PROVIDENCE, R.I.--(BUSINESS WIRE)--
Textron Inc. (NYSE: TXT) today reported third quarter 2015 income from
continuing operations of $0.63 per share, up 10.5 percent from $0.57 per
share in the third quarter of 2014.
Revenues in the quarter were $3.2 billion, down 7.3 percent compared to
$3.4 billion in the third quarter of 2014. Textron segment profit in the
quarter was $312 million, up $19 million from the third quarter of 2014.
Third quarter manufacturing cash flow before pension contributions was
$116 million compared to $144 million during last year’s third quarter.
“Revenues were down in the quarter, primarily driven by lower deliveries
of V-22s at Bell, but we had solid revenue growth at Textron Aviation,
Textron Systems and Industrial, reflecting our investments in new
products and sales capabilities,” said Textron Chairman and CEO Scott C.
Donnelly. “Furthermore, good margin results across our segments
contributed to solid overall financial performance in the quarter,
despite the decrease in revenues.”
Outlook
Textron revised its 2015 earnings per share from continuing operations
guidance to a range of $2.40 to $2.50 from $2.30 to $2.50 and confirmed
its expectation for cash flow from continuing operations of the
manufacturing group before pension contributions of $550 to $650 million
with planned pension contributions of about $70 million.
Third Quarter Segment Results
Textron Aviation
Revenues at Textron Aviation were up $79 million, primarily reflecting
higher jet and military volumes. Textron Aviation delivered 37 new
Citation jets and 29 King Air turboprops in the quarter, compared to 33
Citations and 30 King Airs in last year’s third quarter.
Textron Aviation recorded a segment profit of $107 million in the third
quarter compared to $62 million a year ago. The increase is primarily
due to the higher volumes and mix and improved performance, which
included lower amortization of $9 million related to fair value step-up
adjustments.
Textron Aviation backlog at the end of the third quarter was $1.4
billion, approximately flat with the end of the second quarter.
Bell
Bell revenues decreased $426 million, primarily the result of lower V-22
aircraft deliveries, lower commercial aftermarket volume and a change in
mix of commercial aircraft. Bell delivered 4 V-22’s and 5 H-1’s in the
quarter, compared to 12 V-22’s and 4 H-1’s in last year’s third quarter
and 45 commercial helicopters, compared to 41 units last year.
Segment profit decreased $47 million primarily due to the lower volumes
partially offset by favorable performance.
Bell backlog at the end of the third quarter was $5.1 billion, up $338
million from the end of the second quarter.
Textron Systems
Revenues at Textron Systems increased $62 million, primarily due to
higher Weapons and Sensors and Unmanned Systems volumes.
Segment profit was up $12 million, reflecting the impact of the higher
volumes.
Textron Systems’ backlog at the end of the third quarter was $2.6
billion, down $142 million from the end of the second quarter.
Industrial
Industrial revenues increased $43 million due to higher overall volumes,
partially offset by a $59 million unfavorable impact from foreign
exchange.
Segment profit increased $8 million reflecting the impact of the higher
volumes.
Finance
Finance segment revenues decreased $8 million and segment profit
increased $1 million.
Conference Call Information
Textron will host its conference call today, October 27, 2015 at 8:00
a.m. (Eastern) to discuss its results and outlook. The call will be
available via webcast at www.textron.com
or by direct dial at (800) 700-7860 in the U.S. or (612) 332-1210
outside of the U.S. (request the Textron Earnings Call).
In addition, the call will be recorded and available for playback
beginning at 10:30 a.m. (Eastern) on Tuesday, October 27, 2015 by
dialing (320) 365-3844; Access Code: 337221.
A package containing key data that will be covered on today’s call can
be found in the Investor Relations section of the company’s website at www.textron.com.
About Textron Inc.
Textron Inc. is a multi-industry company that leverages its global
network of aircraft, defense, industrial and finance businesses to
provide customers with innovative solutions and services. Textron is
known around the world for its powerful brands such as Bell Helicopter,
Cessna, Beechcraft, Hawker, Jacobsen, Kautex, Lycoming, E-Z-GO,
Greenlee, Textron Systems, and TRU Simulation + Training. For more
information visit: www.textron.com.
Non-GAAP Measures
Manufacturing cash flow before pension contributions is a non-GAAP
measure that is defined and reconciled to GAAP in an attachment to this
release.
Forward-looking Information
Certain statements in this release and other oral and written statements
made by us from time to time are “forward-looking statements” within the
meaning of the Private Securities Litigation Reform Act of 1995. These
forward-looking statements, which may describe strategies, goals,
outlook or other non-historical matters, or project revenues, income,
returns or other financial measures, often include words such as
“believe,” “expect,” “anticipate,” “intend,” “plan,” “estimate,”
“guidance,” “project,” “target,” “potential,” “will,” “should,” “could,”
“likely” or “may” and similar expressions intended to identify
forward-looking statements. These statements are only predictions and
involve known and unknown risks, uncertainties, and other factors that
may cause our actual results to differ materially from those expressed
or implied by such forward-looking statements. Given these
uncertainties, you should not place undue reliance on these
forward-looking statements. Forward-looking statements speak only as of
the date on which they are made, and we undertake no obligation to
update or revise any forward-looking statements. In addition to those
factors described under “RISK FACTORS” in our Annual Report on Form
10-K, among the factors that could cause actual results to differ
materially from past and projected future results are the following:
interruptions in the U.S. Government’s ability to fund its activities
and/or pay its obligations; changing priorities or reductions in the
U.S. Government defense budget, including those related to military
operations in foreign countries; our ability to perform as anticipated
and to control costs under contracts with the U.S. Government; the U.S.
Government’s ability to unilaterally modify or terminate its contracts
with us for the U.S. Government’s convenience or for our failure to
perform, to change applicable procurement and accounting policies, or,
under certain circumstances, to withhold payment or suspend or debar us
as a contractor eligible to receive future contract awards; changes in
foreign military funding priorities or budget constraints and
determinations, or changes in government regulations or policies on the
export and import of military and commercial products; volatility in the
global economy or changes in worldwide political conditions that
adversely impact demand for our products; volatility in interest rates
or foreign exchange rates; risks related to our international business,
including establishing and maintaining facilities in locations around
the world and relying on joint venture partners, subcontractors,
suppliers, representatives, consultants and other business partners in
connection with international business, including in emerging market
countries; our Finance segment’s ability to maintain portfolio credit
quality or to realize full value of receivables; performance issues with
key suppliers or subcontractors; legislative or regulatory actions, both
domestic and foreign, impacting our operations or demand for our
products; our ability to control costs and successfully implement
various cost-reduction activities; the efficacy of research and
development investments to develop new products or unanticipated
expenses in connection with the launching of significant new products or
programs; the timing of our new product launches or certifications of
our new aircraft products; our ability to keep pace with our competitors
in the introduction of new products and upgrades with features and
technologies desired by our customers; pension plan assumptions and
future contributions; demand softness or volatility in the markets in
which we do business; cybersecurity threats, including the potential
misappropriation of assets or sensitive information, corruption of data
or operational disruption; difficulty or unanticipated expenses in
connection with integrating acquired businesses; and the risk that
anticipated synergies and opportunities as a result of acquisitions will
not be realized or the risk that acquisitions do not perform as planned,
including, for example, the risk that acquired businesses will not
achieve revenue and profit projections.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEXTRON INC.
Revenues by Segment and Reconciliation of Segment Profit to Net
Income
Three and Nine Months Ended October 3, 2015 and September 27,
2014
(Dollars in millions, except per share amounts)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
|
|
|
|
|
|
October 3, 2015
|
|
|
September 27, 2014
|
|
|
October 3, 2015
|
|
|
September 27, 2014
|
REVENUES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MANUFACTURING:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Textron Aviation
|
|
|
|
$
|
1,159
|
|
|
|
|
|
$
|
1,080
|
|
|
|
|
$
|
3,334
|
|
|
|
|
$
|
3,048
|
|
Bell
|
|
|
|
|
756
|
|
|
|
|
|
|
1,182
|
|
|
|
|
|
2,419
|
|
|
|
|
|
3,174
|
|
Textron Systems
|
|
|
|
|
420
|
|
|
|
|
|
|
358
|
|
|
|
|
|
1,057
|
|
|
|
|
|
1,003
|
|
Industrial
|
|
|
|
|
828
|
|
|
|
|
|
|
785
|
|
|
|
|
|
2,627
|
|
|
|
|
|
2,476
|
|
|
|
|
|
|
|
|
|
|
3,163
|
|
|
|
|
|
|
3,405
|
|
|
|
|
|
9,437
|
|
|
|
|
|
9,701
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FINANCE
|
|
|
|
|
|
|
|
|
17
|
|
|
|
|
|
|
25
|
|
|
|
|
|
63
|
|
|
|
|
|
81
|
|
Total revenues
|
|
|
|
$
|
3,180
|
|
|
|
|
|
$
|
3,430
|
|
|
|
|
$
|
9,500
|
|
|
|
|
$
|
9,782
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SEGMENT PROFIT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MANUFACTURING:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Textron Aviation (a)
|
|
|
|
|
|
$
|
107
|
|
|
|
|
|
$
|
62
|
|
|
|
|
$
|
262
|
|
|
|
|
$
|
104
|
|
Bell
|
|
|
|
|
99
|
|
|
|
|
|
|
146
|
|
|
|
|
|
276
|
|
|
|
|
|
383
|
|
Textron Systems
|
|
|
|
|
39
|
|
|
|
|
|
|
27
|
|
|
|
|
|
88
|
|
|
|
|
|
100
|
|
Industrial
|
|
|
|
|
61
|
|
|
|
|
|
|
53
|
|
|
|
|
|
229
|
|
|
|
|
|
213
|
|
|
|
|
|
|
|
|
|
|
306
|
|
|
|
|
|
|
288
|
|
|
|
|
|
855
|
|
|
|
|
|
800
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FINANCE
|
|
|
|
|
|
|
|
|
6
|
|
|
|
|
|
|
5
|
|
|
|
|
|
22
|
|
|
|
|
|
16
|
|
Segment Profit
|
|
|
|
|
312
|
|
|
|
|
|
|
293
|
|
|
|
|
|
877
|
|
|
|
|
|
816
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate expenses and other, net
|
|
|
|
|
|
(27
|
)
|
|
|
|
|
|
(22
|
)
|
|
|
|
|
(102
|
)
|
|
|
|
|
(103
|
)
|
Interest expense, net for Manufacturing group
|
|
|
|
|
(33
|
)
|
|
|
|
|
|
(37
|
)
|
|
|
|
|
(98
|
)
|
|
|
|
|
(108
|
)
|
Acquisition and restructuring costs (b)
|
|
|
|
|
|
-
|
|
|
|
|
|
|
(3
|
)
|
|
|
|
|
-
|
|
|
|
|
|
(39
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations before income taxes
|
|
|
|
|
252
|
|
|
|
|
|
|
231
|
|
|
|
|
|
677
|
|
|
|
|
|
566
|
|
Income tax expense
|
|
|
|
|
(76
|
)
|
|
|
|
|
|
(71
|
)
|
|
|
|
|
(204
|
)
|
|
|
|
|
(174
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
|
|
|
176
|
|
|
|
|
|
|
160
|
|
|
|
|
|
473
|
|
|
|
|
|
392
|
|
Discontinued operations, net of income taxes
|
|
|
|
|
-
|
|
|
|
|
|
|
(1
|
)
|
|
|
|
|
(2
|
)
|
|
|
|
|
(4
|
)
|
Net income
|
|
|
|
$
|
176
|
|
|
|
|
|
$
|
159
|
|
|
|
|
$
|
471
|
|
|
|
|
$
|
388
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
|
$
|
0.63
|
|
|
|
|
|
$
|
0.57
|
|
|
|
|
$
|
1.69
|
|
|
|
|
$
|
1.39
|
|
Discontinued operations, net of income taxes
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
(0.01
|
)
|
|
|
|
|
(0.02
|
)
|
Net income
|
|
|
|
$
|
0.63
|
|
|
|
|
|
$
|
0.57
|
|
|
|
|
$
|
1.68
|
|
|
|
|
$
|
1.37
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted average shares outstanding
|
|
|
|
|
|
278,039,000
|
|
|
|
|
|
|
281,030,000
|
|
|
|
|
|
279,400,000
|
|
|
|
|
|
282,424,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Textron Aviation's segment profit includes $1 million and $12
million, for the three and nine months ended October 3, 2015,
respectively, and $10 million and $55 million for the three and nine
months ended September 27, 2014, respectively, related to fair value
step-up adjustments of acquired inventories sold during the periods.
(b) Acquisition and restructuring costs for the three and nine months
ended September 27, 2014 includes $3 million and $28 million,
respectively, of restructuring costs incurred related to the acquisition
of Beech Holdings, LLC, the parent of Beechcraft Corporation, which was
completed on March 14, 2014. Transaction costs of $11 million related to
the Beechcraft acquisition are also included in the nine months ended
September 27, 2014.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Textron Inc.
|
Condensed Consolidated Balance Sheets
|
(In millions)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
October 3, 2015
|
|
|
|
January 3, 2015
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
Cash and equivalents
|
|
|
|
$
|
497
|
|
|
|
$
|
731
|
Accounts receivable, net
|
|
|
|
|
1,159
|
|
|
|
|
1,035
|
Inventories
|
|
|
|
|
4,574
|
|
|
|
|
3,928
|
Other current assets
|
|
|
|
|
507
|
|
|
|
|
579
|
Net property, plant and equipment
|
|
|
|
|
2,488
|
|
|
|
|
2,497
|
Goodwill
|
|
|
|
|
2,026
|
|
|
|
|
2,027
|
Other assets
|
|
|
|
|
2,234
|
|
|
|
|
2,279
|
Finance group assets
|
|
|
|
|
1,413
|
|
|
|
|
1,529
|
Total Assets
|
|
|
|
$
|
14,898
|
|
|
|
$
|
14,605
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Shareholders' Equity
|
|
|
|
|
|
|
|
|
|
|
Short-term debt and current portion of long-term debt
|
|
|
|
$
|
414
|
|
|
|
$
|
8
|
Other current liabilities
|
|
|
|
|
3,775
|
|
|
|
|
3,630
|
Other liabilities
|
|
|
|
|
2,426
|
|
|
|
|
2,587
|
Long-term debt
|
|
|
|
|
2,391
|
|
|
|
|
2,803
|
Finance group liabilities
|
|
|
|
|
1,196
|
|
|
|
|
1,305
|
Total Liabilities
|
|
|
|
|
10,202
|
|
|
|
|
10,333
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Shareholders' Equity
|
|
|
|
|
4,696
|
|
|
|
|
4,272
|
Total Liabilities and Shareholders' Equity
|
|
|
|
$
|
14,898
|
|
|
|
$
|
14,605
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEXTRON INC.
|
MANUFACTURING GROUP
|
Condensed Schedule of Cash Flows and Manufacturing Cash Flow GAAP
to Non-GAAP Reconciliations
|
(In millions)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
Nine Months Ended
|
|
|
|
|
October 3,
|
|
|
|
September 27,
|
|
|
|
|
October 3,
|
|
|
|
September 27,
|
|
|
|
|
|
2015
|
|
|
|
|
|
2014
|
|
|
|
|
|
|
2015
|
|
|
|
|
|
2014
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
|
$
|
173
|
|
|
|
|
$
|
157
|
|
|
|
|
|
$
|
460
|
|
|
|
|
$
|
382
|
|
Depreciation and amortization
|
|
|
|
|
109
|
|
|
|
|
|
108
|
|
|
|
|
|
|
324
|
|
|
|
|
|
315
|
|
Changes in working capital
|
|
|
|
|
(149
|
)
|
|
|
|
|
(67
|
)
|
|
|
|
|
|
(555
|
)
|
|
|
|
|
(205
|
)
|
Changes in other assets and liabilities and non-cash items
|
|
|
|
|
78
|
|
|
|
|
|
10
|
|
|
|
|
|
|
98
|
|
|
|
|
|
(1
|
)
|
Dividends received from TFC
|
|
|
|
|
20
|
|
|
|
|
|
-
|
|
|
|
|
|
|
20
|
|
|
|
|
|
-
|
|
Net cash from operating activities of continuing operations
|
|
|
|
|
231
|
|
|
|
|
|
208
|
|
|
|
|
|
|
347
|
|
|
|
|
|
491
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
|
|
|
(113
|
)
|
|
|
|
|
(83
|
)
|
|
|
|
|
|
(286
|
)
|
|
|
|
|
(255
|
)
|
Net cash used in acquisitions
|
|
|
|
|
(47
|
)
|
|
|
|
|
(30
|
)
|
|
|
|
|
|
(81
|
)
|
|
|
|
|
(1,580
|
)
|
Proceeds from the sale of property, plant and equipment
|
|
|
|
|
2
|
|
|
|
|
|
2
|
|
|
|
|
|
|
6
|
|
|
|
|
|
7
|
|
Other investing activities, net
|
|
|
|
|
-
|
|
|
|
|
|
(9
|
)
|
|
|
|
|
|
(4
|
)
|
|
|
|
|
(19
|
)
|
Net cash from investing activities
|
|
|
|
|
(158
|
)
|
|
|
|
|
(120
|
)
|
|
|
|
|
|
(365
|
)
|
|
|
|
|
(1,847
|
)
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in short-term debt
|
|
|
|
|
(105
|
)
|
|
|
|
|
25
|
|
|
|
|
|
|
-
|
|
|
|
|
|
25
|
|
Proceeds from long-term debt
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
1,093
|
|
Principal payments on long-term
|
|
|
|
|
-
|
|
|
|
|
|
(200
|
)
|
|
|
|
|
|
-
|
|
|
|
|
|
(201
|
)
|
Purchases of Textron common stock
|
|
|
|
|
(124
|
)
|
|
|
|
|
(152
|
)
|
|
|
|
|
|
(211
|
)
|
|
|
|
|
(302
|
)
|
Other financing activities, net
|
|
|
|
|
(2
|
)
|
|
|
|
|
(3
|
)
|
|
|
|
|
|
8
|
|
|
|
|
|
16
|
|
Net cash from financing activities
|
|
|
|
|
(231
|
)
|
|
|
|
|
(330
|
)
|
|
|
|
|
|
(203
|
)
|
|
|
|
|
631
|
|
Total cash flows from continuing operations
|
|
|
|
|
(158
|
)
|
|
|
|
|
(242
|
)
|
|
|
|
|
|
(221
|
)
|
|
|
|
|
(725
|
)
|
Total cash flows from discontinued operations
|
|
|
|
|
(1
|
)
|
|
|
|
|
(1
|
)
|
|
|
|
|
|
(4
|
)
|
|
|
|
|
(3
|
)
|
Effect of exchange rate changes on cash and equivalents
|
|
|
|
|
(5
|
)
|
|
|
|
|
(7
|
)
|
|
|
|
|
|
(9
|
)
|
|
|
|
|
(5
|
)
|
Net change in cash and equivalents
|
|
|
|
|
(164
|
)
|
|
|
|
|
(250
|
)
|
|
|
|
|
|
(234
|
)
|
|
|
|
|
(733
|
)
|
Cash and equivalents at beginning of period
|
|
|
|
|
661
|
|
|
|
|
|
680
|
|
|
|
|
|
|
731
|
|
|
|
|
|
1,163
|
|
Cash and equivalents at end of period
|
|
|
|
$
|
497
|
|
|
|
|
$
|
430
|
|
|
|
|
|
$
|
497
|
|
|
|
|
$
|
430
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Manufacturing Cash Flow GAAP to Non-GAAP Reconciliations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash from operating activities of continuing operations - GAAP
|
|
|
|
$
|
231
|
|
|
|
|
$
|
208
|
|
|
|
|
|
$
|
347
|
|
|
|
|
$
|
491
|
|
Less: Capital expenditures
|
|
|
|
|
(113
|
)
|
|
|
|
|
(83
|
)
|
|
|
|
|
|
(286
|
)
|
|
|
|
|
(255
|
)
|
Dividends received from TFC
|
|
|
|
|
(20
|
)
|
|
|
|
|
-
|
|
|
|
|
|
|
(20
|
)
|
|
|
|
|
-
|
|
Plus: Total pension contributions
|
|
|
|
|
16
|
|
|
|
|
|
17
|
|
|
|
|
|
|
50
|
|
|
|
|
|
61
|
|
Proceeds from the sale of property, plant and equipment
|
|
|
|
|
2
|
|
|
|
|
|
2
|
|
|
|
|
|
|
6
|
|
|
|
|
|
7
|
|
Manufacturing cash flow before pension contributions- Non-GAAP
|
|
|
|
$
|
116
|
|
|
|
|
$
|
144
|
|
|
|
|
|
$
|
97
|
|
|
|
|
$
|
304
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2015 Outlook
|
Net cash from operating activities of continuing operations - GAAP
|
|
|
|
|
|
|
|
|
|
|
|
|
$969 - $ 1,069
|
Less: Capital expenditures
|
|
|
|
|
|
|
|
|
|
|
|
|
(475)
|
Dividends received from TFC
|
|
|
|
|
|
|
|
|
|
|
|
|
(20)
|
Plus: Total pension contributions
|
|
|
|
|
|
|
|
|
|
|
|
|
70
|
Proceeds from the sale of property, plant and equipment
|
|
|
|
|
|
|
|
|
|
|
|
|
6
|
Manufacturing cash flow before pension contributions- Non-GAAP
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 550 - $ 650
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow is a measure generally used by investors, analysts and
management to gauge a company’s ability to generate cash from operations
in excess of that necessary to be reinvested to sustain and grow the
business and fund its obligations. Our definition of Manufacturing free
cash flow adjusts net cash from operating activities of continuing
operations for dividends received from TFC, capital contributions
provided under the Support Agreement and debt agreements, capital
expenditures, proceeds from the sale of property, plant and equipment
and contributions to our pension plans. We believe that our calculation
provides a relevant measure of liquidity and is a useful basis for
assessing our ability to fund operations and obligations. This measure
is not a financial measure under GAAP and should be used in conjunction
with GAAP cash measures provided in our Consolidated Statements of Cash
Flows.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEXTRON INC.
|
Condensed Consolidated Schedule of Cash Flows
|
(In millions)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
Nine Months Ended
|
|
|
|
|
|
October 3,
|
|
|
September 27,
|
|
|
|
|
October 3,
|
|
|
September 27,
|
|
|
|
|
|
2015
|
|
|
2014
|
|
|
|
|
2015
|
|
|
2014
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
|
|
$
|
176
|
|
|
|
$
|
160
|
|
|
|
|
|
$
|
473
|
|
|
|
$
|
392
|
|
Depreciation and amortization
|
|
|
|
|
|
112
|
|
|
|
|
111
|
|
|
|
|
|
|
332
|
|
|
|
|
325
|
|
Changes in working capital
|
|
|
|
|
|
(157
|
)
|
|
|
|
(51
|
)
|
|
|
|
|
|
(492
|
)
|
|
|
|
(128
|
)
|
Changes in other assets and liabilities and non-cash items
|
|
|
|
|
|
83
|
|
|
|
|
(4
|
)
|
|
|
|
|
|
106
|
|
|
|
|
(20
|
)
|
Net cash from operating activities of continuing operations
|
|
|
|
|
|
214
|
|
|
|
|
216
|
|
|
|
|
|
|
419
|
|
|
|
|
569
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
|
|
|
|
(113
|
)
|
|
|
|
(83
|
)
|
|
|
|
|
|
(286
|
)
|
|
|
|
(255
|
)
|
Net cash used in acquisitions
|
|
|
|
|
|
(47
|
)
|
|
|
|
(30
|
)
|
|
|
|
|
|
(81
|
)
|
|
|
|
(1,580
|
)
|
Finance receivables repaid
|
|
|
|
|
|
20
|
|
|
|
|
19
|
|
|
|
|
|
|
66
|
|
|
|
|
77
|
|
Other investing activities, net
|
|
|
|
|
|
5
|
|
|
|
|
17
|
|
|
|
|
|
|
31
|
|
|
|
|
33
|
|
Net cash from investing activities
|
|
|
|
|
|
(135
|
)
|
|
|
|
(77
|
)
|
|
|
|
|
|
(270
|
)
|
|
|
|
(1,725
|
)
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Principal payments on long-term and nonrecourse debt
|
|
|
|
|
|
(66
|
)
|
|
|
|
(341
|
)
|
|
|
|
|
|
(196
|
)
|
|
|
|
(462
|
)
|
Proceeds from long-term debt
|
|
|
|
|
|
46
|
|
|
|
|
36
|
|
|
|
|
|
|
55
|
|
|
|
|
1,187
|
|
Increase (decrease) in short-term debt
|
|
|
|
|
|
(105
|
)
|
|
|
|
25
|
|
|
|
|
|
|
-
|
|
|
|
|
25
|
|
Purchases of Textron common stock
|
|
|
|
|
|
(124
|
)
|
|
|
|
(152
|
)
|
|
|
|
|
|
(211
|
)
|
|
|
|
(302
|
)
|
Other financing activities, net
|
|
|
|
|
|
(2
|
)
|
|
|
|
(3
|
)
|
|
|
|
|
|
8
|
|
|
|
|
16
|
|
Net cash from financing activities
|
|
|
|
|
|
(251
|
)
|
|
|
|
(435
|
)
|
|
|
|
|
|
(344
|
)
|
|
|
|
464
|
|
Total cash flows from continuing operations
|
|
|
|
|
|
(172
|
)
|
|
|
|
(296
|
)
|
|
|
|
|
|
(195
|
)
|
|
|
|
(692
|
)
|
Total cash flows from discontinued operations
|
|
|
|
|
|
(1
|
)
|
|
|
|
(1
|
)
|
|
|
|
|
|
(4
|
)
|
|
|
|
(3
|
)
|
Effect of exchange rate changes on cash and equivalents
|
|
|
|
|
|
(5
|
)
|
|
|
|
(7
|
)
|
|
|
|
|
|
(9
|
)
|
|
|
|
(5
|
)
|
Net change in cash and equivalents
|
|
|
|
|
|
(178
|
)
|
|
|
|
(304
|
)
|
|
|
|
|
|
(208
|
)
|
|
|
|
(700
|
)
|
Cash and equivalents at beginning of period
|
|
|
|
|
|
792
|
|
|
|
|
815
|
|
|
|
|
|
|
822
|
|
|
|
|
1,211
|
|
Cash and equivalents at end of period
|
|
|
|
|
$
|
614
|
|
|
|
$
|
511
|
|
|
|
|
|
$
|
614
|
|
|
|
$
|
511
|
|
View source version on businesswire.com: http://www.businesswire.com/news/home/20151027005260/en/
Source: Textron