メディアに関するお問い合わせ | ||||||||
202.384.2474 | ||||||||
投資家関連 | ||||||||
781.522.5123 |
第3四半期 | |||||||||||||||||
(百万ドル、EPS を除く) | 2024 | 2023 | % 変更 | ||||||||||||||
報告済み | |||||||||||||||||
セールス | $ | 20,089 | $ | 13,464 | 49 | % | |||||||||||
純利益 (損失) | $ | 1,472 | $ | (984) | 250 | % | |||||||||||
EPSです | $ | 1.09 | $ | (0.68) | 260 | % | |||||||||||
調整済み* | |||||||||||||||||
セールス | $ | 20,089 | $ | 18,952 | 6 | % | |||||||||||
純利益 | $ | 1,948 | $ | 1,822 | 7 | % | |||||||||||
EPSです | $ | 1.45 | $ | 1.25 | 16 | % | |||||||||||
営業キャッシュフロー | $ | 2,523 | $ | 3,316 | (24) | % | |||||||||||
フリーキャッシュフロー* | $ | 1,971 | $ | 2,752 | (28) | % | |||||||||||
第3四半期 | |||||||||||||||||
(百万ドル) | 2024 | 2023 | % 変更 | ||||||||||||||
報告済み | |||||||||||||||||
セールス | $ | 7,075 | $ | 6,629 | 7 | % | |||||||||||
営業利益 | $ | 1,062 | $ | 903 | 18 | % | |||||||||||
ロス | 15.0 | % | 13.6 | % | 140 | bps | |||||||||||
調整済み* | |||||||||||||||||
セールス | $ | 7,075 | $ | 6,686 | 6 | % | |||||||||||
営業利益 | $ | 1,096 | $ | 1,043 | 5 | % | |||||||||||
ロス | 15.5 | % | 15.6 | % | (10) | bps | |||||||||||
第3四半期 | |||||||||||||||||
(百万ドル) | 2024 | 2023 | % 変更 | ||||||||||||||
報告済み | |||||||||||||||||
セールス | $ | 7,239 | $ | 926 | NM | ||||||||||||
営業利益 (損失) | $ | 557 | $ | (2,482) | NM | ||||||||||||
ロス | 7.7 | % | NM | NM | |||||||||||||
調整済み* | |||||||||||||||||
セールス | $ | 7,239 | $ | 6,327 | 14 | % | |||||||||||
営業利益 | $ | 597 | $ | 413 | 45 | % | |||||||||||
ロス | 8.2 | % | 6.5 | % | 170 | bps | |||||||||||
3rd Quarter | |||||||||||||||||
($ in millions) | 2024 | 2023 | % Change | ||||||||||||||
Reported | |||||||||||||||||
Sales | $ | 6,386 | $ | 6,472 | (1) | % | |||||||||||
Operating Profit | $ | 647 | $ | 560 | 16 | % | |||||||||||
ROS | 10.1 | % | 8.7 | % | 140 | bps | |||||||||||
Adjusted* | |||||||||||||||||
Sales | $ | 6,386 | $ | 6,472 | (1) | % | |||||||||||
Operating Profit | $ | 661 | $ | 570 | 16 | % | |||||||||||
ROS | 10.4 | % | 8.8 | % | 160 | bps |
Non-GAAP measure | Definition | ||||
Adjusted net sales / Adjusted sales | Represents consolidated net sales (a GAAP measure), excluding net significant and/or non-recurring items1 (hereinafter referred to as “net significant and/or non-recurring items”). | ||||
Organic sales | Organic sales represents the change in consolidated net sales (a GAAP measure), excluding the impact of foreign currency translation, acquisitions and divestitures completed in the preceding twelve months and net significant and/or non-recurring items. | ||||
Adjusted operating profit (loss) and margin | Adjusted operating profit (loss) represents operating profit (loss) (a GAAP measure), excluding restructuring costs, acquisition accounting adjustments and net significant and/or non-recurring items. Adjusted operating profit margin represents adjusted operating profit (loss) as a percentage of adjusted net sales. | ||||
Segment operating profit (loss) and margin | Segment operating profit (loss) represents operating profit (loss) (a GAAP measure) excluding Acquisition Accounting Adjustments2, the FAS/CAS operating adjustment3, Corporate expenses and other unallocated items, and Eliminations and other. Segment operating profit margin represents segment operating profit (loss) as a percentage of segment sales (net sales, excluding Eliminations and other). | ||||
Adjusted segment sales | Represents consolidated net sales (a GAAP measure) excluding eliminations and other and net significant and/or non-recurring items. | ||||
Adjusted segment operating profit (loss) and margin | Adjusted segment operating profit (loss) represents segment operating profit (loss) excluding restructuring costs, and net significant and/or non-recurring items. Adjusted segment operating profit margin represents adjusted segment operating profit (loss) as a percentage of adjusted segment sales (adjusted net sales excluding Eliminations and other). | ||||
Adjusted net income | Adjusted net income represents net income (a GAAP measure), excluding restructuring costs, acquisition accounting adjustments and net significant and/or non-recurring items. | ||||
Adjusted earnings per share (EPS) | Adjusted EPS represents diluted earnings per share (a GAAP measure), excluding restructuring costs, acquisition accounting adjustments and net significant and/or non-recurring items. |
Adjusted effective tax rate | Adjusted effective tax rate represents the effective tax rate (a GAAP measure), excluding the tax impact of restructuring costs, acquisition accounting adjustments and net significant and/or non-recurring items. | ||||
Free cash flow | Free cash flow represents cash flow from operations (a GAAP measure) less capital expenditures. Management believes free cash flow is a useful measure of liquidity and an additional basis for assessing RTX’s ability to fund its activities, including the financing of acquisitions, debt service, repurchases of RTX’s common stock and distribution of earnings to shareowners. |
Quarter Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||||||||||||
(dollars in millions, except per share amounts; shares in millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
Net Sales | $ | 20,089 | $ | 13,464 | $ | 59,115 | $ | 48,993 | ||||||||||||||||||
Costs and expenses: | ||||||||||||||||||||||||||
Cost of sales | 16,055 | 12,750 | 47,940 | 40,913 | ||||||||||||||||||||||
Research and development | 751 | 712 | 2,126 | 2,048 | ||||||||||||||||||||||
Selling, general, and administrative | 1,389 | 1,401 | 4,232 | 4,364 | ||||||||||||||||||||||
Total costs and expenses | 18,195 | 14,863 | 54,298 | 47,325 | ||||||||||||||||||||||
Other income (expense), net | 134 | 3 | (390) | 116 | ||||||||||||||||||||||
Operating profit (loss) | 2,028 | (1,396) | 4,427 | 1,784 | ||||||||||||||||||||||
Non-service pension income | (374) | (443) | (1,134) | (1,334) | ||||||||||||||||||||||
Interest expense, net | 496 | 369 | 1,376 | 1,017 | ||||||||||||||||||||||
Income (loss) before income taxes | 1,906 | (1,322) | 4,185 | 2,101 | ||||||||||||||||||||||
Income tax expense (benefit) | 371 | (389) | 732 | 194 | ||||||||||||||||||||||
Net income (loss) | 1,535 | (933) | 3,453 | 1,907 | ||||||||||||||||||||||
Less: Noncontrolling interest in subsidiaries’ earnings | 63 | 51 | 161 | 138 | ||||||||||||||||||||||
Net income (loss) attributable to common shareowners | $ | 1,472 | $ | (984) | $ | 3,292 | $ | 1,769 | ||||||||||||||||||
Earnings (Loss) Per Share attributable to common shareowners: | ||||||||||||||||||||||||||
Basic | $ | 1.10 | $ | (0.68) | $ | 2.47 | $ | 1.22 | ||||||||||||||||||
Diluted | $ | 1.09 | $ | (0.68) | $ | 2.45 | $ | 1.21 | ||||||||||||||||||
Weighted Average Shares Outstanding: | ||||||||||||||||||||||||||
Basic shares | 1,333.2 | 1,448.1 | 1,331.4 | 1,455.7 | ||||||||||||||||||||||
Diluted shares | 1,346.2 | 1,448.1 | 1,341.8 | 1,465.9 |
Quarter Ended | Nine Months Ended | ||||||||||||||||||||||||||||||||||
(Unaudited) | (Unaudited) | ||||||||||||||||||||||||||||||||||
September 30, 2024 | September 30, 2023 | September 30, 2024 | September 30, 2023 | ||||||||||||||||||||||||||||||||
(dollars in millions) | Reported | Adjusted | Reported | Adjusted | Reported | Adjusted | Reported | Adjusted | |||||||||||||||||||||||||||
Net Sales | |||||||||||||||||||||||||||||||||||
Collins Aerospace | $ | 7,075 | $ | 7,075 | $ | 6,629 | $ | 6,686 | $ | 20,747 | $ | 20,747 | $ | 19,133 | $ | 19,190 | |||||||||||||||||||
Pratt & Whitney | 7,239 | 7,239 | 926 | 6,327 | 20,497 | 20,497 | 11,857 | 17,258 | |||||||||||||||||||||||||||
Raytheon | 6,386 | 6,386 | 6,472 | 6,472 | 19,556 | 19,626 | 19,464 | 19,464 | |||||||||||||||||||||||||||
Total segments | 20,700 | 20,700 | 14,027 | 19,485 | 60,800 | 60,870 | 50,454 | 55,912 | |||||||||||||||||||||||||||
Eliminations and other | (611) | (611) | (563) | (533) | (1,685) | (1,685) | (1,461) | (1,431) | |||||||||||||||||||||||||||
Consolidated | $ | 20,089 | $ | 20,089 | $ | 13,464 | $ | 18,952 | $ | 59,115 | $ | 59,185 | $ | 48,993 | $ | 54,481 | |||||||||||||||||||
Operating Profit (Loss) | |||||||||||||||||||||||||||||||||||
Collins Aerospace | $ | 1,062 | $ | 1,096 | $ | 903 | $ | 1,043 | $ | 3,029 | $ | 3,289 | $ | 2,699 | $ | 2,861 | |||||||||||||||||||
Pratt & Whitney | 557 | 597 | (2,482) | 413 | 1,511 | 1,564 | (1,837) | 1,283 | |||||||||||||||||||||||||||
Raytheon | 647 | 661 | 560 | 570 | 1,770 | 2,000 | 1,775 | 1,816 | |||||||||||||||||||||||||||
Total segments | 2,266 | 2,354 | (1,019) | 2,026 | 6,310 | 6,853 | 2,637 | 5,960 | |||||||||||||||||||||||||||
Eliminations and other | (14) | (14) | (69) | (39) | (55) | (55) | (34) | (82) | |||||||||||||||||||||||||||
Corporate expenses and other unallocated items | 100 | (71) | (63) | (31) | (926) | (103) | (165) | (99) | |||||||||||||||||||||||||||
FAS/CAS operating adjustment | 210 | 210 | 272 | 272 | 636 | 636 | 845 | 845 | |||||||||||||||||||||||||||
Acquisition accounting adjustments | (534) | — | (517) | — | (1,538) | — | (1,499) | — | |||||||||||||||||||||||||||
Consolidated | $ | 2,028 | $ | 2,479 | $ | (1,396) | $ | 2,228 | $ | 4,427 | $ | 7,331 | $ | 1,784 | $ | 6,624 | |||||||||||||||||||
Segment Operating Profit (Loss) Margin | |||||||||||||||||||||||||||||||||||
Collins Aerospace | 15.0 | % | 15.5 | % | 13.6 | % | 15.6 | % | 14.6 | % | 15.9 | % | 14.1 | % | 14.9 | % | |||||||||||||||||||
Pratt & Whitney | 7.7 | % | 8.2 | % | (268.0) | % | 6.5 | % | 7.4 | % | 7.6 | % | (15.5) | % | 7.4 | % | |||||||||||||||||||
Raytheon | 10.1 | % | 10.4 | % | 8.7 | % | 8.8 | % | 9.1 | % | 10.2 | % | 9.1 | % | 9.3 | % | |||||||||||||||||||
Total segment | 10.9 | % | 11.4 | % | (7.3) | % | 10.4 | % | 10.4 | % | 11.3 | % | 5.2 | % | 10.7 | % |
September 30, 2024 | December 31, 2023 | ||||||||||
(dollars in millions) | (Unaudited) | (Unaudited) | |||||||||
Assets | |||||||||||
Cash and cash equivalents | $ | 6,682 | $ | 6,587 | |||||||
Accounts receivable, net | 10,097 | 10,838 | |||||||||
Contract assets | 14,684 | 12,139 | |||||||||
Inventory, net | 13,465 | 11,777 | |||||||||
Other assets, current | 6,836 | 7,076 | |||||||||
Total current assets | 51,764 | 48,417 | |||||||||
Customer financing assets | 2,306 | 2,392 | |||||||||
Fixed assets, net | 15,886 | 15,748 | |||||||||
Operating lease right-of-use assets | 1,846 | 1,638 | |||||||||
Goodwill | 53,759 | 53,699 | |||||||||
Intangible assets, net | 34,159 | 35,399 | |||||||||
Other assets | 5,102 | 4,576 | |||||||||
Total assets | $ | 164,822 | $ | 161,869 | |||||||
Liabilities, Redeemable Noncontrolling Interest, and Equity | |||||||||||
Short-term borrowings | $ | 220 | $ | 189 | |||||||
Accounts payable | 11,834 | 10,698 | |||||||||
Accrued employee compensation | 2,673 | 2,491 | |||||||||
Other accrued liabilities | 15,971 | 14,917 | |||||||||
Contract liabilities | 18,436 | 17,183 | |||||||||
Long-term debt currently due | 3,113 | 1,283 | |||||||||
Total current liabilities | 52,247 | 46,761 | |||||||||
Long-term debt | 38,823 | 42,355 | |||||||||
Operating lease liabilities, non-current | 1,592 | 1,412 | |||||||||
Future pension and postretirement benefit obligations | 2,230 | 2,385 | |||||||||
Other long-term liabilities | 7,071 | 7,511 | |||||||||
Total liabilities | 101,963 | 100,424 | |||||||||
Redeemable noncontrolling interest | 33 | 35 | |||||||||
Shareowners’ Equity: | |||||||||||
Common stock | 37,276 | 37,040 | |||||||||
Treasury stock | (27,141) | (26,977) | |||||||||
Retained earnings | 52,948 | 52,154 | |||||||||
Accumulated other comprehensive loss | (1,969) | (2,419) | |||||||||
Total shareowners’ equity | 61,114 | 59,798 | |||||||||
Noncontrolling interest | 1,712 | 1,612 | |||||||||
Total equity | 62,826 | 61,410 | |||||||||
Total liabilities, redeemable noncontrolling interest, and equity | $ | 164,822 | $ | 161,869 |
Quarter Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
(Unaudited) | (Unaudited) | ||||||||||||||||||||||
(dollars in millions) | 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||
Operating Activities: | |||||||||||||||||||||||
Net income (loss) | $ | 1,535 | $ | (933) | $ | 3,453 | $ | 1,907 | |||||||||||||||
Adjustments to reconcile net income (loss) to net cash flows provided by operating activities: | |||||||||||||||||||||||
Depreciation and amortization | 1,094 | 1,074 | 3,225 | 3,152 | |||||||||||||||||||
Deferred income tax benefit | (304) | (28) | (119) | (728) | |||||||||||||||||||
Stock compensation cost | 105 | 107 | 328 | 319 | |||||||||||||||||||
Net periodic pension and other postretirement income | (326) | (386) | (992) | (1,164) | |||||||||||||||||||
Gain on sale of business, net of transaction costs | — | — | (415) | — | |||||||||||||||||||
Change in: | |||||||||||||||||||||||
Accounts receivable | 349 | (214) | 936 | (913) | |||||||||||||||||||
Contract assets | (996) | 267 | (2,453) | (1,163) | |||||||||||||||||||
Inventory | (344) | (108) | (1,705) | (1,430) | |||||||||||||||||||
Other current assets | (459) | (244) | (242) | (878) | |||||||||||||||||||
Accounts payable and accrued liabilities | 1,082 | 3,571 | 2,327 | 3,422 | |||||||||||||||||||
Contract liabilities | 684 | 174 | 1,196 | 429 | |||||||||||||||||||
Other operating activities, net | 103 | 36 | 59 | 219 | |||||||||||||||||||
Net cash flows provided by operating activities | 2,523 | 3,316 | 5,598 | 3,172 | |||||||||||||||||||
Investing Activities: | |||||||||||||||||||||||
Capital expenditures | (552) | (564) | (1,556) | (1,610) | |||||||||||||||||||
Dispositions of businesses, net of cash transferred | — | 6 | 1,283 | 6 | |||||||||||||||||||
Increase in other intangible assets | (129) | (222) | (447) | (536) | |||||||||||||||||||
Receipts (payments) from settlements of derivative contracts, net | 32 | (63) | 3 | (18) | |||||||||||||||||||
Other investing activities, net | (66) | (16) | (38) | 97 | |||||||||||||||||||
Net cash flows used in investing activities | (715) | (859) | (755) | (2,061) | |||||||||||||||||||
Financing Activities: | |||||||||||||||||||||||
Proceeds from long-term debt | — | — | — | 2,974 | |||||||||||||||||||
Repayment of long-term debt | — | (172) | (1,700) | (175) | |||||||||||||||||||
Change in commercial paper, net | — | 3 | — | 473 | |||||||||||||||||||
Change in other short-term borrowings, net | (12) | 92 | 31 | 68 | |||||||||||||||||||
Dividends paid on common stock | (823) | (838) | (2,415) | (2,472) | |||||||||||||||||||
Repurchase of common stock | (294) | (1,429) | (394) | (2,587) | |||||||||||||||||||
Other financing activities, net | (29) | (33) | (271) | (190) | |||||||||||||||||||
Net cash flows used in financing activities | (1,158) | (2,377) | (4,749) | (1,909) | |||||||||||||||||||
Effect of foreign exchange rate changes on cash and cash equivalents | 23 | (15) | 11 | 4 | |||||||||||||||||||
Net increase (decrease) in cash, cash equivalents and restricted cash | 673 | 65 | 105 | (794) | |||||||||||||||||||
Cash, cash equivalents and restricted cash, beginning of period | 6,058 | 5,432 | 6,626 | 6,291 | |||||||||||||||||||
Cash, cash equivalents and restricted cash, end of period | 6,731 | 5,497 | 6,731 | 5,497 | |||||||||||||||||||
Less: Restricted cash, included in Other assets, current and Other assets | 49 | 41 | 49 | 41 | |||||||||||||||||||
Cash and cash equivalents, end of period | $ | 6,682 | $ | 5,456 | $ | 6,682 | $ | 5,456 |
Quarter Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
(Unaudited) | (Unaudited) | ||||||||||||||||||||||
(dollars in millions - Income (Expense)) | 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||
Collins Aerospace | |||||||||||||||||||||||
Net sales | $ | 7,075 | $ | 6,629 | $ | 20,747 | $ | 19,133 | |||||||||||||||
Charges related to a litigation matter (1) | — | (57) | — | (57) | |||||||||||||||||||
Adjusted net sales | $ | 7,075 | $ | 6,686 | $ | 20,747 | $ | 19,190 | |||||||||||||||
Operating profit | $ | 1,062 | $ | 903 | $ | 3,029 | $ | 2,699 | |||||||||||||||
Restructuring | (12) | (64) | (30) | (72) | |||||||||||||||||||
Charge associated with initiating alternative titanium sources (1) | — | — | (175) | — | |||||||||||||||||||
Segment and portfolio transformation costs | (22) | (19) | (55) | (33) | |||||||||||||||||||
Charges related to a litigation matter (1) | — | (57) | — | (57) | |||||||||||||||||||
Adjusted operating profit | $ | 1,096 | $ | 1,043 | $ | 3,289 | $ | 2,861 | |||||||||||||||
Adjusted operating profit margin | 15.5 | % | 15.6 | % | 15.9 | % | 14.9 | % | |||||||||||||||
Pratt & Whitney | |||||||||||||||||||||||
Net sales | $ | 7,239 | $ | 926 | $ | 20,497 | $ | 11,857 | |||||||||||||||
Powder Metal charge (1) | — | (5,401) | — | (5,401) | |||||||||||||||||||
Adjusted net sales | $ | 7,239 | $ | 6,327 | $ | 20,497 | $ | 17,258 | |||||||||||||||
Operating profit (loss) | $ | 557 | $ | (2,482) | $ | 1,511 | $ | (1,837) | |||||||||||||||
Restructuring | (13) | (7) | (46) | (51) | |||||||||||||||||||
Insurance settlement | 7 | — | 27 | — | |||||||||||||||||||
Powder Metal charge (1) | — | (2,888) | — | (2,888) | |||||||||||||||||||
Charges related to a customer insolvency (1) | — | — | — | (181) | |||||||||||||||||||
Expected settlement of a litigation matter (1) | (34) | — | (34) | — | |||||||||||||||||||
Adjusted operating profit | $ | 597 | $ | 413 | $ | 1,564 | $ | 1,283 | |||||||||||||||
Adjusted operating profit margin | 8.2 | % | 6.5 | % | 7.6 | % | 7.4 | % | |||||||||||||||
Raytheon | |||||||||||||||||||||||
Net sales | $ | 6,386 | $ | 6,472 | $ | 19,556 | $ | 19,464 | |||||||||||||||
Contract termination (1) | — | — | (70) | — | |||||||||||||||||||
Adjusted net sales | $ | 6,386 | $ | 6,472 | $ | 19,626 | $ | 19,464 | |||||||||||||||
Operating profit | $ | 647 | $ | 560 | $ | 1,770 | $ | 1,775 | |||||||||||||||
Restructuring | (14) | (9) | (30) | (33) | |||||||||||||||||||
Gain on sale of business, net of transaction and other related costs (1) | — | — | 375 | — | |||||||||||||||||||
Segment and portfolio transformation costs | — | (1) | — | (8) | |||||||||||||||||||
Contract termination (1) | — | — | (575) | — | |||||||||||||||||||
Adjusted operating profit | $ | 661 | $ | 570 | $ | 2,000 | $ | 1,816 | |||||||||||||||
Adjusted operating profit margin | 10.4 | % | 8.8 | % | 10.2 | % | 9.3 | % | |||||||||||||||
Eliminations and Other | |||||||||||||||||||||||
Net sales | $ | (611) | $ | (563) | $ | (1,685) | $ | (1,461) | |||||||||||||||
Prior year impact from R&D capitalization IRS notice (1) | — | (30) | — | (30) | |||||||||||||||||||
Adjusted net sales | $ | (611) | $ | (533) | $ | (1,685) | $ | (1,431) | |||||||||||||||
Operating loss | $ | (14) | $ | (69) | $ | (55) | $ | (34) | |||||||||||||||
Prior year impact from R&D capitalization IRS notice (1) | — | (30) | — | (30) | |||||||||||||||||||
Gain on sale of land | — | — | — | 68 | |||||||||||||||||||
Charges related to a customer insolvency (1) | — | — | — | 10 | |||||||||||||||||||
Adjusted operating loss | $ | (14) | $ | (39) | $ | (55) | $ | (82) |
Corporate expenses and other unallocated items | |||||||||||||||||||||||
Operating profit (loss) | $ | 100 | $ | (63) | $ | (926) | $ | (165) | |||||||||||||||
Restructuring | (6) | (24) | (9) | (46) | |||||||||||||||||||
Tax audit settlements (1) | — | — | (68) | — | |||||||||||||||||||
Segment and portfolio transformation costs | (3) | (8) | (8) | (20) | |||||||||||||||||||
Legal matters (1) | — | — | (918) | — | |||||||||||||||||||
Tax matters and related indemnification (1) | 180 | — | 180 | — | |||||||||||||||||||
Adjusted operating loss | $ | (71) | $ | (31) | $ | (103) | $ | (99) | |||||||||||||||
FAS/CAS Operating Adjustment | |||||||||||||||||||||||
Operating profit | $ | 210 | $ | 272 | $ | 636 | $ | 845 | |||||||||||||||
Acquisition Accounting Adjustments | |||||||||||||||||||||||
Operating loss | $ | (534) | $ | (517) | $ | (1,538) | $ | (1,499) | |||||||||||||||
Acquisition accounting adjustments | (534) | (517) | (1,538) | (1,499) | |||||||||||||||||||
Adjusted operating profit | $ | — | $ | — | $ | — | $ | — | |||||||||||||||
RTX Consolidated | |||||||||||||||||||||||
Net sales | $ | 20,089 | $ | 13,464 | $ | 59,115 | $ | 48,993 | |||||||||||||||
Total net significant and/or non-recurring items included in Net sales above (1) | — | (5,488) | (70) | (5,488) | |||||||||||||||||||
Adjusted net sales | $ | 20,089 | $ | 18,952 | $ | 59,185 | $ | 54,481 | |||||||||||||||
Operating profit (loss) | $ | 2,028 | $ | (1,396) | $ | 4,427 | $ | 1,784 | |||||||||||||||
Restructuring | (45) | (104) | (115) | (202) | |||||||||||||||||||
Acquisition accounting adjustments | (534) | (517) | (1,538) | (1,499) | |||||||||||||||||||
Total net significant and/or non-recurring items included in Operating profit above (1) | 128 | (3,003) | (1,251) | (3,139) | |||||||||||||||||||
Adjusted operating profit | $ | 2,479 | $ | 2,228 | $ | 7,331 | $ | 6,624 |
Quarter Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
(Unaudited) | (Unaudited) | ||||||||||||||||||||||
(dollars in millions - Income (Expense)) | 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||
Net income (loss) attributable to common shareowners | $ | 1,472 | $ | (984) | $ | 3,292 | $ | 1,769 | |||||||||||||||
Total Restructuring | (45) | (104) | (115) | (202) | |||||||||||||||||||
Total Acquisition accounting adjustments | (534) | (517) | (1,538) | (1,499) | |||||||||||||||||||
Total net significant and/or non-recurring items included in Operating profit (loss) (1) | 128 | (3,003) | (1,251) | (3,139) | |||||||||||||||||||
Significant and/or non-recurring items included in Non-service Pension Income | |||||||||||||||||||||||
Non-service pension restructuring | (4) | — | (9) | (2) | |||||||||||||||||||
Pension curtailment related to sale of business (1) | — | — | 9 | — | |||||||||||||||||||
Significant non-recurring and non-operational items included in Interest Expense, Net | |||||||||||||||||||||||
Tax audit settlements (1) | — | — | 78 | — | |||||||||||||||||||
Tax matters and related indemnification | (11) | — | (11) | — | |||||||||||||||||||
Tax effect of restructuring and net significant and/or non-recurring items above | 148 | 826 | 364 | 1,092 | |||||||||||||||||||
Significant and/or non-recurring items included in Income Tax Expense (Benefit) | |||||||||||||||||||||||
Tax audit settlements (1) | — | — | 296 | — | |||||||||||||||||||
Prior year R&D state tax item (1) | — | (8) | — | (8) | |||||||||||||||||||
Tax matters and related indemnification | (156) | — | (156) | — | |||||||||||||||||||
Significant and/or non-recurring items included in Noncontrolling Interest | |||||||||||||||||||||||
Noncontrolling interest share of charges related to an insurance settlement | (2) | — | (9) | — | |||||||||||||||||||
Noncontrolling interest share of customer insolvency charges (1) | — | — | — | 17 | |||||||||||||||||||
Less: Impact on net income (loss) attributable to common shareowners | (476) | (2,806) | (2,342) | (3,741) | |||||||||||||||||||
Adjusted net income attributable to common shareowners | $ | 1,948 | $ | 1,822 | $ | 5,634 | $ | 5,510 | |||||||||||||||
Diluted Earnings (Loss) Per Share | $ | 1.09 | $ | (0.68) | $ | 2.45 | $ | 1.21 | |||||||||||||||
Impact on Diluted Earnings Per Share | (0.36) | (1.93) | (1.75) | (2.55) | |||||||||||||||||||
Adjusted Diluted Earnings Per Share | $ | 1.45 | $ | 1.25 | $ | 4.20 | $ | 3.76 | |||||||||||||||
Effective Tax Rate | 19.5% | 29.4% | 17.5% | 9.2% | |||||||||||||||||||
Impact on Effective Tax Rate | 4.2% | 10.8% | (0.1)% | (9.2)% | |||||||||||||||||||
Adjusted Effective Tax Rate | 15.3% | 18.6% | 17.6% | 18.4% |
Quarter Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
(Unaudited) | (Unaudited) | ||||||||||||||||||||||
(dollars in millions - Income (Expense)) | 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||
Net Sales | $ | 20,089 | $ | 13,464 | $ | 59,115 | $ | 48,993 | |||||||||||||||
Reconciliation to segment net sales: | |||||||||||||||||||||||
Eliminations and other | 611 | 563 | 1,685 | 1,461 | |||||||||||||||||||
Segment Net Sales | $ | 20,700 | $ | 14,027 | $ | 60,800 | $ | 50,454 | |||||||||||||||
Reconciliation to adjusted segment net sales: | |||||||||||||||||||||||
Net significant and/or non-recurring items (1) | — | (5,458) | (70) | (5,458) | |||||||||||||||||||
Adjusted Segment Net Sales | $ | 20,700 | $ | 19,485 | $ | 60,870 | $ | 55,912 | |||||||||||||||
Operating Profit (Loss) | $ | 2,028 | $ | (1,396) | $ | 4,427 | $ | 1,784 | |||||||||||||||
Operating Profit (Loss) Margin | 10.1 | % | (10.4) | % | 7.5 | % | 3.6 | % | |||||||||||||||
Reconciliation to segment operating profit (loss): | |||||||||||||||||||||||
Eliminations and other | 14 | 69 | 55 | 34 | |||||||||||||||||||
Corporate expenses and other unallocated items | (100) | 63 | 926 | 165 | |||||||||||||||||||
FAS/CAS operating adjustment | (210) | (272) | (636) | (845) | |||||||||||||||||||
Acquisition accounting adjustments | 534 | 517 | 1,538 | 1,499 | |||||||||||||||||||
Segment Operating Profit (Loss) | $ | 2,266 | $ | (1,019) | $ | 6,310 | $ | 2,637 | |||||||||||||||
Segment Operating Profit (Loss) Margin | 10.9 | % | (7.3) | % | 10.4 | % | 5.2 | % | |||||||||||||||
Reconciliation to adjusted segment operating profit: | |||||||||||||||||||||||
Restructuring | (39) | (80) | (106) | (156) | |||||||||||||||||||
Net significant and/or non-recurring items (1) | (49) | (2,965) | (437) | (3,167) | |||||||||||||||||||
Adjusted Segment Operating Profit | $ | 2,354 | $ | 2,026 | $ | 6,853 | $ | 5,960 | |||||||||||||||
Adjusted Segment Operating Profit Margin | 11.4 | % | 10.4 | % | 11.3 | % | 10.7 | % |
Quarter Ended September 30, | |||||||||||
(Unaudited) | |||||||||||
(dollars in millions) | 2024 | 2023 | |||||||||
Net cash flows provided by operating activities | $ | 2,523 | $ | 3,316 | |||||||
Capital expenditures | (552) | (564) | |||||||||
Free cash flow | $ | 1,971 | $ | 2,752 | |||||||
Nine Months Ended September 30, | |||||||||||
(Unaudited) | |||||||||||
(dollars in millions) | 2024 | 2023 | |||||||||
Net cash flows provided by operating activities | $ | 5,598 | $ | 3,172 | |||||||
Capital expenditures | (1,556) | (1,610) | |||||||||
Free cash flow | $ | 4,042 | $ | 1,562 |
Quarter ended September 30, 2024 compared to the Quarter Ended September 30, 2023 | |||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||
(dollars in millions) | Total Reported Change | Acquisitions & Divestitures Change | FX / Other Change | Organic Change | Prior Year Adjusted Sales (1) | Organic Change as a % of Adjusted Sales | |||||||||||||||||
Collins Aerospace | $ | 446 | $ | — | $ | 59 | $ | 387 | $ | 6,686 | 6 | % | |||||||||||
Pratt & Whitney | 6,313 | — | 5,414 | 899 | 6,327 | 14 | % | ||||||||||||||||
Raytheon | (86) | (430) | 7 | 337 | 6,472 | 5 | % | ||||||||||||||||
Eliminations and Other (2) | (48) | — | 20 | (68) | (533) | 13 | % | ||||||||||||||||
Consolidated | $ | 6,625 | $ | (430) | $ | 5,500 | $ | 1,555 | $ | 18,952 | 8 | % |
Nine Months Ended September 30, 2024 compared to the Nine Months Ended September 30, 2023 | |||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||
(dollars in millions) | Total Reported Change | Acquisitions & Divestitures Change | FX / Other Change | Organic Change | Prior Year Adjusted Sales (1) | Organic Change as a % of Adjusted Sales | |||||||||||||||||
Collins Aerospace | $ | 1,614 | $ | — | $ | 60 | $ | 1,554 | $ | 19,190 | 8 | % | |||||||||||
Pratt & Whitney | 8,640 | — | 5,409 | 3,231 | 17,258 | 19 | % | ||||||||||||||||
Raytheon | 92 | (862) | (62) | 1,016 | 19,464 | 5 | % | ||||||||||||||||
Eliminations and Other (2) | (224) | — | (12) | (212) | (1,431) | 15 | % | ||||||||||||||||
Consolidated | $ | 10,122 | $ | (862) | $ | 5,395 | $ | 5,589 | $ | 54,481 | 10 | % |
Non-GAAP Adjustments | Description | ||||
Charges related to a litigation matter | The quarter and nine months ended September 30, 2023 includes a net sales reduction of $57 million and a corresponding net operating profit reduction of $57 million related to the settlement of a customer litigation matter at Collins. Management has determined that the nature and significance of the settlement is considered unusual and therefore, not indicative of the Company’s ongoing operational performance. | ||||
Charge associated with initiating alternative titanium sources | The nine months ended September 30, 2024 includes a net pre-tax charge of $0.2 billion related to the recognition of unfavorable purchase commitments and an impairment of contract fulfillment costs associated with initiating alternative titanium sources at Collins. These charges were recorded as a result of the Canadian government’s imposition of new sanctions in February 2024, which included U.S.- and German-based Russian-owned entities from which we source titanium for use in our Canadian operations. Management has determined that these impacts are directly attributable to the sanctions, incremental to similar costs incurred for reasons other than those related to the sanctions and has determined that the nature of the charge is considered significant and unusual, and therefore, not indicative of the Company’s ongoing operational performance. | ||||
Powder Metal charge | The quarter and nine months ended September 30, 2023 includes a net pre-tax charge of $2.9 billion related to the Pratt powder metal matter during the third quarter of 2023. The charge is reflected in the Condensed Consolidated Statement of Operations as a reduction of sales of $5.4 billion which was partially offset by a net reduction of cost of sales of $2.5 billion primarily representing our partners’ 49% share of this charge. The charge includes the Company’s current best estimate of expected customer compensation for the estimated duration of the disruption as well as the third quarter Estimate-at-Completion (EAC) adjustment impact of this matter to Pratt & Whitney’s long-term maintenance contracts. Management has determined that these items are directly attributable to the powder metal matter, incremental to similar costs (or income) incurred for reasons other than those related to the powder metal matter and not expected to recur, and therefore, not indicative of the Company’s ongoing operational performance. | ||||
Charges related to a customer insolvency | The nine months ended September 30, 2023 includes a net pre-tax charge of $0.2 billion related to a customer insolvency during the second quarter of 2023. The charge primarily relates to Contract assets and Customer financing assets exposures with the customer. Management has determined that the nature and significance of the charge is considered unusual and, therefore not indicative of the Company’s ongoing operational performance. | ||||
Expected settlement of a litigation matter | The quarter and nine months ended September 30, 2024 includes a pre-tax charge of $34 million reflecting the expected settlement value relating to a litigation matter at Pratt and Whitney. Management has determined that the impact is directly attributable to the expected legal settlement and that the nature of the charge is considered non-operational and therefore, not indicative of the Company’s ongoing operational performance. | ||||
Contract termination | The nine months ended September 30, 2024 includes a pre-tax charge of 0.6 billion related to the anticipated termination of a fixed price development contract with a foreign customer at Raytheon. The charge includes the write-off of remaining contract assets and our best estimate of the expected settlement in conjunction with this termination. Management has determined that these impacts are directly attributable to the expected termination, incremental to similar costs incurred for reasons other than those attributable to the termination and has determined that the nature of the pre-tax charge is considered significant and unusual and therefore, not indicative of the Company’s ongoing operational performance. | ||||
Gain on sale of business, net of transaction and other related costs | The nine months ended September 30, 2024 includes a pre-tax gain, net of transaction and other related costs, of $0.4 billion associated with the completed sale of the Cybersecurity, Intelligence and Services (CIS) business at Raytheon. Management has determined that the nature of the net gain on the divestiture is considered significant and non-operational and therefore, not indicative of the Company’s ongoing operational performance. |
Prior year impact from R&D capitalization IRS notice | The quarter and nine months ended September 30, 2023 includes a net pre-tax charge of $30 million and a tax expense increase of $8 million related to the 2022 impact of an IRS notice issued in September 2023 related to the capitalization of research and experimental expenditures for tax purposes. Management has determined that these items are directly attributable to the IRS notice and represents the impact to 2022, incremental to similar costs (or income) incurred for reasons other than the tax law change and not expected to recur, and therefore, not indicative of the Company’s ongoing operational performance. | ||||
Tax audit settlements | The nine months ended September 30, 2024 includes a tax benefit of $0.3 billion recognized as a result of the closure of the examination phase of multiple federal tax audits. In addition, there was a pre-tax charge of $68 million for the write-off of certain tax related indemnity receivables and a pre-tax gain on the reversal of $78 million of interest accruals, both directly associated with these tax audit settlements. Management has determined that the nature of these impacts related to the tax audit settlements is considered significant and non-operational and therefore, not indicative of the Company’s ongoing operational performance. | ||||
Legal matters | The nine months ended September 30, 2024 includes charges of $0.9 billion related to the expected resolution of several outstanding legal matters. The charge includes an additional accrual of $0.3 billion to resolve the previously disclosed criminal and civil government investigations of defective pricing claims for certain legacy Raytheon Company contracts entered into between 2011 and 2013 and in 2017; an additional accrual of $0.4 billion to resolve the previously disclosed criminal and civil government investigations of improper payments made by Raytheon Company and its joint venture, Thales-Raytheon Systems, in connection with certain Middle East contracts since 2012; and an accrual of $0.3 billion related to certain voluntarily disclosed export controls violations, primarily identified in connection with the integration of Rockwell Collins and, to a lesser extent, Raytheon Company, including certain violations expected to be resolved pursuant to a consent agreement with the Department of State. Management has determined that these impacts are directly attributable to these legacy legal matters and that the nature of the charges are considered significant and unusual and therefore, not indicative of the Company’s ongoing operational performance. | ||||
Tax matters and related indemnification | The quarter and nine months ended September 30, 2024 includes the impact of a recent favorable international tax court ruling related to certain tax payments made by a previously separated entity. As a result of this ruling, and the expected reimbursement of international taxes to the previously separated entity, the Company will owe additional U.S. income tax of $0.2 billion and related interest. The Company recorded a pre-tax benefit of $0.2 billion to recognize recovery of the additional taxes and interest owed pursuant to a tax matters agreement entered into in connection with the separation. There was no net income impact in the third quarter of 2024 as a result of this adjustment. We also recognized an income tax benefit of $56 million in response to favorable U.S. Tax Court rulings issued to unrelated taxpayers, but with facts similar to ours. The nature of the tax item in the rulings is subject to the tax matters agreement with previously separated entities and therefore we recorded a pre-tax charge of $32 million for the indemnified amounts. Management has determined that the nature of these impacts to both pre-tax income and income tax expense is considered significant and non-operational and therefore, not indicative of the Company’s ongoing operational performance. |