
NORTHROP GRUMMAN CORPORATION | ||||
TOTAL BACKLOG AND CONTRACT AWARDS | ||||
(Unaudited) | ||||
September 30, 2013 | December 31, 2012 | |||
$ in millions | FUNDED (1) | UNFUNDED (2) | TOTAL BACKLOG | TOTAL BACKLOG |
Aerospace Systems | $ 10,413 | $ 8,150 | $ 18,563 | $ 19,594 |
Electronic Systems | 7,089 | 1,681 | 8,770 | 9,471 |
Information Systems (3) | 3,694 | 3,641 | 7,335 | 8,541 |
Technical Services | 2,228 | 622 | 2,850 | 3,203 |
Total | $ 23,424 | $ 14,094 | $ 37,518 | $ 40,809 |
(1) Funded backlog represents firm orders for which funding is authorized and appropriated by the customer. | ||||
(2) Unfunded backlog represents firm orders for which as of the reporting date, funding is not authorized and appropriated by the customer. Unfunded backlog excludes unexercised contract options and indefinite delivery, indefinite quantity (IDIQ) contracts until the time the option or IDIQ task order is exercised or awarded. | ||||
(3) Information Systems backlog as of September 30, 2013 includes $1.0 billion of adjustments recognized in the six months ending June 30, 2013, primarily to reduce unfunded backlog for expired periods of performance on active contracts, including task orders on IDIQ contracts. |