(b) Adjusted income from continuing operations and adjusted diluted earnings per share are non-GAAP financial measures as defined in "Non-GAAP Financial Measures" attached to this release.
Textron Inc. | ||||||||||
Condensed Consolidated Balance Sheets | ||||||||||
(In millions) | ||||||||||
(Unaudited) | ||||||||||
July 1,
|
|
December 31,
|
||||||||
Assets | ||||||||||
Cash and equivalents | $ | 938 | $ | 1,137 | ||||||
Accounts receivable, net | 1,236 | 1,064 | ||||||||
Inventories | 4,655 | 4,464 | ||||||||
Other current assets | 357 | 388 | ||||||||
Net property, plant and equipment | 2,669 | 2,581 | ||||||||
Goodwill | 2,340 | 2,113 | ||||||||
Other assets | 2,376 | 2,331 | ||||||||
Finance group assets | 1,204 | 1,280 | ||||||||
Total Assets | $ | 15,775 | $ | 15,358 | ||||||
Liabilities and Shareholders' Equity | ||||||||||
Short-term debt and current portion of long-term debt | $ | 362 | $ | 363 | ||||||
Current liabilities | 3,643 | 3,530 | ||||||||
Other liabilities | 2,275 | 2,354 | ||||||||
Long-term debt | 2,774 | 2,414 | ||||||||
Finance group liabilities | 1,039 | 1,123 | ||||||||
Total Liabilities | 10,093 | 9,784 | ||||||||
Total Shareholders' Equity | 5,682 | 5,574 | ||||||||
Total Liabilities and Shareholders' Equity | $ | 15,775 | $ | 15,358 | ||||||
TEXTRON INC. | ||||||||||||||||||||||||
MANUFACTURING GROUP | ||||||||||||||||||||||||
Condensed Schedule of Cash Flows | ||||||||||||||||||||||||
(In millions) | ||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||||||||||
July 1, | July 2, | July 1, | July 2, | |||||||||||||||||||||
2017 | 2016 | 2017 |
2016 |
|||||||||||||||||||||
Cash flows from operating activities: | ||||||||||||||||||||||||
Income from continuing operations | $ | 150 | $ | 174 | $ | 244 | $ | 322 | ||||||||||||||||
Depreciation and amortization | 108 | 111 | 211 | 217 | ||||||||||||||||||||
Changes in working capital | 88 | (211 | ) | (225 | ) | (601 | ) | |||||||||||||||||
Changes in other assets and liabilities and non-cash items | 67 | 4 | 40 | (8 | ) | |||||||||||||||||||
Dividends Received from TFC | - | 29 | - | 29 | ||||||||||||||||||||
Net cash from operating activities of continuing operations | 413 | 107 | 270 | (41 | ) | |||||||||||||||||||
Cash flows from investing activities: | ||||||||||||||||||||||||
Net cash used in acquisitions | (11 | ) | (15 | ) | (329 | ) | (179 | ) | ||||||||||||||||
Capital expenditures | (85 | ) | (119 | ) | (161 | ) | (207 | ) | ||||||||||||||||
Proceeds from the sale of property, plant and equipment | - | 3 | - | 5 | ||||||||||||||||||||
Other investing activities, net | - | - | 1 | (2 | ) | |||||||||||||||||||
Net cash from investing activities |
(96 | ) | (131 | ) | (489 | ) | (383 | ) | ||||||||||||||||
Cash flows from financing activities: | ||||||||||||||||||||||||
Proceeds from long-term debt | - | - | 347 | 345 | ||||||||||||||||||||
Increase (decrease) in short-term debt | (100 | ) | (30 | ) | - | 12 | ||||||||||||||||||
Purchases of Textron common stock | (143 | ) | - | (329 | ) | (215 | ) | |||||||||||||||||
Other financing activities, net | (3 | ) | (2 | ) | 10 | (1 | ) | |||||||||||||||||
Net cash from financing activities | (246 | ) | (32 | ) | 28 | 141 | ||||||||||||||||||
Total cash flows from continuing operations | 71 | (56 | ) | (191 | ) | (283 | ) | |||||||||||||||||
Total cash flows from discontinued operations | 2 | (1 | ) | (23 | ) | (1 | ) | |||||||||||||||||
Effect of exchange rate changes on cash and equivalents | 7 | (5 | ) | 15 | (1 | ) | ||||||||||||||||||
Net change in cash and equivalents | 80 | (62 | ) | (199 | ) | (285 | ) | |||||||||||||||||
Cash and equivalents at beginning of period | 858 | 723 | 1,137 | 946 | ||||||||||||||||||||
Cash and equivalents at end of period | $ | 938 | $ | 661 | $ | 938 | $ | 661 | ||||||||||||||||
Manufacturing Cash Flow GAAP to Non-GAAP Reconciliation: |
||||||||||||||||||||||||
Net cash from operating activities of continuing operations - GAAP | $ | 413 | $ | 107 | $ | 270 | $ | (41 | ) | |||||||||||||||
Less: Capital expenditures | (85 | ) | (119 | ) | (161 | ) | (207 | ) | ||||||||||||||||
Dividends received from TFC |
- | (29 | ) | - | (29 | ) | ||||||||||||||||||
Plus: Total pension contributions | 13 | 12 | 27 | 24 | ||||||||||||||||||||
Proceeds from the sale of property, plant and equipment | - | 3 | - | 5 | ||||||||||||||||||||
Manufacturing cash flow before pension contributions- Non-GAAP (a) | $ | 341 | $ | (26 | ) | $ | 136 | $ | (248 | ) | ||||||||||||||
(a) Manufacturing cash flow before pension contributions is a non-GAAP financial measure as defined in "Non-GAAP Financial Measures" attached to this release. |
||||||||||||||||||||||||
TEXTRON INC. | ||||||||||||||||||||||||
Condensed Consolidated Schedule of Cash Flows | ||||||||||||||||||||||||
(In millions) | ||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||
Three Months Ended |
Six Months Ended |
|||||||||||||||||||||||
July 1, | July 2, | July 1, | July 2, | |||||||||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||||||||||
Cash flows from operating activities: | ||||||||||||||||||||||||
Income from continuing operations | $ | 153 | $ | 178 | $ | 253 | $ | 329 | ||||||||||||||||
Depreciation and amortization | 112 | 114 | 218 | 223 | ||||||||||||||||||||
Changes in working capital | 128 | (168 | ) | (219 | ) | (568 | ) | |||||||||||||||||
Changes in other assets and liabilities and non-cash items | 65 | (4 | ) | 37 | (14 | ) | ||||||||||||||||||
Net cash from operating activities of continuing operations | 458 | 120 | 289 | (30 | ) | |||||||||||||||||||
Cash flows from investing activities: | ||||||||||||||||||||||||
Net cash used in acquisitions | (11 | ) | (15 | ) | (329 | ) | (179 | ) | ||||||||||||||||
Capital expenditures | (85 | ) | (119 | ) | (161 | ) | (207 | ) | ||||||||||||||||
Finance receivables repaid | 9 | 19 | 24 | 36 | ||||||||||||||||||||
Other investing activities, net | 21 | 42 | 34 | 52 | ||||||||||||||||||||
Net cash from investing activities | (66 | ) | (73 | ) | (432 | ) | (298 | ) | ||||||||||||||||
Cash flows from financing activities: | ||||||||||||||||||||||||
Proceeds from long-term debt | 13 | - | 375 | 362 | ||||||||||||||||||||
Increase (decrease) in short-term debt | (100 | ) | (30 | ) | - | 12 | ||||||||||||||||||
Principal payments on long-term debt and nonrecourse debt | (36 | ) | (44 | ) | (74 | ) |
(90 |
) | ||||||||||||||||
Purchases of Textron common stock | (143 | ) | - | (329 | ) | (215 | ) | |||||||||||||||||
Other financing activities, net | (3 | ) | (2 | ) | 10 | (1 | ) | |||||||||||||||||
Net cash from financing activities | (269 | ) | (76 | ) | (18 | ) | 68 | |||||||||||||||||
Total cash flows from continuing operations | 123 | (29 | ) | (161 | ) | (260 | ) | |||||||||||||||||
Total cash flows from discontinued operations | 2 | (1 | ) | (23 | ) | (1 | ) | |||||||||||||||||
Effect of exchange rate changes on cash and equivalents | 7 | (5 | ) | 15 | (1 | ) | ||||||||||||||||||
Net change in cash and equivalents | 132 | (35 | ) | (169 | ) | (262 | ) | |||||||||||||||||
Cash and equivalents at beginning of period | 997 | 778 | 1,298 | 1,005 | ||||||||||||||||||||
Cash and equivalents at end of period | $ | 1,129 | $ | 743 | $ | 1,129 | $ | 743 | ||||||||||||||||
TEXTRON INC. | ||
Non-GAAP Financial Measures | ||
(Dollars in millions, except per share amounts) |
We supplement the reporting of our financial information determined
under U.S. generally accepted accounting principles (GAAP) with certain
non-GAAP financial measures. These non-GAAP financial measures exclude
certain significant items that may not be indicative of, or are
unrelated to, results from our ongoing business operations. We believe
that these non-GAAP measures may be useful for period-over-period
comparisons of underlying business trends and our ongoing business
performance, however, they should be used in conjunction with GAAP
measures. Our non-GAAP measures should not be considered in isolation
or as a substitute for the related GAAP measures, and other companies
may define similarly named measures differently. We encourage investors
to review our financial statements and publicly-filed reports in the
entirety and not to rely on any single financial measure. We utilize
the following definitions for the non-GAAP financial measures included
in this release: