Delaware
|
001-00812
|
06-0570975
|
||
(State or other jurisdiction
of incorporation) |
(Commission
File Number) |
(IRS Employer
Identification No.) |
10 Farm Springs Road
Farmington, Connecticut 06032 |
(Address of principal executive offices, including zip code)
|
(Registrant’s telephone number, including area code)
(860) 728-7000 |
N/A
|
(Former name or former address, if changed since last report)
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
||
Common Stock ($1 par value)
|
UTX
|
New York Stock Exchange
|
||
(CUSIP 913017 10 9)
|
||||
1.125% Notes due 2021
|
UTX 21D
|
New York Stock Exchange
|
||
(CUSIP 913017 CD9)
|
||||
1.250% Notes due 2023
|
UTX 23
|
New York Stock Exchange
|
||
(CUSIP U91301 AD0)
|
||||
1.150% Notes due 2024
|
UTX 24A
|
New York Stock Exchange
|
||
(CUSIP 913017 CU1)
|
||||
1.875% Notes due 2026
|
UTX 26
|
New York Stock Exchange
|
||
(CUSIP 913017 CE7)
|
||||
2.150% Notes due 2030
|
UTX 30
|
New York Stock Exchange
|
||
(CUSIP 913017 CV9)
|
||||
Floating Rate Notes due 2019
|
UTX 19C
|
New York Stock Exchange
|
||
(CUSIP 913017 CS6)
|
||||
Floating Rate Notes due 2020
|
UTX 20B
|
New York Stock Exchange
|
||
(CUSIP 913017 CT4)
|
(d)
|
Exhibits
|
Exhibit No.
|
Description
|
|
104
|
Cover Page Interactive Data File - the cover page XBRL tags are embedded within the Inline XBRL document.
|
UNITED TECHNOLOGIES CORPORATION
(Registrant) |
||
Date: September 27, 2019
|
By:
|
/s/ AKHIL JOHRI
|
Akhil Johri
|
||
Executive Vice President &Chief Financial Officer
|
Topic
|
Page
|
|
Report of Independent Registered Public Accounting Firm
|
|
3
|
Consolidated Balance Sheets
|
|
5
|
Consolidated Statements of Operations
|
|
6
|
Consolidated Statements of Comprehensive Income
|
|
7
|
Consolidated Statements of Equity
|
|
8
|
Consolidated Statements of Cash Flows
|
|
9
|
Note 1: Summary of Significant Accounting Policies
|
|
10
|
Note 2: Earnings Per Share (EPS)
|
|
21
|
Note 3: Acquisitions and Goodwill
|
|
21 |
Note 4: Thales-Raytheon Systems Co. Ltd. (TRS) Joint Venture
|
|
22
|
Note 5: Receivables, Net
|
|
23
|
Note 6: Contract Assets and Contract Liabilities
|
|
23
|
Note 7: Property, Plant and Equipment, Net
|
|
24
|
Note 8: Other Assets, Net
|
|
24
|
Note 9: Commercial Paper and Long-term Debt
|
|
24
|
Note 10: Commitments and Contingencies
|
|
26
|
Note 11: Forcepoint Joint Venture
|
|
28
|
Note 12: Stockholders’ Equity
|
|
29
|
Note 13: Stock-based Compensation Plans
|
|
30
|
Note 14: Pension and Other Employee Benefits
|
33
|
|
Note 15: Income Taxes
|
44
|
|
Note 16: Business Segment Reporting
|
47
|
|
Note 17: Quarterly Operating Results (Unaudited)
|
56
|
MANAGEMENT’S REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING
/s/ Thomas A. Kennedy
|
/s/ Anthony F. O’Brien
|
|
Thomas A. Kennedy
|
Anthony F. O’Brien
|
|
Chairman and Chief Executive Officer
|
Vice President and Chief Financial Officer
|
/s/ PricewaterhouseCoopers LLP
|
|
Boston, Massachusetts
|
|
February 13, 2019
|
(In millions, except per share amount) December 31:
|
2018
|
2017
|
||||||
Assets
|
||||||||
Current assets
|
||||||||
Cash and cash equivalents
|
$
|
3,608
|
$
|
3,103
|
||||
Short-term investments
|
—
|
297
|
||||||
Receivables, net
|
1,648
|
1,324
|
||||||
Contract assets
|
5,594
|
5,247
|
||||||
Inventories
|
758
|
594
|
||||||
Prepaid expenses and other current assets
|
528
|
761
|
||||||
Total current assets
|
12,136
|
11,326
|
||||||
Property, plant and equipment, net
|
2,840
|
2,439
|
||||||
Goodwill
|
14,864
|
14,871
|
||||||
Other assets, net
|
2,024
|
2,224
|
||||||
Total assets
|
$
|
31,864
|
$
|
30,860
|
||||
Liabilities, Redeemable Noncontrolling Interest and Equity
|
||||||||
Current liabilities
|
||||||||
Commercial paper
|
$
|
300
|
$
|
300
|
||||
Contract liabilities
|
3,309
|
2,927
|
||||||
Accounts payable
|
1,964
|
1,519
|
||||||
Accrued employee compensation
|
1,509
|
1,342
|
||||||
Other current liabilities
|
1,206
|
1,260
|
||||||
Total current liabilities
|
8,288
|
7,348
|
||||||
Accrued retiree benefits and other long-term liabilities
|
6,938
|
8,287
|
||||||
Long-term debt
|
4,755
|
4,750
|
||||||
Commitments and contingencies (Note 10)
|
||||||||
Redeemable noncontrolling interest (Note 11)
|
411
|
512
|
||||||
Equity
|
||||||||
Raytheon Company stockholders’ equity
|
||||||||
Common stock, par value, $0.01 per share, 1,450 shares authorized, 282 and 288 shares outstanding
at December 31, 2018 and 2017, respectively
|
3
|
3
|
||||||
Additional paid-in capital
|
—
|
—
|
||||||
Accumulated other comprehensive loss
|
(8,618
|
)
|
(7,935
|
)
|
||||
Retained earnings
|
20,087
|
17,895
|
||||||
Total Raytheon Company stockholders’ equity
|
11,472
|
9,963
|
||||||
Noncontrolling interests in subsidiaries
|
—
|
—
|
||||||
Total equity
|
11,472
|
9,963
|
||||||
Total liabilities, redeemable noncontrolling interest and equity
|
$
|
31,864
|
$
|
30,860
|
(In millions, except per share amounts) Years Ended December 31:
|
2018
|
2017
|
2016
|
|||||||||
Net sales
|
||||||||||||
Products
|
$
|
22,633
|
$
|
21,416
|
$
|
20,309
|
||||||
Services
|
4,425
|
3,932
|
3,815
|
|||||||||
Total net sales
|
27,058
|
25,348
|
24,124
|
|||||||||
Operating expenses
|
||||||||||||
Cost of sales—products
|
16,108
|
15,252
|
14,462
|
|||||||||
Cost of sales—services
|
3,465
|
3,088
|
3,045
|
|||||||||
General and administrative expenses
|
2,947
|
2,777
|
2,721
|
|||||||||
Total operating expenses
|
22,520
|
21,117
|
20,228
|
|||||||||
Operating income
|
4,538
|
4,231
|
3,896
|
|||||||||
Non-operating (income) expense, net
|
||||||||||||
Retirement benefits non-service expense
|
1,230
|
913
|
601
|
|||||||||
Interest expense
|
184
|
205
|
232
|
|||||||||
Interest income
|
(31
|
)
|
(21
|
)
|
(16
|
)
|
||||||
Other (income) expense, net
|
8
|
21
|
(6
|
)
|
||||||||
Total non-operating (income) expense, net
|
1,391
|
1,118
|
811
|
|||||||||
Income from continuing operations before taxes
|
3,147
|
3,113
|
3,085
|
|||||||||
Federal and foreign income taxes
|
264
|
1,114
|
873
|
|||||||||
Income from continuing operations
|
2,883
|
1,999
|
2,212
|
|||||||||
Income (loss) from discontinued operations, net of tax
|
(1
|
)
|
2
|
1
|
||||||||
Net income
|
2,882
|
2,001
|
2,213
|
|||||||||
Less: Net income (loss) attributable to noncontrolling interests in subsidiaries
|
(27
|
)
|
(23
|
)
|
(31
|
)
|
||||||
Net income attributable to Raytheon Company
|
$
|
2,909
|
$
|
2,024
|
$
|
2,244
|
||||||
Basic earnings per share attributable to Raytheon Company common stockholders:
|
||||||||||||
Income from continuing operations
|
$
|
10.16
|
$
|
6.95
|
$
|
7.55
|
||||||
Income (loss) from discontinued operations, net of tax
|
—
|
0.01
|
—
|
|||||||||
Net income
|
10.16
|
6.96
|
7.56
|
|||||||||
Diluted earnings per share attributable to Raytheon Company common stockholders:
|
||||||||||||
Income from continuing operations
|
$
|
10.15
|
$
|
6.94
|
$
|
7.55
|
||||||
Income (loss) from discontinued operations, net of tax
|
—
|
0.01
|
—
|
|||||||||
Net income
|
10.15
|
6.95
|
7.55
|
|||||||||
Amounts attributable to Raytheon Company common stockholders:
|
||||||||||||
Income from continuing operations
|
$
|
2,910
|
$
|
2,022
|
$
|
2,243
|
||||||
Income (loss) from discontinued operations, net of tax
|
(1
|
)
|
2
|
1
|
||||||||
Net income
|
$
|
2,909
|
$
|
2,024
|
$
|
2,244
|
(In millions) Years Ended December 31:
|
2018
|
2017
|
2016
|
|||||||||
Net income
|
$
|
2,882
|
$
|
2,001
|
$
|
2,213
|
||||||
Other comprehensive income (loss), before tax:
|
||||||||||||
Pension and other postretirement benefit plans, net:
|
||||||||||||
Prior service (cost) credit arising during period
|
(10
|
)
|
(15
|
)
|
(1
|
)
|
||||||
Amortization of prior service cost (credit) included in net income
|
6
|
4
|
4
|
|||||||||
Actuarial gain (loss) arising during period
|
(626
|
)
|
(1,816
|
)
|
(1,238
|
)
|
||||||
Amortization of net actuarial (gain) loss
|
1,362
|
1,187
|
1,002
|
|||||||||
Loss recognized due to settlements/curtailments
|
287
|
3
|
5
|
|||||||||
Effect of exchange rates
|
9
|
(14
|
)
|
25
|
||||||||
Pension and other postretirement benefit plans, net
|
1,028
|
(651
|
)
|
(203
|
)
|
|||||||
Foreign exchange translation
|
(36
|
)
|
80
|
(115
|
)
|
|||||||
Cash flow hedges
|
(12
|
)
|
10
|
25
|
||||||||
Unrealized gains (losses) on investments and other, net
|
1
|
(1
|
)
|
15
|
||||||||
Other comprehensive income (loss), before tax
|
981
|
(562
|
)
|
(278
|
)
|
|||||||
Income tax benefit (expense) related to items of other comprehensive income (loss)
|
(213
|
)
|
38
|
43
|
||||||||
Other comprehensive income (loss), net of tax
|
768
|
(524
|
)
|
(235
|
)
|
|||||||
Reclassification of stranded tax effects
|
(1,451
|
)
|
—
|
—
|
||||||||
Total comprehensive income (loss)
|
2,199
|
1,477
|
1,978
|
|||||||||
Less: Comprehensive income (loss) attributable to noncontrolling interests in subsidiaries
|
(27
|
)
|
(23
|
)
|
(31
|
)
|
||||||
Comprehensive income (loss) attributable to Raytheon Company
|
$
|
2,226
|
$
|
1,500
|
$
|
2,009
|
RAYTHEON COMPANY
CONSOLIDATED STATEMENTS OF EQUITY
(In millions) | Common stock |
Additional
paid-in capital |
Accumulated other
comprehensive income (loss) |
Retained earnings | Total Raytheon Company stockholders’ equity | Noncontrolling interests in subsidiaries(1) | Total equity | ||||||||||||||||||||
Balance at December 31, 2015
|
$ | 3 | $ | 398 | $ | (7,176 | ) | $ | 16,956 | $ | 10,181 | $ | 202 | $ | 10,383 | ||||||||||||
Net income (loss)
|
2,244 | 2,244 | (15 | ) | 2,229 | ||||||||||||||||||||||
Other comprehensive income (loss), net of tax
|
(235 | ) | (235 | ) | (235 | ) | |||||||||||||||||||||
Adjustment of redeemable noncontrolling interest to redemption value
|
(138 | ) | (138 | ) | (138 | ) | |||||||||||||||||||||
Distributions and other activity related to noncontrolling interests
|
(195 | ) | (195 | ) | (187 | ) | (382 | ) | |||||||||||||||||||
Dividends declared
|
3 | (867 | ) | (864 | ) | (864 | ) | ||||||||||||||||||||
Common stock plans activity
|
160 | 160 | 160 | ||||||||||||||||||||||||
Share repurchases
|
(561 | ) | (435 | ) | (996 | ) | (996 | ) | |||||||||||||||||||
Balance at December 31, 2016
|
3 | — | (7,411 | ) | 17,565 | 10,157 | — | 10,157 | |||||||||||||||||||
Net income (loss)
|
2,024 | 2,024 | — | 2,024 | |||||||||||||||||||||||
Other comprehensive income (loss), net of tax
|
(524 | ) | (524 | ) | (524 | ) | |||||||||||||||||||||
Adjustment of redeemable noncontrolling interest to redemption value
|
(41 | ) | (41 | ) | (41 | ) | |||||||||||||||||||||
Dividends declared
|
2 | (929 | ) | (927 | ) | (927 | ) | ||||||||||||||||||||
Common stock plans activity
|
159 | 159 | 159 | ||||||||||||||||||||||||
Share repurchases
|
(161 | ) | (724 | ) | (885 | ) | (885 | ) | |||||||||||||||||||
Balance at December 31, 2017
|
3 | — | (7,935 | ) | 17,895 | 9,963 | — | 9,963 | |||||||||||||||||||
Net income (loss)
|
2,909 | 2,909 | — | 2,909 | |||||||||||||||||||||||
Other comprehensive income (loss), net of tax
|
768 | 768 | 768 | ||||||||||||||||||||||||
Reclassification of stranded tax effects
|
(1,451 | ) | 1,451 | — | — | ||||||||||||||||||||||
Adjustment of redeemable noncontrolling interest to redemption value
|
73 | 73 | 73 | ||||||||||||||||||||||||
Dividends declared
|
2 | (991 | ) | (989 | ) | (989 | ) | ||||||||||||||||||||
Common stock plans activity
|
166 | 166 | 166 | ||||||||||||||||||||||||
Share repurchases
|
(168 | ) | (1,250 | ) | (1,418 | ) | (1,418 | ) | |||||||||||||||||||
Balance at December 31, 2018
|
$ | 3 | $ | — | $ | (8,618 | ) | $ | 20,087 | $ | 11,472 | $ | — | $ | 11,472 |
(1) | Excludes redeemable noncontrolling interest which is not considered equity. See “Note 11: Forcepoint Joint Venture” for additional information. |
The accompanying notes are an integral part of the consolidated financial statements.
RAYTHEON COMPANY
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In millions) Years Ended December 31: | 2018 | 2017 | 2016 | |||||||||
Cash flows from operating activities
|
||||||||||||
Net income
|
$ | 2,882 | $ | 2,001 | $ | 2,213 | ||||||
(Income) loss from discontinued operations, net of tax
|
1 | (2 | ) | (1 | ) | |||||||
Income from continuing operations
|
2,883 | 1,999 | 2,212 | |||||||||
Adjustments to reconcile to net cash provided by (used in) operating activities from continuing operations, net of the effect of acquisitions and divestitures
|
||||||||||||
Depreciation and amortization
|
568 | 550 | 515 | |||||||||
Stock-based compensation
|
165 | 173 | 151 | |||||||||
Gain on sale of equity method investment
|
— | — | (158 | ) | ||||||||
Loss on repayment of long-term debt
|
— | 39 | — | |||||||||
Deferred income taxes
|
(24 | ) | 252 | 133 | ||||||||
Changes in assets and liabilities
|
||||||||||||
Receivables, net
|
(327 | ) | (157 | ) | 18 | |||||||
Contract assets and contract liabilities
|
28 | 88 | (645 | ) | ||||||||
Inventories
|
(166 | ) | 14 | (10 | ) | |||||||
Prepaid expenses and other current assets
|
73 | 204 | 205 | |||||||||
Income taxes receivable/payable
|
174 | (193 | ) | (185 | ) | |||||||
Accounts payable
|
406 | (94 | ) | 152 | ||||||||
Accrued employee compensation
|
165 | 111 | 77 | |||||||||
Other current liabilities
|
(108 | ) | 106 | (41 | ) | |||||||
Accrued retiree benefits
|
(421 | ) | (250 | ) | 419 | |||||||
Other, net
|
12 | (95 | ) | 9 | ||||||||
Net cash provided by (used in) operating activities from continuing operations
|
3,428 | 2,747 | 2,852 | |||||||||
Net cash provided by (used in) operating activities from discontinued operations
|
— | (2 | ) | — | ||||||||
Net cash provided by (used in) operating activities
|
3,428 | 2,745 | 2,852 | |||||||||
Cash flows from investing activities
|
||||||||||||
Additions to property, plant and equipment
|
(763 | ) | (543 | ) | (561 | ) | ||||||
Proceeds from sales of property, plant and equipment
|
2 | 46 | 34 | |||||||||
Additions to capitalized internal use software
|
(58 | ) | (68 | ) | (64 | ) | ||||||
Purchases of short-term investments
|
— | (696 | ) | (472 | ) | |||||||
Maturities of short-term investments
|
309 | 517 | 1,184 | |||||||||
Payments for purchases of acquired companies, net of cash received
|
— | (93 | ) | (57 | ) | |||||||
Proceeds from sale of business, net of transaction costs
|
11 | — | — | |||||||||
Other
|
(22 | ) | 20 | (11 | ) | |||||||
Net cash provided by (used in) investing activities
|
(521 | ) | (817 | ) | 53 | |||||||
Cash flows from financing activities
|
||||||||||||
Dividends paid
|
(975 | ) | (910 | ) | (850 | ) | ||||||
Net borrowings (payments) on commercial paper
|
— | 300 | — | |||||||||
Repayments of long-term debt
|
— | (591 | ) | — | ||||||||
Loss on repayment of long-term debt
|
— | (38 | ) | — | ||||||||
Repurchases of common stock under share repurchase programs
|
(1,325 | ) | (800 | ) | (900 | ) | ||||||
Repurchases of common stock to satisfy tax withholding obligations
|
(93 | ) | (85 | ) | (96 | ) | ||||||
Acquisition of noncontrolling interest in RCCS LLC
|
— | — | (90 | ) | ||||||||
Contribution from noncontrolling interest in Forcepoint
|
— | 8 | 11 | |||||||||
Other
|
(5 | ) | — | (5 | ) | |||||||
Net cash provided by (used in) financing activities
|
(2,398 | ) | (2,116 | ) | (1,930 | ) | ||||||
Net increase (decrease) in cash, cash equivalents and restricted cash
|
509 | (188 | ) | 975 | ||||||||
Cash, cash equivalents and restricted cash at beginning of year
|
3,115 | 3,303 | 2,328 | |||||||||
Cash, cash equivalents and restricted cash at end of year
|
$ | 3,624 | $ | 3,115 | $ | 3,303 |
The accompanying notes are an integral part of the consolidated financial statements.
(In millions, except per share amounts)
|
2018(1)
|
2017
|
2016
|
||||||||
Operating income
|
$
|
492
|
$
|
442
|
$
|
418
|
|||||
Income from continuing operations attributable to Raytheon Company
|
389
|
287
|
283
|
||||||||
Diluted EPS from continuing operations attributable to Raytheon Company
|
$
|
1.36
|
$
|
0.98
|
$
|
0.95
|
(1) |
2018 amounts reflect a U.S. statutory tax rate of 21%, which became effective in 2018 with the adoption of the Tax Cuts and Jobs Act of 2017 (2017 Act).
|
(In millions)
|
2018
|
2017
|
|||||
Materials and purchased parts
|
$
|
75
|
$
|
69
|
|||
Work in process
|
662
|
504
|
|||||
Finished goods
|
21
|
21
|
|||||
Total
|
$
|
758
|
$
|
594
|
|
Years
|
Machinery and equipment
|
3–10
|
Buildings
|
20–45
|
Pension and
PRB plans, net(1) |
Foreign
exchange translation |
Cash flow
hedges(2) |
Unrealized
gains (losses) on investments and other, net(3) |
Total
|
|||||||||||||
(In millions)
|
|||||||||||||||||
Balance at December 31, 2015
|
$
|
(7,088
|
)
|
$
|
(60
|
)
|
$
|
(16
|
)
|
$
|
(12
|
)
|
$
|
(7,176
|
)
|
||
Before tax amount
|
(203
|
)
|
(115
|
)
|
25
|
15
|
(278
|
)
|
|||||||||
Tax (expense) benefit
|
57
|
—
|
(9
|
)
|
(5
|
)
|
43
|
||||||||||
Net of tax amount
|
(146
|
)
|
(115
|
)
|
16
|
10
|
(235
|
)
|
|||||||||
Balance at December 31, 2016
|
(7,234
|
)
|
(175
|
)
|
—
|
(2
|
)
|
(7,411
|
)
|
||||||||
Before tax amount
|
(651
|
)
|
80
|
10
|
(1
|
)
|
(562
|
)
|
|||||||||
Tax (expense) benefit
|
42
|
—
|
(4
|
)
|
—
|
38
|
|||||||||||
Net of tax amount
|
(609
|
)
|
80
|
6
|
(1
|
)
|
(524
|
)
|
|||||||||
Balance at December 31, 2017
|
(7,843
|
)
|
(95
|
)
|
6
|
(3
|
)
|
(7,935
|
)
|
||||||||
Before tax amount
|
1,028
|
(36
|
)
|
(12
|
)
|
1
|
981
|
||||||||||
Tax (expense) benefit
|
(216
|
)
|
—
|
3
|
—
|
(213
|
)
|
||||||||||
Net of tax amount
|
812
|
(36
|
)
|
(9
|
)
|
1
|
768
|
||||||||||
Reclassification of stranded tax effects
|
(1,452
|
)
|
—
|
1
|
—
|
(1,451
|
)
|
||||||||||
Balance at December 31, 2018
|
$
|
(8,483
|
)
|
$
|
(131
|
)
|
$
|
(2
|
)
|
$
|
(2
|
)
|
$
|
(8,618
|
)
|
(1) |
Pension and PRB plans, net, is shown net of cumulative tax benefits of $2,255 million and $3,923 million at December 31, 2018 and December 31, 2017, respectively.
|
(2) |
Cash flow hedges are shown net of cumulative tax benefit of $1 million and tax expense of $3 million at December 31, 2018 and December 31, 2017, respectively.
|
(3) |
Unrealized gains (losses) on investments and other, net, are shown net of cumulative tax expense of $1 million at both December 31, 2018 and December 31, 2017.
|
Level 1: |
Quoted prices in active markets for identical assets or liabilities.
|
Level 2: |
Observable inputs, other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that
are observable or that we corroborate with observable market data for substantially the full term of the related assets or liabilities.
|
Level 3: |
Unobservable inputs supported by little or no market activity that are significant to the fair value of the assets or liabilities.
|
Three Months Ended
|
Twelve Months Ended
|
||||||||||||||||||||||
(In millions)
|
Dec 31, 2017
|
Oct 1, 2017
|
Jul 2, 2017
|
Apr 2, 2017
|
Dec 31, 2017
|
Dec 31, 2016
|
|||||||||||||||||
Cost of sales
|
$
|
(186
|
)
|
$
|
(222
|
)
|
$
|
(164
|
)
|
$
|
(164
|
)
|
$
|
(736
|
)
|
$
|
(458
|
)
|
|||||
General and administrative expenses
|
(44
|
)
|
(48
|
)
|
(42
|
)
|
(43
|
)
|
(177
|
)
|
(143
|
)
|
|||||||||||
Total operating expenses
|
(230
|
)
|
(270
|
)
|
(206
|
)
|
(207
|
)
|
(913
|
)
|
(601
|
)
|
|||||||||||
Operating income
|
230
|
270
|
206
|
207
|
913
|
601
|
|||||||||||||||||
Total non-operating (income) expense, net
|
230
|
270
|
206
|
207
|
913
|
601
|
|||||||||||||||||
Income from continuing operations
|
—
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||||
Net income
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
2018
|
2017
|
2016
|
|||||||||
Basic EPS attributable to Raytheon Company common stockholders:
|
|||||||||||
Distributed earnings
|
$
|
3.46
|
$
|
3.18
|
$
|
2.92
|
|||||
Undistributed earnings
|
6.70
|
3.77
|
4.63
|
||||||||
Total
|
$
|
10.16
|
$
|
6.95
|
$
|
7.55
|
|||||
Diluted EPS attributable to Raytheon Company common stockholders:
|
|||||||||||
Distributed earnings
|
$
|
3.45
|
$
|
3.18
|
$
|
2.92
|
|||||
Undistributed earnings
|
6.70
|
3.76
|
4.63
|
||||||||
Total
|
$
|
10.15
|
$
|
6.94
|
$
|
7.55
|
(In millions)
|
2018
|
2017
|
2016
|
||||||||
Income from continuing operations attributable to participating securities
|
$
|
30
|
$
|
24
|
$
|
30
|
|||||
Income (loss) from discontinued operations, net of tax attributable to participating securities
|
—
|
—
|
—
|
||||||||
Net income attributable to participating securities
|
$
|
30
|
$
|
24
|
$
|
30
|
(In millions)
|
2018
|
2017
|
2016
|
|||||
Shares for basic EPS(1)
|
286.5
|
291.1
|
296.5
|
|||||
Effect of dilutive securities
|
0.3
|
0.3
|
0.3
|
|||||
Shares for diluted EPS
|
286.8
|
291.4
|
296.8
|
(1) |
Includes participating securities of 2.9 million, 3.5 million and 4.0 million for 2018, 2017 and 2016, respectively.
|
(In millions)
|
Integrated
Defense Systems |
Intelligence,
Information and Services |
Missile
Systems |
Space and
Airborne Systems |
Forcepoint(1)
|
Total
|
|||||||||||||||||
Balance at December 31, 2016
|
$
|
1,702
|
$
|
2,966
|
$
|
4,154
|
$
|
4,106
|
$
|
1,860
|
$
|
14,788
|
|||||||||||
Acquisitions and divestitures
|
—
|
—
|
—
|
—
|
77
|
77
|
|||||||||||||||||
Effect of foreign exchange rates and other
|
4
|
1
|
—
|
—
|
1
|
6
|
|||||||||||||||||
Balance at December 31, 2017
|
1,706
|
2,967
|
4,154
|
4,106
|
1,938
|
14,871
|
|||||||||||||||||
Acquisitions and divestitures
|
—
|
—
|
—
|
(3
|
)
|
—
|
(3
|
)
|
|||||||||||||||
Effect of foreign exchange rates and other
|
(2
|
)
|
(2
|
)
|
—
|
—
|
—
|
(4
|
)
|
||||||||||||||
Balance at December 31, 2018
|
$
|
1,704
|
$
|
2,965
|
$
|
4,154
|
$
|
4,103
|
$
|
1,938
|
$
|
14,864
|
(1) |
At December 31, 2018, Forcepoint’s fair value was estimated to exceed its net book value by approximately $1 billion. As discussed in “Note 11: Forcepoint Joint Venture,”
we are required to determine Forcepoint’s fair value on a quarterly basis due to the accounting related to the redeemable noncontrolling interest.
|
(In millions)
|
2018
|
2017
|
|||||
U.S. government contracts (including foreign military sales)
|
$
|
1,121
|
$
|
881
|
|||
Other customers
|
539
|
451
|
|||||
Allowance for doubtful accounts
|
(12
|
)
|
(8
|
)
|
|||
Total receivables, net
|
$
|
1,648
|
$
|
1,324
|
(In millions)
|
2018
|
2017
|
$ Change
|
% Change
|
|||||||||||
Contract assets
|
$
|
5,594
|
$
|
5,247
|
$
|
347
|
6.6
|
%
|
|||||||
Contract liabilities—current
|
(3,309
|
)
|
(2,927
|
)
|
(382
|
)
|
13.1
|
%
|
|||||||
Contract liabilities—noncurrent
|
(150
|
)
|
(127
|
)
|
(23
|
)
|
18.1
|
%
|
|||||||
Net contract assets (liabilities)
|
$
|
2,135
|
$
|
2,193
|
$
|
(58
|
)
|
(2.6
|
)%
|
(In millions)
|
2018
|
2017
|
|||||
U.S. government contracts (including foreign military sales):
|
|||||||
Unbilled
|
$
|
10,651
|
$
|
10,748
|
|||
Progress payments
|
(6,338
|
)
|
(6,637
|
)
|
|||
4,313
|
4,111
|
||||||
Other customers:
|
|||||||
Unbilled
|
1,407
|
1,368
|
|||||
Progress payments
|
(126
|
)
|
(232
|
)
|
|||
1,281
|
1,136
|
||||||
Total contract assets
|
$
|
5,594
|
$
|
5,247
|
(In millions)
|
2018
|
2017
|
|||||
Land
|
$
|
84
|
$
|
85
|
|||
Buildings and improvements
|
2,835
|
2,567
|
|||||
Machinery and equipment
|
4,844
|
4,621
|
|||||
Property, plant and equipment, gross
|
7,763
|
7,273
|
|||||
Accumulated depreciation and amortization
|
(4,923
|
)
|
(4,834
|
)
|
|||
Total
|
$
|
2,840
|
$
|
2,439
|
(In millions)
|
2018
|
2017
|
||||||
Marketable securities held in trust(1)
|
$
|
642
|
$
|
633
|
||||
Computer software, net of accumulated amortization of $1,201 and $1,150 at December 31, 2018 and 2017, respectively
|
261
|
288
|
||||||
Other intangible assets, net of accumulated amortization of $760 and $652 at December 31, 2018 and 2017,
respectively
|
361
|
481
|
||||||
Deferred tax asset(2)
|
331
|
537
|
||||||
Other noncurrent assets, net
|
429
|
285
|
||||||
Total
|
$
|
2,024
|
$
|
2,224
|
(1) |
For further details, refer to “Note 14: Pension and Other Employee Benefits.”
|
(2) |
For further details, refer to “Note 15: Income Taxes.”
|
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
Long-term Debt—Long-term debt consisted of the following at December 31:
(In millions, except percentages) | 2018 | 2017 | ||||||
$500 notes due 2020, 4.40% | $ | 499 | $ | 499 | ||||
$1,000 notes due 2020, 3.125% | 998 | 996 | ||||||
$1,100 notes due 2022, 2.50% | 1,096 | 1,095 | ||||||
$300 notes due 2024, 3.15% | 298 | 297 | ||||||
$382 notes due 2027, 7.20% | 373 | 372 | ||||||
$185 notes due 2028, 7.00% | 185 | 185 | ||||||
$600 notes due 2040, 4.875% | 592 | 592 | ||||||
$425 notes due 2041, 4.70% | 419 | 419 | ||||||
$300 notes due 2044, 4.20% | 295 | 295 | ||||||
Total debt issued and outstanding | $ | 4,755 | $ | 4,750 |
The notes are redeemable by us at any time at redemption prices based on U.S. Treasury rates. In the second quarter of 2017, we exercised our call rights to repurchase, at prices based on fixed spreads to the U.S. Treasury rates, $591 million of our long-term debt due March and December 2018 at a loss of $39 million before tax, $25 million net of tax, which is included in other (income) expense, net.
The carrying value of long-term debt is recorded at amortized cost. The fair value of long-term debt is determined using quoted prices in inactive markets, which falls within Level 2 of the fair value hierarchy. The estimated fair value of long-term debt was the following at December 31:
(In millions) | 2018 | 2017 | ||||||
Fair value of long-term debt | $ | 5,063 | $ | 5,293 | ||||
The adjustments to the principal amounts of long-term debt were as follows at December 31:
(In millions) | 2018 | 2017 | ||||||
Principal | $ | 4,792 | $ | 4,792 | ||||
Unamortized issue discounts | (30 | ) | (34 | ) | ||||
Unamortized interest rate lock costs | (7 | ) | (8 | ) | ||||
Total | $ | 4,755 | $ | 4,750 |
The aggregate amounts of principal payments due on long-term debt for the next five years are:
(In millions) | |||||
2019 | $ | — | |||
2020 | 1,500 | ||||
2021 | — | ||||
2022 | 1,100 | ||||
2023 | — | ||||
Thereafter | 2,192 |
In November 2015, we entered into a $1.25 billion revolving credit facility maturing in November 2020. Under the $1.25 billion credit facility, we can borrow, issue letters of credit and backstop commercial paper. Borrowings under this facility bear interest at various rate options, including LIBOR plus a margin based on our credit ratings. Based on our credit ratings at December 31, 2018, borrowings would generally bear interest at LIBOR plus 80.5 basis points. The credit facility is composed of commitments from 20 separate highly rated lenders, each committing no more than 10% of the facility. As of December 31, 2018 and December 31, 2017 there were no borrowings or letters of credit outstanding under this credit facility. The $300 million of commercial paper outstanding at December 31, 2018 reduced the amount available under our credit facility to $950 million.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
Under the $1.25 billion credit facility we must comply with certain covenants, including a ratio of total debt to total capitalization of no more than 60%. We were in compliance with the credit facility covenants as of December 31, 2018 and December 31, 2017. Our ratio of total debt to total capitalization, as those terms are defined in the credit facility, was 30.6% at December 31, 2018. We are providing this ratio as this metric is used by our lenders to monitor our leverage and is also a threshold that could limit our ability to utilize this facility.
Total cash paid for interest on commercial paper and long-term debt was $194 million, $214 million and $231 million in 2018, 2017 and 2016, respectively.
Note 10: Commitments and Contingencies
Leases—At December 31, 2018, we had commitments under long-term leases requiring annual rentals on a net lease basis as follows:
(In millions) | |||||
2019 | $ | 215 | |||
2020 | 181 | ||||
2021 | 157 | ||||
2022 | 121 | ||||
2023 | 85 | ||||
Thereafter | 200 |
Rent expense was $232 million, $229 million and $239 million in 2018, 2017 and 2016, respectively. In the normal course of business, we lease equipment, office buildings and other facilities under leases that include standard escalation clauses for adjusting rent payments to reflect changes in price indices, as well as renewal options.
Environmental Matters—We are involved in various stages of investigation and cleanup related to remediation of various environmental sites. Our estimate of the liability of total environmental remediation costs includes the use of a discount rate and takes into account that a portion of these costs is eligible for future recovery through the pricing of our products and services to the U.S. government. We regularly assess the probability of recovery of these costs, which requires us to make assumptions about the extent of cost recovery under our contracts and the amount of future contract activity. We consider such recovery probable based on government contracting regulations and our long history of receiving reimbursement for such costs, and accordingly have recorded the estimated future recovery of these costs from the U.S. government within prepaid expenses and other current assets, in our consolidated balance sheets. Our estimates regarding remediation costs to be incurred were as follows at December 31:
(In millions, except percentages) | 2018 | 2017 | ||||||
Total remediation costs—undiscounted | $ | 193 | $ | 206 | ||||
Weighted-average discount rate | 5.1 | % | 5.2 | % | ||||
Total remediation costs—discounted | $ | 128 | $ | 142 | ||||
Recoverable portion | 82 | 92 |
We also lease certain government-owned properties and generally are not liable for remediation of preexisting environmental contamination at these sites. As a result, we generally do not provide for these costs in our consolidated financial statements.
Due to the complexity of environmental laws and regulations, the varying costs and effectiveness of alternative cleanup methods and technologies, the uncertainty of insurance coverage, and the unresolved extent of our responsibility, it is difficult to determine the ultimate outcome of environmental matters. However, we do not expect any additional liability to have a material adverse effect on our financial position, results of operations or liquidity.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
Environmental remediation costs expected to be incurred are:
(In millions) | |||||
2019 | $ | 31 | |||
2020 | 15 | ||||
2021 | 12 | ||||
2022 | 11 | ||||
2023 | 11 | ||||
Thereafter | 113 |
Financing Arrangements and Other—We issue guarantees, and banks and surety companies issue, on our behalf, letters of credit and surety bonds to meet various bid, performance, warranty, retention and advance payment obligations for us or our affiliates. These instruments expire on various dates through 2028. Additional guarantees of project performance for which there is no stated value also remain outstanding. The stated values outstanding consisted of the following at December 31:
(In millions) | 2018 | 2017 | ||||||
Guarantees | $ | 201 | $ | 216 | ||||
Letters of credit | 2,503 | 2,416 | ||||||
Surety bonds | 166 | 166 |
All guarantees at December 31, 2018 and December 31, 2017 related to our joint venture in TRS AMDC2. We provide these guarantees, as well as letters of credit, to TRS AMDC2 and other affiliates to assist these entities in obtaining financing on more favorable terms, making bids on contracts and performing their contractual obligations. While we expect these entities to satisfy their loans and meet their project performance and other contractual obligations, their failure to do so may result in a future obligation to us. We periodically evaluate the risk of TRS AMDC2 and other affiliates failing to meet their obligations described above. At December 31, 2018, we believe the risk that TRS AMDC2 and other affiliates will not be able to meet their obligations is minimal for the foreseeable future based on their current financial condition. All obligations were current at December 31, 2018. At December 31, 2018 and December 31, 2017, we had an estimated liability of $3 million and $2 million, respectively, related to these guarantees.
As discussed in “Note 11: Forcepoint Joint Venture,” under the joint venture agreement between Raytheon Company and Vista Equity Partners, Raytheon may be required to purchase Vista Equity Partners’ interest in Forcepoint.
We have entered into industrial cooperation agreements, sometimes in the form of either offset agreements or ICIP agreements, as a condition to obtaining orders for our products and services from certain customers in foreign countries. At December 31, 2018, the aggregate amount of our offset agreements, both agreed to and anticipated to be agreed to, had an outstanding notional value of approximately $9.7 billion. These agreements are designed to return economic value to the foreign country by requiring us to engage in activities supporting local defense or commercial industries, promoting a balance of trade, developing in-country technology capabilities or addressing other local development priorities. Offset agreements may be satisfied through activities that do not require a direct cash payment, including transferring technology, providing manufacturing, training and other consulting support to in-country projects, and the purchase by third parties (e.g., our vendors) of supplies from in-country vendors. These agreements may also be satisfied through our use of cash for activities such as subcontracting with local partners, purchasing supplies from in-country vendors, providing financial support for in-country projects and making investments in local ventures. Such activities may also vary by country depending upon requirements as dictated by their governments. We typically do not commit to offset agreements until orders for our products or services are definitive. The amounts ultimately applied against our offset agreements are based on negotiations with the customers and typically require cash outlays that represent only a fraction of the notional value in the offset agreements. Offset programs usually extend over several or more years and may provide for penalties in the event we fail to perform in accordance with offset requirements. Historically, we have not been required to pay any penalties of significance.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
As a U.S. government contractor, we are subject to many levels of audit and investigation by the U.S. government relating to our contract performance and compliance with applicable rules and regulations. Agencies that oversee contract performance include: the Defense Contract Audit Agency (DCAA); the Defense Contract Management Agency (DCMA); the Inspectors General of the U.S. Department of Defense (DoD) and other departments and agencies; the Government Accountability Office (GAO); the Department of Justice (DOJ); and Congressional Committees. Other areas of our business operations may also be subject to audit and investigation by these and/or other agencies. From time to time, agencies investigate or conduct audits to determine whether our operations are being conducted in accordance with applicable requirements. Such investigations and audits may be initiated due to a number of reasons, including as a result of a whistleblower complaint. Such investigations and audits could result in administrative, civil or criminal liabilities, including repayments, fines or penalties being imposed upon us, the suspension of government export licenses or the suspension or debarment from future U.S. government contracting. U.S. government investigations often take years to complete and many result in no adverse action against us. Our final allowable incurred costs for each year are also subject to audit and have, from time to time, resulted in disputes between us and the U.S. government, with litigation resulting at the Court of Federal Claims (COFC) or the Armed Services Board of Contract Appeals (ASBCA) or their related courts of appeals. In addition, the DOJ has, from time to time, convened grand juries to investigate possible irregularities by us. We also provide products and services to customers outside of the U.S., and those sales are subject to local government laws, regulations and procurement policies and practices. Our compliance with such local government regulations or any applicable U.S. government regulations (e.g., the Foreign Corrupt Practices Act (FCPA) and International Traffic in Arms Regulations (ITAR)) may also be investigated or audited. Other than as specifically disclosed herein, we do not expect these audits, investigations or disputes to have a material effect on our financial position, results of operations or liquidity, either individually or in the aggregate.
In addition, various other claims and legal proceedings generally incidental to the normal course of business are pending or threatened against, or initiated by, us. We do not expect any of these proceedings to result in any additional liability or gains that would materially affect our financial position, results of operations or liquidity. In connection with certain of our legal matters, we may be entitled to insurance recovery for qualified legal costs or other incurred costs. We do not expect any insurance recovery to have a material impact on the financial exposure that could result from these matters.
Note 11: Forcepoint Joint Venture
Forcepoint is a cybersecurity joint venture company with Vista Equity Partners. The joint venture agreement between Raytheon and Vista Equity Partners provides Vista Equity Partners with certain rights to require Forcepoint to pursue an initial public offering at any time after four years and three months following the closing date of May 29, 2015, or pursue a sale of the company at any time after five years following the closing date. In either of these events, Raytheon has the option to purchase all, but not less than all, of Vista Equity Partners’ interest in Forcepoint for cash at a price equal to fair value as determined under the joint venture agreement. Additionally, Vista Equity Partners has the ability to liquidate its ownership through a put option, which became exercisable on May 29, 2017. The put option allows Vista Equity Partners to require Raytheon to purchase all, but not less than all, of Vista Equity Partners’ interest in Forcepoint for cash at a price equal to fair value as determined under the joint venture agreement. Lastly, Raytheon has the option, which became exercisable on May 29, 2018, to purchase all, but not less than all, of Vista Equity Partners’ interest in Forcepoint at a price equal to fair value as determined under the joint venture agreement. The joint venture agreement provides for the process under which the parties would determine the fair value of the interest and could result in a payment by Raytheon shortly after the exercise of Vista Equity Partners’ put option or Raytheon’s purchase option; however, the ultimate timing will depend on the actions of the parties and other factors. The estimate of fair value for purposes of presenting the redeemable noncontrolling interest in our consolidated balance sheets could differ from the parties’ determination of fair value for the interest under the joint venture agreement.
Vista Equity Partners’ adjusted equity interest in the Forcepoint joint venture was 19.5% at December 31, 2018. Vista Equity Partners’ interest in Forcepoint is presented as redeemable noncontrolling interest, outside of stockholders’ equity, in our consolidated balance sheets. The redeemable noncontrolling interest is recognized at the greater of the estimated redemption value as of the balance sheet date, which was $411 million at December 31, 2018, or the carrying value, which was $281 million at December 31, 2018.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
A rollforward of redeemable noncontrolling interest was as follows:
(In millions) | 2018 | 2017 | ||||||
Beginning balance | $ | 512 | $ | 449 | ||||
Net income (loss) | (27 | ) | (23 | ) | ||||
Other comprehensive income (loss), net of tax(1) | (1 | ) | — | |||||
Contribution from noncontrolling interest | — | 8 | ||||||
Adjustment of noncontrolling interest to redemption value | (73 | ) | 78 | |||||
Ending balance | $ | 411 | $ | 512 |
(1) | Other comprehensive income (loss), net of tax, was income of less than $1 million in 2017. |
Note 12: Stockholders’ Equity
The changes in shares of our common stock outstanding were as follows:
(In millions) | 2018 | 2017 | 2016 | |||||||||
Beginning balance | 288.4 | 292.8 | 299.0 | |||||||||
Stock plans activity | 0.9 | 1.1 | 1.5 | |||||||||
Share repurchases | (7.2 | ) | (5.5 | ) | (7.7 | ) | ||||||
Ending balance | 282.1 | 288.4 | 292.8 |
From time to time, our Board of Directors authorizes the repurchase of shares of our common stock. In November 2015, our Board authorized the repurchase of up to $2.0 billion of our outstanding common stock. In November 2017, our Board also authorized the repurchase of up to $2.0 billion of our outstanding common stock. At December 31, 2018, we had approximately $1.5 billion available under the 2017 repurchase program. Share repurchases will take place from time to time at management’s discretion depending on market conditions.
Share repurchases also include shares surrendered by employees to satisfy tax withholding obligations in connection with restricted stock, RSUs and LTPP awards issued to employees.
Due to the volume of repurchases made under our share repurchase program, additional paid-in capital was reduced to zero in both 2018 and 2017, with the remainder of the excess purchase price over par value of $1,250 million and $724 million recorded as a reduction to retained earnings in 2018 and 2017, respectively.
Our share repurchases were as follows:
2018 | 2017 | 2016 | ||||||||||||||||||||||
(In millions) | $ | Shares | $ | Shares | $ | Shares | ||||||||||||||||||
Shares repurchased under our share repurchase programs | $ | 1,325 | 6.7 | $ | 800 | 4.9 | $ | 900 | 6.9 | |||||||||||||||
Shares repurchased to satisfy tax withholding obligations | 93 | 0.5 | 85 | 0.6 | 96 | 0.8 | ||||||||||||||||||
Total share repurchases | $ | 1,418 | 7.2 | $ | 885 | 5.5 | $ | 996 | 7.7 |
In March 2018, our Board of Directors authorized an 8.8% increase to our annual dividend payout rate from $3.19 to $3.47 per share. Our Board of Directors declared dividends of $3.47, $3.19 and $2.93 per share in 2018, 2017 and 2016, respectively. Dividends are subject to quarterly approval by our Board of Directors.
As further discussed in “Note 4: Thales-Raytheon Systems Co. Ltd. (TRS) Joint Venture,” in 2016, we recorded our acquisition of Thales S.A.’s noncontrolling interest in RCCS LLC at fair value, which resulted in a reduction to retained earnings of $167 million before tax, $197 million after tax. The $30 million of deferred tax is due to the change in outside basis difference in RCCS LLC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
Note 13: Stock-based Compensation Plans
The Raytheon 2010 Stock Plan provides for stock-based awards to be issued as stock options, stock appreciation rights, restricted stock, RSUs or stock grants, including awards based on performance criteria. The plan authorizes the issuance of 7.5 million shares in addition to shares available under certain prior plans of the Company to fulfill the stock-based awards. The total maximum number of shares originally authorized for issuance under the 2010 Stock Plan and those certain prior plans is 41.8 million. The 2010 Stock Plan provides that awards to our employees, officers and consultants are generally made by the Management Development and Compensation Committee (MDCC) of our Board of Directors and are compensatory in nature, while awards to our non-employee directors are made by the Board’s Governance and Nominating Committee. Shares issued to fulfill the stock-based awards will be funded through the issuance of shares under the 2010 Stock Plan. At December 31, 2018, there were 6.0 million shares available for new awards and 3.1 million shares outstanding.
Stock-based compensation expense and the associated tax benefit recognized were as follows:
(In millions) | 2018 | 2017 | 2016 | |||||||||
Stock-based compensation expense | ||||||||||||
Restricted stock expense
|
$ | 98 | $ | 94 | $ | 96 | ||||||
RSU expense
|
32 | 28 | 26 | |||||||||
LTPP expense
|
36 | 38 | 29 | |||||||||
Total stock-based compensation expense | $ | 166 | $ | 160 | $ | 151 | ||||||
Stock-based tax benefit recognized | 29 | 30 | 46 |
At December 31, 2018, there was $179 million of compensation expense related to nonvested awards not yet recognized which is expected to be recognized over a weighted-average period of 1.5 years.
Restricted Stock and Restricted Stock Units
Shares of restricted stock vest over a specified period of time as determined by the MDCC, generally four years for employee awards and one year for non-employee directors. Recipients of restricted stock are entitled to full dividend and voting rights beginning on the date of grant. Non-vested shares of restricted stock are subject to forfeiture under certain circumstances and restricted as to disposition until vested. At the date of grant, each share of restricted stock is credited to common stock at par value. The fair value of restricted stock is calculated under the intrinsic value method at the date of grant and is charged to income as compensation expense generally over the vesting period with a corresponding credit to additional paid-in capital.
RSUs also vest over a specified period of time as determined by the MDCC, are compensatory in nature and are primarily awarded to retirement eligible employees. Retirement eligible recipients of RSUs are entitled to full dividend rights beginning on the date of grant. In addition, RSUs granted to retirement eligible employees continue to vest, but do not accelerate, on the scheduled vesting dates into retirement subject to the recipient’s compliance with certain post-employment covenants. Since recipients of RSUs with continued vesting provisions have satisfied the service requirement of the award at the date of grant, the Company recognizes all of the stock-based compensation expense associated with the RSUs awarded to retirement eligible employees in the period the award is granted. The expense is based on the fair value of the RSUs, calculated under the intrinsic value method at the date of grant.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
Restricted stock and RSU activity was as follows:
Shares/units
(in thousands) |
Weighted-
average grant date fair value per share |
||||||||
Outstanding at December 31, 2015 | 3,740 | $ | 87.57 | ||||||
Granted
|
1,128 | 124.08 | |||||||
Vested
|
(1,407 | ) | 71.09 | ||||||
Forfeited
|
(167 | ) | 98.61 | ||||||
Outstanding at December 31, 2016 | 3,294 | 106.56 | |||||||
Granted
|
1,025 | 152.93 | |||||||
Vested
|
(1,194 | ) | 91.77 | ||||||
Forfeited
|
(229 | ) | 120.33 | ||||||
Outstanding at December 31, 2017 | 2,896 | 127.98 | |||||||
Granted
|
774 | 212.96 | |||||||
Vested
|
(977 | ) | 112.54 | ||||||
Forfeited
|
(215 | ) | 150.67 | ||||||
Outstanding at December 31, 2018 | 2,478 | $ | 158.66 |
The total fair value of restricted stock and RSUs vested and the related tax benefit realized were as follows:
(In millions) | 2018 | 2017 | 2016 | |||||||||
Fair value of restricted stock and RSUs vested | $ | 206 | $ | 193 | $ | 183 | ||||||
Tax benefit realized related to vested restricted stock/RSUs(1) | 39 | 63 | 64 |
(1) | Includes $18 million, $29 million and $32 million of excess tax benefits realized in 2018, 2017 and 2016, respectively. |
Long-term Performance Plan
In 2004, we established the LTPP, which provides for restricted stock unit awards granted from our stock plans to our senior leadership. Recipients of LTPP awards have no voting rights and receive dividend equivalent units. The vesting of LTPP awards and related dividend equivalent units is based upon the achievement of specific pre-established levels of performance at the end of a three-year performance cycle. In the event of a retirement, vesting for LTPP awards will not accelerate and instead will vest in accordance with the original vesting conditions on a pro-rated basis.
The performance goals for the three outstanding performance cycles at December 31, 2018 are independent of each other and based on three metrics, as defined in the LTPP award agreements: return on invested capital (ROIC), weighted at 50%; total shareholder return (TSR) relative to a peer group, weighted at 25%; and cumulative free cash flow from continuing operations (CFCF), weighted at 25%. The ultimate award, which is determined at the end of the three-year cycle, can range from zero to 200% of the target award and includes dividend equivalents, which are not included in the aggregate target award numbers.
Compensation expense for the LTPP awards is recognized on a straight-line basis from the grant date through the end of the performance period based upon the value determined under the intrinsic value method for the CFCF and ROIC portions of the LTPP award and the Monte Carlo simulation method for the TSR portion of the LTPP award. Compensation expense for the CFCF and ROIC portions of the awards will be adjusted based upon the expected achievement of those performance goals.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
The assumptions used in the Monte Carlo model for the TSR portion of the LTPP awards granted during each year were as follows:
2018 | 2017 | 2016 | ||||||||||
Expected stock price volatility | 16.87 | % | 18.74 | % | 18.60 | % | ||||||
Peer group stock price volatility | 18.41 | % | 20.01 | % | 20.06 | % | ||||||
Correlations of returns | 52.49 | % | 56.55 | % | 58.05 | % | ||||||
Risk free interest rate | 2.21 | % | 1.53 | % | 1.08 | % |
LTPP award activity was as follows(1):
Units
(in thousands) |
Weighted-
average grant date fair value per share |
|||||||
Outstanding at December 31, 2015 | 915 | $ | 80.83 | |||||
Granted
|
167 | 123.31 | ||||||
Increase due to expected performance
|
205 | 89.62 | ||||||
Vested
|
(590 | ) | 61.38 | |||||
Forfeited
|
(32 | ) | 105.52 | |||||
Outstanding at December 31, 2016 | 665 | 110.32 | ||||||
Granted
|
142 | 152.29 | ||||||
Increase due to expected performance
|
193 | 125.14 | ||||||
Vested
|
(273 | ) | 97.59 | |||||
Forfeited
|
(4 | ) | 137.57 | |||||
Outstanding at December 31, 2017 | 723 | 127.16 | ||||||
Granted
|
117 | 205.76 | ||||||
Increase due to expected performance
|
71 | 135.27 | ||||||
Vested
|
(303 | ) | 112.15 | |||||
Forfeited
|
(24 | ) | 164.58 | |||||
Outstanding at December 31, 2018 | 584 | $ | 150.15 |
(1) | This table excludes dividend equivalent units outstanding of 33 thousand at December 31, 2018 and 28 thousand at both December 31, 2017 and December 31, 2016, based on expected performance at each reporting date. |
The total fair value of LTPP awards vested and the related tax benefit realized were as follows:
(In millions) | 2018 | 2017 | 2016 | |||||||||
Fair value of LTPP awards vested | $ | 67 | $ | 44 | $ | 77 | ||||||
Tax benefit realized related to vested LTPP awards(1) | 24 | 15 | 27 |
(1) | Includes $13 million, $7 million and $15 million of excess tax benefits realized in 2018, 2017 and 2016, respectively. |
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
Forcepoint Plans
In 2015, Forcepoint established long-term incentive plans that provide for awards of unit appreciation rights and profits interests in the joint venture to Forcepoint management and key employees. Awards are approved by the Board of Forcepoint. These awards vest over a specified period of time and settlement is subject to a liquidity event defined as either a change in control or an initial public offering of the joint venture. In 2018, Forcepoint issued 8 thousand unit appreciation rights, 3 thousand were forfeited, and had 21 thousand outstanding at December 31, 2018. Also in 2018, Forcepoint issued 29 thousand profits interests, 15 thousand were forfeited, and had 116 thousand outstanding at December 31, 2018. At December 31, 2018, there were 174 thousand and 35 thousand combined unit appreciation rights and/or profits interests authorized and available for issuance, respectively, under these plans. The fair value of the awards is determined using the Black-Scholes valuation model and compensation expense is recognized over the requisite service period when achievement of the liquidity event is considered probable. In certain limited circumstances other vesting conditions may apply and the impact attributable to these vesting conditions was income of $1 million in 2018 and expense of $13 million and $10 million in 2017 and 2016, respectively.
The weighted-average assumptions used in the Black-Scholes model and the weighted-average grant date fair value for the Forcepoint awards granted were as follows:
2018 | 2017 | 2016 | ||||||||||
Unit Price | $ | 1,508.01 | $ | 1,101.31 | $ | 935.28 | ||||||
Expected life (in years) | 3.01 | 2.29 | 4.24 | |||||||||
Expected unit price volatility | 43.66 | % | 49.51 | % | 54.65 | % | ||||||
Risk free interest rate | 2.69 | % | 1.46 | % | 1.12 | % | ||||||
Dividend yield | — | % | — | % | — | % | ||||||
Grant date fair value | $ | 486.94 | $ | 339.72 | $ | 402.64 |
Note 14: Pension and Other Employee Benefits
We have pension plans covering the majority of our employees hired prior to January 1, 2007, including certain employees in foreign countries (Pension Benefits). Our primary pension obligations relate to our domestic Internal Revenue Service (IRS) qualified pension plans. In addition, we provide certain health care and life insurance benefits to retired employees and to eligible employees upon retirement through other postretirement benefit (PRB) plans.
The fair value of plan assets for our domestic and foreign Pension Benefits plans was as follows:
(In millions) | 2018 | 2017 | ||||||
Domestic Pension Benefits plan | $ | 18,488 | $ | 20,075 | ||||
Foreign Pension Benefits plan | 833 | 927 |
We maintain a defined contribution plan that includes a 401(k) plan. Covered employees hired or rehired on or after January 1, 2007 are eligible for a Company contribution based on age and service, instead of participating in our pension plans. These and other covered employees are eligible to contribute up to a specific percentage of their pay to the 401(k) plan, subject to IRS compensation and contribution limits. We match the employee contributions. The match is generally 3% or 4% of the employee’s pay and is invested in the same way as the employee contributions. Total expense for our contributions was $326 million, $303 million and $286 million in 2018, 2017 and 2016, respectively.
At December 31, 2018 and December 31, 2017, there was $17.0 billion and $18.4 billion invested in our defined contribution plan, respectively. At December 31, 2018 and December 31, 2017, $1.6 billion and $2.1 billion of these amounts were invested in our stock fund, respectively.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
We also sponsor nonqualified defined benefit and defined contribution plans to provide benefits in excess of qualified plan limits. We have set aside certain assets in a separate trust, which we expect to be used to pay for trust obligations. The fair value of marketable securities held in trust, which are considered Level 1 assets under the fair value hierarchy, consisted of the following at December 31:
(In millions) | 2018 | 2017 | ||||||
Marketable securities held in trust | $ | 642 | $ | 633 |
Included in marketable securities held in trust in the table above was $420 million and $410 million at December 31, 2018 and December 31, 2017, respectively, related to the nonqualified defined contribution plans. The liabilities related to the nonqualified defined contribution plans were $431 million and $422 million at December 31, 2018 and December 31, 2017, respectively.
We also maintain additional contractual pension benefits agreements for certain executive officers. The liability associated with such agreements was $36 million and $38 million at December 31, 2018 and December 31, 2017, respectively.
Contributions and Benefit Payments
We may make both required and discretionary contributions to our pension plans. Required contributions are primarily determined in accordance with the Pension Protection Act of 2006 (PPA), which amended the Employee Retirement Income Security Act of 1974 (ERISA) rules, and are affected by the actual return on plan assets (ROA) and plan funded status. The funding requirements under the PPA require us to fully fund our pension plans over a rolling seven-year period as determined annually based upon the funded status at the beginning of the year.
Due to the low interest rate environment, Congress provided for temporary pension funding relief through a provision in the Surface Transportation Extension Act of 2012 (STE Act). The provision was extended through 2020 by the Highway and Transportation Funding Act of 2014 (HATFA) and the Bipartisan Budget Act (BBA) of 2015. The provision adjusts the 24-month average high quality corporate bond rates used to determine the PPA funded status so that they are within a floor and cap, or “corridor,” based on the 25-year average of corporate bond rates. Beginning after 2020, the provision will be gradually phased out.
We made the following contributions to our pension and PRB plans during the years ended December 31:
(In millions) | 2018 | 2017 | 2016 | |||||||||
Required pension contributions | $ | 889 | $ | 615 | $ | 145 | ||||||
Discretionary pension contributions | 1,250 | 1,000 | 500 | |||||||||
PRB contributions | 22 | 27 | 25 | |||||||||
Total | $ | 2,161 | $ | 1,642 | $ | 670 |
We periodically evaluate whether to make additional discretionary contributions. We made a $1.25 billion discretionary pension contribution in third quarter 2018 and have elected to apply approximately $1 billion to partially offset required contributions in 2019 and 2020, roughly split evenly between the two years. We expect to make required contributions of approximately $356 million and $30 million to our pension and PRB plans, respectively, in 2019.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
The table below reflects the total Pension Benefits expected to be paid from the plans or from our assets, including both our share of the benefit cost and the participants’ share of the cost, which is funded by participant contributions. PRB benefits expected to be paid reflect our portion only.
(In millions) |
Pension
Benefits |
PRB | |||||||
2019 | $ | 2,008 | $ | 61 | |||||
2020 | 1,878 | 60 | |||||||
2021 | 1,818 | 58 | |||||||
2022 | 1,744 | 55 | |||||||
2023 | 1,599 | 53 | |||||||
Thereafter (next 5 years) | 7,612 | 231 |
Defined Benefit Retirement Plan Summary Financial Information
The tables below outline the components of net periodic benefit expense (income) of our domestic and foreign Pension Benefits and PRB plans.
Pension Benefits | ||||||||||||
Components of Net Periodic Pension Expense (Income) (in millions) | 2018 | 2017 | 2016 | |||||||||
Operating expense | ||||||||||||
Service cost | $ | 504 | $ | 473 | $ | 482 | ||||||
Non-operating expense | ||||||||||||
Interest cost | 1,004 | 1,088 | 1,089 | |||||||||
Expected return on plan assets | (1,435 | ) | (1,377 | ) | (1,505 | ) | ||||||
Amortization of prior service cost | 6 | 5 | 5 | |||||||||
Amortization of net actuarial loss | 1,351 | 1,177 | 999 | |||||||||
Loss recognized due to settlements | 286 | 1 | 3 | |||||||||
Total pension non-service expense | 1,212 | 894 | 591 | |||||||||
Net periodic pension expense (income) | $ | 1,716 | $ | 1,367 | $ | 1,073 |
Net periodic pension expense (income) includes income from foreign Pension Benefits plans of $8 million in 2018, expense of $2 million in 2017 and income of $4 million in 2016.
In July 2018, certain Raytheon-sponsored pension plans purchased a group annuity contract from an insurance company to transfer $923 million of our outstanding pension benefit obligations related to certain U.S. retirees and beneficiaries of our previously discontinued operations. As a result of the transaction, the insurance company is now required to pay and administer the retirement benefits owed to the approximately 13,000 U.S. retirees and beneficiaries, with no change to their monthly retirement benefit payment amounts. In connection with this transaction, in the third quarter of 2018 we recognized a non-cash pension settlement charge of $288 million before tax, $228 million net of tax, in non-operating (income) expense, net, primarily related to the accelerated recognition of actuarial losses included in AOCL for those plans.
PRB | ||||||||||||
Components of Net Periodic PRB Expense (Income) (in millions) | 2018 | 2017 | 2016 | |||||||||
Operating expense | ||||||||||||
Service cost
|
$ | 5 | $ | 6 | $ | 6 | ||||||
Non-operating expense | ||||||||||||
Interest cost
|
27 | 30 | 31 | |||||||||
Expected return on plan assets
|
(21 | ) | (21 | ) | (25 | ) | ||||||
Amortization of prior service cost
|
— | (1 | ) | (1 | ) | |||||||
Amortization of net actuarial loss
|
11 | 10 | 3 | |||||||||
Loss recognized due to settlements
|
1 | 1 | 2 | |||||||||
Total PRB non-service expense
|
18 | 19 | 10 | |||||||||
Net periodic PRB expense (income) | $ | 23 | $ | 25 | $ | 16 |
Pension Benefits | PRB | |||||||||||||||
Funded Status – Amounts Recognized on our Balance Sheets (in millions) December 31: |
2018 | 2017 | 2018 | 2017 | ||||||||||||
Noncurrent assets | $ | 126 | $ | 112 | $ | — | $ | — | ||||||||
Current liabilities | (150 | ) | (164 | ) | (18 | ) | (19 | ) | ||||||||
Noncurrent liabilities | (6,111 | ) | (7,515 | ) | (354 | ) | (368 | ) | ||||||||
Net amount recognized on our balance sheets | $ | (6,135 | ) | $ | (7,567 | ) | $ | (372 | ) | $ | (387 | ) |
Pension Benefits | PRB | |||||||||||||||
Reconciliation of Amounts Recognized on our Balance Sheets (in millions) December 31: |
2018 | 2017 | 2018 | 2017 | ||||||||||||
Accumulated other comprehensive loss: | ||||||||||||||||
Prior service (cost) credit | $ | (27 | ) | $ | (22 | ) | $ | — | $ | — | ||||||
Net loss | (10,590 | ) | (11,607 | ) | (121 | ) | (137 | ) | ||||||||
Accumulated other comprehensive loss | (10,617 | ) | (11,629 | ) | (121 | ) | (137 | ) | ||||||||
Accumulated contributions in excess (below) net periodic benefit or cost | 4,482 | 4,062 | (251 | ) | (250 | ) | ||||||||||
Net amount recognized on our balance sheets | $ | (6,135 | ) | $ | (7,567 | ) | $ | (372 | ) | $ | (387 | ) |
|
Pension Benefits | PRB | ||||||||||||||
Sources of Change in Accumulated Other Comprehensive Loss (in millions) |
2018 | 2017 | 2018 | 2017 | ||||||||||||
Prior service (cost) credit arising during period
|
$ | (10 | ) | $ | (15 | ) | $ | — | $ | — | ||||||
Amortization of prior service cost (credit) included in net income
|
6 | 5 | — | (1 | ) | |||||||||||
Net change in prior service (cost) credit not recognized in net income during the period
|
(4 | ) | (10 | ) | — | (1 | ) | |||||||||
Actuarial gain (loss) arising during period
|
(630 | ) | (1,796 | ) | 4 | (20 | ) | |||||||||
Amortization of net actuarial (gain) loss
|
1,351 | 1,177 | 11 | 10 | ||||||||||||
Loss recognized due to settlements
|
286 | 2 | 1 | 1 | ||||||||||||
Net change in actuarial gain (loss) not included in net income during the period
|
1,007 | (617 | ) | 16 | (9 | ) | ||||||||||
Effect of exchange rates
|
9 | (14 | ) | — | — | |||||||||||
Total change in accumulated other comprehensive loss during period
|
$ | 1,012 | $ | (641 | ) | $ | 16 | $ | (10 | ) |
The amounts in AOCL at December 31, 2018 expected to be recognized as components of net periodic pension or PRB expense in 2019 are as follows:
(In millions) | Pension Benefits | PRB | ||||||
Amortization of net actuarial gain (loss) | $ | (1,092 | ) | $ | (10 | ) | ||
Amortization of prior service (cost) credit | (5 | ) | — | |||||
Total | $ | (1,097 | ) | $ | (10 | ) |
The projected benefit obligation (PBO) represents the present value of Pension Benefits earned through the end of the year, with an allowance for future salary increases. The accumulated benefit obligation (ABO) is similar to the PBO, but does not provide for future salary increases. The PBO, ABO and asset values for our domestic qualified pension plans were as follows:
(In millions) | 2018 | 2017 | ||||||
PBO for domestic qualified pension plans | $ | 23,359 | $ | 26,150 | ||||
ABO for domestic qualified pension plans | 21,595 | 24,122 | ||||||
Asset values for domestic qualified pension plans | 18,488 | 20,075 |
The PBO and fair value of plans assets for Pension Benefits plans with PBOs in excess of plan assets were $24,561 million and $18,300 million, respectively, at December 31, 2018 and $27,084 million and $19,405 million, respectively, at December 31, 2017.
The ABO and fair value of plan assets for Pension Benefits plans with ABOs in excess of plan assets were $22,554 million and $18,300 million, respectively, at December 31, 2018 and $24,795 million and $19,405 million, respectively, at December 31, 2017. The ABO for all Pension Benefits plans was $23,447 million and $26,276 million at December 31, 2018 and December 31, 2017, respectively.
The tables below provide a reconciliation of benefit obligations, plan assets and related actuarial assumptions of our domestic and foreign Pension Benefits and PRB plans.
Pension Benefits | PRB | |||||||||||||||
Change in Projected Benefit Obligation (in millions) | 2018 | 2017 | 2018 | 2017 | ||||||||||||
PBO at beginning of year | $ | 28,569 | $ | 25,787 | $ | 745 | $ | 737 | ||||||||
Service cost | 504 | 473 | 5 | 6 | ||||||||||||
Interest cost | 1,004 | 1,088 | 27 | 30 | ||||||||||||
Plan participants’ contributions | 6 | 8 | 49 | 35 | ||||||||||||
Amendments | 10 | 15 | — | — | ||||||||||||
Plan settlements | (474 | ) | (5 | ) | (10 | ) | (9 | ) | ||||||||
Actuarial loss (gain) | (1,580 | ) | 3,085 | (39 | ) | 41 | ||||||||||
Foreign exchange loss (gain) | (56 | ) | 78 | — | — | |||||||||||
Benefits paid | (2,527 | ) | (1,960 | ) | (105 | ) | (95 | ) | ||||||||
PBO at end of year | $ | 25,456 | $ | 28,569 | $ | 672 | $ | 745 |
The PBO for our domestic and foreign Pension Benefits plans was $24,656 million and $800 million, respectively, at December 31, 2018 and $27,661 million and $908 million, respectively, at December 31, 2017.
Pension Benefits | PRB | |||||||||||||||
Change in Plan Assets (in millions) | 2018 | 2017 | 2018 | 2017 | ||||||||||||
Fair value of plan assets at beginning of year | $ | 21,002 | $ | 18,605 | $ | 358 | $ | 360 | ||||||||
Actual return (loss) on plan assets | (775 | ) | 2,666 | (14 | ) | 40 | ||||||||||
Company contributions | 2,139 | 1,615 | 22 | 27 | ||||||||||||
Plan participants’ contributions | 6 | 8 | 49 | 35 | ||||||||||||
Plan settlements | (474 | ) | (4 | ) | (10 | ) | (9 | ) | ||||||||
Foreign exchange gain (loss) | (50 | ) | 72 | — | — | |||||||||||
Benefits paid | (2,527 | ) | (1,960 | ) | (105 | ) | (95 | ) | ||||||||
Fair value of plan assets at end of year | $ | 19,321 | $ | 21,002 | $ | 300 | $ | 358 |
Retirement Plan Assumptions
The tables below outline the actuarial assumptions of our domestic and foreign Pension Benefits and PRB plans.
Pension Benefits | ||||||||||||
Weighted-Average Net Periodic Benefit Cost Assumptions | 2018 | 2017 | 2016 | |||||||||
Discount rate | 3.68 | % | 4.31 | % | 4.45 | % | ||||||
Expected long-term rate of return on plan assets | 7.38 | % | 7.39 | % | 7.91 | % | ||||||
Rate of compensation increase | ||||||||||||
Range
|
2%–7 | % | 2%–7 | % | 2%–7 | % | ||||||
Average
|
4.43 | % | 4.43 | % | 4.42 | % |
PRB | ||||||||||||
Weighted-Average Net Periodic Benefit Cost Assumptions | 2018 | 2017 | 2016 | |||||||||
Discount rate | 3.72 | % | 4.28 | % | 4.42 | % | ||||||
Expected long-term rate of return on plan assets | 6.25 | % | 6.25 | % | 6.99 | % | ||||||
Rate of compensation increase | ||||||||||||
Range
|
2%–7 | % | 2%–7 | % | 2%–7 | % | ||||||
Average
|
4.50 | % | 4.50 | % | 4.50 | % | ||||||
Health care trend rate* | 4.00 | % | 4.00 | % | 4.00 | % |
* Currently at the ultimate trend rate.
Pension Benefits | PRB | |||||||||||||||
Weighted-Average Year-End Benefit Obligation Assumptions | 2018 | 2017 | 2018 | 2017 | ||||||||||||
Discount rate | 4.28 | % | 3.68 | % | 4.31 | % | 3.72 | % | ||||||||
Rate of compensation increase | ||||||||||||||||
Range
|
2%–7 | % | 2%–7 | % | 2%–7 | % | 2%–7 | % | ||||||||
Average
|
4.40 | % | 4.40 | % | 4.50 | % | 4.50 | % | ||||||||
Health care trend rate* | 4.00 | % | 4.00 | % |
* Currently at the ultimate trend rate.
Our long-term return on plan assets (ROA) and discount rate assumptions are the key variables in determining the net periodic benefit cost and the pension benefit obligation of our pension plans under U.S. GAAP. Our long-term ROA assumption only impacts the retirement benefits non-service expense. The discount rate assumption impacts the service cost component of FAS expense and retirement benefits non-service expense, while also impacting the pension benefit obligation.
The discount rate represents the interest rate that should be used to determine the present value of future cash flows currently expected to be required to settle our pension and PRB obligations. The discount rate assumption is determined by using a theoretical bond portfolio model consisting of bonds rated AA or better by Moody’s Investors Service for which the timing and amount of cash flows approximate the estimated benefit payments for each of our pension plans. The weighted-average year-end benefit obligation discount rate for our domestic Pension Benefits plans was 4.33% and 3.72% at December 31, 2018 and December 31, 2017, respectively. Our foreign Pension Benefits plan assumptions have been included in the Pension Benefits assumptions in the table above.
The long-term ROA represents the average rate of earnings expected over the long term on the assets invested to provide for anticipated future benefit payment obligations. The long-term ROA used to calculate net periodic pension cost is set annually at the beginning of each year. Given the long-term nature of the ROA assumption, which we believe should not be solely reactive to short-term market conditions that may not persist, we expect the long-term ROA to remain unchanged unless there are significant changes in our investment strategy, the underlying economic assumptions or other major factors.
To establish our long-term ROA assumption we employ a “building block” approach. Under this building block method, the overall expected investment return equals the weighted-average of the individual expected return for each asset class based on the target asset allocation and the long-term capital market assumptions. The expected return for each asset class is composed of inflation plus a risk-free rate of return, plus an expected risk premium for that asset class. The resulting return is then adjusted for administrative, investment management and trading expenses as well as recognition of excess returns, also known as alpha, for active management. We then annually consider whether it is appropriate to change our long-term ROA assumption by reviewing the existing assumption against a statistically determined reasonable range of outcomes. The building block approach and the reasonable range of outcomes are based upon our asset allocation assumptions and long-term capital market assumptions. Such assumptions incorporate the economic outlook for various asset classes over short- and long-term periods and also take into consideration other factors, including historical market performance, inflation and interest rates.
Actuarial Standard of Practice No. 27, Selection of Economic Assumptions for Measuring Pension Obligations (ASOP 27) requires the selection of a reasonable long-term ROA assumption that considers multiple criteria including the purposes of measurement, the actuary’s professional judgment, historical and current economic data and estimates of future experience and has no significant bias. We evaluate our long-term ROA assumption against a reasonable range of possible outcomes which we define as between the 35th to 65th percentile likelihood of achieving a long-term return over future years. We believe that validating our ROA assumption within this reasonable range ensures an unbiased result while also ensuring that the ROA assumption is not solely reactive to short-term market conditions that may not persist, and is consistent with external actuarial practices.
The reasonable range of long-term returns that was used to validate the long-term ROA assumption for the calculation of the net periodic benefit cost for 2018, 2017 and 2016 is shown below.
Percentile | 2018 | 2017 | 2016 | |||||||||
35th | 5.49 | % | 5.82 | % | 6.09 | % | ||||||
65th | 7.57 | % | 7.96 | % | 8.16 | % |
2016 ROA Assumption—The long-term domestic ROA of 8.0% fell between the 60th and 65th percentiles of the applicable reasonable range for 2016. The 50th percentile of this reasonable range was 7.12%.
2017 ROA Assumption—At year end 2016, we determined that the 8.0% long-term ROA assumption no longer fell within the range of reasonable outcomes, driven primarily by the current outlook on economic assumptions used to develop the reasonable range. As a result, we employed the building block approach described above to develop our 2017 long-term ROA assumption. The building block approach resulted in a long-term ROA assumption of 7.5% for 2017. To validate this assumption, we compared the result against the reasonable range of outcomes and confirmed that the 7.5% fell between the 55th and 60th percentile of the reasonable range for 2017 with the 50th percentile at 6.89%.
Based upon our application of the building block approach and our review of the resulting assumption against the 35th to 65th percentile reasonable range and an analysis of our historical results, we established a 2017 long-term ROA domestic assumption of 7.5% for purposes of determining the net periodic benefit cost for 2017 and determined that the assumption is reasonable and consistent with the provisions of ASOP 27.
2018 ROA Assumption—The long-term domestic ROA of 7.5% fell between the 60th and 65th percentiles of the applicable reasonable range for 2018. The 50th percentile of this reasonable range was 6.74%.
Our domestic pension plans’ actual rates of return were approximately (4)%, 15% and 6% for 2018, 2017 and 2016, respectively. The difference between the actual rate of return and our long-term ROA assumption is included in deferred gains and losses.
The long-term ROA assumptions for our foreign Pension Benefits plans are based on the asset allocations and the economic environment prevailing in the locations where the Pension Benefits plans reside. Foreign pension assets do not make up a significant portion of the total assets for all of our Pension Benefits plans.
For purposes of determining pension expense under U.S. GAAP, a “corridor” approach may be elected and applied in the recognition of asset and liability gains or losses which limits expense recognition to the net outstanding gains and losses in excess of the greater of 10% of the projected benefit obligation (PBO) or the calculated “market-related value” of assets. We do not use a “corridor” approach in the calculation of FAS pension expense.
The effect of a 1% increase or decrease in the assumed health care trend rate for each future year for the aggregate of service cost and interest cost is less than $1 million and for the accumulated postretirement benefit obligation is a $4 million increase or decrease.
Plan Assets
Substantially all our domestic Pension Benefits Plan (Plan) assets, which consist of investments in cash and cash equivalents, U.S. and international equities, real assets, private equity funds, private real estate funds, fixed income and other investments such as absolute return funds, insurance contracts and derivatives, are held in a master trust, which was established for the investment of assets of our Company-sponsored retirement plans. The assets of the master trust are overseen by our Investment Committee comprised of members of senior management drawn from appropriate diversified levels of the executive management team.
The Investment Committee is responsible for setting the policy that provides the framework for management of the Plan assets. In accordance with its responsibilities and charter, the Investment Committee meets on a regular basis to review the performance of the Plan assets and compliance with the investment policy. The policy sets forth an investment structure for managing Plan assets, including setting the asset allocation ranges, which are expected to provide an appropriate level of overall diversification and total investment return over the long term while maintaining sufficient liquidity to pay the benefits of the Plan. In developing the asset allocation ranges, third-party asset allocation and liability studies are periodically performed that consider the current and expected positions of the Plan assets and funded status. Based on these studies and other appropriate information, the Investment Committee establishes asset allocation ranges taking into account acceptable risk targets and associated returns.
The investment policy asset allocation ranges for the Plan, as set by the Investment Committee, for the year ended December 31, 2018 were as follows:
Asset Category | ||||
Global equity (combined U.S. and international equity) | 30%-60% | |||
U.S. equities
|
20%-35% | |||
International equities
|
10%-25% | |||
Fixed income | 20%-45% | |||
Cash and cash equivalents | 0%-10% | |||
Private equity and private real estate funds | 10%-20% | |||
Real assets | 0%-4% | |||
Other (including absolute return funds) | 5%-15% |
The Investment Committee appoints the investment fiduciary, who is responsible for making investment decisions within the framework of the Investment Policy, setting the long-term target allocation within the investment policy asset allocation ranges and for supervising the internal pension investment team. The pension investment team is comprised of experienced investment professionals, who are all employees of the Company. The investment fiduciary reports back to the Investment Committee. The investment fiduciary may seek authorization from the Investment Committee to change the investing allocation ranges with a focus on managing the Plan in a prudent manner.
Taking into account the asset allocation ranges, the investment fiduciary determines the specific allocation of the Plan’s investments within various asset classes. The Plan utilizes select investment strategies which are executed through separate account or fund structures with external investment managers who demonstrate experience and expertise in the appropriate asset classes and styles. The selection of investment managers is done with careful evaluation of all aspects of performance and risk, due diligence of internal operations and controls, reputation, systems evaluation, fees and a review of investment managers’ policies and processes. Investment performance is monitored frequently against appropriate benchmarks and within a compliance framework with the assistance of third-party performance measurement and evaluation tools, analytics and metrics.
Consistent with managing the Plan in a prudent manner, multiple investment strategies are employed to diversify risk such that no single investment or manager holding represents a significant exposure to the total investment portfolio. Plan assets are invested in numerous strategies with the intent to build a diversified portfolio. Plan assets can be invested in funds that track an index and are designed to achieve broad market diversification. The Plan had $2.5 billion invested in such funds across eight indices as of December 31, 2018. Excluding funds that track an index, no individual investment strategy represented more than 5% of the Plan as of December 31, 2018. Further, within each separate account strategy, guidelines are established which set forth the list of authorized investments, the typical portfolio characteristics and diversification required by limiting the amount that can be invested by sector, country and issuer.
The Plan’s investments are stated at fair value. Investments in equity securities are valued at the last reported sales price when an active market exists. Investments in fixed income securities are generally valued using methods based upon market transactions for comparable securities and various relationships between securities which are generally recognized by institutional market participants. Investments in funds are estimated at fair market value, which primarily utilizes net asset values reported by the investment manager or fund administrator. We review additional valuation and pricing information from fund managers, including audited financial statements, to evaluate the net asset values.
The fair value of our Plan assets by asset category and by level (as described in “Note 1: Summary of Significant Accounting Policies”) at December 31, 2018 and December 31, 2017 were as follows:
December 31, 2018 (in millions) | Total | Level 1 | Level 2 | Level 3 | Not subject to leveling(8) | |||||||||||||||
U.S. equities(1) | $ | 4,701 | $ | 2,189 | $ | — | $ | — | $ | 2,512 | ||||||||||
International equities(1) | 3,141 | 2,522 | 4 | — | 615 | |||||||||||||||
Real assets(2) | 53 | — | — | — | 53 | |||||||||||||||
Fixed income | ||||||||||||||||||||
U.S. government and agency securities
|
1,923 | 1,727 | 196 | — | — | |||||||||||||||
Corporate debt securities/instruments(3)
|
2,907 | 329 | 2,088 | — | 490 | |||||||||||||||
Core fixed income(4)
|
— | — | — | — | — | |||||||||||||||
Global multi-sector fixed income(5)
|
400 | 400 | — | — | — | |||||||||||||||
Securitized and structured credit(6)
|
534 | — | — | — | 534 | |||||||||||||||
Cash and cash equivalents(7) | 486 | 39 | — | — | 447 | |||||||||||||||
Absolute return funds | 1,432 | — | — | — | 1,432 | |||||||||||||||
Private equity funds | 1,419 | — | — | — | 1,419 | |||||||||||||||
Private real estate funds | 1,264 | — | — | — | 1,264 | |||||||||||||||
Insurance contracts | 31 | — | — | 31 | — | |||||||||||||||
Total investments | 18,291 | 7,206 | 2,288 | 31 | 8,766 | |||||||||||||||
Net receivables and payables | 197 | — | — | — | 197 | |||||||||||||||
Total assets | $ | 18,488 | $ | 7,206 | $ | 2,288 | $ | 31 | $ | 8,963 |
December 31, 2017 (in millions) | Total | Level 1 | Level 2 | Level 3 | Not subject to leveling(8) | |||||||||||||||
U.S. equities(1) | $ | 5,217 | $ | 2,631 | $ | — | $ | — | $ | 2,586 | ||||||||||
International equities(1) | 3,784 | 2,613 | 1 | — | 1,170 | |||||||||||||||
Real assets(2) | 100 | 79 | — | — | 21 | |||||||||||||||
Fixed income | ||||||||||||||||||||
U.S. government and agency securities
|
1,919 | 1,814 | 105 | — | — | |||||||||||||||
Corporate debt securities/instruments(3)
|
2,850 | 278 | 2,097 | — | 475 | |||||||||||||||
Core fixed income(4)
|
102 | 102 | — | — | — | |||||||||||||||
Global multi-sector fixed income(5)
|
472 | 472 | — | — | — | |||||||||||||||
Securitized and structured credit(6)
|
571 | — | — | — | 571 | |||||||||||||||
Cash and cash equivalents(7) | 655 | 42 | 1 | — | 612 | |||||||||||||||
Absolute return funds | 1,680 | — | — | — | 1,680 | |||||||||||||||
Private equity funds | 1,416 | — | — | — | 1,416 | |||||||||||||||
Private real estate funds | 1,203 | — | — | — | 1,203 | |||||||||||||||
Insurance contracts | 30 | — | — | 30 | — | |||||||||||||||
Total investments | 19,999 | 8,031 | 2,204 | 30 | 9,734 | |||||||||||||||
Net receivables and payables | 76 | — | — | — | 76 | |||||||||||||||
Total assets | $ | 20,075 | $ | 8,031 | $ | 2,204 | $ | 30 | $ | 9,810 |
(1) | U.S. and International equities primarily include investments across the spectrum of large, medium and small market capitalization stocks. |
(2) | Real assets primarily include investments in physical and permanent assets, including infrastructure. |
(3) | Corporate debt securities/instruments primarily include investments in investment grade and non-investment grade fixed income securities. |
(4) | Core fixed income primarily includes investments in intermediate-term, high quality domestic securities issued by various governmental or private sector entities. |
(5) | Global multi-sector fixed income primarily includes investments that invest globally among several sectors including governments, investment grade corporate bonds, high yield corporate bonds and emerging market securities. |
(6) | Securitized and structured credit primarily includes investments that pool together various cash flow producing financial assets that are structured in a way that can achieve desired targeted credit, maturity or other characteristics and are typically collateralized by residential mortgages, commercial mortgages and other assets, and other fixed income related securities. |
(7) | Cash and cash equivalents are investments in highly liquid money market funds and bank sponsored collective funds. Included in cash and cash equivalents is excess cash in investment manager accounts. This cash is available for immediate use and is used to fund daily operations and execute the investment policy. This amount is not considered to be part of the cash target allocation set forth in the investment policy. |
(8) | Receivables, payables and certain investments that are valued using the net asset value per share (or its equivalent) practical expedient have not been classified in the fair value hierarchy. The fair value amounts presented in this table are intended to permit reconciliation of the fair value hierarchy to the amount presented for the total domestic pension benefits plan assets. |
A reconciliation of investments with significant unobservable inputs (Level 3) has not been provided as the amounts are immaterial.
The Plan limits the use of derivatives through direct or separate account investments such that the derivatives used are liquid and able to be readily valued in the market. Derivative usage in separate account structures is limited to hedging or adjusting market exposure in a non-speculative manner. The fair market value of the Plan’s derivatives through direct or separate account investments was approximately $6 million and $3 million as of December 31, 2018 and December 31, 2017, respectively.
In addition, assets are held in trust for non-U.S. Pension Benefits plans, primarily in the U.K. and Canada, which are governed in accordance with specific jurisdictional requirements. Investments in the non-U.S. Pension Benefits plans consist primarily of fixed income and equities and had a fair market value of $833 million and $927 million at December 31, 2018 and December 31, 2017, respectively. Investments with significant unobservable inputs (Level 3) are immaterial in the non-U.S. Pension Benefits plans.
The fair market value of assets related to our PRB Benefits was $300 million and $358 million as of December 31, 2018 and December 31, 2017, respectively. These assets included $141 million and $165 million at December 31, 2018 and December 31, 2017, respectively, which were invested in the master trust described above and are therefore invested in the same assets described above. The remaining investments are held within Voluntary Employees’ Beneficiary Association (VEBA) trusts. The assets of the VEBA trusts are also overseen by the Investment Committee and managed by the same investment fiduciary that manages the master trust’s investments. These assets are generally invested in mutual funds and are valued primarily using quoted prices in active markets (Level 1). There were no Level 3 investments in the VEBA trusts at December 31, 2018 or December 31, 2017.
The table below details assets by category for our VEBA trusts. These assets consisted primarily of publicly-traded equity securities and publicly-traded fixed income securities.
% of Plan Assets at Dec 31: | ||||||||
Asset category | 2018 | 2017 | ||||||
Fixed income securities | 42 | % | 44 | % | ||||
U.S. equities | 36 | % | 40 | % | ||||
International equities | 10 | % | 10 | % | ||||
Cash and cash equivalents | 12 | % | 6 | % | ||||
Total | 100 | % | 100 | % |
Note 15: Income Taxes
The provision for federal and foreign income taxes consisted of the following:
(In millions) | 2018 | 2017 | 2016 | |||||||||
Current income tax expense (benefit) | ||||||||||||
Federal
|
$ | 245 | $ | 822 | $ | 713 | ||||||
Foreign
|
43 | 40 | 38 | |||||||||
State
|
— | — | (3 | ) | ||||||||
Deferred income tax expense (benefit) | ||||||||||||
Federal
|
(42 | ) | 235 | 118 | ||||||||
Foreign
|
15 | 18 | 6 | |||||||||
State
|
3 | (1 | ) | 1 | ||||||||
Total | $ | 264 | $ | 1,114 | $ | 873 |
The expense for income taxes differed from the U.S. statutory rate due to the following:
2018 | 2017 | 2016 | ||||||||||
Statutory tax rate | 21.0 | % | 35.0 | % | 35.0 | % | ||||||
Foreign derived intangible income (FDII) | (4.2 | ) | — | — | ||||||||
Research and development tax credit (R&D tax credit) | (2.4 | ) | (1.5 | ) | (1.3 | ) | ||||||
Equity compensation | (1.0 | ) | (1.2 | ) | (1.6 | ) | ||||||
Foreign income tax rate differential | 1.3 | 0.2 | — | |||||||||
Prior year true-up | (1.1 | ) | 0.1 | — | ||||||||
Tax benefit related to discretionary pension contributions | (3.0 | ) | — | — | ||||||||
R&D tax credit claims related to the 2014-2017 tax years | (2.1 | ) | — | — | ||||||||
Irish restructuring | (2.0 | ) | — | — | ||||||||
Change in valuation allowance | 2.0 | — | — | |||||||||
Domestic manufacturing deduction benefit | — | (2.5 | ) | (2.7 | ) | |||||||
Remeasurement of deferred taxes | — | 3.2 | — | |||||||||
One-time transition tax on previously undistributed foreign earnings | — | 2.3 | — | |||||||||
TRS SAS tax-free gain | — | — | (1.8 | ) | ||||||||
Other items, net | (0.1 | ) | 0.2 | 0.7 | ||||||||
Effective tax rate | 8.4 | % | 35.8 | % | 28.3 | % |
In 2017, the Tax Cuts and Jobs Act of 2017 (2017 Act) was enacted, which reduced the U.S. corporate tax rate to 21% effective in 2018. See below for a detailed discussion of the 2017 Act.
In the fourth quarter of 2018, Forcepoint completed an Irish restructuring transaction resulting in a deferred tax asset of approximately $63 million. We have evaluated both the positive and negative evidence to support our ability to realize the deferred tax asset associated with the restructuring. We believe it is more likely than not that the benefit from this restructuring transaction will not be realized. Accordingly, we have provided a valuation allowance of $63 million on the deferred tax asset related to this transaction.
In the third quarter of 2018, the Company recognized a net tax benefit of $110 million related to the completion of the 2017 tax return and additional amended research and development tax credit (R&D tax credit) claims related to the 2014-2016 tax years.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
Also in the third quarter of 2018, we made a discretionary contribution to our pension plans of $1.25 billion. In the second quarter of 2018, we determined we would make this contribution and as a result recorded a net tax benefit of $95 million in the second quarter of 2018. This was primarily due to the remeasurement of the related deferred tax asset balance at the 2017 tax rate of 35% versus the 2018 tax rate of 21% since the discretionary contribution was deductible on our 2017 tax return.
In 2016, the Company recorded a tax benefit of approximately $55 million as a result of the tax-free gain from the sale of our equity method investment in TRS SAS as discussed in “Note 4: Thales-Raytheon Systems Co. Ltd. (TRS) Joint Venture.”
We are subject to income taxes in the U.S. and numerous foreign jurisdictions. In August 2018, we received a full acceptance letter from the IRS that finalized their review of the 2016 tax year with no proposed changes. With the exception of one matter related to the 2015 tax year, all IRS examinations related to originally filed returns are closed through the 2016 tax year. In December 2017, we received the IRS Revenue Agent’s Report for the 2015 tax year which proposed approximately $41 million in adjustments related to the Forcepoint transaction and a U.K. share redemption transaction. We disagree and have protested the proposed adjustments with the IRS Appeals division. In the second quarter of 2018, the IRS agreed to withdraw the issue involving the U.K. share redemption transaction, which reduced the proposed adjustment to $32 million. Except for the issue appealed for the 2015 tax year, we have no proposed adjustments for any tax year prior to 2018. No amount related to the remaining proposed IRS adjustment is reflected in unrecognized tax benefits as of December 31, 2018. The amended tax returns for tax years 2014-2016 which reflect refund claims related to the increased R&D tax credits will be subject to audit. The schedule for that audit has yet to be proposed by the IRS. We are also under audit by multiple state and foreign tax authorities.
(In millions) | 2018 | 2017 | 2016 | |||||||||
Domestic income from continuing operations before taxes | $ | 2,937 | $ | 3,027 | $ | 2,964 | ||||||
Foreign income from continuing operations before taxes | 210 | 86 | 121 |
The Company will generally be free of additional U.S. federal tax consequences due to a dividends received deduction implemented as part of the move to a territorial tax system on distributed foreign subsidiary earnings. No provision has been made for deferred taxes related to any remaining historical outside basis differences in our non-U.S. subsidiaries. Determination of the amount of unrecognized deferred tax liability on outside basis differences is not practicable because these differences primarily relate to non-earnings and profits (E&P) book tax differences, such as acquisition accounting, and could be recognized upon a sale or other transactions of a subsidiary. The Company continues to assert indefinite reinvestment on these outside basis differences generated on or before December 31, 2017.
We made (received) the following net tax payments (refunds) during the years ended December 31:
(In millions) | 2018 | 2017 | 2016 | |||||||||
Federal | $ | (69 | ) | $ | 765 | $ | 710 | |||||
Foreign | 63 | 77 | 47 | |||||||||
State | 23 | 36 | 22 |
We believe that our income tax reserves are adequate; however, amounts asserted by taxing authorities could be greater or less than amounts accrued and reflected in our consolidated balance sheets. Accordingly, we could record adjustments to the amounts for federal, foreign and state tax-related liabilities in the future as we revise estimates or as we settle or otherwise resolve the underlying matters. In the ordinary course of business, we may take new positions that could increase or decrease our unrecognized tax benefits in future periods.
The balance of our unrecognized tax benefits, exclusive of interest, was $92 million and $9 million at December 31, 2018 and December 31, 2017, respectively, the majority of which would affect our earnings if recognized.
We accrue interest and penalties related to unrecognized tax benefits in tax expense. Interest and penalties recognized during 2018, 2017 and 2016 and accrued as of
December 31, 2018 and December 31, 2017 were immaterial.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
A rollforward of our unrecognized tax benefits was as follows:
(In millions) | 2018 | 2017 | 2016 | |||||||||
Unrecognized tax benefits, beginning of year | $ | 9 | $ | 7 | $ | 7 | ||||||
Additions based on current year tax positions | 20 | 1 | 2 | |||||||||
Additions based on prior year tax positions | 68 | 4 | 1 | |||||||||
Reductions based on prior year tax positions | (5 | ) | (1 | ) | (3 | ) | ||||||
Settlements based on prior year tax positions | — | (2 | ) | — | ||||||||
Unrecognized tax benefits, end of year | $ | 92 | $ | 9 | $ | 7 |
With the exception of Forcepoint, we generally defer our state income tax expense to the extent we can recover this expense through the pricing of our products and services to the U.S. government. We include this deferred amount in prepaid expenses and other current assets until allocated to our contracts, which generally occurs upon payment or when otherwise agreed as allocable with the U.S. government. Current state income tax expense allocated to our contracts was $18 million, $32 million and $26 million in 2018, 2017 and 2016, respectively. We include state income tax expense allocated to our contracts in administrative and selling expenses.
Deferred income taxes consisted of the following at December 31:
(In millions) | 2018 | 2017 | ||||||
Noncurrent deferred tax assets (liabilities) | ||||||||
Accrued employee compensation and benefits
|
$ | 209 | $ | 202 | ||||
Other accrued expenses and reserves
|
77 | 86 | ||||||
Contract balances and inventories
|
(494 | ) | (537 | ) | ||||
Pension benefits
|
1,306 | 1,505 | ||||||
Other retiree benefits
|
67 | 67 | ||||||
Net operating loss and tax credit carryforwards
|
83 | 99 | ||||||
Depreciation and amortization
|
(827 | ) | (858 | ) | ||||
Partnership outside basis difference
|
(29 | ) | (36 | ) | ||||
Other
|
21 | 21 | ||||||
Valuation allowance
|
(84 | ) | (17 | ) | ||||
Deferred income taxes—noncurrent | $ | 329 | $ | 532 |
As of December 31, 2018, we had U.S. federal and state net operating loss (NOL) carryforwards related to Forcepoint of $110 million and $292 million, respectively, which expire at various dates through 2037. We believe it is more likely than not that the deferred tax asset will be realized to the extent of existing deferred tax liabilities.
We also had foreign NOL carryforwards of $95 million as of December 31, 2018, with the majority generated in the U.K. where NOLs may be carried forward indefinitely. We believe that we will have sufficient taxable income to realize these deferred tax assets.
The Tax Cuts and Jobs Act
On December 22, 2017, the President signed the Tax Cuts and Jobs Act of 2017 (2017 Act) which enacted a wide range of changes to the U.S. corporate income tax system. The 2017 Act reduced the U.S. corporate statutory federal tax rate to 21% effective in 2018, eliminated the domestic manufacturing deduction benefit and introduced other tax base broadening measures, changed rules for expensing and capitalizing business expenditures, established a territorial tax system for foreign earnings as well as a minimum tax on certain foreign earnings, provided for a one-time transition tax on previously undistributed foreign earnings, and introduced new rules for the treatment of certain foreign income, including foreign derived intangible income (FDII).
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
Also on December 22, 2017, the Securities and Exchange Commission (SEC) issued Staff Accounting Bulletin No. 118 (SAB 118), which provided companies with additional guidance on how to account for the 2017 Act in their financial statements, allowing companies to use a measurement period. As of December 31, 2017, we made a reasonable estimate of the effects on our existing deferred tax balances and the one-time transition tax on previously undistributed foreign earnings and recognized provisional amounts totaling $171 million in accordance with SAB 118, which was included as a component of income tax expense from continuing operations. As of December 31, 2018, we had finalized our provisional estimates for the remeasurement of our existing U.S. deferred tax balances and the one-time transition tax for which we recorded a $1 million tax benefit in 2018.
Deferred tax assets and liabilities—At the date of enactment, the Company had a net deferred tax asset for the difference between the tax basis and the book basis of the U.S. assets and liabilities. Due to the 2017 Act, the future impact associated with the reversal of the net deferred tax asset will be subject to tax at a lower corporate tax rate. Consequently in 2017, we recorded a tax expense of $100 million to reduce the Company’s deferred tax asset due to the remeasurement of the U.S. deferred tax assets and liabilities for the reduction in the corporate tax rate from 35% to 21%. At December 31, 2018, we have finalized our provisional estimate for the remeasurement of our existing deferred tax balances with no additional adjustment.
Transition tax—The one-time transition tax is based on our total post-1986 E&P for which we have previously deferred U.S. income taxes. In 2017, we recorded a provisional amount for our one-time transition tax liability, using an applicable tax rate of 15.5%, resulting in an increase in income tax expense of $71 million after accounting for foreign tax credits. In 2018, we recorded a $1 million tax benefit to finalize our provisional calculation for the one-time transition tax for foreign E&P. This refinement was a result of completing the data gathering and analysis based on the 2017 Act and guidance issued to date in 2018, including IRS Notices 2018-07, 2018-13 and 2018-26. No provision has been made for deferred taxes related to any remaining historical outside basis differences in our non-U.S. subsidiaries as we continue to assert indefinite reinvestment on outside basis differences not related to amounts that have been previously taxed in the U.S. or undistributed earnings generated after December 31, 2017.
In addition to the changes described above, the 2017 Act imposes a U.S. tax on global intangible low taxed income (GILTI) that is earned by certain foreign affiliates owned by a U.S. shareholder. The computation of GILTI is generally intended to impose tax on the earnings of a foreign corporation that are deemed to exceed a certain threshold return relative to the underlying business investment. The Company has made a policy election to treat future taxes related to GILTI as a current period expense in the reporting period in which the tax is incurred.
Note 16: Business Segment Reporting
Our reportable segments, organized based on capabilities and technologies, are: Integrated Defense Systems (IDS); Intelligence, Information and Services (IIS); Missile Systems (MS); Space and Airborne Systems (SAS); and Forcepoint.
IDS is a leader in integrated air and missile defense; large land- and sea-based radar solutions; command, control, communications, computers, cyber and intelligence solutions; naval combat and ship electronic and sensing systems; and undersea sensing and effects solutions. IDS delivers combat-proven performance against the complete spectrum of airborne and ballistic missile threats and is a world leader in the technology, development, and production of sensors and mission systems.
IIS provides a full range of technical and professional services to intelligence, defense, federal and commercial customers worldwide. IIS specializes in global Intelligence, Surveillance and Reconnaissance (ISR); navigation; DoD space and weather solutions; cybersecurity; analytics; training; logistics; mission support; advanced software-based complex systems; automation and sustainment solutions; and international and domestic Air Traffic Management (ATM) systems.
MS designs, develops, integrates and produces missile and combat systems for the armed forces of the U.S. and allied nations. Leveraging its capabilities in advanced airframes, guidance and navigation systems, high-resolution sensors, surveillance, hypersonic systems, targeting and netted systems, MS provides and supports a broad range of advanced weapon systems including missiles, smart munitions, close-in weapon systems, projectiles, kinetic kill vehicles, directed energy effectors and advanced combat sensor solutions.
SAS is a leader in the design, development and manufacture of integrated sensor and communication systems for advanced missions. These missions include intelligence, surveillance and reconnaissance; precision engagement; manned and unmanned aerial operations; and space. Leveraging state-of-the-art technologies, mission systems and domain knowledge, SAS designs, manufactures, supports and sustains civil and military electro-optical/infrared (EO/IR) sensors; airborne radars for surveillance and fire control applications; lasers; precision guidance systems; signals intelligence systems; processors; electronic warfare systems; tactical and strategic communications; and space-qualified systems.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
Forcepoint develops cybersecurity products serving commercial and government organizations worldwide. Forcepoint is a joint venture of Raytheon and Vista Equity Partners created in May 2015 that brought together the capabilities of the legacy Raytheon Cyber Products (RCP) and Websense, Inc. (Websense) businesses. Forcepoint delivers a portfolio of human-centric cybersecurity capabilities that incorporate behavior based insights, including risk adaptive data loss prevention; user and entity behavior analytics (UEBA) and cloud access security broker (CASB) capabilities; insider threat solutions; next-generation firewall (NGFW) technology; cloud and on premise web and email security; and cross domain transfer products.
As previously announced, effective January 1, 2018, we adopted the requirements of ASU 2017-07, Compensation - Retirement Benefits (Topic 715): Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost on a retrospective basis as discussed in “Note 1: Summary of Significant Accounting Policies.” All amounts and disclosures set forth in this Exhibit 99.1 to this Current Report on 8-K reflect these changes.
Segment total net sales and operating income include intersegment sales and profit generally recorded at cost-plus a specified fee, which may differ from what the selling entity would be able to obtain on sales to external customers. Eliminations include intersegment sales and profit eliminations. Corporate operating income includes expenses that represent unallocated costs and certain other corporate costs not considered part of management’s evaluation of reportable segment operating performance. Acquisition Accounting Adjustments include the adjustments to record acquired deferred revenue at fair value as part of our purchase price allocation process and the amortization of acquired intangible assets related to historical acquisitions.
Segment financial results were as follows:
Total Net Sales (in millions) | 2018 | 2017 | 2016 | |||||||||
Integrated Defense Systems | $ | 6,180 | $ | 5,804 | $ | 5,529 | ||||||
Intelligence, Information and Services | 6,722 | 6,177 | 6,169 | |||||||||
Missile Systems | 8,298 | 7,787 | 7,096 | |||||||||
Space and Airborne Systems | 6,748 | 6,430 | 6,182 | |||||||||
Forcepoint | 634 | 608 | 586 | |||||||||
Eliminations | (1,514 | ) | (1,423 | ) | (1,361 | ) | ||||||
Total business segment sales
|
27,068 | 25,383 | 24,201 | |||||||||
Acquisition Accounting Adjustments
|
(10 | ) | (35 | ) | (77 | ) | ||||||
Total | $ | 27,058 | $ | 25,348 | $ | 24,124 |
Intersegment Sales (in millions) | 2018 | 2017 | 2016 | |||||||||
Integrated Defense Systems | $ | 65 | $ | 64 | $ | 69 | ||||||
Intelligence, Information and Services | 666 | 666 | 657 | |||||||||
Missile Systems | 161 | 132 | 122 | |||||||||
Space and Airborne Systems | 596 | 540 | 493 | |||||||||
Forcepoint | 26 | 21 | 20 | |||||||||
Total | $ | 1,514 | $ | 1,423 | $ | 1,361 |
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
Operating Income (in millions) | 2018 | 2017 | 2016 | |||||||||
Integrated Defense Systems | $ | 1,023 | $ | 935 | $ | 971 | ||||||
Intelligence, Information and Services | 538 | 455 | 467 | |||||||||
Missile Systems | 973 | 1,010 | 921 | |||||||||
Space and Airborne Systems | 884 | 862 | 808 | |||||||||
Forcepoint | 5 | 33 | 90 | |||||||||
Eliminations | (170 | ) | (148 | ) | (142 | ) | ||||||
Total business segment operating income
|
3,253 | 3,147 | 3,115 | |||||||||
Acquisition Accounting Adjustments | (126 | ) | (160 | ) | (198 | ) | ||||||
FAS/CAS Operating Adjustment | 1,428 | 1,303 | 1,036 | |||||||||
Corporate | (17 | ) | (59 | ) | (57 | ) | ||||||
Total | $ | 4,538 | $ | 4,231 | $ | 3,896 |
Intersegment Operating Income (in millions) | 2018 | 2017 | 2016 | |||||||||
Integrated Defense Systems | $ | 6 | $ | 5 | $ | 4 | ||||||
Intelligence, Information and Services | 68 | 64 | 65 | |||||||||
Missile Systems | 15 | 13 | 12 | |||||||||
Space and Airborne Systems | 60 | 51 | 46 | |||||||||
Forcepoint | 21 | 15 | 15 | |||||||||
Total | $ | 170 | $ | 148 | $ | 142 |
We must calculate our pension and PRB costs under both FAS requirements under U.S. GAAP and CAS requirements. U.S. GAAP outlines the methodology used to determine pension expense or income for financial reporting purposes, which is not indicative of the funding requirements for pension and PRB plans that we determine by other factors. CAS prescribes the allocation to and recovery of pension and PRB costs on U.S. government contracts. The results of each segment only include pension and PRB expense as determined under CAS. The CAS requirements for pension costs and its calculation methodology differ from the FAS requirements and calculation methodology. As a result, while both FAS and CAS use long-term assumptions in their calculation methodologies, each method results in different calculated amounts of pension and PRB costs. Our FAS expense is split between operating income and non-operating income where only the service cost component of FAS expense is included in operating income. The FAS/CAS Operating Adjustment, which is reported as a separate line in our segment results above, represents the difference between the service cost component of our pension and PRB expense or income under FAS in accordance with U.S. GAAP and our pension and PRB expense under CAS.
The pension and PRB components of the FAS/CAS Operating Adjustment were as follows:
(In millions) | 2018 | 2017 | 2016 | |||||||||
FAS/CAS Pension Operating Adjustment | $ | 1,415 | $ | 1,291 | $ | 1,026 | ||||||
FAS/CAS PRB Operating Adjustment | 13 | 12 | 10 | |||||||||
FAS/CAS Operating Adjustment | $ | 1,428 | $ | 1,303 | $ | 1,036 |
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
Capital Expenditures (in millions) | 2018 | 2017 | 2016 | |||||||||
Integrated Defense Systems | $ | 242 | $ | 200 | $ | 135 | ||||||
Intelligence, Information and Services | 46 | 22 | 59 | |||||||||
Missile Systems | 337 | 221 | 135 | |||||||||
Space and Airborne Systems | 136 | 158 | 149 | |||||||||
Forcepoint | 13 | 14 | 19 | |||||||||
Corporate | 24 | 19 | 29 | |||||||||
Total(1) | $ | 798 | $ | 634 | $ | 526 |
(1) | Total capital expenditures may not agree to our consolidated statements of cash flows due to non-cash transactions. |
Depreciation and Amortization (in millions) | 2018 | 2017 | 2016 | |||||||||
Integrated Defense Systems | $ | 98 | $ | 98 | $ | 88 | ||||||
Intelligence, Information and Services | 51 | 50 | 65 | |||||||||
Missile Systems | 98 | 84 | 69 | |||||||||
Space and Airborne Systems | 140 | 132 | 122 | |||||||||
Forcepoint | 17 | 17 | 15 | |||||||||
Acquisition Accounting Adjustments | 116 | 125 | 121 | |||||||||
Corporate | 48 | 44 | 35 | |||||||||
Total | $ | 568 | $ | 550 | $ | 515 |
Total Assets (in millions) | 2018 | 2017 | ||||||
Integrated Defense Systems(1) | $ | 4,829 | $ | 4,679 | ||||
Intelligence, Information and Services(1) | 4,242 | 4,230 | ||||||
Missile Systems(1) | 8,229 | 7,338 | ||||||
Space and Airborne Systems(1) | 6,750 | 6,696 | ||||||
Forcepoint(1) | 2,531 | 2,543 | ||||||
Corporate | 5,283 | 5,374 | ||||||
Total | $ | 31,864 | $ | 30,860 |
(1) | Total assets includes intangible assets. Related amortization expense is included in Acquisition Accounting Adjustments. |
Property, Plant and Equipment, Net, by Geographic Area (in millions) | 2018 | 2017 | ||||||
United States | $ | 2,751 | $ | 2,362 | ||||
All other (principally Europe) | 89 | 77 | ||||||
Total | $ | 2,840 | $ | 2,439 |
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
We disaggregate our revenue from contracts with customers by geographic location, customer-type and contract-type for each of our segments, as we believe it best depicts how the nature, amount, timing and uncertainty of our revenue and cash flows are affected by economic factors. See details in the tables below.
2018 | ||||||||||||||||||||||||||||
Disaggregation of Total Net Sales (in millions) |
Integrated
Defense Systems |
Intelligence,
Information and Services |
Missile
Systems |
Space and
Airborne Systems |
Forcepoint | Other | Total | |||||||||||||||||||||
United States | ||||||||||||||||||||||||||||
Sales to the U.S. government(1) | ||||||||||||||||||||||||||||
Fixed-price contracts | $ | 818 | $ | 1,008 | $ | 2,953 | $ | 2,480 | $ | 118 | $ | — | $ | 7,377 | ||||||||||||||
Cost-type contracts | 1,706 | 4,110 | 2,675 | 2,565 | 14 | — | 11,070 | |||||||||||||||||||||
Direct commercial sales and other U.S. sales | ||||||||||||||||||||||||||||
Fixed-price contracts | 5 | 118 | 41 | 111 | 209 | — | 484 | |||||||||||||||||||||
Cost-type contracts | 1 | 18 | — | 3 | — | — | 22 | |||||||||||||||||||||
Asia/Pacific | ||||||||||||||||||||||||||||
Foreign military sales through the U.S. government | ||||||||||||||||||||||||||||
Fixed-price contracts | 189 | 243 | 450 | 152 | — | — | 1,034 | |||||||||||||||||||||
Cost-type contracts | 79 | 45 | 61 | 22 | — | — | 207 | |||||||||||||||||||||
Direct commercial sales and other foreign sales(1) | ||||||||||||||||||||||||||||
Fixed-price contracts | 711 | 198 | 173 | 211 | 70 | — | 1,363 | |||||||||||||||||||||
Cost-type contracts | 117 | — | 1 | 1 | — | — | 119 | |||||||||||||||||||||
Middle East and North Africa | ||||||||||||||||||||||||||||
Foreign military sales through the U.S. government | ||||||||||||||||||||||||||||
Fixed-price contracts | 849 | 20 | 452 | 237 | — | — | 1,558 | |||||||||||||||||||||
Cost-type contracts | 170 | 5 | 23 | 69 | — | — | 267 | |||||||||||||||||||||
Direct commercial sales and other foreign sales(1) | ||||||||||||||||||||||||||||
Fixed-price contracts | 1,137 | 15 | 785 | 95 | 33 | — | 2,065 | |||||||||||||||||||||
Cost-type contracts | — | — | 96 | — | — | — | 96 | |||||||||||||||||||||
All other (principally Europe) | ||||||||||||||||||||||||||||
Foreign military sales through the U.S. government | ||||||||||||||||||||||||||||
Fixed-price contracts | 151 | 2 | 124 | 56 | — | — | 333 | |||||||||||||||||||||
Cost-type contracts | 27 | — | 70 | 6 | — | — | 103 | |||||||||||||||||||||
Direct commercial sales and other foreign sales(1) | ||||||||||||||||||||||||||||
Fixed-price contracts | 145 | 230 | 231 | 144 | 154 | — | 904 | |||||||||||||||||||||
Cost-type contracts | 10 | 44 | 2 | — | — | — | 56 | |||||||||||||||||||||
Total net sales | 6,115 | 6,056 | 8,137 | 6,152 | 598 | — | 27,058 | |||||||||||||||||||||
Intersegment sales | 65 | 666 | 161 | 596 | 26 | (1,514 | ) | — | ||||||||||||||||||||
Acquisition Accounting Adjustments | — | — | — | — | 10 | (10 | ) | — | ||||||||||||||||||||
Reconciliation to business segment sales | $ | 6,180 | $ | 6,722 | $ | 8,298 | $ | 6,748 | $ | 634 | $ | (1,524 | ) | $ | 27,058 |
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
(1) | Excludes foreign military sales through the U.S. government. |
2018 | ||||||||||||||||||||||||
Total Net Sales by Geographic Area (in millions) |
Integrated
Defense Systems |
Intelligence,
Information and Services |
Missile
Systems |
Space and
Airborne Systems |
Forcepoint | Total | ||||||||||||||||||
United States | $ | 2,530 | $ | 5,254 | $ | 5,669 | $ | 5,159 | $ | 341 | $ | 18,953 | ||||||||||||
Asia/Pacific | 1,096 | 486 | 685 | 386 | 70 | 2,723 | ||||||||||||||||||
Middle East and North Africa | 2,156 | 40 | 1,356 | 401 | 33 | 3,986 | ||||||||||||||||||
All other (principally Europe) | 333 | 276 | 427 | 206 | 154 | 1,396 | ||||||||||||||||||
Total net sales | $ | 6,115 | $ | 6,056 | $ | 8,137 | $ | 6,152 | $ | 598 | $ | 27,058 |
2018 | ||||||||||||||||||||||||
Total Net Sales by Major Customer (in millions) |
Integrated
Defense Systems |
Intelligence,
Information and Services |
Missile
Systems |
Space and
Airborne Systems |
Forcepoint | Total | ||||||||||||||||||
Sales to the U.S. government(1) | $ | 2,524 | $ | 5,118 | $ | 5,628 | $ | 5,045 | $ | 132 | $ | 18,447 | ||||||||||||
U.S. direct commercial sales and other U.S. sales | 6 | 136 | 41 | 114 | 209 | 506 | ||||||||||||||||||
Foreign military sales through the U.S. government | 1,465 | 315 | 1,180 | 542 | — | 3,502 | ||||||||||||||||||
Foreign direct commercial sales and other foreign sales(1) | 2,120 | 487 | 1,288 | 451 | 257 | 4,603 | ||||||||||||||||||
Total net sales | $ | 6,115 | $ | 6,056 | $ | 8,137 | $ | 6,152 | $ | 598 | $ | 27,058 |
(1) | Excludes foreign military sales through the U.S. government. |
2018 | ||||||||||||||||||||||||
Total Net Sales by Contract Type (in millions) |
Integrated
Defense Systems |
Intelligence,
Information and Services |
Missile
Systems |
Space and
Airborne Systems |
Forcepoint | Total | ||||||||||||||||||
Fixed-price contracts | $ | 4,005 | $ | 1,834 | $ | 5,209 | $ | 3,486 | $ | 584 | $ | 15,118 | ||||||||||||
Cost-type contracts | 2,110 | 4,222 | 2,928 | 2,666 | 14 | 11,940 | ||||||||||||||||||
Total net sales | $ | 6,115 | $ | 6,056 | $ | 8,137 | $ | 6,152 | $ | 598 | $ | 27,058 |
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
2017 | ||||||||||||||||||||||||||||
Disaggregation of Total Net Sales (in millions) |
Integrated
Defense Systems |
Intelligence,
Information and Services |
Missile
Systems |
Space and
Airborne Systems |
Forcepoint | Other | Total | |||||||||||||||||||||
United States | ||||||||||||||||||||||||||||
Sales to the U.S. government(1) | ||||||||||||||||||||||||||||
Fixed-price contracts | $ | 812 | $ | 1,090 | $ | 2,914 | $ | 2,233 | $ | 111 | $ | — | $ | 7,160 | ||||||||||||||
Cost-type contracts | 1,507 | 3,576 | 1,991 | 2,614 | 12 | — | 9,700 | |||||||||||||||||||||
Direct commercial sales and other U.S. sales | ||||||||||||||||||||||||||||
Fixed-price contracts | 6 | 130 | 1 | 51 | 202 | — | 390 | |||||||||||||||||||||
Cost-type contracts | 1 | 9 | — | 2 | 1 | — | 13 | |||||||||||||||||||||
Asia/Pacific | ||||||||||||||||||||||||||||
Foreign military sales through the U.S. government | ||||||||||||||||||||||||||||
Fixed-price contracts | 167 | 181 | 410 | 113 | — | — | 871 | |||||||||||||||||||||
Cost-type contracts | 138 | 51 | 64 | 9 | — | — | 262 | |||||||||||||||||||||
Direct commercial sales and other foreign sales(1) | ||||||||||||||||||||||||||||
Fixed-price contracts | 596 | 193 | 309 | 284 | 59 | — | 1,441 | |||||||||||||||||||||
Cost-type contracts | 145 | — | 1 | 1 | — | — | 147 | |||||||||||||||||||||
Middle East and North Africa | ||||||||||||||||||||||||||||
Foreign military sales through the U.S. government | ||||||||||||||||||||||||||||
Fixed-price contracts | 1,066 | 18 | 371 | 191 | — | — | 1,646 | |||||||||||||||||||||
Cost-type contracts | 154 | 1 | 22 | 30 | — | — | 207 | |||||||||||||||||||||
Direct commercial sales and other foreign sales(1) | ||||||||||||||||||||||||||||
Fixed-price contracts | 979 | 18 | 1,013 | 175 | 25 | — | 2,210 | |||||||||||||||||||||
Cost-type contracts | — | — | — | — | — | — | — | |||||||||||||||||||||
All other (principally Europe) | ||||||||||||||||||||||||||||
Foreign military sales through the U.S. government | ||||||||||||||||||||||||||||
Fixed-price contracts | 7 | 3 | 157 | 51 | — | — | 218 | |||||||||||||||||||||
Cost-type contracts | 22 | 2 | 78 | 5 | — | — | 107 | |||||||||||||||||||||
Direct commercial sales and other foreign sales(1) | ||||||||||||||||||||||||||||
Fixed-price contracts | 128 | 209 | 320 | 131 | 142 | — | 930 | |||||||||||||||||||||
Cost-type contracts | 12 | 30 | 4 | — | — | — | 46 | |||||||||||||||||||||
Total net sales | 5,740 | 5,511 | 7,655 | 5,890 | 552 | — | 25,348 | |||||||||||||||||||||
Intersegment sales | 64 | 666 | 132 | 540 | 21 | (1,423 | ) | — | ||||||||||||||||||||
Acquisition Accounting Adjustments | — | — | — | — | 35 | (35 | ) | — | ||||||||||||||||||||
Reconciliation to business segment sales | $ | 5,804 | $ | 6,177 | $ | 7,787 | $ | 6,430 | $ | 608 | $ | (1,458 | ) | $ | 25,348 |
(1) | Excludes foreign military sales through the U.S. government. |
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
2017 | ||||||||||||||||||||||||
Total Net Sales by Geographic Area (in millions) |
Integrated
Defense Systems |
Intelligence,
Information and Services |
Missile
Systems |
Space and
Airborne Systems |
Forcepoint | Total | ||||||||||||||||||
United States | $ | 2,326 | $ | 4,805 | $ | 4,906 | $ | 4,900 | $ | 326 | $ | 17,263 | ||||||||||||
Asia/Pacific | 1,046 | 425 | 784 | 407 | 59 | 2,721 | ||||||||||||||||||
Middle East and North Africa | 2,199 | 37 | 1,406 | 396 | 25 | 4,063 | ||||||||||||||||||
All other (principally Europe) | 169 | 244 | 559 | 187 | 142 | 1,301 | ||||||||||||||||||
Total net sales | $ | 5,740 | $ | 5,511 | $ | 7,655 | $ | 5,890 | $ | 552 | $ | 25,348 |
2017 | ||||||||||||||||||||||||
Total Net Sales by Major Customer (in millions) |
Integrated
Defense Systems |
Intelligence,
Information and Services |
Missile
Systems |
Space and
Airborne Systems |
Forcepoint | Total | ||||||||||||||||||
Sales to the U.S. government(1) | $ | 2,319 | $ | 4,666 | $ | 4,905 | $ | 4,847 | $ | 123 | $ | 16,860 | ||||||||||||
U.S. direct commercial sales and other U.S. sales | 7 | 139 | 1 | 53 | 203 | 403 | ||||||||||||||||||
Foreign military sales through the U.S. government | 1,554 | 256 | 1,102 | 399 | — | 3,311 | ||||||||||||||||||
Foreign direct commercial sales and other foreign sales(1) | 1,860 | 450 | 1,647 | 591 | 226 | 4,774 | ||||||||||||||||||
Total net sales | $ | 5,740 | $ | 5,511 | $ | 7,655 | $ | 5,890 | $ | 552 | $ | 25,348 |
(1) | Excludes foreign military sales through the U.S. government. |
2017 | ||||||||||||||||||||||||
Total Net Sales by Contract Type (in millions) |
Integrated
Defense Systems |
Intelligence,
Information and Services |
Missile
Systems |
Space and
Airborne Systems |
Forcepoint | Total | ||||||||||||||||||
Fixed-price contracts | $ | 3,761 | $ | 1,842 | $ | 5,495 | $ | 3,229 | $ | 539 | $ | 14,866 | ||||||||||||
Cost-type contracts | 1,979 | 3,669 | 2,160 | 2,661 | 13 | 10,482 | ||||||||||||||||||
Total net sales | $ | 5,740 | $ | 5,511 | $ | 7,655 | $ | 5,890 | $ | 552 | $ | 25,348 |
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
2016 | ||||||||||||||||||||||||||||
Disaggregation of Total Net Sales (in millions) |
Integrated
Defense Systems |
Intelligence,
Information and Services |
Missile
Systems |
Space and
Airborne Systems |
Forcepoint | Other | Total | |||||||||||||||||||||
United States | ||||||||||||||||||||||||||||
Sales to the U.S. government(1)
|
||||||||||||||||||||||||||||
Fixed-price contracts
|
$ | 766 | $ | 1,170 | $ | 2,647 | $ | 2,321 | $ | 86 | $ | — | $ | 6,990 | ||||||||||||||
Cost-type contracts
|
1,473 | 3,357 | 1,902 | 2,345 | 16 | — | 9,093 | |||||||||||||||||||||
Direct commercial sales and other U.S. sales
|
||||||||||||||||||||||||||||
Fixed-price contracts
|
13 | 167 | 2 | 20 | 193 | — | 395 | |||||||||||||||||||||
Cost-type contracts
|
5 | 22 | — | 3 | — | — | 30 | |||||||||||||||||||||
Asia/Pacific | ||||||||||||||||||||||||||||
Foreign military sales through the U.S. government | ||||||||||||||||||||||||||||
Fixed-price contracts
|
136 | 180 | 328 | 107 | — | — | 751 | |||||||||||||||||||||
Cost-type contracts
|
119 | 77 | 70 | 6 | — | — | 272 | |||||||||||||||||||||
Direct commercial sales and other foreign sales(1) | ||||||||||||||||||||||||||||
Fixed-price contracts
|
502 | 166 | 249 | 288 | 49 | — | 1,254 | |||||||||||||||||||||
Cost-type contracts
|
175 | — | 1 | — | — | — | 176 | |||||||||||||||||||||
Middle East and North Africa | ||||||||||||||||||||||||||||
Foreign military sales through the U.S. government | ||||||||||||||||||||||||||||
Fixed-price contracts
|
816 | 60 | 387 | 148 | — | — | 1,411 | |||||||||||||||||||||
Cost-type contracts
|
153 | 3 | 25 | 1 | — | — | 182 | |||||||||||||||||||||
Direct commercial sales and other foreign sales(1) | ||||||||||||||||||||||||||||
Fixed-price contracts
|
1,086 | 72 | 829 | 272 | 18 | — | 2,277 | |||||||||||||||||||||
Cost-type contracts | 1 | — | — | — | — | — | 1 | |||||||||||||||||||||
All other (principally Europe) | ||||||||||||||||||||||||||||
Foreign military sales through the U.S. government | ||||||||||||||||||||||||||||
Fixed-price contracts | 18 | 2 | 108 | 34 | — | — | 162 | |||||||||||||||||||||
Cost-type contracts | 23 | — | 90 | 8 | — | — | 121 | |||||||||||||||||||||
Direct commercial sales and other foreign sales(1) | ||||||||||||||||||||||||||||
Fixed-price contracts | 162 | 206 | 333 | 136 | 127 | — | 964 | |||||||||||||||||||||
Cost-type contracts | 12 | 30 | 3 | — | — | — | 45 | |||||||||||||||||||||
Total net sales | 5,460 | 5,512 | 6,974 | 5,689 | 489 | — | 24,124 | |||||||||||||||||||||
Intersegment sales | 69 | 657 | 122 | 493 | 20 | (1,361 | ) | — | ||||||||||||||||||||
Acquisition Accounting Adjustments | — | — | — | — | 77 | (77 | ) | — | ||||||||||||||||||||
Reconciliation to business segment sales | $ | 5,529 | $ | 6,169 | $ | 7,096 | $ | 6,182 | $ | 586 | $ | (1,438 | ) | $ | 24,124 |
(1) | Excludes foreign military sales through the U.S. government. |
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
2016 | ||||||||||||||||||||||||
Total Net Sales by Geographic Area (in millions) |
Integrated
Defense Systems |
Intelligence,
Information and Services |
Missile
Systems |
Space and
Airborne Systems |
Forcepoint | Total | ||||||||||||||||||
United States | $ | 2,257 | $ | 4,716 | $ | 4,551 | $ | 4,689 | $ | 295 | $ | 16,508 | ||||||||||||
Asia/Pacific | 932 | 423 | 648 | 401 | 49 | 2,453 | ||||||||||||||||||
Middle East and North Africa | 2,056 | 135 | 1,241 | 421 | 18 | 3,871 | ||||||||||||||||||
All other (principally Europe) | 215 | 238 | 534 | 178 | 127 | 1,292 | ||||||||||||||||||
Total net sales | $ | 5,460 | $ | 5,512 | $ | 6,974 | $ | 5,689 | $ | 489 | $ | 24,124 |
2016 | ||||||||||||||||||||||||
Total Net Sales by Major Customer (in millions) |
Integrated
Defense Systems |
Intelligence,
Information
|
Missile
Systems |
Space and Airborne Systems |
Forcepoint | Total | ||||||||||||||||||
Sales to the U.S. government(1) | $ | 2,239 | $ | 4,527 | $ | 4,549 | $ | 4,666 | $ | 102 | $ | 16,083 | ||||||||||||
U.S. direct commercial sales and other U.S. sales | 18 | 189 | 2 | 23 | 193 | 425 | ||||||||||||||||||
Foreign military sales through the U.S. government | 1,265 | 322 | 1,008 | 304 | — | 2,899 | ||||||||||||||||||
Foreign direct commercial sales and other foreign sales(1) | 1,938 | 474 | 1,415 | 696 | 194 | 4,717 | ||||||||||||||||||
Total net sales | $ | 5,460 | $ | 5,512 | $ | 6,974 | $ | 5,689 | $ | 489 | $ | 24,124 |
(1) | Excludes foreign military sales through the U.S. government. |
2016 | ||||||||||||||||||||||||
Total Net Sales by Contract Type (in millions) |
Integrated
Systems |
Intelligence, Information and Services |
Missile Systems |
Space and
Systems |
Forcepoint | Total | ||||||||||||||||||
Fixed-price contracts | $ | 3,499 | $ | 2,023 | $ | 4,883 | $ | 3,326 | $ | 473 | $ | 14,204 | ||||||||||||
Cost-type contracts | 1,961 | 3,489 | 2,091 | 2,363 | 16 | 9,920 | ||||||||||||||||||
Total net sales | $ | 5,460 | $ | 5,512 | $ | 6,974 | $ | 5,689 | $ | 489 | $ | 24,124 |
Note 17: Quarterly Operating Results (Unaudited)
2018 (in millions, except per share amounts and workdays) | First | Second | Third(3) | Fourth | ||||||||||||
Total net sales | $ | 6,267 | $ | 6,625 | $ | 6,806 | $ | 7,360 | ||||||||
Gross margin | 1,735 | 1,848 | 1,935 | 1,967 | ||||||||||||
Income from continuing operations | 624 | 790 | 641 | 828 | ||||||||||||
Net income attributable to Raytheon Company | 633 | 800 | 644 | 832 | ||||||||||||
EPS from continuing operations attributable to Raytheon Company common stockholders(1)
|
||||||||||||||||
Basic
|
$ | 2.20 | $ | 2.78 | $ | 2.25 | $ | 2.93 | ||||||||
Diluted
|
2.20 | 2.78 | 2.25 | 2.93 | ||||||||||||
EPS attributable to Raytheon Company common stockholders(1) | ||||||||||||||||
Basic
|
2.20 | 2.78 | 2.25 | 2.93 | ||||||||||||
Diluted
|
2.19 | 2.78 | 2.25 | 2.93 | ||||||||||||
Workdays(2) | 64 | 64 | 63 | 58 |
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
2017 (in millions, except per share amounts and workdays) | First | Second | Third | Fourth(4) | ||||||||||||
Total net sales | $ | 6,000 | $ | 6,281 | $ | 6,284 | $ | 6,783 | ||||||||
Gross margin | 1,634 | 1,760 | 1,816 | 1,798 | ||||||||||||
Income from continuing operations | 497 | 547 | 568 | 387 | ||||||||||||
Net income attributable to Raytheon Company | 506 | 553 | 572 | 393 | ||||||||||||
EPS from continuing operations attributable to Raytheon Company common stockholders(1) | ||||||||||||||||
Basic
|
$ | 1.73 | $ | 1.90 | $ | 1.97 | $ | 1.35 | ||||||||
Diluted
|
1.73 | 1.89 | 1.97 | 1.35 | ||||||||||||
EPS attributable to Raytheon Company common stockholders(1)
|
||||||||||||||||
Basic
|
1.74 | 1.90 | 1.97 | 1.35 | ||||||||||||
Diluted
|
1.74 | 1.89 | 1.97 | 1.35 | ||||||||||||
Workdays(2) | 64 | 64 | 62 | 58 |
(1) | EPS is computed independently for each of the quarters presented; therefore, the sum of the quarterly EPS may not equal the total computed for each year. |
(2) | Number of workdays per our fiscal calendar, which excludes holidays and weekends. |
(3) | In the third quarter of 2018, we recognized a non-cash pension settlement charge of $288 million for certain Raytheon-sponsored pension plans that purchased a group annuity contract from an insurance company to transfer some of our outstanding pension benefit obligations. |
(4) | In the fourth quarter of 2017, we recorded a provisional tax-related expense of $171 million due to the enactment of the 2017 Act. |
57
Exhibit 99.2
TABLE OF CONTENTS
INTERIM UNAUDITED FINANCIAL INFORMATION OF RAYTHEON COMPANY FOR THE THREE-MONTH
PERIODS ENDED MARCH 31, 2019 AND APRIL 1, 2018 AND SIX MONTH-PERIODS ENDED JUNE 30, 2019 AND
JULY 1, 2018
ITEM 1. CONSOLIDATED FINANCIAL STATEMENTS
RAYTHEON COMPANY
CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(In millions, except per share amounts) | Mar 31, 2019 | Dec 31, 2018 | ||||||
Assets | ||||||||
Current assets | ||||||||
Cash and cash equivalents | $ | 2,093 | $ | 3,608 | ||||
Receivables, net | 1,424 | 1,648 | ||||||
Contract assets | 5,971 | 5,594 | ||||||
Inventories | 882 | 758 | ||||||
Prepaid expenses and other current assets | 586 | 529 | ||||||
Total current assets | 10,956 | 12,137 | ||||||
Property, plant and equipment, net | 2,899 | 2,840 | ||||||
Operating lease right-of-use assets | 816 | 805 | ||||||
Goodwill | 14,882 | 14,864 | ||||||
Other assets, net | 2,023 | 2,024 | ||||||
Total assets | $ | 31,576 | $ | 32,670 | ||||
Liabilities, Redeemable Noncontrolling Interests and Equity | ||||||||
Current liabilities | ||||||||
Commercial paper and current portion of long-term debt | $ | 800 | $ | 300 | ||||
Contract liabilities | 2,930 | 3,309 | ||||||
Accounts payable | 1,361 | 1,964 | ||||||
Accrued employee compensation | 995 | 1,509 | ||||||
Other current liabilities | 1,594 | 1,381 | ||||||
Total current liabilities | 7,680 | 8,463 | ||||||
Accrued retiree benefits and other long-term liabilities | 6,848 | 6,922 | ||||||
Long-term debt | 4,256 | 4,755 | ||||||
Operating lease liabilities | 652 | 647 | ||||||
Commitments and contingencies (Note 12) | ||||||||
Redeemable noncontrolling interests | 432 | 411 | ||||||
Equity | ||||||||
Raytheon Company stockholders’ equity | ||||||||
Common stock, par value, $0.01 per share, 1,450 shares authorized, 280 and 282 shares outstanding at March 31, 2019 and December 31, 2018, respectively | 3 | 3 | ||||||
Additional paid-in capital | — | — | ||||||
Accumulated other comprehensive loss | (8,399 | ) | (8,618 | ) | ||||
Retained earnings | 20,104 | 20,087 | ||||||
Total Raytheon Company stockholders’ equity | 11,708 | 11,472 | ||||||
Noncontrolling interests in subsidiaries | — | — | ||||||
Total equity | 11,708 | 11,472 | ||||||
Total liabilities, redeemable noncontrolling interests and equity | $ | 31,576 | $ | 32,670 |
The accompanying notes are an integral part of the unaudited consolidated financial statements.
RAYTHEON COMPANY
CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
Three Months Ended | ||||||||
(In millions, except per share amounts) | Mar 31, 2019 | Apr 1, 2018 | ||||||
Net sales | ||||||||
Products | $ | 5,562 | $ | 5,254 | ||||
Services | 1,167 | 1,013 | ||||||
Total net sales | 6,729 | 6,267 | ||||||
Operating expenses | ||||||||
Cost of sales—products | 4,002 | 3,737 | ||||||
Cost of sales—services | 875 | 795 | ||||||
General and administrative expenses | 739 | 694 | ||||||
Total operating expenses | 5,616 | 5,226 | ||||||
Operating income | 1,113 | 1,041 | ||||||
Non-operating (income) expense, net | ||||||||
Retirement benefits non-service expense | 181 | 239 | ||||||
Interest expense | 44 | 47 | ||||||
Interest income | (13 | ) | (7 | ) | ||||
Other (income) expense, net | (20 | ) | 5 | |||||
Total non-operating (income) expense, net | 192 | 284 | ||||||
Income from continuing operations before taxes | 921 | 757 | ||||||
Federal and foreign income taxes | 146 | 133 | ||||||
Income from continuing operations | 775 | 624 | ||||||
Income (loss) from discontinued operations, net of tax | — | (1 | ) | |||||
Net income | 775 | 623 | ||||||
Less: Net income (loss) attributable to noncontrolling interests in subsidiaries | (6 | ) | (10 | ) | ||||
Net income attributable to Raytheon Company | $ | 781 | $ | 633 | ||||
Basic earnings per share attributable to Raytheon Company common stockholders: | ||||||||
Income from continuing operations | $ | 2.77 | $ | 2.20 | ||||
Income (loss) from discontinued operations, net of tax | — | — | ||||||
Net income | 2.77 | 2.20 | ||||||
Diluted earnings per share attributable to Raytheon Company common stockholders: | ||||||||
Income from continuing operations | $ | 2.77 | $ | 2.20 | ||||
Income (loss) from discontinued operations, net of tax | — | — | ||||||
Net income | 2.77 | 2.19 | ||||||
Amounts attributable to Raytheon Company common stockholders:
|
||||||||
Income from continuing operations
|
$ | 781 | $ | 634 | ||||
Income (loss) from discontinued operations, net of tax
|
— | (1 | ) | |||||
Net income | $ | 781 | $ | 633 |
The accompanying notes are an integral part of the unaudited consolidated financial statements.
RAYTHEON COMPANY
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (UNAUDITED)
Three Months Ended | ||||||||
(In millions) | Mar 31, 2019 | Apr 1, 2018 | ||||||
Net income | $ | 775 | $ | 623 | ||||
Other comprehensive income (loss), before tax: | ||||||||
Pension and other postretirement benefit plans, net: | ||||||||
Amortization of prior service cost | 1 | 1 | ||||||
Amortization of net actuarial loss | 276 | 347 | ||||||
Pension and other postretirement benefit plans, net | 277 | 348 | ||||||
Foreign exchange translation | 8 | 24 | ||||||
Cash flow hedges | (10 | ) | (10 | ) | ||||
Unrealized gains (losses) on investments and other, net | — | — | ||||||
Other comprehensive income (loss), before tax | 275 | 362 | ||||||
Income tax benefit (expense) related to items of other comprehensive income (loss) | (56 | ) | (71 | ) | ||||
Other comprehensive income (loss), net of tax | 219 | 291 | ||||||
Reclassification of stranded tax effects | — | (1,451 | ) | |||||
Total comprehensive income (loss) | 994 | (537 | ) | |||||
Less: Comprehensive income (loss) attributable to noncontrolling interests in subsidiaries | (6 | ) | (10 | ) | ||||
Comprehensive income (loss) attributable to Raytheon Company | $ | 1,000 | $ | (527 | ) |
The accompanying notes are an integral part of the unaudited consolidated financial statements.
RAYTHEON COMPANY
CONSOLIDATED STATEMENTS OF EQUITY (UNAUDITED)
(In millions) |
Common stock |
Additional
paid-in capital |
Accumulated
other
|
Retained
earnings |
Total Raytheon
Company stockholders’ equity |
Noncontrolling
interests in subsidiaries(1) |
Total equity | |||||||||||||||||||||
Balance at December 31, 2018 | $ | 3 | $ | — | $ | (8,618 | ) | $ | 20,087 | $ | 11,472 | — | $ | 11,472 | ||||||||||||||
Net income (loss) | 781 | 781 | — | 781 | ||||||||||||||||||||||||
Other comprehensive income (loss), net of tax | 219 | 219 | 219 | |||||||||||||||||||||||||
Adjustment of redeemable noncontrolling interests to redemption value | 5 | 5 | 5 | |||||||||||||||||||||||||
Dividends declared | 1 | (265 | ) | (264 | ) | (264 | ) | |||||||||||||||||||||
Common stock plans activity | 61 | 61 | 61 | |||||||||||||||||||||||||
Share repurchases | (62 | ) | (504 | ) | (566 | ) | (566 | ) | ||||||||||||||||||||
Balance at March 31, 2019 | $ | 3 | $ | — | $ | (8,399 | ) | $ | 20,104 | $ | 11,708 | — | $ | 11,708 |
Balance at December 31, 2017 | $ | 3 | $ | — | $ | (7,935 | ) | $ | 17,895 | $ | 9,963 | $ | — | $ | 9,963 | |||||||||||||
Net income (loss) | 633 | 633 | — | 633 | ||||||||||||||||||||||||
Other comprehensive income (loss), net of tax | 291 | 291 | 291 | |||||||||||||||||||||||||
Reclassification of stranded tax effects | (1,451 | ) | 1,451 | — | — | |||||||||||||||||||||||
Adjustment of redeemable noncontrolling interests to redemption value | 11 | 11 | 11 | |||||||||||||||||||||||||
Dividends declared | 1 | (252 | ) | (251 | ) | (251 | ) | |||||||||||||||||||||
Common stock plans activity | 62 | 62 | 62 | |||||||||||||||||||||||||
Share repurchases | (63 | ) | (409 | ) | (472 | ) | (472 | ) | ||||||||||||||||||||
Balance at April 1, 2018 | $ | 3 | $ | — | $ | (9,095 | ) | $ | 19,329 | $ | 10,237 | $ | — | $ | 10,237 |
(1) | Excludes redeemable noncontrolling interests which are not considered equity. See “Note 13: Redeemable Noncontrolling Interests” for additional information. |
The accompanying notes are an integral part of the unaudited consolidated financial statements.
RAYTHEON COMPANY
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
Three Months Ended | ||||||||
(In millions) | Mar 31, 2019 | Apr 1, 2018 | ||||||
Cash flows from operating activities | ||||||||
Net income | $ | 775 | $ | 623 | ||||
(Income) loss from discontinued operations, net of tax | — | 1 | ||||||
Income from continuing operations
|
775 | 624 | ||||||
Adjustments to reconcile to net cash provided by (used in) operating activities from continuing operations, net of the effect of acquisitions and divestitures
|
||||||||
Depreciation and amortization | 140 | 135 | ||||||
Stock-based compensation | 59 | 63 | ||||||
Deferred income taxes | (44 | ) | (77 | ) | ||||
Changes in assets and liabilities | ||||||||
Receivables, net | 236 | (314 | ) | |||||
Contract assets and contract liabilities | (731 | ) | (174 | ) | ||||
Inventories | (124 | ) | (46 | ) | ||||
Prepaid expenses and other current assets | (59 | ) | 138 | |||||
Income taxes receivable/payable | 181 | 290 | ||||||
Accounts payable | (484 | ) | (167 | ) | ||||
Accrued employee compensation | (523 | ) | (420 | ) | ||||
Other current liabilities | 3 | (60 | ) | |||||
Accrued retiree benefits | 219 | 306 | ||||||
Other, net
|
(59 | ) | (15 | ) | ||||
Net cash provided by (used in) operating activities from continuing operations | (411 | ) | 283 | |||||
Net cash provided by (used in) operating activities from discontinued operations | — | 1 | ||||||
Net cash provided by (used in) operating activities | (411 | ) | 284 | |||||
Cash flows from investing activities | ||||||||
Additions to property, plant and equipment | (274 | ) | (219 | ) | ||||
Additions to capitalized internal use software | (10 | ) | (12 | ) | ||||
Maturities of short-term investments | — | 309 | ||||||
Payments for purchases of acquired companies, net of cash received | (8 | ) | — | |||||
Other | — | (1 | ) | |||||
Net cash provided by (used in) investing activities | (292 | ) | 77 | |||||
Cash flows from financing activities | ||||||||
Dividends paid | (245 | ) | (230 | ) | ||||
Net borrowings (payments) on commercial paper | — | — | ||||||
Repurchases of common stock under share repurchase programs | (500 | ) | (400 | ) | ||||
Repurchases of common stock to satisfy tax withholding obligations | (66 | ) | (72 | ) | ||||
Other | (5 | ) | (5 | ) | ||||
Net cash provided by (used in) financing activities | (816 | ) | (707 | ) | ||||
Net increase (decrease) in cash, cash equivalents and restricted cash | (1,519 | ) | (346 | ) | ||||
Cash, cash equivalents and restricted cash at beginning of the year | 3,624 | 3,115 | ||||||
Cash, cash equivalents and restricted cash at end of period | $ | 2,105 | $ | 2,769 |
The accompanying notes are an integral part of the unaudited consolidated financial statements.
RAYTHEON COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
Note 1: Basis of Presentation
We prepared the accompanying unaudited consolidated financial statements of Raytheon Company and all wholly-owned, majority-owned or otherwise controlled subsidiaries on the same basis as our annual audited financial statements. We condensed or omitted certain information and footnote disclosures normally included in our annual audited financial statements, which we prepared in accordance with U.S. Generally Accepted Accounting Principles (GAAP). The accompanying unaudited consolidated financial statements should be read in conjunction with our audited consolidated financial statements. As used in this report, the terms “we,” “us,” “our,” “Raytheon” and the “Company” mean Raytheon Company and its subsidiaries, unless the context indicates another meaning.
In the opinion of management, our financial statements reflect all adjustments, which are of a normal recurring nature, necessary for presentation of financial statements for interim periods in accordance with U.S. GAAP and with the instructions to Form 10-Q in Article 10 of Securities and Exchange Commission (SEC) Regulation S-X. The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions about future events that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of our financial statements and the reported amounts of revenue and expenses during the reporting periods. Actual results could differ from those estimates, and any such differences may be material to our financial statements.
Effective January 1, 2019, we adopted the requirements of Accounting Standards Update (ASU) 2016-02, Leases (Topic 842) using the modified retrospective approach as discussed below in “Note 2: Accounting Standards.” We reclassified certain balance sheet amounts to conform to our current period presentation. All amounts disclosed in this Exhibit 99.2 to this Current Report on 8-K reflect these changes.
Note 2: Accounting Standards
In February 2016, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2016-02, Leases (Topic 842), which requires lessees to recognize a right-of-use asset and lease liability for most lease arrangements. Effective January 1, 2019, we adopted the requirements of the new lease standard using the modified retrospective approach, applying the new lease requirements at the beginning of the earliest period presented. In addition, we elected the package of practical expedients permitted under the transition guidance within the new standard, which, among other things, allows us to carry forward the historical lease classification. We did not elect the practical expedient to use hindsight in determining the lease term and in assessing impairment of right-of-use assets. The standard resulted in the recognition of operating lease right-of-use assets of $805 million and operating lease liabilities of $841 million, of which $194 million was classified as current and is included in other current liabilities in our consolidated balance sheet as of December 31, 2018, with immaterial changes to other balance sheet accounts. The standard had no impact on our results of operations or cash flows. In addition, new disclosures are provided to enable users to assess the amount, timing and uncertainty of cash flows arising from leases.
In August 2018, the FASB issued ASU 2018-13, Fair Value Measurement: Disclosure Framework-Changes to the Disclosure Requirements for Fair Value Measurement (Topic 820), which eliminates the disclosure requirement of the amount of and reasons for transfers between Level 1 and Level 2 of the fair value hierarchy and modifies certain disclosure requirements related to Level 3 recurring and nonrecurring fair value measurements. The new standard is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019, with early adoption permitted. Effective January 1, 2019, we elected to early adopt the requirements of the new standard on a prospective basis. The standard did not have an impact on our financial position, results of operations or liquidity.
In August 2018, the FASB issued ASU 2018-15, Intangibles - Goodwill and Other - Internal-Use Software (Subtopic 350-24): Customer’s Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement that is a Service Contract, which aligns the requirements for capitalizing implementation costs incurred in a hosting arrangement that is a service contract with the requirements for capitalizing implementation costs incurred to develop or obtain internal-use software. The new standard is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019, with early adoption permitted. Effective January 1, 2019, we elected to early adopt the requirements of the new standard on a prospective basis. The standard did not have a material impact on our financial position, results of operations or liquidity.
Other new pronouncements adopted and issued but not effective until after March 31, 2019 did not and are not expected to have a material impact on our financial position, results of operations or liquidity.
Note 3: Significant Accounting Policies Update
Our significant accounting policies are detailed in “Note 1: Summary of Significant Accounting Policies” within Exhibit 99.1 to this Current Report on Form 8-K. Significant changes to our accounting policies as a result of adopting Topic 842 are discussed below:
Leases—We determine if an arrangement is a lease or contains an embedded lease at inception. For lease agreements with both lease and nonlease components (e.g., common-area maintenance costs), we account for the nonlease components separately. Consideration is allocated to the lease and nonlease components based on the estimated standalone prices.
All of our leases are operating leases. Operating lease right-of-use assets and operating lease liabilities are recognized based on the present value of the future lease payments over the lease term at the commencement date. The current portion of operating lease liabilities is included in other current liabilities in our consolidated balance sheets. For the majority of our leases, the discount rate used to determine the present value of the lease payments is our incremental borrowing rate as of the lease commencement date, as the implicit rate is not readily determinable. The operating lease right-of-use assets also includes any initial direct costs and any lease payments made at or before the commencement date, and is reduced for any unrestricted incentives received at or before the commencement date.
Some of our leases include options to extend or terminate the lease. We include these options in the recognition of our right-of-use assets and lease liabilities when it is reasonably certain that we will exercise the option. Very few of our leases include variable lease-related payments, such as escalation clauses based on consumer price index (CPI) rates, or residual guarantees. Variable payments that are based on an index or a rate are included in the recognition of our right-of-use assets and lease liabilities using the index or rate at lease commencement; however, changes to these lease payments due to rate or index updates are recorded as rent expense in the period incurred. Amounts probable of payment under residual guarantees are also included in the recognition of our right-of-use assets and lease liabilities.
Note 4: Changes in Estimates under Percentage of Completion Contract Accounting
We have a companywide standard and disciplined quarterly Estimate at Completion (EAC) process in which management reviews the progress and execution of our performance obligations. As part of this process, management reviews information including, but not limited to, any outstanding key contract matters, progress towards completion and the related program schedule, identified risks and opportunities and the related changes in estimates of revenues and costs. The risks and opportunities include management’s judgment about the ability and cost to achieve the schedule (e.g., the number and type of milestone events), technical requirements (e.g., a newly-developed product versus a mature product) and other contract requirements. Management must make assumptions and estimates regarding labor productivity and availability, the complexity of the work to be performed, the availability of materials, the length of time to complete the performance obligation (e.g., to estimate increases in wages and prices for materials and related support cost allocations), execution by our subcontractors, the availability and timing of funding from our customer, and overhead cost rates, among other variables. These estimates also include the estimated cost of satisfying our industrial cooperation agreements, sometimes in the form of either offset obligations or in-country industrial participation (ICIP) agreements, required under certain contracts. These obligations may or may not be distinct depending on their nature.
Based on this analysis, any quarterly adjustments to net sales, cost of sales and the related impact to operating income are recognized as necessary in the period they become known. These adjustments may result from positive program performance, and may result in an increase in operating income during the performance of individual performance obligations, if we determine we will be successful in mitigating risks surrounding the technical, schedule and cost aspects of those performance obligations or realizing related opportunities. Likewise, these adjustments may result in a decrease in operating income if we determine we will not be successful in mitigating these risks or realizing related opportunities. Changes in estimates of net sales, cost of sales and the related impact to operating income are recognized quarterly on a cumulative catch-up basis, which recognizes in the current period the cumulative effect of the changes on current and prior periods based on a performance obligation’s percentage of completion. A significant change in one or more of these estimates could affect the profitability of one or more of our performance obligations. When estimates of total costs to be incurred exceed total estimates of revenue to be earned on a performance obligation related to complex aerospace or defense equipment or related services, or product maintenance or separately priced extended warranty, a provision for the entire loss on the performance obligation is recognized in the period the loss is identified.
Net EAC adjustments had the following impact on our operating results:
Three Months Ended | ||||||||
(In millions, except per share amounts) | Mar 31, 2019 | Apr 1, 2018 | ||||||
Operating income | $ | 123 | $ | 115 | ||||
Income from continuing operations attributable to Raytheon Company | 97 | 91 | ||||||
Diluted earnings per share (EPS) from continuing operations attributable to Raytheon Company | $ | 0.34 | $ | 0.32 |
In addition, net revenue recognized from our performance obligations satisfied in previous periods was $158 million and $138 million in the first quarters of 2019 and 2018, respectively. This primarily relates to EAC adjustments that impacted revenue.
Note 5: Earnings Per Share (EPS)
We compute basic and diluted EPS using actual income from continuing operations attributable to Raytheon Company common stockholders, income (loss) from discontinued operations attributable to Raytheon Company common stockholders and net income attributable to Raytheon Company, and our actual weighted-average shares outstanding rather than the numbers presented within our unaudited consolidated financial statements, which are rounded to the nearest million. As a result, it may not be possible to recalculate EPS as presented in our unaudited consolidated financial statements. Furthermore, it may not be possible to recalculate EPS attributable to Raytheon Company common stockholders by adjusting EPS from continuing operations by EPS from discontinued operations.
We include all unvested stock awards that contain non-forfeitable rights to dividends or dividend equivalents, whether paid or unpaid, in the number of shares outstanding in our basic EPS calculation as they are considered participating securities. As a result, we have included all of our outstanding unvested awards of restricted stock, as well as restricted stock units (RSUs) and Long-term Performance Plan (LTPP) awards that meet the retirement eligible criteria in our calculation of basic EPS. We disclose EPS for common stock and unvested stock-based payment awards, and separately disclose distributed and undistributed earnings. Distributed earnings represent common stock dividends and dividends earned on unvested awards of restricted stock and stock-based payment awards of retirement eligible employees. Undistributed earnings represent earnings that were available for distribution but were not distributed. Common stock and unvested stock-based payment awards earn dividends equally.
As described in “Note 13: Redeemable Noncontrolling Interests,” we record redeemable noncontrolling interest related to Vista Equity Partners’ interest in Forcepoint. We reflect the redemption value adjustments related to this redeemable noncontrolling interest in both the basic and diluted EPS calculation for the portion of redemption value that is in excess of the fair value of noncontrolling interest. There was no impact to basic or diluted EPS in the first quarters of 2019 or 2018.
EPS from continuing operations attributable to Raytheon Company common stockholders and unvested stock-based payment awards was as follows:
Three Months Ended | ||||||||
Mar 31, 2019 | Apr 1, 2018 | |||||||
Basic EPS attributable to Raytheon Company common stockholders: | ||||||||
Distributed earnings | $ | 0.94 | $ | 0.87 | ||||
Undistributed earnings | 1.83 | 1.33 | ||||||
Total | $ | 2.77 | $ | 2.20 | ||||
Diluted EPS attributable to Raytheon Company common stockholders: | ||||||||
Distributed earnings | $ | 0.94 | $ | 0.87 | ||||
Undistributed earnings | 1.83 | 1.33 | ||||||
Total | $ | 2.77 | $ | 2.20 |
Income attributable to participating securities was as follows:
Three Months Ended | ||||||||
(In millions) | Mar 31, 2019 | Apr 1, 2018 | ||||||
Income from continuing operations attributable to participating securities | $ | 8 | $ | 7 | ||||
Income (loss) from discontinued operations, net of tax attributable to participating securities | — | — | ||||||
Net income attributable to participating securities | $ | 8 | $ | 7 |
The weighted-average shares outstanding for basic and diluted EPS were as follows:
Three Months Ended | ||||||||
(In millions) | Mar 31, 2019 | Apr 1, 2018 | ||||||
Shares for basic EPS(1) | 281.9 | 288.5 | ||||||
Effect of dilutive securities | 0.3 | 0.3 | ||||||
Shares for diluted EPS | 282.2 | 288.8 |
(1) | Includes 2.8 million and 3.2 million participating securities for the first quarters of 2019 and 2018, respectively. |
Note 6: Inventories
Inventories consisted of the following:
(In millions) | Mar 31, 2019 | Dec 31, 2018 | ||||||
Materials and purchased parts | $ | 74 | $ | 75 | ||||
Work in process | 785 | 662 | ||||||
Finished goods | 23 | 21 | ||||||
Total | $ | 882 | $ | 758 |
Precontract costs are costs incurred to fulfill a contract prior to contract award. Precontract costs, including general and administrative expenses that are specifically chargeable to the customer, are deferred in inventories if we determine that the costs are probable of recovery under a specific anticipated contract. All other precontract costs, including start-up costs, are expensed as incurred. Costs that are deferred are recognized as contract costs upon the receipt of the anticipated contract. We included deferred precontract costs of $238 million and $163 million in inventories as work in process at March 31, 2019 and December 31, 2018, respectively.
Note 7: Contract Assets and Contract Liabilities
Our contract assets consist of unbilled amounts typically resulting from sales under long-term contracts when the cost-to-cost method of revenue recognition is utilized and revenue recognized exceeds the amount billed to the customer. Our contract liabilities consist of advance payments and billings in excess of costs incurred and deferred revenue. The noncurrent portion of deferred revenue is included in accrued retiree benefits and other long-term liabilities in our consolidated balance sheets.
Net contract assets (liabilities) consisted of the following:
(In millions, except percentages) | Mar 31, 2019 | Dec 31, 2018 | $ Change | % Change | ||||||||||||
Contract assets | $ | 5,971 | $ | 5,594 | $ | 377 | 6.7 | % | ||||||||
Contract liabilities—current | (2,930 | ) | (3,309 | ) | 379 | (11.5 | )% | |||||||||
Contract liabilities—noncurrent | (141 | ) | (150 | ) | 9 | (6.0 | )% | |||||||||
Net contract assets (liabilities) | $ | 2,900 | $ | 2,135 | $ | 765 | 35.8 | % |
The $765 million increase in our net contract assets (liabilities) from December 31, 2018 to March 31, 2019 was primarily due to a $379 million decrease in our current contract liabilities, primarily driven by revenue recognized on certain international programs with milestone payments or advances, and a $377 million increase in our contract assets, principally due to contractual billing terms on U.S. government and foreign military sales contracts and the timing of pending approvals on direct commercial sales contracts for precision guided munitions to certain Middle Eastern customers. For direct commercial sales contracts for which we are required to obtain regulatory approvals, we recognize revenue based on the likelihood of obtaining such approvals. At March 31, 2019, we had approximately $2.4 billion of total contract value, recognized approximately $1.1 billion of sales for work performed to date and received approximately $850 million in advances on contracts for precision guided munitions to certain Middle Eastern customers for which U.S. government approval is pending. On a contract by contract basis, and excluding advances billed but not received, we had $600 million and $350 million of net contract assets and net contract liabilities, respectively, related to these contracts.
In the first quarters of 2019 and 2018, we recognized revenue of $894 million and $652 million related to our contract liabilities at January 1, 2019 and January 1, 2018, respectively.
Impairment losses recognized on our receivables and contract assets were de minimis in the first quarters of 2019 and 2018.
Note 8: Deferred Commissions
Our incremental direct costs of obtaining a contract, which consist of sales commissions primarily for our security software sales at Forcepoint, are deferred and amortized over the period of contract performance or a longer period, generally the estimated life of the customer relationship, if renewals are expected and the renewal commission is not commensurate with the initial commission. We classify deferred commissions as current or noncurrent based on the timing of when we expect to recognize the expense. The current and noncurrent portions of deferred commissions are included in prepaid expenses and other current assets, and other assets, net, respectively, in our consolidated balance sheets. At March 31, 2019 and December 31, 2018, we had deferred commissions of $51 million and $55 million, respectively. Amortization expense related to deferred commissions was $4 million and $8 million in the first quarters of 2019 and 2018, respectively.
Note 9: Acquisitions, Divestitures and Goodwill
In pursuing our business strategies, we acquire and make investments in certain businesses that meet strategic and financial criteria, and divest of certain non-core businesses, investments and assets when appropriate. We did not have any divestitures in the first quarter of 2019.
In 2013, we formed the Range Generation Next LLC (RGNext) joint venture with General Dynamics Information Technology (GDIT) through our Intelligence, Information and Services (IIS) segment, in which we held a 50% equity ownership that was accounted for using the equity method. On February 8, 2019, we amended and restated the RGNext joint venture agreement and acquired an additional 10% equity ownership in the joint venture, increasing our equity ownership to 60% and giving us control of the operations of RGNext. Effective as of February 8, 2019, we consolidate the results of RGNext in our consolidated financial statements and report its results in our IIS segment. We also remeasured our equity method investment in RGNext to fair value, which resulted in a non-cash gain of $21 million that was recorded in operating income through a reduction to cost of sales at our IIS segment; recognized redeemable noncontrolling interest for GDIT’s interest in RGNext at a fair value of $32 million; and recognized $90 million of net assets, including cash acquired, at fair value. As part of our purchase price allocation, we recorded $19 million of goodwill, primarily related to the value of the existing workforce, and $34 million of intangible assets, primarily related to customer relationships with a weighted-average life of 7 years.
Pro forma financial information and revenue from the date of acquisition has not been provided as it is not material.
A rollforward of goodwill by segment was as follows:
(In millions) | Integrated Defense Systems | Intelligence, Information and Services | Missile Systems | Space and Airborne Systems | Forcepoint(1) | Total | ||||||||||||||||||
Balance at December 31, 2018 | $ | 1,704 | $ | 2,965 | $ | 4,154 | $ | 4,103 | $ | 1,938 | $ | 14,864 | ||||||||||||
Acquisitions | — | 19 | — | — | — | 19 | ||||||||||||||||||
Effect of foreign exchange rates and other | (1 | ) | — | — | — | — | (1 | ) | ||||||||||||||||
Balance at March 31, 2019 | $ | 1,703 | $ | 2,984 | $ | 4,154 | $ | 4,103 | $ | 1,938 | $ | 14,882 |
(1) | At March 31, 2019, Forcepoint’s fair value was estimated to exceed its net book value by approximately $900 million. As discussed in “Note 13: Redeemable Noncontrolling Interests,” we are required to determine Forcepoint’s fair value on a quarterly basis due to the accounting related to the redeemable noncontrolling interest. |
Note 10: Derivatives and Other Financial Instruments
Derivatives—Our primary market exposures are to foreign exchange rates and interest rates, and we use certain derivative financial instruments to help manage these exposures. We execute these instruments with financial institutions that we judge to be credit-worthy. The majority of our foreign currency forward contracts are denominated in currencies of major industrial countries. We do not hold or issue derivative financial instruments for trading or speculative purposes.
We use foreign currency forward contracts to fix the functional currency value of specific commitments, payments and receipts denominated in foreign currencies. The
aggregate notional amount of our outstanding foreign currency forward contracts was $1,843 million and $1,772 million at March 31, 2019 and December 31, 2018, respectively. The net notional exposure of these contracts was $777 million and $840 million
at March 31, 2019 and December 31, 2018, respectively.
The fair value of asset derivatives included in other assets, net and liability derivatives included in other current liabilities in our consolidated balance sheets related to foreign currency forward contracts were as follows:
(In millions) | Mar 31, 2019 | Dec 31, 2018 | ||||||
Asset derivatives | $ | 14 | $ | 26 | ||||
Liability derivatives | 23 | 34 |
The fair value of these derivatives is Level 2 in the fair value hierarchy because they are determined based on a market approach utilizing externally quoted forward rates for similar contracts.
Our foreign currency forward contracts contain offset or netting provisions to mitigate credit risk in the event of counterparty default, including payment default and cross default. We measure and record the impact of counterparty credit risk into our valuation and at March 31, 2019 and December 31, 2018, the fair value of our counterparty default exposure was less than $1 million and was spread across numerous highly rated counterparties.
There were no interest rate swaps outstanding at March 31, 2019 or December 31, 2018.
Other Financial Instruments—We hold financial instruments, including cash and cash equivalents, commercial paper and long-term debt. The carrying amounts for cash and cash equivalents and commercial paper approximated their fair values. The carrying value of long-term debt was recorded at amortized cost. The estimated fair value of long-term debt was determined based on quoted prices in inactive markets, which falls within Level 2 of the fair value hierarchy. The carrying value and estimated fair value of long-term debt were as follows:
(In millions) | Mar 31, 2019 | Dec 31, 2018 | ||||||
Carrying value of long-term debt(1) | $ | 4,756 | $ | 4,755 | ||||
Fair value of long-term debt(2) | 5,202 | 5,063 |
(1) | Carrying value of long-term debt at March 31, 2019 includes current portion of long-term debt carrying value of $500 million. |
(2) | Fair value of long-term debt at March 31, 2019 includes current portion of long-term debt fair value of $508 million. |
At March 31, 2019, short-term commercial paper borrowings outstanding were $300 million, which had a weighted-average interest rate and original maturity period of 2.551% and 6 days, respectively. At December 31, 2018, short-term commercial paper borrowings outstanding were $300 million, which had a weighted-average interest rate and original maturity period of 2.954% and 16 days, respectively. The commercial paper notes outstanding have original maturities of not more than 90 days from the date of issuance.
Supplemental Cash Flow Information—Cash and cash equivalents reported within our consolidated balance sheets excludes restricted cash of $12 million and $16 million at March 31, 2019 and December 31, 2018, respectively, which for purposes of our consolidated statements of cash flows, is included in cash, cash equivalents and restricted cash.
Note 11: Leases
We enter into operating leases primarily for: real estate, including for manufacturing, engineering, research, administration, sales and warehousing facilities; information technology (IT) equipment; and other equipment. At March 31, 2019 and December 31, 2018, we did not have any finance leases. Approximately 90% of our future lease commitments, and related lease liability, relate to our real estate leases. Some of our leases also include options to extend the lease or terminate the lease. A small portion of our leases include variable escalation clauses, which are typically based on CPI rates, or other variable lease-related payments.
The components of lease expense were as follows:
Three Months Ended | ||||||||
(In millions) | Mar 31, 2019 | Apr 1, 2018 | ||||||
Operating lease cost | $ | 53 | $ | 58 | ||||
Variable lease cost(1) | — | — | ||||||
Sublease income(1) | — | — | ||||||
Total lease cost | $ | 53 | $ | 58 |
|
|
(1)
|
Variable lease cost was expense of less than $1 million and sublease income was income of less than $1 million, in both the first quarters of 2019 and 2018. |
Gains and losses on sale and leaseback transactions were de minimis in both the first quarters of 2019 and 2018.
At March 31, 2019, our future lease payments under non-cancellable leases were as follows:
(In millions) | |||||
2019 (excluding the three months ended March 31, 2019) | $ | 167 | |||
2020 | 189 | ||||
2021 | 164 | ||||
2022 | 127 | ||||
2023 | 90 | ||||
Thereafter | 238 | ||||
Total future lease payments(1) | 975 | ||||
Imputed interest | (122 | ) | |||
Total lease liabilities | $ | 853 |
(1) | Total future lease payments excluded $27 million of future lease payments related to leases that were signed but had not yet commenced as of March 31, 2019. |
Our lease liabilities recognized in our consolidated balance sheet at March 31, 2019 were as follows:
(In millions) | ||||
Operating lease liabilities—current | $ | 201 | ||
Operating lease liabilities—noncurrent | 652 | |||
Total lease liabilities | $ | 853 |
The weighted-average remaining lease term related to our operating leases was 8 years and 7 years as of March 31, 2019 and December 31, 2018, respectively. The weighted-average discount rate related to our operating leases was 3.1% as of March 31, 2019 and December 31, 2018.
Other information related to leases was as follows:
Three Months Ended | ||||||||
(In millions) | Mar 31, 2019 | Apr 1, 2018 | ||||||
Cash paid for amounts included in the measurement of operating lease liabilities | $ | 61 | $ | 62 | ||||
Right-of-use assets obtained in exchange for new operating lease obligations | 56 | 38 |
There were no material restrictions or covenants imposed by our leases at March 31, 2019 or December 31, 2018. In addition, we do not have any related party leases and our sublease transactions are de minimis.
Note 12: Commitments and Contingencies
Environmental Matters—We are involved in various stages of investigation and cleanup related to remediation of various environmental sites. Our estimate of the liability of total environmental remediation costs includes the use of a discount rate and takes into account that a portion of these costs is eligible for future recovery through the pricing of our products and services to the U.S. government. We regularly assess the probability of recovery of these costs, which requires us to make assumptions about the extent of cost recovery under our contracts and the amount of future contract activity. We consider such recovery probable based on government contracting regulations and our long history of receiving reimbursement for such costs, and accordingly have recorded the estimated future recovery of these costs from the U.S. government within prepaid expenses and other current assets in our consolidated balance sheets. Our estimates regarding remediation costs to be incurred were as follows:
(In millions, except percentages) | Mar 31, 2019 | Dec 31, 2018 | ||||||
Total remediation costs—undiscounted | $ | 197 | $ | 193 | ||||
Weighted-average discount rate | 5.1 | % | 5.1 | % | ||||
Total remediation costs—discounted | $ | 136 | $ | 128 | ||||
Recoverable portion | 88 | 82 |
We also lease certain government-owned properties and generally are not liable for remediation of preexisting environmental contamination at these sites. As a result, we generally do not provide for these costs in our consolidated financial statements.
Due to the complexity of environmental laws and regulations, the varying costs and effectiveness of alternative cleanup methods and technologies, the uncertainty of insurance coverage, and the unresolved extent of our responsibility, it is difficult to determine the ultimate outcome of environmental matters. However, we do not expect any additional liability to have a material adverse effect on our financial position, results of operations or liquidity.
Financing Arrangements and Other—We issue guarantees, and banks and surety companies issue, on our behalf, letters of credit and surety bonds, to meet various bid, performance, warranty, retention and advance payment obligations for us or our affiliates. These instruments expire on various dates through 2028. Additional guarantees of project performance for which there is no stated value also remain outstanding. The stated values outstanding consisted of the following:
(In millions) | Mar 31, 2019 | Dec 31, 2018 | ||||||
Guarantees | $ | 211 | $ | 201 | ||||
Letters of credit | 2,296 | 2,503 | ||||||
Surety bonds | 80 | 166 |
All guarantees at March 31, 2019 and December 31, 2018 related to our joint venture in Thales-Raytheon Systems Air and Missile Defense Command and Control S.A.S. (TRS AMDC2). We provide these guarantees, as well as letters of credit, to TRS AMDC2 and other affiliates to assist these entities in obtaining financing on more favorable terms, making bids on contracts and performing their contractual obligations. While we expect these entities to satisfy their loans and meet their project performance and other contractual obligations, their failure to do so may result in a future obligation to us. We periodically evaluate the risk of these entities failing to meet their obligations described above. At March 31, 2019, we believe the risk that these entities will not be able to meet their obligations is minimal for the foreseeable future based on their current financial condition. All obligations were current at March 31, 2019. We had an estimated liability of $3 million at both March 31, 2019 and December 31, 2018 related to these guarantees.
As discussed in “Note 13: Redeemable Noncontrolling Interests,” under the joint venture agreement between Raytheon Company and Vista Equity Partners, Raytheon may be required to purchase Vista Equity Partners’ interest in Forcepoint.
We have entered into industrial cooperation agreements, sometimes in the form of either offset agreements or in-country industrial participation (ICIP) agreements, as a condition to obtaining orders for our products and services from certain customers in foreign countries. At March 31, 2019, the aggregate amount of our offset agreements, both agreed to and anticipated to be agreed to, had an outstanding notional value of approximately $9.3 billion. These agreements are designed to return economic value to the foreign country by requiring us to engage in activities supporting local defense or commercial industries, promoting a balance of trade, developing in-country technology capabilities or addressing other local development priorities. Offset agreements may be satisfied through activities that do not require a direct cash payment, including transferring technology, providing manufacturing, training and other consulting support to in-country projects, and the purchase by third parties (e.g., our vendors) of supplies from in-country vendors. These agreements may also be satisfied through our use of cash for activities such as subcontracting with local partners, purchasing supplies from in-country vendors, providing financial support for in-country projects and making investments in local ventures. Such activities may also vary by country depending upon requirements as dictated by their governments. We typically do not commit to offset agreements until orders for our products or services are definitive. The amounts ultimately applied against our offset agreements are based on negotiations with the customers and typically require cash outlays that represent only a fraction of the notional value in the offset agreements. Offset programs usually extend over several or more years and may provide for penalties in the event we fail to perform in accordance with offset requirements. Historically, we have not been required to pay any penalties of significance.
As a U.S. government contractor, we are subject to many levels of audit and investigation by the U.S. government relating to our contract performance and compliance with
applicable rules and regulations. Agencies that oversee contract performance include: the Defense Contract Audit Agency (DCAA); the Defense Contract Management Agency (DCMA); the Inspectors General of the U.S. Department of Defense (DoD) and other
departments and agencies; the Government Accountability Office (GAO); the Department of Justice (DOJ); and Congressional Committees. Other areas of our business operations may also be subject to audit and investigation by these and/or other
agencies. From time to time, agencies investigate or conduct audits to determine whether our operations are being conducted in accordance with applicable requirements. Such investigations and audits may be initiated due to a number of reasons,
including as a result of a whistleblower complaint. Such investigations and audits could result in administrative, civil or criminal liabilities, including repayments, fines or penalties being imposed upon us, the suspension of government export
licenses or the suspension or debarment from future U.S. government contracting. U.S. government investigations often take years to complete and many result in no adverse action against us. Our final allowable incurred costs for each year are also
subject to audit and have, from time to time, resulted in disputes between us and the U.S. government, with litigation resulting at the Court of Federal Claims (COFC) or the Armed Services Board of Contract Appeals (ASBCA) or their related courts of
appeals. In addition, the DOJ has, from time to time, convened grand juries to investigate possible irregularities by us. We also provide products and services to customers outside of the U.S., and those sales are subject to local government laws,
regulations and procurement policies and practices. Our compliance with such local government regulations or any applicable U.S. government regulations (e.g., the Foreign Corrupt Practices Act (FCPA) and International Traffic in Arms Regulations
(ITAR)) may also be investigated or audited. Other than as specifically disclosed herein, we do not expect these audits, investigations or disputes to have a material effect on our financial position, results of operations or liquidity, either
individually or in the aggregate.
In addition, various other claims and legal proceedings generally incidental to the normal course of business are pending or threatened against, or initiated by, us. We do not expect any of these proceedings to result in any additional liability or gains that would materially affect our financial position, results of operations or liquidity. In connection with certain of our legal matters, we may be entitled to insurance recovery for qualified legal costs or other incurred costs. We do not expect any insurance recovery to have a material impact on the financial exposure that could result from these matters.
Note 13: Redeemable Noncontrolling Interests
Forcepoint is a cybersecurity joint venture company with Vista Equity Partners. The joint venture agreement between Raytheon and Vista Equity Partners provides Vista Equity Partners with certain rights to require Forcepoint to pursue an initial public offering at any time after four years and three months following the closing date of May 29, 2015, or pursue a sale of the company at any time after five years following the closing date. In either of these events, Raytheon has the option to purchase all, but not less than all, of Vista Equity Partners’ interest in Forcepoint for cash at a price equal to fair value as determined under the joint venture agreement. Additionally, Vista Equity Partners has the ability to liquidate its ownership through a put option. The put option allows Vista Equity Partners to require Raytheon to purchase all, but not less than all, of Vista Equity Partners’ interest in Forcepoint for cash at a price equal to fair value as determined under the joint venture agreement. Lastly, Raytheon has the option to purchase all, but not less than all, of Vista Equity Partners’ interest in Forcepoint at a price equal to fair value as determined under the joint venture agreement. The joint venture agreement provides for the process under which the parties would determine the fair value of the interest and could result in a payment by Raytheon shortly after the exercise of Vista Equity Partners’ put option or Raytheon’s purchase option; however, the ultimate timing will depend on the actions of the parties and other factors. The estimate of fair value for purposes of presenting the redeemable noncontrolling interest in our consolidated balance sheets could differ from the parties’ determination of fair value for the interest under the joint venture agreement.
Vista Equity Partners’ adjusted equity interest in the Forcepoint joint venture was 19.5% at March 31, 2019. Vista Equity Partners’ interest in Forcepoint is presented as redeemable noncontrolling interest, outside of stockholders’ equity, in our consolidated balance sheets. The redeemable noncontrolling interest is recognized at the greater of the estimated redemption value as of the balance sheet date, which was $399 million at March 31, 2019, or the carrying value, defined as the initial value adjusted for Vista Equity Partners’ share of the cumulative impact of net income (loss), other changes in accumulated other comprehensive income (loss) and additional contributions, which was $274 million at March 31, 2019. Adjustments to the redemption value over the period from the date of acquisition to the redemption date are immediately recorded to retained earnings.
As discussed in “Note 9: Acquisitions, Divestitures and Goodwill,” in February 2019, we amended and restated the RGNext joint venture agreement and acquired an additional
10% equity ownership in the joint venture, increasing our equity ownership to 60% and giving us control of the operations, with GDIT obtaining only protective rights. As a result, we now consolidate the results of RGNext in our consolidated financial
statements. The amendment to the RGNext joint venture agreement provides GDIT with the ability to liquidate its ownership and receive an amount equal to its contributed capital (the redemption value). As such, GDIT’s interest in RGNext is presented as
redeemable noncontrolling interest, outside of stockholders’ equity, in our consolidated balance sheets, and is recorded at the greater of its carrying value or the redemption value.
A rollforward of redeemable noncontrolling interests was as follows:
(In millions) | Forcepoint | RGNext | Total | |||||||||
Balance at December 31, 2018 | $ | 411 | $ | — | $ | 411 | ||||||
RGNext initial recognition | — | 32 | 32 | |||||||||
Net income (loss) | (7 | ) | 1 | (6 | ) | |||||||
Other comprehensive income (loss), net of tax(1) | — | — | — | |||||||||
Adjustment of noncontrolling interests to redemption value | (5 | ) | — | (5 | ) | |||||||
Balance at March 31, 2019 | $ | 399 | $ | 33 | $ | 432 | ||||||
Balance at December 31, 2017 | $ | 512 | $ | — | $ | 512 | ||||||
Net income (loss) | (10 | ) | — | (10 | ) | |||||||
Other comprehensive income (loss), net of tax | 1 | — | 1 | |||||||||
Adjustment of noncontrolling interests to redemption value | (11 | ) | — | (11 | ) | |||||||
Balance at April 1, 2018 | $ | 492 | $ | — | $ | 492 |
(1) | Other comprehensive income (loss), net of tax, related to Forcepoint was income of less than $1 million for the first quarter of 2019. |
Note 14: Stockholders’ Equity
The changes in shares of our common stock outstanding were as follows:
Three Months Ended | ||||||||
(In millions) | Mar 31, 2019 | Apr 1, 2018 | ||||||
Beginning balance | 282.1 | 288.4 | ||||||
Stock plans activity | 1.1 | 1.0 | ||||||
Share repurchases | (3.1 | ) | (2.2 | ) | ||||
Ending balance | 280.1 | 287.2 |
From time to time, our Board of Directors authorizes the repurchase of shares of our common stock. In November 2015, our Board authorized the repurchase of up to $2.0 billion of our outstanding common stock. In November 2017, our Board also authorized the repurchase of up to an additional $2.0 billion of our outstanding common stock. At March 31, 2019, we had approximately $1.0 billion available under the 2017 repurchase program. Share repurchases will take place from time to time at management’s discretion depending on market conditions.
Share repurchases also include shares surrendered by employees to satisfy tax withholding obligations in connection with restricted stock, RSUs and LTPP awards issued to employees.
Our share repurchases were as follows:
Three Months Ended | ||||||||||||||||
(In millions) | Mar 31, 2019 | Apr 1, 2018 | ||||||||||||||
$ | Shares | $ | Shares | |||||||||||||
Shares repurchased under our share repurchase programs | $ | 500 | 2.8 | $ | 400 | 1.9 | ||||||||||
Shares repurchased to satisfy tax withholding obligations | 66 | 0.3 | 72 | 0.3 | ||||||||||||
Total share repurchases | $ | 566 | 3.1 | $ | 472 | 2.2 |
In March 2019, our Board of Directors authorized an 8.6% increase to our annual dividend payout rate from $3.47 to $3.77 per share. Our Board of Directors also declared dividends of $0.9425 per share during the first quarter of 2019, compared to dividends of $0.8675 per share during the first quarter of 2018. Dividends are subject to quarterly approval by our Board of Directors.
Stock-based Compensation Plans
Restricted Stock and RSUs—During the first quarter of 2019, we granted 0.9 million combined shares of restricted stock and RSUs with a weighted-average grant-date
fair value of $179.93 per share, calculated under the intrinsic value method. These awards generally vest in equal installments on each of the second, third and fourth anniversary dates of the award’s grant date.
LTPP—During the first quarter of 2019, we granted RSUs subject to the 2019–2021 LTPP plan with an aggregate target award of 0.1 million units and a weighted-average grant-date fair value of $175.93 per share. The performance goals for the 2019–2021 LTPP award are independent of each other and based on three metrics, as defined in the LTPP award agreements: return on invested capital (ROIC), weighted at 50%; total shareholder return (TSR) relative to a peer group, weighted at 25%; and cumulative free cash flow from continuing operations (CFCF), weighted at 25%. The ultimate award, which is determined at the end of the three-year cycle, can range from zero to 200% of the target award and includes dividend equivalents, which are not included in the aggregate target award numbers. The grant-date fair value is based upon the value determined under the intrinsic value method for the CFCF and ROIC portions of the award and the Monte Carlo simulation method for the TSR portion of the award.
Forcepoint Plans—Forcepoint unit appreciation rights and profits interests vest over a specified period of time and settlement is subject to a liquidity event defined as either a change in control or an initial public offering of the joint venture. In certain limited circumstances other vesting conditions may apply. The impact attributable to these other vesting conditions was income of $2 million for the first quarter of 2019 and expense of $1 million for the first quarter of 2018. At March 31, 2019, there were 174 thousand combined units and/or profits interests authorized for award under these plans.
Accumulated Other Comprehensive Income (Loss)
Accumulated other comprehensive income (loss) includes gains and losses associated with pension and other postretirement benefit (PRB) plans, foreign exchange translation adjustments, gains and losses on derivative instruments qualified as cash flow hedges included in the assessment of effectiveness, and unrealized gains (losses) on available-for-sale investments. The computation of other comprehensive income (loss) and its components are presented in the consolidated statements of comprehensive income.
A rollforward of accumulated other comprehensive income (loss) was as follows:
(In millions) | Pension and PRB plans, net(1) | Foreign exchange translation | Cash flow hedges(2) | Unrealized gains (losses) on investments and other, net(3) | Total | |||||||||||||||
Balance at December 31, 2018 | $ | (8,483 | ) | $ | (131 | ) | $ | (2 | ) | $ | (2 | ) | $ | (8,618 | ) | |||||
Before tax amount | 277 | 8 | (10 | ) | — | 275 | ||||||||||||||
Tax (expense) or benefit | (58 | ) | — | 2 | — | (56 | ) | |||||||||||||
Net of tax amount | 219 | 8 | (8 | ) | — | 219 | ||||||||||||||
Balance at March 31, 2019 | $ | (8,264 | ) | $ | (123 | ) | $ | (10 | ) | $ | (2 | ) | $ | (8,399 | ) | |||||
Balance at December 31, 2017 | $ | (7,843 | ) | $ | (95 | ) | $ | 6 | $ | (3 | ) | $ | (7,935 | ) | ||||||
Before tax amount | 348 | 24 | (10 | ) | — | 362 | ||||||||||||||
Tax (expense) or benefit | (73 | ) | — | 2 | — | (71 | ) | |||||||||||||
Net of tax amount | 275 | 24 | (8 | ) | — | 291 | ||||||||||||||
Reclassification of stranded tax effects | (1,452 | ) | — | 1 | — | (1,451 | ) | |||||||||||||
Balance at April 1, 2018 | $ | (9,020 | ) | $ | (71 | ) | $ | (1 | ) | $ | (3 | ) | $ | (9,095 | ) |
(1) | Pension and PRB plans, net is shown net of cumulative tax benefits of $2,197 million and $2,255 million at March 31, 2019 and December 31, 2018, respectively. |
(2) | Cash flow hedges are shown net of cumulative tax benefits of $3 million and $1 million at March 31, 2019 and December 31, 2018, respectively. |
(3) | Unrealized gains (losses) on investments and other, net are shown net of cumulative tax expense of $1 million at both March 31, 2019 and December 31, 2018. |
In the first quarter of 2018, we reclassified the stranded tax effects related to the enactment of the Tax Cuts and Jobs Act of 2017 (2017 Act) from accumulated other comprehensive loss (AOCL) to retained earnings in accordance with ASU 2018-02, Income Statement - Reporting Comprehensive Income (Topic 220): Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income. These stranded tax effects related to the deferred tax amounts at December 31, 2017 recorded through other comprehensive income prior to the enactment date using the prior 35% statutory tax rate that remained in other comprehensive income despite the fact that the related deferred tax assets and liabilities were remeasured to reflect the newly enacted tax rate of 21%.
Other material amounts reclassified out of AOCL related to the amortization of net actuarial loss associated with our pension plans were $273 million and $344 million
before tax in the first quarters of 2019 and 2018, respectively. This component of AOCL is included in the calculation of net periodic pension expense (income). See “Note 15: Pension and Other Employee Benefits” for additional details.
We expect $2 million net of tax of net unrealized losses on our cash flow hedges at March 31, 2019 to be reclassified into earnings at then-current values over the next 12 months as the underlying hedged transactions occur.
Note 15: Pension and Other Employee Benefits
We have pension plans covering the majority of our employees hired prior to January 1, 2007, including certain employees in foreign countries (Pension Benefits). Our primary pension obligations relate to our domestic Internal Revenue Service (IRS) qualified pension plans. In addition, we provide certain health care and life insurance benefits to retired employees and to eligible employees upon retirement through PRB plans.
We also sponsor nonqualified defined benefit and defined contribution plans to provide benefits in excess of qualified plan limits. We have set aside certain assets in a separate trust, which we expect to be used to pay for trust obligations. The fair value of marketable securities held in trust, which are considered Level 1 assets under the fair value hierarchy, consisted of the following:
(In millions) | Mar 31, 2019 | Dec 31, 2018 | ||||||
Marketable securities held in trust | $ | 677 | $ | 642 | ||||
Included in marketable securities held in trust in the table above was $431 million and $420 million at March 31, 2019 and December 31, 2018, respectively, related to the nonqualified defined contribution plans. The liabilities related to the nonqualified defined contribution plans were $440 million and $431 million at March 31, 2019 and December 31, 2018, respectively.
The components of net periodic pension expense (income) were as follows:
Three Months Ended | ||||||||
(In millions) | Mar 31, 2019 | Apr 1, 2018 | ||||||
Operating expense | ||||||||
Service cost | $ | 105 | $ | 127 | ||||
Non-operating expense | ||||||||
Interest cost | 261 | 253 | ||||||
Expected return on plan assets | (359 | ) | (363 | ) | ||||
Amortization of prior service cost | 1 | 1 | ||||||
Amortization of net actuarial loss | 273 | 344 | ||||||
Total pension non-service expense | 176 | 235 | ||||||
Net periodic pension expense (income) | $ | 281 | $ | 362 |
Net periodic pension expense (income) includes income of $1 million and $2 million from foreign Pension Benefits plans in the first quarters of 2019 and 2018, respectively.
Net periodic PRB expense was $6 million and $5 million in the first quarters of 2019 and 2018, respectively.
Long-term pension and PRB liabilities consisted of the following:
(In millions) | Mar 31, 2019 | Dec 31, 2018 | ||||||
Long-term pension liabilities | $ | 6,042 | $ | 6,111 | ||||
Long-term PRB liabilities | 356 | 354 | ||||||
Total long-term pension and PRB liabilities | $ | 6,398 | $ | 6,465 |
We made the following contributions to our pension and PRB plans:
Three Months Ended | ||||||||
(In millions) | Mar 31, 2019 | Apr 1, 2018 | ||||||
Required pension contributions | $ | 64 | $ | 58 | ||||
PRB contributions | 4 | 3 | ||||||
Total | $ | 68 | $ | 61 |
We periodically evaluate whether to make discretionary contributions. We did not make any discretionary contributions to our pension plans during the first quarters of 2019 or 2018.
Note 16: Income Taxes
We are subject to income taxes in the U.S. and numerous foreign jurisdictions. With the exception of one matter related to the 2015 tax year, all IRS examinations related to originally filed returns are closed through the 2016 tax year. No amount related to the 2015 matter is reflected in unrecognized tax benefits as of March 31, 2019. In 2018 we amended tax returns for tax years 2014-2016 to reflect refund claims related to increased Research and Development tax credits (R&D tax credits), which will be subject to audit. We are also under audit by multiple state and foreign tax authorities.
The balance of our unrecognized tax benefits, exclusive of interest, was $96 million and $92 million at March 31, 2019 and December 31, 2018, respectively, the majority of which would affect our earnings if recognized. There were no significant changes in the balance during the first quarter of 2019.
We accrue interest and penalties related to unrecognized tax benefits in tax expense. Interest and penalties recognized during the first quarters of 2019 and 2018 and accrued as of March 31, 2019 and December 31, 2018 were de minimis.
Note 17: Business Segment Reporting
Our reportable segments, organized based on capabilities and technologies, are: Integrated Defense Systems (IDS); Intelligence, Information and Services (IIS); Missile Systems (MS); Space and Airborne Systems (SAS); and Forcepoint. Segment total net sales and operating income include intersegment sales and profit generally recorded at cost-plus a specified fee, which may differ from what the selling entity would be able to obtain on sales to external customers. Eliminations include intersegment sales and profit eliminations. Corporate operating income includes expenses that represent unallocated costs and certain other corporate costs not considered part of management’s evaluation of reportable segment operating performance. Acquisition Accounting Adjustments include the adjustments to record acquired deferred revenue at fair value as part of our purchase price allocation process and the amortization of acquired intangible assets related to historical acquisitions.
Segment financial results were as follows:
Three Months Ended | ||||||||
Total Net Sales (in millions) | Mar 31, 2019 | Apr 1, 2018 | ||||||
Integrated Defense Systems | $ | 1,550 | $ | 1,489 | ||||
Intelligence, Information and Services | 1,777 | 1,582 | ||||||
Missile Systems | 2,006 | 1,848 | ||||||
Space and Airborne Systems | 1,653 | 1,568 | ||||||
Forcepoint | 158 | 141 | ||||||
Eliminations | (414 | ) | (357 | ) | ||||
Total business segment sales | 6,730 | 6,271 | ||||||
Acquisition Accounting Adjustments | (1 | ) | (4 | ) | ||||
Total | $ | 6,729 | $ | 6,267 |
Three Months Ended | ||||||||
Intersegment Sales (in millions) | Mar 31, 2019 | Apr 1, 2018 | ||||||
Integrated Defense Systems | $ | 21 | $ | 15 | ||||
Intelligence, Information and Services | 168 | 162 | ||||||
Missile Systems | 43 | 35 | ||||||
Space and Airborne Systems | 173 | 139 | ||||||
Forcepoint | 9 | 6 | ||||||
Total | $ | 414 | $ | 357 |
Three Months Ended | ||||||||
Operating Income (in millions) | Mar 31, 2019 | Apr 1, 2018 | ||||||
Integrated Defense Systems | $ | 258 | $ | 273 | ||||
Intelligence, Information and Services | 187 | 117 | ||||||
Missile Systems | 190 | 212 | ||||||
Space and Airborne Systems | 212 | 193 | ||||||
Forcepoint | (9 | ) | (7 | ) | ||||
Eliminations | (47 | ) | (40 | ) | ||||
Total business segment operating income | 791 | 748 | ||||||
Acquisition Accounting Adjustments | (28 | ) | (33 | ) | ||||
FAS/CAS Operating Adjustment | 366 | 354 | ||||||
Corporate | (16 | ) | (28 | ) | ||||
Total | $ | 1,113 | $ | 1,041 |
Three Months Ended | ||||||||
Intersegment Operating Income (in millions) | Mar 31, 2019 | Apr 1, 2018 | ||||||
Integrated Defense Systems | $ | 2 | $ | 2 | ||||
Intelligence, Information and Services | 17 | 17 | ||||||
Missile Systems | 4 | 3 | ||||||
Space and Airborne Systems | 17 | 14 | ||||||
Forcepoint | 7 | 4 | ||||||
Total | $ | 47 | $ | 40 |
The FAS/CAS Operating Adjustment, which is reported as a separate line in our segment results above, represents the difference between the service cost component of our pension and PRB expense or income under Financial Accounting Standards (FAS) in accordance with U.S. GAAP and our pension and PRB expense under U.S. government Cost Accounting Standards (CAS). The results of each segment only include pension and PRB expense under CAS that we generally recover through the pricing of our products and services to the U.S. government.
The pension and PRB components of the FAS/CAS Operating Adjustment were as follows:
Three Months Ended | ||||||||
(In millions) | Mar 31, 2019 | Apr 1, 2018 | ||||||
FAS/CAS Pension Operating Adjustment | $ | 362 | $ | 351 | ||||
FAS/CAS PRB Operating Adjustment | 4 | 3 | ||||||
FAS/CAS Operating Adjustment | $ | 366 | $ | 354 |
Total assets for each of our business segments were as follows:
Total Assets (in millions) | Mar 31, 2019 | Dec 31, 2018(2) | ||||||
Integrated Defense Systems(1) | $ | 4,783 | $ | 4,826 | ||||
Intelligence, Information and Services(1) | 4,368 | 4,238 | ||||||
Missile Systems(1) | 8,490 | 8,229 | ||||||
Space and Airborne Systems(1) | 6,856 | 6,740 | ||||||
Forcepoint(1) | 2,455 | 2,529 | ||||||
Corporate | 4,624 | 6,108 | ||||||
Total | $ | 31,576 | $ | 32,670 |
(1) | Total assets includes intangible assets. Related amortization expense is included in Acquisition Accounting Adjustments. |
(2) | Amounts have been recast to reflect the adoption of ASU 2016-02, Leases (Topic 842). Operating lease right-of-use assets are all recorded at Corporate. |
We disaggregate our revenue from contracts with customers by geographic location, customer-type and contract-type for each of our segments, as we believe it best depicts how the nature, amount, timing and uncertainty of our revenue and cash flows are affected by economic factors. See details in the tables below.
Three Months Ended March 31, 2019 | ||||||||||||||||||||||||||||
Disaggregation of Total Net Sales (in millions) |
Integrated
Defense Systems |
Intelligence,
Information and Services |
Missile
Systems |
Space and
Airborne Systems |
Forcepoint | Other | Total | |||||||||||||||||||||
United States | ||||||||||||||||||||||||||||
Sales to the U.S. government(1)
|
||||||||||||||||||||||||||||
Fixed-price contracts | $ | 221 | $ | 224 | $ | 708 | $ | 548 | $ | 37 | $ | — | $ | 1,738 | ||||||||||||||
Cost-type contracts | 424 | 1,152 | 699 | 659 | 4 | — | 2,938 | |||||||||||||||||||||
Direct commercial sales and other U.S. sales | ||||||||||||||||||||||||||||
Fixed-price contracts | 1 | 33 | 9 | 26 | 44 | — | 113 | |||||||||||||||||||||
Cost-type contracts | — | 4 | — | 1 | — | — | 5 | |||||||||||||||||||||
Asia/Pacific | ||||||||||||||||||||||||||||
Foreign military sales through the U.S. government
|
||||||||||||||||||||||||||||
Fixed-price contracts | 40 | 73 | 124 | 30 | — | — | 267 | |||||||||||||||||||||
Cost-type contracts | 18 | 11 | 16 | 9 | — | — | 54 | |||||||||||||||||||||
Direct commercial sales and other foreign sales(1)
|
||||||||||||||||||||||||||||
Fixed-price contracts | 168 | 41 | 32 | 48 | 16 | — | 305 | |||||||||||||||||||||
Cost-type contracts | 17 | — | — | — | — | — | 17 | |||||||||||||||||||||
Middle East and North Africa | ||||||||||||||||||||||||||||
Foreign military sales through the U.S. government
|
||||||||||||||||||||||||||||
Fixed-price contracts | 269 | 3 | 115 | 74 | — | — | 461 | |||||||||||||||||||||
Cost-type contracts | 48 | 5 | 5 | 19 | — | — | 77 | |||||||||||||||||||||
Direct commercial sales and other foreign sales(1)
|
||||||||||||||||||||||||||||
Fixed-price contracts | 195 | 7 | 145 | 18 | 8 | — | 373 | |||||||||||||||||||||
Cost-type contracts | — | — | 19 | — | — | — | 19 | |||||||||||||||||||||
All other (principally Europe) | ||||||||||||||||||||||||||||
Foreign military sales through the U.S. government
|
||||||||||||||||||||||||||||
Fixed-price contracts | 81 | 1 | 34 | 17 | — | — | 133 | |||||||||||||||||||||
Cost-type contracts | 10 | — | 15 | 2 | — | — | 27 | |||||||||||||||||||||
Direct commercial sales and other foreign sales(1)
|
||||||||||||||||||||||||||||
Fixed-price contracts | 34 | 49 | 42 | 29 | 39 | — | 193 | |||||||||||||||||||||
Cost-type contracts | 3 | 6 | — | — | — | — | 9 | |||||||||||||||||||||
Total net sales | 1,529 | 1,609 | 1,963 | 1,480 | 148 | — | 6,729 | |||||||||||||||||||||
Intersegment sales | 21 | 168 | 43 | 173 | 9 | (414 | ) | — | ||||||||||||||||||||
Acquisition Accounting Adjustments | — | — | — | — | 1 | (1 | ) | — | ||||||||||||||||||||
Reconciliation to business segment sales
|
$ | 1,550 | $ | 1,777 | $ | 2,006 | $ | 1,653 | $ | 158 | $ | (415 | ) | $ | 6,729 |
(1) | Excludes foreign military sales through the U.S. government. |
Three Months Ended March 31, 2019 | ||||||||||||||||||||||||
Total Net Sales by Geographic Area (in millions) |
Integrated
Defense Systems |
Intelligence,
Information and Services |
Missile
Systems |
Space and
Airborne Systems |
Forcepoint | Total | ||||||||||||||||||
United States | $ | 646 | $ | 1,413 | $ | 1,416 | $ | 1,234 | $ | 85 | $ | 4,794 | ||||||||||||
Asia/Pacific | 243 | 125 | 172 | 87 | 16 | 643 | ||||||||||||||||||
Middle East and North Africa | 512 | 15 | 284 | 111 | 8 | 930 | ||||||||||||||||||
All other (principally Europe) | 128 | 56 | 91 | 48 | 39 | 362 | ||||||||||||||||||
Total net sales | $ | 1,529 | $ | 1,609 | $ | 1,963 | $ | 1,480 | $ | 148 | $ | 6,729 |
Three Months Ended March 31, 2019 | ||||||||||||||||||||||||
Total Net Sales by Major Customer (in millions) |
Integrated
Defense Systems |
Intelligence,
Information and Services |
Missile
Systems |
Space and
Airborne Systems |
Forcepoint | Total | ||||||||||||||||||
Sales to the U.S. government(1) | $ | 645 | $ | 1,376 | $ | 1,407 | $ | 1,207 | $ | 41 | $ | 4,676 | ||||||||||||
U.S. direct commercial sales and other U.S. sales | 1 | 37 | 9 | 27 | 44 | 118 | ||||||||||||||||||
Foreign military sales through the U.S. government | 466 | 93 | 309 | 151 | — | 1,019 | ||||||||||||||||||
Foreign direct commercial sales and other foreign sales(1) | 417 | 103 | 238 | 95 | 63 | 916 | ||||||||||||||||||
Total net sales | $ | 1,529 | $ | 1,609 | $ | 1,963 | $ | 1,480 | $ | 148 | $ | 6,729 |
(1) | Excludes foreign military sales through the U.S. government. |
Three Months Ended March 31, 2019 | ||||||||||||||||||||||||
Total Net Sales by Contract Type (in millions) |
Integrated
Defense Systems |
Intelligence,
Information and Services |
Missile
Systems |
Space and
Airborne Systems |
Forcepoint | Total | ||||||||||||||||||
Fixed-price contracts | $ | 1,009 | $ | 431 | $ | 1,209 | $ | 790 | $ | 144 | $ | 3,583 | ||||||||||||
Cost-type contracts | 520 | 1,178 | 754 | 690 | 4 | 3,146 | ||||||||||||||||||
Total net sales | $ | 1,529 | $ | 1,609 | $ | 1,963 | $ | 1,480 | $ | 148 | $ | 6,729 |
Three Months Ended April 1, 2018 | ||||||||||||||||||||||||||||
Disaggregation of Total Net Sales (in millions) |
Integrated
Defense Systems |
Intelligence,
Information and Services |
Missile
Systems |
Space and
Airborne Systems |
Forcepoint | Other | Total | |||||||||||||||||||||
United States | ||||||||||||||||||||||||||||
Sales to the U.S. government(1) | ||||||||||||||||||||||||||||
Fixed-price contracts | $ | 226 | $ | 252 | $ | 584 | $ | 544 | $ | 21 | — | $ | 1,627 | |||||||||||||||
Cost-type contracts | 402 | 956 | 630 | 642 | 3 | — | 2,633 | |||||||||||||||||||||
Direct commercial sales and other U.S. sales | ||||||||||||||||||||||||||||
Fixed-price contracts | 2 | 28 | 11 | 26 | 49 | — | 116 | |||||||||||||||||||||
Cost-type contracts | — | 4 | — | — | — | — | 4 | |||||||||||||||||||||
Asia/Pacific | ||||||||||||||||||||||||||||
Foreign military sales through the U.S. government | ||||||||||||||||||||||||||||
Fixed-price contracts | 29 | 51 | 96 | 30 | — | — | 206 | |||||||||||||||||||||
Cost-type contracts | 25 | 14 | 17 | 2 | — | — | 58 | |||||||||||||||||||||
Direct commercial sales and other foreign sales(1) | ||||||||||||||||||||||||||||
Fixed-price contracts | 146 | 44 | 43 | 50 | 16 | — | 299 | |||||||||||||||||||||
Cost-type contracts | 27 | — | — | 2 | — | — | 29 | |||||||||||||||||||||
Middle East and North Africa | ||||||||||||||||||||||||||||
Foreign military sales through the U.S. government | ||||||||||||||||||||||||||||
Fixed-price contracts | 195 | 3 | 81 | 54 | — | — | 333 | |||||||||||||||||||||
Cost-type contracts | 32 | 1 | 6 | 15 | — | — | 54 | |||||||||||||||||||||
Direct commercial sales and other foreign sales(1) | ||||||||||||||||||||||||||||
Fixed-price contracts | 347 | 5 | 231 | 21 | 6 | — | 610 | |||||||||||||||||||||
Cost-type contracts | — | — | — | — | — | — | — | |||||||||||||||||||||
All other (principally Europe) | ||||||||||||||||||||||||||||
Foreign military sales through the U.S. government | ||||||||||||||||||||||||||||
Fixed-price contracts | — | — | 25 | 9 | — | — | 34 | |||||||||||||||||||||
Cost-type contracts | 8 | — | 24 | 1 | — | — | 33 | |||||||||||||||||||||
Direct commercial sales and other foreign sales(1) | ||||||||||||||||||||||||||||
Fixed-price contracts | 33 | 51 | 65 | 33 | 36 | — | 218 | |||||||||||||||||||||
Cost-type contracts | 2 | 11 | — | — | — | — | 13 | |||||||||||||||||||||
Total net sales | 1,474 | 1,420 | 1,813 | 1,429 | 131 | — | 6,267 | |||||||||||||||||||||
Intersegment sales | 15 | 162 | 35 | 139 | 6 | (357 | ) | — | ||||||||||||||||||||
Acquisition Accounting Adjustments | — | — | — | — | 4 | (4 | ) | — | ||||||||||||||||||||
Reconciliation to business segment sales | $ | 1,489 | $ | 1,582 | $ | 1,848 | $ | 1,568 | $ | 141 | $ | (361 | ) | $ | 6,267 |
|
(1) | Excludes foreign military sales through the U.S. government. |
Three Months Ended April 1, 2018 | ||||||||||||||||||||||||
Total Net Sales by Geographic Area (in millions) |
Integrated
Defense Systems |
Intelligence,
Information and Services |
Missile
Systems |
Space and
Airborne Systems |
Forcepoint | Total | ||||||||||||||||||
United States | $ | 630 | $ | 1,240 | $ | 1,225 | $ | 1,212 | $ | 73 | $ | 4,380 | ||||||||||||
Asia/Pacific | 227 | 109 | 156 | 84 | 16 | 592 | ||||||||||||||||||
Middle East and North Africa | 574 | 9 | 318 | 90 | 6 | 997 | ||||||||||||||||||
All other (principally Europe) | 43 | 62 | 114 | 43 | 36 | 298 | ||||||||||||||||||
Total net sales | $ | 1,474 | $ | 1,420 | $ | 1,813 | $ | 1,429 | $ | 131 | $ | 6,267 |
Three Months Ended April 1, 2018 | ||||||||||||||||||||||||
Total Net Sales by Major Customer (in millions) |
Integrated
Defense Systems |
Intelligence,
Information and Services |
Missile
Systems |
Space and
Airborne Systems |
Forcepoint | Total | ||||||||||||||||||
Sales to the U.S. government(1) | $ | 628 | $ | 1,208 | $ | 1,214 | $ | 1,186 | $ | 24 | $ | 4,260 | ||||||||||||
U.S. direct commercial sales and other U.S. sales | 2 | 32 | 11 | 26 | 49 | 120 | ||||||||||||||||||
Foreign military sales through the U.S. government | 289 | 69 | 249 | 111 | — | 718 | ||||||||||||||||||
Foreign direct commercial sales and other foreign sales(1) | 555 | 111 | 339 | 106 | 58 | 1,169 | ||||||||||||||||||
Total net sales | $ | 1,474 | $ | 1,420 | $ | 1,813 | $ | 1,429 | $ | 131 | $ | 6,267 |
(1) | Excludes foreign military sales through the U.S. government. |
Three Months Ended April 1, 2018 | ||||||||||||||||||||||||
Total Net Sales by Contract Type (in millions) |
Integrated
Defense Systems |
Intelligence,
Information and Services |
Missile
Systems |
Space and
Airborne Systems |
Forcepoint | Total | ||||||||||||||||||
Fixed-price contracts | $ | 978 | $ | 434 | $ | 1,136 | $ | 767 | $ | 128 | $ | 3,443 | ||||||||||||
Cost-type contracts | 496 | 986 | 677 | 662 | 3 | 2,824 | ||||||||||||||||||
Total net sales | $ | 1,474 | $ | 1,420 | $ | 1,813 | $ | 1,429 | $ | 131 | $ | 6,267 |
Note 18: Remaining Performance Obligations
Remaining performance obligations represents the transaction price of firm orders for which work has not been performed and excludes unexercised contract options and potential orders under ordering-type contracts (e.g., indefinite-delivery, indefinite-quantity (IDIQ)). As of March 31, 2019, the aggregate amount of the transaction price allocated to remaining performance obligations was $41,073 million. We expect to recognize revenue on approximately half and three-quarters of the remaining performance obligations over the next 12 and 24 months, respectively, with the remainder recognized thereafter.
Recent events have caused increased attention on U.S. defense sales to the Kingdom of Saudi Arabia (KSA). KSA represents less than 5% of our sales and $2.1 billion of our remaining performance obligations at March 31, 2019. Although we currently do not expect to be prevented from doing business in KSA, if government action impairs our ability to fulfill our contractual obligations or otherwise to continue to do business in KSA, it would have a material adverse effect on our financial results.
With respect to the unaudited consolidated financial information of Raytheon Company for the three months ended March 31, 2019 and April 1, 2018, PricewaterhouseCoopers LLP (PricewaterhouseCoopers) reported that it has applied limited procedures in accordance with professional standards for a review of such information. Its report dated April 25, 2019, appearing below, states that the firm did not audit and does not express an opinion on that unaudited consolidated financial information. Accordingly, the degree of reliance on its report on such information should be restricted in light of the limited nature of the review procedures applied. PricewaterhouseCoopers is not subject to the liability provisions of Section 11 of the Securities Act of 1933, as amended (Securities Act) for its report on the unaudited consolidated financial information because that report is not a “report” or a “part” of a registration statement prepared or certified by PricewaterhouseCoopers within the meaning of Sections 7 and 11 of the Securities Act.
Report of Independent Registered Public Accounting Firm
To the Board of Directors and Stockholders of Raytheon Company
Results of Review of Interim Financial Statements
We have reviewed the accompanying consolidated balance sheet of Raytheon Company and its subsidiaries (the “Company”) as of March 31, 2019, and the related consolidated statements of operations, of comprehensive income (loss), of equity and of cash flows for the three-month periods ended March 31, 2019 and April 1, 2018, including the related notes (collectively referred to as the “interim financial statements”). Based on our reviews, we are not aware of any material modifications that should be made to the accompanying interim financial statements for them to be in conformity with accounting principles generally accepted in the United States of America.
We have previously audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheet of the Company as of December 31, 2018, and the related consolidated statements of operations, of comprehensive income, of equity and of cash flows for the year then ended (not presented herein), and in our report dated February 13, 2019, which included a paragraph describing a change in the manner in which it accounts for certain stranded tax effects impacting accumulated other comprehensive income and the manner in which it presents and discloses certain net periodic pension and postretirement benefit costs in the Company’s statements of operations, we expressed an unqualified opinion on those consolidated financial statements. As discussed in Note 2 to the accompanying consolidated interim financial statements, the Company changed its method of accounting for leases. The accompanying December 31, 2018 consolidated balance sheet reflects this change.
Basis for Review Results
These interim financial statements are the responsibility of the Company’s management. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB. We conducted our review in accordance with the standards of the PCAOB. A review of interim financial information consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with the standards of the PCAOB, the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.
/s/ PricewaterhouseCoopers LLP |
Boston, Massachusetts
April 25, 2019
ITEM 1. CONSOLIDATED FINANCIAL STATEMENTS
RAYTHEON COMPANY
CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(In millions, except per share amounts) | Jun 30, 2019 | Dec 31, 2018 | ||||||
Assets | ||||||||
Current assets | ||||||||
Cash and cash equivalents
|
$ | 2,173 | $ | 3,608 | ||||
Receivables, net
|
1,607 | 1,648 | ||||||
Contract assets
|
6,130 | 5,594 | ||||||
Inventories
|
932 | 758 | ||||||
Prepaid expenses and other current assets
|
684 | 529 | ||||||
Total current assets
|
11,526 | 12,137 | ||||||
Property, plant and equipment, net | 2,982 | 2,840 | ||||||
Operating lease right-of-use assets | 888 | 805 | ||||||
Goodwill | 14,882 | 14,864 | ||||||
Other assets, net | 1,908 | 2,024 | ||||||
Total assets
|
$ | 32,186 | $ | 32,670 | ||||
Liabilities, Redeemable Noncontrolling Interests and Equity | ||||||||
Current liabilities | ||||||||
Commercial paper and current portion of long-term debt
|
$ | 800 | $ | 300 | ||||
Contract liabilities
|
2,944 | 3,309 | ||||||
Accounts payable
|
1,368 | 1,964 | ||||||
Accrued employee compensation
|
1,361 | 1,509 | ||||||
Other current liabilities
|
1,398 | 1,381 | ||||||
Total current liabilities
|
7,871 | 8,463 | ||||||
Accrued retiree benefits and other long-term liabilities | 6,699 | 6,922 | ||||||
Long-term debt | 4,257 | 4,755 | ||||||
Operating lease liabilities | 720 | 647 | ||||||
Commitments and contingencies (Note 13) | ||||||||
Redeemable noncontrolling interests | 435 | 411 | ||||||
Equity | ||||||||
Raytheon Company stockholders’ equity
|
||||||||
Common stock, par value, $0.01 per share, 1,450 shares authorized, 278 and 282 shares outstanding at June 30, 2019 and December 31, 2018, respectively
|
3 | 3 | ||||||
Additional paid-in capital
|
— | — | ||||||
Accumulated other comprehensive loss
|
(8,182 | ) | (8,618 | ) | ||||
Retained earnings
|
20,383 | 20,087 | ||||||
Total Raytheon Company stockholders’ equity
|
12,204 | 11,472 | ||||||
Noncontrolling interests in subsidiaries | — | — | ||||||
Total equity
|
12,204 | 11,472 | ||||||
Total liabilities, redeemable noncontrolling interests and equity
|
$ | 32,186 | $ | 32,670 |
The accompanying notes are an integral part of the unaudited consolidated financial statements.
RAYTHEON COMPANY
CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
Three Months Ended | Six Months Ended | |||||||||||||||
(In millions, except per share amounts) | Jun 30, 2019 | Jul 1, 2018 | Jun 30, 2019 | Jul 1, 2018 | ||||||||||||
Net sales | ||||||||||||||||
Products
|
$ | 5,994 | $ | 5,507 | $ | 11,556 | $ | 10,761 | ||||||||
Services
|
1,165 | 1,118 | 2,332 | 2,131 | ||||||||||||
Total net sales | 7,159 | 6,625 | 13,888 | 12,892 | ||||||||||||
Operating expenses | ||||||||||||||||
Cost of sales—products
|
4,302 | 3,903 | 8,304 | 7,640 | ||||||||||||
Cost of sales—services
|
903 | 874 | 1,778 | 1,669 | ||||||||||||
General and administrative expenses
|
778 | 748 | 1,517 | 1,442 | ||||||||||||
Total operating expenses | 5,983 | 5,525 | 11,599 | 10,751 | ||||||||||||
Operating income | 1,176 | 1,100 | 2,289 | 2,141 | ||||||||||||
Non-operating (income) expense, net | ||||||||||||||||
Retirement benefits non-service expense
|
181 | 238 | 362 | 477 | ||||||||||||
Interest expense
|
45 | 46 | 89 | 93 | ||||||||||||
Interest income
|
(7 | ) | (8 | ) | (20 | ) | (15 | ) | ||||||||
Other (income) expense, net
|
(8 | ) | (3 | ) | (28 | ) | 2 | |||||||||
Total non-operating (income) expense, net | 211 | 273 | 403 | 557 | ||||||||||||
Income from continuing operations before taxes | 965 | 827 | 1,886 | 1,584 | ||||||||||||
Federal and foreign income taxes | 152 | 37 | 298 | 170 | ||||||||||||
Income from continuing operations | 813 | 790 | 1,588 | 1,414 | ||||||||||||
Income (loss) from discontinued operations, net of tax | — | 1 | — | — | ||||||||||||
Net income | 813 | 791 | 1,588 | 1,414 | ||||||||||||
Less: Net income (loss) attributable to noncontrolling interests in subsidiaries
|
(4 | ) | (9 | ) | (10 | ) | (19 | ) | ||||||||
Net income attributable to Raytheon Company | $ | 817 | $ | 800 | $ | 1,598 | $ | 1,433 | ||||||||
Basic earnings per share attributable to Raytheon Company common stockholders: | ||||||||||||||||
Income from continuing operations
|
$ | 2.92 | $ | 2.78 | $ | 5.69 | $ | 4.98 | ||||||||
Income (loss) from discontinued operations, net of tax
|
— | — | — | — | ||||||||||||
Net income
|
2.92 | 2.78 | 5.69 | 4.98 | ||||||||||||
Diluted earnings per share attributable to Raytheon Company common stockholders: | ||||||||||||||||
Income from continuing operations
|
$ | 2.92 | $ | 2.78 | $ | 5.69 | $ | 4.98 | ||||||||
Income (loss) from discontinued operations, net of tax
|
— | — | — | — | ||||||||||||
Net income
|
2.92 | 2.78 | 5.69 | 4.97 | ||||||||||||
Amounts attributable to Raytheon Company common stockholders: | ||||||||||||||||
Income from continuing operations
|
$ | 817 | $ | 799 | $ | 1,598 | $ | 1,433 | ||||||||
Income (loss) from discontinued operations, net of tax
|
— | 1 | — | — | ||||||||||||
Net income
|
$ | 817 | $ | 800 | $ | 1,598 | $ | 1,433 |
The accompanying notes are an integral part of the unaudited consolidated financial statements.
RAYTHEON COMPANY
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)
Three Months Ended | Six Months Ended | |||||||||||||||
(In millions) | Jun 30, 2019 | Jul 1, 2018 | Jun 30, 2019 | Jul 1, 2018 | ||||||||||||
Net income | $ | 813 | $ | 791 | $ | 1,588 | $ | 1,414 | ||||||||
Other comprehensive income (loss), before tax: | ||||||||||||||||
Pension and other postretirement benefit plans, net:
|
||||||||||||||||
Amortization of prior service cost
|
2 | 2 | 3 | 3 | ||||||||||||
Amortization of net actuarial loss
|
274 | 346 | 550 | 693 | ||||||||||||
Pension and other postretirement benefit plans, net
|
276 | 348 | 553 | 696 | ||||||||||||
Foreign exchange translation
|
(6 | ) | (43 | ) | 2 | (19 | ) | |||||||||
Cash flow hedges
|
8 | — | (2 | ) | (10 | ) | ||||||||||
Unrealized gains (losses) on investments and other, net
|
— | — | — | — | ||||||||||||
Other comprehensive income (loss), before tax | 278 | 305 | 553 | 667 | ||||||||||||
Income tax benefit (expense) related to items of other comprehensive income (loss) | (61 | ) | (73 | ) | (117 | ) | (144 | ) | ||||||||
Other comprehensive income (loss), net of tax | 217 | 232 | 436 | 523 | ||||||||||||
Reclassification of stranded tax effects | — | — | — | (1,451 | ) | |||||||||||
Total comprehensive income (loss) | 1,030 | 1,023 | 2,024 | 486 | ||||||||||||
Less: Comprehensive income (loss) attributable to noncontrolling interests in subsidiaries
|
(4 | ) | (9 | ) | (10 | ) | (19 | ) | ||||||||
Comprehensive income attributable to Raytheon Company | $ | 1,034 | $ | 1,032 | $ | 2,034 | $ | 505 |
The accompanying notes are an integral part of the unaudited consolidated financial statements.
RAYTHEON COMPANY
CONSOLIDATED STATEMENTS OF EQUITY (UNAUDITED)
(In millions) | Common stock | Additional paid-in capital | Accumulated other comprehensive income (loss) | Retained earnings | Total Raytheon Company stockholders’ equity | Noncontrolling interests in subsidiaries(1) | Total equity | |||||||||||||||||||||
Balance at March 31, 2019 | $ | 3 | $ | — | $ | (8,399 | ) | $ | 20,104 | $ | 11,708 | $ | — | $ | 11,708 | |||||||||||||
Net income (loss) | 817 | 817 | — | 817 | ||||||||||||||||||||||||
Other comprehensive income (loss), net of tax | 217 | 217 | 217 | |||||||||||||||||||||||||
Adjustment of redeemable noncontrolling interests to redemption value | (7 | ) | (7 | ) | (7 | ) | ||||||||||||||||||||||
Dividends declared | — | (264 | ) | (264 | ) | (264 | ) | |||||||||||||||||||||
Common stock plans activity | 33 | 33 | 33 | |||||||||||||||||||||||||
Share repurchases | (33 | ) | (267 | ) | (300 | ) | (300 | ) | ||||||||||||||||||||
Balance at June 30, 2019 | $ | 3 | $ | — | $ | (8,182 | ) | $ | 20,383 | $ | 12,204 | $ | — | $ | 12,204 | |||||||||||||
Balance at December 31, 2018 | $ | 3 | $ | — | $ | (8,618 | ) | $ | 20,087 | $ | 11,472 | $ | — | $ | 11,472 | |||||||||||||
Net income (loss) | 1,598 | 1,598 | — | 1,598 | ||||||||||||||||||||||||
Other comprehensive income (loss), net of tax | 436 | 436 | 436 | |||||||||||||||||||||||||
Adjustment of redeemable noncontrolling interests to redemption value | (2 | ) | (2 | ) | (2 | ) | ||||||||||||||||||||||
Dividends declared | 1 | (529 | ) | (528 | ) | (528 | ) | |||||||||||||||||||||
Common stock plans activity | 94 | 94 | 94 | |||||||||||||||||||||||||
Share repurchases | (95 | ) | (771 | ) | (866 | ) | (866 | ) | ||||||||||||||||||||
Balance at June 30, 2019 | $ | 3 | $ | — | $ | (8,182 | ) | $ | 20,383 | $ | 12,204 | $ | — | $ | 12,204 |
(1) | Excludes redeemable noncontrolling interests which are not considered equity. See “Note 14: Redeemable Noncontrolling Interests” for additional information. |
The accompanying notes are an integral part of the unaudited consolidated financial statements.
RAYTHEON COMPANY
CONSOLIDATED STATEMENTS OF EQUITY (UNAUDITED)
(In millions) | Common stock | Additional paid-in capital | Accumulated other comprehensive income (loss) | Retained earnings | Total Raytheon Company stockholders’ equity | Noncontrolling interests in subsidiaries(1) | Total equity | |||||||||||||||||||||
Balance at April 1, 2018 | $ | 3 | $ | — | $ | (9,095 | ) | $ | 19,329 | $ | 10,237 | $ | — | $ | 10,237 | |||||||||||||
Net income (loss) | 800 | 800 | — | 800 | ||||||||||||||||||||||||
Other comprehensive income (loss), net of tax | 232 | 232 | 232 | |||||||||||||||||||||||||
Adjustment of redeemable noncontrolling interests to redemption value | (30 | ) | (30 | ) | (30 | ) | ||||||||||||||||||||||
Dividends declared | — | (248 | ) | (248 | ) | (248 | ) | |||||||||||||||||||||
Common stock plans activity | 35 | 35 | 35 | |||||||||||||||||||||||||
Share repurchases | (35 | ) | (384 | ) | (419 | ) | (419 | ) | ||||||||||||||||||||
Balance at July 1, 2018 | $ | 3 | $ | — | $ | (8,863 | ) | $ | 19,467 | $ | 10,607 | $ | — | $ | 10,607 | |||||||||||||
Balance at December 31, 2017 | $ | 3 | $ | — | $ | (7,935 | ) | $ | 17,895 | $ | 9,963 | $ | — | $ | 9,963 | |||||||||||||
Net income (loss) | 1,433 | 1,433 | — | 1,433 | ||||||||||||||||||||||||
Other comprehensive income (loss), net of tax | 523 | 523 | 523 | |||||||||||||||||||||||||
Reclassification of stranded tax effects | (1,451 | ) | 1,451 | — | — | |||||||||||||||||||||||
Adjustment of redeemable noncontrolling interests to redemption value | (19 | ) | (19 | ) | (19 | ) | ||||||||||||||||||||||
Dividends declared | 1 | (500 | ) | (499 | ) | (499 | ) | |||||||||||||||||||||
Common stock plans activity | 97 | 97 | 97 | |||||||||||||||||||||||||
Share repurchases | (98 | ) | (793 | ) | (891 | ) | (891 | ) | ||||||||||||||||||||
Balance at July 1, 2018 | $ | 3 | $ | — | $ | (8,863 | ) | $ | 19,467 | $ | 10,607 | $ | — | $ | 10,607 |
(1) | Excludes redeemable noncontrolling interests which are not considered equity. See “Note 14: Redeemable Noncontrolling Interests” for additional information. |
The accompanying notes are an integral part of the unaudited consolidated financial statements.
RAYTHEON COMPANY
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
Six Months Ended | ||||||||
(In millions) | Jun 30, 2019 | Jul 1, 2018 | ||||||
Cash flows from operating activities | ||||||||
Net income
|
$ | 1,588 | $ | 1,414 | ||||
(Income) loss from discontinued operations, net of tax
|
— | — | ||||||
Income from continuing operations
|
1,588 | 1,414 | ||||||
Adjustments to reconcile to net cash provided by (used in) operating activities from continuing operations, net of the effect of acquisitions and divestitures
|
||||||||
Depreciation and amortization
|
291 | 274 | ||||||
Stock-based compensation
|
91 | 101 | ||||||
Deferred income taxes
|
3 | 8 | ||||||
Changes in assets and liabilities
|
||||||||
Receivables, net
|
53 | 7 | ||||||
Contract assets and contract liabilities
|
(865 | ) | (442 | ) | ||||
Inventories
|
(174 | ) | (133 | ) | ||||
Prepaid expenses and other current assets
|
(17 | ) | 62 | |||||
Income taxes receivable/payable
|
(203 | ) | 168 | |||||
Accounts payable
|
(502 | ) | (73 | ) | ||||
Accrued employee compensation
|
(157 | ) | (98 | ) | ||||
Other current liabilities
|
17 | (70 | ) | |||||
Accrued retiree benefits
|
365 | 239 | ||||||
Other, net
|
(78 | ) | (18 | ) | ||||
Net cash provided by (used in) operating activities from continuing operations | 412 | 1,439 | ||||||
Net cash provided by (used in) operating activities from discontinued operations | — | 1 | ||||||
Net cash provided by (used in) operating activities | 412 | 1,440 | ||||||
Cash flows from investing activities | ||||||||
Additions to property, plant and equipment
|
(438 | ) | (366 | ) | ||||
Additions to capitalized internal-use software
|
(25 | ) | (28 | ) | ||||
Maturities of short-term investments
|
— | 309 | ||||||
Payments for purchases of acquired companies, net of cash received
|
(8 | ) | — | |||||
Proceeds from sale of business, net of transaction costs
|
— | 11 | ||||||
Other
|
2 | (3 | ) | |||||
Net cash provided by (used in) investing activities | (469 | ) | (77 | ) | ||||
Cash flows from financing activities | ||||||||
Dividends paid
|
(510 | ) | (480 | ) | ||||
Net borrowings (payments) on commercial paper
|
— | — | ||||||
Repurchases of common stock under share repurchase programs
|
(800 | ) | (800 | ) | ||||
Repurchases of common stock to satisfy tax withholding obligations
|
(66 | ) | (91 | ) | ||||
Other
|
(5 | ) | (5 | ) | ||||
Net cash provided by (used in) financing activities | (1,381 | ) | (1,376 | ) | ||||
Net increase (decrease) in cash, cash equivalents and restricted cash | (1,438 | ) | (13 | ) | ||||
Cash, cash equivalents and restricted cash at beginning of the year | 3,624 | 3,115 | ||||||
Cash, cash equivalents and restricted cash at end of period | $ | 2,186 | $ | 3,102 |
The accompanying notes are an integral part of the unaudited consolidated financial statements.
RAYTHEON COMPANY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
Note 1: Basis of Presentation
We prepared the accompanying unaudited consolidated financial statements of Raytheon Company and all wholly-owned, majority-owned or otherwise controlled subsidiaries on the same basis as our annual audited financial statements. We condensed or omitted certain information and footnote disclosures normally included in our annual audited financial statements, which we prepared in accordance with U.S. Generally Accepted Accounting Principles (GAAP). The accompanying unaudited consolidated financial statements should be read in conjunction with our audited consolidated financial statements. As used in this report, the terms “we,” “us,” “our,” “Raytheon” and the “Company” mean Raytheon Company and its subsidiaries, unless the context indicates another meaning.
In the opinion of management, our financial statements reflect all adjustments, which are of a normal recurring nature, necessary for presentation of financial statements for interim periods in accordance with U.S. GAAP and with the instructions to Form 10-Q in Article 10 of Securities and Exchange Commission (SEC) Regulation S-X. The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions about future events that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of our financial statements and the reported amounts of revenue and expenses during the reporting periods. Actual results could differ from those estimates, and any such differences may be material to our financial statements.
Effective January 1, 2019, we adopted the requirements of Accounting Standards Update (ASU) 2016-02, Leases (Topic 842) using the modified retrospective approach as discussed below in “Note 3: Accounting Standards.” We reclassified certain balance sheet amounts to conform to our current period presentation. All amounts disclosed in this Exhibit 99.2 to this Current Report on 8-K reflect these changes.
Note 2: Proposed Merger with United Technologies Corporation (UTC)
On June 9, 2019, Raytheon, United Technologies Corporation, a Delaware corporation (UTC), and Light Merger Sub Corp., a Delaware corporation and wholly-owned subsidiary of UTC (Merger Sub), entered into an Agreement and Plan of Merger (the Merger Agreement). The Merger Agreement provides for, among other things and subject to the satisfaction or waiver of specified conditions, the merger of Merger Sub with and into Raytheon (the Merger), with Raytheon surviving the Merger as a wholly-owned subsidiary of UTC.
At the effective time of the Merger (the Effective Time), each share of common stock of Raytheon issued and outstanding immediately prior to the Effective Time (except for shares held by Raytheon as treasury stock) will be converted into the right to receive 2.3348 shares of common stock of UTC (and, if applicable, cash in lieu of fractional shares), less any applicable withholding taxes. At the Effective Time, Raytheon’s stockholders will hold approximately 43%, and UTC’s stockholders will hold approximately 57%, of the outstanding shares of common stock of UTC.
The Merger Agreement also provides that, prior to the consummation of the Merger, UTC will complete the previously announced separation of its commercial businesses, Otis and Carrier, from its other businesses (the Separation), and the pro rata distributions to its stockholders of 100% of the common stock of the entity holding the Otis business and 100% of the common stock of the entity holding the Carrier business (the Distributions).
The parties’ obligations to consummate the Separation, the Distributions and the Merger are subject to customary conditions, including the approval of the Merger by Raytheon’s stockholders, the approval of the issuance of shares of UTC Common Stock in connection with the Merger by UTC’s stockholders, the expiration or termination of the applicable waiting period under the Hart-Scott-Rodino Antitrust Improvements Act of 1976, as amended (HSR Act), and the receipt of other required regulatory approvals. In addition, the parties’ obligations to consummate the Merger are subject to the prior completion of the Separation and the Distributions.
The Merger Agreement includes customary representations, warranties and covenants of Raytheon and UTC (generally excluding the Otis business and the Carrier business). Between the date of execution of the Merger Agreement and the Effective Time, each of Raytheon and UTC (generally with respect to its aerospace business) has agreed to use reasonable best efforts to conduct its businesses in all material respects in the ordinary course consistent with past practice and to comply with certain operating covenants. In addition, the Merger Agreement generally restricts certain actions by both Raytheon and UTC, including the incurrence or issuance of new debt in excess of $1 billion in the aggregate (unless used to refinance existing debt), acquisitions or divestitures in excess of $500 million in the aggregate, and repurchases or issuances of shares other than in accordance with our existing equity award programs. In addition, the Merger Agreement provides that, immediately prior to the consummation of the Merger, the adjusted net indebtedness of UTC’s aerospace business will not exceed an amount as provided for under the Merger Agreement.
Subject to certain exceptions, each of Raytheon and UTC has agreed to use reasonable best efforts to cause the Merger to be completed. The Merger Agreement includes certain termination provisions for both UTC and Raytheon and provides that, in connection with a termination of the Merger Agreement under specified circumstances, Raytheon will be required to pay UTC a termination fee of $1.785 billion, or UTC will be required to pay Raytheon a termination fee of $2.365 billion.
The Merger is expected to close in the first half of 2020, subject to and following completion by UTC of the Separation and Distributions.
Note 3: Accounting Standards
In February 2016, the Financial Accounting Standards Board (FASB) issued ASU 2016-02, Leases (Topic 842), which requires lessees to recognize a right-of-use asset and lease liability for most lease arrangements. Effective January 1, 2019, we adopted the requirements of the new lease standard using the modified retrospective approach, applying the new lease requirements at the beginning of the earliest period presented. In addition, we elected the package of practical expedients permitted under the transition guidance within the new standard, which, among other things, allows us to carry forward the historical lease classification. We did not elect the practical expedient to use hindsight in determining the lease term and in assessing impairment of right-of-use assets. The standard resulted in the recognition of operating lease right-of-use assets of $805 million and operating lease liabilities of $841 million, of which $194 million was classified as current and is included in other current liabilities in our consolidated balance sheet, as of December 31, 2018, with immaterial changes to other balance sheet accounts. The standard had no impact on our results of operations or cash flows. In addition, new disclosures are provided to enable users to assess the amount, timing and uncertainty of cash flows arising from leases.
In August 2018, the FASB issued ASU 2018-13, Fair Value Measurement: Disclosure Framework - Changes to the Disclosure Requirements for Fair Value Measurement (Topic 820), which eliminates the disclosure requirement of the amount of and reasons for transfers between Level 1 and Level 2 of the fair value hierarchy and modifies certain disclosure requirements related to Level 3 recurring and nonrecurring fair value measurements. The new standard is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019, with early adoption permitted. Effective January 1, 2019, we elected to early adopt the requirements of the new standard on a prospective basis. The standard did not have an impact on our financial position, results of operations or liquidity.
In August 2018, the FASB issued ASU 2018-15, Intangibles - Goodwill and Other - Internal-Use Software (Subtopic 350-24): Customer’s Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement that is a Service Contract, which aligns the requirements for capitalizing implementation costs incurred in a hosting arrangement that is a service contract with the requirements for capitalizing implementation costs incurred to develop or obtain internal-use software. The new standard is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019, with early adoption permitted. Effective January 1, 2019, we elected to early adopt the requirements of the new standard on a prospective basis. The standard did not have a material impact on our financial position, results of operations or liquidity.
Other new pronouncements adopted and issued but not effective until after June 30, 2019 did not and are not expected to have a material impact on our financial position, results of operations or liquidity.
Note 4: Significant Accounting Policies Update
Our significant accounting policies are detailed in “Note 1: Summary of Significant Accounting Policies” within Exhibit 99.1 to this Current Report on Form 8-K. Significant changes to our accounting policies as a result of adopting Topic 842 are discussed below:
Leases—We determine if an arrangement is a lease or contains an embedded lease at inception. For lease agreements with both lease and nonlease components (e.g., common-area maintenance costs), we account for the nonlease components separately. Consideration is allocated to the lease and nonlease components based on the estimated standalone prices.
All of our leases are operating leases. Operating lease right-of-use assets and operating lease liabilities are recognized based on the present value of the future lease payments over the lease term at the commencement date. The current portion of operating lease liabilities is included in other current liabilities in our consolidated balance sheets. For the majority of our leases, the discount rate used to determine the present value of the lease payments is our incremental borrowing rate as of the lease commencement date, as the implicit rate is not readily determinable. The operating lease right-of-use assets also includes any initial direct costs and any lease payments made at or before the commencement date, and is reduced for any unrestricted incentives received at or before the commencement date.
Some of our leases include options to extend or terminate the lease. We include these options in the recognition of our right-of-use assets and lease liabilities when it is reasonably certain that we will exercise the option. Very few of our leases include variable lease-related payments, such as escalation clauses based on consumer price index (CPI) rates, or residual guarantees. Variable payments that are based on an index or a rate are included in the recognition of our right-of-use assets and lease liabilities using the index or rate at lease commencement; however, changes to these lease payments due to rate or index updates are recorded as lease expense in the period incurred. Amounts probable of payment under residual guarantees are also included in the recognition of our right-of-use assets and lease liabilities.
Note 5: Changes in Estimates under Percentage of Completion Contract Accounting
We have a companywide standard and disciplined quarterly Estimate at Completion (EAC) process in which management reviews the progress and execution of our performance obligations. As part of this process, management reviews information including, but not limited to, any outstanding key contract matters, progress towards completion and the related program schedule, identified risks and opportunities and the related changes in estimates of revenues and costs. The risks and opportunities include management’s judgment about the ability and cost to achieve the schedule (e.g., the number and type of milestone events), technical requirements (e.g., a newly-developed product versus a mature product) and other contract requirements. Management must make assumptions and estimates regarding labor productivity and availability, the complexity of the work to be performed, the availability of materials, the length of time to complete the performance obligation (e.g., to estimate increases in wages and prices for materials and related support cost allocations), execution by our subcontractors, the availability and timing of funding from our customer, and overhead cost rates, among other variables. These estimates also include the estimated cost of satisfying our industrial cooperation agreements, sometimes in the form of either offset obligations or in-country industrial participation (ICIP) agreements, required under certain contracts. These obligations may or may not be distinct depending on their nature.
Based on this analysis, any quarterly adjustments to net sales, cost of sales and the related impact to operating income are recognized as necessary in the period they become known. These adjustments may result from positive program performance, and may result in an increase in operating income during the performance of individual performance obligations, if we determine we will be successful in mitigating risks surrounding the technical, schedule and cost aspects of those performance obligations or realizing related opportunities. Likewise, these adjustments may result in a decrease in operating income if we determine we will not be successful in mitigating these risks or realizing related opportunities. Changes in estimates of net sales, cost of sales and the related impact to operating income are recognized quarterly on a cumulative catch-up basis, which recognizes in the current period the cumulative effect of the changes on current and prior periods based on a performance obligation’s percentage of completion. A significant change in one or more of these estimates could affect the profitability of one or more of our performance obligations. When estimates of total costs to be incurred exceed total estimates of revenue to be earned on a performance obligation related to complex aerospace or defense equipment or related services, or product maintenance or separately priced extended warranty, a provision for the entire loss on the performance obligation is recognized in the period the loss is identified.
Net EAC adjustments had the following impact on our operating results:
Three Months Ended | Six Months Ended | |||||||||||||||
(In millions, except per share amounts) | Jun 30, 2019 | Jul 1, 2018 | Jun 30, 2019 | Jul 1, 2018 | ||||||||||||
Operating income | $ | 123 | $ | 129 | $ | 246 | $ | 244 | ||||||||
Income from continuing operations attributable to Raytheon Company | 97 | 102 | 194 | 193 | ||||||||||||
Diluted earnings per share (EPS) from continuing operations attributable to Raytheon Company | $ | 0.35 | $ | 0.35 | $ | 0.69 | $ | 0.67 |
In addition, net revenue recognized from our performance obligations satisfied in previous periods was $171 million and $162 million in the second quarters of 2019 and 2018, respectively, and $329 million and $300 million in the first six months of 2019 and 2018, respectively. This primarily relates to EAC adjustments that impacted revenue.
Note 6: Earnings Per Share (EPS)
We compute basic and diluted EPS using actual income from continuing operations attributable to Raytheon Company common stockholders, income (loss) from discontinued operations attributable to Raytheon Company common stockholders and net income attributable to Raytheon Company, and our actual weighted-average shares outstanding rather than the numbers presented within our unaudited consolidated financial statements, which are rounded to the nearest million. As a result, it may not be possible to recalculate EPS as presented in our unaudited consolidated financial statements. Furthermore, it may not be possible to recalculate EPS attributable to Raytheon Company common stockholders by adjusting EPS from continuing operations by EPS from discontinued operations.
We include all unvested stock awards that contain non-forfeitable rights to dividends or dividend equivalents, whether paid or unpaid, in the number of shares outstanding in our basic EPS calculation as they are considered participating securities. As a result, we have included all of our outstanding unvested awards of restricted stock, as well as restricted stock units (RSUs) and Long-term Performance Plan (LTPP) awards that meet the retirement eligible criteria in our calculation of basic EPS. We disclose EPS for common stock and unvested stock-based payment awards, and separately disclose distributed and undistributed earnings. Distributed earnings represent common stock dividends and dividends earned on unvested awards of restricted stock and stock-based payment awards of retirement eligible employees. Undistributed earnings represent earnings that were available for distribution but were not distributed. Common stock and unvested stock-based payment awards earn dividends equally.
As described in “Note 14: Redeemable Noncontrolling Interests,” we record redeemable noncontrolling interest related to Vista Equity Partners’ interest in Forcepoint. We reflect the redemption value adjustments related to this redeemable noncontrolling interest in both the basic and diluted EPS calculation for the portion of redemption value that is in excess of the fair value of noncontrolling interest. There was no impact to basic or diluted EPS in the second quarter or first six months of 2019 or 2018 related to the redemption value adjustments.
EPS from continuing operations attributable to Raytheon Company common stockholders and unvested stock-based payment awards was as follows:
Three Months Ended | Six Months Ended | |||||||||||||||
Jun 30, 2019 | Jul 1, 2018 | Jun 30, 2019 | Jul 1, 2018 | |||||||||||||
Basic EPS attributable to Raytheon Company common stockholders: | ||||||||||||||||
Distributed earnings | $ | 0.94 | $ | 0.86 | $ | 1.88 | $ | 1.73 | ||||||||
Undistributed earnings | 1.98 | 1.92 | 3.81 | 3.25 | ||||||||||||
Total | $ | 2.92 | $ | 2.78 | $ | 5.69 | $ | 4.98 | ||||||||
Diluted EPS attributable to Raytheon Company common stockholders: | ||||||||||||||||
Distributed earnings | $ | 0.94 | $ | 0.86 | $ | 1.88 | $ | 1.73 | ||||||||
Undistributed earnings | 1.98 | 1.92 | 3.81 | 3.25 | ||||||||||||
Total | $ | 2.92 | $ | 2.78 | $ | 5.69 | $ | 4.98 |
Income attributable to participating securities was as follows:
Three Months Ended | Six Months Ended | |||||||||||||||
(In millions) | Jun 30, 2019 | Jul 1, 2018 | Jun 30, 2019 | Jul 1, 2018 | ||||||||||||
Income from continuing operations attributable to participating securities
|
$ | 8 | $ | 8 | $ | 16 | $ | 15 | ||||||||
Income (loss) from discontinued operations, net of tax attributable to participating securities | — | — | — | — | ||||||||||||
Net income attributable to participating securities | $ | 8 | $ | 8 | $ | 16 | $ | 15 |
The weighted-average shares outstanding for basic and diluted EPS were as follows:
Three Months Ended | Six Months Ended | |||||||||||||||
(In millions) | Jun 30, 2019 | Jul 1, 2018 | Jun 30, 2019 | Jul 1, 2018 | ||||||||||||
Shares for basic EPS(1) | 279.7 | 287.3 | 280.8 | 287.9 | ||||||||||||
Effect of dilutive securities | 0.2 | 0.3 | 0.2 | 0.3 | ||||||||||||
Shares for diluted EPS | 279.9 | 287.6 | 281.0 | 288.2 |
(1) | Includes 2.7 million and 2.9 million participating securities in the second quarters of 2019 and 2018, respectively, and 2.7 million and 3.0 million participating securities in the first six months of 2019 and 2018, respectively. |
Note 7: Inventories
Inventories consisted of the following:
(In millions) | Jun 30, 2019 | Dec 31, 2018 | ||||||
Materials and purchased parts | $ | 76 | $ | 75 | ||||
Work in process | 834 | 662 | ||||||
Finished goods | 22 | 21 | ||||||
Total | $ | 932 | $ | 758 |
Precontract costs are costs incurred to fulfill a contract prior to contract award. Precontract costs, including general and administrative expenses that are specifically chargeable to the customer, are deferred in inventories if we determine that the costs are probable of recovery under a specific anticipated contract. All other precontract costs, including start-up costs, are expensed as incurred. Costs that are deferred are recognized as contract costs upon the receipt of the anticipated contract. We included deferred precontract costs of $298 million and $163 million in inventories as work in process at June 30, 2019 and December 31, 2018, respectively.
Note 8: Contract Assets and Contract Liabilities
Our contract assets consist of unbilled amounts typically resulting from sales under long-term contracts when the cost-to-cost method of revenue recognition is utilized and revenue recognized exceeds the amount billed to the customer. Our contract liabilities consist of advance payments and billings in excess of costs incurred and deferred revenue. The noncurrent portion of deferred revenue is included in accrued retiree benefits and other long-term liabilities in our consolidated balance sheets.
Net contract assets (liabilities) consisted of the following:
(In millions, except percentages) | Jun 30, 2019 | Dec 31, 2018 | $ Change | % Change | ||||||||||||
Contract assets | $ | 6,130 | $ | 5,594 | $ | 536 | 10 | % | ||||||||
Contract liabilities—current | (2,944 | ) | (3,309 | ) | 365 | 11 | % | |||||||||
Contract liabilities—noncurrent | (139 | ) | (150 | ) | 11 | 7 | % | |||||||||
Net contract assets (liabilities) | $ | 3,047 | $ | 2,135 | $ | 912 | 43 | % |
The $912 million increase in our net contract assets (liabilities) from December 31, 2018 to June 30, 2019 was primarily due to a $536 million increase in our contract assets, principally due to contractual billing terms on U.S. government and foreign military sales contracts and the timing of approvals on direct commercial sales contracts for precision guided munitions to certain Middle Eastern customers. On May 24, 2019, the Administration announced an emergency certification authorizing the immediate export of 22 pending arms sales to Jordan, the United Arab Emirates (UAE) and the Kingdom of Saudi Arabia (KSA), waiving the requirement of Congressional Notification of these arms sales. As a result, we were able to obtain the necessary regulatory approvals and licenses for contracts, which had approximately $1.2 billion of total contract value, and for which we have recognized approximately $950 million of sales for work performed to date and received approximately $350 million in advances as of June 30, 2019. On a contract-by-contract basis, and excluding advances billed but not received, we had $600 million of net contract assets related to these contracts. For those contracts for which we have not yet obtained the regulatory approval and licenses and that are not subject to the emergency certification, we had approximately $1.1 billion of total contract value, recognized approximately $300 million of sales for work performed to date and received approximately $500 million in advances as of June 30, 2019. On a contract-by-contract basis, and excluding advances billed but not received, we had $100 million and $300 million of net contract assets and net contract liabilities, respectively, related to the contracts pending approval.
In the second quarter and first six months of 2019, we recognized revenue of $496 million and $1,390 million, respectively, related to our contract liabilities at January 1, 2019. In the second quarter and first six months of 2018, we recognized revenue of $311 million and $963 million, respectively, related to our contract liabilities at January 1, 2018.
Impairment losses recognized on our receivables and contract assets were de minimis in the second quarters and first six months of 2019 and 2018.
Note 9: Deferred Commissions
Our incremental direct costs of obtaining a contract, which consist of sales commissions primarily for our security software sales at Forcepoint, are deferred and amortized over the period of contract performance or a longer period, generally the estimated life of the customer relationship, if renewals are expected and the renewal commission is not commensurate with the initial commission. We classify deferred commissions as current or noncurrent based on the timing of when we expect to recognize the expense. The current and noncurrent portions of deferred commissions are included in prepaid expenses and other current assets, and other assets, net, respectively, in our consolidated balance sheets. At June 30, 2019 and December 31, 2018, we had deferred commissions of $50 million and $55 million, respectively. Amortization expense related to deferred commissions was $9 million and $7 million in the second quarters of 2019 and 2018, respectively, and $13 million and $15 million in the first six months of 2019 and 2018, respectively.
Note 10: Acquisitions, Divestitures and Goodwill
In pursuing our business strategies, we acquire and make investments in certain businesses that meet strategic and financial criteria, and divest of certain non-core businesses, investments and assets when appropriate. We did not have any divestitures in the first six months of 2019.
In 2013, we formed the Range Generation Next LLC (RGNext) joint venture with General Dynamics Information Technology (GDIT) through our Intelligence, Information and Services (IIS) segment, in which we held a 50% equity ownership that was accounted for using the equity method. On February 8, 2019, we amended and restated the RGNext joint venture agreement and acquired an additional 10% equity ownership in the joint venture, increasing our equity ownership to 60% and giving us control of the operations of RGNext. Effective as of February 8, 2019, we consolidate the results of RGNext in our consolidated financial statements and report its results in our IIS segment. We also remeasured our equity method investment in RGNext to fair value, which resulted in a non-cash gain of $21 million that was recorded in operating income through a reduction to cost of sales at our IIS segment; recognized redeemable noncontrolling interest for GDIT’s interest in RGNext at a fair value of $32 million; and recognized $90 million of net assets, including cash acquired, at fair value. As part of our purchase price allocation, we recorded $19 million of goodwill, primarily related to the value of the existing workforce, and $34 million of intangible assets, primarily related to customer relationships with a weighted-average life of 7 years.
Pro forma financial information and revenue from the date of acquisition has not been provided as it is not material.
A rollforward of goodwill by segment was as follows:
(In millions) | Integrated Defense Systems | Intelligence, Information and Services | Missile Systems | Space and Airborne Systems | Forcepoint(1) | Total | ||||||||||||||||||
Balance at December 31, 2018 | $ | 1,704 | $ | 2,965 | $ | 4,154 | $ | 4,103 | $ | 1,938 | $ | 14,864 | ||||||||||||
Acquisitions | — | 19 | — | — | — | 19 | ||||||||||||||||||
Effect of foreign exchange rates and other | (1 | ) | — | — | — | — | (1 | ) | ||||||||||||||||
Balance at June 30, 2019 | $ | 1,703 | $ | 2,984 | $ | 4,154 | $ | 4,103 | $ | 1,938 | $ | 14,882 |
(1) | At June 30, 2019, Forcepoint’s fair value was estimated to exceed its net book value by approximately $900 million. As discussed in “Note 14: Redeemable Noncontrolling Interests,” we are required to determine Forcepoint’s fair value on a quarterly basis due to the accounting related to the redeemable noncontrolling interest. |
Note 11: Derivatives and Other Financial Instruments
Derivatives—Our primary market exposures are to foreign exchange rates and interest rates, and we use certain derivative financial instruments to help manage these exposures. We execute these instruments with financial institutions that we judge to be credit-worthy. The majority of our foreign currency forward contracts are denominated in currencies of major industrial countries. We do not hold or issue derivative financial instruments for trading or speculative purposes.
We use foreign currency forward contracts to fix the functional currency value of specific commitments, payments and receipts denominated in foreign currencies. The aggregate notional amount of our outstanding foreign currency forward contracts was $1,737 million and $1,772 million at June 30, 2019 and December 31, 2018, respectively. The net notional exposure of these contracts was $757 million and $840 million at June 30, 2019 and December 31, 2018, respectively.
We may also enter into and designate treasury rate lock contracts as cash flow hedges to reduce variability in cash flows due to changes in interest payments attributable to increases or decreases in the benchmark interest rate during the period leading up to the probable issuance of long-term debt. Cash flows associated with these instruments are presented in the same category as the cash flows from the hedged item. In May 2019, we entered into treasury rate lock contracts with a notional amount of $375 million, which will mature in the fourth quarter of 2019, in anticipation of the probable issuance of debt. These treasury rate lock contracts were designated as cash flow hedges and are included in the assessment of effectiveness. There were no treasury rate lock contracts outstanding at December 31, 2018.
The fair value of asset derivatives included in other assets, net and liability derivatives included in other current liabilities in our consolidated balance sheets related to foreign currency forward contracts and treasury rate lock contracts were as follows:
(In millions) | Jun 30, 2019 | Dec 31, 2018 | ||||||
Asset derivatives related to foreign currency forward contracts | $ | 26 | $ | 26 | ||||
Liability derivatives related to foreign currency forward contracts | 30 | 34 | ||||||
Liability derivatives related to treasury rate lock contracts | 7 | — |
The fair value of these derivatives is Level 2 in the fair value hierarchy because they are determined based on a market approach utilizing externally quoted foreign currency forward rates and treasury rates for similar contracts.
Our foreign currency forward contracts and treasury rate lock contracts contain offset or netting provisions to mitigate credit risk in the event of counterparty default, including payment default and cross default. We measure and record the impact of counterparty credit risk into our valuation and at June 30, 2019 and December 31, 2018, the fair value of our counterparty default exposure was less than $1 million and was spread across numerous highly rated counterparties.
Other Financial Instruments—We hold financial instruments, including cash and cash equivalents, commercial paper and long-term debt. The carrying amounts for cash and cash equivalents and commercial paper approximated their fair values. The carrying value of long-term debt was recorded at amortized cost. The estimated fair value of long-term debt was determined based on quoted prices in inactive markets, which falls within Level 2 of the fair value hierarchy. The carrying value and estimated fair value of long-term debt were as follows:
(In millions) | Jun 30, 2019 | Dec 31, 2018 | ||||||
Carrying value of long-term debt(1) | $ | 4,757 | $ | 4,755 | ||||
Fair value of long-term debt(2) | 5,256 | 5,063 |
(1) | Carrying value of long-term debt at June 30, 2019 includes current portion of long-term debt carrying value of $500 million. |
(2) | Fair value of long-term debt at June 30, 2019 includes current portion of long-term debt fair value of $507 million. |
At June 30, 2019, short-term commercial paper borrowings outstanding were $300 million, which had a weighted-average interest rate and original maturity period of 2.502% and 12 days, respectively. At December 31, 2018, short-term commercial paper borrowings outstanding were $300 million, which had a weighted-average interest rate and original maturity period of 2.954% and 16 days, respectively. The commercial paper notes outstanding have original maturities of not more than 90 days from the date of issuance.
Supplemental Cash Flow Information—Cash and cash equivalents reported within our consolidated balance sheets excludes restricted cash of $13 million and $16 million at June 30, 2019 and December 31, 2018, respectively, which for purposes of our consolidated statements of cash flows, is included in cash, cash equivalents and restricted cash.
Note 12: Leases
We enter into operating leases primarily for: real estate, including for manufacturing, engineering, research, administration, sales and warehousing facilities; information technology (IT) equipment; and other equipment. At June 30, 2019 and December 31, 2018, we did not have any finance leases. Approximately 90% of our future lease commitments, and related lease liability, relate to our real estate leases. Some of our leases also include options to extend the lease or terminate the lease. A small portion of our leases include variable escalation clauses, which are typically based on CPI rates, or other variable lease-related payments.
The components of lease expense were as follows:
Three Months Ended | Six Months Ended | |||||||||||||||
(In millions) | Jun 30, 2019 | Jul 1, 2018 | Jun 30, 2019 | Jul 1, 2018 | ||||||||||||
Operating lease cost | $ | 60 | $ | 58 | $ | 113 | $ | 116 | ||||||||
Variable lease cost(1) | — | — | — | — | ||||||||||||
Sublease income | (1 | ) | (2 | ) | (1 | ) | (2 | ) | ||||||||
Total lease cost | $ | 59 | $ | 56 | $ | 112 | $ | 114 |
(1) | Variable lease cost was expense of less than $1 million in the second quarters and first six months of 2019 and 2018. |
Gains and losses on sale and leaseback transactions were de minimis in the second quarters and first six months of 2019 and 2018.
At June 30, 2019, our future lease payments under non-cancellable leases were as follows:
(In millions) | |||||
2019 (excluding the six months ended June 30, 2019) | $ | 118 | |||
2020 | 212 | ||||
2021 | 190 | ||||
2022 | 145 | ||||
2023 | 103 | ||||
Thereafter | 286 | ||||
Total future lease payments(1) | 1,054 | ||||
Imputed interest | (127 | ) | |||
Total lease liabilities | $ | 927 |
(1) | Total future lease payments excluded $20 million of future lease payments related to leases that were signed but had not yet commenced as of June 30, 2019. |
Our lease liabilities recognized in our consolidated balance sheet at June 30, 2019 were as follows:
(In millions) | ||||
Operating lease liabilities—current | $ | 207 | ||
Operating lease liabilities—noncurrent | 720 | |||
Total lease liabilities | $ | 927 |
The weighted-average remaining lease term related to our operating leases was 8 years and 7 years as of June 30, 2019 and December 31, 2018, respectively. The weighted-average discount rate related to our operating leases was 3.1% as of June 30, 2019 and December 31, 2018.
Other information related to leases was as follows:
Six Months Ended | ||||||||
(In millions) | Jun 30, 2019 | Jul 1, 2018 | ||||||
Cash paid for amounts included in the measurement of operating lease liabilities | $ | 122 | $ | 124 | ||||
Right-of-use assets obtained in exchange for new operating lease obligations | 173 | 106 |
There were no material restrictions or covenants imposed by our leases at June 30, 2019 or December 31, 2018. In addition, we do not have any related party leases and our sublease transactions are de minimis.
Note 13: Commitments and Contingencies
Environmental Matters—We are involved in various stages of investigation and cleanup related to remediation of various environmental sites. Our estimate of the liability of total environmental remediation costs includes the use of a discount rate and takes into account that a portion of these costs is eligible for future recovery through the pricing of our products and services to the U.S. government. We regularly assess the probability of recovery of these costs, which requires us to make assumptions about the extent of cost recovery under our contracts and the amount of future contract activity. We consider such recovery probable based on government contracting regulations and our long history of receiving reimbursement for such costs, and accordingly have recorded the estimated future recovery of these costs from the U.S. government within prepaid expenses and other current assets in our consolidated balance sheets. Our estimates regarding remediation costs to be incurred were as follows:
(In millions, except percentages) | Jun 30, 2019 | Dec 31, 2018 | ||||||
Total remediation costs—undiscounted | $ | 193 | $ | 193 | ||||
Weighted-average discount rate | 5.1 | % | 5.1 | % | ||||
Total remediation costs—discounted | $ | 131 | $ | 128 | ||||
Recoverable portion | 86 | 82 |
We also lease certain government-owned properties and generally are not liable for remediation of preexisting environmental contamination at these sites. As a result, we generally do not provide for these costs in our consolidated financial statements.
Due to the complexity of environmental laws and regulations, the varying costs and effectiveness of alternative cleanup methods and technologies, the uncertainty of insurance coverage, and the unresolved extent of our responsibility, it is difficult to determine the ultimate outcome of environmental matters. However, we do not expect any additional liability to have a material adverse effect on our financial position, results of operations or liquidity.
Financing Arrangements and Other—We issue guarantees, and banks and surety companies issue, on our behalf, letters of credit and surety bonds, to meet various bid, performance, warranty, retention and advance payment obligations for us or our affiliates. These instruments expire on various dates through 2028. Additional guarantees of project performance for which there is no stated value also remain outstanding. The stated values outstanding consisted of the following:
(In millions) | Jun 30, 2019 | Dec 31, 2018 | ||||||
Guarantees | $ | 222 | $ | 201 | ||||
Letters of credit | 2,260 | 2,503 | ||||||
Surety bonds | 74 | 166 |
All guarantees at June 30, 2019 and December 31, 2018 related to our joint venture in Thales-Raytheon Systems Air and Missile Defense Command and Control S.A.S. (TRS AMDC2). We provide these guarantees, as well as letters of credit, to TRS AMDC2 and other affiliates to assist these entities in obtaining financing on more favorable terms, making bids on contracts and performing their contractual obligations. While we expect these entities to satisfy their loans and meet their project performance and other contractual obligations, their failure to do so may result in a future obligation to us. We periodically evaluate the risk of these entities failing to meet their obligations described above. At June 30, 2019, we believe the risk that these entities will not be able to meet their obligations is minimal for the foreseeable future based on their current financial condition. All obligations were current at June 30, 2019. We had an estimated liability of $2 million and $3 million at June 30, 2019 and December 31, 2018, respectively, related to these guarantees.
As discussed in “Note 14: Redeemable Noncontrolling Interests,” under the joint venture agreement between Raytheon Company and Vista Equity Partners, Raytheon may be required to purchase Vista Equity Partners’ interest in Forcepoint.
We have entered into industrial cooperation agreements, sometimes in the form of either offset agreements or in-country industrial participation (ICIP) agreements, as a condition to obtaining orders for our products and services from certain customers in foreign countries. At June 30, 2019, the aggregate amount of our offset agreements, both agreed to and anticipated to be agreed to, had an outstanding notional value of approximately $9.6 billion. These agreements are designed to return economic value to the foreign country by requiring us to engage in activities supporting local defense or commercial industries, promoting a balance of trade, developing in-country technology capabilities or addressing other local development priorities. Offset agreements may be satisfied through activities that do not require a direct cash payment, including transferring technology, providing manufacturing, training and other consulting support to in-country projects, and the purchase by third parties (e.g., our vendors) of supplies from in-country vendors. These agreements may also be satisfied through our use of cash for activities such as subcontracting with local partners, purchasing supplies from in-country vendors, providing financial support for in-country projects and making investments in local ventures. Such activities may also vary by country depending upon requirements as dictated by their governments. We typically do not commit to offset agreements until orders for our products or services are definitive. The amounts ultimately applied against our offset agreements are based on negotiations with the customers and typically require cash outlays that represent only a fraction of the notional value in the offset agreements. Offset programs usually extend over several or more years and may provide for penalties in the event we fail to perform in accordance with offset requirements. Historically, we have not been required to pay any penalties of significance.
As a U.S. government contractor, we are subject to many levels of audit and investigation by the U.S. government relating to our contract performance and compliance with applicable rules and regulations. Agencies that oversee contract performance include: the Defense Contract Audit Agency (DCAA); the Defense Contract Management Agency (DCMA); the Inspectors General of the U.S. Department of Defense (DoD) and other departments and agencies; the Government Accountability Office (GAO); the Department of Justice (DOJ); and Congressional Committees. Other areas of our business operations may also be subject to audit and investigation by these and/or other agencies. From time to time, agencies investigate or conduct audits to determine whether our operations are being conducted in accordance with applicable requirements. Such investigations and audits may be initiated due to a number of reasons, including as a result of a whistleblower complaint. Such investigations and audits could result in administrative, civil or criminal liabilities, including repayments, fines or penalties being imposed upon us, the suspension of government export licenses or the suspension or debarment from future U.S. government contracting. U.S. government investigations often take years to complete and many result in no adverse action against us. Our final allowable incurred costs for each year are also subject to audit and have, from time to time, resulted in disputes between us and the U.S. government, with litigation resulting at the Court of Federal Claims (COFC) or the Armed Services Board of Contract Appeals (ASBCA) or their related courts of appeals. In addition, the DOJ has, from time to time, convened grand juries to investigate possible irregularities by us. We also provide products and services to customers outside of the U.S., and those sales are subject to local government laws, regulations and procurement policies and practices. Our compliance with such local government regulations or any applicable U.S. government regulations (e.g., the Foreign Corrupt Practices Act (FCPA) and International Traffic in Arms Regulations (ITAR)) may also be investigated or audited. Other than as specifically disclosed herein, we do not expect these audits, investigations or disputes to have a material effect on our financial position, results of operations or liquidity, either individually or in the aggregate.
In addition, various other claims and legal proceedings generally incidental to the normal course of business are pending or threatened against, or initiated by, us. We do not expect any of these proceedings to result in any additional liability or gains that would materially affect our financial position, results of operations or liquidity. In connection with certain of our legal matters, we may be entitled to insurance recovery for qualified legal costs or other incurred costs. We do not expect any insurance recovery to have a material impact on the financial exposure that could result from these matters.
Note 14: Redeemable Noncontrolling Interests
Forcepoint is a cybersecurity joint venture company with Vista Equity Partners. The joint venture agreement between Raytheon and Vista Equity Partners provides Vista Equity Partners with certain rights to require Forcepoint to pursue an initial public offering at any time after four years and three months following the closing date of May 29, 2015, or pursue a sale of the company at any time after five years following the closing date. In either of these events, Raytheon has the option to purchase all, but not less than all, of Vista Equity Partners’ interest in Forcepoint for cash at a price equal to fair value as determined under the joint venture agreement. Additionally, Vista Equity Partners has the ability to liquidate its ownership through a put option. The put option allows Vista Equity Partners to require Raytheon to purchase all, but not less than all, of Vista Equity Partners’ interest in Forcepoint for cash at a price equal to fair value as determined under the joint venture agreement. Lastly, Raytheon has the option to purchase all, but not less than all, of Vista Equity Partners’ interest in Forcepoint at a price equal to fair value as determined under the joint venture agreement. The joint venture agreement provides for the process under which the parties would determine the fair value of the interest and could result in a payment by Raytheon shortly after the exercise of Vista Equity Partners’ put option or Raytheon’s purchase option; however, the ultimate timing will depend on the actions of the parties and other factors. The estimate of fair value for purposes of presenting the redeemable noncontrolling interest in our consolidated balance sheets could differ from the parties’ determination of fair value for the interest under the joint venture agreement.
Vista Equity Partners’ adjusted equity interest in the Forcepoint joint venture was 19.5% at June 30, 2019. Vista Equity Partners’ interest in Forcepoint is presented as redeemable noncontrolling interest, outside of stockholders’ equity, in our consolidated balance sheets. The redeemable noncontrolling interest is recognized at the greater of the estimated redemption value as of the balance sheet date, which was $401 million at June 30, 2019, or the carrying value, defined as the initial value adjusted for Vista Equity Partners’ share of the cumulative impact of net income (loss), other changes in accumulated other comprehensive income (loss) and additional contributions, which was $269 million at June 30, 2019. Adjustments to the redemption value over the period from the date of acquisition to the redemption date are immediately recorded to retained earnings.
As discussed in “Note 10: Acquisitions, Divestitures and Goodwill,” in February 2019, we amended and restated the RGNext joint venture agreement and acquired an additional 10% equity ownership in the joint venture, increasing our equity ownership to 60% and giving us control of the operations, with GDIT obtaining only protective rights. As a result, we now consolidate the results of RGNext in our consolidated financial statements. The amendment to the RGNext joint venture agreement provides GDIT with the ability to liquidate its ownership and receive an amount equal to its contributed capital (the redemption value). As such, GDIT’s interest in RGNext is presented as redeemable noncontrolling interest, outside of stockholders’ equity, in our consolidated balance sheets, and is recorded at the greater of its carrying value or the redemption value.
A rollforward of redeemable noncontrolling interests was as follows:
(In millions) | Forcepoint | RGNext | Total | |||||||||
Balance at March 31, 2019 | $ | 399 | $ | 33 | $ | 432 | ||||||
Net income (loss) | (5 | ) | 1 | (4 | ) | |||||||
Other comprehensive income (loss), net of tax(1) | — | — | — | |||||||||
Adjustment of noncontrolling interests to redemption value | 7 | — | 7 | |||||||||
Balance at June 30, 2019 | $ | 401 | $ | 34 | $ | 435 | ||||||
Balance at December 31, 2018 | $ | 411 | $ | — | $ | 411 | ||||||
RGNext initial recognition | — | 32 | 32 | |||||||||
Net income (loss) | (12 | ) | 2 | (10 | ) | |||||||
Other comprehensive income (loss), net of tax(1) | — | — | — | |||||||||
Adjustment of noncontrolling interests to redemption value | 2 | — | 2 | |||||||||
Balance at June 30, 2019 | $ | 401 | $ | 34 | $ | 435 | ||||||
Balance at April 1, 2018 | $ | 492 | $ | — | $ | 492 | ||||||
Net income (loss) | (9 | ) | — | (9 | ) | |||||||
Other comprehensive income (loss), net of tax | (1 | ) | — | (1 | ) | |||||||
Adjustment of noncontrolling interests to redemption value | 30 | — | 30 | |||||||||
Balance at July 1, 2018 | $ | 512 | $ | — | $ | 512 | ||||||
Balance at December 31, 2017 | $ | 512 | $ | — | $ | 512 | ||||||
Net income (loss) | (19 | ) | — | (19 | ) | |||||||
Other comprehensive income (loss), net of tax(1) | — | — | — | |||||||||
Adjustment of noncontrolling interests to redemption value | 19 | — | 19 | |||||||||
Balance at July 1, 2018 | $ | 512 | $ | — | $ | 512 |
(1) | Other comprehensive income (loss), net of tax, related to Forcepoint was a loss of less than $1 million and income of less than $1 million for the second quarter and first six months of 2019, respectively, and a loss of less than $1 million for the first six months of 2018. |
Note 15: Stockholders’ Equity
The changes in shares of our common stock outstanding were as follows:
Three Months Ended | Six Months Ended | |||||||||||||||
(In millions) | Jun 30, 2019 | Jul 1, 2018 | Jun 30, 2019 | Jul 1, 2018 | ||||||||||||
Beginning balance | 280.1 | 287.2 | 282.1 | 288.4 | ||||||||||||
Stock plans activity | — | — | 1.1 | 1.0 | ||||||||||||
Share repurchases | (1.7 | ) | (2.0 | ) | (4.8 | ) | (4.2 | ) | ||||||||
Ending balance | 278.4 | 285.2 | 278.4 | 285.2 |
From time to time, our Board of Directors authorizes the repurchase of shares of our common stock. In November 2015, our Board authorized the repurchase of up to $2.0 billion of our outstanding common stock. In November 2017, our Board also authorized the repurchase of up to an additional $2.0 billion of our outstanding common stock. At June 30, 2019, we had approximately $0.7 billion available under the 2017 repurchase program. However, the merger agreement restricts us from repurchasing shares other than to satisfy tax withholding obligations. For more information refer to “Note 2: Proposed Merger with United Technologies Corporation (UTC).”
Share repurchases also include shares surrendered by employees to satisfy tax withholding obligations in connection with restricted stock, RSUs and LTPP awards issued to employees.
Our share repurchases were as follows:
Three Months Ended | ||||||||||||||||
(In millions) | Jun 30, 2019 | Jul 1, 2018 | ||||||||||||||
$ | Shares | $ | Shares | |||||||||||||
Shares repurchased under our share repurchase programs | $ | 300 | 1.7 | $ | 400 | 1.9 | ||||||||||
Shares repurchased to satisfy tax withholding obligations | — | — | 19 | 0.1 | ||||||||||||
Total share repurchases | $ | 300 | 1.7 | $ | 419 | 2.0 |
Six Months Ended | ||||||||||||||||
(In millions) | Jun 30, 2019 | Jul 1, 2018 | ||||||||||||||
$ | Shares | $ | Shares | |||||||||||||
Shares repurchased under our share repurchase programs | $ | 800 | 4.4 | $ | 800 | 3.8 | ||||||||||
Shares repurchased to satisfy tax withholding obligations | 66 | 0.4 | 91 | 0.4 | ||||||||||||
Total share repurchases | $ | 866 | 4.8 | $ | 891 | 4.2 |
In March 2019, our Board of Directors authorized an 8.6% increase to our annual dividend payout rate from $3.47 to $3.77 per share. Our Board of Directors also declared dividends of $0.9425 and $1.885 per share during the second quarter and first six months of 2019, respectively, compared to dividends of $0.8675 and $1.735 per share during the second quarter and first six months of 2018, respectively. Dividends are subject to quarterly approval by our Board of Directors.
Stock-based Compensation Plans
On May 30, 2019 our stockholders approved the Raytheon 2019 Stock Plan. The 2019 Stock Plan provides for stock-based awards to be issued as restricted stock, RSUs, stock grants, stock options or stock appreciation rights, including awards based on performance criteria. The plan authorizes the issuance of 2.7 million shares in addition to shares remaining available for awards under the Raytheon 2010 Stock Plan as of December 31, 2018. The total maximum number of shares originally authorized for issuance under the 2019 Stock Plan, the 2010 Stock Plan and other prior Raytheon plans is 44.5 million. The 2019 Stock Plan provides that awards to our officers, employees and consultants are generally granted by the Management Development and Compensation Committee (MDCC) of our Board of Directors and are compensatory in nature, while awards to our non-employee directors are granted by the Board’s Governance and Nominating Committee. At June 30, 2019, there were 7.9 million shares available for new awards and 2.9 million shares outstanding under the 2019 Stock Plan, the 2010 Stock Plan and other prior Raytheon plans.
Restricted Stock and RSUs—During the first six months of 2019, we granted 0.1 million combined shares of restricted stock and RSUs with a weighted-average grant-date fair value of $179.87 per share, calculated under the intrinsic value method. These awards generally vest in equal installments on each of the second, third and fourth anniversary dates of the award’s grant date.
LTPP—During the first six months of 2019, we granted RSUs subject to the 2019–2021 LTPP with an aggregate target award of 0.1 million units and a weighted-average grant-date fair value of $175.93 per share. The performance goals for the 2019–2021 LTPP awards are independent of each other and based on three metrics, as defined in the LTPP award agreements: return on invested capital (ROIC), weighted at 50%; total shareholder return (TSR) relative to a peer group, weighted at 25%; and cumulative free cash flow from continuing operations (CFCF), weighted at 25%. The ultimate award, which is determined at the end of the three-year cycle, can range from zero to 200% of the target award and includes dividend equivalents, which are not included in the aggregate target award numbers. The grant-date fair value is based upon the value determined under the intrinsic value method for the CFCF and ROIC portions of the award and the Monte Carlo simulation method for the TSR portion of the award.
Forcepoint Plans—Forcepoint unit appreciation rights and profits interests vest over a specified period of time and settlement is subject to a liquidity event defined as either a change in control or an initial public offering of the joint venture. In certain limited circumstances other vesting conditions may apply. The impact attributable to these other vesting conditions was income of $2 million and expense of $3 million in the second quarters of 2019 and 2018, respectively, and income of $4 million and expense of $4 million in the first six months of 2019 and 2018, respectively. At June 30, 2019, there were 174 thousand combined units and/or profits interests authorized for award under these plans.
Accumulated Other Comprehensive Income (Loss)
Accumulated other comprehensive income (loss) includes gains and losses associated with pension and other postretirement benefit (PRB) plans, foreign exchange translation adjustments, gains and losses on derivative instruments qualified as cash flow hedges included in the assessment of effectiveness, and unrealized gains (losses) on available-for-sale investments. The computation of other comprehensive income (loss) and its components are presented in the consolidated statements of comprehensive income.
A rollforward of accumulated other comprehensive income (loss) was as follows:
(In millions) | Pension and PRB plans, net(1) | Foreign exchange translation | Cash flow hedges(2) | Unrealized gains (losses) on investments and other, net(3) | Total | |||||||||||||||
Balance at December 31, 2018 | $ | (8,483 | ) | $ | (131 | ) | $ | (2 | ) | $ | (2 | ) | $ | (8,618 | ) | |||||
Before tax amount | 553 | 2 | (2 | ) | — | 553 | ||||||||||||||
Tax (expense) or benefit | (116 | ) | — | (1 | ) | — | (117 | ) | ||||||||||||
Net of tax amount | 437 | 2 | (3 | ) | — | 436 | ||||||||||||||
Balance at June 30, 2019 | $ | (8,046 | ) | $ | (129 | ) | $ | (5 | ) | $ | (2 | ) | $ | (8,182 | ) | |||||
Balance at December 31, 2017 | $ | (7,843 | ) | $ | (95 | ) | $ | 6 | $ | (3 | ) | $ | (7,935 | ) | ||||||
Before tax amount | 696 | (19 | ) | (10 | ) | — | 667 | |||||||||||||
Tax (expense) or benefit | (146 | ) | — | 2 | — | (144 | ) | |||||||||||||
Net of tax amount | 550 | (19 | ) | (8 | ) | — | 523 | |||||||||||||
Reclassification of stranded tax effects | (1,452 | ) | — | 1 | — | (1,451 | ) | |||||||||||||
Balance at July 1, 2018 | $ | (8,745 | ) | $ | (114 | ) | $ | (1 | ) | $ | (3 | ) | $ | (8,863 | ) |
(1) | Pension and PRB plans, net is shown net of cumulative tax benefits of $2,139 million and $2,255 million at June 30, 2019 and December 31, 2018, respectively. |
(2) | Cash flow hedges are shown net of cumulative tax benefits of zero and $1 million at June 30, 2019 and December 31, 2018, respectively. |
(3) | Unrealized gains (losses) on investments and other, net are shown net of cumulative tax expense of $1 million at June 30, 2019 and December 31, 2018. |
In the first quarter of 2018, we reclassified the stranded tax effects related to the enactment of the Tax Cuts and Jobs Act of 2017 (2017 Act) from accumulated other comprehensive loss (AOCL) to retained earnings in accordance with ASU 2018-02, Income Statement - Reporting Comprehensive Income (Topic 220): Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income. These stranded tax effects related to the deferred tax amounts at December 31, 2017 recorded through other comprehensive income prior to the enactment date using the prior 35% statutory tax rate that remained in other comprehensive income despite the fact that the related deferred tax assets and liabilities were remeasured to reflect the newly enacted tax rate of 21%.
Other material amounts reclassified out of AOCL related to the amortization of net actuarial loss associated with our pension plans were $546 million and $688 million before tax in the first six months of 2019 and 2018, respectively. This component of AOCL is included in the calculation of net periodic pension expense (income). See “Note 16: Pension and Other Employee Benefits” for additional details.
We expect $2 million net of tax of net unrealized losses on our cash flow hedges at June 30, 2019 to be reclassified into earnings at then-current values over the next 12 months as the underlying hedged transactions occur.
Note 16: Pension and Other Employee Benefits
We have pension plans covering the majority of our employees hired prior to January 1, 2007, including certain employees in foreign countries (Pension Benefits). Our primary pension obligations relate to our domestic Internal Revenue Service (IRS) qualified pension plans. In addition, we provide certain health care and life insurance benefits to retired employees and to eligible employees upon retirement through PRB plans.
We also sponsor nonqualified defined benefit and defined contribution plans to provide benefits in excess of qualified plan limits. We have set aside certain assets in a separate trust, which we expect to be used to pay for trust obligations. The fair value of marketable securities held in trust, which are considered Level 1 assets under the fair value hierarchy, consisted of the following:
(In millions) | Jun 30, 2019 | Dec 31, 2018 | ||||||
Marketable securities held in trust | $ | 686 | $ | 642 |
Included in marketable securities held in trust in the table above was $429 million and $420 million at June 30, 2019 and December 31, 2018, respectively, related to the nonqualified defined contribution plans. The liabilities related to the nonqualified defined contribution plans were $438 million and $431 million at June 30, 2019 and December 31, 2018, respectively.
The components of net periodic pension expense (income) were as follows:
Three Months Ended | Six Months Ended | |||||||||||||||
(In millions) | Jun 30, 2019 | Jul 1, 2018 | Jun 30, 2019 | Jul 1, 2018 | ||||||||||||
Operating expense | ||||||||||||||||
Service cost | $ | 104 | $ | 128 | $ | 209 | $ | 255 | ||||||||
Non-operating expense | ||||||||||||||||
Interest cost | 261 | 252 | 522 | 505 | ||||||||||||
Expected return on plan assets | (360 | ) | (363 | ) | (719 | ) | (726 | ) | ||||||||
Amortization of prior service cost | 2 | 2 | 3 | 3 | ||||||||||||
Amortization of net actuarial loss | 273 | 344 | 546 | 688 | ||||||||||||
Total pension non-service expense
|
176 | 235 | 352 | 470 | ||||||||||||
Net periodic pension expense (income) | $ | 280 | $ | 363 | $ | 561 | $ | 725 |
Net periodic pension expense (income) includes income of $1 million and $2 million from foreign Pension Benefits plans in the second quarters of 2019 and 2018, respectively, and income of $2 million and $4 million in the first six months of 2019 and 2018, respectively.
Net periodic PRB expense was $5 million in both the second quarters of 2019 and 2018, and $11 million and $10 million in the first six months of 2019 and 2018, respectively.
Long-term pension and PRB liabilities consisted of the following:
(In millions) | Jun 30, 2019 | Dec 31, 2018 | ||||||
Long-term pension liabilities | $ | 5,922 | $ | 6,111 | ||||
Long-term PRB liabilities | 352 | 354 | ||||||
Total long-term pension and PRB liabilities | $ | 6,274 | $ | 6,465 |
We made the following contributions to our pension and PRB plans:
Six Months Ended | ||||||||
(In millions) | Jun 30, 2019 | Jul 1, 2018 | ||||||
Required pension contributions | $ | 196 | $ | 488 | ||||
PRB contributions | 11 | 9 | ||||||
Total | $ | 207 | $ | 497 |
We did not make any discretionary contributions to our pension plans during the first six months of 2019 or 2018; however, we periodically evaluate whether to make discretionary contributions.
Note 17: Income Taxes
We are subject to income taxes in the U.S. and numerous foreign jurisdictions. With the exception of one matter related to the 2015 tax year, all IRS examinations related to originally filed returns are closed through the 2016 tax year. No amount related to the 2015 matter is reflected in unrecognized tax benefits as of June 30, 2019. In 2018 we amended tax returns for tax years 2014–2016 to reflect refund claims related to increased Research and Development tax credits (R&D tax credits), which will be subject to audit. We are also under audit by multiple state and foreign tax authorities.
In the second quarter of 2018, we determined we would make a $1.25 billion contribution to our pension plans in the third quarter of 2018, and as a result recorded a net tax benefit of $95 million in the second quarter of 2018. This was primarily due to the remeasurement of the related deferred tax asset balance at the 2017 tax rate of 35% versus the 2018 tax rate of 21% since the discretionary contribution was deductible on our 2017 tax return. This decreased our effective tax rate by 11.5% and 6.0% in the second quarter and first six months of 2018, respectively.
The balance of our unrecognized tax benefits, exclusive of interest, was $203 million and $92 million at June 30, 2019 and December 31, 2018, respectively, the majority of which would affect our earnings if recognized. The increase in the balance of our unrecognized tax benefits during the first six months of 2019 is related to positions we expect to take on amended state tax returns.
We accrue interest and penalties related to unrecognized tax benefits in tax expense. Interest and penalties recognized during the second quarter and first six months of 2019 and 2018 and accrued as of June 30, 2019 and December 31, 2018 were de minimis.
Note 18: Business Segment Reporting
Our reportable segments, organized based on capabilities and technologies, are: Integrated Defense Systems (IDS); Intelligence, Information and Services (IIS); Missile Systems (MS); Space and Airborne Systems (SAS); and Forcepoint. Segment total net sales and operating income include intersegment sales and profit generally recorded at cost-plus a specified fee, which may differ from what the selling entity would be able to obtain on sales to external customers. Eliminations include intersegment sales and profit eliminations. Corporate operating income includes expenses that represent unallocated costs and certain other corporate costs not considered part of management’s evaluation of reportable segment operating performance. Acquisition Accounting Adjustments include the adjustments to record acquired deferred revenue at fair value as part of our purchase price allocation process and the amortization of acquired intangible assets related to historical acquisitions.
Segment financial results were as follows:
Three Months Ended | Six Months Ended | |||||||||||||||
Total Net Sales (in millions) | Jun 30, 2019 | Jul 1, 2018 | Jun 30, 2019 | Jul 1, 2018 | ||||||||||||
Integrated Defense Systems | $ | 1,641 | $ | 1,514 | $ | 3,191 | $ | 3,003 | ||||||||
Intelligence, Information and Services | 1,777 | 1,687 | 3,554 | 3,269 | ||||||||||||
Missile Systems | 2,210 | 2,051 | 4,216 | 3,899 | ||||||||||||
Space and Airborne Systems | 1,817 | 1,605 | 3,470 | 3,173 | ||||||||||||
Forcepoint | 156 | 148 | 314 | 289 | ||||||||||||
Eliminations | (442 | ) | (376 | ) | (856 | ) | (733 | ) | ||||||||
Total business segment sales | 7,159 | 6,629 | 13,889 | 12,900 | ||||||||||||
Acquisition Accounting Adjustments | — | (4 | ) | (1 | ) | (8 | ) | |||||||||
Total | $ | 7,159 | $ | 6,625 | $ | 13,888 | $ | 12,892 |
Three Months Ended | Six Months Ended | |||||||||||||||
Intersegment Sales (in millions) | Jun 30, 2019 | Jul 1, 2018 | Jun 30, 2019 | Jul 1, 2018 | ||||||||||||
Integrated Defense Systems | $ | 22 | $ | 15 | $ | 43 | $ | 30 | ||||||||
Intelligence, Information and Services | 183 | 167 | 351 | 329 | ||||||||||||
Missile Systems | 58 | 42 | 101 | 77 | ||||||||||||
Space and Airborne Systems | 173 | 148 | 346 | 287 | ||||||||||||
Forcepoint | 6 | 4 | 15 | 10 | ||||||||||||
Total | $ | 442 | $ | 376 | $ | 856 | $ | 733 |
Three Months Ended | Six Months Ended | |||||||||||||||
Operating Income (in millions) | Jun 30, 2019 | Jul 1, 2018 | Jun 30, 2019 | Jul 1, 2018 | ||||||||||||
Integrated Defense Systems | $ | 264 | $ | 262 | $ | 522 | $ | 535 | ||||||||
Intelligence, Information and Services | 161 | 128 | 348 | 245 | ||||||||||||
Missile Systems | 253 | 231 | 443 | 443 | ||||||||||||
Space and Airborne Systems | 229 | 206 | 441 | 399 | ||||||||||||
Forcepoint | (3 | ) | (8 | ) | (12 | ) | (15 | ) | ||||||||
Eliminations | (46 | ) | (41 | ) | (93 | ) | (81 | ) | ||||||||
Total business segment operating income
|
858 | 778 | 1,649 | 1,526 | ||||||||||||
Acquisition Accounting Adjustments | (27 | ) | (34 | ) | (55 | ) | (67 | ) | ||||||||
FAS/CAS Operating Adjustment | 363 | 353 | 729 | 707 | ||||||||||||
Corporate | (18 | ) | 3 | (34 | ) | (25 | ) | |||||||||
Total | $ | 1,176 | $ | 1,100 | $ | 2,289 | $ | 2,141 |
Three Months Ended | Six Months Ended | |||||||||||||||
Intersegment Operating Income (in millions) | Jun 30, 2019 | Jul 1, 2018 | Jun 30, 2019 | Jul 1, 2018 | ||||||||||||
Integrated Defense Systems | $ | 2 | $ | 1 | $ | 4 | $ | 3 | ||||||||
Intelligence, Information and Services | 18 | 17 | 35 | 34 | ||||||||||||
Missile Systems | 5 | 4 | 9 | 7 | ||||||||||||
Space and Airborne Systems | 17 | 15 | 34 | 29 | ||||||||||||
Forcepoint | 4 | 4 | 11 | 8 | ||||||||||||
Total | $ | 46 | $ | 41 | $ | 93 | $ | 81 |
The FAS/CAS Operating Adjustment, which is reported as a separate line in our segment results above, represents the difference between the service cost component of our pension and PRB expense or income under Financial Accounting Standards (FAS) in accordance with U.S. GAAP and our pension and PRB expense under U.S. government Cost Accounting Standards (CAS). The results of each segment only include pension and PRB expense under CAS that we generally recover through the pricing of our products and services to the U.S. government.
The pension and PRB components of the FAS/CAS Operating Adjustment were as follows:
Three Months Ended | Six Months Ended | |||||||||||||||
(In millions) | Jun 30, 2019 | Jul 1, 2018 | Jun 30, 2019 | Jul 1, 2018 | ||||||||||||
FAS/CAS Pension Operating Adjustment | $ | 361 | $ | 350 | $ | 723 | $ | 701 | ||||||||
FAS/CAS PRB Operating Adjustment | 2 | 3 | 6 | 6 | ||||||||||||
FAS/CAS Operating Adjustment | $ | 363 | $ | 353 | $ | 729 | $ | 707 |
Total assets for each of our business segments were as follows:
Total Assets (in millions) | Jun 30, 2019 | Dec 31, 2018(2) | ||||||
Integrated Defense Systems(1) | $ | 4,965 | $ | 4,826 | ||||
Intelligence, Information and Services(1) | 4,372 | 4,238 | ||||||
Missile Systems(1) | 8,769 | 8,229 | ||||||
Space and Airborne Systems(1) | 6,897 | 6,740 | ||||||
Forcepoint(1) | 2,422 | 2,529 | ||||||
Corporate | 4,761 | 6,108 | ||||||
Total | $ | 32,186 | $ | 32,670 |
(1) | Total assets includes intangible assets. Related amortization expense is included in Acquisition Accounting Adjustments. |
(2) | Amounts have been recast to reflect the adoption of ASU 2016-02, Leases (Topic 842). Operating lease right-of-use assets are all recorded at Corporate. |
We disaggregate our revenue from contracts with customers by geographic location, customer-type and contract-type for each of our segments, as we believe it best depicts how the nature, amount, timing and uncertainty of our revenue and cash flows are affected by economic factors. See details in the tables below.
Three Months Ended June 30, 2019 | ||||||||||||||||||||||||||||
Disaggregation of Total Net Sales
(in millions) |
Integrated Defense Systems | Intelligence, Information and Services | Missile Systems | Space and Airborne Systems | Forcepoint | Other | Total | |||||||||||||||||||||
United States | ||||||||||||||||||||||||||||
Sales to the U.S. government(1) | ||||||||||||||||||||||||||||
Fixed-price contracts | $ | 206 | $ | 224 | $ | 715 | $ | 632 | $ | 40 | $ | — | $ | 1,817 | ||||||||||||||
Cost-type contracts | 466 | 1,132 | 794 | 713 | 4 | — | 3,109 | |||||||||||||||||||||
Direct commercial sales and other U.S. sales | ||||||||||||||||||||||||||||
Fixed-price contracts | 1 | 31 | 8 | 32 | 45 | — | 117 | |||||||||||||||||||||
Cost-type contracts | — | 5 | — | — | — | — | 5 | |||||||||||||||||||||
Asia/Pacific | ||||||||||||||||||||||||||||
Foreign military sales through the U.S. government | ||||||||||||||||||||||||||||
Fixed-price contracts | 45 | 61 | 128 | 36 | — | — | 270 | |||||||||||||||||||||
Cost-type contracts | 16 | 9 | 7 | 8 | — | — | 40 | |||||||||||||||||||||
Direct commercial sales and other foreign sales(1) | ||||||||||||||||||||||||||||
Fixed-price contracts | 187 | 48 | 49 | 58 | 16 | — | 358 | |||||||||||||||||||||
Cost-type contracts | 19 | — | 1 | — | — | — | 20 | |||||||||||||||||||||
Middle East and North Africa | ||||||||||||||||||||||||||||
Foreign military sales through the U.S. government | ||||||||||||||||||||||||||||
Fixed-price contracts | 171 | 6 | 191 | 83 | — | — | 451 | |||||||||||||||||||||
Cost-type contracts | 52 | 5 | 4 | 22 | — | — | 83 | |||||||||||||||||||||
Direct commercial sales and other foreign sales(1) | ||||||||||||||||||||||||||||
Fixed-price contracts | 262 | 9 | 150 | 1 | 8 | — | 430 | |||||||||||||||||||||
Cost-type contracts | — | — | 18 | — | — | — | 18 | |||||||||||||||||||||
All other (principally Europe) | ||||||||||||||||||||||||||||
Foreign military sales through the U.S. government | ||||||||||||||||||||||||||||
Fixed-price contracts | 132 | — | 37 | 20 | — | — | 189 | |||||||||||||||||||||
Cost-type contracts | 12 | — | 10 | 2 | — | — | 24 | |||||||||||||||||||||
Direct commercial sales and other foreign sales(1) | ||||||||||||||||||||||||||||
Fixed-price contracts | 47 | 53 | 40 | 37 | 37 | — | 214 | |||||||||||||||||||||
Cost-type contracts | 3 | 11 | — | — | — | — | 14 | |||||||||||||||||||||
Total net sales | 1,619 | 1,594 | 2,152 | 1,644 | 150 | — | 7,159 | |||||||||||||||||||||
Intersegment sales | 22 | 183 | 58 | 173 | 6 | (442 | ) | — | ||||||||||||||||||||
Acquisition Accounting Adjustments | — | — | — | — | — | — | — | |||||||||||||||||||||
Reconciliation to business segment sales | $ | 1,641 | $ | 1,777 | $ | 2,210 | $ | 1,817 | $ | 156 | $ | (442 | ) | $ | 7,159 |
(1) | Excludes foreign military sales through the U.S. government. |
Three Months Ended June 30, 2019 | ||||||||||||||||||||||||
Total Net Sales by Geographic Area (in millions) |
Integrated
Defense Systems |
Intelligence,
Information and Services |
Missile
Systems |
Space and
Airborne Systems |
Forcepoint | Total | ||||||||||||||||||
United States | $ | 673 | $ | 1,392 | $ | 1,517 | $ | 1,377 | $ | 89 | $ | 5,048 | ||||||||||||
Asia/Pacific | 267 | 118 | 185 | 102 | 16 | 688 | ||||||||||||||||||
Middle East and North Africa | 485 | 20 | 363 | 106 | 8 | 982 | ||||||||||||||||||
All other (principally Europe) | 194 | 64 | 87 | 59 | 37 | 441 | ||||||||||||||||||
Total net sales | $ | 1,619 | $ | 1,594 | $ | 2,152 | $ | 1,644 | $ | 150 | $ | 7,159 |
Three Months Ended June 30, 2019 | ||||||||||||||||||||||||
Total Net Sales by Major Customer (in millions) | Integrated Defense Systems | Intelligence, Information and Services | Missile Systems | Space and Airborne Systems | Forcepoint | Total | ||||||||||||||||||
Sales to the U.S. government(1) | $ | 672 | $ | 1,356 | $ | 1,509 | $ | 1,345 | $ | 44 | $ | 4,926 | ||||||||||||
U.S. direct commercial sales and other U.S. sales | 1 | 36 | 8 | 32 | 45 | 122 | ||||||||||||||||||
Foreign military sales through the U.S. government | 428 | 81 | 377 | 171 | — | 1,057 | ||||||||||||||||||
Foreign direct commercial sales and other foreign sales(1) | 518 | 121 | 258 | 96 | 61 | 1,054 | ||||||||||||||||||
Total net sales | $ | 1,619 | $ | 1,594 | $ | 2,152 | $ | 1,644 | $ | 150 | $ | 7,159 |
(1) | Excludes foreign military sales through the U.S. government. |
Three Months Ended June 30, 2019 | ||||||||||||||||||||||||
Total Net Sales by Contract-Type (in millions) |
Integrated
Defense Systems |
Intelligence,
Information and Services |
Missile
Systems |
Space and
Airborne Systems |
Forcepoint | Total | ||||||||||||||||||
Fixed-price contracts | $ | 1,051 | $ | 432 | $ | 1,318 | $ | 899 | $ | 146 | $ | 3,846 | ||||||||||||
Cost-type contracts | 568 | 1,162 | 834 | 745 | 4 | 3,313 | ||||||||||||||||||
Total net sales | $ | 1,619 | $ | 1,594 | $ | 2,152 | $ | 1,644 | $ | 150 | $ | 7,159 |
Disaggregation of Total Net Sales
(in millions)
Three Months Ended July 1, 2018
Integrated
Defense
Systems
Intelligence,
Information
and Services
Missile
Systems
Space and
Airborne
Systems
Forcepoint
Other
Total
United States
Sales to the U.S. government(1)
Fixed-price contracts
$
198
$
250
$
651
$
525
$
21
$
—
$
1,645
Cost-type contracts
411
1,043
685
642
4
—
2,785
Fixed-price contracts
2
29
10
31
51
—
123
Cost-type contracts
—
6
1
1
—
—
8
Asia/Pacific
Foreign military sales through the U.S. government
Fixed-price contracts
50
51
113
37
—
—
251
Cost-type contracts
22
11
21
5
—
—
59
Direct commercial sales and other foreign sales(1)
Fixed-price contracts
191
53
44
51
17
—
356
Cost-type contracts
42
—
—
—
—
—
42
Middle East and North Africa
Foreign military sales through the U.S. government
Fixed-price contracts
243
6
126
64
—
—
439
Cost-type contracts
38
1
7
17
—
—
63
Direct commercial sales and other foreign sales(1)
Fixed-price contracts
227
4
240
35
8
—
514
Cost-type contracts
—
—
—
—
—
—
—
All other (principally Europe)
Foreign military sales through the U.S. government
Fixed-price contracts
28
—
32
12
—
—
72
Cost-type contracts
7
—
20
1
—
—
28
Direct commercial sales and other foreign sales(1)
Fixed-price contracts
37
58
58
36
39
—
228
Cost-type contracts
3
8
1
—
—
—
12
Total net sales
1,499
1,520
2,009
1,457
140
—
6,625
Intersegment sales
15
167
42
148
4
(376
)
—
Acquisition Accounting Adjustments
—
—
—
—
4
(4
)
—
Reconciliation to business segment sales
$
1,514
$
1,687
$
2,051
$
1,605
$
148
$
(380
)
$
6,625
(1) | Excludes foreign military sales through the U.S. government. |
Three Months Ended July 1, 2018 | ||||||||||||||||||||||||
Total Net Sales by Geographic Area (in millions) |
Integrated
Defense Systems |
Intelligence,
Information and Services |
Missile
Systems |
Space and
Airborne Systems |
Forcepoint | Total | ||||||||||||||||||
United States | $ | 611 | $ | 1,328 | $ | 1,347 | $ | 1,199 | $ | 76 | $ | 4,561 | ||||||||||||
Asia/Pacific | 305 | 115 | 178 | 93 | 17 | 708 | ||||||||||||||||||
Middle East and North Africa | 508 | 11 | 373 | 116 | 8 | 1,016 | ||||||||||||||||||
All other (principally Europe) | 75 | 66 | 111 | 49 | 39 | 340 | ||||||||||||||||||
Total net sales | $ | 1,499 | $ | 1,520 | $ | 2,009 | $ | 1,457 | $ | 140 | $ | 6,625 |
Three Months Ended July 1, 2018 | ||||||||||||||||||||||||
Total Net Sales by Major Customer (in millions) |
Integrated
Defense Systems |
Intelligence,
Information and Services |
Missile
Systems |
Space and
Airborne Systems |
Forcepoint | Total | ||||||||||||||||||
Sales to the U.S. government(1) | $ | 609 | $ | 1,293 | $ | 1,336 | $ | 1,167 | $ | 25 | $ | 4,430 | ||||||||||||
U.S. direct commercial sales and other U.S. sales | 2 | 35 | 11 | 32 | 51 | 131 | ||||||||||||||||||
Foreign military sales through the U.S. government | 388 | 69 | 319 | 136 | — | 912 | ||||||||||||||||||
Foreign direct commercial sales and other foreign sales(1) | 500 | 123 | 343 | 122 | 64 | 1,152 | ||||||||||||||||||
Total net sales | $ | 1,499 | $ | 1,520 | $ | 2,009 | $ | 1,457 | $ | 140 | $ | 6,625 |
(1) | Excludes foreign military sales through the U.S. government. |
Three Months Ended July 1, 2018 | ||||||||||||||||||||||||
Total Net Sales by Contract-Type (in millions) |
Integrated
Defense Systems |
Intelligence,
Information and Services |
Missile
Systems |
Space and
Airborne Systems |
Forcepoint | Total | ||||||||||||||||||
Fixed-price contracts | $ | 976 | $ | 451 | $ | 1,274 | $ | 791 | $ | 136 | $ | 3,628 | ||||||||||||
Cost-type contracts | 523 | 1,069 | 735 | 666 | 4 | 2,997 | ||||||||||||||||||
Total net sales | $ | 1,499 | $ | 1,520 | $ | 2,009 | $ | 1,457 |
|
$ | 140 | $ | 6,625 |
Six Months Ended June 30, 2019 | ||||||||||||||||||||||||||||
Disaggregation of Total Net Sales (in millions) |
Integrated
Defense Systems |
Intelligence,
Information and Services |
Missile
Systems |
Space and
Airborne Systems |
Forcepoint | Other | Total | |||||||||||||||||||||
United States | ||||||||||||||||||||||||||||
Sales to the U.S. government(1) | ||||||||||||||||||||||||||||
Fixed-price contracts | $ | 427 | $ | 449 | $ | 1,423 | $ | 1,181 | $ | 76 | $ | — | $ | 3,556 | ||||||||||||||
Cost-type contracts | 891 | 2,283 | 1,492 | 1,372 | 8 | — | 6,046 | |||||||||||||||||||||
Direct commercial sales and other U.S. sales | ||||||||||||||||||||||||||||
Fixed-price contracts | 2 | 64 | 16 | 58 | 89 | — | 229 | |||||||||||||||||||||
Cost-type contracts | — | 9 | — | 1 | 1 | — | 11 | |||||||||||||||||||||
Asia/Pacific | ||||||||||||||||||||||||||||
Foreign military sales through the U.S. government | ||||||||||||||||||||||||||||
Fixed-price contracts | 85 | 134 | 251 | 68 | — | — | 538 | |||||||||||||||||||||
Cost-type contracts | 34 | 20 | 23 | 16 | — | — | 93 | |||||||||||||||||||||
Direct commercial sales and other foreign sales(1) | ||||||||||||||||||||||||||||
Fixed-price contracts | 355 | 89 | 81 | 106 | 32 | — | 663 | |||||||||||||||||||||
Cost-type contracts | 36 | — | 1 | — | — | — | 37 | |||||||||||||||||||||
Middle East and North Africa | ||||||||||||||||||||||||||||
Foreign military sales through the U.S. government | ||||||||||||||||||||||||||||
Fixed-price contracts | 439 | 9 | 307 | 157 | — | — | 912 | |||||||||||||||||||||
Cost-type contracts | 100 | 10 | 9 | 42 | — | — | 161 | |||||||||||||||||||||
Direct commercial sales and other foreign sales(1) | ||||||||||||||||||||||||||||
Fixed-price contracts | 458 | 16 | 295 | 19 | 16 | — | 804 | |||||||||||||||||||||
Cost-type contracts | — | — | 37 | — | — | — | 37 | |||||||||||||||||||||
All other (principally Europe) | ||||||||||||||||||||||||||||
Foreign military sales through the U.S. government | ||||||||||||||||||||||||||||
Fixed-price contracts | 212 | 1 | 71 | 36 | — | — | 320 | |||||||||||||||||||||
Cost-type contracts | 23 | — | 26 | 2 | — | — | 51 | |||||||||||||||||||||
Direct commercial sales and other foreign sales(1) | ||||||||||||||||||||||||||||
Fixed-price contracts | 81 | 102 | 82 | 66 | 76 | — | 407 | |||||||||||||||||||||
Cost-type contracts | 5 | 17 | 1 | — | — | — | 23 | |||||||||||||||||||||
Total net sales | 3,148 | 3,203 | 4,115 | 3,124 | 298 | — | 13,888 | |||||||||||||||||||||
Intersegment sales | 43 | 351 | 101 | 346 | 15 | (856 | ) | — | ||||||||||||||||||||
Acquisition Accounting Adjustments | — | — | — | — | 1 | (1 | ) | — | ||||||||||||||||||||
Reconciliation to business segment sales | $ | 3,191 | $ | 3,554 | $ | 4,216 | $ | 3,470 | $ | 314 | $ | (857 | ) | $ | 13,888 |
(1) | Excludes foreign military sales through the U.S. government. |
Six Months Ended June 30, 2019 | ||||||||||||||||||||||||
Total Net Sales by Geographic Area (in millions) |
Integrated
Defense Systems |
Intelligence,
Information and Services |
Missile
Systems |
Space and
Airborne Systems |
Forcepoint | Total | ||||||||||||||||||
United States | $ | 1,320 | $ | 2,805 | $ | 2,931 | $ | 2,612 | $ | 174 | $ | 9,842 | ||||||||||||
Asia/Pacific | 510 | 243 | 356 | 190 | 32 | 1,331 | ||||||||||||||||||
Middle East and North Africa | 997 | 35 | 648 | 218 | 16 | 1,914 | ||||||||||||||||||
All other (principally Europe) | 321 | 120 | 180 | 104 | 76 | 801 | ||||||||||||||||||
Total net sales | $ | 3,148 | $ | 3,203 | $ | 4,115 | $ | 3,124 | $ | 298 | $ | 13,888 |
Six Months Ended June 30, 2019 | ||||||||||||||||||||||||
Total Net Sales by Major Customer (in millions) |
Integrated
Defense Systems |
Intelligence,
Information and Services |
Missile
Systems |
Space and
Airborne Systems |
Forcepoint | Total | ||||||||||||||||||
Sales to the U.S. government(1) | $ | 1,318 | $ | 2,732 | $ | 2,915 | $ | 2,553 | $ | 84 | $ | 9,602 | ||||||||||||
U.S. direct commercial sales and other U.S. sales | 2 | 73 | 16 | 59 | 90 | 240 | ||||||||||||||||||
Foreign military sales through the U.S. government | 893 | 174 | 687 | 321 | — | 2,075 | ||||||||||||||||||
Foreign direct commercial sales and other foreign sales(1) | 935 | 224 | 497 | 191 | 124 | 1,971 | ||||||||||||||||||
Total net sales | $ | 3,148 | $ | 3,203 | $ | 4,115 | $ | 3,124 | $ | 298 | $ | 13,888 |
(1) | Excludes foreign military sales through the U.S. government. |
Six Months Ended June 30, 2019 | ||||||||||||||||||||||||
Total Net Sales by Contract-Type (in millions) |
Integrated
Defense Systems |
Intelligence,
Information and Services |
Missile
Systems |
Space and
Airborne Systems |
Forcepoint | Total | ||||||||||||||||||
Fixed-price contracts | $ | 2,059 | $ | 864 | $ | 2,526 | $ | 1,691 | $ | 289 | $ | 7,429 | ||||||||||||
Cost-type contracts | 1,089 | 2,339 | 1,589 | 1,433 | 9 | 6,459 | ||||||||||||||||||
Total net sales | $ | 3,148 | $ | 3,203 | $ | 4,115 | $ | 3,124 | $ | 298 | $ | 13,888 |
Six Months Ended July 1, 2018 | ||||||||||||||||||||||||||||
Disaggregation of Total Net Sales
(in millions) |
Integrated
Defense Systems |
Intelligence,
Information and Services |
Missile
Systems |
Space and
Airborne Systems |
Forcepoint | Other | Total | |||||||||||||||||||||
United States | ||||||||||||||||||||||||||||
Sales to the U.S. government(1) | ||||||||||||||||||||||||||||
Fixed-price contracts | $ | 425 | $ | 502 | $ | 1,234 | $ | 1,070 | $ | 42 | $ | — | $ | 3,273 | ||||||||||||||
Cost-type contracts | 813 | 1,999 | 1,313 | 1,286 | 7 | — | 5,418 | |||||||||||||||||||||
Direct commercial sales and other U.S. sales | ||||||||||||||||||||||||||||
Fixed-price contracts | 4 | 56 | 23 | 57 | 100 | — | 240 | |||||||||||||||||||||
Cost-type contracts | 1 | 9 | — | 1 | — | — | 11 | |||||||||||||||||||||
Asia/Pacific | ||||||||||||||||||||||||||||
Foreign military sales through the U.S. government | ||||||||||||||||||||||||||||
Fixed-price contracts | 80 | 102 | 209 | 66 | — | — | 457 | |||||||||||||||||||||
Cost-type contracts | 47 | 25 | 39 | 6 | — | — | 117 | |||||||||||||||||||||
Direct commercial sales and other foreign sales(1) | ||||||||||||||||||||||||||||
Fixed-price contracts | 337 | 97 | 87 | 101 | 32 | — | 654 | |||||||||||||||||||||
Cost-type contracts | 69 | — | 1 | — | — | — | 70 | |||||||||||||||||||||
Middle East and North Africa | ||||||||||||||||||||||||||||
Foreign military sales through the U.S. government | ||||||||||||||||||||||||||||
Fixed-price contracts | 438 | 10 | 206 | 118 | — | — | 772 | |||||||||||||||||||||
Cost-type contracts | 70 | 1 | 14 | 32 | — | — | 117 | |||||||||||||||||||||
Direct commercial sales and other foreign sales(1) | ||||||||||||||||||||||||||||
Fixed-price contracts | 574 | 9 | 470 | 56 | 15 | — | 1,124 | |||||||||||||||||||||
Cost-type contracts | — | — | — | — | — | — | — | |||||||||||||||||||||
All other (principally Europe) | ||||||||||||||||||||||||||||
Foreign military sales through the U.S. government | ||||||||||||||||||||||||||||
Fixed-price contracts | 25 | — | 58 | 22 | — | — | 105 | |||||||||||||||||||||
Cost-type contracts | 15 | — | 44 | 2 | — | — | 61 | |||||||||||||||||||||
Direct commercial sales and other foreign sales(1) | ||||||||||||||||||||||||||||
Fixed-price contracts | 70 | 110 | 123 | 69 | 75 | — | 447 | |||||||||||||||||||||
Cost-type contracts | 5 | 20 | 1 | — | — | — | 26 | |||||||||||||||||||||
Total net sales | 2,973 | 2,940 | 3,822 | 2,886 | 271 | — | 12,892 | |||||||||||||||||||||
Intersegment sales | 30 | 329 | 77 | 287 | 10 | (733 | ) | — | ||||||||||||||||||||
Acquisition Accounting Adjustments | — | — | — | — | 8 | (8 | ) | — | ||||||||||||||||||||
Reconciliation to business segment sales | $ | 3,003 | $ | 3,269 | $ | 3,899 | $ | 3,173 | $ | 289 | $ | (741 | ) | $ | 12,892 |
(1) | Excludes foreign military sales through the U.S. government. |
Six Months Ended July 1, 2018 | ||||||||||||||||||||||||
Total Net Sales by Geographic Area (in millions) |
Integrated
Defense Systems |
Intelligence,
Information and Services |
Missile
Systems |
Space and
Airborne Systems |
Forcepoint | Total | ||||||||||||||||||
United States | $ | 1,243 | $ | 2,566 | $ | 2,570 | $ | 2,414 | $ | 149 | $ | 8,942 | ||||||||||||
Asia/Pacific | 533 | 224 | 336 | 173 | 32 | 1,298 | ||||||||||||||||||
Middle East and North Africa | 1,082 | 20 | 690 | 206 | 15 | 2,013 | ||||||||||||||||||
All other (principally Europe) | 115 | 130 | 226 | 93 | 75 | 639 | ||||||||||||||||||
Total net sales | $ | 2,973 | $ | 2,940 | $ | 3,822 | $ | 2,886 | $ | 271 | $ | 12,892 |
Six Months Ended July 1, 2018 | ||||||||||||||||||||||||
Total Net Sales by Major Customer (in millions) |
Integrated
Defense
Systems
|
Intelligence,
Information
and Services
|
Missile
Systems
|
Space and
Airborne
Systems
|
Forcepoint | Total | ||||||||||||||||||
Sales to the U.S. government(1) | $ | 1,238 | $ | 2,501 | $ | 2,547 | $ | 2,356 | $ | 49 | $ | 8,691 | ||||||||||||
U.S. direct commercial sales and other U.S. sales | 5 | 65 | 23 | 58 | 100 | 251 | ||||||||||||||||||
Foreign military sales through the U.S. government | 675 | 138 | 570 | 246 | — | 1,629 | ||||||||||||||||||
Foreign direct commercial sales and other foreign sales(1) | 1,055 | 236 | 682 | 226 | 122 | 2,321 | ||||||||||||||||||
Total net sales | $ | 2,973 | $ | 2,940 | $ | 3,822 | $ | 2,886 | $ | 271 | $ | 12,892 |
(1) | Excludes foreign military sales through the U.S. government. |
Six Months Ended July 1, 2018 | ||||||||||||||||||||||||
Total Net Sales by Contract-Type (in millions) |
Integrated
Defense
Systems
|
Intelligence,
Information
and Services
|
Missile
Systems
|
Space and
Airborne
Systems
|
Forcepoint | Total | ||||||||||||||||||
Fixed-price contracts | $ | 1,953 | $ | 886 | $ | 2,410 | $ | 1,559 | $ | 264 | $ | 7,072 | ||||||||||||
Cost-type contracts | 1,020 | 2,054 | 1,412 | 1,327 | 7 | 5,820 | ||||||||||||||||||
Total net sales | $ | 2,973 | $ | 2,940 | $ | 3,822 | $ | 2,886 | $ | 271 | $ | 12,892 |
Note 19: Remaining Performance Obligations
Remaining performance obligations represents the transaction price of firm orders for which work has not been performed and excludes unexercised contract options and potential orders under ordering-type contracts (e.g., indefinite-delivery, indefinite-quantity (IDIQ)). As of June 30, 2019, the aggregate amount of the transaction price allocated to remaining performance obligations was $43,131 million. We expect to recognize revenue on approximately half and three-quarters of the remaining performance obligations over the next 12 and 24 months, respectively, with the remainder recognized thereafter.
Recent events have caused increased attention on U.S. defense sales to KSA. KSA represents less than 5% of our sales and $2.4 billion of our remaining performance obligations at June 30, 2019. Although we currently do not expect to be prevented from doing business in KSA, if government action impairs our ability to fulfill our contractual obligations or otherwise to continue to do business in KSA, it would have a material adverse effect on our financial results.
With respect to the unaudited consolidated financial information of Raytheon Company for the six months ended June 30, 2019 and July 1, 2018, PricewaterhouseCoopers LLP (PricewaterhouseCoopers) reported that it has applied limited procedures in accordance with professional standards for a review of such information. Its report dated July 25, 2019, appearing below, states that the firm did not audit and does not express an opinion on that unaudited consolidated financial information. Accordingly, the degree of reliance on its report on such information should be restricted in light of the limited nature of the review procedures applied. PricewaterhouseCoopers is not subject to the liability provisions of Section 11 of the Securities Act of 1933, as amended (Securities Act) for its report on the unaudited consolidated financial information because that report is not a “report” or a “part” of a registration statement prepared or certified by PricewaterhouseCoopers within the meaning of Sections 7 and 11 of the Securities Act.
Report of Independent Registered Public Accounting Firm
To the Board of Directors and Stockholders of Raytheon Company
Results of Review of Interim Financial Statements
We have reviewed the accompanying consolidated balance sheet of Raytheon Company and its subsidiaries (the “Company”) as of June 30, 2019, and the related consolidated statements of operations, of comprehensive income and of equity for the three-month and six-month periods ended June 30, 2019 and July 1, 2018, and the consolidated statements of cash flows for the six-month periods ended June 30, 2019 and July 1, 2018, including the related notes (collectively referred to as the “interim financial statements”). Based on our reviews, we are not aware of any material modifications that should be made to the accompanying interim financial statements for them to be in conformity with accounting principles generally accepted in the United States of America.
We have previously audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheet of the Company as of December 31, 2018, and the related consolidated statements of operations, of comprehensive income, of equity and of cash flows for the year then ended (not presented herein), and in our report dated February 13, 2019, which included a paragraph describing a change in the manner in which it accounts for certain stranded tax effects impacting accumulated other comprehensive income and the manner in which it presents and discloses certain net periodic pension and postretirement benefit costs in the Company’s statements of operations, we expressed an unqualified opinion on those consolidated financial statements. As discussed in Note 3 to the accompanying consolidated interim financial statements, the Company changed its method of accounting for leases. The accompanying December 31, 2018 consolidated balance sheet reflects this change.
Basis for Review Results
These interim financial statements are the responsibility of the Company’s management. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB. We conducted our review in accordance with the standards of the PCAOB. A review of interim financial information consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with the standards of the PCAOB, the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.
/s/ PricewaterhouseCoopers LLP
Boston, Massachusetts
July 25, 2019
56