Try our mobile app

Published: 2023-06-20 06:19:41 ET
<<<  go to RTX company page
EX-99.2 3 a2023-06x208xkexhibit992.htm EX-99.2 Document
Exhibit 99.2
Reconciliation of Reported (GAAP) to Recasted (Non-GAAP) and Recasted to Adjusted as Recasted (Non-GAAP), Segment Results (Unaudited)
FY 2022
Collins AerospacePratt & WhitneyRaytheon Intelligence & SpaceRaytheon Missiles & DefenseRaytheonTotal SegmentEliminations & OtherConsolidated RTX
Net Sales - As Reported$20,597$20,530$14,312$14,863$—$70,302$(3,228)$67,074 
Adjustments to net sales for portfolio realignment:
   Segment Realignment(1)
2,455— (14,312)(14,863)25,176(1,544)1,544 — 
Net Sales - As Recasted23,05220,530— — 25,17668,758(1,684)67,074 
Adjusted Net Sales - As Recasted$23,052$20,530$— $— $25,176$68,758$(1,684)$67,074 
Collins AerospacePratt & WhitneyRaytheon Intelligence & SpaceRaytheon Missiles & DefenseRaytheonTotal SegmentEliminations & otherCorporate expenses & other unallocated itemsFAS/CAS operating adjustmentAcquisition accounting adjustmentsConsolidated RTX
Operating Profit - As Reported$2,343$1,075$1,342$1,519$—$6,279$(174)$(318)$1,520 $(1,893)$5,414
Adjustments to operating profit for portfolio realignment:
   Segment Realignment(1)
465—(1,342)(1,519)2,366(30)133 18 (121)— —
   State Tax realignment(2)
8——— 8290— — — — 90
Operating Profit - As Recasted2,8161,075—— 2,4486,339(41)(300)1,399 (1,893)5,504
Additional adjustments to operating profit:
Restructuring costs(21)(20)—— (8)(49)— (66)— — (115)
Impairment charges and reserve adjustments related to Russia sanctions(141)(155)—— —(296)6 — — — (290)
Charges associated with disposition of businesses(69)——— —(69)— — — — (69)
Charge associated with divestiture of a non-core business———— (42)(42)— — — — (42)
Acquisition accounting adjustments———— ——— — — (1,893)(1,893)
Adjusted Operating Profit - As Recasted$3,047$1,250$—$— $2,498$6,795$(47)$(234)$1,399 $— $7,913
(1) In connection with the previously announced business segment realignment, beginning July 1, 2023 we intend to streamline the structure of our core businesses into three principal business segments: Collins Aerospace, Pratt & Whitney, and Raytheon. The segment realignment adjustments reclassify the prior period results to reflect the new business segment structure. The Company did not operate under the realigned segment structure for any of these prior periods.
(2) In conjunction with the segment realignment, the Company intends to revise its accounting policy with respect to the financial statement presentation of state income taxes allocable to U.S. government contracts related to our RIS and RMD segments. Under current accounting policy, these state income taxes are classified as Selling, general and administrative expenses. Effective with the segment change noted above, state income tax amounts previously reported within Selling, general and administrative expenses will be presented within Income tax expense. The adjustment reclassifies prior period results to reflect this change and is not considered material to the prior period results.






1

Reconciliation of Reported (GAAP) to Recasted (Non-GAAP) and Recasted to Adjusted as Recasted (Non-GAAP), Segment Results (Unaudited)
FY 2021
Collins AerospacePratt & WhitneyRaytheon Intelligence & SpaceRaytheon Missiles & DefenseRaytheonTotal SegmentEliminations & OtherConsolidated RTX
Net Sales - As Reported$18,449$18,150$15,180$15,539$—$67,318$(2,930)$64,388 
Adjustments to net sales for portfolio realignment:
   Segment Realignment(1)
2,703— (15,180)(15,539)26,611(1,405)1,405 — 
Net Sales - As Recasted21,15218,150— — 26,61165,913(1,525)64,388 
Adjusted Net Sales - As Recasted$21,152$18,150$— $— $26,611$65,913$(1,525)$64,388 
Collins AerospacePratt & WhitneyRaytheon Intelligence & SpaceRaytheon Missiles & DefenseRaytheonTotal SegmentEliminations & otherCorporate expenses & other unallocated itemsFAS/CAS operating adjustmentAcquisition accounting adjustmentsConsolidated RTX
Operating Profit - As Reported$1,759$454$1,833$2,004$—$6,050$(133)$(552)$1,796 $(2,203)$4,958
Adjustments to operating profit for portfolio realignment:
   Segment Realignment(1)
604—(1,833)(2,004)3,2385122 15 (142)— —
   State Tax realignment(2)
17———161178— — — — 178
Operating Profit - As Recasted2,380454——3,3996,233(11)(537)1,654 (2,203)5,136
Additional adjustments to operating profit:
Restructuring costs(40)(7)———(47)— (96)— — (143)
Litigation accrual—(26)———(26)— (147)— — (173)
Gain on sale of business————239239— — — — 239
Costs associated with the separation of the commercial businesses——————— (8)— — (8)
Transaction and integration costs associated with the Raytheon merger——————— (17)— — (17)
Acquisition Accounting Adjustments——————— — — (2,203)(2,203)
Adjusted Operating Profit - As Recasted$2,420$487$—$—$3,160$6,067$(11)$(269)$1,654 $— $7,441
(1) In connection with the previously announced business segment realignment, beginning July 1, 2023 we intend to streamline the structure of our core businesses into three principal business segments: Collins Aerospace, Pratt & Whitney, and Raytheon. The segment realignment adjustments reclassify the prior period results to reflect the new business segment structure. The Company did not operate under the realigned segment structure for any of these prior periods.
(2) In conjunction with the segment realignment, the Company intends to revise its accounting policy with respect to the financial statement presentation of state income taxes allocable to U.S. government contracts related to our RIS and RMD segments. Under current accounting policy, these state income taxes are classified as Selling, general and administrative expenses. Effective with the segment change noted above, state income tax amounts previously reported within Selling, general and administrative expenses will be presented within Income tax expense. The adjustment reclassifies prior period results to reflect this change and is not considered material to the prior period results.






2

Reconciliation of Reported (GAAP) to Recasted (Non-GAAP) and Recasted to Adjusted as Recasted (Non-GAAP), Segment Results (Unaudited)
FY 2020
Collins AerospacePratt & WhitneyRaytheon Intelligence & SpaceRaytheon Missiles & DefenseRaytheonTotal SegmentEliminations & OtherConsolidated RTX
Net Sales - As Reported$19,288$16,799$11,069$11,396$—$58,552$(1,965)$56,587 
Pro Forma Adjustments(1)
——3,8903,899—7,789(337)7,452 
Segment Realignment(2)
2,565—(14,959)(15,295)26,177(1,512)1,512 — 
Net Sales - ProForma As Recasted21,85316,799——26,17764,829(790)64,039 
Additional adjustments to Net Sales - Pro forma:
Favorable impact of a contract termination—22———22— 22 
Significant unfavorable contract adjustments(136)(447)———(583)— (583)
Adjusted Net Sales - Pro Forma As Recasted$21,989$17,224$—$—$26,177$65,390$(790)$64,600 
Collins AerospacePratt & WhitneyRaytheon Intelligence & SpaceRaytheon Missiles & DefenseRaytheonTotal SegmentEliminations & otherCorporate expenses & other unallocated itemsFAS/CAS operating adjustmentAcquisition accounting adjustmentsConsolidated RTX
Operating Profit (Loss) - As Reported$1,466$(564)$1,020$880$—$2,802$(107)$(590)$1,106 $(5,100)$(1,889)
   Pro Forma Adjustments(1)
——419578—997(57)64 404 (373)1,035
Segment Realignment(2)
541—(1,439)(1,458)2,329(27)126 19 (118)— —
   State Tax realignment(3)
3———3033— — — — 33
Operating Profit (Loss) - Pro Forma As Recasted2,010(564)——2,3593,805(38)(507)1,392 (5,473)(821)
Additional adjustments to operating profit (loss) - Pro Forma:
Restructuring costs(360)(180)———(540)(20)(208)— — (768)
Significant unfavorable contract adjustments(183)(680)———(863)— — — — (863)
Charges related to customer bankruptcies and collectability risk(125)(262)———(387)— — — — (387)
Foreign government wage subsidies72153———225— — — — 225
Fixed asset impairment(3)————(3)— — — — (3)
Gain on sale of business595————595— — — — 595
Charges related to a commercial financing arrangement—(43)———(43)— — — — (43)
Favorable impact of a contract termination—22———22— — — — 22
Middle East contract adjustment————(502)(502)— — — — (502)
Costs associated with the separation of the commercial businesses——————— (9)— — (9)
Transaction and integration costs associated with the Raytheon Merger——————— (66)— — (66)
Intangible impairment——————— — — (57)(57)
Goodwill impairment——————— — — (3,183)(3,183)
Acquisition accounting adjustments——————— — — (2,233)(2,233)
Adjusted Operating Profit - Pro Forma As Recasted$2,014$426$—$—$2,861$5,301$(18)$(224)$1,392 $— $6,451
(1) Pro Forma adjustments reflect the addition of the legacy Raytheon Company businesses as of January 1, 2020 prepared in a manner consistent with Article 11 of Regulation S-X.
(2) In connection with the previously announced business segment realignment, beginning July 1, 2023 we intend to streamline the structure of our core businesses into three principal business segments: Collins Aerospace, Pratt & Whitney, and Raytheon. The segment realignment adjustments reclassify the prior period results to reflect the new business segment structure. The Company did not operate under the realigned segment structure for any of these prior periods.
(3) In conjunction with the segment realignment, the Company intends to revise its accounting policy with respect to the financial statement presentation of state income taxes allocable to U.S. government contracts related to our RIS and RMD segments. Under current accounting policy, these state income taxes are classified as Selling, general and administrative expenses. Effective with the segment change noted above, state income tax amounts previously reported within Selling, general and administrative expenses will be presented within Income tax expense. The adjustment reclassifies prior period results to reflect this change and is not considered material to the prior period results.






3