XML 101 R34.htm IDEA: XBRL DOCUMENT v2.4.1.9
Acquisitions and Divestitures (Tables)
3 Months Ended
Mar. 27, 2015
Business Combinations [Abstract]  
Schedule of Major Classes of Assets and Liabilities Included as Held for Sale

The major classes of assets and liabilities included as held for sale related to MSI are presented in the table below:

 

     March 27,
2015
    December 31,
2014
 
     (in millions)  

Assets

    

Cash and cash equivalents

   $ 60     $ 61  

Billed receivables, net of allowances of $6 in 2015 and 2014

     77       77  

Contracts in process

     70       70  

Inventories

     64       70  

Other current assets

     2       10  
  

 

 

   

 

 

 

Total current assets

  273     288  
  

 

 

   

 

 

 

Goodwill

  206     231  

Other assets

  34     28  

Carrying value write-down(1)

  (17   —     
  

 

 

   

 

 

 

Total assets classified as held for sale

$ 496   $ 547  
  

 

 

   

 

 

 

Liabilities

Accounts payable, trade

$ 28   $ 31  

Accrued employment costs

  26     22  

Accrued expenses

  28     33  

Advance payments and billings in excess of costs incurred

  56     55  

Other current liabilities

  14     21  
  

 

 

   

 

 

 

Total current liabilities

  152     162  
  

 

 

   

 

 

 

Pension and postretirement benefits

  53     56  

Other liabilities

  20     19  
  

 

 

   

 

 

 

Total liabilities classified as held for sale

$ 225   $ 237  
  

 

 

   

 

 

 

 

(1) 

At March 27, 2015, the carrying value of the MSI disposal group exceeded its fair value and, as a result, a $17 million loss was recorded which was not allocated to the major classes of assets and liabilities of the MSI disposal group in accordance with ASC 205, Presentation of Financial Statements.

Unaudited Pro Forma Statements of Operations Data

The following unaudited pro forma Statements of Operations data present the combined results of the Company and its business acquisitions completed during the quarterly period ended March 27, 2015 and the year ended December 31, 2014, in each case assuming that the business acquisitions completed during these periods had occurred on January 1, 2014.

 

     First Quarter Ended  
     March 27,
2015
     March 28,
2014
 
     (in millions, except per
share data)
 

Pro forma net sales

   $ 2,715       $ 2,977   

Pro forma net income attributable to L-3

   $ 104       $ 168   

Pro forma diluted earnings per share

   $ 1.24       $ 1.88