omniture

Spirit AeroSystems Holdings, Inc. Reports Third Quarter 2010 Financial Results; Reports Revenues of $1.002 Billion and Fully Diluted EPS of $0.33 Per Share

2010-11-02 11:04 1164
    - Third Quarter 2010 Revenues of $1.002 billion

    - Operating Income of $82 million; Operating Margins of 8.2 percent

    - Fully Diluted Earnings Per Share of $0.33 per share

    - Cash and Cash Equivalents were $66 million

   - Total backlog of approximately $28.2 billion

    WICHITA, Kan., Nov. 2, 2010 /PRNewswire-Asia/ --

    Spirit AeroSystems Holdings, Inc. (NYSE: SPR) reported third quarter 2010 financial results reflecting solid core operating performance with lower delivery volumes.

    Spirit's third quarter 2010 revenues were $1.002 billion, down from $1.054 billion for the same period of 2009, largely driven by fewer large commercial aircraft deliveries and lower non-production revenues. Operating income was $82 million, compared to $131 million for the same period in 2009, as the previous period realized higher contract accounting block profitability, additional revenue volumes, and lower period expenses while the current period was impacted by the International Association of Machinists and Aerospace Workers (IAM) Early Retirement Incentive and an unfavorable cumulative catch-up adjustment on the Sikorsky CH-53K program. Net income for the quarter was $46 million, or $0.33 per fully diluted share, compared to $87 million, or $0.62 per fully diluted share, in the same period of 2009, as the current quarter was also impacted by a higher tax rate.(Table 1)

    Table 1.  Summary Financial Results (unaudited)

                          3rd Quarter                 Nine Months

                          -----------                 -----------

    ($ in millions,

     except per share

     data)                2010    2009    Change      2010    2009     Change

    -----------------     ----    ----    ------      ----    ----     ------

    Revenues            $1,002  $1,054     (5%)      $3,101  $3,001     3%

    Operating Income       $82    $131    (37%)        $261    $218    20%

    Operating Income as

     a % of Revenues       8.2%   12.4%  (420) BPS      8.4%    7.3%  110 BPS

    Net Income             $46     $87    (47%)        $157    $142    11%

    Net Income as a %    

     of Revenues           4.6%    8.3%  (370) BPS      5.1%   4.7%    40 BPS

    Earnings per Share

     (Fully Diluted)     $0.33   $0.62    (47%)       $1.11   $1.01    10%

    Fully Diluted

     Weighted Avg Share

     Count               141.5   140.2                140.9   140.0

    -------------------  -----   -----                -----   -----

    Third quarter earnings include a pre-tax ($7) million, or ($0.03) per share, early retirement incentive as part of the recent 10-year agreement with Spirit's largest labor union, the International Association of Machinists and Aerospace Workers (IAM) and a pre-tax ($6) million, or ($0.03) per share, unfavorable cumulative catch-up adjustment associated with the Sikorsky CH-53K program as a result of additional costs required to support test hardware schedules.

    "Our core businesses continue to perform well and the market for large commercial airplanes remains strong," said President and Chief Executive Officer Jeff Turner. "We are making plans to increase core business production rates while we continue to implement our long-term diversification strategy by developing new products. Our team's development activities are progressing, as we continue to navigate through the near-term challenges remaining in the test phases. Looking to the longer-term, we look forward to the contributions these new programs will provide for Spirit," Turner added.

    "As for the long-term outlook of the commercial aerospace market, demand for our core products continues to strengthen. While we remain cautious about certain segments of the business jet market, we are confident that we have the right team in place, designing and producing the right products, targeting the right markets, and making the right investments to ensure the long-term value that our customers, shareholders and employees expect," Turner concluded.

    Spirit's backlog at the end of the third quarter of 2010 was $28.2 billion, up approximately four percent, as the commercial aerospace market outlook, particularly single aisle demand, continues to improve. Spirit calculates its backlog based on contractual prices for products and volumes from the published firm order backlogs of Airbus and Boeing, along with firm orders from other customers.

    Spirit updated its contract profitability estimates during the third quarter of 2010, resulting in a net pre-tax $4 million ($0.02 per share) unfavorable cumulative catch-up adjustment. This result was comprised of a pre-tax ($6) million, or ($0.03) per share, unfavorable cumulative catch-up adjustment on the Sikorsky CH-53K program which was partially off-set by ~$2 million of favorable cumulative catch-up adjustments. In comparison, Spirit recognized a $2 million favorable cumulative catch-up adjustment for the third quarter of 2009.

    Cash flow from operations was a ($122) million use of cash for the third quarter of 2010, compared to a $5 million source of cash for the third quarter of 2009. The current quarter performance compared to the same period of 2009 is largely the result of lower profitability in the current accounting contract blocks combined with lower revenue volumes; net unfavorable accounts payable and accounts receivable results, which were primarily the result of timing; and, increased liquidation of 787 advance payments as the program ramps-up production; partially offset by the slowing of new program inventory growth. (Table 2)

    Table 2. Cash Flow and Liquidity

                                    3rd Quarter           Nine Months

                                    -----------           -----------

    ($ in millions)                 2010    2009        2010        2009

    ---------------                 ----    ----        ----        ----

    Cash Flow from Operations      ($122)     $5       ($239)      ($211)

    Purchases of Property, Plant &

     Equipment                      ($52)   ($51)      ($183)      ($158)

                                                     September   December

                                                         30,         31,

    Liquidity                                           2010        2009

                                                        ----        ----

    Cash                                                 $66        $369

    Total Debt                                        $1,023        $894

    ----------                                        ------        ----

    Cash balances at the end of the third quarter 2010 were $66 million and debt balances were $1,023 million. During the quarter, the company utilized its credit-line as it continued to invest in development programs. Spirit ended the quarter with $125 million borrowed from its revolving credit facility while $284 million remained unused. Approximately $19 million of the credit facility is reserved for financial letters of credit.

    On October 15, 2010, the company entered into an amendment to its credit agreement that, among other things, increased the size of its revolving credit facility from $409 million to $650 million and extended the maturity dates for a portion of its revolving credit facility and term loan to September 30, 2014 and September 30, 2016, respectively. During these transactions, the company's credit rating was affirmed by Standard & Poor's with a BB rating while Moody's upgraded its rating to a Ba2.

    2010 Outlook

    Spirit revenue guidance for the full-year 2010 has been updated to reflect movement of certain production units and non-production contract settlements out of 2010. Revenues are now expected to be between $4.0 and $4.1 billion based on Boeing's 2010 delivery guidance of approximately 460 aircraft; anticipated B787 deliveries; expected Airbus deliveries in 2010 of approximately 500 aircraft; internal Spirit forecasts for non-OEM production activity and other customers; and foreign exchange rates consistent with those in the third quarter of 2010.

    Fully diluted earnings per share guidance for 2010 has also been updated and is now expected to be between $1.50 and $1.60 per share, as the impact of the IAM Early Retirement Program and Sikorsky cumulative catch-up adjustment moves us to the mid to lower end of the previous EPS guidance range.

    Cash flow from operations, less capital expenditures, remains unchanged and is expected to be approximately ($250) million use of cash in the aggregate, with capital expenditures of approximately $325 million.

    The effective tax rate, forecasted to be approximately 27 percent for 2010, remains unchanged. This assumes the benefit attributable to extending the U.S. research tax credit. (Table 3)

    Risk to our financial guidance includes, among other factors: higher than forecasted non-recurring and recurring costs on our development programs; mid-range business jet market risks; our ability to achieve anticipated productivity and cost improvements; and the ability to resolve significant 787 program claims with Boeing.

                                     2009               2010

    Table 3.  Financial Outlook     Actual            Guidance

    ---------------------------      ------            --------

    Revenues                    $4.1  billion     $4.0 - $4.1 billion

    Earnings Per Share (Fully

     Diluted)                       $1.37           $1.50 - $1.60

    Effective Tax Rate               29.7%              ~27%*

                                     ($14)             ~$75

    Cash Flow from Operations      million            million

                                                      ~$325

    Capital Expenditures        $228  million         million

    Customer Reimbursement      $115  million          N/A**

    ----------------------      -------------          -----

    * Effective tax rate guidance, among other factors, assumes the benefit attributable to extending the U.S. research tax credit (Assumes ~2.5% benefit).

    ** Although calculations for years through 2009 included customer reimbursements, these payments concluded in December 2009.

    Cautionary Statement Regarding Forward-Looking Statements

    This press release contains "forward-looking statements." Forward-looking statements reflect our current expectations or forecasts of future events. Forward-looking statements generally can be identified by the use of forward-looking terminology such as "may," "will," "expect," "anticipate," "intend," "estimate," "believe," "project," "continue," "plan," "forecast," or other similar words, or the negative thereof, unless the context requires otherwise. These statements reflect management's current views with respect to future events and are subject to risks and uncertainties, both known and unknown. Our actual results may vary materially from those anticipated in forward-looking statements. We caution investors not to place undue reliance on any forward-looking statements. Important factors that could cause actual results to differ materially from those reflected in such forward-looking statements and that should be considered in evaluating our outlook include, but are not limited to, the following: our ability to continue to grow our business and execute our growth strategy, including the timing and execution of new programs; our ability to perform our obligations and manage costs related to our new commercial and business aircraft development programs and the related recurring production; potential reduction in the build rates of certain Boeing aircraft including, but not limited to, the B737 program, the B747 program, the B767 program and the B777 program, and build rates of the

Airbus A320 and A380 programs, which could be negatively impacted by continuing weakness in the global economy and economic challenges facing commercial airlines, and by a lack of business and consumer confidence and the impact of continuing instability in the global financial and credit markets, including, but not limited to, sovereign debt concerns in Europe; the inability to resolve significant claims with Boeing related to non-recurring and recurring costs on the B787 program; declining business jet manufacturing rates and customer cancellations or deferrals as a result of the weakened global economy; the success and timely execution of key milestones such as certification and delivery of Boeing's new B787 and Airbus' new A350 XWB aircraft programs, including receipt of necessary regulatory approvals and customer adherence to their announced schedules; our ability to enter into supply arrangements with additional customers and the ability of all parties to satisfy their performance requirements under existing supply contracts with Boeing and Airbus, our two major customers, and other customers and the risk of nonpayment by such customers; any adverse impact on Boeing's and Airbus' production of aircraft resulting from cancellations, deferrals or reduced orders by their customers or from labor disputes or acts of terrorism; any adverse impact on the demand for air travel or our operations from the outbreak of diseases or epidemic or pandemic outbreaks; returns on pension plan assets and impact of future discount rate changes on pension obligations; our ability to borrow additional funds or refinance debt; competition from original equipment manufacturers and other aerostructures suppliers; the effect of governmental laws, such as U.S. export control laws, the Foreign Corrupt Practices Act, environmental laws and agency regulations, both in the U.S. and abroad; the cost and availability of raw materials and purchased components; our ability to successfully extend or renegotiate our primary collective bargaining contracts with our labor unions; our ability to recruit and retain highly skilled employees and our relationships with the unions representing many of our employees; spending by the U.S. and other governments on defense; the possibility that our cash flows and borrowing facilities may not be adequate for our additional capital needs or for payment of interest on and principal of our indebtedness and the possibility that we may be unable to borrow additional funds or refinance debt; our exposure under our revolving credit facility to higher interest payments should interest rates increase substantially; the outcome or impact of ongoing or future litigation and regulatory actions; and our exposure to potential product liability and warranty claims. These factors are not exhaustive and it is not possible for us to predict all factors that could cause actual results to differ materially from those reflected in our forward-looking statements. These factors speak only as of the date hereof, and new factors may emerge or changes to the foregoing factors may occur that could impact our business. As with any projection or forecast, these statements are inherently susceptible to uncertainty and changes in circumstances. Except to the extent required by law, we undertake no obligation to, and expressly disclaim any obligation to, publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. You should review carefully the section captioned "Risk Factors" in our 2009 Form 10-K for a more complete discussion of these and other factors that may affect our business.

    Appendix

    Segment Results

    Fuselage Systems

    Fuselage Systems segment revenues for the third quarter of 2010 were $484.6 million, down 7.9 percent over the same period last year, largely driven by lower twin-aisle production volumes and lower non-production revenues. Operating margin for the third quarter of 2010 was 13.9 percent as compared to 18.1 percent during the same period of 2009. During the third quarter of 2010, the segment realized an unfavorable pre-tax $4 million cumulative catch-up adjustment. In comparison, a pre-tax $4 million favourable cumulative catch-up adjustment was realized during the third quarter of 2009.

    Propulsion Systems

    Propulsion Systems segment revenues for the third quarter of 2010 were $252.6 million, down 5.1 percent over the same period last year, primarily driven by lower twin-aisle production volumes. Operating margin for the third quarter of 2010 was 12.1 percent as compared to 13.3 percent in the third quarter of 2009.

    Wing Systems

    Wing Systems segment revenues for the third quarter of 2010 were $263.9 million, up 2.6 percent over the same period last year, as the current quarter includes additional revenues related to an assertion settlement for production units, partially offset by a 2010 customer delivery re-phasing by Spirit Europe which reduced third quarter A320 deliveries. Operating margin for the third quarter of 2010 was 9.8 percent as compared to 10.3 percent during the same period of 2009.

    Table 4.  Segment

     Reporting                              (unaudited)

                                            3rd Quarter

                                            -----------

    ($ in millions)                2010      2009         Change

    ---------------                ----      ----         ------

    Segment Revenues

       Fuselage Systems          $484.6    $525.9          (7.9%)

       Propulsion Systems        $252.6    $266.2          (5.1%)

       Wing Systems              $263.9    $257.3           2.6%

       All Other                   $0.9      $4.4         (79.5%)

                                   ----      ----        -------

    Total Segment Revenues     $1,002.0  $1,053.8          (4.9%)

    Segment Earnings from

     Operations

       Fuselage Systems           $67.6     $95.2         (29.0%)

       Propulsion Systems         $30.6     $35.3         (13.3%)

       Wing Systems               $25.9     $26.6          (2.6%)

       All Other                  ($0.1)     $1.0        (110.0%)

                                  -----      ----       --------

    Total Segment Operating

     Earnings                    $124.0    $158.1         (21.6%)

    Unallocated Corporate

     SG&A                        ($34.4)   ($26.7)        (28.8%)

    Unallocated Research &

     Development                  ($0.7)    ($0.4)        (75.0%)

    Unallocated Cost of Sales

     (1)(2)                       ($6.5)     $0.0            NA

                                  -----      ----           ---

    Total Earnings from

     Operations                   $82.4    $131.0         (37.1%)

    Segment Operating Margins

       Fuselage Systems            13.9%     18.1%         (420) BPS

       Propulsion Systems          12.1%     13.3%         (120) BPS

       Wing Systems                 9.8%     10.3%          (50) BPS

       All Other                 (11.1%)     22.7%       (3,380) BPS

                                -------      ----        -----------

    Total Segment Operating

     Margins                       12.4%     15.0%         (260) BPS

    Total Operating Margins         8.2%     12.4%         (420) BPS

    -----------------------         ---      ----          ---------

    Table 4.  Segment

     Reporting                              (unaudited)

                                            Nine Months

                                            -----------

    ($ in millions)                2010      2009         Change

    ---------------                ----      ----         ------

    Segment Revenues

       Fuselage Systems         $1,516.0  $1,497.6          1.2%

       Propulsion Systems         $799.0    $772.1          3.5%

       Wing Systems               $779.7    $712.9          9.4%

       All Other                    $6.6     $18.2        (63.7%)

                                    ----     -----      -------

    Total Segment Revenues      $3,101.3  $3,000.8          3.3%

    Segment Earnings from

     Operations

       Fuselage Systems           $224.4    $229.4         (2.2%)

       Propulsion Systems          $97.6     $97.2          0.4%

       Wing Systems                $73.1    ($12.7)       675.6%

       All Other                   ($2.3)    ($1.0)      (130.0%)

                                   -----     -----      --------

    Total Segment Operating

     Earnings                     $392.8    $312.9         25.5%

    Unallocated Corporate

     SG&A                        ($104.1)   ($92.9)       (12.1%)

    Unallocated Research &

     Development                   ($2.2)    ($1.6)       (37.5%)

    Unallocated Cost of Sales

     (1)(2)                       ($25.4)     $0.0           NA

                                  ------      ----          ---

    Total Earnings from

     Operations                   $261.1    $218.4         19.6%

    Segment Operating Margins

       Fuselage Systems             14.8%     15.3%         (50) BPS

       Propulsion Systems           12.2%     12.6%         (40) BPS

       Wing Systems                  9.4%     (1.8%)      1,120  BPS

       All Other                  (34.8%)     (5.5%)     (2,930) BPS

                                -------     ------       -----------

    Total Segment Operating

     Margins                       12.7%      10.4%         230  BPS

    Total Operating Margins         8.4%       7.3%         110  BPS

    -----------------------         ---        ---          --------

    (1) Charges in the third quarter of 2010 are associated with the IAM

        Early Retirement Incentive for represented employees.

    (2) Year-to-date charges include both the IAM Early Retirement Incentive

        and the second quarter of 2010 charge related to the grant of shares

        to represented employees of the IAM in connection with the

        ratification of a new ten-year labor contract on June 25, 2010.

               Spirit Ship Set Deliveries

           (One Ship Set equals One Aircraft)

           2009 Spirit AeroSystems Deliveries

                 1st    2nd    3rd    4th    Total

                 Qtr    Qtr    Qtr    Qtr     2009

                 ---    ---    ---    ---   ------

          B737    74     96     93     87      350

          B747     3      1      3      4       11

          B767     3      3      3      3       12

          B777    21     21     21     19       82

          B787     2      2      2      5       11

                 ---    ---    ---    ---      ---

         Total   103    123    122    118      466

          A320

        Family   105    101     94    108      408

      A330/340    26     23     28     23      100

          A380     -      2      5      4       11

                 ---    ---    ---    ---      ---

         Total   131    126    127    135      519

        Hawker

         850XP    18     13      6      7       44

                 ---    ---    ---    ---      ---

         Total

        Spirit   252    262    255    260    1,029

                 ===    ===    ===    ===    =====

        2010 Spirit AeroSystems Deliveries

                   1st    2nd    3rd    4th      YTD

                   Qtr    Qtr    Qtr    Qtr     2010

                  ----   ----   ----   ----     ----

          B737      94     96     93             283

          B747       3      1      2               6

          B767       3      4      3              10

          B777      21     18     14              53

          B787       5      4      4              13

                   ---    ---    ---             ---

         Total     126    123    116             365

          A320

        Family    102     95     75             272

      A330/340      25     23      5              53

          A380       1      5      7              13

                   ---    ---    ---             ---

         Total     128    123     87             338

        Hawker

         850XP       5      4      4              13

                   ---    ---    ---             ---

         Total

        Spirit     259    250    207             716

                   ===    ===    ===             ===

                               Spirit AeroSystems Holdings, Inc.

                          Condensed Consolidated Statements of Operations

                                            (unaudited)

                                          For the Three Months Ended

                                           --------------------------

                                       September 30,        October 1,

                                            2010                2009

                                      --------------       -----------

                                  ($ in millions, except per share data)

    Net revenues                             $1,002.0          $1,053.8

      Operating costs and

       expenses:

      Cost of sales                             868.5             878.3

      Selling, general and

       administrative                            38.5              30.5

      Research and development                   12.6              14.0

                                                 ----              ----

      Total operating costs and

       expenses                                 919.6             922.8

      Operating income                           82.4             131.0

    Interest expense and

     financing fee

     amortization                               (12.8)            (10.2)

    Interest income                                 -               1.6

    Other income (expense),

     net                                          2.5              (0.5)

                                                  ---              ----

      Income before income taxes

       and equity in net (loss)

       of affiliate                              72.1             121.9

    Income tax provision                        (25.4)            (34.4)

                                                -----             -----

      Income before equity in

       net (loss) of affiliate                   46.7              87.5

    Equity in net (loss) of

     affiliate                                   (0.3)             (0.2)

                                                 ----              ----

      Net income                                $46.4             $87.3

                                                =====             =====

    Earnings per share

    Basic                                       $0.33             $0.63

    Shares                                      138.3             138.6

    Diluted                                     $0.33             $0.62

    Shares                                      141.5             140.2

                                           For the Nine Months Ended

                                           -------------------------

                                       September 30,        October 1,

                                            2010                2009

                                      --------------       -----------

                                  ($ in millions, except per share data)

    Net revenues                             $3,101.3          $3,000.8

      Operating costs and

       expenses:

      Cost of sales                           2,689.2           2,637.2

      Selling, general and

       administrative                           115.9             103.6

      Research and development                   35.1              41.6

                                                 ----              ----

      Total operating costs and

       expenses                               2,840.2           2,782.4

      Operating income                          261.1             218.4

    Interest expense and

     financing fee

     amortization                               (40.6)            (29.1)

    Interest income                               0.2               6.2

    Other income (expense),

     net                                         (0.3)              5.2

                                                 ----               ---

      Income before income taxes

       and equity in net (loss)

       of affiliate                             220.4             200.7

    Income tax provision                        (62.8)            (58.8)

                                                -----             -----

      Income before equity in

       net (loss) of affiliate                  157.6             141.9

    Equity in net (loss) of

     affiliate                                   (0.6)             (0.2)

                                                 ----              ----

      Net income                               $157.0            $141.7

                                               ======            ======

    Earnings per share

    Basic                                       $1.13             $1.03

    Shares                                      137.7             138.2

    Diluted                                     $1.11             $1.01

    Shares                                      140.9             140.0

               Spirit AeroSystems Holdings, Inc.

            Condensed Consolidated Balance Sheets

                         (unaudited)

                                          September       December

                                          30, 2010        31, 2009

                                          ---------        --------

                                               ($ in millions)

    Current assets

    Cash and cash equivalents                $66.3          $369.0

    Accounts receivable, net                 290.0           160.4

    Inventory, net                         2,479.2         2,206.9

    Other current assets                      70.0           116.6

                                              ----           -----

        Total current assets               2,905.5         2,852.9

    Property, plant and

     equipment, net                        1,391.6         1,279.3

    Pension assets                           188.6           171.2

    Other assets                             162.2           170.4

                                             -----           -----

        Total assets                      $4,647.9        $4,473.8

                                          ========        ========

    Current liabilities

    Accounts payable                        $425.9          $441.3

    Accrued expenses                         206.3           165.5

    Current portion of long-

     term debt                                 7.9             9.1

    Advance payments, short-

     term                                    182.8           237.4

    Deferred revenue, short-

     term                                     73.2           107.1

    Other current liabilities                 20.8            21.8

                                              ----            ----

        Total current liabilities            916.9           982.2

    Long-term debt                         1,015.5           884.7

    Advance payments, long-term              665.5           727.5

    Deferred revenue and other

     deferred credits                         39.7            46.0

    Pension/OPEB obligation                   67.6            62.6

    Other liabilities                        181.8           197.0

    Shareholders' equity

    Preferred stock, par value

     $0.01, 10,000,000 shares

     authorized, no shares

     issued                                      -               -

    Common stock, Class A par

     value $0.01, 200,000,000

     shares authorized,

     107,120,392 and

     105,064,561 issued,

     respectively                              1.1             1.0

    Common stock, Class B par

     value $0.01, 150,000,000

     shares authorized,

     34,938,808 and 35,669,740

     shares issued,

     respectively                              0.3             0.4

    Additional paid-in capital               978.1           949.8

    Accumulated other

     comprehensive loss                      (57.9)          (59.7)

    Retained earnings                        838.8           681.8

                                             -----           -----

        Total shareholders' equity         1,760.4         1,573.3

    Noncontrolling interest                    0.5             0.5

                                               ---             ---

        Total equity                       1,760.9         1,573.8

                                           -------         -------

        Total liabilities and

         shareholders' equity             $4,647.9        $4,473.8

                                          ========        ========

                              Spirit AeroSystems Holdings, Inc.

                     Condensed Consolidated Statements of Cash Flows

                                       (unaudited)

                                                 For the Nine Months Ended

                                                 -------------------------

                                              September 30,        October 1,

                                                  2010                2009

                                             --------------       -----------

                                                      ($ in millions)

    Operating activities

    Net income                                    $157.0            $141.7

    Adjustments to reconcile net

     income to net cash (used

     in) operating activities

         Depreciation expense                       84.5              91.9

         Amortization expense                        9.2               7.7

         Accretion of long-term

          receivable                                   -              (5.8)

         Employee stock compensation

          expense                                   23.5               6.7

         Excess tax benefits from

          share-based payment

          arrangements                              (4.9)                -

        (Gain) Loss from foreign

         currency transactions                       4.4              (3.9)

         Deferred  taxes                             6.1             (20.5)

         Long-term tax benefit                     (17.6)                -

         Pension and other post-

          retirement benefits, net                  (6.3)              1.6

         Grant income                               (1.9)             (1.4)

         Equity in net loss of

          affiliate                                  0.6               0.2

    Changes in assets and

     liabilities

         Accounts receivable                      (130.5)            (84.6)

         Inventory, net                           (268.1)           (319.5)

         Accounts payable and accrued

          liabilities                               12.7             104.9

         Advance payments                         (116.6)            (61.6)

         Deferred revenue and other

          deferred credits                         (38.0)            (54.9)

         Other                                      46.9             (13.8)

            Net cash (used in) operating

             activities                           (239.0)           (211.3)

                                                  ------            ------

    Investing activities

    Purchase of property, plant

     and equipment                                (183.0)           (158.0)

    Long-term receivable                               -              86.5

    Other                                           (0.5)              0.2

            Net cash (used in) investing

             activities                           (183.5)            (71.3)

                                                  ------             -----

    Financing activities

    Proceeds from revolving

     credit facility                               125.0             300.0

    Payments on revolving credit

     facility                                          -            (300.0)

    Proceeds from issuance of

     bonds                                             -             293.4

    Proceeds from government

     grants                                            -               0.7

    Principal payments of debt                      (8.0)             (5.8)

    Debt issuance and financing

     costs                                          (0.2)            (17.2)

     Excess tax benefits from

      share-based payment

      arrangements                                   4.9                 -

            Net cash provided by

             financing activities                  121.7             271.1

                                                   -----             -----

    Effect of exchange rate

     changes on cash and cash

     equivalents                                    (1.9)              1.7

                                                    ----               ---

            Net increase in cash and

             cash equivalents for the

             period                               (302.7)             (9.8)

    Cash and cash equivalents,

     beginning of the period                       369.0             216.5

    Cash and cash equivalents,

     end of the period                             $66.3            $206.7
                                                   =====            ======
Source: Spirit AeroSystems
collection