- Revenues were $1.68 billion
- Total operating margin was 10.4%
- Segment operating margin was 8.3%
- Diluted earnings per share was $2.27
- Cash and cash equivalents at the end of the quarter were $957 million
NEWPORT NEWS, Va., Nov. 03, 2016 (GLOBE NEWSWIRE) -- Huntington Ingalls Industries (NYSE:HII) reported third quarter 2016
revenues of $1.68 billion, down 6.5 percent from the same period last year. Diluted earnings per share in the quarter was $2.27,
compared to $2.29 in the same period of 2015.
Operating income in the quarter was $175 million, compared to $200 million in the same period last year. Operating margin in the
quarter was 10.4 percent, compared to 11.1 percent in the same period last year. These decreases were driven by lower volumes and
lower risk retirements in shipbuilding, partially offset by the favorable FAS/CAS Adjustment.
New business awards for the quarter were approximately $1.2 billion, bringing total backlog to $20.0 billion as of Sept. 30,
2016.
“Our third quarter financial results reflect solid overall operating performance, driven by program execution at Ingalls,” said
Mike Petters, HII’s president and CEO. “Given our strong year-to-date performance, and despite challenges at Newport News, we
expect 2016 revenues and operating margin to be relatively similar to 2015.”
Results of Operations
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
September 30 |
|
|
September 30 |
|
(in millions, except per share amounts) |
2016 |
2015 |
% Change |
|
2016 |
2015 |
% Change |
Sales and service revenues |
$ |
1,683 |
|
$ |
1,800 |
|
(6.5 |
)% |
|
$ |
5,146 |
|
$ |
5,115 |
|
0.6 |
% |
Operating income |
175 |
|
200 |
|
(12.5 |
)% |
|
590 |
|
625 |
|
(5.6 |
)% |
Operating margin % |
10.4 |
% |
11.1 |
% |
(71) bps |
|
|
11.5 |
% |
12.2 |
% |
(75) bps |
|
Segment operating income1 |
140 |
|
172 |
|
(18.6 |
)% |
|
490 |
|
543 |
|
(9.8 |
)% |
Segment operating margin %1 |
8.3 |
% |
9.6 |
% |
(124) bps |
|
|
9.5 |
% |
10.6 |
% |
(109) bps |
|
Net earnings |
107 |
|
111 |
|
(3.6 |
)% |
|
376 |
|
354 |
|
6.2 |
% |
Diluted earnings per share |
$ |
2.27 |
|
$ |
2.29 |
|
(0.9 |
)% |
|
$ |
7.93 |
|
$ |
7.28 |
|
8.9 |
% |
|
|
|
|
|
|
|
|
Weighted-average diluted shares outstanding |
47.2 |
|
48.4 |
|
|
|
47.4 |
|
48.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted sales and service revenues2 |
$ |
1,683 |
|
$ |
1,800 |
|
(6.5 |
)% |
|
$ |
5,146 |
|
$ |
5,128 |
|
0.4 |
% |
Adjusted operating income2,3 |
175 |
|
200 |
|
(12.5 |
)% |
|
590 |
|
548 |
|
7.7 |
% |
Adjusted operating margin %2,3 |
10.4 |
% |
11.1 |
% |
(71) bps |
|
|
11.5 |
% |
10.7 |
% |
78 bps |
|
Adjusted segment operating income1,2,3 |
140 |
|
172 |
|
(18.6 |
)% |
|
490 |
|
466 |
|
5.2 |
% |
Adjusted segment operating margin %1,2,3 |
8.3 |
% |
9.6 |
% |
(124) bps |
|
|
9.5 |
% |
9.1 |
% |
43 bps |
|
Adjusted net earnings4 |
83 |
|
96 |
|
(13.5 |
)% |
|
306 |
|
263 |
|
16.3 |
% |
Adjusted diluted earnings per share4 |
$ |
1.76 |
|
$ |
1.98 |
|
(11.1 |
)% |
|
$ |
6.45 |
|
$ |
5.41 |
|
19.2 |
% |
1 Non-GAAP measures that exclude non-segment factors
affecting operating income. See Exhibit B for reconciliations. |
2 Non-GAAP measures that exclude the impact of an insurance
litigation settlement at the Ingalls segment in second quarter 2015. See Exhibit B for reconciliations. |
3 Non-GAAP measures that exclude the impact of a goodwill
impairment charge at the Other segment in second quarter 2015. See Exhibit B for reconciliations. |
4 Non-GAAP measures that exclude the after-tax impact of
the FAS/CAS Adjustment in 2016 and 2015, the after-tax impact of the insurance litigation settlement at the Ingalls segment and
the goodwill impairment charge at the Other segment, each in second quarter 2015, and the after-tax impact of the loss on the
early extinguishment of debt in the third quarter of 2015. See Exhibit B for reconciliations. |
|
Segment Operating Results
Ingalls Shipbuilding
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
September 30 |
|
|
September 30 |
|
($ in millions) |
2016 |
2015 |
% Change |
|
2016 |
2015 |
% Change |
Revenues |
$ |
577 |
|
$ |
593 |
|
(2.7 |
)% |
|
$ |
1,748 |
|
$ |
1,608 |
|
8.7 |
% |
Segment operating income1 |
66 |
|
77 |
|
(14.3 |
)% |
|
236 |
|
320 |
|
(26.3 |
)% |
Segment operating margin %1 |
11.4 |
% |
13.0 |
% |
(155) bps |
|
|
13.5 |
% |
19.9 |
% |
(640) bps |
|
Adjusted revenues1,2 |
577 |
|
593 |
|
(2.7 |
)% |
|
1,748 |
|
1,621 |
|
7.8 |
% |
Adjusted segment operating income1,2 |
66 |
|
77 |
|
(14.3 |
)% |
|
236 |
|
184 |
|
28.3 |
% |
Adjusted segment operating margin
%1,2 |
11.4 |
% |
13.0 |
% |
(155) bps |
|
|
13.5 |
% |
11.4 |
% |
215 bps |
|
1 Non-GAAP measures. See Exhibit B for definitions and
reconciliations. |
2 Non-GAAP measures that exclude the impact of the
insurance litigation settlement in second quarter 2015. See Exhibit B for reconciliations. |
|
Ingalls revenues for the third quarter decreased $16 million, or 2.7 percent, from the same period in 2015, due to lower
revenues in Amphibious Assault Ships and the Legend-class National Security Cutter (NSC) program, partially offset by
higher revenues in Surface Combatants. Lower Amphibious Assault Ships revenues were due to the delivery of LPD-26 USS John P.
Murtha in the second quarter of 2016 and decreased volume on LPD-27 Portland, partially offset by increased volume on
LPD-28 Fort Lauderdale. Lower NSC program revenues were due to the delivery of NSC-5 USCGC James in 2015 and
decreased volume on NSC-6 Munro. Higher Surface Combatant revenues were primarily due to increased volumes on DDG-121
Frank E. Petersen Jr. and DDG-123 Lenah H. Sutcliffe Higbee, partially offset by decreased volume on DDG-113
John Finn.
Ingalls segment operating income for the third quarter was $66 million, a decrease of $11 million from the same period last
year. Segment operating margin in the quarter was 11.4 percent, compared to 13.0 percent in the same period last year. These
decreases were primarily due to lower risk retirement on the LHA-6 America-class program.
Key Ingalls milestones for the quarter:
- Awarded an $88.2 million contract to purchase long-lead material for a ninth NSC
- Awarded two contracts totaling $32.8 million for design work on the amphibious warfare ship replacement known as LX(R)
- Awarded a $14 million contract to overhaul DDG-61 USS Ramage
- Completed builder's sea trials for NSC-6 Munro
Newport News Shipbuilding
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
September 30 |
|
|
September 30 |
|
($ in millions) |
2016 |
2015 |
% Change |
|
2016 |
2015 |
% Change |
Revenues |
$ |
1,072 |
|
$ |
1,177 |
|
|
(8.9 |
)% |
|
$ |
3,315 |
|
$ |
3,404 |
|
|
(2.6 |
)% |
Segment operating income1 |
79 |
|
100 |
|
|
(21.0 |
)% |
|
270 |
|
302 |
|
|
(10.6 |
)% |
Segment operating margin %1 |
7.4 |
% |
8.5 |
% |
|
(113) bps |
|
|
8.1 |
% |
8.9 |
% |
|
(73) bps |
|
1 Non-GAAP measures. See Exhibit B for definitions and
reconciliations. |
|
Newport News revenues for the third quarter decreased $105 million, or 8.9 percent, from the same period in 2015, primarily
driven by lower revenues in Aircraft Carriers and Submarines. Lower Aircraft Carriers revenues were due to decreased volumes on the
construction contract for CVN-78 Gerald R. Ford and the execution contract for the CVN-72 USS Abraham Lincoln
refueling and complex overhaul (RCOH), partially offset by increased volumes on the construction contract for CVN-79 John F.
Kennedy and the advance planning contract for the CVN-73 USS George Washington RCOH. Lower Submarines revenues
related to the SSN-774 Virginia-class submarine (VCS) program were due to decreased volumes on Block III boats, partially
offset by increased volumes on Block IV boats.
Newport News segment operating income for the third quarter was $79 million, a decrease of $21 million from the same period last
year. Segment operating margin was 7.4 percent for the quarter, compared to 8.5 percent in the same period last year. These
decreases were due to lower risk retirement on the VCS program, as well as the resolution of outstanding contract changes on the
CVN-71 USS Theodore Roosevelt RCOH in the third quarter of 2015.
Key Newport News milestones for the quarter:
- Awarded a contract with a potential value of $400 million over the next five years to perform repair work on in-service
nuclear-powered submarines, special mission submersibles, moored training ships and submarine support facilities
- Awarded a $195 million contract modification to continue advance planning for the RCOH of CVN-73 USS George
Washington
- Awarded a $109 million contract to provide engineering, design, logistics and other support for the U.S. Navy's Los
Angeles-class, Seawolf-class, Virginia-class and Ohio-class submarines
- Awarded a $52 million contract for repair and modernization work on CVN-75 USS Harry S. Truman
- Awarded a $17.7 million contract for planning and maintenance work on SSN-725 USS Helena
- Redelivered SSN-785 USS John Warner to the U.S. Navy following its post-shakedown availability (PSA), the first PSA
for a Virginia-class submarine conducted by Newport News
Other
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
September 30 |
|
|
September 30 |
|
($ in millions) |
2016 |
2015 |
% Change |
|
2016 |
2015 |
% Change |
Revenues |
$ |
33 |
|
$ |
30 |
|
10.0 |
% |
|
$ |
84 |
|
$ |
105 |
|
(20.0 |
)% |
Segment operating (loss)1 |
(5 |
) |
(5 |
) |
— |
% |
|
(16 |
) |
(79 |
) |
(79.7 |
)% |
Segment operating margin %1 |
(15.2 |
)% |
(16.7 |
)% |
152 bps |
|
|
(19.0 |
)% |
(75.2 |
)% |
NM3 |
|
Adjusted segment operating (loss)1,2 |
(5 |
) |
(5 |
) |
— |
% |
|
(16 |
) |
(20 |
) |
(20.0 |
)% |
Adjusted segment operating margin
%1,2 |
(15.2 |
)% |
(16.7 |
)% |
152 bps |
|
|
(19.0 |
)% |
(19.0 |
)% |
0 bps |
|
1 Non-GAAP measures. See Exhibit B for definitions and
reconciliations. |
2 Non-GAAP measures that exclude the impact of a goodwill
impairment charge in second quarter 2015. See Exhibit B for reconciliation. |
3 NM means the % change is "not meaningful". |
|
Revenues in the Other segment for the third quarter increased $3 million, or 10.0 percent, from the same period last year, due
to higher volumes in oil and gas services. Segment operating loss for the quarter was $5 million, which was consistent with third
quarter 2015.
About Huntington Ingalls Industries
Huntington Ingalls Industries is America’s largest military shipbuilding company and a provider of engineering, manufacturing
and management services to the nuclear energy, oil and gas markets. For more than a century, HII’s Newport News and Ingalls
shipbuilding divisions in Virginia and Mississippi have built more ships in more ship classes than any other U.S. naval
shipbuilder. Headquartered in Newport News, Virginia, HII employs nearly 35,000 people operating both domestically and
internationally. For more information, please visit www.huntingtoningalls.com.
Conference Call Information
Huntington Ingalls Industries will webcast its earnings conference call at 9 a.m. ET today. A live audio broadcast of the
conference call and supplemental presentation will be available on the investor relations page of the company's website: www.huntingtoningalls.com. A telephone replay of the conference call will be available from 12
noon today through Thursday, Nov. 10 by calling toll-free (855) 859-2056 or (404) 537-3406 and using conference ID 91634496.
Forward-Looking Statements
Statements in this release, other than statements of historical fact, constitute "forward-looking statements" within the meaning
of the Private Securities Litigation Reform Act of 1995. Forward-looking statements involve risks and uncertainties that could
cause our actual results to differ materially from those expressed in these statements. Factors that may cause such differences
include: changes in government and customer priorities and requirements (including government budgetary constraints, shifts in
defense spending, and changes in customer short-range and long-range plans); our ability to obtain new contracts, estimate our
future contract costs and perform our contracts effectively; changes in procurement processes and government regulations and our
ability to comply with such requirements; our ability to deliver our products and services at an affordable life cycle cost and
compete within our markets; natural disasters; adverse economic conditions in the United States and globally; changes in key
estimates and assumptions regarding our pension and retiree health care costs; security threats, including cyber security threats,
and related disruptions; and other risk factors discussed in our filings with the U.S. Securities and Exchange Commission. There
may be other risks and uncertainties that we are unable to predict at this time or that we currently do not expect to have a
material adverse effect on our business, and we undertake no obligation to update any forward-looking statements. You should not
place undue reliance on any forward-looking statements that we may make. This release also contains non-GAAP financial measures and
includes a GAAP reconciliation of these financial measures. Non-GAAP financial measures should not be construed as being more
important than comparable GAAP measures.
Exhibit A: Financial Statements
HUNTINGTON INGALLS INDUSTRIES, INC. |
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME |
(UNAUDITED) |
|
|
|
Three Months Ended
September 30 |
|
Nine Months Ended
September 30 |
(in millions, except per share amounts) |
|
2016 |
|
2015 |
|
2016 |
|
2015 |
Sales and service revenues |
|
|
|
|
|
|
|
|
Product sales |
|
$ |
1,327 |
|
|
$ |
1,461 |
|
|
$ |
4,120 |
|
|
$ |
4,137 |
|
Service revenues |
|
356 |
|
|
339 |
|
|
1,026 |
|
|
978 |
|
Sales and service revenues |
|
1,683 |
|
|
1,800 |
|
|
5,146 |
|
|
5,115 |
|
Cost of sales and service revenues |
|
|
|
|
|
|
|
|
Cost of product sales |
|
1,059 |
|
|
1,164 |
|
|
3,241 |
|
|
3,121 |
|
Cost of service revenues |
|
308 |
|
|
292 |
|
|
887 |
|
|
846 |
|
Income (loss) from operating investments, net |
|
6 |
|
|
6 |
|
|
7 |
|
|
9 |
|
General and administrative expenses |
|
147 |
|
|
150 |
|
|
435 |
|
|
473 |
|
Goodwill impairment |
|
— |
|
|
— |
|
|
— |
|
|
59 |
|
Operating income (loss) |
|
175 |
|
|
200 |
|
|
590 |
|
|
625 |
|
Other income (expense) |
|
|
|
|
|
|
|
|
Interest expense |
|
(19 |
) |
|
(25 |
) |
|
(56 |
) |
|
(73 |
) |
Other, net |
|
1 |
|
|
— |
|
|
(1 |
) |
|
— |
|
Earnings (loss) before income taxes |
|
157 |
|
|
175 |
|
|
533 |
|
|
552 |
|
Federal income taxes |
|
50 |
|
|
64 |
|
|
157 |
|
|
198 |
|
Net earnings (loss) |
|
$ |
107 |
|
|
$ |
111 |
|
|
$ |
376 |
|
|
$ |
354 |
|
|
|
|
|
|
|
|
|
|
Basic earnings (loss) per share |
|
$ |
2.28 |
|
|
$ |
2.31 |
|
|
$ |
8.00 |
|
|
$ |
7.33 |
|
Weighted-average common shares outstanding |
|
46.9 |
|
|
48.0 |
|
|
47.0 |
|
|
48.3 |
|
|
|
|
|
|
|
|
|
|
Diluted earnings (loss) per share |
|
$ |
2.27 |
|
|
$ |
2.29 |
|
|
$ |
7.93 |
|
|
$ |
7.28 |
|
Weighted-average diluted shares outstanding |
|
47.2 |
|
|
48.4 |
|
|
47.4 |
|
|
48.6 |
|
|
|
|
|
|
|
|
|
|
Dividends declared per share |
|
$ |
0.50 |
|
|
$ |
0.40 |
|
|
$ |
1.50 |
|
|
$ |
1.20 |
|
|
|
|
|
|
|
|
|
|
Net earnings (loss) from above |
|
$ |
107 |
|
|
$ |
111 |
|
|
$ |
376 |
|
|
$ |
354 |
|
Other comprehensive income (loss) |
|
|
|
|
|
|
|
|
Change in unamortized benefit plan costs |
|
20 |
|
|
21 |
|
|
59 |
|
|
65 |
|
Other |
|
1 |
|
|
(7 |
) |
|
1 |
|
|
(7 |
) |
Tax benefit (expense) for items of other comprehensive income |
|
(8 |
) |
|
(4 |
) |
|
(23 |
) |
|
(22 |
) |
Other comprehensive income (loss), net of tax |
|
13 |
|
|
10 |
|
|
37 |
|
|
36 |
|
Comprehensive income (loss) |
|
$ |
120 |
|
|
$ |
121 |
|
|
$ |
413 |
|
|
$ |
390 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
HUNTINGTON INGALLS INDUSTRIES, INC. |
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION (UNAUDITED) |
|
($ in millions) |
|
September 30,
2016 |
|
December 31,
2015 |
Assets |
|
|
|
|
Current Assets |
|
|
|
|
Cash and cash equivalents |
|
$ |
957 |
|
|
$ |
894 |
|
Accounts receivable, net |
|
1,046 |
|
|
1,074 |
|
Inventoried costs, net |
|
268 |
|
|
285 |
|
Prepaid expenses and other current assets |
|
73 |
|
|
31 |
|
Total current assets |
|
2,344 |
|
|
2,284 |
|
Property, plant, and equipment, net of accumulated depreciation of $1,592 million as
of 2016 and $1,489 million as of 2015 |
|
1,841 |
|
|
1,827 |
|
Goodwill |
|
956 |
|
|
956 |
|
Other intangible assets, net of accumulated amortization of $481 million as of 2016
and $465 million as of 2015 |
|
479 |
|
|
495 |
|
Deferred tax asset |
|
253 |
|
|
336 |
|
Miscellaneous other assets |
|
135 |
|
|
126 |
|
Total assets |
|
$ |
6,008 |
|
|
$ |
6,024 |
|
Liabilities and Stockholders' Equity |
|
|
|
|
Current Liabilities |
|
|
|
|
Trade accounts payable |
|
$ |
293 |
|
|
$ |
317 |
|
Accrued employees’ compensation |
|
211 |
|
|
215 |
|
Current portion of postretirement plan liabilities |
|
143 |
|
|
143 |
|
Current portion of workers’ compensation liabilities |
|
227 |
|
|
227 |
|
Advance payments and billings in excess of revenues |
|
99 |
|
|
125 |
|
Other current liabilities |
|
255 |
|
|
247 |
|
Total current liabilities |
|
1,228 |
|
|
1,274 |
|
Long-term debt |
|
1,277 |
|
|
1,273 |
|
Pension plan liabilities |
|
866 |
|
|
1,001 |
|
Other postretirement plan liabilities |
|
424 |
|
|
423 |
|
Workers’ compensation liabilities |
|
462 |
|
|
460 |
|
Other long-term liabilities |
|
99 |
|
|
103 |
|
Total liabilities |
|
4,356 |
|
|
4,534 |
|
Commitments and Contingencies |
|
|
|
|
Stockholders’ Equity |
|
|
|
|
Common stock, $0.01 par value; 150 million shares authorized; 52.6 million shares
issued and 46.5 million shares outstanding as of September 30, 2016, and 52.0 million shares issued and 46.9 million shares
outstanding as of December 31, 2015 |
|
1 |
|
|
1 |
|
Additional paid-in capital |
|
1,949 |
|
|
1,978 |
|
Retained earnings (deficit) |
|
1,154 |
|
|
848 |
|
Treasury stock |
|
(644 |
) |
|
(492 |
) |
Accumulated other comprehensive income (loss) |
|
(808 |
) |
|
(845 |
) |
Total stockholders’ equity |
|
1,652 |
|
|
1,490 |
|
Total liabilities and stockholders’ equity |
|
$ |
6,008 |
|
|
$ |
6,024 |
|
HUNTINGTON INGALLS INDUSTRIES, INC. |
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) |
|
|
|
|
|
Nine Months Ended
September 30 |
($ in millions) |
|
2016 |
|
2015 |
Operating Activities |
|
|
|
|
Net earnings (loss) |
|
$ |
376 |
|
|
$ |
354 |
|
Adjustments to reconcile to net cash provided by (used in) operating activities |
|
|
|
|
Depreciation |
|
123 |
|
|
116 |
|
Amortization of purchased intangibles |
|
16 |
|
|
19 |
|
Amortization of debt issuance costs |
|
4 |
|
|
6 |
|
Stock-based compensation |
|
22 |
|
|
29 |
|
Deferred income taxes |
|
59 |
|
|
5 |
|
Proceeds from insurance settlement related to investing activities |
|
— |
|
|
(21 |
) |
Goodwill impairment |
|
— |
|
|
59 |
|
Loss on early extinguishment of debt |
|
— |
|
|
4 |
|
Change in |
|
|
|
|
Accounts receivable |
|
28 |
|
|
(245 |
) |
Inventoried costs |
|
17 |
|
|
31 |
|
Prepaid expenses and other assets |
|
(51 |
) |
|
(39 |
) |
Accounts payable and accruals |
|
(42 |
) |
|
108 |
|
Retiree benefits |
|
(75 |
) |
|
(1 |
) |
Other non-cash transactions, net |
|
— |
|
|
3 |
|
Net cash provided by (used in) operating activities |
|
477 |
|
|
428 |
|
Investing Activities |
|
|
|
|
Additions to property, plant, and equipment |
|
(145 |
) |
|
(86 |
) |
Acquisitions of businesses, net of cash received |
|
— |
|
|
(6 |
) |
Proceeds from disposition of assets |
|
4 |
|
|
32 |
|
Proceeds from insurance settlement related to investing activities |
|
— |
|
|
21 |
|
Net cash provided by (used in) investing activities |
|
(141 |
) |
|
(39 |
) |
Financing Activities |
|
|
|
|
Repayment of long-term debt |
|
— |
|
|
(395 |
) |
Debt issuance costs |
|
— |
|
|
(9 |
) |
Dividends paid |
|
(70 |
) |
|
(58 |
) |
Repurchases of common stock |
|
(152 |
) |
|
(192 |
) |
Employee taxes on certain share-based payment arrangements |
|
(51 |
) |
|
(54 |
) |
Net cash provided by (used in) financing activities |
|
(273 |
) |
|
(708 |
) |
Change in cash and cash equivalents |
|
63 |
|
|
(319 |
) |
Cash and cash equivalents, beginning of period |
|
894 |
|
|
990 |
|
Cash and cash equivalents, end of period |
|
$ |
957 |
|
|
$ |
671 |
|
Supplemental Cash Flow Disclosure |
|
|
|
|
Cash paid for income taxes |
|
$ |
198 |
|
|
$ |
210 |
|
Cash paid for interest |
|
$ |
36 |
|
|
$ |
68 |
|
Non-Cash Investing and Financing Activities |
|
|
|
|
Capital expenditures accrued in accounts payable |
|
$ |
11 |
|
|
$ |
3 |
|
|
|
|
|
|
|
|
|
|
Exhibit B: Non-GAAP Measures Definitions & Reconciliations
We make reference to “segment operating income (loss),” “segment operating margin,” “adjusted sales and service revenues,”
“adjusted segment operating income (loss),” “adjusted segment operating margin,” “adjusted operating income,” “adjusted operating
margin,” “adjusted net earnings,” and “adjusted diluted earnings per share."
We internally manage our operations by reference to "segment operating income (loss)" and "segment operating margin," which are
not recognized measures under GAAP. When analyzing our operating performance, investors should use segment operating income (loss)
and segment operating margin in addition to, and not as alternatives for, operating income and operating margin or any other
performance measure presented in accordance with GAAP. They are measures that we use to evaluate our core operating performance. We
believe that segment operating income (loss) and segment operating margin reflect an additional way of viewing aspects of our
operations that, when viewed with our GAAP results, provide a more complete understanding of factors and trends affecting our
business. We believe these measures are used by investors and are a useful indicator to measure our performance. Because not all
companies use identical calculations, our presentation of segment operating income (loss) and segment operating margin may not be
comparable to similarly titled measures of other companies.
Adjusted sales and service revenues, adjusted operating income, adjusted operating margin, adjusted segment operating income
(loss), adjusted segment operating margin, adjusted net earnings and adjusted diluted earnings per share are not measures
recognized under GAAP. They should be considered supplemental to and not a substitute for financial information prepared in
accordance with GAAP. We believe these measures are useful to investors because they exclude items that do not reflect our core
operating performance. They may not be comparable to similarly titled measures of other companies.
Segment operating income (loss) is defined as operating income (loss) for the relevant segment(s) before the
FAS/CAS Adjustment and deferred state income taxes.
Segment operating margin is defined as segment operating income (loss) as a percentage of sales and service
revenues.
Adjusted sales and service revenues is defined as sales and service revenues adjusted for the impact of the
insurance litigation settlement at the Ingalls segment in second quarter 2015.
Adjusted segment operating income (loss) is defined as segment operating income (loss) adjusted for the impacts
of the insurance litigation settlement at the Ingalls segment and the goodwill impairment charge at the Other segment in second
quarter 2015.
Adjusted segment operating margin is defined as adjusted segment operating income (loss) as a percentage of
adjusted sales and service revenues.
Adjusted operating income is defined as operating income adjusted for the impacts of the insurance litigation
settlement at the Ingalls segment and the goodwill impairment charge at the Other segment, each in second quarter 2015.
Adjusted operating margin is defined as adjusted operating income as a percentage of adjusted sales and service
revenues.
Adjusted net earnings is defined as net earnings adjusted for the after-tax impacts of: the loss on early
extinguishment of debt in third quarter 2015, the insurance litigation settlement at the Ingalls segment and the goodwill
impairment charge at the Other segment, each in second quarter 2015; and the FAS/CAS Adjustment.
Adjusted diluted earnings per share is defined as adjusted net earnings divided by the weighted-average diluted
common shares outstanding.
FAS/CAS Adjustment is defined as the difference between our pension and postretirement plan expense under GAAP
Financial Accounting Standards and the same expense under U.S. Cost Accounting Standards (CAS). Our pension and postretirement plan
expense is charged to our contracts under CAS.
Deferred state income taxes are defined as the change in deferred state tax assets and liabilities in the
relevant period. These amounts are recorded within operating income, while the current period state income tax expenses are charged
to contract costs and included in segment operating income.
We present financial measures adjusted for the FAS/CAS Adjustment and deferred state income tax to reflect the company’s
performance based upon the pension costs and state tax expense charged to our contracts under CAS. We use these adjusted measures
as internal measures of operating performance and for performance-based compensation decisions.
Reconciliation of Segment Operating Income and Segment
Operating Margin |
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
|
September 30 |
|
September 30 |
($ in millions) |
|
2016 |
|
2015 |
|
2016 |
|
2015 |
Ingalls revenues |
|
$ |
577 |
|
|
$ |
593 |
|
|
$ |
1,748 |
|
|
$ |
1,608 |
|
Newport News revenues |
|
1,072 |
|
|
1,177 |
|
|
3,315 |
|
|
3,404 |
|
Other revenues |
|
33 |
|
|
30 |
|
|
84 |
|
|
105 |
|
Intersegment eliminations |
|
1 |
|
|
— |
|
|
(1 |
) |
|
(2 |
) |
Sales and Service Revenues |
|
1,683 |
|
|
1,800 |
|
|
5,146 |
|
|
5,115 |
|
Segment Operating Income |
|
|
|
|
|
|
|
|
Ingalls |
|
66 |
|
|
77 |
|
|
236 |
|
|
320 |
|
As a percentage of Ingalls revenues |
|
11.4 |
% |
|
13.0 |
% |
|
13.5 |
% |
|
19.9 |
% |
Newport News |
|
79 |
|
|
100 |
|
|
270 |
|
|
302 |
|
As a percentage of Newport News revenues |
|
7.4 |
% |
|
8.5 |
% |
|
8.1 |
% |
|
8.9 |
% |
Other |
|
(5 |
) |
|
(5 |
) |
|
(16 |
) |
|
(79 |
) |
As a percentage of Other revenues |
|
(15.2 |
)% |
|
(16.7 |
)% |
|
(19.0 |
)% |
|
(75.2 |
)% |
Segment Operating Income |
|
140 |
|
|
172 |
|
|
490 |
|
|
543 |
|
As a percentage of sales and service revenues |
|
8.3 |
% |
|
9.6 |
% |
|
9.5 |
% |
|
10.6 |
% |
Non-segment factors affecting operating income: |
|
|
|
|
|
|
|
|
FAS/CAS Adjustment |
|
37 |
|
|
27 |
|
|
107 |
|
|
82 |
|
Deferred state income taxes |
|
(2 |
) |
|
1 |
|
|
(7 |
) |
|
— |
|
Operating Income |
|
175 |
|
|
200 |
|
|
590 |
|
|
625 |
|
Interest expense |
|
(19 |
) |
|
(25 |
) |
|
(56 |
) |
|
(73 |
) |
Other, net |
|
1 |
|
|
— |
|
|
(1 |
) |
|
— |
|
Federal income taxes |
|
(50 |
) |
|
(64 |
) |
|
(157 |
) |
|
(198 |
) |
Net Earnings |
|
$ |
107 |
|
|
$ |
111 |
|
|
$ |
376 |
|
|
$ |
354 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Adjusted Sales and Service Revenues,
Adjusted Segment Operating Income, Adjusted Segment Operating Margin, Adjusted Operating Income and Adjusted Operating
Margin |
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
|
September 30 |
|
September 30 |
($ in millions) |
|
2016 |
|
2015 |
|
2016 |
|
2015 |
Ingalls revenues |
|
$ |
577 |
|
|
$ |
593 |
|
|
$ |
1,748 |
|
|
$ |
1,608 |
|
Adjustment for insurance litigation settlement |
|
— |
|
|
— |
|
|
— |
|
|
13 |
|
Adjusted Ingalls revenues |
|
577 |
|
|
593 |
|
|
1,748 |
|
|
1,621 |
|
Newport News revenues |
|
1,072 |
|
|
1,177 |
|
|
3,315 |
|
|
3,404 |
|
Other revenues |
|
33 |
|
|
30 |
|
|
84 |
|
|
105 |
|
Intersegment eliminations |
|
1 |
|
|
— |
|
|
(1 |
) |
|
(2 |
) |
Adjusted Sales and Service
Revenues |
|
$ |
1,683 |
|
|
$ |
1,800 |
|
|
$ |
5,146 |
|
|
$ |
5,128 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
$ |
175 |
|
|
$ |
200 |
|
|
$ |
590 |
|
|
$ |
625 |
|
As a percentage of sales and service revenues |
|
10.4 |
% |
|
11.1 |
% |
|
11.5 |
% |
|
12.2 |
% |
Non-segment factors affecting operating income: |
|
|
|
|
|
|
|
|
FAS/CAS Adjustment |
|
(37 |
) |
|
(27 |
) |
|
(107 |
) |
|
(82 |
) |
Deferred state income taxes |
|
2 |
|
|
(1 |
) |
|
7 |
|
|
— |
|
Unadjusted Segment Operating Income |
|
$ |
140 |
|
|
$ |
172 |
|
|
$ |
490 |
|
|
$ |
543 |
|
As a percentage of sales and service revenues |
|
8.3 |
% |
|
9.6 |
% |
|
9.5 |
% |
|
10.6 |
% |
|
|
|
|
|
|
|
|
|
Adjustments affecting segment operating income (loss): |
|
|
|
|
|
|
|
|
Ingalls segment operating income |
|
$ |
66 |
|
|
$ |
77 |
|
|
$ |
236 |
|
|
$ |
320 |
|
Adjustment for insurance litigation settlement |
|
— |
|
|
— |
|
|
— |
|
|
(136 |
) |
Adjusted Ingalls segment operating income |
|
66 |
|
|
77 |
|
|
236 |
|
|
184 |
|
As a percentage of Ingalls adjusted revenues |
|
11.4 |
% |
|
13.0 |
% |
|
13.5 |
% |
|
11.4 |
% |
Newport News segment operating income |
|
79 |
|
|
100 |
|
|
270 |
|
|
302 |
|
As a percentage of Newport News revenues |
|
7.4 |
% |
|
8.5 |
% |
|
8.1 |
% |
|
8.9 |
% |
Other segment operating (loss)
|
|
(5 |
) |
|
(5 |
) |
|
(16 |
) |
|
(79 |
) |
Adjustment for goodwill impairment |
|
— |
|
|
— |
|
|
— |
|
|
59 |
|
Adjusted Other segment operating (loss) |
|
(5 |
) |
|
(5 |
) |
|
(16 |
) |
|
(20 |
) |
As a percentage of Other revenues |
|
(15.2 |
)% |
|
(16.7 |
)% |
|
(19.0 |
)% |
|
(19.0 |
)% |
Adjusted Segment Operating Income |
|
$ |
140 |
|
|
$ |
172 |
|
|
$ |
490 |
|
|
$ |
466 |
|
As a percentage of adjusted sales and service
revenues |
|
8.3 |
% |
|
9.6 |
% |
|
9.5 |
% |
|
9.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
$ |
175 |
|
|
$ |
200 |
|
|
$ |
590 |
|
|
$ |
625 |
|
As a percentage of sales and service revenues |
|
10.4 |
% |
|
11.1 |
% |
|
11.5 |
% |
|
12.2 |
% |
Adjustment for insurance litigation settlement |
|
— |
|
|
— |
|
|
— |
|
|
(136 |
) |
Adjustment for goodwill impairment |
|
— |
|
|
— |
|
|
— |
|
|
59 |
|
Adjusted Operating Income |
|
$ |
175 |
|
|
$ |
200 |
|
|
$ |
590 |
|
|
$ |
548 |
|
As a percentage of adjusted sales and service
revenues |
|
10.4 |
% |
|
11.1 |
% |
|
11.5 |
% |
|
10.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Adjusted Net Earnings |
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
|
September 30 |
|
September 30 |
($ in millions) |
|
2016 |
|
2015 |
|
2016 |
|
2015 |
|
|
|
|
|
|
|
|
|
Net Earnings |
|
$ |
107 |
|
|
$ |
111 |
|
|
$ |
376 |
|
|
$ |
354 |
|
After-tax adjustment for insurance litigation settlement
(1) |
|
— |
|
|
— |
|
|
— |
|
|
(88 |
) |
After-tax adjustment for goodwill impairment charge
(2) |
|
— |
|
|
— |
|
|
— |
|
|
47 |
|
After-tax adjustment for loss on early extinguishment of debt
(3) |
|
— |
|
|
3 |
|
|
— |
|
|
3 |
|
After-tax adjustment for FAS/CAS Adjustment (4) |
|
(24 |
) |
|
(18 |
) |
|
(70 |
) |
|
(53 |
) |
Adjusted Net Earnings |
|
$ |
83 |
|
|
$ |
96 |
|
|
$ |
306 |
|
|
$ |
263 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Adjusted Diluted Earnings per
Share |
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
|
September 30 |
|
September 30 |
(in millions, except for per share amounts) |
|
2016 |
|
2015 |
|
2016 |
|
2015 |
|
|
|
|
|
|
|
|
|
Diluted earnings per share |
|
$ |
2.27 |
|
|
$ |
2.29 |
|
|
$ |
7.93 |
|
|
$ |
7.28 |
|
After-tax insurance litigation settlement per share
(1) |
|
— |
|
|
— |
|
|
— |
|
|
(1.81 |
) |
After-tax impairment of goodwill per share (2) |
|
— |
|
|
— |
|
|
— |
|
|
0.97 |
|
After-tax loss on early extinguishment of debt per share
(3) |
|
— |
|
|
0.06 |
|
|
— |
|
|
0.06 |
|
After-tax FAS/CAS Adjustment per share
(4) |
|
(0.51 |
) |
|
(0.37 |
) |
|
(1.48 |
) |
|
(1.09 |
) |
Adjusted Diluted EPS |
|
$ |
1.76 |
|
|
$ |
1.98 |
|
|
$ |
6.45 |
|
|
$ |
5.41 |
|
|
|
|
|
|
|
|
|
|
(1) Insurance litigation settlement |
|
— |
|
|
— |
|
|
— |
|
|
(136 |
) |
Tax effect at 35% statutory rate* |
|
— |
|
|
— |
|
|
— |
|
|
48 |
|
After-tax effect |
|
— |
|
|
— |
|
|
— |
|
|
(88 |
) |
Weighted-Average Diluted Shares Outstanding |
|
47.2 |
|
|
48.4 |
|
|
47.4 |
|
|
48.6 |
|
Per share impact** |
|
— |
|
|
— |
|
|
— |
|
|
(1.81 |
) |
|
|
|
|
|
|
|
|
|
(2) Goodwill impairment charge |
|
— |
|
|
— |
|
|
— |
|
|
59 |
|
Discrete federal tax impact* |
|
— |
|
|
— |
|
|
— |
|
|
(12 |
) |
After-tax effect |
|
— |
|
|
— |
|
|
— |
|
|
47 |
|
Weighted-Average Diluted Shares Outstanding |
|
47.2 |
|
|
48.4 |
|
|
47.4 |
|
|
48.6 |
|
Per share impact** |
|
— |
|
|
— |
|
|
— |
|
|
0.97 |
|
|
|
|
|
|
|
|
|
|
(3) Loss on early extinguishment of debt |
|
— |
|
|
5 |
|
|
— |
|
|
5 |
|
Tax effect at 35% statutory rate* |
|
— |
|
|
(2 |
) |
|
— |
|
|
(2 |
) |
After-tax effect |
|
— |
|
|
3 |
|
|
— |
|
|
3 |
|
Weighted-Average Diluted Shares Outstanding |
|
47.2 |
|
|
48.4 |
|
|
47.4 |
|
|
48.6 |
|
Per share impact** |
|
— |
|
|
0.06 |
|
|
— |
|
|
0.06 |
|
|
|
|
|
|
|
|
|
|
(4) FAS/CAS Adjustment |
|
(37 |
) |
|
(27 |
) |
|
(107 |
) |
|
(82 |
) |
Tax effect at 35% statutory rate* |
|
13 |
|
|
9 |
|
|
37 |
|
|
29 |
|
After-tax effect |
|
(24 |
) |
|
(18 |
) |
|
(70 |
) |
|
(53 |
) |
Weighted-Average Diluted Shares Outstanding |
|
47.2 |
|
|
48.4 |
|
|
47.4 |
|
|
48.6 |
|
Per share impact** |
|
(0.51 |
) |
|
(0.37 |
) |
|
(1.48 |
) |
|
(1.09 |
) |
*The income tax impact is calculated using the
tax rate in effect for the relevant non-GAAP adjustment. |
**Amounts may not recalculate exactly due to rounding. |
|
Contacts: Jerri Fuller Dickseski (Media) jerri.dickseski@hii-co.com 757-380-2341 Dwayne Blake (Investors) dwayne.blake@hii-co.com 757-380-2104