Raytheon Reports Strong Second Quarter 2018 Results

WALTHAM, Mass., July 26, 2018 /PRNewswire/ -- Raytheon Company (NYSE: RTN) today announced net sales for the second quarter 2018 of $6.6 billion, up 5.5 percent compared to $6.3 billion in the second quarter 2017. Second quarter 2018 EPS from continuing operations was $2.78 compared to $1.89 in the second quarter 2017. The increase in the second quarter 2018 EPS from continuing operations was primarily driven by lower taxes associated with tax reform, and the impact of a $1.25 billion pretax discretionary pension contribution that the company will make by September 15, 2018, using cash on hand. This discretionary contribution had a favorable tax-related EPS impact of $0.33 in the second quarter 2018 and was not included in the prior guidance.

"Raytheon delivered strong bookings, sales growth, EPS and cash generation in the second quarter," said Thomas A. Kennedy, Raytheon Chairman and CEO. "The strength of our bookings and record backlog demonstrate the company is well positioned for future growth."

Operating cash flow from continuing operations for the second quarter 2018 was $1,156 million compared to $782 million for the second quarter 2017. The increase in operating cash flow from continuing operations in the second quarter 2018 was primarily due to favorable collections and lower net cash taxes.

In the second quarter 2018, the company repurchased 1.9 million shares of common stock for $400 million. Year-to-date 2018, the company repurchased 3.8 million shares of common stock for $800 million.

The company had bookings of $8.7 billion in the second quarter 2018, resulting in a book-to-to bill ratio of 1.31. Second quarter 2017 bookings were $6.5 billion.

    Summary Financial Results
    -------------------------

                                                      2nd Quarter         %               Six Months                %

    ($ in millions, except per share data)             2018        2017 Change          2018           2017         Change
                                                       ----        ---- ------          ----           ----         ------

    Bookings                                                    $8,694         $6,532 33.1%                 $15,005        $12,220 22.8%

    Net Sales                                                   $6,625         $6,281  5.5%                 $12,892        $12,281  5.0%

    Income from Continuing Operations attributable to

        Raytheon Company                                          $799           $553 44.5%                  $1,433         $1,056 35.7%

    EPS from Continuing Operations                               $2.78          $1.89 47.1%                   $4.98          $3.62 37.6%

    Operating Cash Flow from Continuing Operations              $1,156           $782                        $1,439           $741

    Workdays in Fiscal Reporting Calendar                64          64               128            128

Backlog at the end of the second quarter 2018 was a record $39.9 billion, an increase of approximately $3.7 billion or 10.3 percent compared to the end of the second quarter 2017.

    Backlog
    -------

                               Period Ending

    ($ in millions) Q2 2018 Q2 2017         2017
                    ------- -------         ----

    Backlog                  $39,881             $36,168 $38,210

Outlook

The company has updated its financial outlook for 2018 for operating performance, pension, tax-related and other items. In addition to the impact of the discretionary pension plan contribution discussed above, some of the company's pension plans purchased a group annuity contract on July 17, 2018 to transfer $923 million of outstanding pension benefit obligations related to certain U.S. retirees and beneficiaries of the company's previously discontinued operations. In connection with this transaction, the company will recognize an unfavorable non-cash, non-operating pension settlement charge of $288 million pretax, $228 million after tax, in the third quarter 2018 primarily related to the accelerated recognition of actuarial losses in those plans. This will have an estimated unfavorable EPS impact of $0.79 in the third quarter and full-year 2018, and was not included in the prior guidance.

The company also decreased its effective tax rate to reflect the discretionary pension plan contribution and the pension plan annuity transaction discussed above, as well as other tax improvements.

Charts containing additional information on the company's 2018 outlook are available on the company's website.

    2018 Financial Outlook
    ----------------------

                                                                                                                                                             Current                                                  Prior (4/26/18)
                                                                                                                                                             -------                                                  ---------------

    Net Sales ($B)                                                                                                                                         26.7 - 27.2*                                       26.5 - 27.0

    Deferred Revenue Adjustment ($M)                                                                                                                                          (10)                                               (10)

    Amortization of Acquired Intangibles ($M)                                                                                                                                (118)                                              (118)

    FAS/CAS Operating Adjustment ($M)                                                                                                                                        1,416                                               1,416

    Retirement Benefits Non-service Expense, non-operating ($M)(1)                                                                                           (1,246)*                                                           (958)

    Interest Expense, net ($M)                                                                                                                             (180) - (185)                                     (180) - (185)

    Diluted Shares (M)                                                                                                                                        ~287*                                            287 - 289

    Effective Tax Rate(2)                                                                                                                                     ~10.5%*                                                          ~18.0%

    EPS from Continuing Operations1, 3                                                                                                                              $9.77 - $9.97*                                      $9.70 - $9.90

    Operating Cash Flow from Continuing Operations ($B)(3)                                                                                                  2.6 - 3.0*                                         3.6 - 4.0

    *Denotes change from prior guidance

    (1)Some of the company's pension plans purchased a group annuity contract to transfer $923 million of outstanding pension benefit obligations related to certain U.S. retirees and beneficiaries of the
     company's previously discontinued operations. This transaction closed on July 17, 2018. In connection with this transaction, the company will recognize an unfavorable non-cash, non-operating pension
     settlement charge of $288 million pretax, $228 million after tax, in the third quarter 2018 primarily related to the accelerated recognition of actuarial losses in those plans. This will have an
     estimated unfavorable EPS impact of $0.79 in the third quarter and full-year 2018. The outlook above reflects this change.

    (2)The company decreased its effective tax rate to reflect a) the discretionary pension plan contribution, which had a favorable impact to the 2018 effective tax rate of 310 bps, b) the pension plan
     annuity transaction, which had a favorable impact to the 2018 effective tax rate of 30 bps, and c) other tax improvements, which had a favorable impact to the 2018 effective tax rate of 410 bps. The
     outlook above reflects this change.

    (3)The company will make a $1.25 billion pretax discretionary pension plan contribution by September 15, 2018. As a result, the company recorded a $95 million net tax benefit in the second quarter of
     2018, which had a favorable EPS impact of $0.33. In addition, the company expects to have a net unfavorable impact to 2018 operating cash flow from continuing operations of approximately $1.0 billion,
     consisting of approximately $250 million of lower cash taxes in the second quarter of 2018 and $1.25 billion for the discretionary pension plan contribution in the third quarter 2018. The outlook above
     reflects this change.

Segment Results

The company's reportable segments are: Integrated Defense Systems (IDS); Intelligence, Information and Services (IIS); Missile Systems (MS); Space and Airborne Systems (SAS); and Forcepoint(TM).

    Integrated Defense Systems
    --------------------------

                               2nd Quarter                              Six Months

    ($ in millions)             2018        2017  % Change             2018            2017          % Change
                                           ----  --------                            ----          --------

    Net Sales                            $1,514           $1,462        4%                  $3,003            $2,860  5%

    Operating Income                       $262             $245        7%                    $535              $457 17%

    Operating Margin           17.3%      16.8%                  17.8%          16.0%

Integrated Defense Systems (IDS) had second quarter 2018 net sales of $1,514 million, up 4 percent compared to $1,462 million in the second quarter 2017. The increase in net sales for the quarter was primarily driven by higher net sales from an international Patriot(®) program awarded in the first quarter 2018.

IDS recorded $262 million of operating income in the second quarter 2018 compared to $245 million in the second quarter 2017. The increase in operating income for the quarter was primarily driven by a favorable change in program mix and higher net program efficiencies.

During the quarter, IDS booked $329 million to provide advanced Patriot air and missile defense capabilities for Romania; $274 million for the Collins class submarine program for the Royal Australian Navy; $148 million on the Air and Missile Defense Radar (AMDR) program for the U.S. Navy; $95 million on the Multi-Function RF System (MFRFS) program for the U.S. Army; and $83 million for the Barracuda mine neutralization system for the U.S. Navy.

    Intelligence, Information and Services
    --------------------------------------

                                           2nd Quarter                             Six Months

    ($ in millions)                         2018        2017  % Change            2018            2017          % Change
                                                       ----  --------                           ----          --------

    Net Sales                                        $1,687           $1,555       8%                  $3,269            $3,062 7%

    Operating Income                                   $128             $115      11%                    $245              $226 8%

    Operating Margin                        7.6%       7.4%                  7.5%           7.4%

Intelligence, Information and Services (IIS) had second quarter 2018 net sales of $1,687 million, up 8 percent compared to $1,555 million in the second quarter 2017. The increase in net sales for the quarter was primarily driven by higher net sales on classified programs, the Development, Operations and Maintenance (DOMino) cyber program, and the Air and Space Operations Center Weapon System (AOC WS) program.

IIS recorded $128 million of operating income in the second quarter 2018 compared to $115 million in the second quarter 2017. The increase in operating income for the quarter was primarily driven by a favorable change in program mix.

During the quarter, IIS booked $802 million on a number of classified contracts. IIS also booked $298 million on domestic and foreign training programs in support of Warfighter FOCUS activities.

    Missile Systems
    ---------------

                     2nd Quarter                              Six Months

    ($ in millions)   2018        2017  % Change             2018            2017          % Change
                                 ----  --------                            ----          --------

    Net Sales                  $2,051           $1,901        8%                  $3,899            $3,657   7%

    Operating Income             $231             $236      (2)%                    $443              $452 (2)%

    Operating Margin 11.3%      12.4%                  11.4%          12.4%

Missile Systems (MS) had second quarter 2018 net sales of $2,051 million, up 8 percent compared to $1,901 million in the second quarter 2017. The increase in net sales for the quarter was primarily driven by higher net sales on classified programs.

MS recorded $231 million of operating income in the second quarter 2018 compared to $236 million in the second quarter 2017. The decrease in operating margin for the quarter was primarily due to a change in mix.

During the quarter, MS booked $933 million for Standard Missile-3 (SM-3(®)); $237 million for Rolling Airframe Missile (RAM(®)); $205 million for Tube-launched, Optically-tracked, Wireless-guided (TOW(®)) missiles; $167 million for Tomahawk; $109 million for Miniature Air Launched Decoy (MALD(®)); $99 million for Excalibur(®); and $78 million for Evolved Seasparrow Missiles (ESSM(®)). MS also booked $707 million on a number of classified contracts.

    Space and Airborne Systems
    --------------------------

                               2nd Quarter                       Six Months

    ($ in millions)             2018        2017  % Change                       2018        2017          % Change
                                           ----  --------                                  ----          --------

    Net Sales                            $1,605           $1,608                   -              $3,173            $3,163    -

    Operating Income                       $206             $218                (6)%                $399              $408 (2)%

    Operating Margin           12.8%      13.6%                            12.6%      12.9%

Space and Airborne Systems (SAS) had second quarter 2018 net sales of $1,605 million compared to $1,608 million in the second quarter 2017.

SAS recorded $206 million of operating income in the second quarter 2018 compared to $218 million in the second quarter 2017. The decrease in operating income for the quarter was primarily due to a change in program mix and other performance.

During the quarter, SAS booked $1,121 million on a number of classified contracts.

    Forcepoint
    ----------

                            2nd Quarter                              Six Months

    ($ in millions)           2018       2017  % Change             2018            2017          % Change
                                        ----  --------                            ----          --------

    Net Sales                           $148            $138         7%                    $289             $282    2%

    Operating Income (Loss)             $(8)             $2     NM                       $(15)             $18   NM

    Operating Margin        (5.4)%      1.4%                 (5.2)%           6.4%

    NM = Not Meaningful

Forcepoint had second quarter 2018 net sales of $148 million, up 7 percent compared to $138 million in the second quarter 2017.

Forcepoint recorded a loss of $8 million in the second quarter 2018 compared to operating income of $2 million in the second quarter 2017. As expected, the decrease in operating income for the quarter was primarily driven by higher operating costs.

During the quarter, Forcepoint had bookings of $148 million compared to $115 million in the second quarter 2017, an increase of 29 percent.

About Raytheon
Raytheon Company, with 2017 sales of $25 billion and 64,000 employees, is a technology and innovation leader specializing in defense, civil government and cybersecurity solutions. With a history of innovation spanning 96 years, Raytheon provides state-of-the-art electronics, mission systems integration, C5I(TM) products and services, sensing, effects, and mission support for customers in more than 80 countries. Raytheon is headquartered in Waltham, Massachusetts. Follow us on Twitter.

Conference Call on the Second Quarter 2018 Financial Results
Raytheon's financial results conference call will be held on Thursday, July 26, 2018 at 9 a.m. ET. Participants will include Thomas A. Kennedy, Chairman and CEO; Anthony F. O'Brien, vice president and CFO; and other company executives.

The dial-in number for the conference call will be (866) 270-6057 in the U.S. or (617) 213-8891 outside of the U.S. The conference call will also be audiocast on the Internet at www.raytheon.com/ir. Individuals may listen to the call and download charts that will be used during the call. These charts will be available for printing prior to the call.

Interested parties are encouraged to check the website ahead of time to ensure their computers are configured for the audio stream. Instructions for obtaining the free required downloadable software are posted on the site.

Disclosure Regarding Forward-looking Statements
This release and the attachments contain forward-looking statements, including information regarding the company's financial outlook, future plans, objectives, business prospects and anticipated financial performance. These forward-looking statements are not statements of historical facts and represent only the company's current expectations regarding such matters. These statements inherently involve a wide range of known and unknown risks and uncertainties. The company's actual actions and results could differ materially from what is expressed or implied by these statements. Specific factors that could cause such a difference include, but are not limited to: the company's dependence on the U.S. government for a significant portion of its business and the risks associated with U.S. government sales, including changes or shifts in defense spending due to budgetary constraints, spending cuts resulting from sequestration, a government shutdown, or otherwise, uncertain funding of programs, potential termination of contracts and performance under undefinitized contract awards; difficulties in contract performance; the resolution of program terminations; the ability to procure new contracts; the risks of conducting business in foreign countries; the unpredictability of timing of international bookings; the ability to comply with extensive governmental regulation, including export and import requirements such as the International Traffic in Arms Regulations and the Export Administration Regulations, anti-bribery and anti-corruption requirements including the Foreign Corrupt Practices Act, industrial cooperation agreement obligations, and procurement and other regulations; the ability to obtain timely U.S. government approvals for international contracts; changes in government procurement practices; the impact of competition; the ability to develop products and technologies, and the impact of associated investments and costs; the ability to recruit and retain qualified personnel; the impact of potential security and cyber threats, and other disruptions; the risk that actual pension returns, discount rates or other actuarial assumptions, including the long-term return on asset assumption, are significantly different than the company's current assumptions; the risk of cost overruns, particularly for the company's fixed-price contracts; dependence on component availability, subcontractor and partner performance and key suppliers; risks of a negative government audit; risks associated with acquisitions, investments, dispositions, joint ventures and other business arrangements; the ability to grow in the government and commercial cybersecurity markets; risks of an impairment of goodwill or other intangible assets; the impact of financial markets and global economic conditions; the use of accounting estimates in the company's financial statements, including with respect to the provisional impact of the Tax Cuts and Jobs Act of 2017; the outcome of contingencies and litigation matters, including government investigations; the risk of environmental liabilities; and other factors as may be detailed from time to time in the company's public announcements and Securities and Exchange Commission filings. The company undertakes no obligation to make any revisions to the forward-looking statements contained in this release and the attachments or to update them to reflect events or circumstances occurring after the date of this release, including any acquisitions, dispositions or other business arrangements that may be announced or closed after such date.

    Attachment A

    Raytheon Company

    Preliminary Statement of Operations Information

    Second Quarter 2018

    (In millions, except per share amounts)


                                                                         Three Months Ended                      Six Months Ended

                                                                     1-Jul-18              2-Jul-17       1-Jul-18              2-Jul-17
                                                                     --------              --------       --------              --------


    Net sales                                                                     $6,625                                $6,281              $12,892  $12,281
                                                                                  ------                                ------              -------  -------

    Operating expenses

    Cost of sales                                                        4,777                      4,521                             9,309    8,887

    General and administrative expenses                                    748                        705                             1,442    1,391

    Total operating expenses                                             5,525                      5,226                            10,751   10,278
                                                                         -----                      -----                            ------   ------

    Operating income                                                     1,100                      1,055                             2,141    2,003
                                                                         -----                      -----                             -----    -----

    Non-operating (income) expense, net

    Retirement benefits non-service expense                                238                        206                               477      413

    Interest expense                                                        46                         51                                93      109

    Interest income                                                        (8)                       (5)                             (15)    (10)

    Other (income) expense, net                                            (3)                        35                                 2       28
                                                                           ---                        ---                               ---      ---

    Total non-operating (income) expense, net                              273                        287                               557      540
                                                                           ---                        ---                               ---      ---

    Income from continuing operations before taxes                         827                        768                             1,584    1,463

    Federal and foreign income taxes                                        37                        221                               170      419
                                                                           ---                        ---                               ---      ---

    Income from continuing operations                                      790                        547                             1,414    1,044

    Income (loss) from discontinued operations, net of tax                   1                          -                                -       3
                                                                           ---                        ---                              ---     ---

    Net income                                                             791                        547                             1,414    1,047

    Less: Net income (loss) attributable to noncontrolling interests

       in subsidiaries                                                     (9)                       (6)                             (19)    (12)
                                                                           ---                        ---                               ---      ---

    Net income attributable to Raytheon Company                                     $800                                  $553               $1,433   $1,059
                                                                                    ====                                  ====               ======   ======


    Basic earnings per share attributable to Raytheon Company

       common stockholders:

    Income from continuing operations                                              $2.78                                 $1.90                $4.98    $3.62

    Income (loss) from discontinued operations, net of tax                   -                         -                                -    0.01

    Net income                                                            2.78                       1.90                              4.98     3.63


    Diluted earnings per share attributable to Raytheon Company

       common stockholders:

    Income from continuing operations                                              $2.78                                 $1.89                $4.98    $3.62

    Income (loss) from discontinued operations, net of tax                   -                         -                                -    0.01

    Net income                                                            2.78                       1.89                              4.97     3.63


    Amounts attributable to Raytheon Company common

       stockholders:

    Income from continuing operations                                               $799                                  $553               $1,433   $1,056

    Income (loss) from discontinued operations, net of tax                   1                          -                                -       3

    Net income                                                                      $800                                  $553               $1,433   $1,059
                                                                                    ====                                  ====               ======   ======


    Average shares outstanding

    Basic                                                                287.3                      291.7                             287.9    292.1

    Diluted                                                              287.6                      292.0                             288.2    292.4

    Attachment B

    Raytheon Company

    Preliminary Segment Information

    Second Quarter 2018

    (In millions, except percentages)


                                           Operating Income

                                                                       Net Sales                        Operating Income                 As a Percent of Net Sales
                                                                       ---------                        ----------------                 -------------------------

                                                                  Three Months Ended                   Three Months Ended                    Three Months Ended
                                                                                                                                             ------------------

                                                            1-Jul-18                 2-Jul-17        1-Jul-18                2-Jul-17                     1-Jul-18      2-Jul-17
                                                            --------                 --------        --------                --------                     --------      --------


    Integrated Defense Systems                                              $1,514                                    $1,462                                      $262                     $245       17.3% 16.8%

    Intelligence, Information and Services                       1,687                         1,555                                 128                            115             7.6%         7.4%

    Missile Systems                                              2,051                         1,901                                 231                            236            11.3%        12.4%

    Space and Airborne Systems                                   1,605                         1,608                                 206                            218            12.8%        13.6%

    Forcepoint                                                     148                           138                                 (8)                             2           (5.4)%         1.4%

    Eliminations                                                 (376)                        (372)                               (41)                          (37)
                                                                  ----                          ----                                 ---                            ---

    Total business segment                                       6,629                         6,292                                 778                            779            11.7%        12.4%

    Acquisition Accounting Adjustments                             (4)                         (11)                               (34)                          (42)

    FAS/CAS Operating Adjustment                                     -                            -                                353                            315

    Corporate                                                        -                            -                                  3                              3
                                                                   ---                          ---                                ---                            ---

    Total                                                                   $6,625                                    $6,281                                    $1,100                   $1,055       16.6% 16.8%
                                                                            ======                                    ======                                    ======                   ======



                                           Operating Income

                                                                       Net Sales                        Operating Income                 As a Percent of Net Sales
                                                                       ---------                        ----------------                 -------------------------

                                                                   Six Months Ended                     Six Months Ended                      Six Months Ended
                                                                                                                                              ----------------

                                                            1-Jul-18                 2-Jul-17        1-Jul-18                2-Jul-17                     1-Jul-18      2-Jul-17
                                                            --------                 --------        --------                --------                     --------      --------


    Integrated Defense Systems                                              $3,003                                    $2,860                                      $535                     $457       17.8% 16.0%

    Intelligence, Information and Services                       3,269                         3,062                                 245                            226             7.5%         7.4%

    Missile Systems                                              3,899                         3,657                                 443                            452            11.4%        12.4%

    Space and Airborne Systems                                   3,173                         3,163                                 399                            408            12.6%        12.9%

    Forcepoint                                                     289                           282                                (15)                            18           (5.2)%         6.4%

    Eliminations                                                 (733)                        (722)                               (81)                          (74)
                                                                  ----                          ----                                 ---                            ---

    Total business segment                                      12,900                        12,302                               1,526                          1,487            11.8%        12.1%

    Acquisition Accounting Adjustments                             (8)                         (21)                               (67)                          (84)

    FAS/CAS Operating Adjustment                                     -                            -                                707                            630

    Corporate                                                        -                            -                               (25)                          (30)
                                                                   ---                          ---                                ---                            ---

    Total                                                                  $12,892                                   $12,281                                    $2,141                   $2,003       16.6% 16.3%
                                                                           =======                                   =======                                    ======                   ======

    Attachment C

    Raytheon Company

    Other Preliminary Information

    Second Quarter 2018

    (In millions)







    Backlog                                                                                                   1-Jul-18              31-Dec-17
                                                                                                              --------              ---------


    Integrated Defense Systems                                                                                            $10,225                             $9,186

    Intelligence, Information and Services                                                                      6,197                           6,503

    Missile Systems                                                                                              13,867                          13,426

    Space and Airborne Systems                                                                                    9,138                           8,611

    Forcepoint                                                                                                      454                             484
                                                                                                                    ---                             ---

    Total backlog                                                                                                         $39,881                            $38,210
                                                                                                                          =======                            =======



                                                                               Three Months Ended                   Six Months Ended

    Bookings                                                               1-Jul-18              2-Jul-17     1-Jul-18              2-Jul-17
                                                                           --------              --------     --------              --------


    Total bookings                                                                      $8,694                              $6,532                            $15,005           $12,220
                                                                                        ======                              ======                            =======           =======



                                                                               Three Months Ended                   Six Months Ended

    General and Administrative Expenses                                    1-Jul-18              2-Jul-17     1-Jul-18              2-Jul-17
                                                                           --------              --------     --------              --------


    Administrative and selling expenses                                                 $540                                $514                             $1,068            $1,037

    Research and development expenses                                          208                        191                             374                    354

    Total general and administrative expenses                                           $748                                $705                             $1,442            $1,391
                                                                                        ====                                ====                             ======            ======



    Cash, Cash Equivalents and Restricted Cash                                                                1-Jul-18              31-Dec-17
                                                                                                              --------              ---------


    Cash and cash equivalents                                                                                            $3,094                             $3,103

    Restricted cash                                                                                                                           8                      12

    Total cash, cash equivalents and restricted cash shown in Attachment E                                                                           $3,102             $3,115
                                                                                                                                                     ======             ======

    Attachment D

    Raytheon Company

    Preliminary Balance Sheet Information

    Second Quarter 2018

    (In millions)






                                                                     1-Jul-18          31-Dec-17
                                                                     --------          ---------

    Assets

    Current assets

    Cash and cash equivalents                                                   $3,094                     $3,103

    Short-term investments                                                   -                       297

    Receivables, net                                                     1,317                      1,324

    Contract assets                                                      5,642                      5,247

    Inventories                                                            725                        594

    Prepaid expenses and other current assets                              537                        761
                                                                           ---                        ---

    Total current assets                                                11,315                     11,326


    Property, plant and equipment, net                                   2,554                      2,439

    Goodwill                                                            14,865                     14,871

    Other assets, net                                                    2,004                      2,224

    Total assets                                                               $30,738                    $30,860
                                                                               =======                    =======


    Liabilities, Redeemable Noncontrolling Interest and Equity

    Current liabilities

    Commercial paper                                                              $300                       $300

    Contract liabilities                                                 2,886                      2,927

    Accounts payable                                                     1,380                      1,519

    Accrued employee compensation                                        1,245                      1,342

    Other current liabilities                                            1,206                      1,260
                                                                         -----                      -----

    Total current liabilities                                            7,017                      7,348


    Accrued retiree benefits and other long-term liabilities             7,850                      8,287

    Long-term debt                                                       4,752                      4,750


    Redeemable noncontrolling interest                                     512                        512


    Equity

    Raytheon Company stockholders' equity

    Common stock                                                             3                          3

    Additional paid-in capital                                               -                         -

    Accumulated other comprehensive loss(1)                            (8,863)                   (7,935)

    Retained earnings(1)                                                19,467                     17,895
                                                                        ------                     ------

    Total Raytheon Company stockholders' equity                         10,607                      9,963

    Noncontrolling interests in subsidiaries                                 -                         -
                                                                           ---                       ---

    Total equity                                                        10,607                      9,963
                                                                        ------                      -----

    Total liabilities, redeemable noncontrolling interest and equity           $30,738                    $30,860
                                                                               =======                    =======

    (1)              In the first quarter 2018 we adopted
                     ASU 2018-02, Income Statement -
                     Reporting Comprehensive Income (Topic
                     220): Reclassification of Certain Tax
                     Effects from Accumulated Other
                     Comprehensive Income. As a result, we
                     reclassified $1,451 million from
                     accumulated other comprehensive loss
                     to retained earnings related to the
                     reclassification of stranded income
                     tax effects of the Tax Cuts and Jobs
                     Act of 2017.

    Attachment E

    Raytheon Company

    Preliminary Cash Flow Information

    Second Quarter 2018

    (In millions)





                                                                                                         Six Months Ended

                                                                                                    1-Jul-18              2-Jul-17
                                                                                                    --------              --------

    Cash flows from operating activities

    Net income                                                                                                   $1,414                     $1,047

    (Income) loss from discontinued operations, net of tax                                                  -                          (3)
                                                                                                          ---                          ---

    Income from continuing operations                                                                   1,414                         1,044

    Adjustments to reconcile to net cash provided by (used in) operating activities from continuing

        operations, net of the effect of acquisitions and divestitures

    Depreciation and amortization                                                                         274                           263

    Stock-based compensation                                                                              101                            92

    Loss on repayment of long-term debt                                                                     -                           39

    Deferred income taxes                                                                                   8                         (105)

    Changes in assets and liabilities

    Receivables, net                                                                                        7                         (393)

    Contract assets and contract liabilities                                                            (442)                        (622)

    Inventories                                                                                         (133)                           27

    Prepaid expenses and other current assets                                                              62                           112

    Income taxes receivable/payable                                                                       168                            99

    Accounts payable                                                                                     (73)                        (238)

    Accrued employee compensation                                                                        (98)                         (54)

    Other current liabilities                                                                            (70)                         (25)

    Accrued retiree benefits                                                                              239                           564

    Other, net                                                                                           (18)                         (62)
                                                                                                          ---                           ---

    Net cash provided by (used in) operating activities from continuing operations                      1,439                           741

    Net cash provided by (used in) operating activities from discontinued operations                        1                             -

    Net cash provided by (used in) operating activities                                                 1,440                           741
                                                                                                        -----                           ---

    Cash flows from investing activities

    Additions to property, plant and equipment                                                          (366)                        (181)

    Proceeds from sales of property, plant and equipment                                                    -                           31

    Additions to capitalized internal use software                                                       (28)                         (33)

    Purchases of short-term investments                                                                     -                        (399)

    Maturities of short-term investments                                                                  309                           100

    Payments for purchases of acquired companies, net of cash received                                      -                         (39)

    Proceeds from sale of business, net of transaction costs                                               11                             -

    Other                                                                                                 (3)                          (1)
                                                                                                          ---                           ---

    Net cash provided by (used in) investing activities                                                  (77)                        (522)
                                                                                                          ---                          ----

    Cash flows from financing activities

    Dividends paid                                                                                      (480)                        (447)

    Net borrowings (payments) on commercial paper                                                           -                          300

    Repayments of long-term debt                                                                            -                        (591)

    Loss on repayment of long-term debt                                                                     -                         (38)

    Repurchases of common stock under share repurchase programs                                         (800)                        (500)

    Repurchases of common stock to satisfy tax withholding obligations                                   (91)                         (79)

    Contribution from noncontrolling interests in Forcepoint                                                -                            8

    Other                                                                                                 (5)                            -
                                                                                                          ---

    Net cash provided by (used in) financing activities                                               (1,376)                      (1,347)
                                                                                                       ------                        ------

    Net increase (decrease) in cash, cash equivalents and restricted cash                                (13)                      (1,128)

    Cash, cash equivalents and restricted cash at beginning of the year                                 3,115                         3,303

    Cash, cash equivalents and restricted cash at end of period                                                  $3,102                     $2,175
                                                                                                                 ======                     ======


    Attachment F

    Raytheon Company

    Supplemental EPS Information

    Second Quarter 2018

    (In millions, except per share amounts)






                                                                                                                                              Three Months Ended                 Six Months Ended

                                                                                                                               1-Jul-18          2-Jul-17             1-Jul-18            2-Jul-17


    Per share impact of tax benefit from third quarter 2018 discretionary

       pension contribution (A)                                                                                  $0.33       $  -                                $0.33                             $ -


    (A)                                                                    Tax benefit from third quarter 2018
                                                                           discretionary pension

                                                                              contribution                               $95    $           -                                    $95                 $     -

                                                                          Diluted shares                         287.6       -                  288.2                               -
                                                                                                               -----

                                                                          Per share impact                             $0.33    $           -                                  $0.33                 $     -
                                                                                                                 ===                    ===                                                            ===

Raytheon Company
Global Headquarters
Waltham, Mass.

Investor Relations Contact
Kelsey DeBriyn
781.522.5141

Media Contact
Corinne Kovalsky
781.522.5899

View original content with multimedia:http://www.prnewswire.com/news-releases/raytheon-reports-strong-second-quarter-2018-results-300686741.html

SOURCE Raytheon Company