The Globe and Mail

Go to the Globe and Mail homepage

Jump to main navigationJump to main content

Press release from PR Newswire

Spirit AeroSystems Holdings, Inc. Reports Fourth Quarter and Full-Year 2012 Financial Results

Tuesday, February 12, 2013

Spirit AeroSystems Holdings, Inc. Reports Fourth Quarter and Full-Year 2012 Financial Results07:30 EST Tuesday, February 12, 2013Fourth Quarter 2012 - Revenues of $1.426 billion - Operating Income of $98 million, after development program charges - Fully-Diluted Earnings Per Share of $0.43 Full-Year 2012 - Revenues of $5.398 billion - Operating Income of $92 million, after development program charges and benefit of insurance settlement - Fully-Diluted Earnings Per Share of $0.24 - Total backlog of over $35 billion Financial Guidance for Full-Year 2013 - Revenue between $5.8 - $6.0 billion - Fully-Diluted Earnings Per Share between $1.90 - $2.10; Fully-Diluted Earnings Per Share excluding severe weather adjustments between $2.20 - $2.40 *WICHITA, Kan., Feb. 12, 2013 /PRNewswire/ -- Spirit AeroSystems Holdings, Inc. (NYSE: SPR) reported fourth quarter and full-year 2012 financial results reflecting record revenue on higher ship set deliveries and solid core program operating performance.  Spirit's fourth quarter 2012 revenues were $1.426 billion, up from $1.219 billion for the same period of 2011 as the company benefited from higher production deliveries during the quarter. Table 1.  Summary Financial Results (unaudited)4th QuarterTwelve Months($ in millions, except per share data)20122011Change20122011ChangeRevenues$1,426$1,21917%$5,398$4,86411%Operating Income$98$102(4%)$92$356(74%)Operating Income as a % of Revenues6.9%8.4% (150) BPS1.7%7.3% (560) BPSNet Income$61$602%$35$192(82%)Net Income as a % of Revenues4.3%5.0% (70) BPS0.6%4.0% (340) BPSEarnings Per Share (Fully Diluted)$0.43$0.422%$0.24$1.35(82%)Fully Diluted Weighted Avg Share Count142.7142.3142.7142.3* Non-GAAP financial measure, see Appendix for reconciliationOperating income for the fourth quarter of 2012 was $98 million including a net pre-tax $34 million forward loss associated with development and low rate programs. Net income for the quarter was $61 million, or $0.43 per fully diluted share, compared to $60 million, or $0.42 per fully diluted share, in the same period of 2011. The current quarter includes a net pre-tax $34 million, or ($0.19) per share, of forward loss charges principally on development programs.Revenue for the full-year 2012 increased 11 percent to $5.398 billion.  Operating income for the full-year was $92 million, significantly lower compared to 2011 due primarily to development program charges of $645 million, which was partially offset by the net insurance gain of $146 million related to the severe weather event at Spirit's Wichita, Kan. facility in April 2012.  Full-year net income was $35 million, or $0.24 per fully diluted share, compared to $192 million, or $1.35 per fully diluted share in 2011. (Table 1)After adjusting for forward losses and certain other items, adjusted operating income for the full-year 2012 was $556 million, 21 percent higher compared to 2011 adjusted operating income of $460 million, primarily due to increased production volumes. After adjusting for forward losses and certain other items, full-year 2012 adjusted earnings per share was $2.30 per fully diluted share, compared to 2011 adjusted earnings per share of $1.85 per fully diluted share.*"Spirit's strong core business performance in 2012 continues to deliver the results we expect," said President and Chief Executive Officer Jeff Turner. "Annual revenues increased to record levels reflecting higher demand and increased production rates for our core products even while we recovered from an EF3 tornado at our Wichita, KS facility. Our development program performance in 2012 underscores the complexity of our business as we transitioned multiple programs to full rate production after over seven years of concurrent development and delivered initial production units on the A350 XWB," Turner continued."Our primary goal in 2013 is to continuously improve operational and cost performance across the business and manage the risk profile of development programs," Turner concluded.Spirit's backlog at the end of the fourth quarter of 2012 increased by over 4 percent to $35 billion as orders exceeded deliveries. Spirit calculates its backlog based on contractual prices for products and volumes from the published firm order backlogs of Airbus and Boeing, along with firm orders from other customers.Spirit updated its contract profitability estimates during the fourth quarter of 2012, resulting in a net pre-tax $10 million, or $0.06 per share, favorable cumulative catch-up adjustment primarily associated with productivity and efficiency improvements on core programs. In comparison, Spirit recognized a net pre-tax $21 million favorable cumulative catch-up adjustment for the fourth quarter of 2011.Additionally, in the fourth quarter of 2012 the company recorded forward loss charges on the G280 program of an additional pre-tax ($20) million, or ($0.11) per share driven by cost growth in the quarter and a total of ($14) million, or ($0.08) per share on low volume large commercial programs driven by model mix and program performance.Cash flow from operations was a $309 million source of cash for the fourth quarter of 2012, compared to a $128 million source of cash for the fourth quarter of 2011. The current quarter reflects net insurance proceeds of approximately $112 million associated with the severe weather event at Spirit's Wichita, Kan. facility in April 2012 and the timing of accounts receivable and accounts payable. (Table 2) Table 2.  Cash Flow and Liquidity (unaudited)4th QuarterTwelve Months($ in millions)2012201120122011Cash Flow from Operations$309$128$544($47)Purchases of Property, Plant & Equipment**($79)($86)($249)($250)December 31, December 31,Liquidity20122011Cash$441$178Total Debt$1,176$1,201**Purchases of Property, Plant & Equipment includes purchases related to the April 14th, 2012 severe weather eventCash balances at the end of the year were $441 million, up $263 million from a year ago, reflecting the net insurance proceeds and customer cash advances, offset by the increase in inventory associated with increased production rates and continuing investments in development programs. At the end of 2012, the company's $650 million revolving credit facility was undrawn.  Approximately $20 million of the credit facility is reserved for financial letters of credit.  Debt balances at the end of the fourth quarter were $1.176 billion.The company's credit rating remained unchanged at the end of the fourth quarter 2012 with a BB rating, stable outlook by Standard & Poor's and a Ba2 rating, negative outlook by Moody's Investor Services.Financial OutlookSpirit revenue guidance for the full-year 2013 remains unchanged and is expected to be between $5.8 ? $6.0 billion based on Boeing's 2013 delivery guidance of 635 to 645 aircraft; expected B787 ship set deliveries; expected Airbus deliveries in 2013 of approximately 600 aircraft; internal Spirit forecasts for other customer production activities; expected non-production revenues; and foreign exchange rates consistent with those in the second half of 2012. Fully diluted earnings per share guidance for 2013 is unchanged and expected to be between $1.90 - $2.10 per share, reflecting continued growth and solid execution in core programs and transitioning development programs to full rate of production.  Fully-diluted earnings per share guidance for 2013 excluding severe weather adjustments is expected to be between $2.20 - $2.40.*Cash flow from operations, less capital expenditures, is expected to be between a net outflow of ($150) million to ($50) million, after capital expenditures of approximately $400 million, including approximately $50 million of expense included in cash from operations and approximately $50 million of capital expenditures related to the severe weather event.  The effective tax rate for 2013 is forecasted to be approximately 31 percent, reflecting the benefit of research tax credits for 2012 and 2013. (Table 3)Risk to our financial guidance includes, among other factors: 787 delivery volumes; higher than forecast non-recurring and recurring costs on our development programs; commercial settlements with customers; business jet market risks; and our ability to achieve anticipated productivity and cost improvements. You should review carefully the sections captioned "Risk Factors" in our filings with the Securities and Exchange Commission, including our most recent Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, and Current Reports on Form 8-K. * Non-GAAP financial measure, see Appendix for reconciliationTable 3.  Financial Outlook3Q Updated Full-Year Guidance2012 Actual2013 GuidanceRevenues$5.2 - $5.3 billion$5.4  billion$5.8 - $6.0 billionEarnings Per Share (Fully Diluted)$0.19 - $0.24$0.24$1.90 - $2.10  Effective Tax RateN/M(1)(211.4%)~31% Cash Flow from Operations$500 - $600 million$544 million$250 - $350 million Capital Expenditures~$250 million$249 million~$400 millionTable 4.  Severe Weather Adjustments to Financial Outlook3Q Updated Full-Year Guidance2012 Actual2013 GuidanceRevenues---Earnings (Loss) Per Share (Fully Diluted)($0.62)(2)($0.65)(2)$0.30(2)Effective Tax Rate-36.3%-Cash Flow from Operations($100) million ($146) million $50 million Capital Expenditures- ($13) million ($50 million) Table 5.  Financial Outlook Excluding Severe Weather Adjustments3Q Updated Full-Year Guidance2012 Actual2013 GuidanceRevenues$5.2 - $5.3 billion$5.4  billion$5.8 - $6.0 billionEarnings (Loss) Per Share (Fully Diluted)($0.43) - ($0.38)(2)($0.41)(2)$2.20 - $2.40(2)Effective Tax RateN/M(1)57.3%~31.0%Cash Flow from Operations$400 - $500 million $398 million $300 - $400 million Capital Expenditures~$250 million$236 million~$350 million(1)Spirit did not provide an effective tax rate due to the sensitivity of the annual effective tax rate estimate to even minimal changes to forecasted fourth quarter pre-tax earnings.(2)Non-GAAP financial measure, see Appendix for reconciliationCautionary Statement Regarding Forward-Looking StatementsThis press release contains "forward-looking statements" that may involve many risks and uncertainties. Forward-looking statements reflect our current expectations or forecasts of future events. Forward-looking statements generally can be identified by the use of forward-looking terminology such as "may," "will," "should," "expect," "anticipate," "intend," "estimate," "believe," "project," "continue," "plan," "forecast," or other similar words, or the negative thereof, unless the context requires otherwise. These statements reflect management's current views with respect to future events and are subject to risks and uncertainties, both known and unknown. Our actual results may vary materially from those anticipated in forward-looking statements. We caution investors not to place undue reliance on any forward-looking statements. Important factors that could cause actual results to differ materially from those reflected in such forward-looking statements and that should be considered in evaluating our outlook include, but are not limited to, the following: our ability to continue to grow our business and execute our growth strategy, including the timing, execution and profitability of new programs; our ability to perform our obligations and manage costs related to our new commercial and business aircraft development programs and the related recurring production; margin pressures and the potential for additional forward-losses on aircraft development programs; our ability to accommodate, and the cost of accommodating, announced increases in the build rates of certain aircraft; the effect on business and commercial aircraft demand and build rates of the following factors: continuing weakness in the global economy and economic challenges facing commercial airlines, a lack of business and consumer confidence, and the impact of continuing instability in global financial and credit markets, including, but not limited to, any failure to avert a sovereign debt crisis in Europe; customer cancellations or deferrals as a result of  global economic uncertainty; the success and timely execution of key milestones such as deliveries and resumption of service of Boeing's B787; and first flight, certification and first delivery of Airbus' A350 XWB aircraft program, receipt of necessary regulatory approvals, and customer adherence to their announced schedules; our ability to enter into profitable supply arrangements with additional customers; the ability of all parties to satisfy their performance requirements under existing supply contracts with Boeing and Airbus, our two major customers, and other customers and the risk of nonpayment by such customers; any adverse impact on Boeing's and Airbus' production of aircraft resulting from cancellations, deferrals or reduced orders by their customers or from labor disputes or acts of terrorism; any adverse impact on the demand for air travel or our operations from the outbreak of diseases or epidemic or pandemic outbreaks; returns on pension plan assets and the impact of future discount rate changes on pension obligations; our ability to borrow additional funds or refinance debt; competition from original equipment manufacturers and other aerostructures suppliers; the effect of governmental laws, such as U.S. export control laws and U.S. and foreign anti-bribery laws such as the Foreign Corrupt Practices Act and United Kingdom Bribery Act, and environmental laws and agency regulations, both in the U.S. and abroad; the cost and availability of raw materials and purchased components; our ability to recruit and retain highly skilled employees and our relationships with the unions representing many of our employees; spending by the U.S. and other governments on defense; the possibility that our cash flows and borrowing facilities may not be adequate for our additional capital needs or for payment of interest on and principal of our indebtedness; our exposure under our existing senior secured revolving credit facility to higher interest payments should interest rates increase substantially; the effectiveness of our interest rate and foreign currency hedging programs; the outcome or impact of ongoing or future litigation, claims and regulatory actions; our exposure to potential product liability and warranty claims; and the accuracy or completeness of our assessment of damage and costs of restoration and recovery from the severe weather event that hit our Wichita, Kan. facility on April 14, 2012. These factors are not exhaustive and it is not possible for us to predict all factors that could cause actual results to differ materially from those reflected in our forward-looking statements.  These factors speak only as of the date hereof, and new factors may emerge or changes to the foregoing factors may occur that could impact our business. As with any projection or forecast, these statements are inherently susceptible to uncertainty and changes in circumstances. Except to the extent required by law, we undertake no obligation to, and expressly disclaim any obligation to, publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. Additional information concerning these and other factors can be found in our filings with the Securities and Exchange Commission, including our most recent Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, and Current Reports on Form 8-K.Appendix Segment ResultsFuselage SystemsFuselage Systems segment revenues for the fourth quarter of 2012 were $680 million, up 17 percent from the same period last year, driven by increased production volumes.  Operating margin for the fourth quarter of 2012 was 13.6 percent as compared to 16.6 percent during the same period of 2011. In the fourth quarter of 2012 the segment recorded a net pre-tax $5 million favorable cumulative catch-up adjustment driven by productivity and efficiency on core programs, and a pre-tax additional forward loss of ($6) million on the 747-8 program driven by program performance.  In comparison, in the fourth quarter of 2011 the segment realized a net pre-tax $17 million favorable cumulative catch-up adjustment, and a pre-tax ($12) million forward loss on the 747-8 program.Propulsion SystemsPropulsion Systems segment revenues for the fourth quarter of 2012 were $368 million, up 14 percent from the same period last year, largely driven by higher production volumes and increased aftermarket volumes.  Operating margin for the fourth quarter of 2012 was 13.0 percent as compared to 16.3 percent in the fourth quarter of 2011. In the fourth quarter of 2012 the segment realized a net pre-tax ($1) million unfavorable cumulative catch-up adjustment and a pre-tax ($8) million forward loss on the 767 program driven by model mix.  In comparison, in the fourth quarter of 2011 the segment realized a net pre-tax $6 million favorable cumulative catch-up adjustment.Wing SystemsWing Systems segment revenues for the fourth quarter of 2012 were $375 million, up 20 percent from the same period last year, primarily driven by increased production volumes. Operating margin for the fourth quarter of 2012 was 5.2 percent as compared to (2.6) percent during the same period of 2011. In the fourth quarter of 2012 the segment realized a net pre-tax $6 million favorable cumulative catch-up adjustment driven by productivity and efficiency improvements on core programs, and an additional pre-tax ($20) million forward loss on the G280 wing program driven by cost growth in the quarter.  In comparison, in the fourth quarter of 2011 the segment recorded a net pre-tax ($2) million unfavorable cumulative catch-up adjustment, a pre-tax ($29) million additional forward loss on the G280 program, a pre-tax ($6) million forward loss on the 747-8 program, and a pre-tax ($3) million forward loss on the A350 non-recurring wing program.Table 6.  Segment Reporting(unaudited)(unaudited)4th QuarterTwelve Months($ in millions)20122011Change20122011ChangeSegment Revenues   Fuselage Systems$680.2$582.316.8%$2,590.6$2,425.06.8%   Propulsion Systems$368.1$321.714.4%$1,420.9$1,221.516.3%   Wing Systems$375.3$313.619.7%$1,375.1$1,207.813.9%   All Other$2.0$1.353.8%$11.1$9.516.8%Total Segment Revenues$1,425.6$1,218.917.0%$5,397.7$4,863.811.0%Segment Earnings from Operations   Fuselage Systems$92.5$96.8(4.4%)$387.2$318.521.6%   Propulsion Systems$47.9$52.3(8.4%)$64.7$194.1(66.7%)   Wing Systems$19.6($8.3)($339.1)$0.5   All Other($0.2)($0.5)60.0%$1.0$1.3(23.1%)Total Segment Operating Earnings$159.8$140.313.9%$113.8$514.4(77.9%)Unallocated Corporate SG&A Expense($42.7)($37.7)13.3%($155.3)($145.5)6.7%Unallocated Impact From Severe Weather Event Expense($18.1)$0.0$146.2$0.0Unallocated Research & Development Expense($1.0)($0.2)400.0%($4.4)($1.9)131.6%Unallocated Cost of Sales(1)$0.0$0.0($8.0)($10.9)(26.6%)Total Earnings from Operations$98.0$102.4(4.3%)$92.3$356.1(74.1%)Segment Operating Earnings as % of Revenues   Fuselage Systems13.6%16.6%  (300) BPS 14.9%13.1%  180  BPS    Propulsion Systems13.0%16.3%  (330) BPS 4.6%15.9%  (1,130) BPS    Wing Systems5.2%(2.6%)  780  BPS (24.7%)0.0%  (2,470) BPS    All Other(10.0%)(38.5%)  2,850  BPS 9.0%13.7%  (470) BPS Total Segment Operating Earnings as % of Revenues11.2%11.5%  (30) BPS 2.1%10.6%  (850) BPS Total Operating Earnings as % of Revenues6.9%8.4%  (150) BPS 1.7%7.3%  (560) BPS (1)Charges in 2012 are associated with UAW stock compensation, Early Retirement incentives and asset impairment charges; compared to charges in 2011 which were associated with a change in estimate for warranty and extraordinary rework reserves and the UAW Early Retirement Incentive in connection with the ratification of their ten-year labor contract. Spirit Ship Set Deliveries(One Ship Set equals One Aircraft)2011 Spirit AeroSystems Deliveries 1st Qtr2nd Qtr3rd Qtr4th QtrTotal 2011B73793979592377B747434617B767566623B7771622211978B787675725Total124135131130520A320 Family10391103106403A330/3401826242593A350-----A380657624Total127122134137520Business/Regional Jet1013121449Total Spirit2612702772811,0892012 Spirit AeroSystems Deliveries 1st Qtr2nd Qtr3rd Qtr4th QtrTotal 2012B737105105107100417B747567624B767766625B7772121222286B78781191543Total146149151149595A320 Family112109103113437A330/3402524262297A3501-113A380763824Total145139133144561Business/Regional Jet1219272684Total Spirit3033073113191,240Spirit AeroSystems Holdings, Inc.Condensed Consolidated Statements of Operations(unaudited)For the Three Months EndedFor the Twelve Months EndedDecember 31, 2012December 31, 2011December 31, 2012December 31, 2011($ in millions, except per share data)Net revenues$1,425.6$1,218.9$5,397.7$4,863.8Operating costs and expenses:Cost of sales1,250.71,066.55,245.34,312.1Selling, general and administrative46.341.4172.2159.9Impact from severe weather event18.10.0(146.2)0.0Research and development12.58.634.135.7Total operating costs and expenses1,327.61,116.55,305.44,507.7Operating income98.0102.492.3356.1Interest expense and financing fee amortization(20.3)(15.9)(82.9)(77.5)Interest income0.10.10.20.3Other income (expense), net(1.6)1.41.81.4Income before income taxes and equity in net loss of affiliate76.288.011.4280.3Income tax provision(15.3)(27.3)24.1(86.9)Income before equity in net loss of affiliate60.960.735.5193.4Equity in net loss of affiliate(0.2)(0.3)(0.7)(1.0)Net income $60.7$60.4$34.8$192.4Earnings per shareBasic$0.43$0.43$0.24$1.36Shares140.9139.4140.7139.2Diluted$0.43$0.42$0.24$1.35Shares142.7142.3142.7142.3Spirit AeroSystems Holdings, Inc.Condensed Consolidated Balance Sheets(unaudited)December 31, 2012December 31, 2011($ in millions)Current assetsCash and cash equivalents $440.7$177.8Accounts receivable, net 420.7267.2Inventory, net 2,410.82,630.9Other current assets 83.279.9    Total current assets 3,355.43,155.8Property, plant and equipment, net 1,698.51,615.7Pension assets 78.4118.8Other assets283.0152.1    Total assets $5,415.3$5,042.4Current liabilitiesAccounts payable$659.0$559.4Accrued expenses 216.3224.3Current portion of long-term debt 10.348.9Advance payments, short-term 70.78.8Deferred revenue, short-term 18.428.5Other current liabilities 92.343.6    Total current liabilities 1,067.0913.5Long-term debt 1,165.91,152.0Advance payments, long-term 833.6655.9Deferred revenue and other deferred credits30.834.7Pension/OPEB obligation 75.684.2Other liabilities 245.5237.4EquityPreferred stock, par value $0.01, 10,000,000 shares authorized, no shares issued --Common stock, Class A par value $0.01, 200,000,000 shares authorized, 119,671,298 and 118,560,926 issued, respectively 1.21.2Common stock, Class B par value $0.01, 150,000,000 shares authorized, 24,025,880 and 24,304,717 shares issued, respectively 0.20.2Additional paid-in capital 1,012.3995.9Accumulated other comprehensive loss(145.2)(126.2)Retained earnings 1,127.91,093.1    Total shareholders' equity 1,996.41,964.2Noncontrolling interest0.50.5    Total equity1,996.91,964.7    Total liabilities and equity $5,415.3$5,042.4Spirit AeroSystems Holdings, Inc.Condensed Consolidated Statements of Cash Flows(unaudited)For the Twelve Months EndedDecember 31, 2012December 31, 2011($ in millions)Operating activitiesNet income$34.8$192.4Adjustments to reconcile net income to net cash (used in) provided by operating activities     Depreciation expense151.1129.2     Amortization expense19.710.5     Accretion of customer supply agreement0.2-     Employee stock compensation expense15.311.2     Bad Debt Expense-1.4     Excess tax benefits from share-based payment arrangements(1.2)(1.3)     Loss on disposition of assets14.11.0     Loss from discontinued hedge accounting on interest rate swaps5.2-     (Gain) on effectiveness of hedge contracts(1.5)-     (Gain) / Loss from foreign currency transactions(5.6)1.0     Deferred  taxes (120.1)21.6     Long-term tax provision3.6(6.1)     Pension and other post-retirement benefits, net(8.9)(9.6)     Grant income(5.8)(5.4)     Equity in net loss of affiliate0.71.0Changes in assets and liabilities     Accounts receivable(151.1)(66.3)     Inventory, net228.3(121.6)     Accounts payable and accrued liabilities114.5100.6     Advance payments239.6(159.9)     Deferred revenue and other deferred credits(12.4)(265.9)     Other 23.9118.9        Net cash (used in) provided by operating activities544.4(47.3)Investing activitiesPurchase of property, plant and equipment(236.1)(249.7)Purchase of property, plant and equipment - severe weather related expenses(12.9)-Other0.20.5        Net cash (used in) investing activities(248.8)(249.2)Financing activitiesProceeds from revolving credit facility170.030.0Payments on revolving credit facility(170.0)(30.0)Proceeds from issuance of debt547.6-Principal payments of debt(571.0)(8.0)Debt issuance and financing costs(12.4)-Excess tax benefits from share-based payment arrangements1.21.3        Net cash (used in)  financing activities(34.6)(6.7)Effect of exchange rate changes on cash and cash equivalents1.9(0.6)        Net increase (decrease) in cash and cash equivalents for the period262.9(303.8)Cash and cash equivalents, beginning of the period177.8481.6Cash and cash equivalents, end of the period$440.7$177.8Management believes that the non-GAAP (Generally Accepted Accounting Principles) measures used in this report provide investors with important perspectives into the company's ongoing business performance. The company does not intend for the information to be considered in isolation or as a substitute for the related GAAP measure. Other companies may define the measure differently. Adjusted  EPS 3Q Updated Full-Year Guidance2012 Actual2013 GuidanceEarnings Per Share (Fully Diluted)$0.19 - $0.24$0.24$1.90 - $2.10Adjustment for Estimated Severe Weather Impact    Severe Weather Impact Adjustment (in millions)($127.3)($146.2)$59.0    Tax Rate Assumed31%36%31%After Tax Severe Weather Impact Adjustment (in millions)($87.8)($93.1)$40.7    Share Count (in millions)142.9(1)142.7144.1(1)Estimated Severe Weather Impact~($0.62)($0.65)~$0.30Adjusted EPS($0.43) - ($0.38)($0.41)$2.20 - $2.40(1)Estimated share countOperating Income % of Revenues Excluding Impact of Forward Losses and Certain Other Items20112012Operating Income under GAAP$ 356.1$   92.3Adjustments to Operating Income:CH-53K Forward-Loss(29.0)787 Forward-Loss(184.0)G650 Forward-Loss(162.5)G280 Forward-Loss(81.8)(118.8)BR725 Forward-Loss(151.0)A350 Non-Recurring Forward-Loss(3.0)(8.9)747-8 Non-Recurring Forward-Loss(18.3)(11.5)767 Forward-Loss(8.0)Cumulative Catch-Up Adjustments28.134.7Insurance Settlement related to Severe Weather Event146.2Total Adjustments$(104.0)$(463.8)Adjusted Operating Income$ 460.1$ 556.1Adjusted Operating Income % of Revenues9.5%10.3%Earnings Per Share Excluding Impact of Forward Losses and Certain Other ItemsTwelve Months Ended December 31, 2011Twelve Months Ended December 31, 2012Earnings Per ShareEarnings Per ShareGAAP Diluted Earnings Per Share$                    1.35$                         0.24CH-53K Forward-Loss$                    0.14 a 787 Forward-Loss$                         0.89bG650 Forward-Loss$                         0.79cG280 Forward-Loss$                    0.40 d $                         0.58eBR725 Forward-Loss$                         0.73fA350 Non-Recurring Forward-Loss$                    0.01 g $                         0.04h747-8 Non-Recurring Forward-Loss$                    0.09 i $                         0.06j767 Forward-Loss$                         0.04kInsurance Settlement related to Severe Weather Event$                        (0.71)lFavorable cumulative catch-up adjustment$                   (0.14) m $                        (0.17)nTax Benefit Reduction$                        (0.19)oEarnings Per Share Excluding Impact of Forward Losses and Certain Other Items$                    1.85$                         2.30a Represents the net earnings per share impact of CH-53K Forward-Loss charge of $29.0 million. The earnings per share amount is presented net of income taxes of 31.0 percent. EPS Calculation: 29.0mm * (1 - .31) = 20.01 ,   20.01 / 142.3mm Diluted Shares = $0.14bRepresents the net earnings per share impact of 787 Forward-Loss expense of $184 million. The earnings per share amount is presented net of income taxes of 31.0 percent.      EPS Calculation: 184mm * (1 - .31) = 126.96 ,   126.96 / 142.7mm Diluted Shares = $0.89cRepresents the net earnings per share impact of G650 Forward-Loss expense of $163 million. The earnings per share amount is presented net of income taxes of 31.0 percent.   EPS Calculation: 163mm * (1 - .31) = 112.47 ,   112.47 / 142.7mm Diluted Shares = $0.79dRepresents the net earnings per share impact of G280 Forward-Loss expense of $82 million. The earnings per share amount is presented net of income taxes of 31.0 percent.   EPS Calculation: 82mm * (1 - .31) = 56.58 ,   56.58 / 142.3mm Diluted Shares = $0.40       eRepresents the net earnings per share impact of G280 Forward-Loss expense of $119 million. The earnings per share amount is presented net of income taxes of 31.0 percent.   EPS Calculation: 119mm * (1 - .31) = 82.11 ,   82.11 / 142.7mm Diluted Shares = $0.58 fRepresents the net earnings per share impact of BR725 Forward-Loss expense of $151 million. The earnings per share amount is presented net of income taxes of 31.0 percent. EPS Calculation: 151mm * (1 - .31) = 104.19 ,   104.19 / 142.7mm Diluted Shares = $0.73gRepresents the net earnings per share impact of A350 Non-Recurring forward-loss expense of $3 million. The earnings per share amount is presented net of income taxes of 31.0 percent.      EPS Calculation: 3mm * (1 - .31) = 2.07 ,   2.07 / 142.3mm Diluted Shares = $0.01     hRepresents the net earnings per share impact of A350 Non-Recurring forward-loss expense of $9 million. The earnings per share amount is presented net of income taxes of 31.0 percent.    EPS Calculation: 9mm * (1 - .31) = 6.21 ,   6.21 / 142.7mm Diluted Shares = $0.04iRepresents the net earnings per share impact of 747-8 Non-Recurring forward-loss expense of $18 million. The earnings per share amount is presented net of income taxes of 31.0 percent.  EPS Calculation: 18mm * (1 - .31) = 12.42 ,   12.42 / 142.3mm Diluted Shares = $0.09       jRepresents the net earnings per share impact of 747-8 Non-Recurring forward-loss expense of $12 million. The earnings per share amount is presented net of income taxes of 31.0 percent. EPS Calculation: 12mm * (1 - .31) = 8.28 ,   8.28 / 142.7mm Diluted Shares = $0.06             kRepresents the net earnings per share impact of 767 Forward-Loss expense of $8 million. The earnings per share amount is presented net of income taxes of 31.0 percent.        EPS Calculation: 8mm * (1 - .31) = 5.52 ,   5.52 / 142.7mm Diluted Shares = $0.04lRepresents the net earnings per share impact of the insurance settlement related to the April 2012 severe weather event less incurred expenses year-to-date of $146 million. The earnings per share amount is presented net of income taxes of 31.0 percent. EPS Calculation: 146mm * (1 - .31) = 100.74 ,   100.74 / 142.7mm Diluted Shares = $0.71         mRepresents the net earnings per share impact of favorable cumulative catch-up adjustment of $28 million. The earnings per share amount is presented net of income taxes of 31.0 percent.  EPS Calculation: 28mm * (1 - .31) = 19.32 ,   19.32 / 142.3mm Diluted Shares = $0.14        nRepresents the net earnings per share impact of favorable cumulative catch-up adjustment of $35 million. The earnings per share amount is presented net of income taxes of 31.0 percent. EPS Calculation: 35mm * (1 - .31) = 24.15 ,   24.15 / 142.7mm Diluted Shares = $0.17      oRepresents the net earnings per share impact of the tax benefit reduction. EPS Calculation: (27.63)mm / 142.7mm Diluted Shares = ($0.19)       $(27.63)mm represents net earnings change due to tax rate differences attributable to net losses driven of 2012 events:         2012 effective tax rate - 2012 normalized effective tax rate = rate impact from net losses * 2012 earnings before tax = earnings             ((211.4)% - 31.0% = (242.4)%*$11.4 earnings before taxes = $(27.63))http://www.spiritaero.comSOURCE Spirit AeroSystems Holdings, Inc.For further information: Investors, Coleen Tabor +1-316-523-7040, or Media, Ken Evans +1-316-523-4070