Monday, December 22, 2014 Last update: 6:33 AM
FreshNews.com - Covering Large & Obscure Tech Companies Since 1996

Raytheon Reports Solid Second Quarter 2014 Results

Companies mentioned in this article: Raytheon Company

WALTHAM, Mass., July 24, 2014 /PRNewswire/ -- Raytheon Company (NYSE: RTN) announced second quarter 2014 EPS from continuing operations of $1.59 compared to $1.50 in the second quarter 2013. Second quarter 2014 Adjusted EPS(1) was $1.41 per diluted share compared to $1.64 per diluted share in the second quarter 2013. Second quarter 2014 Adjusted EPS(1) excluded a favorable FAS/CAS Adjustment of $0.18, compared with an unfavorable FAS/CAS Adjustment of $0.14 in the second quarter 2013. Net sales for the second quarter 2014 were $5.7 billion compared to $6.1 billion in the second quarter 2013.

"Demand for Raytheon's innovative and affordable solutions from our global customers was strong in the quarter, and international opportunities in the second half of the year are significant," said Thomas A. Kennedy, Raytheon's CEO. "Second quarter sales, earnings and cash flow all exceeded our expectations, reflecting the continuing hard work and dedication of the Raytheon team."

The Company had bookings of $6.8 billion in the second quarter 2014, resulting in a book-to-bill ratio of 1.19. In the second quarter 2013, bookings were $5.3 billion. Year-to-date 2014 bookings were $11.1 billion compared to year-to-date 2013 bookings of $8.9 billion.

_____________________________

(1) Adjusted EPS is diluted EPS from continuing operations attributable to Raytheon Company common stockholders, and Adjusted Operating Margin is total operating margin; in each case, excluding the impact of the FAS/CAS Adjustment, and from time to time, certain other items. Adjusted EPS and Adjusted Operating Margin are non-GAAP financial measures. See attachment F for a reconciliation of these measures and a discussion of why the Company is presenting this information.

_____________________________

The Company generated solid operating cash flow for the second quarter 2014. Operating cash flow from continuing operations for the second quarter 2014 was $153 million compared to an outflow of $41 million for the second quarter 2013. The increase in operating cash from continuing operations in the second quarter 2014 was primarily due to the timing of collections.

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


                                                                                              2nd Quarter                                   %                                          Six Months                                          %

    ($ in millions, except per share data)                                                     2014                      2013                            Change                              2014                        2013                            Change
                                                                                               ----                                                     ------                              ----                        ----                            ------


    Bookings                                                                                            $6,772                                   $5,324                      27.2%                                  $11,065                                    $8,930                      23.9%

    Net Sales                                                                                           $5,701                                   $6,115                      -6.8%                                  $11,209                                   $11,994                      -6.5%

    Income from Continuing Operations attributable to Raytheon
     Company                                                                                              $499                                     $488                       2.3%                                   $1,088                                      $978                      11.2%

    Adjusted Income*                                                                                      $443                                     $535                     -17.2%                                     $895                                    $1,046                     -14.4%

    EPS from Continuing Operations                                                                       $1.59                                    $1.50                       6.0%                                    $3.46                                     $2.99                      15.7%

    Adjusted EPS*                                                                                        $1.41                                    $1.64                     -14.0%                                    $2.84                                     $3.20                     -11.3%

    Operating Cash Flow from Continuing Operations                                                        $153                                    $(41)                                                               $812                                      $381

    Workdays in Fiscal Reporting Calendar                                                        64                        64                                                              126                         127


    * Adjusted Income is income from continuing operations attributable to Raytheon Company common stockholders, and Adjusted EPS is diluted EPS from continuing operations attributable to Raytheon Company common stockholders; in each case, excluding the after-tax impact of the FAS/CAS Adjustment and, from time
     to time, certain other items. Six Months 2014 Adjusted Income and Adjusted EPS excluded the approximately $80 million and $0.25 impact, respectively, of a favorable tax impact resulting from cash repatriation in the first quarter 2014. Six Months 2013 Adjusted Income and Adjusted EPS excluded the $25 million
     and $0.08 impact, respectively, of the 2012 R&D tax credit. See attachment F for a reconciliation of these measures and a discussion of why the Company is presenting this information.

In the second quarter 2014, the Company repurchased 2.6 million shares of common stock for $250 million. Year-to-date 2014, the Company repurchased 4.6 million shares of common stock for $450 million.

On May 12, 2014, Standard & Poor's Rating Service upgraded the Company's senior unsecured credit rating from A- to A, reflecting the Company's strong financial position. The Company ended the second quarter 2014 with $560 million of net debt. Net debt is defined as total debt less cash and cash equivalents and short-term investments.

Backlog

    ($ in millions)               Period Ending
                                  -------------

                    Q2 2014                     Q2 2013         2013
                    -------                     -------         ----

    Backlog                 $33,019                     $32,435      $33,685

    Funded Backlog          $23,580                     $22,169      $23,014

Backlog at the end of the second quarter was $33.0 billion and funded backlog was $23.6 billion, an increase of $1.4 billion compared to the second quarter 2013.

Outlook

The Company has reaffirmed its financial outlook for 2014. Charts containing additional information on the Company's 2014 outlook are available on the Company's website at www.raytheon.com/ir.

    2014 Financial Outlook(1)
    ------------------------


    Net Sales ($B)                                      22.5 - 23.0

    FAS/CAS Adjustment ($M)                                           346

    Interest Expense, net
     ($M)                                              (200) - (210)

    Diluted Shares (M)                                   312 - 314

    Effective Tax Rate                                      Approx. 28.5%

    EPS from Continuing
     Operations                                             $6.74 - $6.89

    Adjusted EPS*                                           $5.76 - $5.91

    Operating Cash Flow from
     Continuing Operations
     ($B)                                                2.3 - 2.5


    (1)The 2014 financial outlook does not reflect
     the effects of either the potential extension of
     the R&D tax credit or the potential enactment of
     pension funding stabilization as part of the
     extension of the Highway Trust Fund.



    * Adjusted EPS is diluted EPS from continuing
     operations attributable to Raytheon Company
     common stockholders, excluding the after-tax
     impact of the FAS/CAS Adjustment and, from time
     to time, certain other items. In addition to the
     FAS/CAS Adjustment, 2014 Adjusted EPS guidance
     also excludes the $0.25 favorable tax impact of
     approximately $80 million resulting from cash
     repatriation in the first quarter 2014. See
     attachment F for a reconciliation of this measure
     and a discussion of why the Company is presenting
     this information.


    ---

Segment Results

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

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

                               2nd Quarter                              Six Months

    ($ in millions)             2014               2013       % Change                2014        2013   % Change
                                                  ----       --------                           ----   --------

    Net Sales                             $1,549        $1,721         -10%                   $3,030            $3,317  -9%

    Operating Income                        $219          $326         -33%                     $445              $588 -24%

    Operating Margin           14.1%             18.9%                          14.7%      17.7%

Integrated Defense Systems (IDS) had second quarter 2014 net sales of $1,549 million compared to $1,721 million in the second quarter 2013. The change in net sales was primarily due to the scheduled completion of production phases on certain international Patriot programs, as well as lower sales on a combat tactical radar program and the Australian Air Warfare Destroyer (AWD) program.

IDS recorded $219 million of operating income compared to $326 million in the second quarter 2013. The change in operating income was driven by lower volume and a $38 million adjustment from a decrease in estimated incentive fees on the AWD program due to an increase in the shipbuilder's expected cost to complete their portion of the program. In addition, second quarter 2013 included a favorable contract modification.

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

                                           2nd Quarter                            Six Months

    ($ in millions)                         2014             2013        % Change               2014       2013   % Change
                                                            ----        --------                         ----   --------

    Net Sales                                        $1,518       $1,570          -3%                  $2,968            $3,091 -4%

    Operating Income                                   $127         $131          -3%                    $252              $255 -1%

    Operating Margin                        8.4%            8.3%                           8.5%      8.2%

Intelligence, Information and Services (IIS) had second quarter 2014 net sales of $1,518 million compared to $1,570 million in the second quarter 2013. The change in net sales included lower volume on training and mission support programs, partially offset by higher volume on domestic and international classified programs.

IIS recorded $127 million of operating income compared to $131 million in the second quarter 2013.

During the quarter, IIS booked $515 million on domestic training programs and $160 million on foreign training programs in support of Warfighter FOCUS activities. IIS also booked $521 million for a U.S. Air Force program and approximately $160 million to provide operations and maintenance services on an international radar system. IIS booked $379 million on a number of classified contracts.

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

                     2nd Quarter                              Six Months

    ($ in millions)   2014               2013       % Change                2014        2013   % Change
                                        ----       --------                           ----   --------

    Net Sales                   $1,539        $1,690          -9%                   $3,113            $3,326 -6%

    Operating Income              $190          $213         -11%                     $398              $427 -7%

    Operating Margin 12.3%             12.6%                          12.8%      12.8%

Missile Systems (MS) had second quarter 2014 net sales of $1,539 million compared to $1,690 million in the second quarter 2013. The change in net sales was primarily driven by lower sales on U.S. Army programs.

MS recorded $190 million of operating income compared to $213 million in the second quarter 2013. The change in operating income was primarily due to lower volume and program mix, partially offset by improved program performance in the second quarter 2014.

During the quarter, MS booked $764 million for Tube-launched, Optically-tracked, Wireless-guided (TOW) missiles for the U.S. Army, U.S. Marines and international customers, $289 million for Standard Missile-6 (SM-6) for the U.S. Navy, $259 million for AIM-9X Sidewinder short range air-to-air missiles for the U.S. Navy, U.S. Air Force and international customers, $179 million for Advanced Medium-Range Air-to-Air Missiles (AMRAAM) for the U.S. Air Force, U.S. Navy and international customers, $130 million for Phalanx weapon systems for the U.S. Navy and U.S. Army, $81 million on Miniature Air-Launch Decoy (MALD®) for the U.S. Air Force, $79 million for Rolling Airframe Missile (RAM) program for the U.S. Navy and international customers, and $75 million for Standard Missile-3 (SM-3(TM)) for the Missile Defense Agency (MDA). MS also booked $140 million on a classified program.

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

                               2nd Quarter                             Six Months

    ($ in millions)             2014               2013       % Change               2014        2013   % Change
                                                  ----       --------                          ----   --------

    Net Sales                             $1,505        $1,620         -7%                   $2,903            $3,202  -9%

    Operating Income                        $202          $216         -6%                     $392              $443 -12%

    Operating Margin           13.4%             13.3%                         13.5%      13.8%

Space and Airborne Systems (SAS) had second quarter 2014 net sales of $1,505 million compared to $1,620 million in the second quarter 2013. The change in net sales was primarily due to lower volume on intersegment sales related to a combat tactical radar program for IDS and on classified programs.

SAS recorded $202 million of operating income compared to $216 million in the second quarter 2013. The change in operating income was primarily due to lower volume.

During the quarter, SAS booked $129 million to provide radar subsystems for the U.S. Navy. SAS also booked $431 million on a number of classified contracts.

About Raytheon
Raytheon Company, with 2013 sales of $24 billion and 63,000 employees worldwide, is a technology and innovation leader specializing in defense, security and civil markets throughout the world. With a history of innovation spanning 92 years, Raytheon provides state-of-the-art electronics, mission systems integration and other capabilities in the areas of sensing; effects; and command, control, communications and intelligence systems, as well as cyber security and a broad range of mission support services. Raytheon is headquartered in Waltham, Mass. For more about Raytheon, visit us at www.raytheon.com and follow us on Twitter @raytheon.

Conference Call on the Second Quarter 2014 Financial Results
Raytheon's financial results conference call will be held on Thursday, July 24, 2014 at 9 a.m. ET. Participants will include Thomas A. Kennedy, CEO; David C. Wajsgras, senior vice president and CFO; and other Company executives.

The dial-in number for the conference call will be (866) 953-6856 in the U.S. or (617) 399-3480 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 under the amended Budget Control Act of 2011, a government shutdown, or otherwise, uncertain funding of programs, potential termination of contracts, and difficulties in contract performance; the resolution of program terminations; the ability to procure new contracts; the risks of conducting business in foreign countries; the ability to comply with extensive governmental regulation, including import and export policies, the Foreign Corrupt Practices Act, the International Traffic in Arms Regulations, and procurement and other regulations; the impact of competition; the ability to develop products and technologies; the impact of changes in the financial markets and global economic conditions; the risk that actual pension returns, discount rates or other actuarial assumptions are significantly different than the Company's assumptions; the risk of cost overruns, particularly for the Company's fixed-price contracts; dependence on component availability, subcontractor performance and key suppliers; risks of a negative government audit; the use of accounting estimates in the Company's financial statements; risks associated with acquisitions, dispositions, joint ventures and other business arrangements; risks of an impairment of goodwill or other intangible assets; the outcome of contingencies and litigation matters, including government investigations; the ability to recruit and retain qualified personnel; the impact of potential security and cyber threats, and other disruptions; 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. This release and the attachments also contain non-GAAP financial measures. A GAAP reconciliation and a discussion of the Company's use of these measures are included in this release or the attachments.

    Attachment A

    Raytheon Company

    Preliminary Statement of Operations Information

    Second Quarter 2014


    (In millions, except per
     share amounts)                                     Three Months Ended              Six Months Ended
                                                        ------------------              ----------------

                                                   29-Jun-14              30-Jun-13  29-Jun-14           30-Jun-13
                                                   ---------              ---------  ---------           ---------


    Net sales                                                    $5,701                  $6,115                        $11,209 $11,994
                                                                 ------                  ------                        ------- -------

    Operating expenses

         Cost of sales                                  4,301                  4,753       8,462                 9,358

         General and administrative
          expenses                                        641                    596       1,200                 1,164

    Total operating expenses                            4,942                  5,349       9,662                10,522
                                                        -----                  -----       -----                ------

    Operating income                                      759                    766       1,547                 1,472
                                                          ---                    ---       -----                 -----

    Non-operating (income)
     expense, net

         Interest expense                                  54                     53         105                   106

         Interest income                                  (2)                   (3)        (5)                  (6)

         Other (income) expense, net                      (6)                     3         (6)                  (4)
                                                          ---                    ---         ---                   ---

    Total non-operating
     (income) expense, net                                 46                     53          94                    96
                                                          ---                    ---         ---                   ---

    Income from continuing
     operations before taxes                              713                    713       1,453                 1,376

    Federal and foreign income
     taxes                                                212                    220         359                   387
                                                          ---                    ---         ---                   ---

    Income from continuing
     operations                                           501                    493       1,094                   989

    Income (loss) from
     discontinued operations,
     net of tax                                            52                      -         59                   (2)
                                                          ---                    ---        ---                   ---

    Net income                                            553                    493       1,153                   987

    Less: Net income
     attributable to
     noncontrolling

       interests in subsidiaries                            2                      5           6                    11
                                                          ---                    ---         ---                   ---

    Net income attributable to
     Raytheon Company                                              $551                    $488                         $1,147    $976
                                                                   ====                    ====                         ======    ====


    Basic earnings (loss) per
     share attributable to
     Raytheon

      Company common stockholders:

         Income from continuing
          operations                                              $1.59                   $1.50                          $3.47   $3.00

         Income (loss) from
          discontinued operations,
          net of tax                                     0.17                      -       0.19                (0.01)

         Net income                                      1.76                   1.50        3.65                  2.99


    Diluted earnings (loss) per
     share attributable to
     Raytheon

      Company common stockholders:

         Income from continuing
          operations                                              $1.59                   $1.50                          $3.46   $2.99

         Income (loss) from
          discontinued operations,
          net of tax                                     0.17                      -       0.19                (0.01)

         Net income                                      1.76                   1.50        3.65                  2.99


    Amounts attributable to
     Raytheon Company common

      stockholders:

         Income from continuing
          operations                                               $499                    $488                         $1,088    $978

         Income (loss) from
          discontinued operations,
          net of tax                                       52                      -         59                   (2)

         Net income                                                $551                    $488                         $1,147    $976
                                                                   ====                    ====                         ======    ====


    Average shares outstanding

         Basic                                          312.9                  324.9       313.9                 326.1

         Diluted                                        313.5                  325.6       314.6                 326.9

    Attachment B

    Raytheon Company

    Preliminary Segment Information

    Second Quarter 2014



                                                                                                                          Operating Income

                                                     Net Sales                 Operating Income         As a Percent of Net Sales

    (In millions, except percentages)            Three Months Ended           Three Months Ended        Three Months Ended
                                                 ------------------           ------------------        ------------------

                                           29-Jun-14               30-Jun-13      29-Jun-14      30-Jun-13              29-Jun-14          30-Jun-13
                                           ---------               ---------      ---------      ---------              ---------          ---------


    Integrated Defense Systems                            $1,549                      $1,721                       $219                            $326       14.1% 18.9%

    Intelligence, Information and Services      1,518                   1,570             127              131                   8.4%                    8.3%

    Missile Systems                             1,539                   1,690             190              213                  12.3%                   12.6%

    Space and Airborne Systems                  1,505                   1,620             202              216                  13.4%                   13.3%

    FAS/CAS Adjustment                              -                      -             87             (72)

    Corporate and Eliminations                  (410)                  (486)           (66)            (48)
                                                 ----                    ----             ---              ---

    Total                                                 $5,701                      $6,115                       $759                            $766       13.3% 12.5%
                                                          ======                      ======                       ====                            ====



                                                                                                                          Operating Income

                                                     Net Sales                 Operating Income         As a Percent of Net Sales

    (In millions, except percentages)             Six Months Ended             Six Months Ended         Six Months Ended
                                                  ----------------             ----------------         ----------------

                                           29-Jun-14               30-Jun-13      29-Jun-14      30-Jun-13              29-Jun-14          30-Jun-13
                                           ---------               ---------      ---------      ---------              ---------          ---------


    Integrated Defense Systems                            $3,030                      $3,317                       $445                            $588       14.7% 17.7%

    Intelligence, Information and Services      2,968                   3,091             252              255                   8.5%                    8.2%

    Missile Systems                             3,113                   3,326             398              427                  12.8%                   12.8%

    Space and Airborne Systems                  2,903                   3,202             392              443                  13.5%                   13.8%

    FAS/CAS Adjustment                              -                      -            174            (143)

    Corporate and Eliminations                  (805)                  (942)          (114)            (98)
                                                 ----                    ----            ----              ---

    Total                                                $11,209                     $11,994                     $1,547                          $1,472       13.8% 12.3%
                                                         =======                     =======                     ======                          ======

    Attachment C

    Raytheon
     Company

    Other Preliminary Information

    Second Quarter 2014



    (In millions)                             Funded Backlog                                  Total Backlog
                                              --------------                                  -------------

                                  29-Jun-14              31-Dec-13             29-Jun-14           31-Dec-13
                                  ---------              ---------             ---------           ---------


    Integrated Defense
     Systems                                    $8,365                                     $9,397                $9,639   $10,916

    Intelligence, Information and
     Services                       3,147                             2,592                            6,298     5,856

    Missile Systems                   7,267                             6,859                            9,635     9,162

    Space and Airborne
     Systems                          4,801                             4,166                            7,447     7,751

    Total                                      $23,580                                    $23,014               $33,019   $33,685
                                               =======                                    =======               =======   =======



                                                                   Bookings

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

                                  29-Jun-14              30-Jun-13             29-Jun-14           30-Jun-13
                                  ---------              ---------             ---------           ---------


    Total Bookings                              $6,772                                     $5,324               $11,065    $8,930
                                                ======                                     ======               =======    ======



                                                      General and Administrative Expenses

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

                                  29-Jun-14              30-Jun-13             29-Jun-14           30-Jun-13
                                  ---------              ---------             ---------           ---------


    Administrative and selling
     expenses                                   $517                                       $471                  $965      $932

    Research and development
     expenses                                   $124                                       $125                  $235      $232

    Total general and
     administrative expenses                    $641                                       $596                $1,200    $1,164
                                                ====                                       ====                ======    ======


    Attachment D

    Raytheon Company

    Preliminary Balance
     Sheet Information

    Second Quarter 2014


    (In millions)

                                         29-Jun-14          31-Dec-13
                                         ---------          ---------

    Assets

    Current assets

         Cash and cash
          equivalents                                $3,261             $3,296

         Short-term
          investments                           915              1,001

         Contracts in process,
          net                                 5,366              4,870

         Inventories                            430                363

         Prepaid expenses and
          other current assets                  327                286
                                                ---                ---

              Total current assets           10,299              9,816


    Property, plant and
     equipment, net                           1,878              1,937

    Goodwill                                 12,765             12,764

    Other assets, net                         1,438              1,450

                   Total assets                     $26,380            $25,967
                                                    =======            =======


    Liabilities and Equity

    Current liabilities

         Advance payments and
          billings in excess of
          costs incurred                             $2,558             $2,350

         Accounts payable                     1,113              1,178

         Accrued employee
          compensation                          926              1,068

         Other accrued expenses               1,299              1,214
                                              -----              -----

              Total current
               liabilities                    5,896              5,810


    Accrued retiree
     benefits and other
     long-term
     liabilities                              3,854              4,226

    Long-term debt                            4,736              4,734


    Equity

      Raytheon Company
       stockholders' equity

         Common stock                             3                  3

         Additional paid-in
          capital                             1,566              1,972

         Accumulated other
          comprehensive loss                (4,786)           (5,113)

         Retained earnings                   14,945             14,173
                                             ------             ------

              Total Raytheon Company
               stockholders' equity          11,728             11,035

         Noncontrolling
          interests in
          subsidiaries                          166                162
                                                ---                ---

              Total equity                   11,894             11,197
                                             ------             ------

                   Total liabilities and
                    equity                          $26,380            $25,967
                                                    =======            =======

    Attachment E

    Raytheon Company

    Preliminary Cash Flow Information

    Second Quarter 2014


    (In millions)                                                                                                              Three Months Ended                        Six Months Ended
                                                                                                                              ------------------                       ----------------

                                                                                                                              29-Jun-14             30-Jun-13                29-Jun-14               30-Jun-13
                                                                                                                              ---------             ---------                ---------               ---------


    Net income                                                                                                                               $553                                  $493                              $1,153                        $987

    (Income) loss from discontinued operations, net of tax                                                                          (52)                    -                     (59)                        2
                                                                                                                                     ---                   ---                      ---                       ---

    Income from continuing operations                                                                                                501                   493                     1,094                       989


    Depreciation                                                                                                                      76                    77                       149                       151

    Amortization                                                                                                                      33                    36                        67                        70

    Working capital (excluding pension and income taxes)*                                                                          (181)                (489)                    (711)                  (1,282)

    Other long-term liabilities                                                                                                      (5)                    4                      (17)                     (11)

    Pension and other postretirement benefit plans                                                                                 (208)                 (45)                     (28)                      246

    Other, net                                                                                                                      (63)                (117)                      258                       218
                                                                                                                                     ---                  ----                       ---                       ---

    Net operating cash flow from continuing operations                                                                                       $153                                 $(41)                      812                    381


    Supplemental Cash Flow Information


    Capital spending                                                                                                                        $(62)                                $(56)                    (101)                 (105)

    Internal use software spending                                                                                                  (14)                 (12)                     (26)                     (21)

    Acquisitions                                                                                                                       -                 (14)                        -                     (14)

    Purchases of short-term investments                                                                                             (26)                (638)                  (1,371)                    (839)

    Sales of short-term investments                                                                                                  425                   325                       882                       325

    Maturities of short-term investments                                                                                             195                   209                       595                       362

    Dividends                                                                                                                      (189)                (179)                    (363)                    (343)

    Repurchases of common stock under stock repurchase                                                                             (250)                (225)                    (450)                    (450)
      programs



    * Working capital (excluding pension and income taxes) is a summation of changes in: contracts in process, net and advance payments and billings in excess of costs incurred, inventories, prepaid expenses and other current assets, accounts
     payable, accrued employee compensation, and other accrued expenses from the Consolidated Statements of Cash Flows.


    Attachment F

    Raytheon Company

    Non-GAAP Financial Measures - Adjusted EPS, Adjusted Income and Adjusted Operating Margin

    Second Quarter 2014


    Adjusted EPS Non-GAAP Reconciliation
    ------------------------------------

    (In millions, except per share amounts)                                                                                                                                                                                              2014 Guidance
                                                                                                                                                                                                                                         -------------

                                                                                                    Three Months Ended                      Six Months Ended                    Low end                    High end
                                                                                                    ------------------                      ----------------

                                                                                                  29-Jun-14                   30-Jun-13                   29-Jun-14                30-Jun-13                   of range                   of range
                                                                                                  ---------                   ---------                   ---------                ---------                   --------                   --------

    Diluted EPS from continuing operations                                        $1.59                                    $1.50                                     $3.46                                    $2.99                                    $6.74             $6.89
      attributable to Raytheon Company
      common stockholders

    Per share impact of the FAS/CAS                                                                                 (0.18)                      0.14                     (0.36)                         0.28                    (0.72)                    (0.72)
      Adjustment (A)

    Per share impact of the tax benefit of                                                                               -                         -                    (0.25)                            -                   (0.25)                    (0.26)
      cash repatriation (B)

    Per share impact of the 2012 research                                                                                -                         -                         -                       (0.08)                        -                         -
      and development (R&D) tax credit (C)
                                                                                                                                                                                                                                                           ---

    Adjusted EPS (2), (3)                                                         $1.41                                    $1.64                                     $2.84                                    $3.20                                    $5.76             $5.91
                                                                                  =====                                    =====                                     =====                                    =====                                    =====             =====


    (A)                                       FAS/CAS Adjustment                             $(87)                                      $72                                   $(174)                                    $143                                   $(346)           $(346)

                                              Tax effect (1)                                              31                        (25)                           61                      (50)                       121                           121
                                                                                                         ---                         ---                           ---                       ---                        ---                           ---

                                              After-tax impact                     (56)                       47                       (113)                           93                     (225)                     (225)

                                              Diluted shares                      313.5                     325.6                       314.6                         326.9                     314.0                      312.0
                                                                                -----

                                              Per share impact                             $(0.18)                                    $0.14                                  $(0.36)                                   $0.28                                  $(0.72)          $(0.72)
                                                                                  ===


    (B)                                        Tax benefit of cash
                                               repatriation                           $          -                            $           -                                   $(80)                            $          -                                   $(80)            $(80)

                                              Diluted shares                          -                        -                      314.6                             -                    314.0                      312.0
                                                                                  ---

                                              Per share impact                        $          -                            $           -                                 $(0.25)                            $          -                                 $(0.25)          $(0.26)
                                              ============                          ===                                     ===                                                                              ===


    (C)                                       2012 R&D tax credit                     $          -                            $           -                            $          -                                   $(25)                            $          -     $          -

                                              Diluted shares                          -                        -                          -                        326.9                         -                         -
                                                                                  ---

                                              Per share impact                        $          -                            $           -                            $          -                                 $(0.08)                            $          -     $          -
                                              ============                          ===                                     ===                                      ===                                                                             ===              ===


    Adjusted Income Non-GAAP Reconciliation
    ---------------------------------------


    (In millions)

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

                                                                                                  29-Jun-14                   30-Jun-13                   29-Jun-14                30-Jun-13
                                                                                                  ---------                   ---------                   ---------                ---------

    Income from continuing operations                                              $499                                     $488                                    $1,088                                     $978
      attributable to Raytheon Company
      common stockholders

    FAS/CAS Adjustment (1)                                                                                            (56)                        47                      (113)                           93

    Tax benefit of cash repatriation                                                                                     -                         -                      (80)                            -

    2012 R&D tax credit                                                                                                  -                         -                         -                         (25)

    Adjusted Income (2), (4)                                                       $443                                     $535                                      $895                                   $1,046
                                                                                   ====                                     ====                                      ====                                   ======


    Adjusted Operating Margin Non-GAAP Reconciliation
    -------------------------------------------------


                                                                                                                                                                                                                  2014 Guidance
                                                                                                                                                                                                                  -------------

                                                                                                    Three Months Ended                      Six Months Ended                    Low end                    High end
                                                                                                    ------------------                      ----------------

                                                                                                  29-Jun-14                   30-Jun-13                   29-Jun-14                30-Jun-13                   of range                   of range
                                                                                                  ---------                   ---------                   ---------                ---------                   --------                   --------

    Operating Margin                                                                                                 13.3%                     12.5%                     13.8%                        12.3%                    14.1%                     14.3%

    FAS/CAS Adjustment                                                                                              (1.5)%                      1.2%                    (1.6)%                         1.2%                   (1.5)%                    (1.5)%

    Adjusted Operating Margin (2), (5)                                                                               11.8%                     13.7%                     12.2%                        13.5%                    12.6%                     12.8%
                                                                                                                      ====                       ====                       ====                          ====                      ====                       ====


                                       (1)   Tax effected at 35% federal statutory tax rate.


                                       (2)    These amounts are not measures of financial performance under U.S. generally accepted accounting principles (GAAP).  They should
                                               be considered supplemental to and not a substitute for financial performance in accordance with GAAP and may not be defined and
                                               calculated by other companies in the same manner. These amounts exclude the FAS/CAS Adjustment and, from time to time, certain
                                               other items. We are providing these measures because management uses them for the purposes of evaluating and forecasting the
                                               Company's financial performance and believes that they provide additional insights into the Company's underlying business
                                               performance. We also believe that they allow investors to benefit from being able to assess our operating performance in the
                                               context of how our principal customer, the U.S. Government, allows us to recover pension and postretirement benefit (PRB) costs
                                               and to better compare our operating performance to others in the industry on that same basis. Amounts may not recalculate
                                               directly due to rounding.


                                       (3)    Adjusted EPS is diluted EPS from continuing operations attributable to Raytheon Company common stockholders excluding the after-
                                               tax impact of the FAS/CAS Adjustment and, from time to time, certain other items. Six Months Ended June 29, 2014 and Guidance
                                               Adjusted EPS excludes the $0.25 impact of a net tax benefit of approximately $80 million resulting from cash repatriation in
                                               connection with a transaction with a foreign subsidiary in January 2014. Six Months Ended June 30, 2013 Adjusted EPS excludes
                                               the earnings per share impact of an R&D tax credit that relates to 2012. In January 2013, Congress approved legislation that
                                               included the extension of the R&D tax credit. The legislation retroactively reinstated the R&D tax credit for 2012 and extended
                                               it through December 31, 2013. As a result, we recorded the 2012 benefit in the first quarter of 2013.


                                       (4)    Adjusted Income is income from continuing operations attributable to Raytheon Company common stockholders excluding the after-
                                               tax impact of the FAS/CAS Adjustment and, from time to time, certain other items. Six Months Ended June 29, 2014 Adjusted
                                               Income also excludes the net tax benefit as discussed above. Six Months Ended June 30, 2013 Adjusted Income also excludes the
                                               R&D tax credit that relates to 2012, as discussed above.


                                       (5)    Adjusted Operating Margin is defined as total operating margin excluding the margin impact of the FAS/CAS Adjustment and, from
                                               time to time, certain other items.

Investor Relations Contact
Todd Ernst
781.522.5141

Media Contact
Pam Erickson
781.522.5822

SOURCE Raytheon Company