Free Cash Flow
Free cash flow is defined as GAAP operating cash flow less capital expenditures for property, plant and equipment additions. Management believes free cash flow provides investors with an important perspective on the cash available for shareholders, debt repayment, and acquisitions after making the capital investments required to support ongoing business operations and long term value creation. Free cash flow does not represent the residual cash flow available for discretionary expenditures as it excludes certain mandatory expenditures such as repayment of maturing debt. Management uses free cash flow internally to assess both business performance and overall liquidity. Table 2 provides a reconciliation between GAAP operating cash flow and free cash flow.
Forward-Looking Information Is Subject to Risk and Uncertainty
This document contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Words such as "may," "will," "should," "expects," "intends," "projects," "believes," "estimates," "targets," "anticipates," and similar expressions are used to identify these forward-looking statements. Examples of forward-looking statements include, but are not limited to, statements we make regarding our guidance relating to 2010 and 2011 financial and operating performance, as well as any other statement that does not directly relate to any historical or current fact. Forward-looking statements are based on our current expectations and assumptions, which may not prove to be accurate. These statements are not guarantees and are subject to risks, uncertainties, and changes in circumstances that are difficult to predict. Many factors could cause actual results to differ materially and adversely from these forward-looking statements. Among these factors are: (1) general conditions in the economy and our industry, including those due to regulatory changes; (2) risks attributable to our reliance on our commercial customers, our suppliers and the worldwide market; (3) risks related to our dependence on U.S. government contracts; (4) our reliance on fixed-price contracts, which could subject us to losses in the event of cost overruns; (5) risks related to cost-type contracts; (6) uncertainties concerning contracts that include in-orbit incentive payments; (7) changes in accounting estimates; (8) significant changes in discount rates and actual investment return on pension assets; (9) work stoppages or other labor disruptions; (10) changes in the competitive landscape in the markets in which we operate; (11) risks related to our doing business in other countries, including sales to non-U.S. customers; (12) potential adverse developments in new or pending litigation and/or government investigations; (13) changes in the financial condition or regulatory landscape of the commercial airline industry as they relate to Boeing Capital Corporation; (14) changes in our ability to obtain debt on commercially reasonable terms and at competitive rates in order to fund our operations and contractual commitments; (15) risks related to realizing the anticipated benefits of merger, acquisitions, joint ventures/strategic alliance or divestitures; (16) adequacy of our insurance coverage to cover significant risk exposures; and (17) potential business disruptions related to physical security threats, IT attacks or natural disasters.
Additional information concerning these and other factors can be found in our filings with the Securities and Exchange Commission, including our most recent Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and Current Reports on Form 8-K. Any forward-looking statement speaks only as of the date on which it is made, and we assume no obligation to publicly update any forward-looking statement, except as required by law.
Contact:
Investor Relations: Scott Fitterer or Rob Young (312) 544-2140
Communications: Chaz Bickers (312) 544-2002
The Boeing Company and Subsidiaries | |||
Consolidated Statements of Operations | |||
(Unaudited) | |||
| Three months ended | ||
| March 31 | ||
(Dollars in millions, except per share data) | 2010 | 2009 | |
Sales of products | $12,316 | $13,835 | |
Sales of services | 2,900 | 2,667 | |
Total revenues | 15,216 | 16,502 | |
|
|
| |
Cost of products | (9,822) | (11,579) | |
Cost of services | (2,281) | (2,119) | |
Boeing Capital Corporation interest expense | (41) | (47) | |
Total costs and expenses | (12,144) | (13,745) | |
| 3,072 | 2,757 | |
Income from operating investments, net | 59 | 32 | |
General and administrative expense | (953) | (791) | |
Research and development expense, net | (1,000) | (970) | |
Loss on dispositions, net | (4) | (3) | |
Earnings from operations | 1,174 | 1,025 | |
Other expense, net | (2) | (36) | |
Interest and debt expense | (122) | (57) | |
Earnings before income taxes | 1,050 | 932 | |
Income tax expense | (531) | (317) | |
Net earnings from continuing operations | 519 | 615 | |
Net loss on disposal of discontinued operations, net of taxes of $3 |
| (5) | |
Net earnings | $519 | $610 | |
|
|
| |
Basic earnings per share from continuing operations | $0.71 | $0.88 | |
Net loss on disposal of discontinued operations, net of taxes |
| (0.01) | |
Basic earnings per share | $0.71 | $0.87 | |
|
|
| |
Diluted earnings per share from continuing operations | $0.70 | $0.87 | |
Net loss on disposal of discontinued operations, net of taxes |
| (0.01) | |
Diluted earnings per share | $0.70 | $0.86 | |
Cash dividends paid per share | $0.42 | $0.42 | |
Weighted average diluted shares (millions) | 740.1 | 707.4 | |
The Boeing Company and Subsidiaries | |||
Consolidated Statements of Financial Position | |||
(Unaudited) | |||
|
|
| |
| March 31 | December 31 | |
(Dollars in millions except per share data) | 2010 | 2009 | |
Assets |
|
| |
Cash and cash equivalents | $4,517 | $ 9,215 | |
Short-term investments | 5,845 | 2,008 | |
Accounts receivable, net | 6,359 | 5,785 | |
Current portion of customer financing, net | 274 | 368 | |
Deferred income taxes | 1,030 | 966 | |
Inventories, net of advances and progress billings | 18,773 | 16,933 | |
Total current assets | 36,798 | 35,275 | |
Customer financing, net | 5,273 | 5,466 | |
|
|
| |
Property, plant and equipment, net of accumulated depreciation of
| 8,693 | 8,784 | |
Goodwill | 4,317 | 4,319 | |
Other acquired intangibles, net | 2,878 | 2,877 | |
Deferred income taxes | 2,754 | 3,062 | |
Investments | 1,030 | 1,030 | |
Pension plan assets, net | 21 | 16 | |
Other assets, net of accumulated amortization of $441 and $492 | 1,206 | 1,224 | |
Total assets | $ 62,970 | $ 62,053 | |
Liabilities and shareholders' equity |
|
| |
Accounts payable | 7,469 | $ 7,096 | |
Other accrued liabilities | 12,267 | 12,822 | |
Advances and billings in excess of related costs | 11,857 | 12,076 | |
Income taxes payable | 412 | 182 | |
Short-term debt and current portion of long-term debt | 1,479 | 707 | |
Total current liabilities | 33,484 | 32,883 | |
Accrued retiree health care | 7,043 | 7,049 | |
Accrued pension plan liability, net | 6,392 | 6,315 | |
Non-current income taxes payable | 896 | 827 | |
Other long-term liabilities | 652 | 537 | |
Long-term debt | 11,464 | 12,217 | |
Shareholders' equity: |
|
| |
Common shares, par value $5.00 – 1,200,000,000 shares authorized;
| 5,061 | 5,061 | |
Additional paid-in capital | 4,264 | 3,724 | |
Treasury shares, at cost – 253,748,666 and 256,406,709 | (15,744) | (15,911) | |
Retained earnings | 23,265 | 22,746 | |
Accumulated other comprehensive loss | (11,747) | (11,877) | |
ShareValue Trust shares – 29,747,123 and 29,563,324 | (2,157) | (1,615) | |
Total Boeing shareholders’ equity | 2,942 | 2,128 | |
Noncontrolling interest | 97 | 97 | |
Total shareholders' equity | 3,039 | 2,225 | |
Total liabilities and shareholders' equity | $ 62,970 | $ 62,053 | |
The Boeing Company and Subsidiaries | |||
Consolidated Statements of Cash Flows | |||
(Unaudited) | |||
|
|
| |
| Three months ended | ||
| March 31 | ||
(Dollars in millions) | 2010 | 2009 | |
Cash flows - operating activities: |
|
| |
Net earnings | $ 519 | $ 610 | |
Adjustments to reconcile net earnings to net cash provided by operating activities: |
|
| |
Non-cash items – |
|
| |
Share-based plans expense | 66 | 60 | |
Depreciation | 350 | 335 | |
Amortization of other acquired intangibles | 55 | 49 | |
Amortization of debt discount/premium and issuance costs | 5 | 2 | |
Investment/asset impairment charges, net | 15 | 21 | |
Customer financing valuation provision | 12 | 9 | |
Loss on disposal of discontinued operations |
| 8 | |
Loss on dispositions, net | 4 | 3 | |
Other charges and credits, net | 30 | 63 | |
Excess tax benefits from share-based payment arrangements | (8) | (5) | |
Changes in assets and liabilities – |
|
| |
Accounts receivable | (572) | (869) | |
Inventories, net of advances and progress billings | (1,833) | (82) | |
Accounts payable | 225 | 644 | |
Other accrued liabilities | (136) | (169) | |
Advances and billings in excess of related costs | (221) | (1,210) | |
Income taxes receivable, payable and deferred | 429 | 534 | |
Other long-term liabilities | 246 | (51) | |
Pension and other postretirement plans | 355 | 304 | |
Customer financing, net | 221 | 21 | |
Other | (47) | (84) | |
Net cash (used)/provided by operating activities | (285) | 193 | |
Cash flows - investing activities: |
|
| |
Property, plant and equipment additions | (186) | (442) | |
Property, plant and equipment reductions | 3 | 25 | |
Acquisitions, net of cash acquired | (24) | (30) | |
Contributions to investments | (4,744) | (200) | |
Proceeds from investments | 910 | 49 | |
Net cash (used) by investing activities | (4,041) | (598) | |
Cash flows - financing activities: |
|
| |
New borrowings | 19 | 1,827 | |
Debt repayments | (51) | (71) | |
Repayments of distribution rights financing | (13) |
| |
Stock options exercised, other | 23 |
| |
Excess tax benefits from share-based payment arrangements | 8 | 5 | |
Employee taxes on certain share-based payment arrangements | (15) | (15) | |
Common shares repurchased |
| (50) | |
Dividends paid | (318) | (305) | |
Net cash (used)/provided by financing activities | (347) | 1,391 | |
Effect of exchange rate changes on cash and cash equivalents | (25) | (17) | |
Net (decrease)/increase in cash and cash equivalents | (4,698) | 969 | |
Cash and cash equivalents at beginning of year | 9,215 | 3,268 | |
Cash and cash equivalents at end of period | $ 4,517 | $ 4,237 | |
The Boeing Company and Subsidiaries | |||
Summary of Business Segment Data | |||
(Unaudited) | |||
| |||
| Three months ended | ||
| March 31 | ||
(Dollars in millions) | 2010 | 2009 | |
Revenues: |
|
| |
Commercial Airplanes | $ 7,468 | $ 8,554 | |
Boeing Defense, Space & Security: |
|
| |
Boeing Military Aircraft | 3,241 | 3,067 | |
Network & Space Systems | 2,323 | 2,678 | |
Global Services & Support | 2,049 | 1,975 | |
Total Boeing Defense, Space & Security | 7,613 | 7,720 | |
Boeing Capital Corporation | 162 | 163 | |
Other segment | 36 | 39 | |
Unallocated items and eliminations | (63) | 26 | |
Total revenues | $ 15,216 | $ 16,502 | |
|
|
| |
Earnings from operations: |
|
| |
Commercial Airplanes | $ 679 | $ 417 | |
Boeing Defense, Space & Security: |
|
| |
Boeing Military Aircraft | 267 | 288 | |
Network & Space Systems | 174 | 207 | |
Global Services & Support | 223 | 214 | |
Total Boeing Defense, Space & Security | 664 | 709 | |
Boeing Capital Corporation | 46 | 37 | |
Other segment | (50) | (23) | |
Unallocated items and eliminations | (165) | (115) | |
Earnings from operations | 1,174 | 1,025 | |
Other expense, net | (2) | (36) | |
Interest and debt expense | (122) | (57) | |
Earnings before income taxes | 1,050 | 932 | |
Income tax expense | (531) | (317) | |
Net earnings from continuing operations | 519 | 615 | |
Net loss on disposal of discontinued operations, net of taxes of $3 |
| (5) | |
Net earnings | $ 519 | $ 610 | |
|
|
| |
Research and development expense, net: |
|
| |
Commercial Airplanes | $ 698 | $ 711 | |
Boeing Defense, Space & Security: |
|
| |
Boeing Military Aircraft | 162 | 139 | |
Network & Space Systems | 106 | 86 | |
Global Services & Support | 34 | 25 | |
Total Boeing Defense, Space & Security | 302 | 250 | |
Other segment |
| 9 | |
Total research and development expense, net | $ 1,000 | $ 970 | |
|
|
| |
Unallocated items and eliminations: |
|
| |
Share-based plans expense | $ (47) | $ (57) | |
Deferred compensation expense | (81) | 23 | |
Pension | 21 | 23 | |
Post-retirement | (11) | (23) | |
Capitalized interest | (10) | (15) | |
Other | (37) | (66) | |
Total | $ (165) | $ (115) | |
The Boeing Company and Subsidiaries | ||||
Operating and Financial Data | ||||
(Unaudited) | ||||
|
|
|
| |
| Three months ended | |||
Deliveries | March 31 | |||
Commercial Airplanes | 2010 |
| 2009 | |
737 | 86 |
| 91 | |
747 |
|
| 4 | |
767 | 3 |
| 3 | |
777 | 19 |
| 23 | |
Total | 108 |
| 121 | |
|
|
|
| |
Boeing Defense, Space & Security |
|
|
| |
Boeing Military Aircraft |
|
|
| |
F/A-18 Models | 13 |
| 10 | |
F-15E Eagle | 3 |
| 4 | |
C-17 Globemaster | 3 |
| 3 | |
KC-767 Tanker |
|
| 1 | |
CH-47 Chinook | 2 |
|
| |
T-45TS Goshawk |
|
| 2 | |
AH-64 Apache | 4 |
| 5 | |
|
|
|
| |
Network & Space Systems |
|
|
| |
Delta IV | 1 |
|
| |
Commercial and Civil Satellites | 1 |
|
| |
Military Satellites | 1 |
| 1 | |
|
|
|
| |
|
|
|
| |
| March 31 |
| December 31 | |
Contractual backlog (Dollars in billions) | 2010 |
| 2009 | |
Commercial Airplanes | $250.4 |
| $250.5 | |
Boeing Defense, Space & Security: |
|
|
| |
Boeing Military Aircraft | 27.5 |
| 26.4 | |
Network & Space Systems | 8.5 |
| 7.7 | |
Global Services & Support | 12.5 |
| 11.9 | |
Total Boeing Defense, Space & Security | 48.5 |
| 46.0 | |
Total contractual backlog | $298.9 |
| $296.5 | |
Unobligated backlog | $15.9 |
| $19.1 | |
Total backlog | $314.8 |
| $315.6 | |
Workforce | 158,200 | * | 157,100 | |
|
|
|
| |
*Note: Workforce data vary from those reported in 2009 and earlier. The new totals include all subsidiaries, some of which were excluded in prior years. | ||||