XML 69 R56.htm IDEA: XBRL DOCUMENT v3.6.0.2
Restatement - Income Statement (Details) - USD ($)
$ / shares in Units, shares in Thousands, $ in Thousands
 3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended 18 Months Ended 21 Months Ended
Mar. 27, 2015
Dec. 31, 2015
Oct. 04, 2015
Jul. 05, 2015
Jul. 04, 2015
Mar. 31, 2015
Dec. 31, 2014
Sep. 28, 2014
Jun. 29, 2014
Oct. 04, 2015
Sep. 28, 2014
Dec. 31, 2015
Dec. 28, 2014
Mar. 31, 2015
Mar. 31, 2014
Sep. 28, 2014
Dec. 31, 2014
Error Corrections and Prior Period Adjustments Restatement [Line Items]                                  
Sales   $ 1,144,560 $ 1,143,246 $ 1,103,578   $ 971,150 $ 724,541 $ 722,012 $ 694,956 $ 2,246,823   $ 3,391,384 [1] $ 2,141,509 $ 3,112,659 [1] $ 2,890,711 [1] $ 1,416,968 $ 2,141,509
Cost of sales   902,090 934,429   $ 880,717 747,877 563,345 563,817 536,717 1,815,145   2,717,236 [1]   2,411,756 [1] 2,600,607 [1] 1,100,534 1,663,879
Gross profit   242,470 208,817 222,861   223,273 161,196 158,195 158,239 431,678   674,148 [1] 477,630 700,903 [1] 290,104 [1] 316,434 477,630
Operating expenses:                                  
Research and development   29,879 28,666   24,664 25,368 9,876 8,942 5,163 53,330   83,209 [1]   49,349 [1] 48,536 [1] 14,105 23,981
Selling   27,536 28,137   32,504 20,908 22,745 23,213 23,075 60,641   88,177 [1]   89,941 [1] 87,554 [1] 46,288 69,033
General and administrative   90,803 65,204   64,150 139,088 51,947 50,962 62,593 129,354   220,157 [1]   304,590 [1] 209,199 [1] 113,555 165,502
Goodwill impairment         0 34,300           0 [1],[2]   34,300 [1],[2] 3,700 [1],[2]    
Gain on settlement     50,000             50,000   50,000 [1]   0 [1] 0 [1]    
Income (loss) from continuing operations, before interest, income taxes and noncontrolling interest   94,252 136,810   101,543 3,609 76,628 75,078 67,408 238,353   332,605 [1]   222,723 [1] (58,885) [1] 142,486 219,114
Interest expense, net   (19,950) (24,636)   (15,784) (20,751) (21,366) (23,340) (23,391) (40,421)   (60,370) [1]   (88,848) [1] (79,792) [1] (46,731) (68,097)
Loss on extinguishment of debt $ (26,626)       0 (26,626)   0       0 [1],[2]   (26,626) [1],[2] 0 [1],[2] 0  
Income (loss) from continuing operations, before income taxes and noncontrolling interest   74,302 112,174   85,759 (43,768) 55,262 51,738 44,017 197,932   272,235 [1]   107,249 [1] (138,677) [1] 95,755 151,017
Income taxes   21,127 37,980   27,806 (4,223) 12,748 13,763 15,011 65,785   86,913 [1]   37,299 [1] (74,419) [1] 28,774 41,521
Income (loss) from continuing operations, before noncontrolling interest   53,175 74,194   57,953 (39,545) 42,514 37,975 29,006 132,147 $ 66,981 185,322 [1],[2] 109,496 69,950 [1],[2] (64,258) [1],[2] 66,981 109,496
Less net income attributable to noncontrolling interest   (121) 147   117 (192) 141 81 69 264   143 [1]   99 [1] 171 [1] 150 291
Income (loss) from continuing operations of Orbital ATK, Inc.   53,296 74,047 57,836   (39,353) 42,373 37,894 28,937 131,883   185,179 [1] 109,205 69,851 [1] (64,429) [1] 66,831 109,205
Income from discontinued operations, before income taxes   0 0   0 17,504 23,812 80,411 83,736 0   0 [1]   205,463 [1] 288,349 [1] 164,147 187,958
Income taxes   (1,008) 0   0 667 23,320 26,516 29,911 0   (1,008) [1]   80,414 [1] 106,886 [1] 56,427 79,748
Income from discontinued operations   1,008 0 0 $ 0 16,837 492 53,895 53,825 0   1,008 [1] 108,210 125,049 [1] 181,463 [1] 107,720 108,210
Net income attributable to Orbital ATK, Inc.   $ 54,304 $ 74,047 $ 57,836   $ (22,516) $ 42,865 $ 91,789 $ 82,762 $ 131,883   $ 186,187 [1] $ 217,415 $ 194,900 [1] $ 117,034 [1] $ 174,551 $ 217,415
Basic earnings (loss) per common share from:                                  
Continuing operations (in dollars per share)   $ 0.90 $ 1.26 $ 0.98   $ (0.84) $ 1.33 $ 1.20 $ 0.91 $ 2.24   $ 3.12 [1] $ 3.44 $ 1.96 [1] $ (2.03) [1] $ 2.11 $ 3.44
Discontinued operations (in dollars per share)   0.02 0.00 0.00   0.36 0.02 1.70 1.70 0.00   0.02 [1] 3.42 3.53 [1] 5.73 [1] 3.40 3.42
Basic (in dollars per share)   $ 0.92 $ 1.26 0.98   $ (0.48) $ 1.35 $ 2.90 $ 2.61 $ 2.24   $ 3.14 [1] 6.86 $ 5.49 [1] $ 3.70 [1] $ 5.51 $ 6.86
Weighted-average number of common shares outstanding, basic (in shares)   59,054 58,746   59,144 46,465 31,693 31,689 31,640 58,944   59,358 [1]   35,469 [1] 31,671 [1] 31,666 31,676
Diluted earnings (loss) per common share from:                                  
Continuing operations (in dollars per share)   $ 0.89 $ 1.25 0.97   $ (0.84) $ 1.32 $ 1.18 $ 0.87 $ 2.22   $ 3.09 [1] 3.37 $ 1.93 [1] $ (1.97) [1] $ 2.05 $ 3.37
Discontinued operations (in dollars per share)   0.02 0.00 0.00   0.36 0.02 1.68 1.63 0.00   0.02 [1] 3.34 3.46 [1] 5.55 [1] 3.30 3.34
Diluted (in dollars per share)   $ 0.91 $ 1.25 $ 0.97   $ (0.48) $ 1.34 $ 2.86 $ 2.50 $ 2.22   $ 3.11 [1] $ 6.71 $ 5.39 [1] $ 3.58 [1] $ 5.35 $ 6.71
Weighted-average number of common shares outstanding, diluted (in shares)   59,574 59,304   59,749 46,928 31,998 32,058 33,108 59,526   59,915 [1]   36,140 [1] 32,723 [1] 32,605 32,410
Comprehensive income (loss) attributable to Orbital ATK, Inc.   $ 81,991 $ 89,498   $ 76,439 $ (313,487) $ 46,503 $ 97,470 $ 101,352 $ 165,937   $ 247,927 [1]   $ (68,163) [1] $ 264,529 [1] $ 198,822 $ 245,324
As Reported                                  
Error Corrections and Prior Period Adjustments Restatement [Line Items]                                  
Sales   1,138,238 1,134,886   1,129,957 969,539 746,866 743,202 714,360 2,264,842   3,399,089   3,173,967 2,925,237 1,457,562 2,204,428
Cost of sales   900,383 884,734   875,532 756,998 581,339 579,818 551,710 1,760,265   2,729,898   2,469,865 2,277,939 1,131,528 1,712,867
Gross profit   237,855 250,152   254,425 212,541 165,527 163,384 162,650 504,577   669,191   704,102 647,298 326,034 491,561
Operating expenses:                                  
Research and development   29,879 28,666   24,664 25,368 9,876 8,942 5,163 53,330   83,209   49,349 48,536 14,105 23,981
Selling   27,536 28,137   32,504 20,908 22,745 23,213 23,075 60,641   88,177   89,941 87,554 46,288 69,033
General and administrative   90,853 69,384   71,463 133,057 51,947 50,962 62,593 140,847   225,418   298,559 209,251 113,555 165,502
Goodwill impairment         0 34,300               34,300 0    
Gain on settlement     0             0   50,000          
Income (loss) from continuing operations, before interest, income taxes and noncontrolling interest   89,587 123,965   125,794 (1,092) 80,959 80,267 71,819 249,759   322,387   231,953 301,957 152,086 233,045
Interest expense, net   (16,571) (24,293)   (15,361) (20,579) (21,366) (23,340) (23,391) (39,655)   (57,163)   (88,676) (79,792) (46,731) (68,097)
Loss on extinguishment of debt     0   0 (26,626)   0           (26,626)   0  
Income (loss) from continuing operations, before income taxes and noncontrolling interest   73,016 99,672   110,433 (48,297) 59,593 56,927 48,428 210,104   265,224   116,651 222,165 105,355 164,948
Income taxes   19,908 33,123   37,563 (7,398) 14,297 15,632 16,586 70,685   83,659   39,117 62,542 32,218 46,514
Income (loss) from continuing operations, before noncontrolling interest   53,108 66,549   72,870 (40,899) 45,296 41,295 31,842 139,419 73,137 181,565 $ 118,434 77,534 159,623 73,137 118,434
Less net income attributable to noncontrolling interest   (121) 147   117 (192) 141 81 69 264   143   99 171 150 291
Income (loss) from continuing operations of Orbital ATK, Inc.   53,229 66,402   72,753 (40,707) 45,155 41,214 31,773 139,155   181,422   77,435 159,452 72,987 118,143
Income from discontinued operations, before income taxes   0 0   0 17,504 23,812 80,411 83,736 0   0   205,463 288,349 164,147 187,958
Income taxes   (1,008) 0   0 667 23,320 26,516 29,911 0   (1,008)   80,414 106,886 56,427 79,748
Income from discontinued operations   1,008 0   0 16,837 492 53,895 53,825 0   1,008   125,049 181,463 107,720 108,210
Net income attributable to Orbital ATK, Inc.   $ 54,237 $ 66,402   $ 72,753 $ (23,870) $ 45,647 $ 95,109 $ 85,598 $ 139,155   $ 182,430   $ 202,484 $ 340,915 $ 180,707 $ 226,353
Basic earnings (loss) per common share from:                                  
Continuing operations (in dollars per share)   $ 0.90 $ 1.13   $ 1.23 $ (0.87) $ 1.42 $ 1.30 $ 1.01 $ 2.36   $ 3.06   $ 2.18 $ 5.03 $ 2.31 $ 3.73
Discontinued operations (in dollars per share)   0.02 0.00   0.00 0.36 0.02 1.70 1.70 0.00   0.02   3.53 5.73 3.40 3.42
Basic (in dollars per share)   $ 0.92 $ 1.13   $ 1.23 $ (0.51) $ 1.44 $ 3.00 $ 2.71 $ 2.36   $ 3.07   $ 5.71 $ 10.76 $ 5.71 $ 7.15
Weighted-average number of common shares outstanding, basic (in shares)   59,054 58,746   59,144 46,465 31,693 31,689 31,640 58,944   59,358   35,469 31,671 31,666 31,676
Diluted earnings (loss) per common share from:                                  
Continuing operations (in dollars per share)   $ 0.89 $ 1.12   $ 1.22 $ (0.87) $ 1.41 $ 1.29 $ 0.96 $ 2.34   $ 3.03   $ 2.14 $ 4.87 $ 2.24 $ 3.64
Discontinued operations (in dollars per share)   0.02 0.00   0.00 0.36 0.02 1.68 1.63 0.00   0.02   3.46 5.55 3.30 3.34
Diluted (in dollars per share)   $ 0.91 $ 1.12   $ 1.22 $ (0.51) $ 1.43 $ 2.97 $ 2.59 $ 2.34   $ 3.04   $ 5.60 $ 10.42 $ 5.54 $ 6.98
Weighted-average number of common shares outstanding, diluted (in shares)   59,574 59,304   59,749 46,928 31,998 32,058 33,108 59,526   59,915   36,140 32,723 32,605 32,410
Comprehensive income (loss) attributable to Orbital ATK, Inc.   $ 81,924 $ 81,853   $ 91,356 $ (314,841) $ 49,285 $ 100,790 $ 104,188 $ 173,209   $ 244,171   $ (60,579) $ 488,410 $ 204,978 $ 254,262
Adjustments                                  
Error Corrections and Prior Period Adjustments Restatement [Line Items]                                  
Sales   6,322       1,611 (22,325) (21,190) (19,404)     (7,705)   (61,308) (34,526) (40,594) (62,919)
Cost of sales   1,707       (9,121) (17,994) (16,001) (14,993)     (12,662)   (58,109) 322,668 (30,994) (48,988)
Gross profit   4,615       10,732 (4,331) (5,189) (4,411)     4,957   (3,199) (357,194) (9,600) (13,931)
Operating expenses:                                  
Research and development   0       0 0 0 0     0   0 0 0 0
Selling   0       0 0 0 0     0   0 0 0 0
General and administrative   (50)       6,031 0 0 0     (5,261)   6,031 (52) 0 0
Goodwill impairment           0               0 3,700    
Gain on settlement                       0          
Income (loss) from continuing operations, before interest, income taxes and noncontrolling interest   4,665       4,701 (4,331) (5,189) (4,411)     10,218   (9,230) (360,842) (9,600) (13,931)
Interest expense, net   (3,379)       (172) 0 0 0     (3,207)   (172) 0 0 0
Loss on extinguishment of debt           0   0           0   0  
Income (loss) from continuing operations, before income taxes and noncontrolling interest   1,286       4,529 (4,331) (5,189) (4,411)     7,011   (9,402) (360,842) (9,600) (13,931)
Income taxes   1,219       3,175 (1,549) (1,869) (1,575)     3,254   (1,818) (136,961) (3,444) (4,993)
Income (loss) from continuing operations, before noncontrolling interest   67     (14,917) 1,354 (2,782) (3,320) (2,836) (7,272) $ (6,156) 3,757 $ (8,938) (7,584) (223,881) (6,156) (8,938)
Less net income attributable to noncontrolling interest   0       0 0 0 0     0   0 0 0 0
Income (loss) from continuing operations of Orbital ATK, Inc.   67       1,354 (2,782) (3,320) (2,836)     3,757   (7,584) (223,881) (6,156) (8,938)
Income from discontinued operations, before income taxes   0       0 0 0 0     0   0 0 0 0
Income taxes   0       0 0 0 0     0   0 0 0
Income from discontinued operations   0       0 0 0 0     0   0 0 0 0
Net income attributable to Orbital ATK, Inc.   67       1,354 (2,782) (3,320) (2,836)     3,757   (7,584) (223,881) (6,156) (8,938)
Diluted earnings (loss) per common share from:                                  
Comprehensive income (loss) attributable to Orbital ATK, Inc.   $ 67       $ 1,354 $ (2,782) $ (3,320) $ (2,836)     $ 3,756   $ (7,584) $ (223,881) $ (6,156) $ (8,938)
First Restatement Adjustments | Adjustments                                  
Error Corrections and Prior Period Adjustments Restatement [Line Items]                                  
Sales     18,731   (22,723)         (3,992)              
Cost of sales     58,408   10,841         69,249              
Gross profit     (39,677)   (33,564)         (73,241)              
Operating expenses:                                  
Research and development     0   0         0              
Selling     0   0         0              
General and administrative     (4,180)   (2,102)         (6,282)              
Goodwill impairment         0                        
Gain on settlement     50,000             50,000              
Income (loss) from continuing operations, before interest, income taxes and noncontrolling interest     14,503   (31,462)         (16,959)              
Interest expense, net     (343)   (595)         (938)              
Loss on extinguishment of debt     0   0                        
Income (loss) from continuing operations, before income taxes and noncontrolling interest     14,160   (32,057)         (17,897)              
Income taxes     5,487   (12,422)         (6,935)              
Income (loss) from continuing operations, before noncontrolling interest     8,673   (19,635)         (10,962)              
Less net income attributable to noncontrolling interest     0   0         0              
Income (loss) from continuing operations of Orbital ATK, Inc.     8,673   (19,635)         (10,962)              
Income from discontinued operations, before income taxes     0   0         0              
Income taxes     0   0         0              
Income from discontinued operations     0   0         0              
Net income attributable to Orbital ATK, Inc.     8,673   (19,635)         (10,962)              
Diluted earnings (loss) per common share from:                                  
Comprehensive income (loss) attributable to Orbital ATK, Inc.     8,673   (19,635)         (10,962)              
Second Restatement Adjustments | Adjustments                                  
Error Corrections and Prior Period Adjustments Restatement [Line Items]                                  
Sales     (10,371)   (3,656)         (14,027)              
Cost of sales     (8,713)   (5,656)         (14,369)              
Gross profit     (1,658)   2,000         342              
Operating expenses:                                  
Research and development     0   0         0              
Selling     0   0         0              
General and administrative     0   (5,211)         (5,211)              
Goodwill impairment         0                        
Gain on settlement     0             0              
Income (loss) from continuing operations, before interest, income taxes and noncontrolling interest     (1,658)   7,211         5,553              
Interest expense, net     0   172         172              
Loss on extinguishment of debt     0   0                        
Income (loss) from continuing operations, before income taxes and noncontrolling interest     (1,658)   7,383         5,725              
Income taxes     (630)   2,665         2,035              
Income (loss) from continuing operations, before noncontrolling interest     (1,028)   4,718         3,690              
Less net income attributable to noncontrolling interest     0   0         0              
Income (loss) from continuing operations of Orbital ATK, Inc.     (1,028)   4,718         3,690              
Income from discontinued operations, before income taxes     0   0         0              
Income taxes     0   0         0              
Income from discontinued operations     0   0         0              
Net income attributable to Orbital ATK, Inc.     (1,028)   4,718         3,690              
Diluted earnings (loss) per common share from:                                  
Comprehensive income (loss) attributable to Orbital ATK, Inc.     $ (1,028)   $ 4,718         $ 3,690              
[1] See Note 2 - Restatement
[2] See Note 2 - Restatement