HII Reports Second Quarter 2026 Results

NEWPORT NEWS, Va., July 30, 2026 (GLOBE NEWSWIRE) -- HII (NYSE: HII) today reported results for the second quarter of fiscal 2026.

Highlights

• Second quarter revenues were $3.4 billion
• Second quarter net earnings were $208 million or $5.27 diluted earnings per share
• Company raises the FY26 shipbuilding revenue guidance range to between $10.2 and $10.4 billion¹
• Company raises the low end of the FY26 shipbuilding operating margin² guidance range¹
• Company reaffirms previously issued free cash flow² outlook¹
  
  

Second Quarter Results
Second quarter 2026 revenues of $3.4 billion were up 10.9% from the second quarter of 2025, driven by growth at Newport News Shipbuilding and Ingalls Shipbuilding.

Operating income in the second quarter of 2026 was $210 million and operating margin was 6.1%, compared to $163 million and 5.3%, respectively, in the second quarter of 2025.

Segment operating income² in the second quarter of 2026 was $224 million and segment operating margin² was 6.6%, compared to $172 million and 5.6%, respectively, in the second quarter of 2025.

Net earnings in the second quarter of 2026 were $208 million, compared to $152 million in the second quarter of 2025. Diluted earnings per share in the quarter was $5.27, compared to $3.86 in the second quarter of 2025.

Net cash used in operating activities in the quarter was $31 million and free cash flow² was negative $150 million, compared to net cash provided by operating activities of $823 million and free cash flow² of $730 million in the second quarter of 2025.

New contract awards in the second quarter of 2026 were $6.7 billion, bringing total backlog to $57.3 billion as of June 30, 2026.

"We continued to make good progress on our 2026 operational initiatives, with plans in place to achieve our shipbuilding throughput improvement goal of 15%. Given the significant shipbuilding demand and our proven ability to drive higher throughput, we are pleased to increase our top line expectations for the full year while lifting the lower end of our margin expectations as we remain focused on execution," said Chris Kastner, HII's president and CEO.

¹The financial outlook, expectations, and other forward-looking statements provided by the company for 2026 and beyond reflect the company's judgment based on information available at the time of this release. Please see the "Forward-looking Statements" section in this release and our Form 10-Q for factors that may impact the company's ability to meet expectations.

²Non-GAAP measures. See Exhibit B for definitions and reconciliations.

Results of Operations

		Three Months Ended														Six Months Ended
		June 30														June 30
($ in millions, except per share amounts)			2026				2025			$ Change			% Change				2026				2025			$ Change			% Change
Sales and service revenues		-	3,418			-	3,082			-	336		10.9	-		-	6,517			-	5,816			-	701		12.1	-
Operating income			210				163				47		28.8	-			365				324				41		12.7	-
Operating margin %			6.1	-			5.3	-					86 bps				5.6	-			5.6	-					3 bps
Segment operating income1			224				172				52		30.2	-			396				343				53		15.5	-
Segment operating margin %1			6.6	-			5.6	-					97 bps				6.1	-			5.9	-					18 bps
Net earnings			208				152				56		36.8	-			357				301				56		18.6	-
Diluted earnings per share		-	5.27			-	3.86			-	1.41		36.5	-		-	9.06			-	7.66			-	1.40		18.3	-
1 Non-GAAP measures that exclude non-segment factors affecting operating income. See Exhibit B for definitions and reconciliations.

Segment Operating Results

Ingalls Shipbuilding

		Three Months Ended														Six Months Ended
		June 30														June 30
($ in millions)			2026				2025			$ Change			% Change				2026				2025			$ Change			% Change
Revenues		-	845			-	724			-	121		16.7	-		-	1,570			-	1,361			-	209		15.4	-
Segment operating income			58				54				4		7.4	-			107				100				7		7.0	-
Segment operating margin %			6.9	-			7.5	-					(59) bps				6.8	-			7.3	-					(53) bps

Ingalls Shipbuilding revenues for the second quarter of 2026 were $845 million, an increase of $121 million, or 16.7%, from the same period in 2025, primarily driven by higher volumes in amphibious assault ships.

Ingalls Shipbuilding segment operating income for the second quarter of 2026 was $58 million, an increase of $4 million from the same period in 2025. Segment operating margin in the second quarter of 2026 was 6.9%, compared to 7.5% in the same period last year. The increase in operating income was primarily driven by higher volumes in amphibious assault ships, partially offset by favorable contract adjustments in surface combatants in the second quarter of 2025.

Key Ingalls Shipbuilding milestones for the quarter:

• Awarded Frigate class (FF(X)) lead yard support services contract to procure long lead time material, execute design work and begin pre-construction activities for the first ship
• Began fabrication of guided missile destroyer John F. Lehman (DDG 137), the seventh Flight III destroyer to be constructed at Ingalls
  
  

Newport News Shipbuilding

		Three Months Ended														Six Months Ended
		June 30														June 30
($ in millions)			2026				2025			$ Change			% Change				2026				2025			$ Change			% Change
Revenues		-	1,849			-	1,603			-	246		15.3	-		-	3,514			-	2,999			-	515		17.2	-
Segment operating income			111				82				29		35.4	-			199				167				32		19.2	-
Segment operating margin %			6.0	-			5.1	-					89 bps				5.7	-			5.6	-					9 bps

Newport News Shipbuilding revenues for the second quarter of 2026 were $1.8 billion, an increase of $246 million, or 15.3%, from the same period in 2025. The increase was primarily driven by higher volumes in aircraft carriers and submarines.

Newport News Shipbuilding segment operating income for the second quarter of 2026 was $111 million, an increase of $29 million from the same period in 2025. Segment operating margin in the second quarter of 2026 was 6.0% compared to 5.1% in the same period last year. The increase in segment operating income was primarily driven by contract adjustments and incentives in aircraft carriers and the higher volumes described above, partially offset by lower performance in aircraft carriers.

Key Newport News Shipbuilding milestones for the quarter:

• Redelivered Virginia-class submarine USS New Jersey (SSN 796) following completion of post-shakedown availability, a maintenance period that typically follows delivery of new ships and includes combat systems and electronics upgrades, as well as general maintenance on the submarine
• Celebrated the opening of the Carrier Refueling Overhaul Workcenter, a new facility that enhances the work environment for sailors and shipbuilders during refueling and complex overhaul of nuclear-powered aircraft carriers
  
  

Mission Technologies

		Three Months Ended															Six Months Ended
		June 30															June 30
($ in millions)			2026				2025			$ Change				% Change				2026				2025			$ Change				% Change
Revenues		-	760			-	791			-	(31	-		(3.9	)%		-	1,508			-	1,526			-	(18	-		(1.2	)%
Segment operating income			55				36				19			52.8	-			90				76				14			18.4	-
Segment operating margin %			7.2	-			4.6	-						269 bps				6.0	-			5.0	-						99 bps

Mission Technologies revenues for the second quarter of 2026 were $760 million, a decrease of $31 million, or 3.9%, from the same period in 2025. The decrease was primarily due to lower volumes in All-Domain Operations, largely related to the impact of a favorable non-recurring settlement in the second quarter of 2025, as well as lower volumes in Global Security, partially offset by higher volumes in Warfare Systems and Unmanned Systems.

Mission Technologies segment operating income for the second quarter of 2026 was $55 million, an increase of $19 million from the same period in 2025. Segment operating margin in the second quarter of 2026 was 7.2%, compared to 4.6% in the same period last year. The increase in segment operating income was primarily due to higher equity income from nuclear and environmental joint ventures.

Mission Technologies results included approximately $17 million of amortization of purchased intangible assets in the second quarter of 2026, compared to approximately $23 million in the same period last year.

Mission Technologies EBITDA margin¹ in the second quarter of 2026 was 10.1%, compared to 8.1% in the second quarter of 2025.

Key Mission Technologies milestones for the quarter:

• U.S. Navy selected HII's ROMULUS Unmanned Surface Vessel to advance to the evaluation phase of the Medium Unmanned Surface Vessel program
  • Announced plans for the production of four additional ROMULUS 151 vessels in addition to the vessel currently under construction
• Delivered the first REMUS 130 unmanned underwater vehicle to the U.S. Department of War
  

¹Non-GAAP measures. See Exhibit B for definitions and reconciliations.

HII Financial Outlook¹

• FY26 shipbuilding revenue between $10.2 and $10.4 billion; expect shipbuilding operating margin² between 6.0% and 6.5%
• FY26 Mission Technologies revenue between $3.0 and $3.2 billion
• FY26 Mission Technologies segment operating margin of approximately 5%; and Mission Technologies EBITDA margin² between 8.4% and 8.6%
• FY26 free cash flow² between $500 and $600 million
  
  

		Prior FY26 Outlook	Current FY26 Outlook1
Shipbuilding Revenue		$9.7B - $9.9B	$10.2B - $10.4B
Shipbuilding Operating Margin2		5.5% - 6.5%	6.0% - 6.5%
Mission Technologies Revenue		$3.0B - $3.2B	$3.0B - $3.2B
Mission Technologies Segment Operating Margin		~5%	~5%
Mission Technologies EBITDA Margin2		8.4% - 8.6%	8.4% - 8.6%
Operating FAS/CAS Adjustment		($44M)	($44M)
Non-current State Income Tax Expense3		~($20M)	~($20M)
Interest Expense		($105M)	($105M)
Non-operating Retirement Benefit		$213M	$213M
Effective Tax Rate		~17%	~17%
Depreciation & Amortization		~$330M	~$330M
Capital Expenditures		4% - 5% of Sales	4% - 5% of Sales
Free Cash Flow2		$500M - $600M	$500M - $600M

¹The financial outlook, expectations, and other forward-looking statements provided by the company for 2026 and beyond reflect the company's judgment based on the information available at the time of this release. Please see the "Forward-looking Statements" section in this release and our Form 10-Q for factors that may impact the company's ability to meet expectations.

²Non-GAAP measures. See Exhibit B for definitions. In reliance upon Item 10(e)(1)(i)(B) of Regulation S-K, reconciliations of forward-looking GAAP and non-GAAP measures are not provided because of the unreasonable effort associated with providing such reconciliations due to the variability in the occurrence and the amounts of certain components of GAAP and non-GAAP measures. For the same reasons, we are unable to address the significance of the unavailable information, which could be material to future results.

³Outlook is based on current tax law. Variability exists based on how and when individual states conform to recent federal tax law changes.

About HII

HII is America's largest shipbuilder, delivering the world's most powerful ships and all-domain mission technologies, including unmanned systems, to U.S. and allied defense customers. HII is the largest producer of unmanned underwater vehicles for the U.S. Navy and the world.

With a more than 140-year history of advancing U.S. national security, HII builds and integrates defense capabilities extending from the core fleet to C6ISR, AI/ML, EW and synthetic training. Headquartered in Virginia, HII's workforce is 45,000 strong. For more information, visit www.HII.com.

Conference Call Information

HII will webcast its earnings conference call at 9 a.m. Eastern time today. A live audio broadcast of the conference call and supplemental presentation will be available on the investor relations page of the company's website: www.HII.com. A replay of the call will be available on the website for a limited time.

Cautionary Statement Regarding Forward-Looking Statements and Projections

Statements in this earnings release and in our other filings with the SEC, as well as other statements we may make from time to time, other than statements of historical fact, constitute "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. In some cases, you can identify forward-looking statements by words such as "may," "will," "should," "expects," "intends," "plans," "anticipates," "believes," "estimates," "guidance," "outlook," "predicts," "potential," "continue," and similar words or phrases or the negative of these words or phrases. These statements relate to future events or our future financial performance and involve known and unknown risks, uncertainties, and other factors that may cause our actual results, levels of activity, performance, or achievements to be materially different from any future results, levels of activity, performance, or achievements expressed or implied by these forward-looking statements. Although we believe the expectations reflected in the forward-looking statements are reasonable when made, we cannot guarantee future results, levels of activity, performance, or achievements. There are a number of important factors that could cause our actual results to differ materially from the results anticipated by our forward-looking statements, which include, but are not limited to:

• our dependence on the U.S. Government for substantially all of our business;
• significant delays or reductions in appropriations for our programs and/or changes in customer priorities and requirements (including government budgetary constraints, government shutdowns, shifts in defense spending, and changes in customer short-range and long-range plans);
• our ability to estimate our future contract costs, including cost increases due to inflation, labor challenges, changes in trade policy, or other factors and our efforts to recover or offset such costs and/or changes in estimated contract costs, and perform our contracts effectively;
• changes in business practices, procurement processes and government regulations, including changes through executive orders, contract terms, or other policies or practices applicable to our industry, and our ability to comply with such requirements;
• adverse economic conditions in the United States and globally;
• our level of indebtedness and ability to service our indebtedness;
• our ability to deliver our products and services at an affordable life cycle cost and compete within our markets;
• our ability to attract, retain, and train a qualified workforce;
• subcontractor and supplier performance and the availability and pricing of raw materials and components;
• our ability to execute our strategic plan, including with respect to share repurchases, dividends, capital expenditures, and strategic acquisitions;
• investigations, claims, disputes, enforcement actions, litigation (including criminal, civil, and administrative), and/or other legal proceedings, and improper conduct of employees, agents, subcontractors, suppliers, business partners, or joint ventures in which we participate, including the impact on our reputation or ability to do business;
• changes in key estimates and assumptions regarding our pension and retiree health care costs;
• security threats, including cyber-security threats, and related disruptions;
• natural and environmental disasters and political instability;
• health epidemics, pandemics and similar outbreaks; and
• other risk factors discussed herein and in our other filings with the SEC.
  
  

There may be other risks and uncertainties that we are unable to predict at this time or that we currently do not expect to have a material adverse effect on our business, and we undertake no obligation to update or revise any forward-looking statements. You should not place undue reliance on any forward-looking statements that we may make.

This release also contains non-GAAP financial measures and includes a GAAP reconciliation of these financial measures. Non-GAAP financial measures should not be construed as being more important than comparable GAAP measures.

Exhibit A: Financial Statements

HUNTINGTON INGALLS INDUSTRIES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (UNAUDITED)

		Three Months Ended June 30								Six Months Ended June 30
(in millions, except per share amounts)			2026				2025				2026				2025
Sales and service revenues
Product sales		-	2,271			-	1,957			-	4,275			-	3,670
Service revenues			1,147				1,125				2,242				2,146
Sales and service revenues			3,418				3,082				6,517				5,816
Cost of sales and service revenues
Cost of product sales			1,985				1,696				3,726				3,147
Cost of service revenues			1,002				991				1,952				1,880
Income from operating investments, net			21				8				26				21
Other income and gains, net			-				1				-				1
General and administrative expenses			242				241				500				487
Operating income			210				163				365				324
Other income (expense)
Interest expense			(27	-			(28	-			(49	-			(56	-
Non-operating retirement benefit			53				47				106				95
Other, net			18				6				20				12
Earnings before income taxes			254				188				442				375
Federal and foreign income tax expense			46				36				85				74
Net earnings		-	208			-	152			-	357			-	301
Basic earnings per share		-	5.27			-	3.86			-	9.06			-	7.66
Weighted-average common shares outstanding			39.5				39.4				39.4				39.3
Diluted earnings per share		-	5.27			-	3.86			-	9.06			-	7.66
Weighted-average diluted shares outstanding			39.5				39.4				39.4				39.3
Dividends declared per share		-	1.38			-	1.35			-	2.76			-	2.70
Net earnings from above		-	208			-	152			-	357			-	301
Other comprehensive income
Change in unamortized benefit plan costs			2				1				4				2
Tax expense for items of other comprehensive income			-				-				(1	-			-
Other comprehensive income, net of tax			2				1				3				2
Comprehensive income		-	210			-	153			-	360			-	303

HUNTINGTON INGALLS INDUSTRIES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION (UNAUDITED)

($ in millions)		June 30, 2026				December 31, 2025
Assets
Current Assets
Cash and cash equivalents		-	12			-	774
Accounts receivable, net of allowance for expected credit losses of $3 million as of 2026 and $2 million as of 2025			452				339
Contract assets			2,154				1,758
Inventoried costs			236				219
Income taxes receivable			279				284
Prepaid expenses and other current assets			106				77
Total current assets			3,239				3,451
Property, plant, and equipment, net of accumulated depreciation of $2,849 million as of 2026 and $2,754 million as of 2025			3,806				3,726
Operating lease assets			282				267
Goodwill			2,650				2,650
Other intangible assets, net of accumulated amortization of $1,265 million as of 2026 and $1,222 million as of 2025			651				694
Pension plan assets			1,627				1,544
Miscellaneous other assets			427				417
Total assets		-	12,682			-	12,749
Liabilities and Stockholders' Equity
Current Liabilities
Trade accounts payable		-	737			-	556
Accrued employees' compensation			386				443
Current portion of postretirement plan liabilities			119				119
Current portion of workers' compensation liabilities			220				217
Contract liabilities			690				1,220
Other current liabilities			481				490
Total current liabilities			2,633				3,045
Long-term debt			2,702				2,700
Pension plan liabilities			155				155
Other postretirement plan liabilities			189				200
Workers' compensation liabilities			450				442
Long-term operating lease liabilities			233				223
Deferred tax liabilities			662				572
Other long-term liabilities			346				339
Total liabilities			7,370				7,676
Commitments and Contingencies
Stockholders' Equity
Common stock, $0.01 par value; 150,000,000 shares authorized; 53,988,912 shares issued and 39,404,203 shares outstanding as of 2026, and 53,826,236 shares issued and 39,241,527 shares outstanding as of 2025			1				1
Additional paid-in capital			2,080				2,087
Retained earnings			5,730				5,487
Treasury stock			(2,449	-			(2,449	-
Accumulated other comprehensive loss			(50	-			(53	-
Total stockholders' equity			5,312				5,073
Total liabilities and stockholders' equity		-	12,682			-	12,749

HUNTINGTON INGALLS INDUSTRIES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

	Six Months Ended June 30
($ in millions)		2026				2025
Operating Activities:
Net earnings	-	357			-	301
Adjustments to reconcile net cash provided by (used in) operating activities:
Depreciation		112				110
Amortization of purchased intangibles		43				52
Stock-based compensation		31				33
Deferred income taxes		89				(19	-
Gain on investments in marketable securities		(19	-			(10	-
Other non-cash transactions, net		12				9
Change in
Accounts receivable		(113	-			(165	-
Contract assets		(396	-			(128	-
Inventoried costs		(17	-			(7	-
Prepaid expenses and other assets		(17	-			57
Accounts payable and accruals		(413	-			272
Retiree benefits		(90	-			(77	-
Net cash provided by (used in) operating activities		(421	-			428
Investing Activities:
Capital expenditures
Capital expenditure additions		(193	-			(163	-
Grant proceeds for capital expenditures		3				3
Acquisitions of businesses		-				(133	-
Other investing activities, net		1				2
Net cash used in investing activities		(189	-			(291	-
Financing Activities:
Repayment of long-term debt		-				(500	-
Proceeds from line of credit borrowings		17				-
Repayment of line of credit borrowings		(17	-			-
Dividends paid		(109	-			(106	-
Employee taxes on certain share-based payment arrangements		(43	-			(14	-
Other financing activities, net		-				(5	-
Net cash used in financing activities		(152	-			(625	-
Change in cash and cash equivalents		(762	-			(488	-
Cash and cash equivalents, beginning of period		774				831
Cash and cash equivalents, end of period	-	12			-	343
Supplemental Cash Flow Disclosure
Cash paid for income taxes (net of refunds)	-	12			-	55
Cash paid for interest	-	59			-	42
Non-Cash Investing and Financing Activities
Capital expenditures accrued in accounts payable	-	14			-	6

Exhibit B: Non-GAAP Measures Definitions & Reconciliations

This earnings release contains non-GAAP (accounting principles generally accepted in the United States of America) financial measures as defined by SEC Regulation G and indicated by a footnote in the text of this release. Definitions for the non-GAAP measures, and related reconciliations, are provided below. Because not all companies use identical definitions or calculations, our presentation of these measures may not be comparable to similarly titled measures of other companies.

Segment Operating Income and Segment Operating Margin. We internally manage our operations by reference to segment operating income and segment operating margin and use these measures to evaluate our core operating performance. We believe that segment operating income and segment operating margin reflect additional ways of viewing aspects of our operations that, when viewed with our GAAP results, provide a more complete understanding of factors and trends affecting our business. These measures should be considered in addition to, and not as alternatives for, operating income and operating margin or any other performance measure presented in accordance with GAAP.

Segment operating income is defined as operating income for the relevant segment(s) before the Operating FAS/CAS Adjustment and non-current state income taxes.

Segment operating margin is defined as segment operating income as a percentage of sales and service revenues.

Shipbuilding operating margin, Mission Technologies EBITDA and Mission Technologies EBITDA margin. We use shipbuilding operating margin, Mission Technologies EBITDA and Mission Technologies EBITDA margin to evaluate our core operating performance. We believe these measures reflect additional ways of viewing aspects of our operations that, when viewed with our GAAP results, provide a more complete understanding of factors and trends affecting our business. These measures should be considered in addition to, and not as alternatives for, operating income and operating margin or any other performance measure presented in accordance with GAAP.

Shipbuilding operating margin is defined as the combined segment operating income of our Newport News Shipbuilding segment and Ingalls Shipbuilding segment as a percentage of shipbuilding revenue. Shipbuilding revenue is the sum of revenues of our Newport News Shipbuilding segment and Ingalls Shipbuilding segment.

Mission Technologies EBITDA is defined as Mission Technologies segment operating income before interest expense, income taxes, depreciation, and amortization.

Mission Technologies EBITDA margin is defined as Mission Technologies EBITDA as a percentage of Mission Technologies revenues.

Free cash flow. We use free cash flow as a key operating metric in assessing the performance of our business and as a key performance measure in evaluating management performance and determining incentive compensation. We believe free cash flow is an important measure that may be useful to investors and other users of our financial statements because it provides insight into our current and period-to-period performance and our ability to generate cash from continuing operations. Free cash flow has limitations as an analytical tool and should not be considered in isolation from, or as a substitute for, net income as a measure of our performance or net cash provided by operating activities as a measure of our liquidity.

Free cash flow is defined as net cash provided by (used in) operating activities less capital expenditures net of related grant proceeds.

In reliance upon Item 10(e)(1)(i)(B) of Regulation S-K, reconciliations of forward-looking GAAP and non-GAAP measures are not provided because of the unreasonable effort associated with providing such reconciliations due to the variability in the occurrence and the amounts of certain components of GAAP and non-GAAP measures. For the same reasons, we are unable to address the significance of the unavailable information, which could be material to future results.

Reconciliations of Segment Operating Income and Segment Operating Margin

		Three Months Ended								Six Months Ended
		June 30								June 30
($ in millions)			2026				2025				2026				2025
Ingalls revenues		-	845			-	724			-	1,570			-	1,361
Newport News revenues			1,849				1,603				3,514				2,999
Mission Technologies revenues			760				791				1,508				1,526
Intersegment eliminations			(36	-			(36	-			(75	-			(70	-
Sales and Service Revenues			3,418				3,082				6,517				5,816
Operating Income			210				163				365				324
Operating FAS/CAS Adjustment			8				6				17				16
Non-current state income taxes			6				3				14				3
Segment Operating Income			224				172				396				343
As a percentage of sales and service revenues			6.6	-			5.6	-			6.1	-			5.9	-
Ingalls segment operating income			58				54				107				100
As a percentage of Ingalls revenues			6.9	-			7.5	-			6.8	-			7.3	-
Newport News segment operating income			111				82				199				167
As a percentage of Newport News revenues			6.0	-			5.1	-			5.7	-			5.6	-
Mission Technologies segment operating income			55				36				90				76
As a percentage of Mission Technologies revenues			7.2	-			4.6	-			6.0	-			5.0	-

Reconciliation of Free Cash Flow

		Three Months Ended								Six Months Ended
		June 30								June 30
($ in millions)			2026				2025				2026				2025
Net cash provided by (used in) operating activities		-	(31	-		-	823			-	(421	-		-	428
Less capital expenditures:
Capital expenditure additions			(119	-			(96	-			(193	-			(163	-
Grant proceeds for capital expenditures			-				3				3				3
Free cash flow		-	(150	-		-	730			-	(611	-		-	268

Reconciliation of Mission Technologies EBITDA and EBITDA Margin

		Three Months Ended								Six Months Ended
		June 30								June 30
($ in millions)			2026				2025				2026				2025
Mission Technologies sales and service revenues		-	760			-	791			-	1,508			-	1,526
Mission Technologies segment operating income		-	55			-	36			-	90			-	76
Mission Technologies depreciation expense			3				3				6				6
Mission Technologies amortization expense			17				23				35				45
Mission Technologies state tax expense			2				2				4				4
Mission Technologies EBITDA		-	77			-	64			-	135			-	131
Mission Technologies EBITDA margin			10.1	-			8.1	-			9.0	-			8.6	-

Contacts:
Brooke Hart (Media)	Christie Thomas (Investors)
[e-mail]	[e-mail]
202-264-7108	757-380-2104