UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended June 24, 2016
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission file numbers 001-14141 and 333-46983
L-3 COMMUNICATIONS HOLDINGS, INC.
L-3 COMMUNICATIONS CORPORATION
(Exact names of registrants as specified in their charters)
Delaware | 13-3937434 and 13-3937436 | |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification Nos.) | |
600 Third Avenue, New York, NY | 10016 | |
(Address of principal executive offices) | (Zip Code) |
(212) 697-1111
(Registrants telephone number, including area code)
Indicate by check mark whether the registrants (1) have filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrants were required to file such reports), and (2) have been subject to such filing requirements for the past 90 days. x Yes ¨ No
Indicate by check mark whether the registrants have submitted electronically and posted on their corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrants were required to submit and post such files). x Yes ¨ No
Indicate by check mark whether the registrant, L-3 Communications Holdings, Inc., is a large accelerated filer, accelerated filer, non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer |
x |
Accelerated filer |
¨ | |||
Non-accelerated filer |
¨ (Do not check if a smaller reporting company) |
Smaller reporting company |
¨ |
Indicate by check mark whether the registrant, L-3 Communications Corporation, Inc., is a large accelerated filer, accelerated filer, non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer |
¨ |
Accelerated filer |
¨ | |||
Non-accelerated filer |
x (Do not check if a smaller reporting company) |
Smaller reporting company |
¨ |
Indicate by check mark whether the registrants are shell companies (as defined in Rule 12b-2 of the Exchange Act). ¨ Yes x No
There were 77,239,833 shares of L-3 Communications Holdings, Inc. common stock with a par value of $0.01 outstanding as of the close of business on July 22, 2016.
L-3 COMMUNICATIONS HOLDINGS, INC.
AND L-3 COMMUNICATIONS CORPORATION
INDEX TO QUARTERLY REPORT ON FORM 10-Q
For the quarterly period ended June 24, 2016
Page No. |
||||||
PART I FINANCIAL INFORMATION | ||||||
ITEM 1. |
Financial Statements | |||||
Condensed Consolidated Balance Sheets as of June 24, 2016 (Unaudited) and December 31, 2015 |
1 | |||||
2 | ||||||
4 | ||||||
5 | ||||||
6 | ||||||
Notes to Unaudited Condensed Consolidated Financial Statements |
7 | |||||
ITEM 2. |
Managements Discussion and Analysis of Financial Condition and Results of Operations | 39 | ||||
ITEM 3. |
Quantitative and Qualitative Disclosures About Market Risk | 56 | ||||
ITEM 4. |
Controls and Procedures | 56 | ||||
PART II OTHER INFORMATION | ||||||
ITEM 1. |
Legal Proceedings | 57 | ||||
ITEM 1A. |
Risk Factors | 57 | ||||
ITEM 2. |
Unregistered Sales of Equity Securities and Use of Proceeds | 58 | ||||
ITEM 6. |
Exhibits | 58 | ||||
59 |
PART I FINANCIAL INFORMATION
ITEM 1. | FINANCIAL STATEMENTS |
L-3 COMMUNICATIONS HOLDINGS, INC.
AND L-3 COMMUNICATIONS CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(in millions, except share data)
(Unaudited) June 24, 2016 |
December 31, 2015 |
|||||||
ASSETS | ||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 352 | $ | 207 | ||||
Billed receivables, net of allowances of $13 in 2016 and $15 in 2015 |
808 | 746 | ||||||
Contracts in process |
2,162 | 2,081 | ||||||
Inventories |
356 | 333 | ||||||
Other current assets |
182 | 201 | ||||||
Assets of discontinued operations |
| 664 | ||||||
|
|
|
|
|||||
Total current assets |
3,860 | 4,232 | ||||||
|
|
|
|
|||||
Property, plant and equipment, net |
1,075 | 1,097 | ||||||
Goodwill |
6,306 | 6,281 | ||||||
Identifiable intangible assets |
190 | 199 | ||||||
Deferred income taxes |
4 | 3 | ||||||
Other assets |
265 | 255 | ||||||
|
|
|
|
|||||
Total assets |
$ | 11,700 | $ | 12,067 | ||||
|
|
|
|
|||||
LIABILITIES AND EQUITY | ||||||||
Current liabilities: |
||||||||
Current portion of long-term debt |
$ | 549 | $ | 499 | ||||
Accounts payable, trade |
415 | 297 | ||||||
Accrued employment costs |
481 | 504 | ||||||
Accrued expenses |
387 | 390 | ||||||
Advance payments and billings in excess of costs incurred |
448 | 562 | ||||||
Income taxes |
| 13 | ||||||
Other current liabilities |
399 | 394 | ||||||
Liabilities of discontinued operations |
| 220 | ||||||
|
|
|
|
|||||
Total current liabilities |
2,679 | 2,879 | ||||||
|
|
|
|
|||||
Pension and postretirement benefits |
1,046 | 1,047 | ||||||
Deferred income taxes |
262 | 219 | ||||||
Other liabilities |
374 | 368 | ||||||
Long-term debt |
2,780 | 3,125 | ||||||
|
|
|
|
|||||
Total liabilities |
7,141 | 7,638 | ||||||
|
|
|
|
|||||
Commitments and contingencies (see Note 18) |
||||||||
Equity: |
||||||||
L-3 shareholders equity: |
||||||||
L-3 Communications Holdings, Inc.s common stock: $.01 par value; 300,000,000 shares authorized, 77,188,658 shares outstanding at June 24, 2016 and 78,133,763 shares outstanding at December 31, 2015 (L-3 Communications Corporations common stock: $.01 par value, 100 shares authorized, issued and outstanding) |
6,165 | 6,052 | ||||||
L-3 Communications Holdings, Inc.s treasury stock (at cost), 81,712,502 shares at June 24, 2016 and 79,375,063 shares at December 31, 2015 |
(7,127 | ) | (6,851 | ) | ||||
Retained earnings |
5,992 | 5,728 | ||||||
Accumulated other comprehensive loss |
(544 | ) | (574 | ) | ||||
|
|
|
|
|||||
Total L-3 shareholders equity |
4,486 | 4,355 | ||||||
Noncontrolling interests |
73 | 74 | ||||||
|
|
|
|
|||||
Total equity |
4,559 | 4,429 | ||||||
|
|
|
|
|||||
Total liabilities and equity |
$ | 11,700 | $ | 12,067 | ||||
|
|
|
|
See notes to unaudited condensed consolidated financial statements.
1
L-3 COMMUNICATIONS HOLDINGS, INC.
AND L-3 COMMUNICATIONS CORPORATION
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in millions, except per share data)
Second Quarter Ended | ||||||||
June 24, 2016 |
June 26, 2015 |
|||||||
Net sales: |
||||||||
Products |
$ | 1,638 | $ | 1,590 | ||||
Services |
1,026 | 953 | ||||||
|
|
|
|
|||||
Total net sales |
2,664 | 2,543 | ||||||
|
|
|
|
|||||
Cost of sales: |
||||||||
Products |
(1,474 | ) | (1,521 | ) | ||||
Services |
(943 | ) | (871 | ) | ||||
|
|
|
|
|||||
Total cost of sales |
(2,417 | ) | (2,392 | ) | ||||
|
|
|
|
|||||
Net gain related to business divestitures |
| 2 | ||||||
|
|
|
|
|||||
Operating income |
247 | 153 | ||||||
Interest expense |
(43 | ) | (42 | ) | ||||
Interest and other income, net |
5 | 5 | ||||||
Debt retirement charge |
(5 | ) | | |||||
|
|
|
|
|||||
Income from continuing operations before income taxes |
204 | 116 | ||||||
(Provision) benefit for income taxes |
(53 | ) | 4 | |||||
|
|
|
|
|||||
Income from continuing operations |
151 | 120 | ||||||
Income from discontinued operations, net of income taxes |
| 4 | ||||||
|
|
|
|
|||||
Net income |
151 | 124 | ||||||
Net income from continuing operations attributable to noncontrolling interests |
(4 | ) | (4 | ) | ||||
|
|
|
|
|||||
Net income attributable to L-3 |
$ | 147 | $ | 120 | ||||
|
|
|
|
|||||
Basic earnings per share attributable to L-3 Holdings common shareholders: |
||||||||
Continuing operations |
$ | 1.90 | $ | 1.41 | ||||
Discontinued operations |
| 0.05 | ||||||
|
|
|
|
|||||
Basic earnings per share |
$ | 1.90 | $ | 1.46 | ||||
|
|
|
|
|||||
Diluted earnings per share attributable to L-3 Holdings common shareholders: |
||||||||
Continuing operations |
$ | 1.88 | $ | 1.39 | ||||
Discontinued operations |
| 0.05 | ||||||
|
|
|
|
|||||
Diluted earnings per share |
$ | 1.88 | $ | 1.44 | ||||
|
|
|
|
|||||
Cash dividends declared per common share |
$ | 0.70 | $ | 0.65 | ||||
|
|
|
|
|||||
L-3 Holdings weighted average common shares outstanding: |
||||||||
Basic |
77.2 | 82.1 | ||||||
|
|
|
|
|||||
Diluted |
78.4 | 83.2 | ||||||
|
|
|
|
See notes to unaudited condensed consolidated financial statements.
2
L-3 COMMUNICATIONS HOLDINGS, INC.
AND L-3 COMMUNICATIONS CORPORATION
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in millions, except per share data)
First Half Ended | ||||||||
June 24, 2016 |
June 26, 2015 |
|||||||
Net sales: |
||||||||
Products |
$ | 3,061 | $ | 3,128 | ||||
Services |
1,956 | 1,903 | ||||||
|
|
|
|
|||||
Total net sales |
5,017 | 5,031 | ||||||
|
|
|
|
|||||
Cost of sales: |
||||||||
Products |
(2,740 | ) | (2,903 | ) | ||||
Services |
(1,778 | ) | (1,768 | ) | ||||
|
|
|
|
|||||
Total cost of sales |
(4,518 | ) | (4,671 | ) | ||||
|
|
|
|
|||||
Loss related to business divestitures |
| (20 | ) | |||||
|
|
|
|
|||||
Operating income |
499 | 340 | ||||||
Interest expense |
(84 | ) | (81 | ) | ||||
Interest and other income, net |
9 | 8 | ||||||
Debt retirement charge |
(5 | ) | | |||||
|
|
|
|
|||||
Income from continuing operations before income taxes |
419 | 267 | ||||||
Provision for income taxes |
(101 | ) | (42 | ) | ||||
|
|
|
|
|||||
Income from continuing operations |
318 | 225 | ||||||
Income from discontinued operations, net of income taxes |
63 | 8 | ||||||
|
|
|
|
|||||
Net income |
381 | 233 | ||||||
Net income from continuing operations attributable to noncontrolling interests |
(7 | ) | (8 | ) | ||||
|
|
|
|
|||||
Net income attributable to L-3 |
$ | 374 | $ | 225 | ||||
|
|
|
|
|||||
Basic earnings per share attributable to L-3 Holdings common shareholders: |
||||||||
Continuing operations |
$ | 4.02 | $ | 2.64 | ||||
Discontinued operations |
0.81 | 0.10 | ||||||
|
|
|
|
|||||
Basic earnings per share |
$ | 4.83 | $ | 2.74 | ||||
|
|
|
|
|||||
Diluted earnings per share attributable to L-3 Holdings common shareholders: |
||||||||
Continuing operations |
$ | 3.95 | $ | 2.60 | ||||
Discontinued operations |
0.80 | 0.09 | ||||||
|
|
|
|
|||||
Diluted earnings per share |
$ | 4.75 | $ | 2.69 | ||||
|
|
|
|
|||||
Cash dividends declared per common share |
$ | 1.40 | $ | 1.30 | ||||
|
|
|
|
|||||
L-3 Holdings weighted average common shares outstanding: |
||||||||
Basic |
77.5 | 82.2 | ||||||
|
|
|
|
|||||
Diluted |
78.7 | 83.5 | ||||||
|
|
|
|
See notes to unaudited condensed consolidated financial statements.
3
L-3 COMMUNICATIONS HOLDINGS, INC.
AND L-3 COMMUNICATIONS CORPORATION
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(in millions)
Second Quarter Ended | First Half Ended | |||||||||||||||
June 24, 2016 |
June 26, 2015 |
June 24, 2016 |
June 26, 2015 |
|||||||||||||
Net income |
$ | 151 | $ | 124 | $ | 381 | $ | 233 | ||||||||
Other comprehensive income (loss): |
||||||||||||||||
Foreign currency translation adjustments |
3 | 58 | 4 | (29 | ) | |||||||||||
Unrealized gains on hedging instruments(1) |
3 | 7 | 10 | 4 | ||||||||||||
Pension and postretirement benefit plans: |
||||||||||||||||
Amortization of net loss and prior service cost previously recognized(2) |
8 | 11 | 16 | 22 | ||||||||||||
Net gain arising during the period(3) |
| 9 | | 9 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total other comprehensive income |
14 | 85 | 30 | 6 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Comprehensive income |
165 | 209 | 411 | 239 | ||||||||||||
Comprehensive income attributable to noncontrolling interests |
(4 | ) | (4 | ) | (7 | ) | (8 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Comprehensive income attributable to L-3 |
$ | 161 | $ | 205 | $ | 404 | $ | 231 | ||||||||
|
|
|
|
|
|
|
|
(1) | Net of income taxes of $1 million and $2 million for the quarterly periods ended June 24, 2016 and June 26, 2015, respectively, and income taxes of $4 million and $1 million for the first half periods ended June 24, 2016 and June 26, 2015, respectively. |
(2) | Net of income taxes of $5 million for each of the quarterly periods ended June 24, 2016 and June 26, 2015, and income taxes of $9 million and $11 million for the first half periods ended June 24, 2016 and June 26, 2015, respectively. |
(3) | Represents the reclassification of actuarial losses into net income related to the Marine Systems International business divestiture in accordance with Accounting Standards Codification 715 Defined Benefit Plans Pension. Amounts are net of income taxes of $5 million for each of the quarterly and first half periods ended June 26, 2015. |
See notes to unaudited condensed consolidated financial statements.
4
L-3 COMMUNICATIONS HOLDINGS, INC.
AND L-3 COMMUNICATIONS CORPORATION
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF EQUITY
(in millions, except per share data)
L-3 Holdings Common Stock |
Additional Paid-in Capital |
Accumulated Other Comprehensive Loss |
||||||||||||||||||||||||||||||
Shares Outstanding |
Par Value |
Treasury Stock |
Retained Earnings |
Noncontrolling Interests |
Total Equity |
|||||||||||||||||||||||||||
For the First Half Ended June 24, 2016: |
||||||||||||||||||||||||||||||||
Balance at December 31, 2015 |
78.1 | $ | 1 | $ | 6,051 | $ | (6,851 | ) | $ | 5,728 | $ | (574 | ) | $ | 74 | $ | 4,429 | |||||||||||||||
Net income |
374 | 7 | 381 | |||||||||||||||||||||||||||||
Other comprehensive income |
30 | 30 | ||||||||||||||||||||||||||||||
Distributions to noncontrolling interests |
(8 | ) | (8 | ) | ||||||||||||||||||||||||||||
Cash dividends declared on common stock ($1.40 per share) |
(110 | ) | (110 | ) | ||||||||||||||||||||||||||||
Shares issued: |
||||||||||||||||||||||||||||||||
Employee savings plans |
0.5 | 60 | 60 | |||||||||||||||||||||||||||||
Exercise of stock options |
0.4 | 38 | 38 | |||||||||||||||||||||||||||||
Employee stock purchase plan |
0.2 | 16 | 16 | |||||||||||||||||||||||||||||
Vesting of restricted stock and performance units |
0.5 | | ||||||||||||||||||||||||||||||
Repurchases of common stock to satisfy tax withholding obligations |
(0.2 | ) | (20 | ) | (20 | ) | ||||||||||||||||||||||||||
Stock-based compensation expense |
19 | 19 | ||||||||||||||||||||||||||||||
Treasury stock purchased |
(2.3 | ) | (276 | ) | (276 | ) | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Balance at June 24, 2016 |
77.2 | $ | 1 | $ | 6,164 | $ | (7,127 | ) | $ | 5,992 | $ | (544 | ) | $ | 73 | $ | 4,559 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
For the First Half Ended June 26, 2015: |
||||||||||||||||||||||||||||||||
Balance at December 31, 2014 |
82.0 | $ | 1 | $ | 5,798 | $ | (6,111 | ) | $ | 6,181 | $ | (584 | ) | $ | 75 | $ | 5,360 | |||||||||||||||
Net income |
225 | 8 | 233 | |||||||||||||||||||||||||||||
Other comprehensive income |
6 | 6 | ||||||||||||||||||||||||||||||
Distributions to noncontrolling interests |
(8 | ) | (8 | ) | ||||||||||||||||||||||||||||
Cash dividends declared on common stock ($1.30 per share) |
(109 | ) | (109 | ) | ||||||||||||||||||||||||||||
Shares issued: |
||||||||||||||||||||||||||||||||
Employee savings plans |
0.5 | 62 | 62 | |||||||||||||||||||||||||||||
Exercise of stock options |
0.5 | 62 | 62 | |||||||||||||||||||||||||||||
Employee stock purchase plan |
0.2 | 17 | 17 | |||||||||||||||||||||||||||||
Vesting of restricted stock |
0.7 | | ||||||||||||||||||||||||||||||
Repurchases of common stock to satisfy tax withholding obligations |
(0.2 | ) | (33 | ) | (33 | ) | ||||||||||||||||||||||||||
Stock-based compensation expense |
24 | 24 | ||||||||||||||||||||||||||||||
Treasury stock purchased |
(2.9 | ) | (346 | ) | (346 | ) | ||||||||||||||||||||||||||
Other |
4 | 4 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Balance at June 26, 2015 |
80.8 | $ | 1 | $ | 5,934 | $ | (6,457 | ) | $ | 6,297 | $ | (578 | ) | $ | 75 | $ | 5,272 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See notes to unaudited condensed consolidated financial statements.
5
L-3 COMMUNICATIONS HOLDINGS, INC.
AND L-3 COMMUNICATIONS CORPORATION
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in millions)
First Half Ended | ||||||||
June 24, 2016 |
June 26, 2015 |
|||||||
Operating activities: |
||||||||
Net income |
$ | 381 | $ | 233 | ||||
Less: Income from discontinued operations, net of tax |
(63 | ) | (8 | ) | ||||
|
|
|
|
|||||
Income from continuing operations |
318 | 225 | ||||||
Depreciation of property, plant and equipment |
81 | 83 | ||||||
Amortization of intangibles and other assets |
21 | 21 | ||||||
Deferred income tax provision (benefit) |
29 | (14 | ) | |||||
Stock-based employee compensation expense |
19 | 23 | ||||||
Contributions to employee savings plans in L-3 Holdings common stock |
58 | 57 | ||||||
Amortization of pension and postretirement benefit plans net loss and prior service cost |
25 | 33 | ||||||
Amortization of bond discounts and deferred debt issue costs (included in interest expense) |
4 | 4 | ||||||
Loss related to business divestitures |
| 20 | ||||||
Other non-cash items |
9 | (6 | ) | |||||
Changes in operating assets and liabilities, excluding amounts from acquisitions and divestitures, and discontinued operations: |
||||||||
Billed receivables |
(62 | ) | 21 | |||||
Contracts in process |
(84 | ) | (144 | ) | ||||
Inventories |
(24 | ) | (70 | ) | ||||
Other assets |
(5 | ) | 7 | |||||
Accounts payable, trade |
118 | 77 | ||||||
Accrued employment costs |
(23 | ) | 8 | |||||
Accrued expenses |
(2 | ) | (43 | ) | ||||
Advance payments and billings in excess of costs incurred |
(111 | ) | 40 | |||||
Income taxes |
25 | (6 | ) | |||||
Other current liabilities |
(10 | ) | 7 | |||||
Pension and postretirement benefits |
| 13 | ||||||
All other operating activities |
(17 | ) | (47 | ) | ||||
|
|
|
|
|||||
Net cash from operating activities from continuing operations |
369 | 309 | ||||||
|
|
|
|
|||||
Investing activities: |
||||||||
Business acquisitions, net of cash acquired |
(27 | ) | (260 | ) | ||||
Proceeds from the sale of businesses, net of closing date cash balances |
575 | 304 | ||||||
Capital expenditures |
(75 | ) | (83 | ) | ||||
Dispositions of property, plant and equipment |
11 | 1 | ||||||
Other investing activities |
6 | 5 | ||||||
|
|
|
|
|||||
Net cash from (used in) investing activities from continuing operations |
490 | (33 | ) | |||||
|
|
|
|
|||||
Financing activities: |
||||||||
Borrowings under revolving credit facility |
320 | 600 | ||||||
Repayment of borrowings under revolving credit facility |
(320 | ) | (600 | ) | ||||
Redemption of senior notes |
(298 | ) | | |||||
Common stock repurchased |
(276 | ) | (346 | ) | ||||
Dividends paid on L-3 Holdings common stock |
(112 | ) | (111 | ) | ||||
Proceeds from exercises of stock options |
38 | 39 | ||||||
Proceeds from employee stock purchase plan |
16 | 17 | ||||||
Repurchases of common stock to satisfy tax withholding obligations |
(20 | ) | (33 | ) | ||||
Other financing activities |
(6 | ) | (11 | ) | ||||
|
|
|
|
|||||
Net cash used in financing activities from continuing operations |
(658 | ) | (445 | ) | ||||
|
|
|
|
|||||
Effect of foreign currency exchange rate changes on cash and cash equivalents |
| (8 | ) | |||||
Cash (used in) from discontinued operations: |
||||||||
Operating activities |
(56 | ) | 29 | |||||
Investing activities |
| (2 | ) | |||||
|
|
|
|
|||||
Cash (used in) from discontinued operations |
(56 | ) | 27 | |||||
|
|
|
|
|||||
Change in cash balance in assets held for sale |
| 61 | ||||||
Net increase (decrease) in cash and cash equivalents |
145 | (89 | ) | |||||
Cash and cash equivalents, beginning of the period |
207 | 442 | ||||||
|
|
|
|
|||||
Cash and cash equivalents, end of the period |
$ | 352 | $ | 353 | ||||
|
|
|
|
See notes to unaudited condensed consolidated financial statements.
6
L-3 COMMUNICATIONS HOLDINGS, INC.
AND L-3 COMMUNICATIONS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS
1. Description of Business
L-3 Communications Holdings, Inc. derives all of its operating income and cash flows from its wholly-owned subsidiary, L-3 Communications Corporation (L-3 Communications). L-3 Communications Holdings, Inc. (L-3 Holdings and, together with its subsidiaries, referred to herein as L-3 or the Company) is a prime contractor in Intelligence, Surveillance and Reconnaissance (ISR) systems, aircraft sustainment (including modifications, logistics and maintenance), simulation and training, night vision and image intensification equipment, and security and detection systems. L-3 is also a leading provider of a broad range of communication and electronic systems and products used on military and commercial platforms. The Companys customers include the United States (U.S.) Department of Defense (DoD) and its prime contractors, U.S. Government intelligence agencies, the U.S. Department of Homeland Security (DHS), foreign governments, and domestic and international commercial customers.
On December 7, 2015, the Company entered into a definitive agreement to sell its National Security Solutions (NSS) business to CACI International Inc. The transaction was completed on February 1, 2016. NSS provides cybersecurity solutions, high-performance computing, enterprise IT services, analytics and intelligence analysis to the DoD, U.S. Government intelligence agencies, federal civilian agencies and foreign governments. In accordance with Accounting Standards Update (ASU) 2014-08, Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity, the assets and liabilities and results of operations of NSS are reported as discontinued operations for all periods presented. Accordingly, all references made to financial data in this Quarterly Report on Form 10-Q are to the Companys continuing operations, unless specifically noted. See Note 5 for additional information.
The Company has the following three reportable segments: (1) Electronic Systems, (2) Aerospace Systems and (3) Communication Systems. Electronic Systems provides a broad range of components, products, subsystems, systems, and related services for military and commercial customers in several niche markets across several business areas. These business areas include precision engagement & training, sensor systems, power & propulsion systems, aviation products & security systems, warrior systems and advanced programs. Aerospace Systems delivers integrated solutions for the global ISR market and provides modernization, upgrade, sustainment, and maintenance and logistics support for a wide variety of aircraft and ground systems. Communication Systems delivers products and services for the global communications market, specializing in strategic and tactical airborne, space, ground and sea-based communication systems.
Financial information with respect to the Companys segments is included in Note 22 to the unaudited condensed consolidated financial statements and in Note 21 to the audited consolidated financial statements included in the Companys Annual Report on Form 10-K for the year ended December 31, 2015.
2. Basis of Presentation
These unaudited condensed consolidated financial statements for the quarterly and first half periods ended June 24, 2016 should be read in conjunction with the audited consolidated financial statements of L-3 Holdings and L-3 Communications included in their Annual Report on Form 10-K for the year ended December 31, 2015.
Principles of Consolidation and Reporting
The accompanying financial statements comprise the consolidated financial statements of L-3 Holdings and L-3 Communications. L-3 Holdings only asset is its investment in the common stock of L-3 Communications,
7
L-3 COMMUNICATIONS HOLDINGS, INC.
AND L-3 COMMUNICATIONS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS (continued)
its wholly-owned subsidiary, and its only obligations are: (1) its guarantee of borrowings under the Amended and Restated Revolving Credit Facility (Credit Facility) of L-3 Communications and (2) its guarantee of other contractual obligations of L-3 Communications and its subsidiaries. All issuances of and conversions into L-3 Holdings equity securities, including grants of stock options, restricted stock units and performance units by L-3 Holdings to employees and directors of L-3 Communications and its subsidiaries, have been reflected in the consolidated financial statements of L-3 Communications. As a result, the consolidated financial positions, results of operations and cash flows of L-3 Holdings and L-3 Communications are substantially the same. See Note 24 for additional information regarding the unaudited financial information of L-3 Communications and its subsidiaries.
The unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (U.S. GAAP) for interim financial information and in accordance with the instructions to Form 10-Q and Article 10 of Regulation S-X of the Securities and Exchange Commission (SEC). Accordingly, they do not include all of the disclosures required by U.S. GAAP for a complete set of annual audited financial statements. The December 31, 2015 condensed consolidated balance sheet data was derived from audited financial statements, but does not include all disclosures required by U.S. GAAP. In the opinion of management, all adjustments (consisting of normal and recurring adjustments) considered necessary for a fair statement of the results for the interim periods presented have been included. The results of operations for the interim periods are not necessarily indicative of results for the full year.
It is the Companys established practice to close its books for the quarters ending March, June and September on the Friday preceding the end of the calendar quarter. The interim unaudited condensed consolidated financial statements included herein have been prepared and are labeled based on that convention. The Company closes its books for annual periods on December 31 regardless of what day it falls on.
Certain reclassifications have been made to conform prior-year amounts to the current-year presentation.
Accounting Estimates
The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of sales and costs of sales during the reporting period. The most significant of these estimates and assumptions for L-3 relate to contract revenue, profit and loss recognition, fair values of assets acquired and liabilities assumed in business combinations, market values for inventories reported at lower of cost or market, pension and post-retirement benefit obligations, stock-based employee compensation expense, income taxes, including the valuation of deferred tax assets, litigation reserves and environmental obligations, accrued product warranty costs, liabilities for the voluntary return program of various EoTech holographic weapons sight (HWS) products, and the recoverability, useful lives and valuation of recorded amounts of long-lived assets, identifiable intangible assets and goodwill. Changes in estimates are reflected in the periods during which they become known. Actual amounts will differ from these estimates and could differ materially.
Sales and profits on contracts that are covered by accounting standards for construction-type and production-type contracts and federal government contractors are substantially recognized using percentage-of-completion (POC) methods of accounting. Approximately 49% of the Companys net sales in 2015 were accounted for under contract accounting standards, of which approximately 41% were fixed-price type contracts
8
L-3 COMMUNICATIONS HOLDINGS, INC.
AND L-3 COMMUNICATIONS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS (continued)
and approximately 8% were cost-plus type contracts. For contracts that are accounted for under contract accounting standards, sales and profits are recognized based on: (1) a POC method of accounting (fixed-price type contracts), (2) allowable costs incurred plus the estimated profit on those costs (cost-plus type contracts), or (3) direct labor hours expended multiplied by the contractual fixed rate per hour plus incurred costs for material (time-and-material type contracts). Sales and profits on fixed-price production contracts under which units are produced and delivered in a continuous or sequential process are recorded as units are delivered based on their contractual selling prices (the units-of-delivery method). Sales and profits on each fixed-price production contract under which units are not produced and delivered in a continuous or sequential process, or under which a relatively few number of units are produced, are recorded based on the ratio of actual cumulative costs incurred to total estimated costs at completion of the contract, multiplied by the total estimated contract revenue, less cumulative sales recognized in prior periods (the cost-to-cost method). Under both POC methods of accounting, a single estimated total profit margin is used to recognize profit for each contract over its entire period of performance, which can exceed one year.
Accounting for the sales and profit on these fixed-price type contracts requires the preparation of estimates of: (1) the total contract revenue, (2) the total costs at completion, which is equal to the sum of the actual incurred costs to date on the contract and the estimated costs to complete the contracts statement of work, and (3) the measurement of progress towards completion. The estimated profit or loss at completion on a contract is equal to the difference between the total estimated contract revenue and the total estimated cost at completion. The profit recorded on a contract in any period using either the units-of-delivery method or cost-to-cost method is equal to the current estimated total profit margin multiplied by the cumulative sales recognized, less the amount of cumulative profit previously recorded for the contract.
Sales and profits on cost-plus type contracts that are covered by contract accounting standards are recognized as allowable costs are incurred on the contract, at an amount equal to the allowable costs plus the estimated profit on those costs. The estimated profit on a cost-plus type contract is fixed or variable based on the contractual fee arrangement. Incentive and award fees are the primary variable fee contractual arrangement types for the Company. Incentive and award fees on cost-plus type contracts are included as an element of total estimated contract revenues and are recorded as sales when a basis exists for the reasonable prediction of performance in relation to established contractual targets and the Company is able to make reasonably dependable estimates for them.
Sales and profits on time-and-material type contracts are recognized on the basis of direct labor hours expended multiplied by the contractual fixed rate per hour, plus the actual costs of materials and other direct non-labor costs.
Revisions or adjustments to estimates for a contracts revenue, estimated costs at completion and estimated profit or loss are often required as work progresses under a contract, as experience is gained, as facts and circumstances change and as new information is obtained, even though the scope of work required under the contract may not change. Revisions or adjustments may also be required if contract modifications occur. The impact of revisions in profit (loss) estimates for all types of contracts subject to POC accounting are recognized on a cumulative catch-up basis in the period in which the revisions are made. The revisions in contract estimates, if significant, can materially affect the Companys results of operations and cash flows, as well as reduce the valuations of receivables and inventories, and in some cases result in liabilities to complete contracts in a loss position. Aggregate net changes in contract estimates amounted to increases of $104 million, or 21%, of consolidated operating income ($0.84 per diluted share) for the first half period ended June 24, 2016, and increases of $12 million, or 4%, of consolidated operating income ($0.12 per diluted share) for the first half period ended June 26, 2015.
9
L-3 COMMUNICATIONS HOLDINGS, INC.
AND L-3 COMMUNICATIONS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS (continued)
As previously disclosed, during the fourth quarter of 2015, the Company commenced a voluntary return program and began accepting customer returns for various EoTech HWS products that may have been affected by certain performance issues. The return program gives eligible owners of such HWS products the option to return their products in exchange for a refund of the purchase price, including shipping costs. The Company initially recorded a reduction to net sales of $20 million in the Warrior Systems sector of the Electronic Systems segment in the fourth quarter of 2015, associated with establishing a product returns allowance to reflect the estimated cost of the return program. The program has now been in operation for more than seven months, and as of July 22, 2016, the Company had approved refunds at a cost of approximately $27 million, with an average refund cost per unit of $500. Accordingly, with the benefit of a larger volume of actual refund transactions, the Company used a statistical analysis of the voluntary return program to estimate the number and cost of future refunds. In its statistical analysis, the Company utilized empirical models to forecast the expected emergence pattern of new refunds over time to produce a probabilistic distribution of new refund costs that reflects the existing level of estimation uncertainty. Based on this analysis, the Company expects the total cost of the voluntary return program to be approximately $35 million. The increase to the product returns allowance of $15 million was recorded as a reduction to net sales during the first quarter of 2016. The product returns allowance, net of refund payments made to eligible owners, was $12 million at June 24, 2016, and is included in other current liabilities on the unaudited condensed consolidated balance sheets. See Note 9. The Company will continue to review the product returns allowance as the program matures and new information becomes available. The Companys ongoing evaluation may cause it to record further adjustments to the allowance in future periods. These adjustments could be material.
For a more complete discussion of these estimates and assumptions, see the Annual Report on Form 10-K for the year ended December 31, 2015.
3. New Accounting Standards Implemented
In March 2016, the Financial Accounting Standards Board (FASB) issued ASU 2016-09, Improvements to Employee Share-Based Payment Accounting, which simplifies several aspects of the accounting for share-based payments, including the income tax consequences and classification on the statement of cash flows. Under the new standard, all excess tax benefits and tax deficiencies will be recognized as income tax expense or benefit in the income statement as discrete items in the reporting period in which they occur. Additionally, excess tax benefits will be classified as an operating activity on the statement of cash flows. ASU 2016-09 is effective for annual periods beginning after December 15, 2016 and interim periods within those annual periods, and early adoption is permitted. The amendments requiring recognition of excess tax benefits and tax deficiencies in the income statement must be applied prospectively, and entities are allowed to elect to apply the amendments related to the presentation of excess tax benefits on the statement of cash flows using either a prospective or retrospective transition method. Effective January 1, 2016, the Company adopted ASU 2016-09 and applied the amendments relating to the presentation of excess tax benefits on the statement of cash flows using a retrospective transition method. See Note 11 for additional information.
4. Accounting Standards Issued and Not Yet Implemented
In February 2016, the FASB issued ASU 2016-02, Leases, which updates the existing guidance on accounting for leases and requires new qualitative and quantitative disclosures about the Companys leasing activities. The new standard requires the Company to recognize lease assets and lease liabilities on the balance sheet for all leases under which the Company is the lessee, including those classified as operating leases under previous accounting guidance. The new standard allows the Company to make an accounting policy election not
10
L-3 COMMUNICATIONS HOLDINGS, INC.
AND L-3 COMMUNICATIONS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS (continued)
to recognize on the balance sheet lease assets and liabilities for leases with a term of 12 months or less. The accounting applied by a lessor is largely unchanged from previous guidance. The new standard, as amended, will be effective for the Company for interim and annual reporting periods beginning on January 1, 2019, with early adoption permitted. In transition, lessees and lessors are required to recognize and measure leases at the beginning of the earliest period presented using a modified retrospective approach. The modified retrospective approach includes a number of optional practical expedients that the Company may elect to apply. The Company is currently evaluating the expected impact of the adoption of this standard on its consolidated financial statements and related disclosures.
In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers, which will replace numerous requirements in U.S. GAAP, including industry-specific requirements, provide companies with a single revenue recognition model for recognizing revenue from contracts with customers and significantly expand the disclosure requirements for revenue arrangements. The new standard, as amended, will be effective for the Company for interim and annual reporting periods beginning on January 1, 2018, with early application permitted beginning on January 1, 2017. The two permitted transition methods under the new standard are the full retrospective method, in which case the standard would be applied to each prior reporting period presented, or the modified retrospective method, in which case the cumulative effect of applying the standard would be recognized at the date of initial application with disclosure of results under the new and old standards for the first year of adoption. Under the new standard, an entity recognizes revenue when or as it satisfies a performance obligation by transferring a good or service to the customer, either at a point in time or over time. The Company expects to recognize revenue over time on most of its contracts that are covered by contract accounting standards using cost inputs to measure progress toward completion of its performance obligations, which is similar to the POC cost-to-cost method currently used on certain of these contracts. Approximately 50% of the Companys net sales are generated from revenue arrangements accounted for under contract accounting standards. While the Company is currently evaluating the expected impact of the adoption of this standard on its consolidated financial statements, related disclosures and the transition alternatives available, the Company expects to adopt the standard as of January 1, 2018. Furthermore, the Company expects to determine the transition method and the effect of this standard on the Companys consolidated financial statements in the first quarter of 2017.
Other accounting standard updates effective for interim and annual periods beginning after December 15, 2016 are not expected to have an impact on the Companys financial position, results of operations or cash flows.
5. Divestitures and Acquisitions
Discontinued Operations
As discussed in Note 1, on February 1, 2016, the Company completed the sale of its NSS business to CACI International Inc. for a sale price of $561 million, subject to finalization based on customary adjustments for closing date net working capital.
11
L-3 COMMUNICATIONS HOLDINGS, INC.
AND L-3 COMMUNICATIONS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS (continued)
The table below presents statements of operations data for NSS, which was previously a reportable segment and has been classified as a discontinued operation and includes allocated interest expense for debt not directly attributable or related to L-3s other operations. Interest expense was allocated in accordance with the accounting standards for discontinued operations and was based on the ratio of NSSs net assets to the sum of: (1) total L-3 consolidated net assets and (2) L-3 consolidated total debt.
Second Quarter Ended | First Half Ended | |||||||||||||||
June 24, 2016 |
June 26, 2015 |
June 24, 2016 |
June 26, 2015 |
|||||||||||||
(in millions) | ||||||||||||||||
Net sales |
$ | | $ | 264 | $ | 86 | $ | 502 | ||||||||
Cost of sales |
| (251 | ) | (92 | ) | (476 | ) | |||||||||
Gain related to business divestiture(1) |
| | 64 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income from discontinued operations |
| 13 | 58 | 26 | ||||||||||||
Interest expense allocated to discontinued operations |
| (6 | ) | | (11 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income from discontinued operations before income taxes |
| 7 | 58 | 15 | ||||||||||||
Income tax (expense) benefit |
| (3 | ) | 5 | (7 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income from discontinued operations, net of income taxes |
$ | | $ | 4 | $ | 63 | $ | 8 | ||||||||
|
|
|
|
|
|
|
|
(1) | The first half ended June 24, 2016 includes a gain of $64 million (before and after income taxes) on the sale of the NSS business. |
The major classes of assets and liabilities included in discontinued operations related to NSS are presented in the table below.
December 31, 2015 |
||||
(in millions) | ||||
Assets |
||||
Current assets |
$ | 201 | ||
Property, plant and equipment, net |
25 | |||
Goodwill(1) |
390 | |||
Other assets |
48 | |||
|
|
|||
Total assets of discontinued operations |
$ | 664 | ||
|
|
|||
Liabilities |
||||
Accounts payable, trade |
$ | 48 | ||
Other current liabilities |
78 | |||
|
|
|||
Current liabilities |
126 | |||
Long-term liabilities |
94 | |||
|
|
|||
Total liabilities of discontinued operations |
$ | 220 | ||
|
|
(1) | The goodwill balance at December 31, 2015 is based on an allocation of the goodwill attributable to the NSS reporting unit to discontinued operations based on the relative fair value of the NSS business retained by L-3 and NSS business sold. |
12
L-3 COMMUNICATIONS HOLDINGS, INC.
AND L-3 COMMUNICATIONS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS (continued)
Business Divestitures
2015 Business Divestitures
Marine Systems International (MSI) Divestiture. On May 29, 2015, the Company completed the sale of its MSI business to Wärtsilä Corporation for a sale price of 295 million (approximately $318 million), in addition to the assumption by Wärtsilä Corporation of approximately 60 million of MSI employee pension-related liabilities. The sale price was finalized as of June 24, 2016, with no significant changes to preliminary amounts. MSI was a sector within the Companys Electronic Systems segment, primarily selling to the commercial shipbuilding industry. The Company recorded a pre-tax gain of $5 million ($9 million after income taxes) and a pre-tax loss of $17 million ($6 million after income taxes) for the quarterly and first half periods ended June 26, 2015, respectively, related to the divestiture of MSI.
Broadcast Sports Inc. (BSI) Divestiture. On April 24, 2015, the Company divested its BSI business for a sales price of $26 million. BSI is a provider of wireless technology and communications systems services for use in the field of sports television broadcasting, and was included in the Sensor Systems sector of the Electronic Systems segment. During the quarterly and first half periods ended June 26, 2015, the Company recorded a pre-tax loss of $3 million ($6 million after income taxes) related to the divestiture of BSI.
Business Acquisitions
The business acquisitions discussed below are included in the Companys results of operations from their respective dates of acquisition.
2016 Business Acquisition
On January 22, 2016, the Company acquired the assets of Advanced Technical Materials, Inc. (ATM) for a purchase price of $27 million, which was financed with cash on hand. ATM develops and manufactures a broad product line of passive microwave waveguides and specialized coaxial components. The aggregate goodwill recognized for this business was $22 million, which was assigned to the Communication Systems reportable segment, all of which is expected to be deductible for income tax purposes. The final purchase price allocation, which is expected to be completed in the third quarter of 2016, will be based on final appraisals and other analysis of fair values of acquired assets and liabilities. The Company does not expect that differences between the preliminary and final purchase price allocations will have a material impact on its results of operations or financial position.
2015 Business Acquisitions
ForceX, Inc. Acquisition. On October 13, 2015, the Company acquired ForceX, Inc., renamed L-3 ForceX, for a purchase price of $61 million, which was financed with cash on hand. L-3 ForceX specializes in ISR mission management software and geospatial application technology programs, offering an array of advanced products, including cueing system software, hardware and video algorithms, and wide-area sensor integration solutions and software. L-3 ForceXs proprietary processing, exploitation and dissemination capability provides an integrated tactical operational picture, allowing users to make critical decisions in real time. L-3 ForceX also supports several key DoD ISR initiatives and classified programs. L-3 ForceXs customer base includes the U.S. Air Force, U.S. Special Operations Command, the Naval Surface Warfare Center and a variety of DoD agencies. The aggregate goodwill recognized for this business was $48 million, which was assigned to the Electronic Systems reportable segment, of which $47 million is expected to be deductible for income tax purposes. The
13
L-3 COMMUNICATIONS HOLDINGS, INC.
AND L-3 COMMUNICATIONS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS (continued)
final purchase price allocation, which is expected to be completed in the third quarter of 2016, will be based on final appraisals and other analysis of fair values of acquired assets and liabilities. The Company does not expect that differences between the preliminary and final purchase price allocations will have a material impact on its results of operations or financial position.
CTC Aviation Group Acquisition. On May 27, 2015, the Company acquired CTC Aviation Group, renamed L-3 CTC Ltd. (L-3 CTC), for a purchase price of £153 million (approximately $236 million), which was financed with cash on hand. The purchase price and purchase price allocation of L-3 CTC was finalized as of June 24, 2016, with no significant changes to preliminary amounts. L-3 CTC is a global airline pilot training and crew resourcing specialist, based in the United Kingdom, which offers customized and innovative solutions to major airlines and flight training customers globally. L-3 CTC expands L-3s commercial aviation training business to encompass a growing portfolio of airline and third-party training company customers. The aggregate goodwill recognized for this business was $182 million, which was assigned to the Electronic Systems reportable segment, and is not expected to be deductible for income tax purposes.
MITEQ, Inc. Acquisition. On January 21, 2015, the Company acquired the assets of MITEQ, Inc. (Miteq) for a purchase price of $41 million, which was financed with cash on hand. The purchase price and purchase price allocation of Miteq was finalized as of September 25, 2015, with no significant changes to preliminary amounts. Miteq was combined with the Companys Narda Microwave-East business, and the new organization was re-named L-3 Narda-Miteq. Miteq offers a broad product line of active and passive radio frequency (RF) microwave components and low-power satellite communications (SATCOM) products for space and military applications that complement the existing Narda Microwave East product line. The combined L-3 Narda-Miteq business will provide products for the DoD, other U.S. Government agencies, prime contractors and commercial customers. The aggregate goodwill recognized for this business was $11 million, of which $4 million is expected to be deductible for income tax purposes. The goodwill was assigned to the Communication Systems reportable segment.
Unaudited Pro Forma Statements of Operations Data
The following unaudited pro forma Statements of Operations data present the combined results of the Company and its business acquisitions completed during the first half period ended June 24, 2016 and the year ended December 31, 2015, assuming that the business acquisitions completed during these periods had occurred on January 1, 2015.
Second Quarter Ended | First Half Ended | |||||||||||||||
June 24, 2016 |
June 26, 2015 |
June 24, 2016 |
June 26, 2015 |
|||||||||||||
(in millions, except per share data) | ||||||||||||||||
Pro forma net sales |
$ | 2,664 | $ | 2,566 | $ | 5,017 | $ | 5,084 | ||||||||
Pro forma income from continuing operations attributable to L-3 |
147 | 119 | 311 | 223 | ||||||||||||
Pro forma net income attributable to L-3 |
147 | 123 | 374 | 231 | ||||||||||||
Pro forma diluted earnings per share from continuing operations |
1.88 | 1.43 | 3.95 | 2.68 | ||||||||||||
Pro forma diluted earnings per share |
1.88 | 1.48 | 4.75 | 2.77 |
The unaudited pro forma results disclosed in the table above are based on various assumptions and are not necessarily indicative of the results of operations that would have occurred had the Company completed these acquisitions on January 1, 2015.
14
L-3 COMMUNICATIONS HOLDINGS, INC.
AND L-3 COMMUNICATIONS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS (continued)
6. Contracts in Process
The components of contracts in process are presented in the table below.
June 24, 2016 |
December 31, 2015 |
|||||||
(in millions) | ||||||||
Unbilled contract receivables, gross |
$ | 2,135 | $ | 2,097 | ||||
Unliquidated progress payments |
(908 | ) | (869 | ) | ||||
|
|
|
|
|||||
Unbilled contract receivables, net |
1,227 | 1,228 | ||||||
|
|
|
|
|||||
Inventoried contract costs, gross |
1,121 | 975 | ||||||
Unliquidated progress payments |
(186 | ) | (122 | ) | ||||
|
|
|
|
|||||
Inventoried contract costs, net |
935 | 853 | ||||||
|
|
|
|
|||||
Total contracts in process |
$ | 2,162 | $ | 2,081 | ||||
|
|
|
|
Inventoried Contract Costs. In accordance with contract accounting standards, the Companys U.S. Government contractor businesses account for the portion of their general and administrative (G&A), independent research and development (IRAD) and bids and proposal (B&P) costs that are allowable and reimbursable indirect contract costs under U.S. Government procurement regulations on their U.S. Government contracts (revenue arrangements) as inventoried contract costs. G&A, IRAD and B&P costs are allocated to contracts for which the U.S. Government is the end customer and are charged to costs of sales when sales on the related contracts are recognized. The Companys U.S. Government contractor businesses record the unallowable portion of their G&A, IRAD and B&P costs to expense as incurred, and do not include them in inventoried contract costs.
The table below presents a summary of G&A, IRAD and B&P costs included in inventoried contract costs and the changes to them, including amounts charged to cost of sales by the Companys U.S. Government contractor businesses for the periods presented.
Second Quarter Ended | First Half Ended | |||||||||||||||
June 24, 2016 |
June 26, 2015 |
June 24, 2016 |
June 26, 2015 |
|||||||||||||
(in millions) | ||||||||||||||||
Amounts included in inventoried contract costs at beginning of the period |
$ | 157 | $ | 128 | $ | 137 | $ | 117 | ||||||||
Contract costs incurred: |
||||||||||||||||
IRAD and B&P |
72 | 72 | 137 | 135 | ||||||||||||
Other G&A |
216 | 199 | 410 | 394 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
288 | 271 | 547 | 529 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Amounts charged to cost of sales |
(282 | ) | (273 | ) | (521 | ) | (520 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Amounts included in inventoried contract costs at end of the period |
$ | 163 | $ | 126 | $ | 163 | $ | 126 | ||||||||
|
|
|
|
|
|
|
|
15
L-3 COMMUNICATIONS HOLDINGS, INC.
AND L-3 COMMUNICATIONS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS (continued)
The table below presents a summary of selling, general and administrative expenses and research and development expenses for the Companys commercial businesses, which are expensed as incurred and included in cost of sales on the unaudited condensed consolidated statements of operations.
Second Quarter Ended | First Half Ended | |||||||||||||||
June 24, 2016 |
June 26, 2015 |
June 24, 2016 |
June 26, 2015 |
|||||||||||||
(in millions) | ||||||||||||||||
Selling, general and administrative expenses |
$ | 59 | $ | 77 | $ | 111 | $ | 147 | ||||||||
Research and development expenses |
13 | 13 | 24 | 25 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 72 | $ | 90 | $ | 135 | $ | 172 | ||||||||
|
|
|
|
|
|
|
|
7. Inventories
Inventories at Lower of Cost or Market. The table below presents the components of inventories at the lower of cost (first-in, first-out or average cost) or realizable value.
June 24, 2016 |
December 31, 2015 |
|||||||
(in millions) | ||||||||
Raw materials, components and sub-assemblies |
$ | 179 | $ | 164 | ||||
Work in process |
105 | 103 | ||||||
Finished goods |
72 | 66 | ||||||
|
|
|
|
|||||
Total |
$ | 356 | $ | 333 | ||||
|
|
|
|
8. Goodwill and Identifiable Intangible Assets
Goodwill. In accordance with the accounting standards for business combinations, the Company records the assets acquired and liabilities assumed based on their estimated fair values at the date of acquisition (commonly referred to as the purchase price allocation). The table below presents the changes in goodwill allocated to the Companys reporting units in each reportable segment.
Electronic Systems |
Aerospace Systems |
Communication Systems |
Consolidated Total |
|||||||||||||
(in millions) | ||||||||||||||||
Goodwill |
$ | 3,994 | $ | 1,691 | $ | 1,038 | $ | 6,723 | ||||||||
Accumulated impairment losses |
(69 | ) | (338 | ) | (35 | ) | (442 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance at December 31, 2015 |
3,925 | 1,353 | 1,003 | 6,281 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Business acquisitions(1) |
(3 | ) | | 22 | 19 | |||||||||||
Foreign currency translation adjustments(2) |
(8 | ) | 14 | | 6 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance at June 24, 2016 |
$ | 3,914 | $ | 1,367 | $ | 1,025 | $ | 6,306 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Goodwill |
$ | 3,983 | $ | 1,705 | $ | 1,060 | $ | 6,748 | ||||||||
Accumulated impairment losses |
(69 | ) | (338 | ) | (35 | ) | (442 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 3,914 | $ | 1,367 | $ | 1,025 | $ | 6,306 | |||||||||
|
|
|
|
|
|
|
|
16
L-3 COMMUNICATIONS HOLDINGS, INC.
AND L-3 COMMUNICATIONS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS (continued)
(1) | The decrease in goodwill for the Electronic Systems segment was due to the final purchase price allocation for the CTC business acquisition. The increase in goodwill for the Communication Systems segment was due to the ATM business acquisition. |
(2) | The decrease in goodwill presented in the Electronic Systems segment was due to the strengthening of the U.S. dollar against the British pound, partially offset by the weakening of the U.S. dollar against the Canadian dollar and the Euro during the first half period ended June 24, 2016. The increase in goodwill presented in the Aerospace Systems segment was due to the weakening of the U.S. dollar against the Canadian dollar during the first half period ended June 24, 2016. |
Identifiable Intangible Assets. The most significant identifiable intangible asset that is separately recognized for the Companys business acquisitions is customer contractual relationships. All of the Companys customer relationships are established through written customer contracts (revenue arrangements). The fair value for customer contractual relationships is determined, as of the date of acquisition, based on estimates and judgments regarding expectations for the estimated future after-tax earnings and cash flows (including cash flows for working capital) arising from the follow-on sales on contract (revenue arrangement) renewals expected from the customer contractual relationships over their estimated lives, including the probability of expected future contract renewals and sales, less a contributory assets charge, all of which is discounted to present value.
Identifiable Intangible Assets. The table below presents information for the Companys identifiable intangible assets that are subject to amortization.
June 24, 2016 | December 31, 2015 | |||||||||||||||||||||||||||
Weighted Average Amortization Period |
Gross Carrying Amount |
Accumulated Amortization |
Net Carrying Amount |
Gross Carrying Amount |
Accumulated Amortization |
Net Carrying Amount |
||||||||||||||||||||||
(in years) | (in millions) | |||||||||||||||||||||||||||
Customer contractual relationships |
17 | $ | 375 | $ | 257 | $ | 118 | $ | 370 | $ | 246 | $ | 124 | |||||||||||||||
Technology |
11 | 159 | 96 | 63 | 156 | 91 | 65 | |||||||||||||||||||||
Other |
18 | 21 | 12 | 9 | 21 | 11 | 10 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
15 | $ | 555 | $ | 365 | $ | 190 | $ | 547 | $ | 348 | $ | 199 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
The table below presents amortization expense recorded by the Company for its identifiable intangible assets.
Second Quarter Ended | First Half Ended | |||||||||||||||
June 24, 2016 |
June 26, 2015 |
June 24, 2016 |
June 26, 2015 |
|||||||||||||
(in millions) | ||||||||||||||||
Amortization expense |
$ | 9 | $ | 8 | $ | 17 | $ | 17 | ||||||||
|
|
|
|
|
|
|
|
Based on gross carrying amounts at June 24, 2016, the Companys estimate of amortization expense for identifiable intangible assets for the years ending December 31, 2016 through 2020 is presented in the table below.
Year Ending December 31, | ||||||||||||||||||||
2016 | 2017 | 2018 | 2019 | 2020 | ||||||||||||||||
(in millions) | ||||||||||||||||||||
Estimated amortization expense |
$ | 34 | $ | 32 | $ | 27 | $ | 24 | $ | 21 | ||||||||||
|
|
|
|
|
|
|
|
|
|
17
L-3 COMMUNICATIONS HOLDINGS, INC.
AND L-3 COMMUNICATIONS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS (continued)
9. Other Current Liabilities and Other Liabilities
The table below presents the components of other current liabilities.
June 24, 2016 |
December 31, 2015 |
|||||||
(in millions) | ||||||||
Other Current Liabilities: |
||||||||
Estimated costs in excess of estimated contract value to complete contracts in process in a loss position |
$ | 79 | $ | 82 | ||||
Accrued product warranty costs |
70 | 70 | ||||||
Accrued interest |
41 | 45 | ||||||
Deferred revenues |
40 | 32 | ||||||
Product returns allowance (see Note 2) |
12 | 20 | ||||||
Accruals for pending and threatened litigation (see Note 18) |
1 | 6 | ||||||
Other |
156 | 139 | ||||||
|
|
|
|
|||||
Total other current liabilities |
$ | 399 | $ | 394 | ||||
|
|
|
|
The table below presents the components of other liabilities.
June 24, 2016 |
December 31, 2015 |
|||||||
(in millions) | ||||||||
Other Liabilities: |
||||||||
Non-current income taxes payable (see Note 11) |
$ | 165 | $ | 161 | ||||
Deferred compensation |
48 | 45 | ||||||
Accrued workers compensation |
36 | 38 | ||||||
Accrued product warranty costs |
35 | 35 | ||||||
Notes payable and capital lease obligations |
11 | 10 | ||||||
Other |
79 | 79 | ||||||
|
|
|
|
|||||
|
|
|
|
|||||
Total other liabilities |
$ | 374 | $ | 368 | ||||
|
|
|
|
The table below presents the changes in the Companys accrued product warranty costs.
First Half Ended | ||||||||
June 24, 2016 |
June 26, 2015 |
|||||||
( in millions) | ||||||||
Accrued product warranty costs:(1) |
||||||||
Balance at January 1 |
$ | 105 | $ | 93 | ||||
Acquisitions during the period |
| 1 | ||||||
Accruals for product warranties issued during the period |
22 | 33 | ||||||
Settlements made during the period |
(22 | ) | (32 | ) | ||||
Foreign currency translation adjustments |
| (1 | ) | |||||
|
|
|
|
|||||
Balance at end of period |
$ | 105 | $ | 94 | ||||
|
|
|
|
(1) | Warranty obligations incurred in connection with long-term production contracts that are accounted for under the POC cost-to-cost method are included within the contract estimates at completion and are excluded from the above amounts. The balances above include both the current and non-current amounts. |
18
L-3 COMMUNICATIONS HOLDINGS, INC.
AND L-3 COMMUNICATIONS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS (continued)
10. Debt
The components of debt and a reconciliation to the carrying amount of current and long-term debt are presented in the table below.
June 24, 2016 |
December 31, 2015 |
|||||||
(in millions) | ||||||||
L-3 Communications: |
||||||||
Borrowings under Amended and Restated Revolving Credit Facility(1) |
$ | | $ | | ||||
3.95% Senior Notes due 2016 |
200 | 500 | ||||||
1.50% Senior Notes due 2017 |
350 | 350 | ||||||
5.20% Senior Notes due 2019 |
1,000 | 1,000 | ||||||
4.75% Senior Notes due 2020 |
800 | 800 | ||||||
4.95% Senior Notes due 2021 |
650 | 650 | ||||||
3.95% Senior Notes due 2024 |
350 | 350 | ||||||
|
|
|
|
|||||
Principal amount of long-term debt |
3,350 | 3,650 | ||||||
Unamortized discounts |
(6 | ) | (8 | ) | ||||
Deferred debt issue costs |
(15 | ) | (18 | ) | ||||
|
|
|
|
|||||
Carrying amount of long-term debt |
3,329 | 3,624 | ||||||
Current portion of long-term debt |
(549 | ) | (499 | ) | ||||
|
|
|
|
|||||
Carrying amount of long-term debt, excluding current portion |
$ | 2,780 | $ | 3,125 | ||||
|
|
|
|
(1) | During the first half period ended June 24, 2016, L-3 Communications aggregate borrowings and repayments under the Credit Facility were each $320 million. At June 24, 2016, L-3 Communications had the full availability of its $1 billion Credit Facility, which expires on February 3, 2017. |
On March 24, 2016, the Company initiated a redemption of $300 million aggregate principal amount of its $500 million 3.95% Senior Notes due November 15, 2016 (the 2016 Notes). The redemption price was determined on May 17, 2016 at 101.475% of the principal amount thereof (Redemption Price). Interest on the 2016 Notes redeemed ceased to accrue on and after May 20, 2016 (Redemption Date) and the only remaining right of holders of such 2016 Notes was to receive payment of the Redemption Price and such accrued interest. On May 20, 2016, the Company completed the partial redemption and recognized a debt retirement charge of $5 million. Following the partial redemption of the 2016 Notes, $200 million aggregate principal amount of the 2016 Notes remain outstanding.
In April 2015, the FASB issued ASU 2015-03 which requires that debt issuance costs be presented in the balance sheet as a direct deduction from the carrying amount of the associated debt liability. The Company adopted this standard during the first quarter of 2016.
11. Income Taxes
The Company and its subsidiaries file income tax returns in the U.S. Federal jurisdiction, which is the Companys primary tax jurisdiction, and various state and foreign jurisdictions. As of June 24, 2016, the statutes of limitations for the Companys U.S. Federal income tax returns for the years ended December 31, 2010 through 2014 were open. The U.S. Internal Revenue Service (IRS) commenced an audit of the Companys U.S. Federal income tax return for 2012. The Company cannot predict the outcome of the audit at this time.
19
L-3 COMMUNICATIONS HOLDINGS, INC.
AND L-3 COMMUNICATIONS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS (continued)
The effective income tax rate for the first half period ended June 24, 2016 increased to 24.1% from 15.7% for the first half period ended June 26, 2015. The first half period ended June 24, 2016 included: (1) a $12 million reduction to income tax expense due to the early adoption of a new accounting standard related to income tax benefits from employee stock based compensation awards (see Note 3), and (2) a benefit from the reinstatement of the Federal Research and Experimentation tax credit. The first half period ended June 26, 2015 included $36 million of tax benefits, including: (1) $17 million related to a legal restructuring of the Companys foreign entities, (2) $10 million related to the resolution of various outstanding income tax matters with U.S. and foreign tax authorities, and (3) $9 million primarily associated with the release of valuation allowance for certain deferred tax assets. As of June 24, 2016, the Company anticipates that unrecognized tax benefits will decrease by approximately $8 million over the next 12 months due to the potential resolution of unrecognized tax benefits involving several jurisdictions and tax periods. The actual amount of the decrease over the next 12 months could vary significantly depending on the ultimate timing and nature of any settlements.
Current and non-current income taxes payable include accrued potential interest of $20 million ($12 million after income taxes) at June 24, 2016 and $18 million ($11 million after income taxes) at December 31, 2015, and potential penalties of $8 million at June 24, 2016 and $9 million at December 31, 2015.
12. Accumulated Other Comprehensive (Loss) Income (AOCI)
The changes in the AOCI balances, including amounts reclassified from AOCI into net income, are presented in the table below.
Foreign currency translation |
Unrealized (losses) gains on hedging instruments |
Unrecognized losses and prior service cost, net |
Total accumulated other comprehensive (loss) income |
|||||||||||||
(in millions) | ||||||||||||||||
Balance at December 31, 2015 |
$ | (101 | ) | $ | (8 | ) | $ | (465 | ) | $ | (574 | ) | ||||
Other comprehensive income before reclassifications, net of tax |
4 | 6 | | 10 | ||||||||||||
Amounts reclassified from AOCI, net of tax |
| 4 | 16 | 20 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net current period other comprehensive income |
4 | 10 | 16 | 30 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance at June 24, 2016 |
$ | (97 | ) | $ | 2 | $ | (449 | ) | $ | (544 | ) | |||||
|
|
|
|
|
|
|
|
|||||||||
Balance at December 31, 2014 |
$ | 19 | $ | (5 | ) | $ | (598 | ) | $ | (584 | ) | |||||
Other comprehensive loss before reclassifications, net of tax |
(70 | ) | (2 | ) | | (72 | ) | |||||||||
Amounts reclassified from AOCI, net of tax |
41 | 6 | 31 | 78 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net current period other comprehensive (loss) income |
(29 | ) | 4 | 31 | 6 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance at June 26, 2015 |
$ | (10 | ) | $ | (1 | ) | $ | (567 | ) | $ | (578 | ) | ||||
|
|
|
|
|
|
|
|
20
L-3 COMMUNICATIONS HOLDINGS, INC.
AND L-3 COMMUNICATIONS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS (continued)
Further details regarding the amounts reclassified from AOCI into net income are presented in the table below.
Details About AOCI Components |
Amount Reclassified from AOCI(a) | Affected Line Item in the Unaudited Condensed Consolidated Statements of Operations | ||||||||||||||||
Second Quarter Ended | First Half Ended | |||||||||||||||||
June 24, 2016 |
June 26, 2015 |
June 24, 2016 |
June 26, 2015 |
|||||||||||||||
(in millions) | ||||||||||||||||||
Foreign currency translation adjustment: |
||||||||||||||||||
MSI divestiture |
$ | | $ | (41 | ) | $ | | $ | (41 | ) | Gain (loss) related to business divestitures | |||||||
|
|
|
|
|
|
|
|
|||||||||||
| (41 | ) | | (41 | ) | Income from continuing operations before income taxes | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
$ | | $ | (41 | ) | $ | | $ | (41 | ) | Income from continuing operations | ||||||||
|
|
|
|
|
|
|
|
|||||||||||
Loss on hedging instruments: |
||||||||||||||||||
MSI divestiture |
$ | | $ | (2 | ) | $ | | $ | (2 | ) | Gain (loss) related to business divestitures | |||||||
Other |
(1 | ) | (4 | ) | (4 | ) | (6 | ) | Cost of sales-products | |||||||||
|
|
|
|
|
|
|
|
|||||||||||
(1 | ) | (6 | ) | (4 | ) | (8 | ) | Income from continuing operations before income taxes | ||||||||||
(2 | ) | 2 | | 2 | Provision for income taxes | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
$ | (3 | ) | $ | (4 | ) | $ | (4 | ) | $ | (6 | ) | Income from continuing operations | ||||||
|
|
|
|
|
|
|
|
|||||||||||
Amortization of defined benefit pension items: |
||||||||||||||||||
MSI divestiture |
$ | | $ | (14 | ) | $ | | $ | (14 | ) | Gain (loss) related to business divestitures | |||||||
Net loss |
(13 | ) | (16 | ) | (25 | ) | (33 | ) | (b) | |||||||||
|
|
|
|
|
|
|
|
|||||||||||
(13 | ) | (30 | ) | (25 | ) | (47 | ) | Income from continuing operations before income taxes | ||||||||||
5 | 10 | 9 | 16 | Provision for income taxes | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||
$ | (8 | ) | $ | (20 | ) | $ | (16 | ) | $ | (31 | ) | Income from continuing operations | ||||||
|
|
|
|
|
|
|
|
|||||||||||
Total reclassification for the period |
$ | (11 | ) | $ | (65 | ) | $ | (20 | ) | $ | (78 | ) | Income from continuing operations | |||||
|
|
|
|
|
|
|
|
(a) | Amounts in parenthesis indicate charges to the unaudited condensed consolidated statements of operations. |
(b) | Amounts related to pension and postretirement benefit plans were reclassified from AOCI and recorded as a component of net periodic benefit cost (see Note 19 for additional information). |
21
L-3 COMMUNICATIONS HOLDINGS, INC.
AND L-3 COMMUNICATIONS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS (continued)
13. Equity
On December 4, 2014, L-3 Holdings Board of Directors approved a share repurchase program that authorizes L-3 Holdings to repurchase up to $1.5 billion of its common stock through June 30, 2017. Repurchases of L-3 Holdings common stock are made from time to time at managements discretion in accordance with applicable U.S. Federal securities laws. The timing and actual number of shares to be repurchased in the future will depend on a variety of factors, including, but not limited to, the Companys financial position, earnings, legal requirements, other investment opportunities (including acquisitions) and market conditions. L-3 Holdings repurchased 2,337,439 shares of its common stock at an average price of $117.90 per share for an aggregate amount of $276 million from January 1, 2016 through June 24, 2016. All share repurchases of L-3 Holdings common stock have been recorded as treasury shares.
At June 24, 2016, the remaining dollar value of authorization under the December 4, 2014 share repurchase program was $530 million.
From June 25, 2016 through July 22, 2016, L-3 Holdings repurchased 168,024 shares of its common stock at an average price of $145.09 per share for an aggregate amount of $24 million.
On May 3, 2016, L-3 Holdings Board of Directors declared a cash dividend of $0.70 per share, paid on June 15, 2016 to shareholders of record at the close of business on May 17, 2016. During the first half period ended June 24, 2016, the Company paid $112 million of cash dividends, including a $2 million net reduction of previously accrued dividends for employee held stock awards.
22
L-3 COMMUNICATIONS HOLDINGS, INC.
AND L-3 COMMUNICATIONS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS (continued)
14. L-3 Holdings Earnings Per Common Share
A reconciliation of basic and diluted earnings per share (EPS) is presented in the table below.
Second Quarter Ended | First Half Ended | |||||||||||||||
June 24, 2016 |
June 26, 2015 |
June 24, 2016 |
June 26, 2015 |
|||||||||||||
(in millions, except per share data) | ||||||||||||||||
Reconciliation of net income: |
||||||||||||||||
Net income |
$ | 151 | $ | 124 | $ | 381 | $ | 233 | ||||||||
Net income from continuing operations attributable to noncontrolling interests |
(4 | ) | (4 | ) | (7 | ) | (8 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income attributable to L-3 Holdings common shareholders |
$ | 147 | $ | 120 | $ | 374 | $ | 225 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Earnings attributable to L-3 Holdings common shareholders: |
||||||||||||||||
Continuing operations |
$ | 147 | $ | 116 | $ | 311 | $ | 217 | ||||||||
Discontinued operations, net of income tax |
| 4 | 63 | 8 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income attributable to L-3 Holdings common shareholders |
$ | 147 | $ | 120 | $ | 374 | $ | 225 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Earnings per share attributable to L-3 Holdings common shareholders: |
||||||||||||||||
Basic: |
||||||||||||||||
Weighted average common shares outstanding |
77.2 | 82.1 | 77.5 | 82.2 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Basic earnings per share: |
||||||||||||||||
Continuing operations |
$ | 1.90 | $ | 1.41 | $ | 4.02 | $ | 2.64 | ||||||||
Discontinued operations, net of income tax |
| 0.05 | 0.81 | 0.10 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
$ | 1.90 | $ | 1.46 | $ | 4.83 | $ | 2.74 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted: |
||||||||||||||||
Common and potential common shares: |
||||||||||||||||
Weighted average common shares outstanding |
77.2 | 82.1 | 77.5 | 82.2 | ||||||||||||
Assumed exercise of stock options |
2.7 | 2.2 | 2.3 | 2.5 | ||||||||||||
Unvested restricted stock awards |
1.0 | 1.2 | 1.1 | 1.3 | ||||||||||||
Employee stock purchase plan contributions |
| 0.2 | 0.1 | 0.2 | ||||||||||||
Performance unit awards |
0.1 | 0.1 | 0.1 | 0.1 | ||||||||||||
Assumed purchase of common shares for treasury |
(2.6 | ) | (2.6 | ) | (2.4 | ) | (2.8 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Common and potential common shares |
78.4 | 83.2 | 78.7 | 83.5 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted earnings per share: |
||||||||||||||||
Continuing operations |
$ | 1.88 | $ | 1.39 | $ | 3.95 | $ | 2.60 | ||||||||
Discontinued operations, net of income tax |
| 0.05 | 0.80 | 0.09 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
$ | 1.88 | $ | 1.44 | $ | 4.75 | $ | 2.69 | ||||||||
|
|
|
|
|
|
|
|
The computation of diluted EPS excludes shares for stock options and employee stock purchase plan contributions of 0.6 million and 0.9 million for the quarterly and first half periods ended June 24, 2016, respectively, and shares for stock options of 0.7 million and 0.5 million for the quarterly and first half periods ended June 26, 2015, respectively, as they were anti-dilutive.
23
L-3 COMMUNICATIONS HOLDINGS, INC.
AND L-3 COMMUNICATIONS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS (continued)
15. Fair Value Measurements
L-3 applies the accounting standards for fair value measurements to all of the Companys assets and liabilities that are measured and recorded at fair value. Fair value is defined as the price that would be received for an asset or the exit price that would be paid to transfer a liability in the principal or most advantageous market in an orderly transaction between market participants. The standards establish a fair value hierarchy that gives the highest priority to observable inputs and the lowest priority to unobservable inputs.
The following table presents the fair value hierarchy level for each of the Companys assets and liabilities that are measured and recorded at fair value on a recurring basis.
June 24, 2016 | December 31, 2015 | |||||||||||||||||||||||
Description |
Level 1(1) | Level 2(2) | Level 3(3) | Level 1(1) | Level 2(2) | Level 3(3) | ||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
Assets |
||||||||||||||||||||||||
Cash equivalents |
$ | 150 | $ | | $ | | $ | 187 | $ | | $ | | ||||||||||||
Derivatives (foreign currency forward contracts) |
| 10 | | | 2 | | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total assets |
$ | 150 | $ | 10 | $ | | $ | 187 | $ | 2 | $ | | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Liabilities |
||||||||||||||||||||||||
Derivatives (foreign currency forward contracts) |
$ | | $ | 9 | $ | | $ | | $ | 16 | $ | |
(1) | Level 1 is based on quoted market prices available in active markets for identical assets or liabilities as of the reporting date. Cash equivalents are primarily held in registered money market funds, which are valued using quoted market prices. |
(2) | Level 2 is based on pricing inputs other than quoted prices in active markets, which are either directly or indirectly observable. The fair value is determined using a valuation model based on observable market inputs, including quoted foreign currency forward exchange rates and consideration of non-performance risk. |
(3) | Level 3 is based on pricing inputs that are not observable and not corroborated by market data. The Company has no Level 3 assets or liabilities. |
16. Financial Instruments
At June 24, 2016 and December 31, 2015, the Companys financial instruments consisted primarily of cash and cash equivalents, billed receivables, trade accounts payable, Senior Notes and foreign currency forward contracts. The carrying amounts of cash and cash equivalents, billed receivables and trade accounts payable are representative of their respective fair values because of the short-term maturities or the expected settlement dates of these instruments. The carrying amounts and estimated fair values of the Companys other financial instruments are presented in the table below.
June 24, 2016 | December 31, 2015 | |||||||||||||||
Carrying Amount |
Estimated Fair Value |
Carrying Amount |
Estimated Fair Value |
|||||||||||||
(in millions) | ||||||||||||||||
Senior Notes(1) |
$ | 3,329 | $ | 3,577 | $ | 3,624 | $ | 3,754 | ||||||||
Foreign currency forward contracts(2) |
1 | 1 | (14 | ) | (14 | ) |
(1) | The Company measures the fair value of its Senior Notes using Level 2 inputs based primarily on current market yields for its existing debt traded in the secondary market. |
(2) | The Company measures the fair values of foreign currency forward contracts based on forward exchange rates. See Note 17 for additional disclosures regarding the notional amounts and fair values of foreign currency forward contracts. |
24
L-3 COMMUNICATIONS HOLDINGS, INC.
AND L-3 COMMUNICATIONS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS (continued)
17. Derivative Financial Instruments
The Companys derivative financial instruments include foreign currency forward contracts, which are entered into for risk management purposes.
Foreign Currency Forward Contracts. The Companys U.S. and foreign businesses enter into contracts with customers, subcontractors or vendors that are denominated in currencies other than their functional currencies. To protect the functional currency equivalent cash flows associated with certain of these contracts, the Company enters into foreign currency forward contracts. The Companys activities involving foreign currency forward contracts are designed to hedge the changes in the functional currency equivalent cash flows due to movements in foreign exchange rates compared to the functional currency. The foreign currencies hedged are primarily the Canadian dollar, the U.S. dollar and the Euro. The Company manages exposure to counterparty non-performance credit risk by entering into foreign currency forward contracts only with major financial institutions that are expected to fully perform under the terms of such contracts. Foreign currency forward contracts are recorded in the Companys condensed consolidated balance sheets at fair value and are generally designated and accounted for as cash flow hedges in accordance with the accounting standards for derivative instruments and hedging activities. Gains and losses on designated foreign currency forward contracts that are highly effective in offsetting the corresponding change in the cash flows of the hedged transactions are recorded net of income taxes in AOCI and then recognized in income when the underlying hedged transaction affects income. Gains and losses on foreign currency forward contracts that do not meet hedge accounting criteria are recognized in income immediately. Notional amounts are used to measure the volume of foreign currency forward contracts and do not represent exposure to foreign currency losses. The table below presents the notional amounts of the Companys outstanding foreign currency forward contracts by currency at June 24, 2016.
Currency |
Notional Amounts | |||
(in millions) | ||||
Canadian dollar |
$ | 162 | ||
U.S. dollar |
91 | |||
Euro |
39 | |||
Other |
22 | |||
|
|
|||
Total |
$ | 314 | ||
|
|
At June 24, 2016, the Companys foreign currency forward contracts had maturities through 2020.
The table below presents the location of the Companys derivative instruments recorded at fair value on the condensed consolidated balance sheets.
June 24, 2016 | December 31, 2015 | |||||||||||||||||||||||||||||||
Other Current Assets |
Other Assets |
Other Current Liabilities |
Other Liabilities |
Other Current Assets |
Other Assets |
Other Current Liabilities |
Other Liabilities |
|||||||||||||||||||||||||
(in millions) | ||||||||||||||||||||||||||||||||
Derivatives designated as hedging instruments: |
||||||||||||||||||||||||||||||||
Foreign currency forward(1) contracts |
$ | 6 | $ | 4 | $ | 9 | $ | | $ | 1 | $ | 1 | $ | 15 | $ | 1 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total derivative instruments |
$ | 6 | $ | 4 | $ | 9 | $ | | $ | 1 | $ | 1 | $ | 15 | $ | 1 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) | See Note 15 for a description of the fair value hierarchy related to the Companys foreign currency forward contracts. |
25
L-3 COMMUNICATIONS HOLDINGS, INC.
AND L-3 COMMUNICATIONS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS (continued)
The effects from foreign currency forward contracts on the unaudited condensed consolidated statements of operations were pre-tax losses of $1 million and $6 million for the quarterly periods ended June 24, 2016 and June 26, 2015, respectively, and $4 million and $8 million for the first half periods ended June 24, 2016 and June 26, 2015, respectively. At June 24, 2016, the estimated net amount of existing losses that are expected to be reclassified into income within the next 12 months is $3 million.
18. Commitments and Contingencies
Procurement Regulations
A substantial majority of the Companys revenues are generated from providing products and services under legally binding agreements or contracts with the U.S. Government, foreign government customers and state and local governments. U.S. Government contracts are subject to extensive legal and regulatory requirements, and, from time to time, agencies of the U.S. Government investigate whether such contracts were and are being conducted in accordance with these requirements. The Company is currently cooperating with the U.S. Government on several investigations from which civil, criminal or administrative proceedings have or could result and give rise to fines, penalties, compensatory and treble damages, restitution and/or forfeitures, including investigations into the pricing of certain contracts entered into by the Communication Systems segment. The Company does not currently anticipate that any of these investigations will have a material adverse effect, individually or in the aggregate, on its consolidated financial position, results of operations or cash flows. However, under U.S. Government regulations, an indictment of the Company by a federal grand jury, or an administrative finding against the Company as to its present responsibility to be a U.S. Government contractor or subcontractor, could result in the Company being suspended for a period of time from eligibility for awards of new government contracts or task orders or in a loss of export privileges. A conviction, or an administrative finding against the Company that satisfies the requisite level of seriousness, could result in debarment from contracting with the federal government for a specified term. In addition, all of the Companys U.S. Government contracts: (1) are subject to audit and various pricing and cost controls, (2) include standard provisions for termination for the convenience of the U.S. Government or for default, and (3) are subject to cancellation if funds for contracts become unavailable. Foreign government contracts generally include comparable provisions relating to terminations for convenience or default, as well as other procurement clauses relevant to the foreign government.
Litigation Matters
The Company is also subject to litigation, proceedings, claims or assessments and various contingent liabilities incidental to its businesses, including those specified below. Furthermore, in connection with certain business acquisitions, the Company has assumed some or all claims against, and liabilities of, such acquired businesses, including both asserted and unasserted claims and liabilities.
In accordance with the accounting standard for contingencies, the Company records a liability when management believes that it is both probable that a liability has been incurred and the Company can reasonably estimate the amount of the loss. Generally, the loss is recorded at the amount the Company expects to resolve the liability. The estimated amounts of liabilities recorded for pending and threatened litigation are disclosed in Note 9. Amounts recoverable from insurance contracts or third parties are recorded as assets when deemed probable. At June 24, 2016, the Company did not record any amounts for recoveries from insurance contracts or third parties in connection with the amount of liabilities recorded for pending and threatened litigation. Legal defense costs are expensed as incurred. The Company believes it has recorded adequate provisions for its litigation matters. The Company reviews these provisions to reflect the impact of negotiations, settlements,
26
L-3 COMMUNICATIONS HOLDINGS, INC.
AND L-3 COMMUNICATIONS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS (continued)
rulings, advice of legal counsel and other information and events pertaining to a particular matter. While it is reasonably possible that an unfavorable outcome may occur in one or more of the following matters, unless otherwise stated below, the Company believes that it is not probable that a loss has been incurred in any of these matters. With respect to the litigation matters below for which it is reasonably possible that an unfavorable outcome may occur, an estimate of loss or range of loss is disclosed when such amount or amounts can be reasonably estimated. Although the Company believes that it has valid defenses with respect to legal matters and investigations pending against it, the results of litigation can be difficult to predict, particularly those involving jury trials. Therefore, it is possible that one or more of the following or other contingencies could have a material impact on the financial position, results of operations or cash flows of the Company in future periods.
EoTech Class Actions. In December 2015 and February 2016, three putative class action complaints against the Company were filed in the United States District Court for the Western District of Missouri and the United States District Court of the District of Oregon. The complaints allege that the Companys EoTech business unit knowingly sold defective holographic weapons sights, and seek monetary damages, pre- and post-judgment interest, and fees and expenses based on claims including breach of warranty, fraud, violation of state consumer protection statutes and unjust enrichment. These cases have been consolidated into a single, putative class action in the United States District Court for the Western District of Missouri. In March 2016, two additional putative class action complaints were filed in the United States District Court for the Eastern District of Michigan, which assert similar claims against the Company. The Michigan complaints were voluntarily dismissed and subsequently re-filed in the United States District Court for the Western District of Missouri in May 2016. The Company believes it has valid defenses with respect to these actions and intends to defend against them vigorously. A voluntary mediation between the parties is currently scheduled in August 2016. This mediation may not result in a settlement. The Company is unable to reasonably estimate any amount or range of loss, if any, that may be incurred in connection with these matters because the proceedings are in their early stages.
Securities Class Action. In August 2014, three separate, putative class actions were filed in the United States District Court for the Southern District of New York (the District Court) against the Company and certain of its officers. These cases were consolidated into a single action on October 24, 2014. A consolidated amended complaint was filed in the District Court on December 22, 2014, which was further amended and restated on March 13, 2015. The complaint alleges violations of federal securities laws related to misconduct and accounting errors identified by the Company at its Aerospace Systems segment, and seeks monetary damages, pre- and post-judgment interest, and fees and expenses. On March 30, 2016, the District Court dismissed with prejudice all claims against the Companys officers and allowed the claim against the Company to proceed to discovery. Discovery has commenced. On June 30, 2016, the plaintiffs filed a motion for class certification, which is pending before the District Court. The Company believes the suit lacks merit and intends to defend itself vigorously. The Company is unable to reasonably estimate any amount or range of loss, if any, that may be incurred in connection with this matter because the proceedings are in their early stages.
Government Inquiries. On July 30, 2014, the Company voluntarily contacted the Securities and Exchange Commission (SEC) to report information concerning its internal review related to misconduct and accounting errors identified by the Company at its Aerospace Systems segment. The Company has received requests for interviews of current and former employees, and subpoenas for documents and other materials from the SEC and the Department of Justice concerning these self-reported matters. The Company is fully cooperating with both agencies. The Company is unable to reasonably estimate any amount or range of loss, if any, that may be incurred in connection with these inquiries based on the nature of the inquiries to date.
27
L-3 COMMUNICATIONS HOLDINGS, INC.
AND L-3 COMMUNICATIONS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS (continued)
401(k) Plan Class Action. On June 24, 2016, a putative class action was filed in the United States District Court for the Southern District of New York against the Company on behalf of participants in and beneficiaries of a Company-sponsored 401(k) plan. The complaint alleges that the Company breached fiduciary duties owed under the Employee Retirement Income Security Act by making the Companys stock available as an investment alternative under the plan during a period prior to the disclosure of misconduct and accounting errors identified by the Company at its Aerospace Systems segment. The complaint seeks, among other things, monetary damages, equitable relief, pre-judgment interest, and fees and expenses. The Company believes the suit lacks merit and intends to defend itself vigorously. The Company is unable to reasonably estimate any amount or range of loss, if any, that may be incurred in connection with this matter because the proceedings are in their early stages.
Derivative Action. On July 13, 2016, a shareholder derivative complaint was filed in the Supreme Court of New York, County of New York, against certain of the Companys current and former directors and officers. The complaint alleges, among other things, that the defendants breached fiduciary duties, caused corporate waste and were unjustly enriched in connection with misconduct and accounting errors identified by the Company at its Aerospace Systems segment. The complaint seeks monetary damages, pre- and post-judgment interest, equitable relief and fees and expenses on behalf of the Company. The Company believes the suit lacks merit and intends to defend itself vigorously. The Company is unable to reasonably estimate any amount or range of loss, if any, that may be incurred in connection with this matter because the proceedings are in their early stages.
Bashkirian Airways. In March 2016, approximately $3.7 million was paid from the escrow account on behalf of the remaining four plaintiffs in full satisfaction of the amounts awarded to them. The remaining escrow balance was returned to the Companys insurers.
HVC Alkmaar. On July 23, 2014, a notice of claim was received by our former JovyAtlas business unit. The notice relates to losses resulting from a fire that occurred at an HVC Alkmaar bio-energy plant on July 21, 2013. The notice states that the fire resulted from the failure of an uninterruptible power supply (UPS) to provide sufficient power to act as a back-up energy supply, alleges that JovyAtlas was the manufacturer and service provider for the UPS and claims 11 million in estimated property damages and 35 million in estimated business interruption damages. The Company has tendered the notice of claim to its insurance carriers.
28
L-3 COMMUNICATIONS HOLDINGS, INC.
AND L-3 COMMUNICATIONS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS (continued)
19. Pension and Other Postretirement Benefits
The following table summarizes the components of net periodic benefit cost for the Companys pension and other postretirement benefit plans.
Pension Plans | Postretirement Benefit Plans | |||||||||||||||||||||||||||||||
Second Quarter Ended | First Half Ended | Second Quarter Ended | First Half Ended | |||||||||||||||||||||||||||||
June 24, 2016 |
June 26, 2015 |
June 24, 2016 |
June 26, 2015 |
June 24, 2016 |
June 26, 2015 |
June 24, 2016 |
June 26, 2015 |
|||||||||||||||||||||||||
(in millions) | ||||||||||||||||||||||||||||||||
Components of net periodic benefit cost: |
||||||||||||||||||||||||||||||||
Service cost |
$ | 28 | $ | 32 | $ | 55 | $ | 64 | $ | | $ | 1 | $ | 1 | $ | 2 | ||||||||||||||||
Interest cost |
34 | 37 | 69 | 74 | 2 | 2 | 3 | 4 | ||||||||||||||||||||||||
Expected return on plan assets |
(51 | ) | (52 | ) | (102 | ) | (104 | ) | (1 | ) | (1 | ) | (2 | ) | (2 | ) | ||||||||||||||||
Amortization of prior service costs (credits) |
| | | 1 | | (1 | ) | (1 | ) | (2 | ) | |||||||||||||||||||||
Amortization of net loss |
13 | 17 | 26 | 34 | | | | | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Net periodic benefit cost |
$ | 24 | $ | 34 | $ | 48 | $ | 69 | $ | 1 | $ | 1 | $ | 1 | $ | 2 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributions. The Company contributed cash of $20 million to its pension plans and $3 million to its other postretirement benefit plans during the first half period ended June 24, 2016. The Company expects to contribute an additional $80 million to its pension plans and $7 million to its other postretirement benefit plans during the remainder of 2016.
20. Stock-Based Compensation
On May 3, 2016, the stockholders of L-3 Holdings approved an amendment to its Amended and Restated 2008 Long Term Performance Plan (2008 LTPP) to increase the number of shares authorized for issuance by 6.8 million shares to approximately 26.0 million shares. Each share of L-3 Holdings common stock issued under a full value award (that is, awards other than stock options and stock appreciation rights) granted on or after February 23, 2016 is counted as 4.26 shares for purposes of the share limit. Each share issued under full value awards granted between February 26, 2013 and February 22, 2016 is counted as 3.69 shares for purposes of the share limit.
During the first half period ended June 24, 2016, the Company granted stock-based compensation under the 2008 LTPP in the form of stock options, restricted stock units and performance units. The stock-based compensation awards granted during the first half period ended June 24, 2016 are further discussed below.
Stock Options. The Company granted 608,860 stock options with a weighted average exercise price of $116.20 per option, which was equal to the closing price of L-3 Holdings common stock on the date of grant. The options expire after 10 years from the date of grant and vest ratably over a three-year period on the annual anniversary of the date of grant. The options granted to our Chairman and Chief Executive Officer are also subject to performance-based vesting conditions. The weighted average grant date fair value for the options of $15.80 per option was estimated using the Black-Scholes option-pricing model. The weighted average assumptions used in the valuation model for this grant are presented in the table below.
Expected holding period (in years) |
5.0 | |||
Expected volatility |
21.3 | % | ||
Expected dividend yield |
2.8 | % | ||
Risk-free interest rate |
1.1 | % |
29
L-3 COMMUNICATIONS HOLDINGS, INC.
AND L-3 COMMUNICATIONS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS (continued)
Restricted Stock Units. The Company granted 392,756 restricted stock units with a weighted average grant date fair value of $116.61 per share. Restricted stock units automatically convert into shares of L-3 Holdings common stock upon vesting, and are subject to forfeiture until certain restrictions have lapsed, including a three year cliff vesting period for employees and a one year cliff vesting period for non-employee directors, in each case starting on the date of grant.
Performance Units. The Company granted 51,892 performance units with a weighted average grant date fair value per unit of $116.20. The final payout for these units is based on the achievement of pre-determined EPS goals established by the compensation committee of the Companys Board of Directors for the three-year period ending December 31, 2018. Units earned under the award can range from zero to 200% of the original number of units awarded, which are converted into shares of L-3 Holdings common stock.
Award Modifications. As disclosed in Note 5, the Company completed the sale of NSS on February 1, 2016. In connection with the divestiture of NSS, the Company modified unvested restricted stock unit and stock option awards held by approximately 300 NSS employees by converting each award into a right to receive a cash payment. The cash payment was based on the original number of units awarded, the closing price of L-3s common stock on the closing date of the sale, and the portion of the three-year vesting period for the award that had been satisfied through the closing date, and additionally in the case of stock options, the exercise price of the options. As a result of the award modification, the Company reversed $4 million of previously recorded stock compensation expense relating to the original awards as a reduction to shareholders equity and recorded $5 million of expense based on the cash payments made to NSS employees in connection with the modified awards, each of which is included in the Companys results from discontinued operations.
21. Supplemental Cash Flow Information
First Half Ended | ||||||||
June 24, 2016 |
June 26, 2015 |
|||||||
(in millions) | ||||||||
Interest paid on outstanding debt |
$ | 83 | $ | 90 | ||||
Income tax payments |
51 | 66 | ||||||
Income tax refunds |
3 | 4 |
22. Segment Information
The Company has three reportable segments, which are described in Note 1. The Company evaluates the performance of its operating segments and reportable segments based on their sales, operating income and operating margin. Corporate expenses are allocated to the Companys operating segments using an allocation methodology prescribed by U.S. Government regulations for government contractors. Accordingly, segment results include all costs and expenses, except for goodwill impairment charges, gains or losses related to business divestitures, and certain other items that are excluded by management for purposes of evaluating the operating performance of the Companys business segments. Certain Corporate expenses of $3 million and $7 million for the quarterly and first half periods ended June 26, 2015, respectively, that had previously been allocated to the NSS business were retained by the Company and were allocated to L-3s three reportable segments.
30
L-3 COMMUNICATIONS HOLDINGS, INC.
AND L-3 COMMUNICATIONS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS (continued)
The tables below present net sales, operating income, depreciation and amortization and total assets by reportable segment.
Second Quarter Ended | First Half Ended | |||||||||||||||
June 24, 2016 |
June 26, 2015 |
June 24, 2016 |
June 26, 2015 |
|||||||||||||
(in millions) | ||||||||||||||||
Net Sales: |
|
|||||||||||||||
Electronic Systems |
$ | 1,043 | $ | 1,069 | $ | 1,946 | $ | 2,115 | ||||||||
Aerospace Systems |
1,148 | 997 | 2,155 | 2,024 | ||||||||||||
Communication Systems |
499 | 517 | 976 | 972 | ||||||||||||
Elimination of intercompany sales |
(26 | ) | (40 | ) | (60 | ) | (80 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Consolidated total |
$ | 2,664 | $ | 2,543 | $ | 5,017 | $ | 5,031 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating Income (Loss): |
||||||||||||||||
Electronic Systems |
$ | 125 | $ | 118 | $ | 220 | $ | 231 | ||||||||
Aerospace Systems |
70 | (18 | ) | 176 | 42 | |||||||||||
Communication Systems |
52 | 51 | 103 | 87 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Segment total |
247 | 151 | 499 | 360 | ||||||||||||
Gain (loss) related to business divestitures(1) |
| 2 | | (20 | ) | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Consolidated total |
$ | 247 | $ | 153 | $ | 499 | $ | 340 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Depreciation and Amortization: |
||||||||||||||||
Electronic Systems |
$ | 27 | $ | 27 | $ | 52 | $ | 55 | ||||||||
Aerospace Systems |
14 | 12 | 27 | 24 | ||||||||||||
Communication Systems |
11 | 13 | 23 | 25 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Consolidated total |
$ | 52 | $ | 52 | $ | 102 | $ | 104 | ||||||||
|
|
|
|
|
|
|
|
(1) | See Note 5 for information regarding the Companys business divestitures. |
June 24, 2016 |
December 31, 2015 |
|||||||
(in millions) | ||||||||
Total Assets: |
||||||||
Electronic Systems |
$ | 6,559 | $ | 6,426 | ||||
Aerospace Systems |
2,679 | 2,630 | ||||||
Communication Systems |
2,073 | 1,984 | ||||||
Corporate |
389 | 363 | ||||||
Assets of discontinued operations |
| 664 | ||||||
|
|
|
|
|||||
Consolidated total |
$ | 11,700 | $ | 12,067 | ||||
|
|
|
|
23. Employee Severance and Termination Costs
Consistent with the Companys strategy to continuously improve its cost structure and right-size its businesses, especially in view of U.S. defense budget constraints, L-3 is completing employment reduction actions across several of its businesses to reduce both direct and indirect costs, including overhead and general and administrative costs. As a result of these initiatives and due to the impact of U.S. defense budget constraints at certain affected business units, the Company recorded a total of $4 million and $6 million of employee
31
L-3 COMMUNICATIONS HOLDINGS, INC.
AND L-3 COMMUNICATIONS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS (continued)
severance and other termination costs, with respect to approximately 300 employees, during the quarterly and first half periods ended June 24, 2016, respectively. During the year ended December 31, 2015, the Company recorded a total of $18 million of employee severance and other termination costs with respect to approximately 800 employees. Employee severance and other termination costs are reported within cost of sales on the unaudited condensed consolidated statements of operations. The remaining balance to be paid in connection with these initiatives was $6 million at June 24, 2016 and $9 million at December 31, 2015, which is expected to be paid primarily by the second quarter of 2017. Employee severance and other termination costs incurred by reportable segment are presented in the table below.
Second Quarter Ended | First Half Ended | |||||||||||||||
June 24, 2016 |
June 26, 2015 |
June 24, 2016 |
June 26, 2015 |
|||||||||||||
(in millions) | ||||||||||||||||
Reportable Segment |
||||||||||||||||
Electronic Systems |
$ | 3 | $ | 2 | $ | 4 | $ | 2 | ||||||||
Aerospace Systems |
| 1 | | 2 | ||||||||||||
Communication Systems |
1 | 1 | 2 | 2 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Consolidated |
$ | 4 | $ | 4 | $ | 6 | $ | 6 | ||||||||
|
|
|
|
|
|
|
|
24. Condensed Combining Financial Information of L-3 Communications and Its Subsidiaries
L-3 Communications is a 100% owned subsidiary of L-3 Holdings. The debt of L-3 Communications, including the Senior Notes and borrowings under amounts drawn against the Credit Facility are guaranteed, on a joint and several, full and unconditional basis, by certain of its domestic subsidiaries (the Guarantor Subsidiaries) and, in the case of the Credit Facility, by L-3 Holdings. See Note 9 to the audited consolidated financial statements for the year ended December 31, 2015, included in the Companys Annual Report on Form 10-K for additional information. The foreign subsidiaries and certain domestic subsidiaries of L-3 Communications (the Non-Guarantor Subsidiaries) do not guarantee the debt of L-3 Communications or L-3 Holdings. None of the debt of L-3 Communications has been issued by its subsidiaries. There are no restrictions on the payment of dividends from the Guarantor Subsidiaries to L-3 Communications or from L-3 Communications to L-3 Holdings.
Under the terms of the indentures governing the Senior Notes, the guarantees of the Senior Notes will automatically and unconditionally be released and discharged: (1) upon the release of all guarantees of all other outstanding indebtedness of L-3 Communications Corporation, or (2) upon the determination that such guarantor is no longer a domestic subsidiary. In addition, the guarantees of the Senior Notes will be automatically and unconditionally released and discharged in the event of a sale or other disposition of all of the assets of any guarantor, by way of merger, consolidation or otherwise, or a sale of all of the capital stock of such guarantor.
32
L-3 COMMUNICATIONS HOLDINGS, INC.
AND L-3 COMMUNICATIONS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS (continued)
The following unaudited condensed combining financial information presents the results of operations, financial position and cash flows of: (1) L-3 Holdings, excluding L-3 Communications and its consolidated subsidiaries (the Parent), (2) L-3 Communications, excluding its consolidated subsidiaries, (3) the Guarantor Subsidiaries, (4) the Non-Guarantor Subsidiaries, and (5) the eliminations to arrive at the information for L-3 on a consolidated basis.
L-3 Holdings (Parent) |
L-3 Communications |
Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Eliminations | Consolidated L-3 |
|||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
Condensed Combining Balance Sheets: |
||||||||||||||||||||||||
At June 24, 2016: |
||||||||||||||||||||||||
Current assets: |
||||||||||||||||||||||||
Cash and cash equivalents |
$ | | $ | 199 | $ | | $ | 165 | $ | (12 | ) | $ | 352 | |||||||||||
Billed receivables, net |
| 305 | 301 | 202 | | 808 | ||||||||||||||||||
Contracts in process |
| 929 | 980 | 253 | | 2,162 | ||||||||||||||||||
Other current assets |
| 292 | 136 | 110 | | 538 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total current assets |
| 1,725 | 1,417 | 730 | (12 | ) | 3,860 | |||||||||||||||||
Goodwill |
| 2,339 | 2,973 | 994 | | 6,306 | ||||||||||||||||||
Other assets |
| 778 | 494 | 262 | | 1,534 | ||||||||||||||||||
Investment in and amounts due from consolidated subsidiaries |
4,486 | 5,336 | 4,367 | | (14,189 | ) | | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total assets |
$ | 4,486 | $ | 10,178 | $ | 9,251 | $ | 1,986 | $ | (14,201 | ) | $ | 11,700 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Current portion of long-term debt |
$ | | $ | 549 | $ | | $ | | $ | | $ | 549 | ||||||||||||
Current liabilities |
| 905 | 802 | 435 | (12 | ) | 2,130 | |||||||||||||||||
Amounts due to consolidated subsidiaries |
| | | 168 | (168 | ) | | |||||||||||||||||
Other long-term liabilities |
| 1,458 | 194 | 30 | | 1,682 | ||||||||||||||||||
Long-term debt |
| 2,780 | | | | 2,780 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total liabilities |
| 5,692 | 996 | 633 | (180 | ) | 7,141 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
L-3 shareholders equity |
4,486 | 4,486 | 8,255 | 1,353 | (14,094 | ) | 4,486 | |||||||||||||||||
Noncontrolling interests |
| | | | 73 | 73 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total equity |
4,486 | 4,486 | 8,255 | 1,353 | (14,021 | ) | 4,559 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total liabilities and equity |
$ | 4,486 | $ | 10,178 | $ | 9,251 | $ | 1,986 | $ | (14,201 | ) | $ | 11,700 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
33
L-3 COMMUNICATIONS HOLDINGS, INC.
AND L-3 COMMUNICATIONS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS (continued)
L-3 Holdings (Parent) |
L-3 Communications |
Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Eliminations | Consolidated L-3 |
|||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
At December 31, 2015: |
||||||||||||||||||||||||
Current assets: |
||||||||||||||||||||||||
Cash and cash equivalents |
$ | | $ | 137 | $ | | $ | 165 | $ | (95 | ) | $ | 207 | |||||||||||
Billed receivables, net |
| 278 | 297 | 171 | | 746 | ||||||||||||||||||
Contracts in process |
| 872 | 958 | 251 | | 2,081 | ||||||||||||||||||
Other current assets |
| 288 | 137 | 109 | | 534 | ||||||||||||||||||
Assets of discontinued operations |
| | 664 | | | 664 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total current assets |
| 1,575 | 2,056 | 696 | (95 | ) | 4,232 | |||||||||||||||||
Goodwill |
| 2,318 | 2,973 | 990 | | 6,281 | ||||||||||||||||||
Other assets |
| 798 | 496 | 260 | | 1,554 | ||||||||||||||||||
Investment in and amounts due from consolidated subsidiaries |
4,355 | 5,609 | 3,739 | 111 | (13,814 | ) | | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total assets |
$ | 4,355 | $ | 10,300 | $ | 9,264 | $ | 2,057 | $ | (13,909 | ) | $ | 12,067 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Current portion of long-term debt |
$ | | $ | 499 | $ | | $ | | $ | | $ | 499 | ||||||||||||
Current liabilities |
| 911 | 899 | 445 | (95 | ) | 2,160 | |||||||||||||||||
Liabilities of discontinued operations |
| | 220 | | | 220 | ||||||||||||||||||
Other long-term liabilities |
| 1,410 | 195 | 29 | | 1,634 | ||||||||||||||||||
Long-term debt |
| 3,125 | | | | 3,125 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total liabilities |
| 5,945 | 1,314 | 474 | (95 | ) | 7,638 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
L-3 shareholders equity |
4,355 | 4,355 | 7,950 | 1,583 | (13,888 | ) | 4,355 | |||||||||||||||||
Noncontrolling interests |
| | | | 74 | 74 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total equity |
4,355 | 4,355 | 7,950 | 1,583 | (13,814 | ) | 4,429 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total liabilities and equity |
$ | 4,355 | $ | 10,300 | $ | 9,264 | $ | 2,057 | $ | (13,909 | ) | $ | 12,067 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
34
L-3 COMMUNICATIONS HOLDINGS, INC.
AND L-3 COMMUNICATIONS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS (continued)
L-3 Holdings (Parent) |
L-3 Communications |
Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Eliminations | Consolidated L-3 |
|||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
Condensed Combining Statements of Operations: |
||||||||||||||||||||||||
For the quarter ended June 24, 2016: |
||||||||||||||||||||||||
Total net sales |
$ | | $ | 903 | $ | 1,374 | $ | 454 | $ | (67) | $ | 2,664 | ||||||||||||
Total cost of sales |
(13 | ) | (803 | ) | (1,295 | ) | (386 | ) | 80 | (2,417 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating (loss) income |
(13 | ) | 100 | 79 | 68 | 13 | 247 | |||||||||||||||||
Interest expense |
| (43 | ) | | | | (43 | ) | ||||||||||||||||
Interest and other income, net |
| 3 | | 2 | | 5 | ||||||||||||||||||
Debt retirement charge |
| (5 | ) | | | | (5 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(Loss) income from continuing operations before income taxes |
(13 | ) | 55 | 79 | 70 | 13 | 204 | |||||||||||||||||
Benefit (provision) for income taxes |
4 | (14 | ) | (21 | ) | (18 | ) | (4 | ) | (53 | ) | |||||||||||||
Equity in net income of consolidated subsidiaries |
156 | 106 | | | (262 | ) | | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net income |
147 | 147 | 58 | 52 | (253 | ) | 151 | |||||||||||||||||
Net income attributable to noncontrolling interests |
| | | | (4 | ) | (4 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net income attributable to L-3 |
$ | 147 | $ | 147 | $ | 58 | $ | 52 | $ | (257 | ) | $ | 147 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Comprehensive income attributable to L-3 |
$ | 161 | $ | 161 | $ | 61 | $ | 55 | $ | (277 | ) | $ | 161 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
For the quarter ended June 26, 2015: |
||||||||||||||||||||||||
Total net sales |
$ | | $ | 879 | $ | 1,243 | $ | 494 | $ | (73 | ) | $ | 2,543 | |||||||||||
Total cost of sales |
(10 | ) | (810 | ) | (1,228 | ) | (427 | ) | 83 | (2,392 | ) | |||||||||||||
(Loss) gain related to business divestitures |
| (5 | ) | (25 | ) | 32 | | 2 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating (loss) income |
(10 | ) | 64 | (10 | ) | 99 | 10 | 153 | ||||||||||||||||
Interest expense |
| (41 | ) | (1 | ) | | | (42 | ) | |||||||||||||||
Interest and other income, net |
| 4 | | 1 | | 5 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(Loss) income from continuing operations before income taxes |
(10 | ) | 27 | (11 | ) | 100 | 10 | 116 | ||||||||||||||||
Benefit (provision) for income taxes |
| 1 | 15 | (12 | ) | | 4 | |||||||||||||||||
Equity in net income of consolidated subsidiaries |
130 | 92 | | | (222 | ) | | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Income from continuing operations |
120 | 120 | 4 | 88 | (212 | ) | 120 | |||||||||||||||||
Income from discontinued operations, net of income tax |
| | 4 | | | 4 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net income |
120 | 120 | 8 | 88 | (212 | ) | 124 | |||||||||||||||||
Net income attributable to noncontrolling interests |
| | | | (4 | ) | (4 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net income attributable to L-3 |
$ | 120 | $ | 120 | $ | 8 | $ | 88 | $ | (216 | ) | $ | 120 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Comprehensive income attributable to L-3 |
$ | 205 | $ | 205 | $ | 12 | $ | 160 | $ | (377 | ) | $ | 205 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
35
L-3 COMMUNICATIONS HOLDINGS, INC.
AND L-3 COMMUNICATIONS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS (continued)
L-3 Holdings (Parent) |
L-3 Communications |
Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Eliminations | Consolidated L-3 |
|||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
Condensed Combining Statements of Operations: |
||||||||||||||||||||||||
For the first half ended June 24, 2016: |
||||||||||||||||||||||||
Total net sales |
$ | | $ | 1,725 | $ | 2,559 | $ | 863 | $ | (130 | ) | $ | 5,017 | |||||||||||
Total cost of sales |
(19 | ) | (1,542 | ) | (2,363 | ) | (743 | ) | 149 | (4,518 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating (loss) income |
(19 | ) | 183 | 196 | 120 | 19 | 499 | |||||||||||||||||
Interest expense |
| (84 | ) | | | | (84 | ) | ||||||||||||||||
Interest and other income, net |
| 6 | | 3 | | 9 | ||||||||||||||||||
Debt retirement charge |
| (5 | ) | | | | (5 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(Loss) income from continuing operations before income taxes |
(19 | ) | 100 | 196 | 123 | 19 | 419 | |||||||||||||||||
Benefit (provision) for income taxes |
5 | (24 | ) | (47 | ) | (30 | ) | (5 | ) | (101 | ) | |||||||||||||
Equity in net income of consolidated subsidiaries |
388 | 298 | | | (686 | ) | | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Income from continuing operations |
374 | 374 | 149 | 93 | (672 | ) | 318 | |||||||||||||||||
Income from discontinued operations, net of income tax |
| | 63 | | | 63 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net income |
374 | 374 | 212 | 93 | (672 | ) | 381 | |||||||||||||||||
Net income attributable to noncontrolling interests |
| | | | (7 | ) | (7 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net income attributable to L-3 |
$ | 374 | $ | 374 | $ | 212 | $ | 93 | $ | (679 | ) | $ | 374 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Comprehensive income attributable to L-3 |
$ | 404 | $ | 404 | $ | 223 | $ | 96 | $ | (723 | ) | $ | 404 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
For the first half ended June 26, 2015: |
||||||||||||||||||||||||
Total net sales |
| 1,675 | 2,515 | 980 | (139 | ) | 5,031 | |||||||||||||||||
Total cost of sales |
(23 | ) | (1,539 | ) | (2,400 | ) | (871 | ) | 162 | (4,671 | ) | |||||||||||||
(Loss) gain related to business divestitures |
| (5 | ) | (28 | ) | 13 | | (20 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating (loss) income |
(23 | ) | 131 | 87 | 122 | 23 | 340 | |||||||||||||||||
Interest expense |
| (80 | ) | (1 | ) | | | (81 | ) | |||||||||||||||
Interest and other income, net |
| 7 | | 1 | | 8 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(Loss) income from continuing operations before income taxes |
(23 | ) | 58 | 86 | 123 | 23 | 267 | |||||||||||||||||
Benefit (provision) for income taxes |
4 | (9 | ) | (14 | ) | (19 | ) | (4 | ) | (42 | ) | |||||||||||||
Equity in net income of consolidated subsidiaries |
244 | 176 | | | (420 | ) | | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Income from continuing operations |
225 | 225 | 72 | 104 | (401 | ) | 225 | |||||||||||||||||
Income from discontinued operations, net of income tax |
| | 8 | | | 8 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net income |
225 | 225 | 80 | 104 | (401 | ) | 233 | |||||||||||||||||
Net income attributable to noncontrolling interests |
| | | | (8 | ) | (8 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net income attributable to L-3 |
$ | 225 | $ | 225 | $ | 80 | $ | 104 | $ | (409 | ) | $ | 225 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Comprehensive income attributable to L-3 |
$ | 231 | $ | 231 | $ | 81 | $ | 87 | $ | (399 | ) | $ | 231 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
36
L-3 COMMUNICATIONS HOLDINGS, INC.
AND L-3 COMMUNICATIONS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS (continued)
L-3 Holdings (Parent) |
L-3 Communications |
Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Eliminations | Consolidated L-3 |
|||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
Condensed Combining Statements of Cash Flows |
||||||||||||||||||||||||
For the first half ended June 24, 2016: |
||||||||||||||||||||||||
Operating activities: |
||||||||||||||||||||||||
Net cash from operating activities |
$ | 388 | $ | 161 | $ | 206 | $ | 79 | $ | (465 | ) | $ | 369 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Investing activities: |
||||||||||||||||||||||||
Business acquisitions, net of cash acquired |
| (27 | ) | | | | (27 | ) | ||||||||||||||||
Proceeds from sale of businesses, net of closing date cash balances |
| 576 | | (1 | ) | | 575 | |||||||||||||||||
Investments in L-3 Communications |
(34 | ) | | | | 34 | | |||||||||||||||||
Other investing activities |
| (11 | ) | (28 | ) | (19 | ) | | (58 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net cash (used in) from investing activities from continuing operations |
(34 | ) | 538 | (28 | ) | (20 | ) | 34 | 490 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Financing activities: |
||||||||||||||||||||||||
Repurchases of senior notes |
| (298 | ) | | | | (298 | ) | ||||||||||||||||
Common stock repurchased |
(276 | ) | | | | | (276 | ) | ||||||||||||||||
Dividends paid on L-3 Holdings common stock |
(112 | ) | | | | | (112 | ) | ||||||||||||||||
Dividends paid to L-3 Holdings |
| (388 | ) | | | 388 | | |||||||||||||||||
Investments from L-3 Holdings |
| 34 | | | (34 | ) | | |||||||||||||||||
Other financing activities |
34 | 15 | (122 | ) | (59 | ) | 160 | 28 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net cash used in financing activities from continuing operations |
(354 | ) | (637 | ) | (122 | ) | (59 | ) | 514 | (658 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net decrease in cash and cash equivalents of discontinued operations |
| | (56 | ) | | | (56 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net increase in cash |
| 62 | | | 83 | 145 | ||||||||||||||||||
Cash and cash equivalents, beginning of the period |
| 137 | | 165 | (95 | ) | 207 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Cash and cash equivalents, end of the period |
$ | | $ | 199 | $ | | $ | 165 | $ | (12 | ) | $ | 352 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
37
L-3 COMMUNICATIONS HOLDINGS, INC.
AND L-3 COMMUNICATIONS CORPORATION
NOTES TO UNAUDITED CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS (continued)
L-3 Holdings (Parent) |
L-3 Communications |
Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Eliminations | Consolidated L-3 |
|||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
For the first half ended June 26, 2015: |
||||||||||||||||||||||||
Operating activities: |
||||||||||||||||||||||||
Net cash from (used in) operating activities |
$ | 457 | $ | 289 | $ | 114 | $ | (9 | ) | $ | (542 | ) | $ | 309 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Investing activities: |
||||||||||||||||||||||||
Business acquisitions, net of cash acquired |
| (260 | ) | | | | (260 | ) | ||||||||||||||||
Proceeds from sale of business, net of closing date cash balance |
| | 28 | 276 | | 304 | ||||||||||||||||||
Investments in L-3 Communications |
(23 | ) | | | | 23 | | |||||||||||||||||
Other investing activities |
| (46 | ) | (23 | ) | (8 | ) | | (77 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net cash (used in) from investing activities from continuing operations |
(23 | ) | (306 | ) | 5 | 268 | 23 | (33 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Financing activities: |
||||||||||||||||||||||||
Common stock repurchased |
(346 | ) | | | | | (346 | ) | ||||||||||||||||
Dividends paid on L-3 Holdings common stock |
(111 | ) | | | | | (111 | ) | ||||||||||||||||
Dividends paid to L-3 Holdings |
| (457 | ) | | | 457 | | |||||||||||||||||
Investments from L-3 Holdings |
| 23 | | | (23 | ) | | |||||||||||||||||
Other financing activities |
23 | 287 | (145 | ) | (289 | ) | 136 | 12 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net cash used in financing activities from continuing operations |
(434 | ) | (147 | ) | (145 | ) | (289 | ) | 570 | (445 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Effect of foreign currency exchange rate changes on cash |
| | | (8 | ) | | (8 | ) | ||||||||||||||||
Net increase in cash and cash equivalents of discontinued operations |
| | 27 | | | 27 | ||||||||||||||||||
Change in cash balance in assets held for sale |
| | 1 | 60 | | 61 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net (decrease) increase in cash |
| (164 | ) | 2 | 22 | 51 | (89 | ) | ||||||||||||||||
Cash and cash equivalents, beginning of the period |
| 361 | 1 | 142 | (62 | ) | 442 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Cash and cash equivalents, end of the period |
$ | | $ | 197 | $ | 3 | $ | 164 | $ | (11 | ) | $ | 353 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
38
ITEM 2.
MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS
Overview and Outlook
L-3s Business
L-3 Holdings derives all of its operating income and cash flows from its wholly-owned subsidiary, L-3 Communications. L-3 Communications is a prime contractor in Intelligence, Surveillance and Reconnaissance (ISR) systems, aircraft sustainment (including modifications, logistics and maintenance), simulation and training, night vision and image intensification equipment and security and detection systems. L-3 is also a leading provider of a broad range of communication and electronic systems and products used on military and commercial platforms. Our customers include the United States (U.S.) Department of Defense (DoD) and its prime contractors, U.S. Government intelligence agencies, the U.S. Department of Homeland Security (DHS), foreign governments, and domestic and international commercial customers.
On December 7, 2015, we entered into a definitive agreement to sell our National Security Solutions (NSS) business to CACI International Inc. The transaction was completed on February 1, 2016. NSS provides cybersecurity solutions, high-performance computing, enterprise IT services, analytics and intelligence analysis to the DoD, U.S. Government intelligence agencies, federal civilian agencies and foreign governments. In accordance with Accounting Standards Update (ASU) 2014-08, Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity, the assets and liabilities and results of operations of NSS are reported as discontinued operations for all periods presented. Accordingly, all references made to financial data in this Quarterly Report on Form 10-Q are to L-3s continuing operations, unless specifically noted.
We have the following three reportable segments: (1) Electronic Systems, (2) Aerospace Systems and (3) Communication Systems. Electronic Systems provides a broad range of components, products, subsystems, systems, and related services for military and commercial customers in several niche markets across several business areas. These business areas include precision engagement & training, sensor systems, power & propulsion systems, aviation products & security systems, warrior systems and advanced programs. Aerospace Systems delivers integrated solutions for the global ISR market and provides modernization, upgrade, sustainment, and maintenance and logistics support for a wide variety of aircraft and ground systems. Communication Systems delivers products and services for the global communications market, specializing in strategic and tactical airborne, space, ground and sea-based communication systems.
Financial information with respect to our segments is included in Results of Operations within this section, Note 22 to our unaudited condensed consolidated financial statements and Note 21 to our audited consolidated financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2015.
For the year ended December 31, 2015, we generated sales of $10,466 million and our primary end customer was the DoD. The table below presents a summary of our consolidated 2015 sales by major category of end customer and the percent contributed by each to our consolidated 2015 sales.
2015 Sales | % of 2015 Sales |
|||||||
(in millions) | ||||||||
DoD |
$ | 6,973 | 67 | % | ||||
Other U.S. Government |
318 | 3 | ||||||
|
|
|
|
|||||
Total U.S. Government |
7,291 | 70 | % | |||||
International (foreign governments) |
1,799 | 17 | ||||||
Commercial international |
759 | 7 | ||||||
Commercial domestic |
617 | 6 | ||||||
|
|
|
|
|||||
Total sales |
$ | 10,466 | 100 | % | ||||
|
|
|
|
39
We currently expect the composition of our 2016 consolidated sales to the U.S. Government and to international and commercial customers to remain approximately the same as compared to 2015.
Business Environment
U.S. Government Markets. Sales to U.S. Government customers represented 70% of our 2015 sales, and were primarily to DoD customers, which comprised 67% of our consolidated sales. Therefore, our annual sales are generally highly correlated to changes in U.S. Government spending levels, especially DoD budget levels.
The total DoD budget for FY 2015 was $560 billion, a decline of 4% as compared to the FY 2014 budget due to a decrease in the Overseas Contingency Operations (OCO) budget. The FY 2015 base budget remained substantially unchanged from FY 2014 at $497 billion, while the OCO budget decreased by $22 billion. The total DoD budget for FY 2016 is $581 billion, an increase of 4% compared to FY 2015. The increase is due to a base budget of $522 billion, higher by $25 billion compared to FY 2015. The FY 2016 OCO budget declined slightly to $59 billion compared to $63 billion for FY 2015.
On November 2, 2015, the President signed the Bipartisan Budget Act of 2015 (BBA), which suspended the debt ceiling through March 15, 2017 and raised spending caps previously enacted by Congress under the Budget Control Act of 2011 (BCA). The spending caps on defense programs were raised by $25 billion to $548 billion for FY 2016 and by $15 billion to $551 billion for FY 2017. The BBA also sets a target for OCO funding for the DoD at $59 billion for each of FY 2016 and FY 2017, subject to the Congressional appropriation process. The BBA, however, does not change the BCA budget sequestration cuts after FY 2017.
On December 18, 2015, the President signed the Consolidated Appropriations Act of 2016, which funded the U.S. Government through September 30, 2016. On February 9, 2016, the Obama Administration submitted its FY 2017 DoD Proposed Budget Request (PBR). The total FY 2017 DoD budget request is $583 billion ($524 billion base budget, $59 billion OCO), which is substantially unchanged compared to the appropriated FY 2016 DoD budget. The FY 2017 PBR complies with the BBA. However, Congress has not approved the FY 2017 DoD budget.
While the BBA provides a level of stability, future DoD budgets and spending levels are determined by a number of factors beyond our control, including changes to U.S. procurement policies, current and future domestic and international budget conditions, presidential administration priorities and changing national security and defense requirements. Furthermore, the U.S. Governments overall fiscal challenges remain, and if an annual appropriations bill is not enacted for FY 2017 or beyond, the U.S. Government may operate under a continuing resolution. We expect members of Congress and the Obama Administration to continue to discuss various options throughout the budget appropriations process for FY 2017, and we cannot predict the outcome of these efforts. We believe that L-3 will benefit from several of the DoDs focus areas such as ISR, unmanned systems, undersea warfare, precision strike, secure communications, missile defense and space programs, electronic warfare, aircraft readiness and the ability to project power in denied environments. Uncertainties continue to exist regarding how sequestration cuts, which are scheduled to resume in FY 2018, will be implemented in DoD budgets and how they will affect L-3s DoD business. (For more information on the risks and uncertainties related to our U.S. Government contracts, see Part I Item 1A Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2015).
International and Commercial Markets
Sales to end customers other than the U.S. Government represented 30% of our 2015 sales, including 2% of our consolidated sales related to Marine Systems International (MSI), which we divested on May 29, 2015. These sales are generally affected by international government security and military priorities, as well as the fiscal situations of our international government end customers, global economic conditions for our commercial end markets and our competitive success in winning new business and increasing market share.
40
Key Performance Measures
The primary financial performance measures that we use to manage our businesses and monitor results of operations are (i) sales, (ii) operating income, and (iii) net cash from operating activities (Operating Cash Flow). Management believes that these financial performance measures are the primary growth drivers for our earnings per share and cash flow generation. Generally, in evaluating our businesses and contract performance, we focus on net sales, operating income, operating margin, which we define as operating income as a percentage of sales, and Operating Cash Flow, and not the type or amount of operating costs.
One of our primary business objectives is to increase sales organically and through select business acquisitions. We define organic sales growth as the increase or decrease in sales for the current period compared to the prior period, excluding sales in the: (1) current period from business acquisitions that are included in our actual results of operations for less than twelve months, and (2) prior period from business divestitures that are included in our actual results of operations for the twelve-month period prior to the divestiture date. We expect to supplement, strengthen and enhance our existing businesses by selectively acquiring businesses that: (1) add important new technologies and products, (2) provide access to select customers, programs and contracts and (3) provide attractive returns on investment. Another important financial performance measure that we use is operating margin, because sales growth combined with operating margin levels determine our operating income levels. Operating Cash Flow is also an important financial performance measure because Operating Cash Flow measures our ability to convert operating income into cash after paying income taxes and interest expenses and investing in working capital.
Sales Trend. For the quarter ended June 24, 2016 (2016 Second Quarter), consolidated net sales of $2,664 million increased by $121 million, or 5%, compared to the quarter ended June 26, 2015 (2015 Second Quarter). Organic sales increased by $187 million, or 7%, for the 2016 Second Quarter. Organic sales exclude $90 million of sales declines related to business divestitures and $24 million of sales increases related to business acquisitions.
For the first half period ended June 24, 2016 (2016 First Half), consolidated net sales of $5,017 million decreased by $14 million, compared to the first half period ended June 26, 2015 (2015 First Half). Organic sales increased by $135 million, or 3%, for the 2016 First Half. Organic sales exclude $204 million of sales declines related to business divestitures and $55 million of sales increases related to business acquisitions. See Results of Operations, including segment results below for a further discussion of sales.
For the year ended December 31, 2015, our largest contract (revenue arrangement) in terms of annual sales was the Fort Rucker Maintenance Support contract with the U.S. Army Aviation and Missile Life Cycle Management Command (AMCOM), which is included in our Aerospace Systems segment. Under this contract, which generated approximately 4% of our 2015 sales, we provide maintenance, logistics and other related sustainment support services for rotary wing aircraft assigned to Fort Rucker and satellite units in Alabama. Our period of performance, including unexercised annual options, continues through September 30, 2017.
We derived approximately 67% of our 2015 sales from DoD customers and, as a result, our sales are highly correlated to DoD budget levels. DoD budgets are a function of several factors and uncertainties beyond our control, including, but not limited to, changes in U.S. procurement policies, budget considerations, current and future economic conditions, presidential administration priorities, U.S. military engagements, changing national security and defense requirements, geo-political developments, actual fiscal year congressional appropriations for defense budgets, and sequestration and other DoD budget reductions. Any of these factors could result in a significant increase, decrease or redirection of DoD budgets and impact L-3s future results of operations, including our sales and operating income growth rates. Additionally, L-3s future results of operations will be affected by our ability to retain our existing business, including our revenue arrangements with DoD customers, and to successfully re-compete for existing business and compete for new business, which largely depends on: (1) our successful performance on existing contracts, (2) the effectiveness and innovation of our technologies and
41
research and development activities, (3) our ability to offer better program performance than our competitors at an affordable cost, and (4) our ability to retain our employees and hire new ones, particularly those employees who have U.S. Government security clearances. We expect our 2016 consolidated sales to decline by approximately 3% compared to 2015, including an organic sales decline of 1.2%. We expect organic international sales to decline by approximately 13% due to the completion of certain contracts with foreign governments, and organic sales to the DoD and U.S. Government to increase by approximately 1%. We expect organic commercial sales to increase by approximately 3% primarily for commercial aviation products. See Other Events for information related to the MSI divestiture, which contributed approximately 2% of our consolidated sales in 2015.
Operating Income Trend. For the 2016 Second Quarter, our consolidated and segment operating income was $247 million and our consolidated operating margin was 9.3%. Our consolidated operating income and consolidated operating margin for the 2015 Second Quarter were impacted by a net pre-tax gain of $2 million related to the business divestitures, which are further discussed below. The net gain related to business divestitures is excluded from segment operating income because it is excluded by management for purposes of evaluating the operating performance of our business segments. Our segment operating income increased 64% compared to $151 million for the 2015 Second Quarter, and our segment operating income as a percentage of sales (segment operating margin) was 9.3% for the 2016 Second Quarter, an increase of 340 basis points from 5.9% for the 2015 Second Quarter.
For the 2016 First Half, our consolidated and segment operating income was $499 million and our consolidated operating margin was 9.9%. Our consolidated operating income and consolidated operating margin for the 2015 First Half were reduced by a pre-tax loss of $20 million related to business divestitures. Our segment operating income increased 39% compared to $360 million for the 2015 First Half, and our segment operating margin was 9.9% for the 2016 First Half, an increase of 270 basis points from 7.2% for the 2015 First Half. See Results of Operations, including segment results below for a further discussion of operating margin.
Our effective management of labor, material, subcontractor and other direct costs is an important element of cost control and favorable contract performance. We believe that proactively re-sizing our businesses to their anticipated sales, combined with continuous cost improvement will enable us to increase our cost competitiveness. While we continue to undertake cost management actions, such as reducing our indirect costs, resizing select business units, and improving our productivity and contract performance in an effort to maintain or even increase operating margin, these efforts may not be successful and may be partially or fully offset by other cost increases. Although we expect our 2016 annual consolidated and segment operating margin to increase as compared to 2015, changes in the competitive environment and DoD procurement practices, lower consolidated sales and changes in annual pension expense, including related assumptions such as the benefit obligation discount rates, among other factors, could result in lower operating margin. Furthermore, select business acquisitions and new business, including contract renewals and new contracts, could have lower future operating margins compared to L-3s operating margins on existing contracts, and could reduce future consolidated and segment operating margins.
Operating Cash Flow Trend. Operating Cash Flow of $369 million for the 2016 First Half increased by $60 million compared to $309 million for the 2015 First Half. The increase of Operating Cash Flow was due to higher net income adjusted for non-cash expenses, partially offset by higher uses of cash for working capital in the 2016 First Half compared to the 2015 First Half, primarily related to liquidations of advanced payments and billings in excess of costs incurred.
Business Divestitures
Discontinued Operations. On February 1, 2016, we completed the sale of our NSS business to CACI International Inc. for a sale price of $561 million, subject to finalization based on customary adjustments for closing date net working capital.
42
The table below presents statement of operations data for NSS, which was previously a reportable segment, and has been classified as discontinued operations and includes allocated interest expense for debt not directly attributable or related to L-3s other operations. Interest expense was allocated in accordance with the accounting standards for discontinued operations and was based on the ratio of NSSs net assets to the sum of: (1) total L-3 consolidated net assets and (2) L-3 consolidated total debt. See Note 5 to the unaudited condensed consolidated financial statements for additional information.
Second Quarter Ended | First Half Ended | |||||||||||||||
June 24, 2016 |
June 26, 2015 |
June 24, 2016 |
June 26, 2015 |
|||||||||||||
(in millions) | ||||||||||||||||
Net sales |
$ | | $ | 264 | $ | 86 | $ | 502 | ||||||||
Cost of sales |
| (251) | (92) | (476) | ||||||||||||
Gain related to business divestiture(1) |
| | 64 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income from discontinued operations |
| 13 | 58 | 26 | ||||||||||||
Interest expense allocated to discontinued operations |
| (6) | | (11) | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income from discontinued operations before income taxes |
| 7 | 58 | 15 | ||||||||||||
Income tax (expense) benefit |
| (3) | 5 | (7) | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income from discontinued operations, net of income taxes |
$ | | $ | 4 | $ | 63 | $ | 8 | ||||||||
|
|
|
|
|
|
|
|
(1) | The 2016 First Half includes a gain of $64 million (before and after income taxes) on the sale of the NSS business. |
MSI Divestiture. On May 29, 2015, we completed the sale of our MSI business to Wärtsilä Corporation for a sale price of 295 million (approximately $318 million), in addition to the assumption by Wärtsilä Corporation of approximately 60 million of MSI employee pension-related liabilities. The sale price was finalized as of June 24, 2016, with no significant changes to preliminary amounts. MSI was a sector within our Electronic Systems segment, primarily selling to the commercial shipbuilding industry. We recorded a pre-tax gain of $5 million ($9 million after income taxes) for the 2015 Second Quarter and a pre-tax loss of $17 million ($6 million after income taxes) for the 2015 First Half, related to the divestiture of MSI.
Broadcast Sports Inc. (BSI) Divestiture. On April 24, 2015, we divested our BSI business for a sales price of $26 million. BSI is a provider of wireless technology and communications systems services for use in the field of sports television broadcasting, and was included in the Sensor Systems sector of the Electronic Systems segment. During the 2015 Second Quarter and 2015 First Half, we recorded a pre-tax loss of $3 million ($6 million after income taxes) related to the divestiture of BSI.
Business Acquisitions
Our Annual Report on Form 10-K summarizes the business acquisitions that we completed during the three years ended December 31, 2015. During the 2016 First Half, we acquired the assets of Advanced Technical Materials, Inc. (ATM), with $27 million of cash on hand. Business acquisitions are included in our consolidated results of operations from their dates of acquisition. See Note 5 to our unaudited condensed consolidated financial statements contained in this quarterly report for a further discussion of our business acquisitions during the 2016 First Half.
Results of Operations
The following information should be read in conjunction with our unaudited condensed consolidated financial statements contained in this quarterly report. Our results of operations for the periods presented are affected by our business acquisitions and divestitures.
43
Consolidated Results of Operations
The table below provides L-3s selected financial data, excluding discontinued operations, for the 2016 Second Quarter compared with the 2015 Second Quarter and the 2016 First Half compared to the 2015 First Half.
Second Quarter Ended | First Half Ended | |||||||||||||||||||||||
(in millions, except per share data) | June 24, 2016 |
June 26, 2015 |
Increase/ (decrease) |
June 24, 2016 |
June 26, 2015 |
Increase/ (decrease) |
||||||||||||||||||
Net sales |
$ | 2,664 | $ | 2,543 | 5% | $ | 5,017 | $ | 5,031 | % | ||||||||||||||
Operating income |
$ | 247 | $ | 153 | 61% | $ | 499 | $ | 340 | 47% | ||||||||||||||
(Gain) loss related to business divestitures |
| (2 | ) | nm | | 20 | nm | |||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Segment operating income |
$ | 247 | $ | 151 | 64% | $ | 499 | $ | 360 | 39% | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
Operating margin |
9.3 | % | 6.0 | % | 330 bpts | 9.9 | % | 6.8 | % | 310 bpts | ||||||||||||||
Segment operating margin |
9.3 | % | 5.9 | % | 340 bpts | 9.9 | % | 7.2 | % | 270 bpts | ||||||||||||||
Interest expense and other |
$ | (43 | ) | $ | (37 | ) | 16% | $ | (80 | ) | $ | (73 | ) | 10% | ||||||||||
Effective income tax rate provision (benefit) |
26.0 | % | (3.4 | )% | nm | 24.1 | % | 15.7 | % | nm | ||||||||||||||
Net income from continuing operations attributable to L-3 |
$ | 147 | $ | 116 | 27% | $ | 311 | $ | 217 | 43% | ||||||||||||||
Adjusted net income from continuing operations attributable to L-3 (1) |
$ | 147 | $ | 113 | 30% | $ | 311 | $ | 229 | 36% | ||||||||||||||
Diluted earnings per share from continuing operations |
$ | 1.88 | $ | 1.39 | 35% | $ | 3.95 | $ | 2.60 | 52% | ||||||||||||||
Adjusted diluted earnings per share from continuing operations (1) |
$ | 1.88 | $ | 1.36 | 38% | $ | 3.95 | $ | 2.74 | 44% | ||||||||||||||
Diluted weighted average common shares outstanding |
78.4 | 83.2 | (6)% | 78.7 | 83.5 | (6)% | ||||||||||||||||||
(1) Non-GAAP metric that excludes the aggregate gain or loss related to business divestitures. See the table on page 46 for a reconciliation and a discussion of why this information is presented.
nm not meaningful |
|
Net Sales: For the 2016 Second Quarter, consolidated net sales of $2,664 million increased $121 million, or 5%, compared to the 2015 Second Quarter. Organic sales increased by $187 million, or 7%, for the 2016 Second Quarter. Organic sales exclude $90 million of sales declines related to business divestitures and $24 million of sales increases related to business acquisitions. For the 2016 Second Quarter, organic sales to the U.S. Government increased $104 million, or 6%, and organic sales to international and commercial customers increased $83 million, or 11%.
Sales from products increased by $48 million to $1,638 million for the 2016 Second Quarter, compared to $1,590 million for the 2015 Second Quarter. Sales from products represented approximately 61% of consolidated net sales for the 2016 Second Quarter, compared to 63% for the 2015 Second Quarter. Sales from products increased by: (1) $57 million for ISR Systems primarily due to the procurement and delivery of two business jets to a foreign military customer and (2) $53 million for Aircraft Systems primarily due to unfavorable contract performance adjustments in the 2015 Second Quarter that did not recur in the 2016 Second Quarter on international head-of-state aircraft modification contracts. These increases were partially offset by a decrease of $62 million primarily related to the divestiture of MSI on May 29, 2015.
Sales from services increased by $73 million to $1,026 million for the 2016 Second Quarter, compared to $953 million for the 2015 Second Quarter. Sales from services represented approximately 39% of consolidated net sales for the 2016 Second Quarter, compared to 37% for the 2015 Second Quarter. Sales from services increased primarily due to a $12 million contract price adjustment for a recovery of cost overruns on the previous U.S. Army C-12 contract, which ended on July 31, 2015, and pre-production activities related to U.S. Navy training aircraft. The CTC Aviation Group business acquisition, renamed L-3 CTC Ltd (L-3 CTC), increased sales from services by $16 million.
44
For the 2016 First Half, consolidated net sales of $5,017 million decreased $14 million, compared to the 2015 First Half. Organic sales increased by $135 million, or 3%, for the 2016 First Half. Organic sales exclude $204 million of sales declines related to business divestitures and $55 million of sales increases related to business acquisitions. For the 2016 First Half, organic sales to the U.S. Government increased $166 million, or 5%, and organic sales to international and commercial customers decreased $31 million, or 2%.
Sales from products decreased by $67 million to $3,061 million for the 2016 First Half, compared to $3,128 million for the 2015 First Half. Sales from products represented approximately 61% of consolidated net sales for the 2016 First Half, compared to 62% for the 2015 First Half. Sales from products declined by: (1) $156 million primarily related to the divestiture of MSI on May 29, 2015 and (2) $40 million for Space & Power Systems primarily due to reduced demand for power devices for commercial satellites. These decreases were partially offset by increases of: (1) $58 million for ISR Systems primarily due to the procurement and delivery of two business jets to a foreign military customer, (2) $50 million for Aircraft Systems primarily due to unfavorable contract performance adjustments in the 2015 First Half that did not recur in the 2016 First Half on international head-of-state aircraft modification contracts and (3) $21 million primarily for Broadband Communication Systems due to increased volume and deliveries of secure networked communication systems for the DoD.
Sales from services increased by $53 million to $1,956 million for the 2016 First Half, compared to $1,903 million for the 2015 First Half. Sales from services represented approximately 39% of consolidated net sales for the 2016 First Half, compared to 38% for the 2015 First Half. Sales from services increased due to trends similar to the 2016 Second Quarter. See the reportable segment results below for additional discussion of our segment sales trends.
Operating income and operating margin: Consolidated operating income for the 2016 Second Quarter increased by $94 million to $247 million, compared to the 2015 Second Quarter. Segment operating income for the 2016 Second Quarter increased by $96 million, or 64%, compared to the 2015 Second Quarter. Segment operating margin increased by 340 basis points to 9.3% for the 2016 Second Quarter, compared to 5.9% for the 2015 Second Quarter. Segment operating margin increased by: (1) 250 basis points primarily due to unfavorable contract performance adjustments related to cost growth in the 2015 Second Quarter that did not recur in the 2016 Second Quarter on international head-of-state aircraft modification contracts in the Aerospace Systems segment, (2) 50 basis points due to $14 million of charges in the Electronic Systems segment recorded in the 2015 Second Quarter in connection with a settlement with the U.S. Government related to the EoTech holographic weapons sight (HWS) product and an adverse arbitration ruling and (3) 40 basis points due to lower pension expense of $10 million.
Consolidated operating income for the 2016 First Half increased by $159 million to $499 million, compared to the 2015 First Half. Segment operating income for the 2016 First Half increased by $139 million, or 39%, compared to the 2015 First Half. Segment operating margin increased by 270 basis points to 9.9% for the 2016 First Half, compared to 7.2% for the 2015 First Half. Segment operating margin increased by: (1) 190 basis points primarily due to unfavorable contract performance adjustments related to cost growth in the 2015 First Half that did not recur in the 2016 First Half at Aerospace Systems on international head-of-state aircraft modification contracts, (2) 40 basis points due to higher margins resulting from acquisitions and divestitures and (3) 40 basis points due to lower pension expense of $21 million. See the reportable segment results below for additional discussion of our segment operating margin trends.
Interest expense and other: Interest expense and other for the 2016 Second Quarter and 2016 First Half includes a $5 million debt retirement charge related to the redemption of $300 million aggregate principal amount of 3.95% Senior Notes due November 15, 2016.
Effective income tax rate: The effective tax rate for the 2016 Second Quarter increased to 26.0% compared to a benefit of 3.4% for the same period last year. The 2016 Second Quarter includes a benefit from the reinstatement of the Federal Research and Experimentation (R&E) tax credit. The 2015 Second Quarter included tax benefits of: (1) $17 million related to a legal restructuring of foreign entities, (2) $10 million related to the resolution of various outstanding income tax matters with U.S. and foreign tax authorities and (3) $9 million primarily associated with the release of valuation allowance for certain deferred tax assets.
45
The effective tax rate for the 2016 First Half increased to 24.1% from 15.7% for the same period last year. The 2016 First Half included a $12 million reduction to income tax expense due to the early adoption of a new accounting standard related to income tax benefits from employee stock-based compensation awards, which increased diluted EPS by $0.15, and a benefit from the reinstatement of the Federal R&E tax credit. The 2015 First Half included $36 million of tax benefits, discussed above.
Net income from continuing operations attributable to L-3 and diluted EPS from continuing operations: Net income from continuing operations attributable to L-3 in the 2016 Second Quarter increased 27% compared to the 2015 Second Quarter. Diluted EPS from continuing operations increased 35% to $1.88 from $1.39.
Net income from continuing operations attributable to L-3 in the 2016 First Half increased 43% to $311 million, compared to the 2015 First Half. Diluted EPS from continuing operations increased 52% to $3.95 from $2.60.
Adjusted net income from continuing operations attributable to L-3 and adjusted diluted EPS from continuing operations: Adjusted net income from continuing operations attributable to L-3 increased 30% compared to $113 million for the 2015 Second Quarter and adjusted diluted EPS from continuing operations increased 38% compared to $1.36 for the 2015 Second Quarter.
Adjusted net income from continuing operations attributable to L-3 increased 36% compared to $229 million for the 2015 First Half and adjusted diluted EPS from continuing operations increased 44% compared to $2.74 for the 2015 First Half.
The table below presents a reconciliation of net income from continuing operations attributable to L-3 to adjusted net income from continuing operations attributable to L-3 and diluted EPS from continuing operations to adjusted diluted EPS from continuing operations.
Second Quarter Ended | First Half Ended | |||||||||||||||
June 24, 2016 |
June 26, 2015 |
June 24, 2016 |
June 26, 2015 |
|||||||||||||
(in millions) | ||||||||||||||||
Net income from continuing operations attributable to L-3 |
$ | 147 | $ | 116 | $ | 311 | $ | 217 | ||||||||
(Gain) loss on business divestitures(1) |
| (3 | ) | | 12 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted net income from continuing operations attributable to L-3(2) |
$ | 147 | $ | 113 | $ | 311 | $ | 229 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted EPS from continuing operations attributable to L-3 Holdings common stockholders |
$ | 1.88 | $ | 1.39 | $ | 3.95 | $ | 2.60 | ||||||||
EPS impact of (gain) loss on business divestitures(1) |
| (0.03 | ) | | 0.14 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted diluted EPS from continuing operations(2) |
$ | 1.88 | $ | 1.36 | $ | 3.95 | $ | 2.74 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
(1) Gain (loss) on business divestitures |
$ | 2 | $ | (20 | ) | |||||||||||
Tax benefit |
1 | 8 | ||||||||||||||
|
|
|
|
|||||||||||||
After-tax impact |
3 | (12 | ) | |||||||||||||
Diluted weighted average common shares outstanding |
83.2 | 83.5 | ||||||||||||||
|
|
|
|
|||||||||||||
Per share impact(3) |
$ | 0.03 | $ | (0.14 | ) | |||||||||||
|
|
|
|
|||||||||||||
(2) Adjusted diluted EPS is diluted EPS attributable to L-3 Holdings common stockholders, excluding the charges or credits relating to business divestitures. Adjusted net income attributable to L-3 is net income attributable to L-3, excluding the charges or credits relating to business divestitures. These amounts are not calculated in accordance with accounting principles generally accepted in the United States of America (U.S. GAAP). We believe that the charges or credits relating to business divestitures affect the comparability of the results of operations of 2015 to the results of operations for 2016. We also believe that disclosing net income and diluted EPS excluding the charges or credits relating to business divestitures will allow investors to more easily compare the 2016 results to the 2015 results. However, these measures may not be defined or calculated by other companies in the same manner.
(3) Amounts may not calculate directly due to rounding. |
|
46
Diluted weighted average common shares outstanding: Diluted weighted average common shares outstanding for the 2016 Second Quarter and 2016 First Half declined by 6% compared to the same periods last year, due to repurchases of L-3 common stock in connection with our share repurchase programs authorized by our Board of Directors.
Reportable Segment Results of Operations
The table below presents selected data by reportable segment reconciled to consolidated totals. The results of operations of the NSS business sold to CACI International Inc. are classified as discontinued operations for all periods presented. Accordingly, the NSS business is no longer a reportable segment. See Note 22 to our unaudited condensed consolidated financial statements contained in this quarterly report for additional reportable segment data.
Second Quarter Ended | First Half Ended | |||||||||||||||
June 24, 2016 |
June 26, 2015 |
June 24, 2016 |
June 26, 2015 |
|||||||||||||
(dollars in millions) | ||||||||||||||||
Net sales:(1) |
||||||||||||||||
Electronic Systems |
$ | 1,021 | $ | 1,044 | $ | 1,898 | $ | 2,061 | ||||||||
Aerospace Systems |
1,148 | 995 | 2,153 | 2,021 | ||||||||||||
Communication Systems |
495 | 504 | 966 | 949 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Consolidated net sales |
$ | 2,664 | $ | 2,543 | $ | 5,017 | $ | 5,031 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income (loss): |
||||||||||||||||
Electronic Systems |
$ | 125 | $ | 118 | $ | 220 | $ | 231 | ||||||||
Aerospace Systems |
70 | (18 | ) | 176 | 42 | |||||||||||
Communication Systems |
52 | 51 | 103 | 87 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total segment operating income |
$ | 247 | $ | 151 | $ | 499 | $ | 360 | ||||||||
Gain (loss) related to business divestitures |
| 2 | | (20 | ) | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Consolidated operating income |
$ | 247 | $ | 153 | $ | 499 | $ | 340 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating margin: |
||||||||||||||||
Electronic Systems |
12.2 | % | 11.3 | % | 11.6 | % | 11.2 | % | ||||||||
Aerospace Systems |
6.1 | % | (1.8 | )% | 8.2 | % | 2.1 | % | ||||||||
Communication Systems |
10.5 | % | 10.1 | % | 10.7 | % | 9.2 | % | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Total segment operating margin |
9.3 | % | 5.9 | % | 9.9 | % | 7.2 | % | ||||||||
Gain (loss) related to business divestitures |
| % | 0.1 | % | | % | (0.4 | )% | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Consolidated operating margin |
9.3 | % | 6.0 | % | 9.9 | % | 6.8 | % | ||||||||
|
|
|
|
|
|
|
|
(1) | Net sales after intercompany eliminations. |
Electronic Systems
Second Quarter Ended | First Half Ended | |||||||||||||||||||||||
June 24, 2016 |
June 26, 2015 |
Increase/ (decrease) |
June 24, 2016 |
June 26, 2015 |
Increase/ (decrease) |
|||||||||||||||||||
(dollars in millions) | ||||||||||||||||||||||||
Net sales |
$ | 1,021 | $ | 1,044 | (2.2 | )% | $ | 1,898 | $ | 2,061 | (7.9 | )% | ||||||||||||
Operating income |
$ | 125 | $ | 118 | 5.9 | % | $ | 220 | $ | 231 | (4.8 | )% | ||||||||||||
Operating margin |
12.2 | % | 11.3 | % | 90 | bpts | 11.6 | % | 11.2 | % | 40 | bpts |
Electronic Systems net sales for the 2016 Second Quarter decreased by $23 million, or 2%, compared to the 2015 Second Quarter. Excluding $90 million of sales declines related to business divestitures (primarily MSI
47
divestiture in May 2015) and $20 million of sales increases related to business acquisitions, organic sales increased by $47 million, or 5%. The increase was driven by: (1) $35 million for Aviation Products & Security primarily due to increased deliveries of cargo and airport security screening systems to international customers and timing of deliveries of cockpit displays for the CH-47 aircraft, (2) $18 million for Warrior Systems primarily due to increased deliveries of night vision products to the U.S. Army and foreign militaries and (3) $8 million for Sensor Systems due to deliveries of electronic warfare products to foreign militaries. These increases were partially offset by a decrease of $14 million for Precision Engagement & Training due to lower volume for civil aviation simulation and training devices for commercial customers as contracts near completion.
Electronic Systems operating income for the 2016 Second Quarter increased by $7 million, or 6%, compared to the 2015 Second Quarter. Operating margin increased by 90 basis points to 12.2%. Operating margin increased by: (1) 140 basis points due to $14 million of charges recorded during the 2015 Second Quarter that did not recur in 2016 in connection with (i) a settlement with the U.S. Government related to the EoTech HWS product in Warrior Systems and (ii) an adverse arbitration ruling to resolve a dispute for the termination of a supply arrangement in Aviation Products & Security, (2) 60 basis points due to higher margins resulting from acquisitions and divestitures, all of which were completed in 2015, and (3) 30 basis points due to lower pension expense of $3 million. These increases were partially offset by 140 basis points primarily due to higher net aggregate favorable contract performance adjustments in the 2015 Second Quarter compared to the 2016 Second Quarter.
Electronic Systems net sales for the 2016 First Half decreased by $163 million, or 8%, compared to the 2015 First Half. Excluding $204 million of sales declines related to business divestitures (primarily MSI divestiture in May 2015) and $46 million of sales increases related to business acquisitions, organic sales decreased by $5 million. The decrease was driven by: (1) $20 million for Power & Propulsion Systems due to decreased volume on contracts nearing completion for U.S. government and foreign government customers and (2) $16 million primarily for Precision Engagement & Training due to lower volume of ordnance products for the U.S. military, and civil aviation simulation and training devices for commercial customers as contracts near completion. These decreases were partially offset by an increase of $31 million primarily for Aviation Products & Security due to increased deliveries of cargo and airport security screening systems to international customers, and commercial and military cockpit display products and repair services.
Electronic Systems operating income for the 2016 First Half decreased by $11 million, or 5%, compared to the 2015 First Half. Operating margin increased by 40 basis points to 11.6%. Operating margin increased by 110 basis points due to higher margins resulting from acquisitions and divestitures and 30 basis points due to lower pension expense of $6 million. These increases were partially offset by a decrease of 60 basis points due to sales mix changes, primarily for Aviation Products & Security Systems, and 40 basis points due to higher net aggregate favorable contract performance adjustments in the 2015 First Half compared to the 2016 First Half.
As previously disclosed, in November 2015, we commenced a voluntary return program and began accepting customer returns for various EoTech HWS products that may have been affected by certain performance issues. The refund program gives eligible owners of such HWS products the option to return their products in exchange for a refund of the purchase price, including shipping costs. During the first quarter of 2016, we increased our product returns allowance by recording a reduction to net sales of $15 million. We continue to review the product returns allowance as the program matures and new information becomes available. Our ongoing evaluation may cause us to record further adjustments to the allowance in future periods. These adjustments could be material. See Note 2 to the unaudited condensed consolidated financial statements for additional information.
48
Aerospace Systems
Second Quarter Ended | First Half Ended | |||||||||||||||||||||||
June 24, 2016 |
June 26, 2015 |
Increase | June 24, 2016 |
June 26, 2015 |
Increase | |||||||||||||||||||
(dollars in millions) | ||||||||||||||||||||||||
Net sales |
$ | 1,148 | $ | 995 | 15.4 | % | $ | 2,153 | $ | 2,021 | 6.5 | % | ||||||||||||
Operating income (loss) |
$ | 70 | $ | (18 | ) | nm | $ | 176 | $ | 42 | 319.0 | % | ||||||||||||
Operating margin |
6.1 | % | (1.8 | )% | 790 bpts |
8.2 | % | 2.1 | % | 610 bpts |
Aerospace Systems net sales for the 2016 Second Quarter increased by $153 million, or 15%, compared to the 2015 Second Quarter. Sales increased $64 million for Aircraft Systems, $63 million for ISR Systems and $26 million for Vertex Aerospace. Sales increased for Aircraft Systems primarily due to unfavorable contract performance adjustments in the 2015 Second Quarter that did not recur in the 2016 Second Quarter on international head-of-state aircraft modification contracts. Sales increased by $78 million for ISR Systems primarily due to the procurement and delivery of two business jets to a foreign military customer, which was partially offset by a decrease of $15 million primarily for small ISR aircraft fleet management services to the U.S. Air Force due to reduced demand resulting from the U.S. military drawdown in Afghanistan. The increase in sales for Vertex Aerospace was due to a $12 million contract price adjustment for a recovery of cost overruns on the previous U.S. Army C-12 contract, which ended on July 31, 2015, and pre-production activities related to U.S. Navy training aircraft.
Aerospace Systems operating income for the 2016 Second Quarter increased by $88 million, compared to the 2015 Second Quarter. Operating margin increased by 790 basis points to 6.1%. Operating margin increased by: (1) 730 basis points primarily due to $84 million of unfavorable contract performance adjustments related to cost growth in the 2015 Second Quarter that did not recur in the 2016 Second Quarter on international head-of-state aircraft modification contracts at Aircraft Systems, (2) 130 basis points primarily due to a $12 million contract price adjustment received in the 2016 Second Quarter for a recovery of cost overruns recognized in prior periods on the previous U.S. Army C-12 contract, and better terms on the new U.S. Army C-12 contract, which began in August 2015, and (3) 40 basis points due to lower pension expense of $4 million. These increases were partially offset by a $13 million charge at Aircraft Systems to reduce internal-use simulator training assets to net realizable value, decreasing operating margin by 110 basis points.
Aerospace Systems net sales for the 2016 First Half increased by $132 million, or 7%, compared to the 2015 First Half. Sales increased $64 million for Aircraft Systems, $45 million for ISR Systems and $23 million for Vertex Aerospace due to trends similar to the 2016 Second Quarter.
Aerospace Systems operating income for the 2016 First Half increased by $134 million, or 319%, compared to the 2015 First Half. Operating margin increased by 610 basis points to 8.2% due to trends similar to the 2016 Second Quarter, as well as lower pension expense of $9 million.
Communication Systems
Second Quarter Ended | Increase/ (decrease) |
First Half Ended | Increase | |||||||||||||||||||||
June 24, 2016 |
June 26, 2015 |
June 24, 2016 |
June 26, 2015 |
|||||||||||||||||||||
(dollars in millions) | ||||||||||||||||||||||||
Net sales |
$ | 495 | $ | 504 | (1.8 | )% | $ | 966 | $ | 949 | 1.8 | % | ||||||||||||
Operating income |
$ | 52 | $ | 51 | 2.0 | % | $ | 103 | $ | 87 | 18.4 | % | ||||||||||||
Operating margin |
10.5 | % | 10.1 | % | 40 | bpts | 10.7 | % | 9.2 | % | 150 | bpts |
Communication Systems net sales for the 2016 Second Quarter decreased by $9 million, or 2%, compared to the 2015 Second Quarter. Sales for Space & Power Systems decreased by $30 million primarily due to reduced
49
demand for power devices for commercial satellites. This decrease was partially offset by $17 million primarily for Broadband Communication Systems due to increased volume and deliveries of secure networked communication systems for the DoD and $4 million related to business acquisitions.
Communication Systems operating income for the 2016 Second Quarter increased by $1 million, or 2%, compared to the 2015 Second Quarter. Operating margin increased by 40 basis points to 10.5% primarily due to lower pension expense of $3 million.
Communication Systems net sales for the 2016 First Half increased by $17 million, or 2%, compared to the 2015 First Half. The increase was due to: (1) $34 million for Broadband Communication Systems, primarily due to increased volume and deliveries of secure networked communication systems for the DoD, (2) $9 million related to business acquisitions, (3) $8 million for Tactical Satellite Communications products primarily due to increased deliveries on a satellite communication land terminals contract for the Australian Defence Force and (4) $6 million for Advanced Communications products primarily due to increased deliveries of secure mission data storage systems for the Joint Strike Fighter program. These increases were partially offset by a decrease of $40 million for Space & Power Systems, primarily due to reduced demand for power devices for commercial satellites.
Communication Systems operating income for the 2016 First Half increased by $16 million, or 18%, compared to the 2015 First Half. Operating margin increased by 150 basis points to 10.7%. Operating margin increased by: (1) 90 basis points primarily due to increased manufacturing productivity, overhead cost reductions and favorable contract performance adjustments for Broadband Communication Systems and (2) 60 basis points due to lower pension expense of $6 million.
Liquidity and Capital Resources
Anticipated Sources and Uses of Cash Flow
At June 24, 2016, we had total cash and cash equivalents of $352 million as compared to $207 million at December 31, 2015. While no amounts of the cash and cash equivalents are considered restricted, $157 million of cash was held by the Companys foreign subsidiaries at June 24, 2016. The repatriation of cash held in non-U.S. jurisdictions is subject to local capital requirements, as well as income tax considerations. Our primary source of liquidity is cash flow generated from operations and our cash on hand. We generated $369 million of net cash from operating activities from continuing operations during the 2016 First Half. Significant cash uses during the 2016 First Half included $298 million to partially redeem our 3.95% Senior Notes due in November 2016 (the 2016 Notes), $276 million to repurchase shares of our common stock, $112 million related to dividends, $75 million related to capital expenditures and $27 million related to the ATM business acquisition. Additionally, L-3 received net cash proceeds of $576 million for the NSS divestiture.
As of June 24, 2016, we had the full availability of our $1 billion Amended and Restated Revolving Credit Facility (Credit Facility), which expires on February 3, 2017. We currently believe that our cash from operating activities generated during the year, together with our cash on hand, and available borrowings under our Credit Facility, will be adequate for the foreseeable future to meet our anticipated requirements for working capital, capital expenditures, defined benefit plan contributions, commitments, contingencies, research and development expenditures, select business acquisitions (depending on the size), program and other discretionary investments, interest payments, income tax payments, L-3 Holdings dividends and share repurchases and the repayment of the remaining $200 million aggregate principal amount of the 2016 Notes.
Balance Sheet
Billed receivables increased by $62 million to $808 million at June 24, 2016, from $746 million at December 31, 2015 primarily due to the timing of billings and collections for Power & Propulsion Systems, Precision Engagement & Training, and Broadband Communication Systems.
50
Contracts in process increased by $81 million to $2,162 million at June 24, 2016, from $2,081 million at December 31, 2015. During the 2016 First Half, contracts in process increased by $84 million comprised of:
| increases of $1 million in unbilled contract receivables and |
| increases of $83 million in inventoried contract costs primarily due to the timing of deliveries for Broadband Communication Systems and Sensor Systems. |
These increases were partially offset by a decrease of $3 million for foreign currency translation adjustments.
L-3s receivables days sales outstanding (DSO) was 71 at June 24, 2016, compared with 70 at December 31, 2015 and 78 at June 26, 2015. We calculate our DSO by dividing: (1) our aggregate end of period billed receivables and net unbilled contract receivables, by (2) our trailing 12 month sales adjusted, on a pro forma basis, to include sales from business acquisitions and exclude sales from business divestitures that we completed as of the end of the period and discontinued operations, multiplied by the number of calendar days in the trailing 12 month period (364 days at June 24, 2016, 365 days at December 31, 2015 and 364 days at June 26, 2015). Our trailing 12 month pro forma sales were $10,462 million at June 24, 2016, $10,314 million at December 31, 2015 and $10,271 million at June 26, 2015. The increase in DSO during the 2016 First Half was primarily due to an increase in billed receivables, which is discussed above.
Inventories increased by $23 million to $356 million at June 24, 2016, from $333 million at December 31, 2015, primarily for Warrior Systems and Aviation Products & Security to support customer demand.
The decrease in other current assets was primarily due to lower prepaid taxes caused by the timing of income tax payments.
The decrease in assets and liabilities of discontinued operations is due to the completion of the NSS divestiture during the 2016 First Half.
Goodwill increased by $25 million to $6,306 million at June 24, 2016 from $6,281 million at December 31, 2015. The table below presents the changes in goodwill by segment.
Electronic Systems |
Aerospace Systems |
Communication Systems |
Consolidated Total |
|||||||||||||
(in millions) | ||||||||||||||||
Balance at December 31, 2015 |
$ | 3,925 | $ | 1,353 | $ | 1,003 | $ | 6,281 | ||||||||
Business acquisitions(1) |
(3 | ) | | 22 | 19 | |||||||||||
Foreign currency translation adjustments(2) |
(8 | ) | 14 | | 6 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance at June 24, 2016 |
$ | 3,914 | $ | 1,367 | $ | 1,025 | $ | 6,306 | ||||||||
|
|
|
|
|
|
|
|
(1) | The decrease in goodwill for the Electronic Systems segment was due to the final purchase price allocation for the CTC business acquisition. The increase in goodwill for the Communication Systems segment was due to the ATM business acquisition. |
(2) | The decrease in goodwill presented in the Electronic Systems segment was due to the strengthening of the U.S. dollar against the British pound, partially offset by the weakening of the U.S. dollar against the Canadian dollar and the Euro during the 2016 First Half. The increase in goodwill presented in the Aerospace Systems segment was due to the weakening of the U.S. dollar against the Canadian dollar during the 2016 First Half. |
The fluctuations in accounts payable and accrued expenses were primarily due to the timing of when invoices for purchases from third party vendors and subcontractors were received and payments were made.
Accrued employment costs decreased primarily due to the payment of annual management incentive bonuses during the 2016 First Half.
51
The decrease in advance payments and billings in excess of costs incurred was primarily due to the liquidation of balances on contracts for Aircraft Systems, ISR Systems and Aviation Products & Security.
The increase in deferred income taxes was primarily due to the tax amortization of certain goodwill and other identifiable intangible assets during the 2016 First Half.
Statement of Cash Flows
2016 First Half Compared with 2015 First Half
The table below provides a summary of our cash flows from (used in) operating, investing, and financing activities for the periods indicated.
First Half Ended | ||||||||||||
June 24, 2016 |
June 26, 2015 |
Cash Flow Increase/ (Decrease) |
||||||||||
(in millions) | ||||||||||||
Net cash from operating activities from continuing operations |
$ | 369 | $ | 309 | $ | 60 | ||||||
Net cash from (used in) investing activities from continuing operations |
490 | (33 | ) | 523 | ||||||||
Net cash used in financing activities from continuing operations |
(658 | ) | (445 | ) | (213 | ) |
Operating Activities
We generated $369 million of cash from operating activities during the 2016 First Half, an increase of $60 million compared to the 2015 First Half. The increase of cash from operating activities is due to higher net income adjusted for non-cash expenses, partially offset by more cash used for changes in operating assets and liabilities primarily related to liquidations of advanced payments and billings in excess of costs incurred. The net cash from changes in operating assets and liabilities is further discussed above under Liquidity and Capital Resources Balance Sheet.
Investing Activities
During the 2016 First Half, we generated $490 million of cash from investing activities, which included $576 million of cash received from the sale of NSS, partially offset by cash used of $27 million for the acquisition of ATM and $75 million for capital expenditures. During the 2015 First Half, we used $33 million of cash, which included $260 million for the acquisitions of L-3 CTC and MITEQ, Inc. and $83 million for capital expenditures, partially offset by $304 million of net proceeds received from the MSI and BSI business divestitures.
Financing Activities
Debt
At June 24, 2016, total outstanding debt was $3,329 million, compared to $3,624 million at December 31, 2015, all of which was senior debt. On March 24, 2016, we initiated a redemption of $300 million aggregate principal amount of the 2016 Notes. The redemption price was determined on May 17, 2016 at 101.475% of the principal amount thereof (Redemption Price). Interest on the 2016 Notes redeemed ceased to accrue on and after May 20, 2016 (Redemption Date) and the only remaining right of holders of such 2016 Notes was to receive payment of the Redemption Price and such accrued interest. On May 20, 2016, we completed the partial redemption and recognized a debt retirement charge of $5 million. Following the partial redemption of the 2016 Notes, $200 million aggregate principal amount of the 2016 Notes remain outstanding. At June 24, 2016, there were no borrowings or letters of credit outstanding under our Credit Facility. Accordingly, we had the full availability of our $1 billion facility for future borrowings. We also had $398 million of outstanding standby
52
letters of credit with financial institutions covering performance and financial guarantees per contractual requirements with certain customers at June 24, 2016. These standby letters of credit may be drawn upon in the event that we do not perform on certain of our contractual requirements. At June 24, 2016, our outstanding debt matures between November 15, 2016 and May 28, 2024. See Note 10 to our unaudited condensed consolidated financial statements contained in this quarterly report for the components of our debt at June 24, 2016.
We consider our credit rating as an important element of our capital allocation strategy and, while no assurances can be given, we intend to maintain our investment grade credit rating. On April 8, 2016, Standard and Poors changed our rating outlook to stable from negative and affirmed our BBB- senior unsecured rating.
Debt Covenants and Other Provisions. The Credit Facility and Senior Notes contain financial and/or other restrictive covenants. See Note 9 to our audited consolidated financial statements for the year ended December 31, 2015, included in our Annual Report on Form 10-K, for a description of our debt, related financial covenants and cross default provisions. As of June 24, 2016, we were in compliance with our financial and other restrictive covenants.
Guarantees. The borrowings under the Credit Facility are fully and unconditionally guaranteed by L-3 Holdings and by substantially all of the material 100% owned domestic subsidiaries of L-3 Communications on an unsecured senior basis. The payment of principal and premium, if any, and interest on the Senior Notes is fully and unconditionally guaranteed, on an unsecured senior basis, jointly and severally, by L-3 Communications material 100% owned domestic subsidiaries that guarantee any of its other indebtedness. The guarantees of the Credit Facility and the Senior Notes rank pari passu with each other.
Equity
Repurchases of L-3 Holdings common stock, under the share repurchase program approved by the Board of Directors, are made from time to time at managements discretion, in accordance with applicable U.S. Federal securities laws. The timing and actual number of shares to be repurchased in the future will depend on a variety of factors, including our financial position, earnings, legal requirements, other investment opportunities (including acquisitions), market conditions and other factors. All share repurchases of L-3 Holdings common stock have been recorded as treasury shares.
The table below presents our repurchases of L-3 Holdings common stock during the 2016 First Half.
Total Number of Shares Purchased |
Average Price Paid Per Share |
Treasury Stock | ||||||||||
(at cost in millions) | ||||||||||||
January 1 March 25, 2016 |
1,708,185 | $ | 115.80 | $ | 198 | |||||||
March 26 June 24, 2016 |
629,254 | $ | 123.57 | $ | 78 |
At June 24, 2016, the remaining dollar value under share repurchase programs authorized by our Board of Directors was $530 million. From June 25, 2016 through July 22, 2016, we repurchased 168,024 shares of our common stock at an average price of $145.09 per share for an aggregate amount of $24 million.
During the 2016 First Half, our Board of Directors authorized the quarterly cash dividends in the table below.
Date Declared |
Record Date | Cash Dividend Per Share |
Total Cash Dividends Declared |
Date Paid | ||||||||||||
(in millions) | ||||||||||||||||
February 9, 2016 |
March 1, 2016 | $ | 0.70 | $ | 55 | (1) | March 15, 2016 | |||||||||
May 03, 2016 |
May 17, 2016 | $ | 0.70 | $ | 55 | (1) | June 15, 2016 |
(1) | During the 2016 First Half, we paid $112 million of cash dividends, including a $2 million net reduction of previously accrued dividends for employee held stock awards. |
53
On June 21, 2016, our Board of Directors declared a quarterly cash dividend of $0.70 per share, payable on September 15, 2016 to shareholders of record at the close of business on August 17, 2016.
Legal Proceedings and Contingencies
For a discussion of legal proceedings and contingencies that could impact our results of operations, financial condition or cash flows, see Note 18 to our unaudited condensed consolidated financial statements contained in this quarterly report.
Forward-Looking Statements
Certain of the matters discussed in this report, including information regarding the Companys 2016 financial outlook, are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. All statements other than historical facts may be forward-looking statements, such as may, will, should, likely, projects, expects, anticipates, intends, plans, believes, estimates, and similar expressions are used to identify forward-looking statements. We caution investors that these statements are subject to risks and uncertainties many of which are difficult to predict and generally beyond our control that could cause actual results to differ materially from those expressed in, or implied or projected by, the forward-looking information and statements. Some of the factors that could cause actual results to differ include, but are not limited to, the following: our dependence on the defense industry; backlog processing and program slips resulting from delayed awards and/or funding from the DoD and other major customers; the U.S. Government fiscal situation; changes in DoD budget levels and spending priorities; U.S. Government failure to raise the debt ceiling; our reliance on contracts with a limited number of customers and the possibility of termination of government contracts by unilateral government action or for failure to perform; the extensive legal and regulatory requirements surrounding many of our contracts; our ability to retain our existing business and related contracts; our ability to successfully compete for and win new business; or, identify, acquire and integrate additional businesses; our ability to maintain and improve our operating margin; the availability of government funding and changes in customer requirements for our products and services; our significant amount of debt and the restrictions contained in our debt agreements and actions taken by rating agencies that could result in a downgrade of our debt; our ability to continue to recruit, retain and train our employees; 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; global economic uncertainty; the DoDs Better Buying Power and other efficiency initiatives; events beyond our control such as acts of terrorism; our ability to perform contracts on schedule; our international operations including currency risks and compliance with foreign laws; our extensive use of fixed-price type revenue arrangements; the rapid change of technology and high level of competition in which our businesses participate; risks relating to technology and data security; 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 and of ongoing governmental investigations, including the Aerospace Systems segment; our ability to predict the level of participation in, and the related costs of, our voluntary return program for certain EoTech holographic weapons sight products, and our ability to change and terminate the voluntary return program at our discretion; the impact on our business of improper conduct by our employees, agents or business partners; goodwill impairments and the fair values of our assets; and the ultimate resolution of contingent matters, claims and investigations relating to acquired businesses, and the impact on the final purchase price allocations.
In addition, 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 Part II Item 7 Managements Discussion and Analysis of Financial Condition and Results of Operations in our Annual Report on Form 10-K for the year ended December 31, 2015 and in this quarterly report on Form 10-Q, and any material updates to these factors contained in any of our future filings.
54
Readers of this document are cautioned that 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 filing, to reflect events or changes in circumstances or changes in expectations or the occurrence of anticipated events.
55
ITEM 3.
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
See Part II Item 7 Managements Discussion and Analysis of Financial Condition and Results of Operations Liquidity and Capital Resources Derivative Financial Instruments and Other Market Risk, of our Annual Report on Form 10-K for the year ended December 31, 2015 for a discussion of our exposure to market risks. There were no material changes to our disclosure about market risks during the 2016 First Half. See Notes 15 and 17 to our unaudited condensed consolidated financial statements contained in this quarterly report for the aggregate fair values and notional amounts of our foreign currency forward contracts at June 24, 2016.
ITEM 4.
Conclusions Regarding Effectiveness of Disclosure Controls and Procedures
We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our reports under the Securities Exchange Act of 1934 related to L-3 Holdings and L-3 Communications is recorded, processed, summarized and reported within the time periods specified in the SEC rules and forms, and that such information is accumulated and communicated to our management, including our Chairman and Chief Executive Officer, and our Senior Vice President and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosures. Any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives. Our management, with the participation of our Chairman and Chief Executive Officer, and our Senior Vice President and Chief Financial Officer, has evaluated the effectiveness of the design and operation of our disclosure controls and procedures as of June 24, 2016. Based upon that evaluation, our Chairman and Chief Executive Officer, and our Senior Vice President and Chief Financial Officer concluded that, as of June 24, 2016, the design and operation of our disclosure controls and procedures were effective to accomplish their objectives at the reasonable assurance level.
There were no changes in our internal control over financial reporting that occurred during the quarter ended June 24, 2016 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
56
PART II OTHER INFORMATION
ITEM 1.
The information required with respect to this item can be found in Note 18 to our unaudited condensed consolidated financial statements contained in this quarterly report and is incorporated by reference into this Item 1.
ITEM 1A.
In addition to the other information set forth in this report, you should carefully consider the factors discussed in Part I Item 1A Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2015, and Part II Item 7 Managements Discussion and Analysis of Financial Condition and Results of Operations Overview and Outlook Business Environment, in our Annual Report on Form 10-K which could materially affect our business, financial condition or future results. There have been no material changes to the risk factors disclosed in Part I Item 1A Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2015. The risks described in our Annual Report on Form 10-K are not the only risks we face. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition and/or operating results.
57
ITEM 2.
UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
Issuer Purchases of Equity Securities
The following table provides information about share repurchases made by L-3 Holdings of its common stock during the 2016 Second Quarter. Repurchases are made from time to time at managements discretion in accordance with applicable U.S. Federal securities laws. All share repurchases of L-3 Holdings common stock have been recorded as treasury shares.
Period |
Total Number of Shares Purchased |
Average Price Paid Per Share |
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs |
Maximum Number (or Approximate Dollar Value) of Shares That May Yet be Purchased Under the Plans or Programs(1) |
||||||||||||
(in millions) | ||||||||||||||||
March 26 April 30, 2016 |
467,854 | $ | 119.36 | 467,854 | $ | 552 | ||||||||||
May 1 May 31, 2016 |
154,200 | 135.73 | 154,200 | 531 | ||||||||||||
June 1 June 24, 2016 |
7,200 | 137.02 | 7,200 | 530 | ||||||||||||
|
|
|
|
|||||||||||||
Total |
629,254 | 123.57 | 629,254 | |||||||||||||
|
|
|
|
(1) | The share repurchases described in the table above were made pursuant to the $1.5 billion share repurchase program authorized by L-3 Holdings Board of Directors on December 4, 2014, which expires on June 30, 2017. |
ITEM 6.
For a list of exhibits, see the Exhibit Index in this Form 10-Q.
58
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrants have duly caused this report to be signed on their behalf by the undersigned thereunto duly authorized.
L-3 COMMUNICATIONS HOLDINGS, INC. | ||
L-3 COMMUNICATIONS CORPORATION | ||
By: |
/s/ Ralph G. DAmbrosio | |
Title: |
Senior Vice President and Chief Financial Officer | |
(Principal Financial Officer and Authorized Signatory) |
Date: July 28, 2016
59
EXHIBIT INDEX
Exhibits identified in parentheses below are on file with the SEC and are incorporated herein by reference to such previous filings.
Exhibit No. |
Description of Exhibit | |||||
2.1 | Distribution Agreement between L-3 Communications Holdings, Inc. and Engility Holdings, Inc. dated as of July 16, 2012 (incorporated by reference to Exhibit 2.1 to the Registrants Quarterly Report on Form 10-Q for the period ended September 28, 2012 (File Nos. 001-14141 and 333-46983)). | |||||
2.2 | Stock Purchase Agreement, dated as of December 7, 2015, by and among L-3 Communications Corporation, CACI International Inc and CACI, Inc.-Federal (incorporated by reference to Exhibit 2.1 to the Registrants Current Report on Form 8-K filed on December 11, 2015 (File Nos. 001-14141 and 333-46983)). | |||||
3.1 | Amended and Restated Certificate of Incorporation of L-3 Communications Holdings, Inc. (incorporated by reference to Exhibit 3.1 to the Registrants Current Report on Form 8-K filed on May 2, 2013 (File Nos. 001-14141 and 333-46983)). | |||||
3.2 | Amended and Restated By-Laws of L-3 Communications Holdings, Inc. (incorporated by reference to Exhibit 3.2 to the Registrants Annual Report on Form 10-K for the year ended December 31, 2015 (File Nos. 001-14141 and 333-46983)). | |||||
3.3 | Certificate of Incorporation of L-3 Communications Corporation (incorporated by reference to Exhibit 3.1 to L-3 Communications Corporations Registration Statement on Form S-4/A filed on September 12, 1997 (File No. 333-31649)). | |||||
3.4 | Amended and Restated By-Laws of L-3 Communications Corporation (incorporated by reference to Exhibit 3.2 to the Registrants Current Report on Form 8-K filed on December 17, 2007 (File Nos. 001-14141 and 333-46983)). | |||||
4.1 | Form of Common Stock Certificate of L-3 Communications Holdings, Inc. (incorporated by reference to Exhibit 4.1 to the Registrants Quarterly Report on Form 10-Q for the quarter ended June 25, 2010 (File Nos. 001-14141 and 333-46983)). | |||||
4.2 | Indenture dated as of October 2, 2009 among L-3 Communications Corporation, the guarantors named therein and The Bank of New York Mellon, as Trustee (incorporated by reference to Exhibit 4.15 to the Registrants Quarterly Report on Form 10-Q for the quarter ended September 25, 2009 (File Nos. 001-14141 and 333-46983)). | |||||
4.3 | Supplemental Indenture dated as of February 3, 2012 among L-3 Communications Corporation, The Bank of New York Mellon, as Trustee, and the guarantors named therein to the Indenture dated as of October 2, 2009 among L-3 Communications Corporation, the guarantors named therein and The Bank of New York Mellon, as Trustee (incorporated by reference to Exhibit 4.7 to the Registrants Annual Report on Form 10-K for the year ended December 31, 2011 (File Nos. 001-14141 and 333-46983)). | |||||
4.4 | Indenture, dated as of May 21, 2010, among L-3 Communications Corporation, the guarantors named therein and The Bank of New York Mellon Trust Company, N.A., as Trustee (incorporated by reference to Exhibit 4.1 to the Registrants Current Report on Form 8-K dated May 24, 2010 (File Nos. 001-14141 and 333-46983)). | |||||
4.5 | First Supplemental Indenture, dated as of May 21, 2010, among L-3 Communications Corporation, the guarantors named therein and The Bank of New York Mellon Trust Company, N.A., as Trustee (incorporated by reference to Exhibit 4.2 to the Registrants Current Report on Form 8-K dated May 24, 2010 (File Nos. 001-14141 and 333-46983)). | |||||
4.6 | Second Supplemental Indenture, dated as of February 7, 2011, among L-3 Communications Corporation, the guarantors named therein and The Bank of New York Mellon Trust Company, N.A., as Trustee (incorporated by reference to Exhibit 4.2 to the Registrants Current Report on Form 8-K dated February 8, 2011 (File Nos. 001-14141 and 333-46983)). |
60
Exhibit No. |
Description of Exhibit | |||||
4.7 | Third Supplemental Indenture, dated as of November 22, 2011, among L-3 Communications Corporation, the guarantors named therein and The Bank of New York Mellon Trust Company, N.A, as Trustee (incorporated by reference to Exhibit 4.2 to the Registrants Current Report on Form 8-K dated November 22, 2011 (File Nos. 001-14141 and 333-46983)). | |||||
4.8 | Fourth Supplemental Indenture, dated as of February 3, 2012, among L-3 Communications Corporation, the guarantors named therein and The Bank of New York Mellon Trust Company, N.A, as Trustee (incorporated by reference to Exhibit 4.12 to the Registrants Annual Report on Form 10-K for the fiscal year ended December 31, 2011 (File Nos. 001-14141 and 333-46983)). | |||||
4.9 | Fifth Supplemental Indenture, dated as of May 28, 2014, among L-3 Communications Corporation, the guarantors named therein and The Bank of New York Mellon Trust Company, N.A, as Trustee (incorporated by reference to Exhibit 4.2 to the Registrants Current Report on Form 8-K dated May 28, 2014 (File Nos. 001-14141 and 333-46983)). | |||||
10.1 | L-3 Communications Holdings, Inc. 2008 Amended and Restated Long Term Performance Plan (incorporated by reference to Exhibit 4.4 to L-3 Communications Holdings, Inc.s Registration Statement on Form S-8 filed on June 21, 2016 (File No. 333-212151)). | |||||
**11 | L-3 Communications Holdings, Inc. Computation of Basic Earnings Per Share and Diluted Earnings Per Common Share. | |||||
*31.1 | Certification of Chairman and Chief Executive Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a) of the Securities Exchange Act of 1934, as amended. | |||||
*31.2 | Certification of Senior Vice President and Chief Financial Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a) of the Securities Exchange Act of 1934, as amended. | |||||
*32 | Section 1350 Certification. | |||||
***101.INS | XBRL Instance Document. | |||||
***101.SCH | XBRL Taxonomy Extension Schema Document. | |||||
***101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document. | |||||
***101.DEF | XBRL Taxonomy Extension Definition Linkbase Document. | |||||
***101.LAB | XBRL Taxonomy Extension Label Linkbase Document. | |||||
***101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document. |
* | Filed herewith. |
** | The information required in this exhibit is presented in Note 14 to the unaudited condensed consolidated financial statements as of June 24, 2016 contained in this quarterly report in accordance with the provisions of ASC 260, Earnings Per Share. |
*** | Filed electronically with this report. |
| Represents management contract or compensatory plan, contract or arrangement in which directors and/or executive officers are entitled to participate. |
The agreements and other documents filed as exhibits to this report are not intended to provide factual information or other disclosure other than with respect to the terms of the agreements or other documents themselves, and you should not rely on them for that purpose. In particular, any representations and warranties made by the Company in these agreements or other documents were made solely within the specific context of the relevant agreement or document and may not describe the actual state of affairs as of the date they were made or at any other time.
61