Lockheed Martin Reports Third Quarter 2022 Financial Results
- Net sales of
$16.6 billion and net earnings of$1.8 billion , or$6.71 per share - Cash from operations of
$3.1 billion and free cash flow of$2.7 billion - Returned
$2.1 billion of cash to shareholders through share repurchases and dividends - Increased share repurchase authority by
$14.0 billion - Increased quarterly dividend rate 7% to
$3.00 per share - Increased backlog to
$140 billion - Reaffirms 2022 financial outlook
"
Adjusted earnings before income taxes, net earnings and diluted EPS
The table below shows the impact to earnings before income taxes, net earnings and diluted earnings per share (EPS) for certain non-operational items:
(in millions, except per share data) |
Quarters Ended |
|||||||||
2022 |
2021 |
|||||||||
Earnings |
Net |
Diluted |
Earnings |
Net |
Diluted |
|||||
As Reported (GAAP) |
$ 2,099 |
$ 1,778 |
$ 6.71 |
$ 679 |
$ 614 |
$ 2.21 |
||||
Pension settlement charge |
— |
— |
— |
1,665 |
1,309 |
4.72 |
||||
losses (gains) |
26 |
20 |
0.07 |
(98) |
(74) |
(0.27) |
||||
Losses (gains) on assets and liabilities |
33 |
25 |
0.09 |
(21) |
(16) |
(0.06) |
||||
Total Adjustments |
59 |
45 |
0.16 |
1,546 |
1,219 |
4.39 |
||||
As Adjusted (Non-GAAP)1 |
$ 2,158 |
$ 1,823 |
$ 6.87 |
$ 2,225 |
$ 1,833 |
$ 6.60 |
||||
1 |
See the "Use of Non-GAAP Financial Measures" section of this news release for more information. |
|||||||||
Summary Financial Results
The following table presents the company's summary financial results.
(in millions, except per share data) |
Quarters Ended1 |
Nine Months Ended1 |
||||||||
2022 |
2021 |
2022 |
2021 |
|||||||
Net sales |
$ 16,583 |
$ 16,028 |
$ 46,993 |
$ 49,315 |
||||||
Business segment operating profit2 |
$ 1,856 |
$ 1,850 |
$ 5,213 |
$ 5,365 |
||||||
Unallocated items |
||||||||||
FAS/CAS operating adjustment |
430 |
491 |
1,281 |
1,469 |
||||||
Severance and restructuring charges |
— |
— |
— |
(36) |
||||||
Other, net3 |
(127) |
(47) |
(439) |
(130) |
||||||
Total unallocated items |
303 |
444 |
842 |
1,303 |
||||||
Consolidated operating profit |
$ 2,159 |
$ 2,294 |
$ 6,055 |
$ 6,668 |
||||||
Net earnings4,5 |
$ 1,778 |
$ 614 |
$ 3,820 |
$ 4,266 |
||||||
Diluted earnings per share4,5 |
$ 6.71 |
$ 2.21 |
$ 14.31 |
$ 15.32 |
||||||
Cash from operations6 |
$ 3,133 |
$ 1,937 |
$ 5,874 |
$ 4,953 |
||||||
Capital expenditures |
(405) |
(316) |
(977) |
(915) |
||||||
Free cash flow2,6 |
$ 2,728 |
$ 1,621 |
$ 4,897 |
$ 4,038 |
||||||
1 |
The company closes its books and records on the last Sunday of the calendar quarter to align its financial closing with its business |
|||||||||
2 |
Business segment operating profit and free cash flow are non-GAAP measures. See the "Use of Non-GAAP Financial Measures" |
|||||||||
3 |
Other, net for the quarters ended |
|||||||||
4 |
Net earnings for the quarters ended |
|||||||||
5 |
Net earnings for the quarter ended |
|||||||||
6 |
See the "Cash Flows and Capital Deployment Activities" section of this news release for more information. |
|||||||||
2022 Financial Outlook
The following table and other sections of this news release contain forward-looking statements, which are based on the company's current expectations. Actual results may differ materially from those projected. It is the company's practice not to incorporate adjustments into its financial outlook for proposed acquisitions, divestitures, ventures, pension risk transfer transactions, financing transactions, changes in law, or new accounting standards until such items have been consummated, enacted or adopted. For additional factors that may impact the company's actual results, refer to the "Forward-Looking Statements" section in this news release.
(in millions, except per share data) |
Current 2022 Outlook1 |
|||
Net sales |
|
|||
Business segment operating profit2 |
|
|||
Total FAS/CAS pension adjustment3 |
|
|||
Add: pension settlement charge3 |
|
|||
Net FAS/CAS pension adjustment - adjusted2,3 |
|
|||
Diluted earnings per share |
|
|||
Cash from operations |
≥$7,900 |
|||
Capital expenditures |
|
|||
Free cash flow2 |
≥$6,000 |
|||
1 |
The company's current 2022 financial outlook does not include any future gains or losses related to changes in valuations of the company's |
|||
2 |
Business segment operating profit, net FAS/CAS pension adjustment - adjusted and free cash flow are non-GAAP measures. See the |
|||
3 |
The net FAS/CAS pension adjustment - adjusted is presented as a single amount and includes total expected |
|||
Cash Flows and Capital Deployment Activities
Cash from operations in the quarter ended
The company's capital deployment activities in the quarter ended Sept. 25, 2022 included the following:
- paying cash dividends of
$739 million ; and - repurchasing 3.4 million shares for
$1.4 billion , of which$112 million was paid in the fourth quarter of 2022 upon settlement of certain repurchased shares.
Multi-Year
On
On
Segment Results
The company operates in four business segments organized based on the nature of products and services offered: Aeronautics, Missiles and Fire Control (MFC),
(in millions) |
Quarters Ended |
Nine Months Ended |
||||||||
2022 |
2021 |
2022 |
2021 |
|||||||
Net sales |
||||||||||
Aeronautics |
$ 7,089 |
$ 6,568 |
$ 19,352 |
$ 19,621 |
||||||
Missiles and Fire Control |
2,831 |
2,781 |
8,030 |
8,474 |
||||||
|
3,781 |
3,980 |
11,345 |
12,329 |
||||||
Space |
2,882 |
2,699 |
8,266 |
8,891 |
||||||
Total net sales |
$ 16,583 |
$ 16,028 |
$ 46,993 |
$ 49,315 |
||||||
Operating profit |
||||||||||
Aeronautics |
$ 759 |
$ 714 |
$ 2,050 |
$ 1,979 |
||||||
Missiles and Fire Control |
382 |
413 |
1,184 |
1,210 |
||||||
|
414 |
459 |
1,165 |
1,350 |
||||||
Space |
301 |
264 |
814 |
826 |
||||||
Total business segment operating profit |
1,856 |
1,850 |
5,213 |
5,365 |
||||||
Unallocated items |
||||||||||
FAS/CAS operating adjustment |
430 |
491 |
1,281 |
1,469 |
||||||
Severance and restructuring charges |
— |
— |
— |
(36) |
||||||
Other, net |
(127) |
(47) |
(439) |
(130) |
||||||
Total unallocated items |
303 |
444 |
842 |
1,303 |
||||||
Total consolidated operating profit |
$ 2,159 |
$ 2,294 |
$ 6,055 |
$ 6,668 |
||||||
Net sales and operating profit of our business segments exclude intersegment sales, cost of sales, and profit as these activities are eliminated in consolidation and not included in management's evaluation of performance of each segment. Business segment operating profit includes our share of earnings or losses from equity method investees as the operating activities of the equity method investees are closely aligned with the operations of our business segments.
Business segment operating profit excludes the FAS/CAS pension operating adjustment, a portion of corporate costs not considered allowable or allocable to contracts with the
Changes in net sales and operating profit generally are expressed in terms of volume. Changes in volume refer to increases or decreases in sales or operating profit resulting from varying production activity levels, deliveries or service levels on individual contracts. Volume changes in segment operating profit are typically based on the current profit booking rate for a particular contract. In addition, comparability of the company's segment sales, operating profit and operating margin may be impacted favorably or unfavorably by changes in profit booking rates on the company's contracts. Increases in profit booking rates, typically referred to as favorable profit adjustments, usually relate to revisions in the estimated total costs to fulfill the performance obligations that reflect improved conditions on a particular contract. Conversely, conditions on a particular contract may deteriorate, resulting in an increase in the estimated total costs to fulfill the performance obligations and a reduction in the profit booking rate and are typically referred to as unfavorable profit adjustments. Increases or decreases in profit booking rates are recognized in the current period and reflect the inception-to-date effect of such changes. For more information on factors impacting comparability of our segment sales, operating profit and operating margins, see "Management's Discussion and Analysis of Financial Condition and Results of Operations" in the company's Annual Report on Form 10-K for the year ended
The company's consolidated net favorable profit booking rate adjustments represented approximately 25% of total segment operating profit in the quarter ended
Aeronautics
(in millions) |
Quarters Ended |
Nine Months Ended |
||||||||
2022 |
2021 |
2022 |
2021 |
|||||||
Net sales |
$ 7,089 |
$ 6,568 |
$ 19,352 |
$ 19,621 |
||||||
Operating profit |
759 |
714 |
2,050 |
1,979 |
||||||
Operating margin |
10.7 % |
10.9 % |
10.6 % |
10.1 % |
Aeronautics' net sales during the quarter ended
Aeronautics' operating profit during the quarter ended
Missiles and Fire Control
(in millions) |
Quarters Ended |
Nine Months Ended |
||||||||
2022 |
2021 |
2022 |
2021 |
|||||||
Net sales |
$ 2,831 |
$ 2,781 |
$ 8,030 |
$ 8,474 |
||||||
Operating profit |
382 |
413 |
1,184 |
1,210 |
||||||
Operating margin |
13.5 % |
14.9 % |
14.7 % |
14.3 % |
MFC's net sales during the quarter ended
MFC's operating profit during the quarter ended
(in millions) |
Quarters Ended |
Nine Months Ended |
||||||||
2022 |
2021 |
2022 |
2021 |
|||||||
Net sales |
$ 3,781 |
$ 3,980 |
$ 11,345 |
$ 12,329 |
||||||
Operating profit |
414 |
459 |
1,165 |
1,350 |
||||||
Operating margin |
10.9 % |
11.5 % |
10.3 % |
10.9 % |
RMS' net sales during the quarter ended
RMS' operating profit during the quarter ended
Space
(in millions) |
Quarters Ended |
Nine Months Ended |
||||||||
2022 |
2021 |
2022 |
2021 |
|||||||
Net sales |
$ 2,882 |
$ 2,699 |
$ 8,266 |
$ 8,891 |
||||||
Operating profit |
301 |
264 |
814 |
826 |
||||||
Operating margin |
10.4 % |
9.8 % |
9.8 % |
9.3 % |
Space's net sales during the quarter ended
Space's operating profit during the quarter ended
Total equity earnings (primarily ULA) represented approximately $50 million, or 17%, of Space's operating profit during the quarter ended
Income Taxes
The company's effective income tax rates were 15.3% and 9.6% for the quarters ended Sept. 25, 2022 and
Use of Non-GAAP Financial Measures
This news release contains the following non-generally accepted accounting principles (non-GAAP) financial measures (as defined by
Business segment operating profit
Business segment operating profit represents operating profit from the company's business segments before unallocated income and expense. This measure is used by the company's senior management in evaluating the performance of its business segments and is a performance goal in the company's annual incentive plan. Business segment operating margin is calculated by dividing business segment operating profit by sales. The table below reconciles the non-GAAP measure business segment operating profit with the most directly comparable GAAP financial measure, consolidated operating profit.
(in millions) |
Current Update |
|
||||
Business segment operating profit (non-GAAP) |
|
|
||||
FAS/CAS operating adjustment1 |
~1,710 |
~1,710 |
||||
Other, net |
~(570) |
~(525) |
||||
Consolidated operating profit (GAAP) |
|
|
||||
1 |
Reflects the amount by which expected total CAS pension cost of |
|||||
Free cash flow
Free cash flow is cash from operations less capital expenditures. The company's capital expenditures are comprised of equipment and facilities infrastructure and information technology (inclusive of costs for the development or purchase of internal-use software that are capitalized). The company uses free cash flow to evaluate its business performance and overall liquidity and it is a performance goal in the company's annual and long-term incentive plans. The company believes free cash flow is a useful measure for investors because it represents the amount of cash generated from operations after reinvesting in the business and that may be available to return to stockholders and creditors (through dividends, stock repurchases and debt repayments) or available to fund acquisitions. The entire free cash flow amount is not necessarily available for discretionary expenditures, however, because it does not account for certain mandatory expenditures, such as the repayment of maturing debt and pension contributions.
Adjusted earnings before income taxes; adjusted net earnings and adjusted diluted EPS
Earnings before income taxes, net earnings and diluted earnings per share (EPS) were impacted by certain non-operational charges for all periods. Management believes the presentation of these measures adjusted for the impacts of these non-operational items is useful to investors in understanding the company's underlying business performance and comparing performance from period to period. The tax effects related to each adjustment that impacted earnings before income taxes are based on a blended tax rate that combines the federal statutory rate of 21% plus an estimated state tax rate.
Net FAS/CAS pension adjustment – adjusted; Total FAS pension income - adjusted
Total FAS/CAS pension adjustment and Total FAS pension income have been adjusted for the noncash, non-operating pension settlement charges recorded in the second quarter 2022 and third quarter 2021. Management believes that the exclusion of the pension settlement charge is useful to understanding the company's underlying business performance and comparing performance from period to period.
Webcast and Conference Call Information
For additional information, visit the company's website: www.lockheedmartin.com.
About
Headquartered in
Forward-Looking Statements
This news release contains statements that, to the extent they are not recitations of historical fact, constitute forward-looking statements within the meaning of the federal securities laws, and are based on
- the impact of COVID-19 or future epidemics on the company's business and financial results, including supply chain disruptions and delays, labor challenges associated with employee absences, quarantine restrictions, travel restrictions, site access, program delays, and changes in customer payment policies;
- budget uncertainty, the risk of future budget cuts, the impact of continuing resolution funding mechanisms and the debt ceiling and the potential for government shutdowns and changing funding and acquisition priorities;
- the company's reliance on contracts with the
U.S. Government , which are dependent onU.S. Government funding and can be terminated for convenience, and the company's ability to negotiate favorable contract terms; - risks related to the development, production, sustainment, performance, schedule, cost and requirements of complex and technologically advanced programs, including the F-35 program;
- the continued delay of the definitization of the Lots 15-17 F-35 production contract;
- planned production rates and orders for significant programs, compliance with stringent performance and reliability standards, and materials availability;
- performance and financial viability of key suppliers, teammates, joint ventures and partners, subcontractors and customers;
- economic, industry, business and political conditions including their effects on governmental policy;
- the impact of inflation and other cost pressures;
- government actions that disrupt the company's supply chain or prevent the sale or delivery of its products (such as delays in approvals for exports requiring Congressional notification);
- trade policies or sanctions (including potential Chinese sanctions on the company or its suppliers, teammates or partners,
U.S. Government sanctions on Republic of Turkiye and its removal from the F-35 program, and potential indirect effects of sanctions onRussia to the company's supply chain); - the company's success expanding into and doing business in adjacent markets and internationally and the differing risks posed by international sales;
- changes in foreign national priorities and foreign government budgets and planned orders, including the impact of a strengthening
U.S. dollar; - the competitive environment for the company's products and services, including competition from startups and non-traditional defense contractors;
- the timing of contract awards or delays in contract definitization as well as the timing and customer acceptance of product deliveries and performance milestones;
- the company's ability to develop and commercialize new technologies and products, including emerging digital and network technologies and capabilities;
- the company's ability to attract and retain a highly skilled workforce, the impact of work stoppages or other labor disruptions;
- cyber or other security threats or other disruptions faced by the company or its suppliers;
- the company's ability to implement and continue, and the timing and impact of, capitalization changes such as share repurchases, dividend payments and financing transactions;
- the company's ability to recover costs under
U.S. Government contracts and the mix of fixed-price and cost-reimbursable contracts; - customer procurement policies that shift risk to contractors, including competitively bid programs with fixed-price development work or follow-on production options or other financial risks; and the impact of investments, cost overruns or other cost pressures and performance issues on fixed price contracts;
- the accuracy of the company's estimates and projections;
- the impact of pension risk transfers, including potential noncash settlement charges, timing and estimates regarding pension funding and movements in interest rates and other changes that may affect pension plan assumptions, stockholders' equity, the level of the FAS/CAS adjustment, and actual returns on pension plan assets;
- realizing the anticipated benefits of acquisitions or divestitures, investments, joint ventures, teaming arrangements or internal reorganizations, and market volatility affecting the fair value of investments in the company's
Lockheed Martin Ventures Fund that are marked to market; - the company's efforts to increase the efficiency of its operations and improve the affordability of its products and services, including through digital transformation and cost reduction initiatives;
- the risk of an impairment of the company's assets, including the potential impairment of goodwill recorded at the Sikorsky line of business;
- the availability and adequacy of the company's insurance and indemnities;
- the company's ability to benefit fully from or adequately protect its intellectual property rights;
- procurement and other regulations and policies affecting the company's industry, export of its products, cost allowability or recovery, preferred contract type, and performance and progress payments policy;
- impacts of climate change and compliance with laws, regulations, policies, and customer requirements in response to climate change concerns;
- changes in accounting,
U.S. or foreign tax, export or other laws, regulations, and policies and their interpretation or application; and - the outcome of legal proceedings, bid protests, environmental remediation efforts, audits, government investigations or government allegations that the company has failed to comply with law, other contingencies and
U.S. Government identification of deficiencies in its business systems.
These are only some of the factors that may affect the forward-looking statements contained in this news release. For a discussion identifying additional important factors that could cause actual results to differ materially from those anticipated in the forward-looking statements, see the company's filings with the
The company's actual financial results likely will be different from those projected due to the inherent nature of projections. Given these uncertainties, forward-looking statements should not be relied on in making investment decisions. The forward-looking statements contained in this news release speak only as of the date of its filing. Except where required by applicable law, the company expressly disclaims a duty to provide updates to forward-looking statements after the date of this news release to reflect subsequent events, changed circumstances, changes in expectations, or the estimates and assumptions associated with them. The forward-looking statements in this news release are intended to be subject to the safe harbor protection provided by the federal securities laws.
|
|||||||||
Consolidated Statements of Earnings1 |
|||||||||
(unaudited; in millions, except per share data) |
|||||||||
Quarters Ended |
Nine Months Ended |
||||||||
2022 |
2021 |
2022 |
2021 |
||||||
Net sales |
$ 16,583 |
$ 16,028 |
$ 46,993 |
$ 49,315 |
|||||
Cost of sales2 |
(14,463) |
(13,726) |
(41,008) |
(42,676) |
|||||
Gross profit |
2,120 |
2,302 |
5,985 |
6,639 |
|||||
Other income (expense), net |
39 |
(8) |
70 |
29 |
|||||
Operating profit |
2,159 |
2,294 |
6,055 |
6,668 |
|||||
Interest expense |
(145) |
(141) |
(421) |
(423) |
|||||
Non-service FAS pension income (expense)3 |
111 |
(1,572) |
(1,080) |
(1,385) |
|||||
Other non-operating (expense) income, net4 |
(26) |
98 |
(64) |
200 |
|||||
Earnings before income taxes |
2,099 |
679 |
4,490 |
5,060 |
|||||
Income tax expense |
(321) |
(65) |
(670) |
(794) |
|||||
Net earnings |
$ 1,778 |
$ 614 |
$ 3,820 |
$ 4,266 |
|||||
Effective tax rate |
15.3 % |
9.6 % |
14.9 % |
15.7 % |
|||||
Earnings per common share |
|||||||||
Basic |
$ 6.73 |
$ 2.22 |
$ 14.36 |
$ 15.37 |
|||||
Diluted |
$ 6.71 |
$ 2.21 |
$ 14.31 |
$ 15.32 |
|||||
Weighted average shares outstanding |
|||||||||
Basic |
264.1 |
276.2 |
266.0 |
277.5 |
|||||
Diluted |
265.1 |
277.3 |
266.9 |
278.5 |
|||||
Common shares reported in stockholders' equity at end of period |
261 |
274 |
|||||||
1 |
The company closes its books and records on the last Sunday of the calendar quarter to align its financial closing with its business processes, |
||||||||
2 |
In the quarters ended |
||||||||
3 |
During the quarter ended ( |
||||||||
4 |
Other non-operating (expense) income, net for the quarters ended |
|
|||||||||||||
Business Segment Summary Operating Results |
|||||||||||||
(unaudited; in millions) |
|||||||||||||
Quarters Ended |
Nine Months Ended |
||||||||||||
|
|
% |
|
|
% |
||||||||
Net sales |
|||||||||||||
Aeronautics |
$ 7,089 |
$ 6,568 |
8 % |
$ 19,352 |
$ 19,621 |
(1 %) |
|||||||
Missiles and Fire Control |
2,831 |
2,781 |
2 % |
8,030 |
8,474 |
(5 %) |
|||||||
|
3,781 |
3,980 |
(5 %) |
11,345 |
12,329 |
(8 %) |
|||||||
Space |
2,882 |
2,699 |
7 % |
8,266 |
8,891 |
(7 %) |
|||||||
Total net sales |
$ 16,583 |
$ 16,028 |
3 % |
$ 46,993 |
$ 49,315 |
(5 %) |
|||||||
Operating profit |
|||||||||||||
Aeronautics |
$ 759 |
$ 714 |
6 % |
$ 2,050 |
$ 1,979 |
4 % |
|||||||
Missiles and Fire Control |
382 |
413 |
(8 %) |
1,184 |
1,210 |
(2 %) |
|||||||
|
414 |
459 |
(10 %) |
1,165 |
1,350 |
(14 %) |
|||||||
Space |
301 |
264 |
14 % |
814 |
826 |
(1 %) |
|||||||
Total business segment operating profit |
1,856 |
1,850 |
— % |
5,213 |
5,365 |
(3 %) |
|||||||
Unallocated items |
|||||||||||||
FAS/CAS operating adjustment |
430 |
491 |
1,281 |
1,469 |
|||||||||
Severance and restructuring charges |
— |
— |
— |
(36) |
|||||||||
Other, net1 |
(127) |
(47) |
(439) |
(130) |
|||||||||
Total unallocated items |
303 |
444 |
(32 %) |
842 |
1,303 |
(35 %) |
|||||||
Total consolidated operating profit |
$ 2,159 |
$ 2,294 |
(6 %) |
$ 6,055 |
$ 6,668 |
(9 %) |
|||||||
Operating margin |
|||||||||||||
Aeronautics |
10.7 % |
10.9 % |
10.6 % |
10.1 % |
|||||||||
Missiles and Fire Control |
13.5 % |
14.9 % |
14.7 % |
14.3 % |
|||||||||
|
10.9 % |
11.5 % |
10.3 % |
10.9 % |
|||||||||
Space |
10.4 % |
9.8 % |
9.8 % |
9.3 % |
|||||||||
Total business segment operating margin |
11.2 % |
11.5 % |
11.1 % |
10.9 % |
|||||||||
Total consolidated operating margin |
13.0 % |
14.3 % |
12.9 % |
13.5 % |
|||||||||
1 |
Other, net for the quarters ended |
||||||||||||
|
|||||
Consolidated Balance Sheets |
|||||
(unaudited, in millions, except par value) |
|||||
2022 |
2021 |
||||
Assets |
|||||
Current assets |
|||||
Cash and cash equivalents |
$ 2,430 |
$ 3,604 |
|||
Receivables, net |
2,484 |
1,963 |
|||
Contract assets |
12,333 |
10,579 |
|||
Inventories |
3,113 |
2,981 |
|||
Other current assets |
600 |
688 |
|||
Total current assets |
20,960 |
19,815 |
|||
Property, plant and equipment, net |
7,629 |
7,597 |
|||
|
10,764 |
10,813 |
|||
Intangible assets, net |
2,521 |
2,706 |
|||
Deferred income taxes |
3,116 |
2,290 |
|||
Other noncurrent assets |
7,040 |
7,652 |
|||
Total assets |
$ 52,030 |
$ 50,873 |
|||
Liabilities and equity |
|||||
Current liabilities |
|||||
Accounts payable |
$ 2,622 |
$ 780 |
|||
Salaries, benefits and payroll taxes |
3,151 |
3,108 |
|||
Contract liabilities |
8,059 |
8,107 |
|||
Other current liabilities |
2,515 |
2,002 |
|||
Total current liabilities |
16,347 |
13,997 |
|||
Long-term debt, net |
11,480 |
11,670 |
|||
Accrued pension liabilities |
5,745 |
8,319 |
|||
Other noncurrent liabilities |
6,492 |
5,928 |
|||
Total liabilities |
40,064 |
39,914 |
|||
Stockholders' equity |
|||||
Common stock, |
261 |
271 |
|||
Additional paid-in capital |
— |
94 |
|||
Retained earnings |
19,839 |
21,600 |
|||
Accumulated other comprehensive loss |
(8,134) |
(11,006) |
|||
Total stockholders' equity |
11,966 |
10,959 |
|||
Total liabilities and equity |
$ 52,030 |
$ 50,873 |
|||
|
||||
Consolidated Statements of Cash Flows |
||||
(unaudited; in millions) |
||||
Nine Months Ended |
||||
|
|
|||
Operating activities |
||||
Net earnings |
$ 3,820 |
$ 4,266 |
||
Adjustments to reconcile net earnings to net cash provided by operating |
||||
Depreciation and amortization |
965 |
999 |
||
Stock-based compensation |
195 |
189 |
||
Deferred income taxes |
(540) |
(235) |
||
Pension settlement charge |
1,470 |
1,665 |
||
Severance and restructuring charges |
— |
36 |
||
Changes in assets and liabilities |
||||
Receivables, net |
(521) |
(289) |
||
Contract assets |
(1,754) |
(3,152) |
||
Inventories |
(132) |
642 |
||
Accounts payable |
1,834 |
653 |
||
Contract liabilities |
(48) |
(30) |
||
Income taxes |
113 |
55 |
||
Qualified defined benefit pension plans |
(322) |
(200) |
||
Other, net |
794 |
354 |
||
Net cash provided by operating activities |
5,874 |
4,953 |
||
Investing activities |
||||
Capital expenditures |
(977) |
(915) |
||
Other, net |
(4) |
296 |
||
Net cash used for investing activities |
(981) |
(619) |
||
Financing activities |
||||
Issuance of long-term debt, net of related costs |
2,267 |
— |
||
Repayments of long-term debt |
(2,250) |
(500) |
||
Repurchases of common stock |
(3,694) |
(2,000) |
||
Dividends paid |
(2,250) |
(2,178) |
||
Other, net |
(140) |
(89) |
||
Net cash used for financing activities |
(6,067) |
(4,767) |
||
Net change in cash and cash equivalents |
(1,174) |
(433) |
||
Cash and cash equivalents at beginning of period |
3,604 |
3,160 |
||
Cash and cash equivalents at end of period |
$ 2,430 |
$ 2,727 |
||
|
|||||||||
Other Supplemental Information |
|||||||||
(unaudited; in millions) |
|||||||||
Our pretax FAS (expense) income related to our qualified defined benefit pension plans consisted of the following: |
|||||||||
Quarters Ended |
Nine Months Ended |
||||||||
Qualified defined benefit pension plans |
|
|
|
|
|||||
Operating: |
|||||||||
Service cost |
$ (20) |
$ (26) |
$ (68) |
$ (80) |
|||||
Non-operating: |
|||||||||
Interest cost |
(342) |
(302) |
(947) |
(923) |
|||||
Expected return on plan assets |
425 |
517 |
1,430 |
1,655 |
|||||
Recognized net actuarial losses |
(62) |
(210) |
(363) |
(714) |
|||||
Amortization of prior service credits |
90 |
88 |
270 |
262 |
|||||
Pension settlement charge |
— |
(1,665) |
(1,470) |
(1,665) |
|||||
Non-service FAS pension income (expense) |
111 |
(1,572) |
(1,080) |
(1,385) |
|||||
Total FAS pension income (expense) |
91 |
(1,598) |
(1,148) |
(1,465) |
|||||
Less: pension settlement charge |
— |
1,665 |
1,470 |
1,665 |
|||||
Total FAS pension income - adjusted1 |
$ 91 |
$ 67 |
$ 322 |
$ 200 |
|||||
1 |
Total FAS pension income – adjusted is a non-GAAP measure. See the "Use of Non-GAAP Financial Measures" section of this news release for |
Our total net FAS/CAS pension adjustment for the quarters and nine months ended
Quarters Ended |
Nine Months Ended |
||||||||
|
|
|
|
||||||
Total FAS income (expense) and CAS cost |
|||||||||
FAS pension income (expense) |
$ 91 |
$ (1,598) |
$ (1,148) |
$ (1,465) |
|||||
Less: CAS pension cost |
450 |
517 |
1,349 |
1,549 |
|||||
Net FAS/CAS pension adjustment |
541 |
(1,081) |
201 |
84 |
|||||
Less: pension settlement charge |
— |
1,665 |
1,470 |
1,665 |
|||||
Net FAS/CAS pension adjustment - adjusted1 |
$ 541 |
$ 584 |
$ 1,671 |
$ 1,749 |
|||||
Service and non-service cost reconciliation |
|||||||||
FAS pension service cost |
$ (20) |
$ (26) |
$ (68) |
$ (80) |
|||||
Less: CAS pension cost |
450 |
517 |
1,349 |
1,549 |
|||||
FAS/CAS pension operating adjustment |
430 |
491 |
1,281 |
1,469 |
|||||
Non-service FAS pension income (expense) |
111 |
(1,572) |
(1,080) |
(1,385) |
|||||
Net FAS/CAS pension adjustment |
541 |
(1,081) |
201 |
84 |
|||||
Less: pension settlement charge |
— |
1,665 |
1,470 |
1,665 |
|||||
Net FAS/CAS pension adjustment - adjusted1 |
$ 541 |
$ 584 |
$ 1,671 |
$ 1,749 |
|||||
1 |
Net FAS/CAS pension adjustment – adjusted is a non-GAAP measure. See the "Use of Non-GAAP Financial Measures" section of this news |
|
|||||
Selected Financial Data |
|||||
(unaudited; in millions) |
|||||
2022 Outlook |
2021 Actual |
||||
Total FAS expense and CAS cost |
|||||
Total FAS pension expense |
$ (1,060) |
$ (1,398) |
|||
Less: CAS pension cost |
1,800 |
2,066 |
|||
Total FAS/CAS pension adjustment |
740 |
668 |
|||
Less: pension settlement charge |
1,470 |
1,665 |
|||
Net FAS/CAS pension adjustment - adjusted1,2 |
$ 2,210 |
$ 2,333 |
|||
Service and non-service cost reconciliation |
|||||
FAS pension service cost |
$ (90) |
$ (106) |
|||
Less: CAS pension cost |
1,800 |
2,066 |
|||
FAS/CAS operating adjustment |
1,710 |
1,960 |
|||
FAS pension non-service expense |
(970) |
(1,292) |
|||
Total FAS/CAS pension adjustment |
740 |
668 |
|||
Less: pension settlement charge |
1,470 |
1,665 |
|||
Net FAS/CAS pension adjustment - adjusted1,2 |
$ 2,210 |
$ 2,333 |
|||
1 |
Net FAS/CAS pension adjustment – adjusted is a non-GAAP measure. See the "Use of Non-GAAP Financial Measures" section of this |
||||
2 |
The cost components in the table above relate only to the company's qualified defined benefit pension plans. The company recognized a |
|
|||||||||
Other Financial and Operating Information |
|||||||||
(unaudited; in millions, except for aircraft deliveries and weeks) |
|||||||||
Quarters Ended |
Nine Months Ended |
||||||||
|
|
|
|
||||||
Amortization of purchased intangibles |
|||||||||
Aeronautics |
$ — |
$ — |
$ 1 |
$ 1 |
|||||
Missiles and Fire Control |
1 |
1 |
2 |
2 |
|||||
|
58 |
58 |
174 |
174 |
|||||
Space |
3 |
2 |
9 |
46 |
|||||
Total amortization of purchased intangibles |
$ 62 |
$ 61 |
$ 186 |
$ 223 |
Backlog |
2022 |
2021 |
|||
Aeronautics |
$ 48,162 |
$ 49,118 |
|||
Missiles and Fire Control |
28,077 |
27,021 |
|||
|
35,026 |
33,700 |
|||
Space |
28,448 |
25,516 |
|||
Total backlog |
$ 139,713 |
$ 135,355 |
Quarters Ended |
Nine Months Ended |
||||||||
Aircraft Deliveries |
|
|
|
|
|||||
F-35 |
27 |
36 |
88 |
90 |
|||||
C-130J |
7 |
7 |