PR Newswire: news distribution, targeting and monitoring
 

Northrop Grumman Reports Strong Fourth Quarter and 2011 Financial Results

 
 

- Q4 EPS from Continuing Operations Increase to $2.09; 2011 EPS from Continuing Operations Increase to $7.41

- Free Cash Flow before Discretionary Pension Contributions Totals $1.4 Billion for Q4 and $2.5 Billion for 2011

- 11.8 Million Shares Repurchased in Q4 for $649 Million; 40.2 Million Shares Repurchased in 2011 for $2.3 Billion

- 2012 Guidance for EPS from Continuing Operations $6.40 to $6.70

FALLS CHURCH, Va. Feb. 1, 2012 /PRNewswire/ -- Northrop Grumman Corporation (NYSE: NOC) reported that fourth quarter 2011 earnings from continuing operations increased 80 percent to $550 million, or $2.09 per diluted share, from $306 million, or $1.03 per diluted share, in the fourth quarter of 2010.  Fourth quarter 2010 results included a pre-tax charge of $229 million, or $0.50 per diluted share, principally related to premiums paid to redeem $682 million in debt in 2010.  Fourth quarter 2011 diluted earnings per share are based on 262.7 million weighted average shares outstanding compared with 296.9 million shares in the fourth quarter of 2010.

For 2011, earnings from continuing operations increased 10 percent to $2.1 billion, or $7.41 per diluted share, from $1.9 billion, or $6.32 per diluted share in 2010.  The 17 percent increase in earnings per share reflects improved performance, more favorable pension expense, lower interest expense and a lower weighted average share count than in the prior year period, which more than offset the impact of lower sales and higher taxes.  Earnings per share from continuing operations in 2010 included a non-recurring benefit of $0.99 per diluted share for an Internal Revenue Service (IRS) tax settlement, which was partially offset by the non-recurring charge of $229 million, or $0.49 per diluted share, for the 2010 debt redemption.  These items increased 2010 earnings per share from continuing operations by $0.50 per diluted share.  Excluding the impact of these 2010 items, 2011 earnings per share increased 27 percent.  Diluted earnings per share for 2011 are based on 281.6 million weighted average shares outstanding compared with 301.1 million weighted average shares in 2010.

Fourth quarter 2011 sales totaled $6.5 billion compared with $6.9 billion in the prior year period.  Sales in 2011 totaled $26.4 billion compared with $28.1 billion in 2010.  The year-over-year change in sales reflects the impact of U.S. Government spending constraints and the company's actions to reduce volume in non-core and underperforming businesses.  The company also reduced its participation in the Nevada National Security Site joint venture (NSTec), and as a result, effective Jan. 1, 2011, the company no longer consolidates NSTec revenue, which represented sales of $579 million in 2010.  

"Fourth quarter and full year results demonstrate our progress in achieving superior operating performance and effective cash deployment.  Our businesses drove higher operating income, earnings, cash and a strong book-to-bill ratio for the quarter.  Our 2012 guidance reflects our continued commitment to performance, affordability for our customers and strong cash generation.  While we are in a challenging environment, we believe that we can continue to create value for shareholders, customers and employees," said Wes Bush, chairman, chief executive officer and president.  

Total backlog as of Dec. 31, 2011, was $39.5 billion compared with total backlog of $46.8 billion as of Dec. 31, 2010.  The change in backlog reflects new business awards totaling $25.3 billion in 2011.  Lower backlog includes a $3 billion adjustment for a change in the company's backlog measurement criteria, which acknowledges the reduced likelihood of amounts remaining on certain open but unfulfilled contracts being realized as future sales.  

Table 1 - Financial Highlights


Fourth Quarter


Total Year

($ in millions, except per share amounts)

2011


2010


2011


2010

Sales

$ 6,506


$ 6,903


$ 26,412


$ 28,143

Segment operating income

773


753


3,055


3,010

 as % of sales

11.9%


10.9%


11.6%


10.7%

Operating income

799


675


3,276


2,827

 as % of sales

12.3%


9.8%


12.4%


10.0%

Earnings from continuing operations

$    550


$    306


$   2,086


$   1,904

Diluted EPS from continuing operations

2.09


1.03


7.41


6.32

Net earnings

548


376


2,118


2,053

Diluted EPS

2.09


1.27


7.52


6.82

Cash provided by continuing operations

1,321


1,140


2,347


2,056

Free cash flow from continuing operations(1)

1,155


861


1,855


1,471









Pension-adjusted Operating Highlights








Operating income

$    799


$    675


$   3,276


$   2,827

Net pension adjustment(1)

(98)


(8)


(400)


(10)

Pension-adjusted operating income(1)

$    701


$    667


$   2,876


$   2,817

 as % of sales(1)

10.8%


9.7%


10.9%


10.0%









Adjusted Per Share Data








Diluted EPS from continuing operations

$   2.09


$   1.03


$     7.41


$     6.32

Adjustment for non-recurring items(2)



0.50




(0.50)

After-tax net pension adjustment per share(1)

(0.24)


(0.02)


(0.92)


(0.02)

Adjusted diluted EPS from continuing operations(1)

$   1.85


$   1.51


$     6.49


$     5.80









Weighted average shares outstanding - Basic

258.2


291.8


276.8


296.9

Dilutive effect of stock options and stock awards

4.5


5.1


4.8


4.2

Weighted average shares outstanding - Diluted

262.7


296.9


281.6


301.1



(1) Non-GAAP metric - see definitions at the end of this press release.

(2) Adjustment to 2010 EPS for 1) $298 million tax benefit for IRS settlement in Q2 2010 and 2) $229 million pre-tax charge for debt redemption in Q4 2010.



Fourth quarter 2011 operating income increased $124 million or 18 percent, and as a percent of sales increased 250 basis points to 12.3 percent.  For 2011, operating income increased 16 percent, and as a percent of sales increased 240 basis points to 12.4 percent.  The improvement in both periods reflects higher segment operating income, an improvement in net pension adjustment and lower unallocated corporate expenses.  

Despite lower sales, segment operating income increased in both the fourth quarter and full year.  Fourth quarter 2011 segment operating income increased 3 percent to $773 million, and as a percent of sales improved 100 basis points to 11.9 percent, and 2011 segment operating income increased 1 percent, to $3.1 billion, and as a percent of sales increased 90 basis points to 11.6 percent.  Net pension adjustment improved by $90 million in the fourth quarter and $390 million for the full year.  

Results for both periods reflect the spin-off of Huntington Ingalls Industries, Inc. (HII), the company's former Shipbuilding business, effective March 31, 2011; Shipbuilding financial results are reported as discontinued operations.  

Table 2 - Cash Flow Highlights  


Fourth Quarter


Total Year

($ in millions)

2011


2010

Change


2011


2010

Change

Cash provided by continuing operations before

discretionary pension contributions (1)

$ 1,602


$ 1,360

$    242


$ 2,995


$ 2,595

$    400

After-tax discretionary pension pre-funding impact

(281)


(220)

(61)


(648)


(539)

(109)

Cash provided by continuing operations

1,321


1,140

181


2,347


2,056

291

Less:










Capital expenditures

(164)


(278)

114


(488)


(579)

91

Outsourcing contract & related software costs

(2)


(1)

(1)


(4)


(6)

2

Free cash flow from continuing operations(1)

1,155


861

294


1,855


1,471

384

After-tax discretionary pension pre-funding impact

281


220

61


648


539

109

Free cash flow from continuing operations before

discretionary pension contributions(1)

$ 1,436


$ 1,081

$    355


$ 2,503


$ 2,010

$    493



(1) Non-GAAP metric - see definitions at the end of this press release.



Cash provided by continuing operations before discretionary pension contributions through Dec. 31, 2011, increased to $3 billion from $2.6 billion in the prior year, and free cash flow from continuing operations before discretionary pension contributions through Dec. 31, 2011, increased to $2.5 billion from $2 billion in the prior year.  Improvements in 2011 cash provided by continuing operations and free cash flow from continuing operations reflect higher earnings from continuing operations, improved working capital and lower tax payments.

Table 3 - 2012 Guidance Introduced

($ in millions, except per share amounts)






Sales

$      24,700

-

25,400





Segment operating margin %(1)

~11%





Operating margin %

Mid to high 10%





Diluted EPS from continuing operations

$          6.40

-

6.70





Cash provided by operations

$        2,300

-

2,600





Free cash flow(1)

$        1,800

-

2,100







(1) Non-GAAP metric - see definitions at the end of this press release.



The company expects 2012 earnings per share from continuing operations of $6.40 to $6.70.  Operating margin rate guidance for 2012 includes income of approximately $130 million for net pension adjustment, which is the difference between pension expense determined in accordance with Generally Accepted Accounting Principles (GAAP) and pension expense allocated to the business segments under U.S. Government Cost Accounting Standards (CAS).  The estimated 2012 net pension adjustment is based on a discount rate of 5 percent and an expected long-term rate of return on plan assets of 8.25 percent, and also reflects a design change in the company's pension plans.  

Table 4 - Cash Measurements, Debt and Capital Deployment


December 31,


December 31,

($ in millions)

2011


2010

Cash & cash equivalents

$                 3,002


$                 3,701

Total debt

3,948


4,724

Net debt(1)

946


1,023

Net debt to total capital ratio(2)

6.6%


5.6%



(1) Total debt less cash and cash equivalents.

(2) Net debt divided by the sum of total debt and adjusted shareholders' equity.    



Changes in cash and cash equivalents include the following items for cash from operations, investing and financing through Dec. 31, 2011:

Operations

  • $1.0 billion discretionary pension contributions
  • $2.3 billion provided by continuing operations
  • $810 million for income taxes paid, net of refunds

Investing

  • $1.4 billion contribution received from spin-off of Shipbuilding
  • $488 million for capital expenditures

Financing

  • $2.3 billion for repurchases of common stock
  • $543 million for dividends paid
  • $768 million of principal payments of long term debt
  • $101 million provided by proceeds from exercises of stock options and issuance of common stock

Table 5 - Business Results


Consolidated Sales & Segment Operating Income(1)












Fourth Quarter


Total Year


($ in millions)

2011


2010

Change


2011


2010

Change


Sales











Aerospace Systems

$ 2,558


$ 2,666

(4%)


$ 10,458


$ 10,910

(4%)


Electronic Systems

1,868


1,873

-


7,372


7,613

(3%)


Information Systems

1,910


2,085

(8%)


7,921


8,395

(6%)


Technical Services

675


795

(15%)


2,699


3,230

(16%)


Intersegment eliminations

(505)


(516)



(2,038)


(2,005)




$ 6,506


$ 6,903

(6%)


$ 26,412


$ 28,143

(6%)


Segment operating income(1)











Aerospace Systems

$    325


$    322

1%


$   1,261


$   1,256

-


Electronic Systems

256


272

(6%)


1,070


1,023

5%


Information Systems

196


178

10%


766


756

1%


Technical Services

56


49

14%


216


206

5%


Intersegment eliminations

(60)


(68)



(258)


(231)



Segment operating income(1)

$    773


$    753

3%


$   3,055


$   3,010

1%


  as a % of sales(1)

11.9%


10.9%

100 bps


11.6%


10.7%

90 bps













Reconciliation to operating income











  Unallocated corporate expenses

$    (70)


$    (83)

16%


$    (166)


$    (182)

9%


  Net pension adjustment(1)

98


8

     NM


400


10

     NM


  Reversal of royalty income included above

(2)


(3)

33%


(13)


(11)

(18%)


Operating income

799


675

18%


3,276


2,827

16%


  as a % of sales

12.3%


9.8%

250 bps


12.4%


10.0%

240 bps













  Interest expense

(53)


(63)

16%


(221)


(269)

18%


  Other, net

36


(202)

118%


28


(192)

115%













Earnings from continuing operations before
income taxes

782


410

91%


3,083


2,366

30%


Federal and foreign income tax expense

(232)


(104)

123%


(997)


(462)

(116%)













Earnings from continuing operations

550


306

80%


2,086


1,904

10%


Earnings from discontinued operations

(2)


70

     NM


32


149

(79%)













Net earnings

$    548


$    376

46%


$   2,118


$   2,053

3%


(1) Non-GAAP metric - see definitions and reconciliations at the end of this press release.



As of Jan. 1, 2012, the results of the missile business (principally the Intercontinental Ballistic Missile (ICBM) program), previously reported in Aerospace Systems, will be transferred to Technical Services.  Schedule 6 of this press release provides a reconciliation of reported amounts for years 2009 through 2011, and three month periods in 2011 to reflect the missile business transfer from Aerospace Systems to Technical Services.

Other, net for the 2011 fourth quarter was income of $36 million compared with expense of $202 million in the prior year period, which included the $229 million pre-tax charge related to the redemption of debt.    

Fourth quarter 2011 federal and foreign income taxes totaled $232 million compared with $104 million in the prior year period.  The effective tax rate for the 2011 fourth quarter was 29.7 percent compared with 25.4 percent in the prior year period.  

Federal and foreign income taxes totaled $997 million in 2011 compared with $462 million in 2010, which included a $298 million benefit primarily related to final approval by the IRS and the U.S. Congressional Joint Committee on Taxation of the IRS' examination of tax returns for the years 2004 through 2006.  The effective tax rate for 2011 was 32.3 percent compared with 19.5 percent in 2010.  The 2010 effective tax rate would have been approximately 32.1 percent, if adjusted for the $298 million benefit.

Aerospace Systems ($ in millions)


Fourth Quarter


Total Year


2011


2010


% Change


2011


2010


% Change

Sales

$ 2,558


$ 2,666


(4.1%)


$ 10,458


$ 10,910


(4.1%)

Operating income

325


322


0.9%


1,261


1,256


0.4%

as a % of sales

12.7%


12.1%




12.1%


11.5%





Aerospace Systems fourth quarter and 2011 sales declined 4 percent principally due to lower volume for space systems and manned aircraft programs.  Lower volume for space systems included reduced funding for weather satellite programs and the James Webb Space Telescope, as well as lower volume for several other space programs.  The decline in manned aircraft sales for both periods is principally due to lower volume for the F-35 program, which transitioned to a units-of-delivery revenue recognition method beginning with low rate initial production lot 5.  

Aerospace Systems fourth quarter 2011 operating income increased 1 percent and as a percent of sales increased to 12.7 percent from 12.1 percent.  Aerospace Systems 2011 operating income increased slightly and as a percent of sales increased to 12.1 percent from 11.5 percent.  Higher operating income and margin rate for both periods reflects improved program performance and lower amortization of purchased intangibles, which more than offset lower volume.  

Electronic Systems ($ in millions)


Fourth Quarter


Total Year


2011


2010


% Change


2011


2010


% Change

Sales

$ 1,868


$ 1,873


(0.3%)


$ 7,372


$ 7,613


(3.2%)

Operating income

256


272


(5.9%)


1,070


1,023


4.6%

as a % of sales

13.7%


14.5%




14.5%


13.4%





Electronic Systems fourth quarter 2011 sales were comparable to the prior year period.  Electronic Systems 2011 sales declined 3 percent due to lower volume for land and self protection systems ID/IQ contracts, such as Large Aircraft Infrared Countermeasures (LAIRCM) and Vehicular Intercommunication Systems (VIS), as a result of force reductions in overseas contingency operations. These declines were partially offset by higher volume for intelligence, surveillance and reconnaissance and other defense programs, such as Air Missile Defense Radar (AMDR).  

Electronic Systems fourth quarter 2011 operating income declined 6 percent, and as a percent of sales totaled 13.7 percent compared with 14.5 percent in the prior year period.  Fourth quarter 2011 operating income and margin rate include improved program performance, which was offset by reserves established for contractual matters and 2011 reductions in force.  

Electronic Systems 2011 operating income increased 5 percent, and as a percent of sales increased to 14.5 percent from 13.4 percent in 2010.  Higher operating income and margin rate reflect improved program performance and positive adjustments for several programs winding down or nearing completion in land and self protection systems, and intelligence, surveillance and reconnaissance, partially offset by lower volume described above.  

Information Systems ($ in millions)


Fourth Quarter


Total Year


2011


2010


% Change


2011


2010


% Change

Sales

$ 1,910


$ 2,085


(8.4%)


$ 7,921


$ 8,395


(5.6%)

Operating income

196


178


10.1%


766


756


1.3%

as a % of sales

10.3%


8.5%




9.7%


9.0%





Information Systems fourth quarter and 2011 sales declined 8 percent and 6 percent, respectively.  The decline for both periods primarily reflects lower program volume for defense systems and civil systems.  The trend in defense systems reflects reduced funding for existing programs and program completions.  Lower sales for civil systems is principally due to the sale of the County of San Diego outsourcing contract in the second quarter of 2011, which impacted fourth quarter 2011 sales by $30 million and 2011 sales by $70 million.  

Information Systems fourth quarter 2011 operating income increased 10 percent, and as a percent of sales increased to 10.3 percent from 8.5 percent in the prior year period.  The increase in operating income and margin rate reflects improved performance and business mix in civil systems, including the effect of the sale of the County of San Diego outsourcing contract, which more than offset the decline in sales.  

Information Systems 2011 operating income increased 1 percent, and as a percent of sales increased to 9.7 percent from 9 percent.  The increase in operating income and margin rate are due to improved performance for civil systems programs, including the Commonwealth of Virginia IT outsourcing program, improved business mix resulting from the sale of the County of San Diego contract, both of which more than offset the impact of lower sales.

Technical Services ($ in millions)


Fourth Quarter


Total Year


2011


2010


% Change


2011


2010


% Change

Sales

$ 675


$ 795


(15.1%)


$ 2,699


$ 3,230


(16.4%)

Operating income

56


49


14.3%


216


206


4.9%

as a % of Sales

8.3%


6.2%




8.0%


6.4%





Technical Services fourth quarter and 2011 sales declined 15 percent and 16 percent, respectively, due to portfolio shaping to improve performance and the change in the NSTec joint venture participation. As previously announced, effective Jan. 1, 2011, the company reduced its participation in the NSTec joint venture, and as a result did not record any sales for the joint venture in 2011.  NSTec sales totaled $128 million and $579 million in the fourth quarter and full year 2010, respectively.  

Technical Services fourth quarter 2011 operating income increased 14 percent, and as a percent of sales increased to 8.3 percent from 6.2 percent.  Technical Services 2011 operating income increased 5 percent, and as a percent of sales increased to 8 percent from 6.4 percent.  The increase in operating income as a percent of sales for both periods is principally due to the change in participation in the NSTec joint venture.  Additionally, the increase in fourth quarter operating income reflects improved performance and contract close-outs on spares and repairs programs in integrated logistics and modernization, and the increase in 2011 operating income reflects improved performance for several defense and government services programs.  

About Northrop Grumman

Northrop Grumman will webcast its earnings conference call at 9:30 a.m. ET on Feb. 1, 2012.  A live audio broadcast of the conference call along with a supplemental presentation will be available on the investor relations page of the company's website at www.northropgrumman.com.

Northrop Grumman is a leading global security company providing innovative systems, products and solutions in aerospace, electronics, information systems, and technical services to government and commercial customers worldwide.  Please visit www.northropgrumman.com for more information.

This release and the attachments contain statements, other than statements of historical fact, that constitute "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Words such as "expect," "intend," "may," "could," "plan," "project," "forecast," "believe," "estimate," "outlook," "anticipate," "trends," "guidance," and similar expressions generally identify these forward-looking statements. Forward-looking statements in this release and the attachments include, among other things, financial guidance regarding future sales, segment operating income, pension expense, employer contributions under pension plans and medical and life benefits plans, cash flow and earnings. Forward-looking statements are based upon assumptions, expectations, plans and projections that we believe to be reasonable when made.  These statements are not guarantees of future performance and inherently involve a wide range of risks and uncertainties that are difficult to predict. Actual results may differ materially from those expressed or implied in these forward-looking statements due to factors such as: the effect of economic conditions in the United States and globally; changes in government and customer priorities and requirements (including, government budgetary constraints, shifts in defense spending, changes in import and export policies, and changes in customer short-range and long-range plans); access to capital; future sales and cash flows; the timing of cash receipts; effective tax rates and timing and amounts of tax payments; returns on pension plan assets, interest and discount rates and other changes that may impact pension plan assumptions; retiree medical expense; the outcome of litigation, claims, audits, appeals, bid protests and investigations; the adequacy of our insurance coverage and recoveries (including earthquake-related coverage); the costs of environmental remediation; our ability to attract and retain qualified personnel; the costs of capital investments; changes in organizational structure and reporting segments; risks associated with acquisitions, dispositions, spin-off transactions, joint ventures, strategic alliances and other business arrangements; possible impairments of goodwill or other intangible assets; the effects of legislation, rulemaking, and changes in accounting, tax or defense procurement rules or regulations;  the acquisition or termination of contracts; technical, operational or quality setbacks in contract performance; our ability to protect intellectual property rights; risks associated with our nuclear operations; issues with, and financial viability of, key suppliers and subcontractors; availability of materials and supplies; controlling costs of fixed-price development programs; contractual performance relief and the application of cost sharing terms; allowability and allocability of costs under U.S. Government contracts; progress and acceptance of new products and technology; domestic and international competition; legal, financial and governmental risks related to international transactions; potential security threats, information technology attacks, natural disasters and other disruptions not under our control; and other risk factors disclosed in our filings with the Securities and Exchange Commission.

You should not put undue reliance on any forward-looking statements in this release. These forward-looking statements speak only as of the date of this release, and we undertake no obligation to update or revise any forward-looking statements after we distribute this release.

This release and the attachments also contain non-GAAP financial measures.  A reconciliation to the nearest GAAP measure and a discussion of the company's use of these measures are included in this release or the attachments.

SCHEDULE 1

NORTHROP GRUMMAN CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(preliminary and unaudited)



Years Ended December 31

$ in millions, except per share amounts

2011


2010


2009

Sales and service revenues

$ 26,412


$ 28,143


$ 27,650

Operating costs and expenses

23,136


25,316


25,376

Operating income

3,276


2,827


2,274

Other (expense) income






Interest expense

(221)


(269)


(269)

Charge on debt redemption

-


(229)


-

Other, net

28


37


65

Earnings from continuing operations before income taxes

3,083


2,366


2,070

Federal and foreign income tax expense

997


462


636

Earnings from continuing operations

2,086


1,904


1,434

Earnings from discontinued operations, net of tax

32


149


252

Net earnings

$   2,118


$   2,053


$   1,686

Basic Earnings Per Share






Continuing operations

$     7.54


$     6.41


$     4.49

Discontinued operations

.11


.50


.79

Basic earnings per share

$     7.65


$     6.91


$     5.28

Weighted-average common shares outstanding, in millions

276.8


296.9


319.2

Diluted Earnings Per Share






Continuing operations

$     7.41


$     6.32


$     4.44

Discontinued operations

.11


.50


.77

Diluted earnings per share

$     7.52


6.82


5.21

Weighted-average diluted shares outstanding, in millions

281.6


301.1


323.3

Net earnings (from above)

$   2,118


$   2,053


$   1,686

Other comprehensive (loss) income






Change in cumulative translation adjustment

(4)


(41)


31

Change in unrealized (loss) gain on marketable securities






  and cash flow hedges, net of tax benefit (expense) of






  $2 in 2011, $0 in 2010, and $(23) in 2009

(4)


1


36

Change in unamortized benefit plan costs, net of tax






 benefit (expense) of $823 in 2011, $(183) in 2010,






 and $(374) in 2009.  

(1,249)


297


561

Other comprehensive (loss) income, net of tax

(1,257)


257


628

Comprehensive income

$      861


$   2,310


$   2,314



SCHEDULE 2

NORTHROP GRUMMAN CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

(preliminary and unaudited)



December 31


December 31

$ in millions

2011


2010

Assets




Current Assets




Cash and cash equivalents

$           3,002


$         3,701

Accounts receivable, net of progress payments

2,964


3,329

Inventoried costs, net of progress payments

873


896

Deferred tax assets

496


392

Prepaid expenses and other current assets

411


244

Assets of discontinued operations



5,212

Total current assets

7,746


13,774

Property, plant, and equipment, net of accumulated depreciation of $3,933 in 2011 and $3,712 in 2010

3,047


3,045

Goodwill

12,374


12,376

Other purchased intangibles, net of accumulated amortization




of $1,650 in 2011 and $1,613 in 2010

155


192

Pension and post-retirement plan assets

153


320

Long-term deferred tax assets

900


628

Miscellaneous other assets

1,036


1,075

Total assets

$         25,411


$       31,410





Liabilities and Shareholders' Equity




Current Liabilities




Notes payables to banks and current portion of long-term debt

$                13


$            784

Trade accounts payable

1,481


1,573

Accrued employees' compensation

1,196


1,146

Advance payments and billings in excess of costs incurred

1,777


1,969

Other current liabilities

1,668


1,763

Liabilities of discontinued operations



2,792

Total current liabilities

6,135


10,027

Long-term debt, net of current portion

3,935


3,940

Pension and post-retirement plan liabilities

4,079


3,089

Other long-term liabilities

926


918

Total liabilities

15,075


17,974





Shareholders' Equity




Preferred Stock, $1 par value; 10,000,000 shares authorized; no shares




   issued and outstanding in 2011 and 2010




Common stock, $1 par value; 800,000,000 shares authorized; issued and




    outstanding: 2011 - 253,889,622; 2010 - 290,956,752

254


291

Paid-in capital

3,873


7,778

Retained earnings

9,699


8,124

Accumulated other comprehensive loss

(3,490)


(2,757)

Total shareholders' equity

10,336


13,436

Total liabilities and shareholders' equity

$         25,411


$       31,410



SCHEDULE 3

NORTHROP GRUMMAN CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(preliminary and unaudited)



Year Ended December 31

$ in millions

2011

2010

2009

Operating Activities




Sources of Cash — Continuing Operations




Cash received from customers




Progress payments

$  4,803

$  4,437

$  2,957

Collections on billings

21,628

23,531

24,955

Other cash receipts

149

40

71

Total sources of cash — continuing operations

26,580

28,008

27,983

Uses of Cash — Continuing Operations




Cash paid to suppliers and employees

(22,059)

(23,759)

(23,761)

Pension contributions

(1,084)

(789)

(657)

Interest paid, net of interest received

(227)

(269)

(257)

Income taxes paid, net of refunds received

(810)

(1,071)

(774)

Income taxes paid on sale of business



(508)

Excess tax benefits from stock-based compensation

(17)

(22)

(2)

Other cash payments

(36)

(42)

(29)

Total uses of cash — continuing operations

(24,233)

(25,952)

(25,988)

Cash provided by continuing operations

2,347

2,056

1,995

Cash (used in) provided by discontinued operations

(232)

397

138

Net cash provided by operating activities

2,115

2,453

2,133

Investing Activities




Continuing Operations




Contribution received from the spin-off of Shipbuilding business

1,429



Additions to property, plant, and equipment

(488)

(579)

(473)

Purchases of short-term investments

(450)

(2)


Maturities of short-term investments

200



Proceeds from sale of business, net of cash divested

4

14

1,650

Other investing activities, net

48

(4)

(127)

Cash provided by (used in) investing activities by continuing operations

743

(571)

1,050

Cash used in investing activities by discontinued operations

(63)

(189)

(184)

Net cash provided by (used in) investing activities

680

(760)

866

Financing Activities




Common stock repurchases

(2,295)

(1,177)

(1,100)

Payments of long-term debt

(768)

(1,011)

(474)

Proceeds from issuance of long-term debt


1,484

843

Cash dividends paid

(543)

(545)

(539)

Proceeds from exercises of stock options and common stock issuances

101

142

51

Excess tax benefits from stock-based compensation

17

22

2

Other financing activities, net

(6)

(2)

(12)

Cash used in financing activities by continuing operations

(3,494)

(1,087)

(1,229)

Cash used in financing activities by discontinued operations


(179)


Net cash used in financing activities

(3,494)

(1,266)

(1,229)

(Decrease) Increase in cash and cash equivalents

(699)

427

1,770

Cash and cash equivalents, beginning of year

3,701

3,274

1,504

Cash and cash equivalents, end of year

$  3,002

$  3,701

$  3,274



SCHEDULE 4

NORTHROP GRUMMAN CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(preliminary and unaudited)



Year Ended December 31

$ in millions

2011

2010

2009

Reconciliation of Net Earnings to Net Cash Provided by Operating Activities




Net earnings

$   2,118

$   2,053

$   1,686

Net earnings from discontinued operations

(32)

(134)

(234)

Adjustments to reconcile to net cash provided by operating activities




Depreciation

462

446

429

Amortization of assets

82

109

121

Stock-based compensation

140

136

105

Excess tax benefits from stock-based compensation

(17)

(22)

(2)

Pre-tax gain on sale of businesses


(10)

(446)

Charge on debt redemption


229


(Increase) decrease in




Accounts receivable, net

350

(471)

345

Inventoried costs, net

(2)

(64)

(133)

Prepaid expenses and other current assets

16

36

(4)

Increase (decrease) in




Accounts payable and accruals

(341)

70

(133)

Deferred income taxes

441

89

204

Income taxes payable

(32)

(26)

65

Retiree benefits

(904)

(354)

60

Other, net

66

(31)

(68)

Cash provided by continuing operations

2,347

2,056

1,995

Cash (used in) provided by discontinued operations

(232)

397

138

Net cash provided by operating activities

$   2,115

$   2,453

$   2,133

Non-cash Investing and Financing Activities




Sale of businesses




Liabilities assumed by the purchaser



$      167



SCHEDULE 5

NORTHROP GRUMMAN CORPORATION

TOTAL BACKLOG AND CONTRACT AWARDS

(preliminary and unaudited)


$ in millions

December 31, 2011


December 31, 2010



FUNDED (1)


UNFUNDED (2)


TOTAL

BACKLOG (5)



TOTAL

BACKLOG

Aerospace Systems                                                                       

$  9,614


$  9,623


$  19,237

(3)


$  20,868

Electronic Systems

7,307


1,816


9,123



10,147

Information Systems

4,123


4,440


8,563



10,590

Technical Services

2,156


436


2,592

(4)


5,237

Total 

$ 23,200


$ 16,315


$ 39,515



$ 46,842












(1)

Funded backlog represents firm orders for which funding is contractually obligated by the customer.

(2)

Unfunded backlog represents firm orders for which funding is not currently contractually obligated by the customer.


Unfunded backlog excludes unexercised contract options and unfunded Indefinite Delivery Indefinite Quantity (IDIQ) orders.

(3)

Total backlog as of December 31, 2011, was reduced by $1.5 billion for the restructuring of the NPOESS program and the termination of certain space programs.

(4)

Total backlog as of December 31, 2011, was reduced by $1.7 billion to reflect a change in the company's participation in the NSTec joint venture.  Effective January 1, 2011, NSTec joint venture results are no longer consolidated in the company's financial statements.

(5)

As of December 31, 2011, the company changed its backlog measurement criteria to include a valuation adjustment for open, unfulfilled contracts that are unlikely to be converted to future sales, but which have not been closed or de-obligated by the customer.  As of December 31, 2011, the valuation adjustment reduced total backlog by $3 billion.  



New Awards – The estimated value of contract awards included in backlog during the three months ended December 31, 2011, was $7.1 billion.



SCHEDULE 6

NORTHROP GRUMMAN CORPORATION

SEGMENT REALIGNMENT

($ in millions)

(preliminary and unaudited)




SEGMENT NET SALES(3)


SEGMENT OPERATING INCOME (3)



2009


2010


2011


2011


2009


2010


2011


2011



Total


Total


Total


Three Months Ended


Total


Total


Total


Three Months Ended



Year


Year


Year


Mar 31

Jun 30

Sep 30

Dec 31


Year


Year


Year


Mar 31

Jun 30

Sep 30

Dec 31

AS REPORTED (1)






















Aerospace Systems

$ 10,419


$ 10,910


$ 10,458


$ 2,736

$ 2,592

$ 2,572

$ 2,558


$ 1,071


$ 1,256


$ 1,261


$  301

$  331

$  304

$  325
























Electronic Systems

7,671


7,613


7,372


1,808

1,791

1,905

1,868


969


1,023


1,070


237

284

293

256
























Information Systems

8,536


8,395


7,921


2,025

2,031

1,955

1,910


624


756


766


194

189

187

196
























Technical Services

2,776


3,230


2,699


688

656

680

675


161


206


216


54

51

55

56
























Intersegment Eliminations

(1,752)


(2,005)


(2,038)


(523)

(510)

(500)

(505)


(190)


(231)


(258)


(65)

(71)

(62)

(60)

























Total

$ 27,650


$ 28,143


$ 26,412


$ 6,734

$ 6,560

$ 6,612

$ 6,506


$ 2,635


$ 3,010


$ 3,055


$  721

$  784

$  777

$  773






































































RECASTED AND REALIGNED (2)













































Aerospace Systems

$   9,876


$ 10,435


$   9,964


$ 2,593

$ 2,472

$ 2,456

$ 2,443


$    988


$ 1,213


$ 1,217


$  288

$  320

$  295

$  314
























Electronic Systems

7,671


7,613


7,372


1,808

1,791

1,905

1,868


969


1,023


1,070


237

284

293

256
























Information Systems

8,536


8,395