HAIFA, Israel, Nov. 13,
2014 /PRNewswire/ -- Elbit Systems Ltd. (the "Company")
(NASDAQ and TASE: ESLT), the international defense electronics
company, reported today its consolidated results for the quarter
ended September 30, 2014.
In this release, the Company is providing US-GAAP results as
well as additional non-GAAP financial data, which are intended to
provide investors a more comprehensive understanding of the
Company's business results and trends. Unless otherwise stated, all
financial data presented is GAAP financial data.
Management Comment:
Bezhalel (Butzi) Machlis, President and CEO of Elbit Systems,
commented: "As we previously disclosed, our third quarter
profit was affected by increased financial expenses. However, as
reflected by our operating income, the ongoing business performance
continued to show stability in the quarter. We are encouraged by
the continued growth in the backlog and by the increase in revenue
in Latin America and Asia-Pacific in the quarter."
Third quarter of 2014 results:
Revenues in the third quarter of 2014 were
$722.7 million, as compared to
$730.6 million in the third quarter
of 2013.
Gross profit amounted to $203.0
million (28.1% of revenues) in the third quarter of 2014, as
compared to $207.4 million (28.4% of
revenues) in the third quarter of 2013. The non-GAAP gross profit
in the third quarter of 2014 was $208.4
million (28.8% of revenues), as compared to $212.9 million (29.1% of revenues) in the third
quarter of 2013. The decrease in the gross profit rate was mainly
due to the mix of programs sold in the quarter.
Research and development expenses, net, were $55.8 million (7.7% of revenues) in the third
quarter of 2014, as compared to $54.0
million (7.4% of revenues) in the third quarter of 2013.
Marketing and selling expenses were $51.8 million (7.2% of revenues) in the third
quarter of 2014, as compared to $61.9
million (8.5% of revenues) in the third quarter of 2013. The
decrease was mainly a result of lower expenses related to the mix
of marketing activities in the quarter.
General and administrative expenses were $35.3 million (4.9% of revenues) in the third
quarter of 2014, as compared to $30.5
million (4.2% of revenues) in the third quarter of 2013.
Operating income was $60.1
million (8.3% of revenues) in the third quarter of 2014, as
compared to operating income of $61.1
million (8.4% of revenues) in the third quarter of
2013. The non-GAAP operating income in the third quarter of
2014 was $70.8 million (9.8% of
revenues), as compared to $72.3
million (9.9% of revenues) in the third quarter of 2013.
Financial expenses, net, were $23.4 million in the third quarter of 2014, as
compared to $6.6 million in the third
quarter of 2013. As mentioned in the Company's announcement on
October 20, 2014, the increase in the
financial expenses in the third quarter of 2014 resulted primarily
from the accelerated depreciation of the New Israeli Shekel related
to the Company's U.S. Dollar derivative activities as well as the
impact of exchange rate differences on balance sheet items.
Taxes on income were $0.1
million (effective tax rate of 0.3%) in the third quarter of
2014, as compared to $7.5 million
(effective tax rate of 13.6%) in the third quarter of 2013. The
decrease in the effective tax rate was mainly as a result of
settlements of tax audits, including adjustments for prior years,
in some of the Company's subsidiaries in Israel and the mix of the tax rates in the
various jurisdictions in which the Company's entities generate
taxable income.
Equity in net earnings of affiliated companies and
partnerships was $1.0 million
(0.1% of revenues) in the third quarter of 2014, as compared to
$3.4 million (0.5% of revenues) in
the third quarter of 2013.
Net income attributable to non-controlling interests was
$2.9 million in the third quarter of
2014, as compared to $1.6 million in
the third quarter of 2013.
Net income attributable to the Company's shareholders in
the third quarter of 2014 was $35.0
million (4.8% of revenues), as compared to $49.6 million (6.8% of revenues) in the third
quarter of 2013. The non-GAAP net income in the third quarter of
2014 was $43.9 million (6.1% of
revenues), as compared to $55.8
million (7.6% of revenues) in the third quarter of 2013. The
decrease in net income was due mainly to the increased financial
expenses described above.
Diluted net earnings per share attributable to the
Company's shareholders were $0.82 for the third quarter of 2014, as compared
with diluted net earnings per share of $1.17 for the third quarter of 2013. The non-GAAP
diluted earnings per share in the third quarter of 2014 were
$1.03, as compared with diluted net
earnings per share of $1.32 for the
third quarter of 2013.
The Company's backlog of orders as of September 30,
2014 totaled $6,229 million, as
compared to $5,697 million as of
September 30, 2013. Approximately 72% of the current backlog
is attributable to orders from outside Israel. Approximately 49% of the current
backlog is scheduled to be performed during the fourth quarter of
2014 and 2015.
Operating cash flow used in the first nine months of 2014
was $0.2 million, as compared to cash
flow provided by operating activities of $24.1 million in the first nine months of 2013.
The Company's cash flow was negatively affected mainly by the delay
in payments from the Israeli Ministry of Defense. The Company does
not foresee a risk in the collection of these payments.
Non-GAAP financial data:
The following non-GAAP financial data is presented to enable
investors to have additional information on the Company's business
performance as well as a further basis for periodical comparisons
and trends relating to the Company's financial results. The Company
believes such data provides useful information to investors by
facilitating more meaningful comparisons of the Company's financial
results over time. Such non-GAAP information is used by the
Company's management to make strategic decisions, forecast future
results and evaluate the Company's current performance. However,
investors are cautioned that, unlike financial measures prepared in
accordance with GAAP, non-GAAP measures may not be comparable with
the calculation of similar measures for other companies.
The non-GAAP financial data includes reconciliation adjustments
regarding non-GAAP gross profit, operating income, net income and
diluted EPS. In arriving at non-GAAP presentations, companies
generally factor out items such as those that have a non-recurring
impact on the income statements, various non-cash items,
significant effects of retroactive tax legislation and changes in
accounting guidance and other items which, in management's
judgment, are items that are considered to be outside of the review
of core operating results.
In the Company's non-GAAP presentation, the Company made certain
adjustments, as indicated in the table below.
These non-GAAP measures are not based on any comprehensive set
of accounting rules or principles. The Company believes that
non-GAAP measures have limitations in that they do not reflect all
of the amounts associated with the Company's results of operations,
as determined in accordance with GAAP, and that these measures
should only be used to evaluate the Company's results of operations
in conjunction with the corresponding GAAP measures.
Investors should consider non-GAAP financial measures in addition
to, and not as replacements for or superior to, measures of
financial performance prepared in accordance with GAAP.
Reconciliation of
GAAP to Non-GAAP (Unaudited) Supplemental Financial
Data
(US Dollars in
millions)
|
|
|
Nine Months Ended
September 30,
|
|
Three Months
Ended
September 30,
|
|
Year Ended
December 31,
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross
profit
|
595.6
|
|
|
603.3
|
|
|
203.0
|
|
|
207.4
|
|
|
824.8
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of
intangible assets
|
16.2
|
|
|
16.4
|
|
|
5.4
|
|
|
5.5
|
|
|
22.2
|
|
Impairment of
long-lived assets
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.9
|
|
Non-GAAP
gross profit
|
611.8
|
|
|
619.7
|
|
|
208.4
|
|
|
212.9
|
|
|
847.9
|
|
Percent of
revenues
|
29.0
|
%
|
|
29.3
|
%
|
|
28.8
|
%
|
|
29.1
|
%
|
|
29.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating
income
|
182.6
|
|
|
181.5
|
|
|
60.1
|
|
|
61.1
|
|
|
239.4
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of
intangible assets
|
32.3
|
|
|
34.2
|
|
|
10.7
|
|
|
11.2
|
|
|
45.9
|
|
Impairment of
long-lived assets
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.9
|
|
Legal settlement,
net
|
—
|
|
|
(7.6)
|
|
|
—
|
|
|
—
|
|
|
(7.6)
|
|
Gain from changes in
holdings
|
(6.0)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Non-GAAP operating
income
|
208.9
|
|
|
208.1
|
|
|
70.8
|
|
|
72.3
|
|
|
278.6
|
|
Percent of
revenues
|
9.9
|
%
|
|
9.8
|
%
|
|
9.8
|
%
|
|
9.9
|
%
|
|
9.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income
attributable to
Elbit Systems'
shareholders
|
127.0
|
|
|
140.6
|
|
|
35.0
|
|
|
49.6
|
|
|
183.4
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of
intangible assets
|
32.3
|
|
|
34.2
|
|
|
10.7
|
|
|
11.2
|
|
|
45.9
|
|
Impairment of
long-lived assets
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.9
|
|
Legal settlement,
net
|
—
|
|
|
(7.6)
|
|
|
—
|
|
|
—
|
|
|
(7.6)
|
|
Gain from changes in
holdings
|
(6.0)
|
|
|
(0.9)
|
|
|
—
|
|
|
(0.9)
|
|
|
(0.9)
|
|
Adjustment of gain
from discontinued operations, net
|
—
|
|
|
(0.8)
|
|
|
—
|
|
|
—
|
|
|
(0.8)
|
|
Related tax
benefits
|
(5.1)
|
|
|
(8.1)
|
|
|
(1.8)
|
|
|
(4.1)
|
|
|
(10.1)
|
|
Non-GAAP net
income attributable to Elbit Systems' shareholders
|
148.2
|
|
|
157.4
|
|
|
43.9
|
|
|
55.8
|
|
|
210.8
|
|
Percent of
revenues
|
7.0
|
%
|
|
7.4
|
%
|
|
6.1
|
%
|
|
7.6
|
%
|
|
7.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP diluted
net EPS
|
3.47
|
|
|
3.73
|
|
|
1.03
|
|
|
1.32
|
|
|
4.99
|
|
Recent Events:
On August 13, 2014 the Company
announced that it was awarded an $80
million contract to supply a Latin American country with
Command, Control, Computer & Communications (C4I) systems.
On October 12, 2014 the Company
announced that its wholly-owned U.S. subsidiary, Elbit Systems of
America, LLC, ("Elbit Systems of America"), was awarded an
approximately $12.7 million contract
to provide Apache Aviator Integrated Helmets (AAIH) to the United
States Army. Work will be performed over a two-year period at Elbit
Systems of America's facility in Fort
Worth, Texas.
On October 20, 2014 the Company
announced that, based upon an initial review of the elements
comprising the Company's third quarter 2014 results, the Company
anticipates an extraordinary level of finance expenses for the
quarter. This increase in financial expenses resulted primarily
from the accelerated depreciation of the New Israeli Shekel related
to the Company's U.S. dollar derivative activities, as well as the
impact of exchange rate differences on balance sheet items. The
Company estimates that the impact of the above on the financial
expenses for the quarter will be in the range of $15 to $20 million, and accordingly will have a
corresponding adverse impact on the quarter's net profit.
On October 22, 2014 the Company
announced that it was awarded contracts from an Asian country in a
total amount of approximately $85
million. Most of the amount is for an F-5 aircraft avionics
upgrade program, and the balance is for the supply of electro-optic
and communications systems. The contracts will be performed over a
three-year period.
On October 29, 2014 the Company
announced that Midroog Ltd., an Israeli rating agency ("Midroog"),
reaffirmed Midroog's "Aa1" rating (on a local scale), with a stable
outlook, of the Series "A" Notes issued by the Company in 2010 and
in 2012.
On October 29, 2014 the Company
announced that it was awarded a contract by Rheinmetall Canada Inc.
to provide ELSAT 2100 Satellite-on-the-Move (SOTM) systems for use
by the Canadian Armed Forces. The contract value, which is in an
amount that is not material to Elbit Systems, will be performed
over an 18-month period.
On November 11, 2014 the
Company announced that its wholly-owned U.S. subsidiary, Elbit
Systems of America, was awarded a five-year, firm-fixed price
contract valued at approximately $29
million by the United States Air Force (USAF) for logistics
support of the USAF's F-16 head-up display (HUD) electric module
assemblies.
Dividend:
The Board of Directors declared a dividend of $0.32 per share for the third quarter of 2014.
The dividend's record date is November 25,
2014. The dividend will be paid from income generated as
Preferred Income (as defined under Israeli tax laws), on
December 8, 2014, net of taxes and
levies, at the rate of 20%.
Conference Call:
The Company will be hosting a conference call today, Thursday,
November 13, 2014 at 9:00 a.m. Eastern
Time. On the call, management will review and discuss the
results and will be available to answer questions.
To participate, please call one of the teleconferencing numbers
that follow. If you are unable to connect using the toll-free
numbers, please try the international dial-in number.
US Dial-in Numbers: 1 888 668 9141
UK Dial-in Number: 0 800 917 5108
ISRAEL Dial-in Number: 03 918 0609
INTERNATIONAL Dial-in Number: +972 3 918 0609
at: 9:00 am Eastern
Time; 6:00 am Pacific Time;
2:00 pm UK Time; 4:00 pm Israel Time
This call will also be broadcast live on Elbit Systems' web-site
at http://www.elbitsystems.com. An online replay will be
available from 24 hours after the call ends.
Alternatively, for two days following the call, investors will
be able to dial a replay number to listen to the call. The dial-in
numbers are:
1 866 276 1485 (US) or +972 3 925 5918
(Israel and International).
About Elbit Systems
Elbit Systems Ltd. is an international defense electronics
company engaged in a wide range of programs throughout the world.
The Company, which includes Elbit Systems and its subsidiaries,
operates in the areas of aerospace, land and naval systems,
command, control, communications, computers, intelligence
surveillance and reconnaissance ("C4ISR"), unmanned aircraft
systems ("UAS"), advanced electro-optics, electro-optic space
systems, EW suites, signal intelligence ("SIGINT") systems, data
links and communications systems and radios. The Company also
focuses on the upgrading of existing military platforms, developing
new technologies for defense, homeland security and commercial
aviation applications and providing a range of support services,
including training and simulation systems.
For additional information, visit: www.elbitsystems.com or
follow us on Twitter.
Attachments:
Consolidated
balance sheets
Consolidated statements of income
Consolidated statements of cash flow
Consolidated revenue distribution by areas of operation and by
geographical regions
Company
Contact:
Joseph Gaspar,
Executive VP & CFO
Tel:
+972-4-8316663
j.gaspar@elbitsystems.com
Dalia Rosen,
VP, Head of Corporate Communications
Tel:
+972-4-8316784
dalia.rosen@elbitsystems.com
Elbit Systems
Ltd.
|
IR
Contact:
Ehud
Helft
Kenny
Green
GK Investor
Relations
Tel:
1-646-201-9246
elbitsystems@gkir.com
|
This press release contains forward-looking statements (within
the meaning of Section 27A of the Securities Act of 1933, as
amended and Section 21E of the Securities Exchange Act of 1943, as
amended) regarding Elbit Systems Ltd. and/or its subsidiaries
(collectively the Company), to the extent such statements do not
relate to historical or current fact. Forward-looking statements
are based on management's expectations, estimates, projections and
assumptions. Forward-looking statements are made pursuant to the
safe harbor provisions of the Private Securities Litigation Reform
Act of 1995, as amended. These statements are not guarantees of
future performance and involve certain risks and uncertainties,
which are difficult to predict. Therefore, actual future results,
performance and trends may differ materially from these
forward-looking statements due to a variety of factors, including,
without limitation: scope and length of customer contracts;
governmental regulations and approvals; changes in governmental
budgeting priorities; general market, political and economic
conditions in the countries in which the Company operates or sells,
including Israel and the United States among others; differences in
anticipated and actual program performance, including the ability
to perform under long-term fixed-price contracts; and the outcome
of legal and/or regulatory proceedings. The factors listed above
are not all-inclusive, and further information is contained in
Elbit Systems Ltd.'s latest annual report on Form 20-F, which is on
file with the U.S. Securities and Exchange Commission. All
forward-looking statements speak only as of the date of this
release. The Company does not undertake to update its
forward-looking statements.
Elbit Systems Ltd., its logo, brand, product, service and
process names appearing in this Press Release are the trademarks or
service marks of Elbit Systems Ltd. or its affiliated
companies. All other brand, product, service and process
names appearing are the trademarks of their respective
holders. Reference to or use of a product, service or process
other than those of Elbit Systems Ltd. does not imply
recommendation, approval, affiliation or sponsorship of that
product, service or process by Elbit Systems Ltd. Nothing contained
herein shall be construed as conferring by implication, estoppal or
otherwise any license or right under any patent, copyright,
trademark or other intellectual property right of Elbit Systems
Ltd. or any third party, except as expressly granted herein.
ELBIT SYSTEMS
LTD.
CONSOLIDATED
BALANCE SHEETS
(In thousands of US
Dollars)
|
|
|
September
30,
|
|
|
December
31,
|
|
|
2014
|
|
|
2013
|
|
|
Unaudited
|
|
|
Audited
|
|
Assets
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
Cash and cash
equivalents
|
$
|
177,406
|
|
|
$
|
193,737
|
|
Short-term bank
deposits and marketable securities
|
96,561
|
|
|
71,625
|
|
Trade and unbilled
receivables, net
|
951,959
|
|
|
823,245
|
|
Other receivables and
prepaid expenses
|
178,751
|
|
|
151,367
|
|
Inventories, net of
customers advances
|
866,417
|
|
|
756,032
|
|
Total current
assets
|
2,271,094
|
|
|
1,996,006
|
|
|
|
|
|
|
|
Investments in
affiliated companies and partnerships
|
122,505
|
|
|
131,362
|
|
Long-term trade and
unbilled receivables
|
237,099
|
|
|
242,576
|
|
Long-term bank
deposits and other receivables
|
40,202
|
|
|
52,983
|
|
Deferred income
taxes, net
|
36,963
|
|
|
35,695
|
|
Severance pay
fund
|
301,691
|
|
|
323,388
|
|
|
738,460
|
|
|
786,004
|
|
|
|
|
|
|
|
Property, plant and
equipment, net
|
442,735
|
|
|
481,408
|
|
Goodwill and other
intangible assets, net
|
649,931
|
|
|
669,750
|
|
Total
assets
|
$
|
4,102,220
|
|
|
$
|
3,933,168
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and
Equity
|
|
|
|
|
|
Short-term bank
credit and loans
|
$
|
40,550
|
|
|
$
|
—
|
|
Current maturities of
long-term loans and Series A Notes
|
87,397
|
|
|
63,111
|
|
Trade
payables
|
337,934
|
|
|
301,480
|
|
Other payables and
accrued expenses
|
725,271
|
|
|
720,544
|
|
Customer advances in
excess of costs incurred on contracts in progress
|
416,595
|
|
|
349,998
|
|
|
1,607,747
|
|
|
1,435,133
|
|
|
|
|
|
|
|
Long-term loans, net
of current maturities
|
288,705
|
|
|
224,209
|
|
Series A Notes, net
of current maturities
|
312,308
|
|
|
377,812
|
|
Employee benefit
liabilities
|
375,435
|
|
|
407,855
|
|
Deferred income taxes
and tax liabilities, net
|
70,466
|
|
|
73,502
|
|
Customer advances in
excess of costs incurred on contracts in progress
|
114,290
|
|
|
164,854
|
|
Other long-term
liabilities
|
58,555
|
|
|
55,634
|
|
|
1,219,759
|
|
|
1,303,866
|
|
|
|
|
|
|
|
Elbit Systems Ltd.'s
equity
|
1,257,052
|
|
|
1,177,012
|
|
Non-controlling
interests
|
17,662
|
|
|
17,157
|
|
Total
equity
|
1,274,714
|
|
|
1,194,169
|
|
Total liabilities
and equity
|
$
|
4,102,220
|
|
|
$
|
3,933,168
|
|
ELBIT SYSTEMS
LTD.
CONSOLIDATED
STATEMENTS OF INCOME
(In thousands of US
Dollars, except for share and per share amount)
|
|
|
Nine Months
Ended
September 30,
|
|
Three Months
Ended
September 30,
|
|
Year Ended
December 31,
|
|
2014
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
|
2013
|
|
|
Unaudited
|
|
Unaudited
|
|
Audited
|
Revenues
|
$
|
2,107,964
|
|
|
$
|
2,113,694
|
|
|
$
|
722,704
|
|
|
$
|
730,631
|
|
|
$
|
2,925,151
|
|
Cost of
revenues
|
1,512,407
|
|
|
1,510,393
|
|
|
519,701
|
|
|
523,187
|
|
|
2,100,304
|
|
Gross
profit
|
595,557
|
|
|
603,301
|
|
|
203,003
|
|
|
207,444
|
|
|
824,847
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and
development, net
|
156,988
|
|
|
156,555
|
|
|
55,827
|
|
|
54,012
|
|
|
220,482
|
|
Marketing and
selling
|
157,036
|
|
|
174,755
|
|
|
51,775
|
|
|
61,906
|
|
|
235,466
|
|
General and
administrative, net
|
104,840
|
|
|
90,449
|
|
|
35,257
|
|
|
30,468
|
|
|
129,507
|
|
Other income,
net
|
(5,951)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
412,913
|
|
|
421,759
|
|
|
142,859
|
|
|
146,386
|
|
|
585,455
|
|
Operating
income
|
182,644
|
|
|
181,542
|
|
|
60,144
|
|
|
61,058
|
|
|
239,392
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial expenses,
net
|
(36,283)
|
|
|
(27,274)
|
|
|
(23,350)
|
|
|
(6,634)
|
|
|
(37,310)
|
|
Other income,
net
|
254
|
|
|
925
|
|
|
132
|
|
|
881
|
|
|
937
|
|
Income before income
taxes
|
146,615
|
|
|
155,193
|
|
|
36,926
|
|
|
55,305
|
|
|
203,019
|
|
Taxes on
income
|
(16,150)
|
|
|
(17,199)
|
|
|
(105)
|
|
|
(7,532)
|
|
|
(25,313)
|
|
|
130,465
|
|
|
137,994
|
|
|
36,821
|
|
|
47,773
|
|
|
177,706
|
|
Equity in net
earnings of affiliated companies and partnerships
|
3,763
|
|
|
7,567
|
|
|
1,012
|
|
|
3,393
|
|
|
13,032
|
|
Income from
continuing operations
|
134,228
|
|
|
145,561
|
|
|
37,833
|
|
|
51,166
|
|
|
190,738
|
|
Income from
discontinued operations, net
|
—
|
|
|
681
|
|
|
—
|
|
|
—
|
|
|
681
|
|
Net
income
|
134,228
|
|
|
146,242
|
|
|
37,833
|
|
|
51,166
|
|
|
191,419
|
|
Less: net income
attributable to non-controlling interests
|
(7,227)
|
|
|
(5,690)
|
|
|
(2,867)
|
|
|
(1,577)
|
|
|
(8,002)
|
Net income
attributable to Elbit Systems Ltd.'s shareholders
|
$
|
127,001
|
|
|
$
|
140,552
|
|
|
$
|
34,966
|
|
|
$
|
49,589
|
|
|
$
|
183,417
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share
attributable to Elbit Systems Ltd.'s shareholders:
|
|
|
|
|
|
|
Basic net earnings
per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing
operations
|
$
|
2.98
|
|
|
$
|
3.32
|
|
|
$
|
0.82
|
|
|
$
|
1.18
|
|
|
$
|
4.34
|
|
Discontinued
operations
|
—
|
|
|
0.02
|
|
|
—
|
|
|
—
|
|
|
0.01
|
|
Total
|
$
|
2.98
|
|
|
$
|
3.34
|
|
|
$
|
0.82
|
|
|
$
|
1.18
|
|
|
$
|
4.35
|
|
Diluted net earnings
per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing
operations
|
$
|
2.98
|
|
|
$
|
3.31
|
|
|
$
|
0.82
|
|
|
$
|
1.17
|
|
|
$
|
4.33
|
|
Discontinued
operations
|
—
|
|
|
0.02
|
|
|
—
|
|
|
—
|
|
|
0.01
|
|
Total
|
$
|
2.98
|
|
|
$
|
3.33
|
|
|
$
|
0.82
|
|
|
$
|
1.17
|
|
|
$
|
4.34
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average
number of shares (in thousands)
used in
computation of
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings
per share
|
42,646
|
|
|
42,044
|
|
|
42,665
|
|
|
42,178
|
|
|
42,139
|
|
Diluted earnings per
share
|
42,669
|
|
|
42,213
|
|
|
42,686
|
|
|
42,348
|
|
|
42,295
|
|
Amounts attributable
to Elbit Systems Ltd.'s shareholders
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from
continuing operations, net of income tax
|
$
|
127,001
|
|
|
$
|
139,733
|
|
|
$
|
34,966
|
|
|
$
|
49,589
|
|
|
$
|
182,598
|
|
Discontinued
operations, net of income tax
|
—
|
|
|
819
|
|
|
—
|
|
|
—
|
|
|
819
|
|
Net income
attributable to Elbit Systems Ltd.'s shareholders
|
$
|
127,001
|
|
|
$
|
140,552
|
|
|
$
|
34,966
|
|
|
$
|
49,589
|
|
|
$
|
183,417
|
|
ELBIT SYSTEMS
LTD.
CONSOLIDATED
STATEMENTS OF CASH FLOW
(In thousands of US
Dollars)
|
|
|
Nine Months
Ended
September 30,
|
|
Year Ended
December 31,
|
|
2014
|
|
|
2013
|
|
|
2013
|
|
|
Unaudited
|
|
Audited
|
CASH FLOWS FROM
OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
|
Net income
|
$
|
134,228
|
|
|
$
|
146,242
|
|
|
$
|
191,419
|
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
92,852
|
|
|
96,571
|
|
|
129,348
|
|
Write-off impairment
and discontinued operations, net
|
—
|
|
|
(681)
|
|
|
254
|
|
Stock-based
compensation
|
250
|
|
|
1,096
|
|
|
440
|
|
Amortization of Series
A Notes premium and related issuance costs, net
|
(69)
|
|
|
(69)
|
|
|
(92)
|
|
Deferred income taxes
and reserve, net
|
(10,553)
|
|
|
1,545
|
|
|
221
|
|
Gain on sale of
property, plant and equipment
|
(2,803)
|
|
|
(133)
|
|
|
(147)
|
|
Loss (gain) on sale of
investment
|
(5,864)
|
|
|
(425)
|
|
|
873
|
|
Equity in net loss
(earnings) of affiliated companies and partnerships, net of
dividend received (*)
|
9,235
|
|
|
(2,067)
|
|
|
468
|
|
Changes in operating
assets and liabilities, net of amounts acquired:
|
|
|
|
|
|
|
|
|
Increase in short and
long-term trade receivables and prepaid expenses
|
(147,259)
|
|
|
(195,656)
|
|
|
(108,337)
|
|
Increase in
inventories, net
|
(110,366)
|
|
|
(30,791)
|
|
|
(4,785)
|
|
Increase in trade
payables, other payables and accrued expenses
|
37,280
|
|
|
32,407
|
|
|
55,935
|
|
Severance, pension and
termination indemnities, net
|
(10,459)
|
|
|
3,184
|
|
|
(3,595)
|
|
Increase (decrease) in
advances received from customers
|
13,332
|
|
|
(27,118)
|
|
|
(95,027)
|
|
Net cash provided by
(used in) operating activities
|
(196)
|
|
|
24,105
|
|
|
166,975
|
|
CASH FLOWS FROM
INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
Purchase of property,
plant and equipment and other assets
|
(42,608)
|
|
|
(54,987)
|
|
|
(63,019)
|
|
Acquisition of a
subsidiary
|
787
|
|
|
—
|
|
|
—
|
|
Investments in
affiliated companies and other companies
|
(3,536)
|
|
|
(5,046)
|
|
|
(6,222)
|
|
Proceeds from sale of
property, plant and equipment
|
19,129
|
|
|
4,264
|
|
|
3,755
|
|
Proceeds from sale of
investments
|
110
|
|
|
2,000
|
|
|
3,550
|
|
Investment in long-term
deposits
|
(440)
|
|
|
(1,171)
|
|
|
(2,076)
|
|
Proceeds from sale of
long-term deposits
|
426
|
|
|
246
|
|
|
795
|
|
Investment in
short-term deposits and marketable securities
|
(77,485)
|
|
|
(33,050)
|
|
|
(50,975)
|
|
Proceeds from sale of
short-term deposits and marketable securities
|
54,540
|
|
|
30,543
|
|
|
42,899
|
|
Net cash used in
investing activities
|
(49,077)
|
|
|
(57,201)
|
|
|
(71,293)
|
|
CASH FLOWS FROM
FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
Proceeds from exercise
of options
|
3,393
|
|
|
11,159
|
|
|
18,364
|
|
Repayment of long-term
loans
|
(107,566)
|
|
|
(143,547)
|
|
|
(230,532)
|
|
Proceeds from long-term
loans
|
200,500
|
|
|
217,100
|
|
|
242,247
|
|
Repayment of Series A
Notes
|
(55,532)
|
|
|
(55,535)
|
|
|
(55,535)
|
|
Dividends paid
(**)
|
(48,403)
|
|
|
(46,928)
|
|
|
(75,549)
|
|
Change in short-term
bank credit and loans, net
|
40,550
|
|
|
(61)
|
|
|
(181)
|
|
Net cash provided by
(used in) financing activities
|
32,942
|
|
|
(17,812)
|
|
|
(101,186)
|
|
NET DECREASE IN CASH
AND CASH EQUIVALENTS
|
(16,331)
|
|
|
(50,908)
|
|
|
(5,504)
|
|
Cash and cash
equivalents at the beginning of the year
|
193,737
|
|
|
199,241
|
|
|
199,241
|
|
Cash and cash
equivalents at the end of the period
|
$
|
177,406
|
|
|
$
|
148,333
|
|
|
$
|
193,737
|
|
* Dividend received
from affiliated companies and partnerships
|
$
|
12,998
|
|
|
$
|
5,500
|
|
|
$
|
13,500
|
|
|
|
|
|
|
|
|
|
|
** Dividends paid to
the Company's shareholders and minority shareholders of a
subsidiary.
|
ELBIT SYSTEMS
LTD.
DISTRIBUTION OF
REVENUES
(In millions of US
Dollars)
|
|
Consolidated
Revenues by Areas of Operation:
|
|
|
Nine Months
Ended
|
|
Three Months
Ended
|
|
September
30,
|
|
September
30,
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
|
$
millions
|
|
%
|
|
$
millions
|
|
%
|
|
$
millions
|
|
%
|
|
$
millions
|
|
%
|
Airborne
systems
|
883.6
|
|
|
41.9
|
|
|
849.3
|
|
|
40.2
|
|
|
304.5
|
|
|
42.1
|
|
|
287.2
|
|
|
39.3
|
|
Land
systems
|
161.5
|
|
|
7.7
|
|
|
195.4
|
|
|
9.2
|
|
|
38.1
|
|
|
5.3
|
|
|
75.6
|
|
|
10.3
|
|
C4ISR
systems
|
808.9
|
|
|
38.4
|
|
|
771.8
|
|
|
36.5
|
|
|
297.8
|
|
|
41.2
|
|
|
273.4
|
|
|
37.4
|
|
Electro-optic
systems
|
182.5
|
|
|
8.7
|
|
|
227.4
|
|
|
10.8
|
|
|
57.2
|
|
|
7.9
|
|
|
67.9
|
|
|
9.3
|
|
Other (mainly
non-defense
engineering and production
services)
|
71.5
|
|
|
3.3
|
|
|
69.8
|
|
|
3.3
|
|
|
25.1
|
|
|
3.5
|
|
|
26.5
|
|
|
3.7
|
|
Total
|
2,108.0
|
|
|
100.0
|
|
|
2,113.7
|
|
|
100.0
|
|
|
722.7
|
|
|
100.0
|
|
|
730.6
|
|
|
100.0
|
|
Consolidated
Revenues by Geographic Regions:
|
|
|
Nine Months
Ended
|
|
Three Months
Ended
|
|
September
30,
|
|
September
30,
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
|
$
millions
|
|
%
|
|
$
millions
|
|
%
|
|
$
millions
|
|
%
|
|
$
millions
|
|
%
|
Israel
|
492.9
|
|
|
23.4
|
|
|
470.6
|
|
|
22.3
|
|
|
161.4
|
|
|
22.3
|
|
|
181.7
|
|
|
24.9
|
|
North
America
|
610.5
|
|
|
29.0
|
|
|
630.9
|
|
|
29.8
|
|
|
200.0
|
|
|
27.7
|
|
|
217.0
|
|
|
29.7
|
|
Europe
|
308.9
|
|
|
14.7
|
|
|
397.9
|
|
|
18.8
|
|
|
104.4
|
|
|
14.5
|
|
|
127.3
|
|
|
17.4
|
|
Asia-Pacific
|
346.3
|
|
|
16.4
|
|
|
357.5
|
|
|
16.9
|
|
|
110.9
|
|
|
15.3
|
|
|
97.0
|
|
|
13.3
|
|
Latin
America
|
311.5
|
|
|
14.8
|
|
|
210.9
|
|
|
10.0
|
|
|
140.5
|
|
|
19.4
|
|
|
78.3
|
|
|
10.7
|
|
Other
countries
|
37.9
|
|
|
1.7
|
|
|
45.9
|
|
|
2.2
|
|
|
5.5
|
|
|
0.8
|
|
|
29.3
|
|
|
4.0
|
|
Total
|
2,108.0
|
|
|
100.0
|
|
|
2,113.7
|
|
|
100.0
|
|
|
722.7
|
|
|
100.0
|
|
|
730.6
|
|
|
100.0
|
|
SOURCE Elbit Systems Ltd.