| THE BOEING COMPANY | ||||||||
| (Exact name of registrant as specified in its charter) | ||||||||
| (State or other jurisdiction of incorporation or organization) | (Commission file number) | (I.R.S. Employer Identification No.) | ||||||||||||||||||
| (Address of principal executive offices) | (Zip Code) | |||||||
( | ||
| (Registrant's telephone number, including area code) | ||
| Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |||||
| Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |||||
| Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |||||
| Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) | |||||
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||||||||
| Exhibit Number | Description | |||||||
| 99.1 | ||||||||
| 104 | 104 Cover Page Interactive Data File (embedded within the Inline XBRL document) | |||||||
| THE BOEING COMPANY | ||||||||
| (Registrant) | ||||||||
| July 27, 2022 | /s/ Carol J. Hibbard | |||||||
| (Date) | Carol J. Hibbard | |||||||
| Senior Vice President and Controller | ||||||||
Table 1. Summary Financial Results | Second Quarter | First Half | ||||||||||||||||||||||||||||||||||||
| (Dollars in Millions, except per share data) | 2022 | 2021 | Change | 2022 | 2021 | Change | ||||||||||||||||||||||||||||||||
| Revenues | $16,681 | $16,998 | (2)% | $30,672 | $32,215 | (5)% | ||||||||||||||||||||||||||||||||
| GAAP | ||||||||||||||||||||||||||||||||||||||
| Earnings/(Loss) From Operations | $774 | $1,023 | (24)% | ($395) | $940 | NM | ||||||||||||||||||||||||||||||||
| Operating Margin | 4.6 | % | 6.0 | % | (23)% | (1.3) | % | 2.9 | % | NM | ||||||||||||||||||||||||||||
| Net Earnings/(Loss) | $160 | $567 | (72)% | ($1,082) | $6 | NM | ||||||||||||||||||||||||||||||||
| Earnings/(Loss) Per Share | $0.32 | $1.00 | (68)% | ($1.73) | $0.09 | NM | ||||||||||||||||||||||||||||||||
| Operating Cash Flow | $81 | ($483) | NM | ($3,135) | ($3,870) | NM | ||||||||||||||||||||||||||||||||
| Non-GAAP* | ||||||||||||||||||||||||||||||||||||||
| Core Operating Earnings/(Loss) | $490 | $755 | (35)% | ($962) | $402 | NM | ||||||||||||||||||||||||||||||||
| Core Operating Margin | 2.9 | % | 4.4 | % | (34)% | (3.1) | % | 1.2 | % | NM | ||||||||||||||||||||||||||||
| Core (Loss)/Earnings Per Share | ($0.37) | $0.40 | NM | ($3.11) | ($1.12) | NM | ||||||||||||||||||||||||||||||||
Table 2. Cash Flow | Second Quarter | First Half | ||||||||||||||||||||||||
| (Millions) | 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||
| Operating Cash Flow | $81 | ($483) | ($3,135) | ($3,870) | ||||||||||||||||||||||
| Less Additions to Property, Plant & Equipment | ($263) | ($222) | ($612) | ($513) | ||||||||||||||||||||||
| Free Cash Flow* | ($182) | ($705) | ($3,747) | ($4,383) | ||||||||||||||||||||||
Table 3. Cash, Marketable Securities and Debt Balances | Quarter-End | |||||||||||||
| (Billions) | Q2 22 | Q1 22 | ||||||||||||
| Cash | $10.0 | $7.4 | ||||||||||||
Marketable Securities1 | $1.4 | $4.9 | ||||||||||||
| Total | $11.4 | $12.3 | ||||||||||||
| Debt Balances: | ||||||||||||||
| The Boeing Company, net of intercompany loans to BCC | $55.7 | $56.2 | ||||||||||||
| Boeing Capital, including intercompany loans | $1.5 | $1.5 | ||||||||||||
| Total Consolidated Debt | $57.2 | $57.7 | ||||||||||||
| Table 4. Commercial Airplanes | Second Quarter | First Half | ||||||||||||||||||||||||||||||||||||
| (Dollars in Millions) | 2022 | 2021 | Change | 2022 | 2021 | Change | ||||||||||||||||||||||||||||||||
| Commercial Airplanes Deliveries | 121 | 79 | 53% | 216 | 156 | 38% | ||||||||||||||||||||||||||||||||
| Revenues | $6,219 | $6,015 | 3% | $10,380 | $10,284 | 1% | ||||||||||||||||||||||||||||||||
| Loss from Operations | ($242) | ($472) | NM | ($1,101) | ($1,328) | NM | ||||||||||||||||||||||||||||||||
| Operating Margin | (3.9) | % | (7.8) | % | NM | (10.6) | % | (12.9) | % | NM | ||||||||||||||||||||||||||||
Table 5. Defense, Space & Security | Second Quarter | First Half | ||||||||||||||||||||||||||||||||||||
| (Dollars in Millions) | 2022 | 2021 | Change | 2022 | 2021 | Change | ||||||||||||||||||||||||||||||||
| Revenues | $6,191 | $6,876 | (10)% | $11,674 | $14,061 | (17)% | ||||||||||||||||||||||||||||||||
| Earnings/(loss) from Operations | $71 | $958 | (93)% | ($858) | $1,363 | NM | ||||||||||||||||||||||||||||||||
| Operating Margin | 1.1 | % | 13.9 | % | (92)% | (7.3) | % | 9.7 | % | NM | ||||||||||||||||||||||||||||
Table 6. Global Services | Second Quarter | First Half | ||||||||||||||||||||||||||||||||||||
| (Dollars in Millions) | 2022 | 2021 | Change | 2022 | 2021 | Change | ||||||||||||||||||||||||||||||||
| Revenues | $4,298 | $4,067 | 6% | $8,612 | $7,816 | 10% | ||||||||||||||||||||||||||||||||
| Earnings from Operations | $728 | $531 | 37% | $1,360 | $972 | 40% | ||||||||||||||||||||||||||||||||
| Operating Margin | 16.9 | % | 13.1 | % | 29% | 15.8 | % | 12.4 | % | 27% | ||||||||||||||||||||||||||||
Table 7. Additional Financial Information | Second Quarter | First Half | ||||||||||||||||||||||||
| (Dollars in Millions) | 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||
| Revenues | ||||||||||||||||||||||||||
| Boeing Capital | $52 | $78 | $98 | $138 | ||||||||||||||||||||||
| Unallocated items, eliminations and other | ($79) | ($38) | ($92) | ($84) | ||||||||||||||||||||||
| Earnings/(Loss) from Operations | ||||||||||||||||||||||||||
| Boeing Capital | $27 | $36 | ($9) | $57 | ||||||||||||||||||||||
| FAS/CAS service cost adjustment | $284 | $268 | $567 | $538 | ||||||||||||||||||||||
| Other unallocated items and eliminations | ($94) | ($298) | ($354) | ($662) | ||||||||||||||||||||||
| Other income, net | $253 | $199 | $434 | $389 | ||||||||||||||||||||||
| Interest and debt expense | ($650) | ($673) | ($1,280) | ($1,352) | ||||||||||||||||||||||
| Effective tax rate | 57.6 | % | (3.3) | % | 12.8 | % | 126.1 | % | ||||||||||||||||||
| Investor Relations: | Matt Welch or Keely Moos (312) 544-2140 | |||||||
| Communications: | Michael Friedman [email protected] | |||||||
| Six months ended June 30 | Three months ended June 30 | ||||||||||||||||||||||
| (Dollars in millions, except per share data) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
| Sales of products | $25,436 | $26,672 | $14,009 | $14,154 | |||||||||||||||||||
| Sales of services | 5,236 | 5,543 | 2,672 | 2,844 | |||||||||||||||||||
| Total revenues | 30,672 | 32,215 | 16,681 | 16,998 | |||||||||||||||||||
| Cost of products | (23,696) | (23,895) | (12,284) | (12,263) | |||||||||||||||||||
| Cost of services | (4,495) | (4,483) | (2,269) | (2,316) | |||||||||||||||||||
| Boeing Capital interest expense | (13) | (18) | (6) | (9) | |||||||||||||||||||
| Total costs and expenses | (28,204) | (28,396) | (14,559) | (14,588) | |||||||||||||||||||
| 2,468 | 3,819 | 2,122 | 2,410 | ||||||||||||||||||||
| (Loss)/income from operating investments, net | (3) | 75 | 17 | 38 | |||||||||||||||||||
| General and administrative expense | (1,531) | (2,072) | (668) | (1,040) | |||||||||||||||||||
| Research and development expense, net | (1,331) | (996) | (698) | (497) | |||||||||||||||||||
| Gain on dispositions, net | 2 | 114 | 1 | 112 | |||||||||||||||||||
| (Loss)/earnings from operations | (395) | 940 | 774 | 1,023 | |||||||||||||||||||
| Other income, net | 434 | 389 | 253 | 199 | |||||||||||||||||||
| Interest and debt expense | (1,280) | (1,352) | (650) | (673) | |||||||||||||||||||
| (Loss)/earnings before income taxes | (1,241) | (23) | 377 | 549 | |||||||||||||||||||
| Income tax benefit/(expense) | 159 | 29 | (217) | 18 | |||||||||||||||||||
| Net (loss)/earnings | (1,082) | 6 | 160 | 567 | |||||||||||||||||||
| Less: net loss attributable to noncontrolling interest | (56) | (44) | (33) | (20) | |||||||||||||||||||
| Net (loss)/earnings attributable to Boeing Shareholders | ($1,026) | $50 | $193 | $587 | |||||||||||||||||||
| Basic (loss)/earnings per share | ($1.73) | $0.09 | $0.32 | $1.00 | |||||||||||||||||||
| Diluted (loss)/earnings per share | ($1.73) | $0.09 | $0.32 | $1.00 | |||||||||||||||||||
| Weighted average diluted shares (millions) | 592.8 | 588.6 | 596.4 | 590.2 | |||||||||||||||||||
| (Dollars in millions, except per share data) | June 30 2022 | December 31 2021 | |||||||||
| Assets | |||||||||||
| Cash and cash equivalents | $10,090 | $8,052 | |||||||||
| Short-term and other investments | 1,358 | 8,192 | |||||||||
| Accounts receivable, net | 2,996 | 2,641 | |||||||||
| Unbilled receivables, net | 9,394 | 8,620 | |||||||||
| Current portion of customer financing, net | 159 | 117 | |||||||||
| Inventories | 79,917 | 78,823 | |||||||||
| Other current assets, net | 2,086 | 2,221 | |||||||||
| Total current assets | 106,000 | 108,666 | |||||||||
| Customer financing, net | 1,542 | 1,695 | |||||||||
Property, plant and equipment, net of accumulated depreciation of $20,971 and $20,538 | 10,617 | 10,918 | |||||||||
| Goodwill | 8,055 | 8,068 | |||||||||
| Acquired intangible assets, net | 2,431 | 2,562 | |||||||||
| Deferred income taxes | 106 | 77 | |||||||||
| Investments | 981 | 975 | |||||||||
Other assets, net of accumulated amortization of of $864 and $975 | 5,747 | 5,591 | |||||||||
| Total assets | $135,479 | $138,552 | |||||||||
| Liabilities and equity | |||||||||||
| Accounts payable | $9,575 | $9,261 | |||||||||
| Accrued liabilities | 17,752 | 18,455 | |||||||||
| Advances and progress billings | 52,066 | 52,980 | |||||||||
| Short-term debt and current portion of long-term debt | 5,406 | 1,296 | |||||||||
| Total current liabilities | 84,799 | 81,992 | |||||||||
| Deferred income taxes | 38 | 218 | |||||||||
| Accrued retiree health care | 3,413 | 3,528 | |||||||||
| Accrued pension plan liability, net | 8,335 | 9,104 | |||||||||
| Other long-term liabilities | 1,891 | 1,750 | |||||||||
| Long-term debt | 51,794 | 56,806 | |||||||||
| Total liabilities | 150,270 | 153,398 | |||||||||
| Shareholders’ equity: | |||||||||||
Common stock, par value $5.00 – 1,200,000,000 shares authorized; 1,012,261,159 shares issued | 5,061 | 5,061 | |||||||||
| Additional paid-in capital | 9,475 | 9,052 | |||||||||
Treasury stock, at cost - 418,809,934 and 423,343,707 shares | (51,319) | (51,861) | |||||||||
| Retained earnings | 33,382 | 34,408 | |||||||||
| Accumulated other comprehensive loss | (11,487) | (11,659) | |||||||||
| Total shareholders’ deficit | (14,888) | (14,999) | |||||||||
| Noncontrolling interests | 97 | 153 | |||||||||
| Total equity | (14,791) | (14,846) | |||||||||
| Total liabilities and equity | $135,479 | $138,552 | |||||||||
| Six months ended June 30 | |||||||||||
| (Dollars in millions) | 2022 | 2021 | |||||||||
| Cash flows – operating activities: | |||||||||||
| Net (loss)/earnings | ($1,082) | $6 | |||||||||
| Adjustments to reconcile net (loss)/earnings to net cash used by operating activities: | |||||||||||
| Non-cash items – | |||||||||||
| Share-based plans expense | 352 | 493 | |||||||||
| Treasury shares issued for 401(k) contribution | 612 | 628 | |||||||||
| Depreciation and amortization | 984 | 1,087 | |||||||||
| Investment/asset impairment charges, net | 72 | 38 | |||||||||
| Customer financing valuation adjustments | 42 | (1) | |||||||||
| Gain on dispositions, net | (2) | (114) | |||||||||
| Other charges and credits, net | 260 | (1) | |||||||||
| Changes in assets and liabilities – | |||||||||||
| Accounts receivable | (350) | (523) | |||||||||
| Unbilled receivables | (758) | (1,207) | |||||||||
| Advances and progress billings | (907) | 251 | |||||||||
| Inventories | (1,260) | 413 | |||||||||
| Other current assets | 144 | 324 | |||||||||
| Accounts payable | 395 | (2,035) | |||||||||
| Accrued liabilities | (835) | (2,613) | |||||||||
| Income taxes receivable, payable and deferred | (238) | (130) | |||||||||
| Other long-term liabilities | (64) | (127) | |||||||||
| Pension and other postretirement plans | (695) | (576) | |||||||||
| Customer financing, net | 50 | 83 | |||||||||
| Other | 145 | 134 | |||||||||
| Net cash used by operating activities | (3,135) | (3,870) | |||||||||
| Cash flows – investing activities: | |||||||||||
| Payments to acquire property, plant and equipment | (612) | (513) | |||||||||
| Proceeds from disposals of property, plant and equipment | 16 | 51 | |||||||||
| Contributions to investments | (2,471) | (20,108) | |||||||||
| Proceeds from investments | 9,296 | 24,989 | |||||||||
| Other | 2 | 4 | |||||||||
| Net cash provided by investing activities | 6,231 | 4,423 | |||||||||
| Cash flows – financing activities: | |||||||||||
| New borrowings | 15 | 9,826 | |||||||||
| Debt repayments | (1,013) | (9,882) | |||||||||
| Stock options exercised | 34 | 29 | |||||||||
| Employee taxes on certain share-based payment arrangements | (34) | (40) | |||||||||
| Net cash used by financing activities | (998) | (67) | |||||||||
| Effect of exchange rate changes on cash and cash equivalents | (71) | (14) | |||||||||
| Net increase in cash & cash equivalents, including restricted | 2,027 | 472 | |||||||||
| Cash & cash equivalents, including restricted, at beginning of year | 8,104 | 7,835 | |||||||||
| Cash & cash equivalents, including restricted, at end of period | 10,131 | 8,307 | |||||||||
| Less restricted cash & cash equivalents, included in Investments | 41 | 36 | |||||||||
| Cash & cash equivalents at end of period | $10,090 | $8,271 | |||||||||
| Six months ended June 30 | Three months ended June 30 | ||||||||||||||||||||||
| (Dollars in millions) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
| Revenues: | |||||||||||||||||||||||
| Commercial Airplanes | $10,380 | $10,284 | $6,219 | $6,015 | |||||||||||||||||||
| Defense, Space & Security | 11,674 | 14,061 | 6,191 | 6,876 | |||||||||||||||||||
| Global Services | 8,612 | 7,816 | 4,298 | 4,067 | |||||||||||||||||||
| Boeing Capital | 98 | 138 | 52 | 78 | |||||||||||||||||||
| Unallocated items, eliminations and other | (92) | (84) | (79) | (38) | |||||||||||||||||||
| Total revenues | $30,672 | $32,215 | $16,681 | $16,998 | |||||||||||||||||||
| Earnings/(loss) from operations: | |||||||||||||||||||||||
| Commercial Airplanes | ($1,101) | ($1,328) | ($242) | ($472) | |||||||||||||||||||
| Defense, Space & Security | (858) | 1,363 | 71 | 958 | |||||||||||||||||||
| Global Services | 1,360 | 972 | 728 | 531 | |||||||||||||||||||
| Boeing Capital | (9) | 57 | 27 | 36 | |||||||||||||||||||
| Segment operating (loss)/earnings | (608) | 1,064 | 584 | 1,053 | |||||||||||||||||||
| Unallocated items, eliminations and other | (354) | (662) | (94) | (298) | |||||||||||||||||||
| FAS/CAS service cost adjustment | 567 | 538 | 284 | 268 | |||||||||||||||||||
| (Loss)/earnings from operations | (395) | 940 | 774 | 1,023 | |||||||||||||||||||
| Other income, net | 434 | 389 | 253 | 199 | |||||||||||||||||||
| Interest and debt expense | (1,280) | (1,352) | (650) | (673) | |||||||||||||||||||
| (Loss)/earnings before income taxes | (1,241) | (23) | 377 | 549 | |||||||||||||||||||
| Income tax benefit/(expense) | 159 | 29 | (217) | 18 | |||||||||||||||||||
| Net (loss)/earnings | (1,082) | 6 | 160 | 567 | |||||||||||||||||||
| Less: Net loss attributable to noncontrolling interest | (56) | (44) | (33) | (20) | |||||||||||||||||||
| Net (loss)/earnings attributable to Boeing Shareholders | ($1,026) | $50 | $193 | $587 | |||||||||||||||||||
| Research and development expense, net: | |||||||||||||||||||||||
| Commercial Airplanes | $693 | $524 | $372 | $255 | |||||||||||||||||||
| Defense, Space & Security | 466 | 337 | 233 | 174 | |||||||||||||||||||
| Global Services | 54 | 50 | 27 | 25 | |||||||||||||||||||
| Other | 118 | 85 | 66 | 43 | |||||||||||||||||||
| Total research and development expense, net | $1,331 | $996 | $698 | $497 | |||||||||||||||||||
| Unallocated items, eliminations and other: | |||||||||||||||||||||||
| Share-based plans | ($108) | ($142) | ($25) | ($14) | |||||||||||||||||||
| Deferred compensation | 166 | (94) | 124 | (42) | |||||||||||||||||||
| Amortization of previously capitalized interest | (47) | (44) | (24) | (22) | |||||||||||||||||||
| Research and development expense, net | (118) | (85) | (66) | (43) | |||||||||||||||||||
| Eliminations and other unallocated items | (247) | (297) | (103) | (177) | |||||||||||||||||||
| Sub-total (included in core operating loss) | (354) | (662) | (94) | (298) | |||||||||||||||||||
| Pension FAS/CAS service cost adjustment | 413 | 384 | 205 | 191 | |||||||||||||||||||
| Postretirement FAS/CAS service cost adjustment | 154 | 154 | 79 | 77 | |||||||||||||||||||
| FAS/CAS service cost adjustment | 567 | 538 | $284 | $268 | |||||||||||||||||||
| Total | $213 | ($124) | $190 | ($30) | |||||||||||||||||||
| Deliveries | Six months ended June 30 | Three months ended June 30 | |||||||||||||||||||||||||||
| Commercial Airplanes | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||||
| 737 | 189 | 113 | 103 | 50 | |||||||||||||||||||||||||
| 747 | 3 | 2 | 2 | 1 | |||||||||||||||||||||||||
| 767 | 12 | 13 | 7 | 8 | |||||||||||||||||||||||||
| 777 | 12 | 14 | 9 | 8 | |||||||||||||||||||||||||
| 787 | 0 | 14 | — | 12 | |||||||||||||||||||||||||
| Total | 216 | 156 | 121 | 79 | |||||||||||||||||||||||||
| Defense, Space & Security | |||||||||||||||||||||||||||||
| AH-64 Apache (New) | 13 | 15 | 6 | 6 | |||||||||||||||||||||||||
| AH-64 Apache (Remanufactured) | 28 | 31 | 13 | 16 | |||||||||||||||||||||||||
| CH-47 Chinook (New) | 9 | 6 | 5 | 3 | |||||||||||||||||||||||||
| CH-47 Chinook (Renewed) | 4 | 4 | 1 | 1 | |||||||||||||||||||||||||
| F-15 Models | 5 | 8 | 4 | 5 | |||||||||||||||||||||||||
| F/A-18 Models | 8 | 11 | 4 | 7 | |||||||||||||||||||||||||
| KC-46 Tanker | 8 | 4 | 4 | 2 | |||||||||||||||||||||||||
| P-8 Models | 6 | 6 | 3 | 3 | |||||||||||||||||||||||||
Total backlog (Dollars in millions) | June 30 2022 | December 31 2021 | ||||||||||||
| Commercial Airplanes | $297,044 | $296,882 | ||||||||||||
| Defense, Space & Security | 55,401 | 59,828 | ||||||||||||
| Global Services | 18,960 | 20,496 | ||||||||||||
| Unallocated items, eliminations and other | 325 | 293 | ||||||||||||
| Total backlog | $371,730 | $377,499 | ||||||||||||
| Contractual backlog | $351,242 | $356,362 | ||||||||||||
| Unobligated backlog | 20,488 | 21,137 | ||||||||||||
| Total backlog | $371,730 | $377,499 | ||||||||||||
| (Dollars in millions, except per share data) | Second Quarter 2022 | Second Quarter 2021 | ||||||||||||||||||
| $ millions | Per Share | $ millions | Per Share | |||||||||||||||||
| Revenues | 16,681 | 16,998 | ||||||||||||||||||
| Earnings from operations (GAAP) | 774 | 1,023 | ||||||||||||||||||
| Operating margin (GAAP) | 4.6 | % | 6.0 | % | ||||||||||||||||
| FAS/CAS service cost adjustment: | ||||||||||||||||||||
| Pension FAS/CAS service cost adjustment | (205) | (191) | ||||||||||||||||||
| Postretirement FAS/CAS service cost adjustment | (79) | (77) | ||||||||||||||||||
| FAS/CAS service cost adjustment | (284) | (268) | ||||||||||||||||||
| Core operating earnings (non-GAAP) | $490 | $755 | ||||||||||||||||||
| Core operating margin (non-GAAP) | 2.9 | % | 4.4 | % | ||||||||||||||||
| Diluted earnings per share (GAAP) | $0.32 | $1.00 | ||||||||||||||||||
| Pension FAS/CAS service cost adjustment | ($205) | (0.35) | ($191) | (0.32) | ||||||||||||||||
| Postretirement FAS/CAS service cost adjustment | (79) | (0.13) | (77) | (0.13) | ||||||||||||||||
| Non-operating pension expense | (221) | (0.37) | (175) | (0.30) | ||||||||||||||||
| Non-operating postretirement expense | (14) | (0.02) | (5) | (0.01) | ||||||||||||||||
Provision for deferred income taxes on adjustments 1 | 109 | 0.18 | 94 | 0.16 | ||||||||||||||||
| Subtotal of adjustments | ($410) | ($0.69) | ($354) | ($0.60) | ||||||||||||||||
| Core (loss)/earnings per share (non-GAAP) | ($0.37) | $0.40 | ||||||||||||||||||
| Weighted average diluted shares (in millions) | 596.4 | 590.2 | ||||||||||||||||||
| (Dollars in millions, except per share data) | First Half 2022 | First Half 2021 | ||||||||||||||||||
| $ millions | Per Share | $ millions | Per Share | |||||||||||||||||
| Revenues | 30,672 | 32,215 | ||||||||||||||||||
| (Loss)/earnings from operations (GAAP) | (395) | 940 | ||||||||||||||||||
| Operating margin (GAAP) | (1.3) | % | 2.9 | % | ||||||||||||||||
| FAS/CAS service cost adjustment: | ||||||||||||||||||||
| Pension FAS/CAS service cost adjustment | (413) | (384) | ||||||||||||||||||
| Postretirement FAS/CAS service cost adjustment | (154) | (154) | ||||||||||||||||||
| FAS/CAS service cost adjustment | (567) | (538) | ||||||||||||||||||
| Core operating (loss)/earnings (non-GAAP) | ($962) | $402 | ||||||||||||||||||
| Core operating margin (non-GAAP) | (3.1) | % | 1.2 | % | ||||||||||||||||
| Diluted (loss)/earnings per share (GAAP) | ($1.73) | $0.09 | ||||||||||||||||||
| Pension FAS/CAS service cost adjustment | ($413) | (0.70) | ($384) | (0.65) | ||||||||||||||||
| Postretirement FAS/CAS service cost adjustment | (154) | (0.26) | (154) | (0.26) | ||||||||||||||||
| Non-operating pension expense | (441) | (0.74) | (352) | (0.60) | ||||||||||||||||
| Non-operating postretirement expense | (29) | (0.05) | (10) | (0.02) | ||||||||||||||||
Provision for deferred income taxes on adjustments 1 | 218 | 0.37 | 189 | 0.32 | ||||||||||||||||
| Subtotal of adjustments | ($819) | ($1.38) | ($711) | ($1.21) | ||||||||||||||||
| Core loss per share (non-GAAP) | ($3.11) | ($1.12) | ||||||||||||||||||
| Weighted average diluted shares (in millions) | 592.8 | 588.6 | ||||||||||||||||||