This Day On The Street
Continue to site right-arrow
ADVERTISEMENT
This account is pending registration confirmation. Please click on the link within the confirmation email previously sent you to complete registration.
Need a new registration confirmation email? Click here
Stocks Under $10 with 50-100% upside potential - 14 days FREE!

Exelis Reports Fourth-quarter And Full-year 2012 Financial Results; Provides 2013 Outlook

Stocks in this article: XLS

“adjusted net income” defined as net income, adjusted to exclude items that include, but are not limited to, significant charges or credits that impact current results, but are not related to our ongoing operations, unusual and infrequent non-operating items and non-operating tax settlements or adjustments. A reconciliation of adjusted net income is provided below.

“segment adjusted operating income” defined as operating income of our two segments, adjusted to exclude items that include, but are not limited to, significant charges or credits that impact current results, but are not related to our ongoing operations, unusual and infrequent non-operating items and non-operating tax settlements or adjustments. A reconciliation of segment operating income is provided below.

“segment adjusted operating margin” defined as segment adjusted operating income as defined above, divided by revenue. A reconciliation of segment operating margin is provided below.

“Free cash flow” defined as GAAP cash flow from operating activities, less capital expenditures. This metric does not include dividend payments.

       
EXELIS INC.
Non-GAAP Financial Measures - Adjusted Net Income & Adjusted EPS
 

Three Months EndedDecember 31,

Twelve Months EndedDecember 31,

($ million, except per share)   2012   2011 2012   2011
Net Income 86 64 330 326
               
Separation Costs, net of tax 4 14 19 29
Separation Related Tax Items   -   16 -   16
Adjusted Net Income   90   94 349   371
               
Net Income per fully diluted share $0.45 $0.34 $1.75 $1.75
Adjusted Net Income per fully diluted share   $0.47   $0.50 $1.85   $1.99
 
Weighted Average Shares Outstanding, Diluted 189.5 186.7 188.6 186.7
 
       
EXELIS INC.
Non-GAAP Financial Measures - Adjusted Segment Operating Income & Operating Margin
 

Three Months EndedDecember 31,

Twelve Months EndedDecember 31,

($ million)   2012   2011 2012   2011
Sales 1,361 1,480 5,522 5,839
C4ISR 603 709 2,487 2,817
I&TS 758 771 3,035 3,022
               
Segment Operating Income, As Reported 135 143 561 535
C4ISR 89 106 350 385
I&TS   46   37 211   150
               
Separation Costs 7 25 29 48
C4ISR 4 16 16 30
I&TS   3   9 13   18
               
Segment Operating Income, Adjusted 142 168 590 583
C4ISR 93 122 366 415
I&TS   49   46 224   168
               
Segment Operating Margin, As Reported
C4ISR 14.8% 15.0% 14.1% 13.7%
I&TS   6.1%   4.8% 7.0%   5.0%
               
Segment Operating Margin, Adjusted
C4ISR 15.4% 17.2% 14.7% 14.7%
I&TS   6.5%   6.0% 7.4%   5.6%
               
Operating Margin, As Reported 9.9% 9.7% 10.2% 9.2%
Operating Margin, Adjusted   10.4%   11.4% 10.7%   10.0%
 
     
EXELIS INC.
Non-GAAP Financial Measures - Quarterly Free Cash Flow
 
Three Months Ended Twelve Months Ending Nine Months Ended
December 31, December 31, September 30,
($ million)   2012 2012   2012
Cash Flow From Operating Activities   288 385   97
Subtract          
Capital Expenditures (33) (119) (86)
           
           
Free Cash Flow   255 266   11
 
Add:          
Separation Costs, net of tax   4 19   15
           
Free Cash Flow, as Adjusted   259 285   26
 
   
EXELIS INC.
Free Cash Flow Year-to-Date
 
Twelve Months Ending Twelve Months Ending
December 31, December 31,
($ million)   2012   2011
Cash Flow From Operating Activities   385   334
Subtract        
Capital Expenditures   (119)   (95)
         
Free Cash Flow   266   239
 
Add:        
Separation Costs, net of tax 19 29
Cash Taxes Paid Adjustment - 161
Non-Cash Allocated Postretirement Costs   -   79
Free Cash Flow, as Adjusted   285   508
 




4 of 5

Select the service that is right for you!

COMPARE ALL SERVICES
Action Alerts PLUS
Try it NOW

Jim Cramer and Stephanie Link actively manage a real portfolio and reveal their money management tactics while giving advanced notice before every trade.

Product Features:
  • $2.5+ million portfolio
  • Large-cap and dividend focus
  • Intraday trade alerts from Cramer
  • Weekly roundups
TheStreet Quant Ratings
Try it NOW
Only $49.95/yr

Access the tool that DOMINATES the Russell 2000 and the S&P 500.

Product Features:
  • Buy, hold, or sell recommendations for over 4,300 stocks
  • Unlimited research reports on your favorite stocks
  • A custom stock screener
  • Upgrade/downgrade alerts
Stocks Under $10
Try it NOW

David Peltier, uncovers low dollar stocks with extraordinary upside potential that are flying under Wall Street's radar.

Product Features:
  • Model portfolio
  • Stocks trading below $10
  • Intraday trade alerts
  • Weekly roundups
Dividend Stock Advisor
Try it NOW

Jim Cramer's protege, David Peltier, identifies the best of breed dividend stocks that will pay a reliable AND significant income stream.

Product Features:
  • Diversified model portfolio of dividend stocks
  • Alerts when market news affect the portfolio
  • Bi-weekly updates with exact steps to take - BUY, HOLD, SELL
Real Money Pro
Try it NOW

All of Real Money, plus 15 more of Wall Street's sharpest minds delivering actionable trading ideas, a comprehensive look at the market, and fundamental and technical analysis.

Product Features:
  • Real Money + Doug Kass Plus 15 more Wall Street Pros
  • Intraday commentary & news
  • Ultra-actionable trading ideas
Options Profits
Try it NOW

Our options trading pros provide daily market commentary and over 100 monthly option trading ideas and strategies to help you become a well-seasoned trader.

Product Features:
  • 100+ monthly options trading ideas
  • Actionable options commentary & news
  • Real-time trading community
  • Options TV
To begin commenting right away, you can log in below using your Disqus, Facebook, Twitter, OpenID or Yahoo login credentials. Alternatively, you can post a comment as a "guest" just by entering an email address. Your use of the commenting tool is subject to multiple terms of service/use and privacy policies - see here for more details.
Submit an article to us!

Markets

DOW 17,804.80 +26.65 0.15%
S&P 500 2,070.65 +9.42 0.46%
NASDAQ 4,765.38 +16.9840 0.36%

Brokerage Partners

Rates from Bankrate.com

  • Mortgage
  • Credit Cards
  • Auto

Free Newsletters from TheStreet

My Subscriptions:

After the Bell

Before the Bell

Booyah! Newsletter

Midday Bell

TheStreet Top 10 Stories

Winners & Losers

Register for Newsletters
Top Rated Stocks Top Rated Funds Top Rated ETFs