UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C.  20549
 
FORM 8-K
 
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
 
Date of Report (Date of earliest event reported): April 30, 2020
 
TEXTRON INC.
(Exact name of Registrant as specified in its charter)
 
Delaware	 	1-5480	 	05-0315468	
(State of
Incorporation)	 	(Commission File Number)	 	(IRS Employer
Identification Number)	
 
40 Westminster Street, Providence, Rhode Island   02903
(Address of principal executive offices)
 
Registrant’s telephone number, including area code: (401) 421-2800

Securities registered pursuant to Section 12(b) of the Act:

Title of each class	 	Trading Symbol(s)	 	Name of exchange on which registered	
Common Stock – par value $0.125	 	TXT	 	New York Stock Exchange	

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instructions A.2. below):
 
¨     Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
¨     Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
¨     Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
¨      Pre-commencement communications pursuant to Rule 13e-4(c)) under the Exchange Act (17 CFR 240.13e-4(c))
 
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b–2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).
 
Emerging growth company   ¨
 
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨

 

 
 
	Item 2.02	Results of Operations and Financial Condition	
 
On April 30, 2020, Textron Inc. (“Textron”) issued a press release announcing its financial results for the fiscal quarter ended April 4, 2020. This press release is attached hereto as Exhibit 99.1 and is incorporated herein by reference.
 
A discussion of the reasons why management believes that the presentation of non-GAAP financial measures provides useful information to investors regarding Textron’s financial condition and results of operations is attached to the press release attached hereto as Exhibit 99.1.
 
	Item 9.01	Financial Statements and Exhibits	
 
(d) Exhibits
 
The following exhibit is filed herewith:
 
Exhibit
	Number	 	Description	
 
	99.1	Press release dated April 30, 2020.	
 
	104	Cover Page Interactive Data File (embedded within the Inline XBRL document)	

 

SIGNATURES
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
 	TEXTRON INC.	
 	(Registrant)	
 	 	
 	By:	/s/ Mark S. Bamford	
 	 	Mark S. Bamford	
 	 	Vice President and Corporate Controller	
 
Date: April 30, 2020

 

 

 
Exhibit 99.1

 	
Corporate Communications Department	
NEWS Release	
 
Textron Reports First Quarter 2020 Results
 
	·	Revenue down $332 million, or 10.7% from prior year largely due to COVID-19 impacts	
	·	EPS of $0.22; adjusted EPS of $0.35, excluding first quarter special charges	
	·	Strong liquidity position, Q1 2020 ending cash balance of $2.4 billion	
 
Providence, Rhode Island – April 30, 2020 – Textron Inc. (NYSE: TXT) today reported first quarter 2020 net income of $0.22 per share, compared to $0.76 per share in the first quarter of 2019. Adjusted net income, a non-GAAP measure, was $0.35 per share for the first quarter of 2020, which excludes $39 million of pre-tax special charges ($0.13 per share, after-tax) recorded in the first quarter, related to the impairment of intangible assets at Textron Aviation and Industrial due to economic disruptions caused by the COVID-19 pandemic.
 
“Our team is meeting the unprecedented challenges presented by this pandemic with a commitment to the health and safety of our employees and communities while meeting customer commitments,” said Textron Chairman and CEO Scott C. Donnelly. “We have taken measures to reduce cost and conserve cash, including temporary plant shutdowns and employee furloughs at many of our commercial businesses. While the effects of COVID-19 on many of our end markets has been unfavorable, Bell and Textron Systems delivered higher revenue and strong margin performance for the quarter in their military businesses.”
 
Cash Flow
 
Net cash used by operating activities of continuing operations of the manufacturing group for the first quarter was $393 million, compared to $196 million of net cash used last year. Manufacturing cash flow before pension contributions, a non-GAAP measure that is defined and reconciled to GAAP in an attachment to this release, reflected a use of cash of $430 million compared to a use of cash of $291 million last year.
 
First Quarter Segment Results
 
Textron Aviation
 
Revenues at Textron Aviation of $872 million were down $262 million in the first quarter of 2019, primarily due to lower volume and mix of $260 million, largely the result of lower Citation jet volume of $154 million and lower commercial turboprop volume of $99 million. The decrease in Citation jet and turboprop volume reflected a decline in demand related to the pandemic, disruption in our composite manufacturing production due to a plant accident that occurred in December 2019, and delays in the acceptance of aircraft related to COVID-19 travel restrictions.
 
Textron Aviation delivered 23 jets, down from 44 last year, and 16 commercial turboprops, down from 44 last year.

 

Segment profit was $3 million in the first quarter, down $103 million from a year ago, primarily due to the lower volume and the unfavorable impact of $23 million from performance, which includes $12 million of idle facility costs recognized in the first quarter of 2020 due to temporary manufacturing facility closures and employee furloughs resulting from the COVID-19 pandemic.
 
Textron Aviation backlog at the end of the first quarter was $1.4 billion.
 
Bell
 
Bell revenues were $823 million, up $84 million or 11% from last year, primarily on higher military volume, partially offset by lower commercial volume.
 
Bell delivered 15 commercial helicopters in the quarter, down from 30 last year.
 
Segment profit of $115 million was up $11 million, largely on higher military volume partially offset by the unfavorable impact of $8 million from performance and other. Performance and other included $25 million in lower net favorable program adjustments, partially offset by lower research and development costs.
 
Bell backlog at the end of the first quarter was $6.4 billion.
 
Textron Systems
 
Revenues at Textron Systems were $328 million, up $21 million or 7% from last year, primarily due to higher volume in most product lines.
 
Segment profit of $26 million was down $2 million from last year, as unfavorable performance was largely offset by the impact of higher volume.
 
Textron Systems’ backlog at the end of the first quarter was $1.4 billion.
 
Industrial
 
Industrial revenues were $740 million, a decrease of $172 million from last year, primarily related to lower volume and mix in the Fuel Systems and Functional Components product line from manufacturing facility closures related to the COVID-19 pandemic that began in China in January and expanded to European and North American locations by the end of the quarter.
 
Segment profit of $9 million was down $41 million from the first quarter of 2019, primarily related to the lower volume and mix. Industrial also realized approximately $13 million of unfavorable performance in the first quarter due to manufacturing facility closures and employee furloughs resulting from the COVID-19 pandemic, that was mostly offset by other favorable performance.
 
Finance
 
Finance segment revenues were down $3 million, and profit was down $3 million from last year’s first quarter.

 

Outlook
 
“Textron is well-prepared to handle this period of uncertainty. Our financial profile consists of ample liquidity and diversified revenue streams. We are confident in the actions we are taking during this downturn and we expect them to position us for success as we begin to exit this global shutdown,” said Textron Chairman and CEO Scott C. Donnelly.
 
Conference Call Information
 
Textron will host its conference call today, April 30, 2020 at 8:00 a.m. (Eastern) to discuss its results and outlook. The call will be available via webcast at www.textron.com or by direct dial at (844) 721-7241 in the U.S. or (409) 207-6955 outside of the U.S.; Access Code: 4252363.
 
In addition, the call will be recorded and available for playback beginning at 11:00 a.m. (Eastern) on Thursday, April 30, 2020 by dialing (402) 970-0847; Access Code: 1767619.
 
A package containing key data that will be covered on today’s call can be found in the Investor Relations section of the company’s website at www.textron.com.
 
About Textron Inc.
 
Textron Inc. is a multi-industry company that leverages its global network of aircraft, defense, industrial and finance businesses to provide customers with innovative solutions and services. Textron is known around the world for its powerful brands such as Bell, Cessna, Beechcraft, Hawker, Jacobsen, Kautex, Lycoming, E-Z-GO, Arctic Cat, Textron Systems, and TRU Simulation + Training. For more information visit: www.textron.com.
 
# # #
 
Forward-looking Information
 
Certain statements in this release and other oral and written statements made by us from time to time are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements, which may describe strategies, goals, outlook or other non-historical matters, or project revenues, income, returns or other financial measures, often include words such as “believe,” “expect,” “anticipate,” “intend,” “plan,” “estimate,” “guidance,” “project,” “target,” “potential,” “will,” “should,” “could,” “likely” or “may” and similar expressions intended to identify forward-looking statements. These statements are only predictions and involve known and unknown risks, uncertainties, and other factors that may cause our actual results to differ materially from those expressed or implied by such forward-looking statements. Given these uncertainties, you should not place undue reliance on these forward-looking statements. Forward-looking statements speak only as of the date on which they are made, and we undertake no obligation to update or revise any forward-looking statements.  In addition to those factors described in our Annual Report on Form 10-K and our Quarterly Reports on Form 10-Q under “Risk Factors”, among the factors that could cause actual results to differ materially from past and projected future results are the following: Interruptions in the U.S. Government’s ability to fund its activities and/or pay its obligations; changing priorities or reductions in the U.S. Government defense budget, including those related to military operations in foreign countries; our ability to perform as anticipated and to control costs under contracts with the U.S. Government; the U.S. Government’s ability to unilaterally modify or terminate its contracts with us for the U.S. Government’s convenience or for our failure to perform, to change applicable procurement and accounting policies, or, under certain circumstances, to

 
 
withhold payment or suspend or debar us as a contractor eligible to receive future contract awards; changes in foreign military funding priorities or budget constraints and determinations, or changes in government regulations or policies on the export and import of military and commercial products; volatility in the global economy or changes in worldwide political conditions that adversely impact demand for our products; volatility in interest rates or foreign exchange rates; risks related to our international business, including establishing and maintaining facilities in locations around the world and relying on joint venture partners, subcontractors, suppliers, representatives, consultants and other business partners in connection with international business, including in emerging market countries; our Finance segment’s ability to maintain portfolio credit quality or to realize full value of receivables; performance issues with key suppliers or subcontractors; legislative or regulatory actions, both domestic and foreign, impacting our operations or demand for our products; our ability to control costs and successfully implement various cost-reduction activities; the efficacy of research and development investments to develop new products or unanticipated expenses in connection with the launching of significant new products or programs; the timing of our new product launches or certifications of our new aircraft products; our ability to keep pace with our competitors in the introduction of new products and upgrades with features and technologies desired by our customers; pension plan assumptions and future contributions; demand softness or volatility in the markets in which we do business; cybersecurity threats, including the potential misappropriation of assets or sensitive information, corruption of data or, operational disruption; difficulty or unanticipated expenses in connection with integrating acquired businesses; the risk that acquisitions do not perform as planned, including, for example, the risk that acquired businesses will not achieve revenue and profit projections; the impact of changes in tax legislation; and risks and uncertainties related to the impact of the COVID-19 pandemic on our business and operations.
 
Investor Contacts:
 
Eric Salander – 401-457-2288
Cameron Vollmuth – 401-457-2288
 
Media Contact:
 
David Sylvestre – 401-457-2362

 

TEXTRON INC.
Revenues by Segment and Reconciliation of Segment Profit to Net Income
 (Dollars in millions, except per share amounts)
(Unaudited)
 
 	 	Three Months Ended	 	
 	 	April 4,
2020	 	 	March 30,
 2019	 	
REVENUES	 	 	 	 	 	 	 	 	
MANUFACTURING:	 	 	 	 	 	 	 	 	
Textron Aviation	 	$	872	 	 	$	1,134	 	
Bell	 	 	823	 	 	 	739	 	
Textron Systems	 	 	328	 	 	 	307	 	
Industrial	 	 	740	 	 	 	912	 	
 	 	 	2,763	 	 	 	3,092	 	
 	 	 	 	 	 	 	 	 	
FINANCE	 	 	14	 	 	 	17	 	
Total revenues	 	$	2,777	 	 	$	3,109	 	
 	 	 	 	 	 	 	 	 	
SEGMENT PROFIT	 	 	 	 	 	 	 	 	
MANUFACTURING:	 	 	 	 	 	 	 	 	
Textron Aviation	 	$	3	 	 	$	106	 	
Bell	 	 	115	 	 	 	104	 	
Textron Systems	 	 	26	 	 	 	28	 	
Industrial	 	 	9	 	 	 	50	 	
 	 	 	153	 	 	 	288	 	
 	 	 	 	 	 	 	 	 	
FINANCE	 	 	3	 	 	 	6	 	
Segment Profit	 	 	156	 	 	 	294	 	
 	 	 	 	 	 	 	 	 	
Corporate expenses and other, net	 	 	(14	)	 	 	(47	)	
Interest expense, net for Manufacturing group	 	 	(34	)	 	 	(35	)	
Special charges (a)	 	 	(39	)	 	 	-	 	
Income before income taxes	 	 	69	 	 	 	212	 	
Income tax expense	 	 	(19	)	 	 	(33	)	
Net Income	 	$	50	 	 	$	179	 	
 	 	 	 	 	 	 	 	 	
Earnings Per Share	 	$	0.22	 	 	$	0.76	 	
 	 	 	 	 	 	 	 	 	
Diluted average shares outstanding	 	 	228,927,000	 	 	 	236,437,000	 	

Net Income and Diluted Earnings Per Share (EPS) GAAP to Non-GAAP Reconciliation:
 
 	 	Three Months Ended
April 4, 2020	 	
 	 	 	 	 	 	 	Diluted EPS	 	
Net income - GAAP	 	$	50	 	 	$	0.22	 	
Add: Special charges, net of taxes (a)	 	 	30	 	 	 	0.13	 	
Adjusted net income - Non-GAAP (b)	 	$	80	 	 	$	0.35	 	
 
(a)	Special charges included the impairment of indefinite-lived trade name intangible assets totaling $32 million in the Textron Aviation segment and $7 million in the Industrial segment resulting from changes in valuation assumptions related to the economic and business disruptions caused by the COVID-19 pandemic.	
 	 	
(b)	Adjusted net income and adjusted diluted earnings per share are non-GAAP financial measures as defined in "Non-GAAP Financial Measures" attached to this release.	

 

Textron Inc. 	
Condensed Consolidated Balance Sheets 	
(In millions) 	
(Unaudited) 	
 
 	 	April 4,
2020	 	 	January 4,
2020	 	
Assets	 	 	 	 	 	 	 	 	
Cash and equivalents	 	$	2,263	 	 	$	1,181	 	
Accounts receivable, net	 	 	870	 	 	 	921	 	
Inventories	 	 	4,385	 	 	 	4,069	 	
Other current assets	 	 	984	 	 	 	894	 	
Net property, plant and equipment	 	 	2,483	 	 	 	2,527	 	
Goodwill	 	 	2,150	 	 	 	2,150	 	
Other assets	 	 	1,854	 	 	 	2,312	 	
Finance group assets	 	 	957	 	 	 	964	 	
Total Assets	 	$	15,946	 	 	$	15,018	 	

Liabilities and Shareholders' Equity	 	 	 	 	 	 	 	 	
Short-term debt and current portion of long-term debt	 	$	1,396	 	 	$	561	 	
Accounts payable	 	 	1,322	 	 	 	1,378	 	
Other current liabilities	 	 	1,797	 	 	 	1,907	 	
Other liabilities	 	 	2,143	 	 	 	2,288	 	
Long-term debt	 	 	2,956	 	 	 	2,563	 	
Finance group liabilities	 	 	798	 	 	 	803	 	
Total Liabilities	 	 	10,412	 	 	 	9,500	 	
 	 	 	 	 	 	 	 	 	
Total Shareholders' Equity	 	 	5,534	 	 	 	5,518	 	
Total Liabilities and Shareholders' Equity	 	$	15,946	 	 	$	15,018	 	

 

TEXTRON INC.	
MANUFACTURING GROUP	
Condensed Schedule of Cash Flows 	
(In millions)	
(Unaudited)	
 
 	 	Three Months Ended	 	
 	 	April 4,	 	 	March 30,	 	
 	 	2020	 	 	2019	 	
Cash flows from operating activities:	 	 	 	 	 	 	 	 	
Net income	 	$	48	 	 	$	175	 	
Depreciation and amortization	 	 	89	 	 	 	100	 	
Deferred income taxes and income taxes receivable/payable	 	 	9	 	 	 	6	 	
Pension, net	 	 	(5	)	 	 	(14	)	
Changes in assets and liabilities:	 	 	 	 	 	 	 	 	
Accounts receivable, net	 	 	47	 	 	 	(33	)	
Inventories	 	 	(368	)	 	 	(241	)	
Accounts payable	 	 	(49	)	 	 	47	 	
Dividends received from Finance group	 	 	-	 	 	 	50	 	
Other, net	 	 	(164	)	 	 	(286	)	
Net cash from operating activities	 	 	(393	)	 	 	(196	)	
Cash flows from investing activities:	 	 	 	 	 	 	 	 	
Capital expenditures	 	 	(50	)	 	 	(59	)	
Other investing activities, net	 	 	(6	)	 	 	3	 	
Net cash from investing activities	 	 	(56	)	 	 	(56	)	
Cash flows from financing activities:	 	 	 	 	 	 	 	 	
Increase in short-term debt	 	 	603	 	 	 	100	 	
Proceeds from long-term debt	 	 	643	 	 	 	-	 	
Proceeds from borrowings against corporate-owned insurance policies	 	 	377	 	 	 	-	 	
Principal payments on long-term debt and nonrecourse debt	 	 	(7	)	 	 	-	 	
Purchases of Textron common stock	 	 	(54	)	 	 	(202	)	
Dividends paid	 	 	(5	)	 	 	(5	)	
Other financing activities, net	 	 	(9	)	 	 	9	 	
Net cash from financing activities	 	 	1,548	 	 	 	(98	)	
Total cash flows from continuing operations	 	 	1,099	 	 	 	(350	)	
Total cash flows from discontinued operations	 	 	(1	)	 	 	-	 	
Effect of exchange rate changes on cash and equivalents	 	 	(16	)	 	 	9	 	
Net change in cash and equivalents	 	 	1,082	 	 	 	(341	)	
Cash and equivalents at beginning of period	 	 	1,181	 	 	 	987	 	
Cash and equivalents at end of period	 	$	2,263	 	 	$	646	 	
 
Manufacturing Cash Flow GAAP to Non-GAAP Reconciliation:	
 
 	 	Three Months Ended	 	
 	 	April 4,	 	 	March 30,	 	
 	 	2020	 	 	2019	 	
Net cash from operating activities - GAAP	 	$	(393	)	 	$	(196	)	
Less:   Capital expenditures	 	 	(50	)	 	 	(59	)	
 Dividends received from TFC	 	 	-	 	 	 	(50	)	
Plus:   Total pension contributions	 	 	12	 	 	 	13	 	
 Proceeds from the sale of property, plant and equipment	 	 	1	 	 	 	1	 	
Manufacturing cash flow before pension contributions - Non-GAAP (a)	 	$	(430	)	 	$	(291	)	
 
	(a)	Manufacturing cash flow before pension contributions is a non-GAAP financial measure as defined in "Non-GAAP Financial Measures" attached to this release.	

 

TEXTRON INC.	
Condensed Consolidated Schedule of Cash Flows	
(In millions)	
(Unaudited)	
 
 	 	Three Months Ended	 	
 	 	April 4,	 	 	March 30,	 	
 	 	2020	 	 	2019	 	
Cash flows from operating activities:	 	 	 	 	 	 	 	 	
Net income	 	$	50	 	 	$	179	 	
Depreciation and amortization	 	 	90	 	 	 	102	 	
Deferred income taxes and income taxes receivable/payable	 	 	10	 	 	 	8	 	
Pension, net	 	 	(5	)	 	 	(14	)	
Changes in assets and liabilities:	 	 	 	 	 	 	 	 	
Accounts receivable, net	 	 	47	 	 	 	(33	)	
Inventories	 	 	(368	)	 	 	(215	)	
Accounts payable	 	 	(49	)	 	 	47	 	
Captive finance receivables, net	 	 	-	 	 	 	(1	)	
Other, net	 	 	(169	)	 	 	(289	)	
Net cash from operating activities	 	 	(394	)	 	 	(216	)	
Cash flows from investing activities:	 	 	 	 	 	 	 	 	
Capital expenditures	 	 	(50	)	 	 	(59	)	
Finance receivables repaid	 	 	13	 	 	 	12	 	
Other investing activities, net	 	 	(6	)	 	 	5	 	
Net cash from investing activities	 	 	(43	)	 	 	(42	)	
Cash flows from financing activities:	 	 	 	 	 	 	 	 	
Increase in short-term debt	 	 	603	 	 	 	100	 	
Proceeds from long-term debt	 	 	643	 	 	 	-	 	
Proceeds from borrowings against corporate-owned insurance policies	 	 	377	 	 	 	-	 	
Principal payments on long-term debt and nonrecourse debt	 	 	(24	)	 	 	(19	)	
Purchases of Textron common stock	 	 	(54	)	 	 	(202	)	
Dividends paid	 	 	(5	)	 	 	(5	)	
Other financing activities, net	 	 	3	 	 	 	10	 	
Net cash from financing activities	 	 	1,543	 	 	 	(116	)	
Total cash flows from continuing operations	 	 	1,106	 	 	 	(374	)	
Total cash flows from discontinued operations	 	 	(16	)	 	 	-	 	
Effect of exchange rate changes on cash and equivalents	 	 	(1	)	 	 	9	 	
Net change in cash and equivalents	 	 	1,089	 	 	 	(365	)	
Cash and equivalents at beginning of period	 	 	1,357	 	 	 	1,107	 	
Cash and equivalents at end of period	 	$	2,446	 	 	$	742	 	

 

TEXTRON INC.	
Non-GAAP Financial Measures	
(Dollars in millions, except per share amounts)	
 	 	
We supplement the reporting of our financial information determined under U.S. generally accepted accounting principles (GAAP) with certain non-GAAP financial measures. These non-GAAP financial measures exclude certain significant items that may not be indicative of, or are unrelated to, results from our ongoing business operations. We believe that these non-GAAP measures may be useful for period-over-period comparisons of underlying business trends and our ongoing business performance, however, they should be used in conjunction with GAAP measures.  Our non-GAAP measures should not be considered in isolation or as a substitute for the related GAAP measures, and other companies may define similarly named measures differently. We encourage investors to review our financial statements and publicly-filed reports in the entirety and not to rely on any single financial measure.  We utilize the following definition for the non-GAAP financial measure included in this release:	
 	 	
Adjusted net income and adjusted diluted earnings per share	
 	
Adjusted net income and adjusted diluted earnings per share both exclude Special charges, net of taxes. We consider items recorded in Special charges such as enterprise-wide restructuring, certain asset impairment charges and acquisition-related restructuring, integration and transaction costs, to be of a non-recurring nature that is not indicative of ongoing operations. 	
 	 	
Manufacturing cash flow before pension contributions	
 	
Manufacturing cash flow before pension contributions adjusts net cash from operating activities (GAAP) for the following: 	
 	·    Deducts capital expenditures and includes proceeds from the sale of property, plant and equipment to arrive at the net capital investment required to support ongoing manufacturing operations;	
 	·    Excludes dividends received from Textron Financial Corporation (TFC) and capital contributions to TFC provided under the Support Agreement and debt agreements as these cash flows are not representative of manufacturing operations;	
 	·    Adds back pension contributions as we consider our pension obligations to be debt-like liabilities. Additionally, these contributions can fluctuate significantly from period to period and we believe that they are not representative of cash used by our manufacturing operations during the period. 	
While we believe this measure provides a focus on cash generated from manufacturing operations, before pension contributions, and may be used as an additional relevant measure of liquidity, it does not necessarily provide the amount available for discretionary expenditures since we have certain non-discretionary obligations that are not deducted from the measure.  	
 
Net Income and Diluted Earnings Per Share (EPS) GAAP to Non-GAAP Reconciliation:	
 
 	 	Three Months Ended
 April 4, 2020	 	
 	 	 	 	 	 	 	Diluted EPS	 	
Net income - GAAP	 	$	50	 	 	$	0.22	 	
Special charges, net of income taxes of $9M	 	 	30	 	 	 	0.13	 	
Adjusted net income - Non-GAAP	 	$	80	 	 	$	0.35	 	
 
Manufacturing Cash Flow Before Pension Contributions GAAP to Non-GAAP Reconciliation:	
 
 	 	Three Months Ended	 	
 	 	April 4,
2020	 	 	March 30,
2019	 	
Net cash from operating activities of continuing operations - GAAP	 	$	(393	)	 	$	(196	)	
Less:    Capital expenditures	 	 	(50	)	 	 	(59	)	
             Dividends received from TFC	 	 	-	 	 	 	(50	)	
Plus:    Total pension contributions	 	 	12	 	 	 	13	 	
             Proceeds from the sale of property, plant and equipment	 	 	1	 	 	 	1	 	
Manufacturing cash flow before pension contributions - Non-GAAP	 	$	(430	)	 	$	(291	)