XML 30 R9.htm IDEA: XBRL DOCUMENT v3.4.0.3
Condensed Consolidated Statements of Cash Flows - USD ($)
$ in Millions
3 Months Ended
Mar. 25, 2016
Mar. 27, 2015
Operating activities:    
Net income $ 230 $ 109
Less: Income from discontinued operations, net of tax (63) (4)
Income from continuing operations 167 105
Depreciation of property, plant and equipment 40 42
Amortization of intangibles and other assets 10 10
Deferred income tax provision 12 10
Stock-based employee compensation expense 6 13
Contributions to employee savings plans in L-3 Holdings' common stock 30 26
Amortization of pension and postretirement benefit plans net loss and prior service cost 12 17
Amortization of bond discounts and deferred debt issue costs (included in interest expense) $ 2 2
Loss related to business divestiture 22
Other non-cash items $ 1 (6)
Changes in operating assets and liabilities, excluding amounts from acquisitions and divestitures, and discontinued operations:    
Billed receivables (32) 23
Contracts in process (148) (147)
Inventories (19) $ (31)
Other assets 4
Accounts payable, trade 115 $ 98
Accrued employment costs (46) (8)
Accrued expenses 16 (56)
Advance payments and billings in excess of costs incurred (64) (19)
Income taxes 20 27
Other current liabilities (6) 4
Pension and postretirement benefits (1) 4
All other operating activities (7) (24)
Net cash from operating activities from continuing operations 112 112
Investing activities:    
Business acquisitions, net of cash acquired (27) $ (41)
Proceeds from the sale of businesses, net of closing date cash balances 576
Capital expenditures (35) $ (40)
Dispositions of property, plant and equipment 7 1
Other investing activities 9 6
Net cash from (used in) investing activities from continuing operations 530 (74)
Financing activities:    
Borrowings under revolving credit facility 217 108
Repayment of borrowings under revolving credit facility (217) (108)
Common stock repurchased (198) (100)
Dividends paid on L-3 Holdings' common stock (58) (58)
Proceeds from exercises of stock options 14 37
Proceeds from employee stock purchase plan 8 9
Employee restricted stock units surrendered in lieu of income tax withholding (20) (33)
Other financing activities (5) (5)
Net cash used in financing activities from continuing operations $ (259) (150)
Effect of foreign currency exchange rate changes on cash and cash equivalents (11)
Cash used in discontinued operations:    
Operating activities $ (56) (2)
Investing activities (1)
Cash used in discontinued operations $ (56) (3)
Change in cash balance in assets held for sale 1
Net increase (decrease) in cash and cash equivalents $ 327 (125)
Cash and cash equivalents, beginning of the period 207 442
Cash and cash equivalents, end of the period $ 534 $ 317