WICHITA, Kan., Feb. 3, 2015 /PRNewswire/ --

2015 Guidance


    --  Full-Year 2015 Guidance: Revenues $6.6 - $6.7 billion, Earnings Per
        Share of $3.60 - $3.80, Free Cash Flow of $600 - $700 million*

Fourth Quarter 2014 Consolidated Results


    --  Total Revenues of $1.6 billion, up 5% y/y
    --  Reports fully diluted EPS loss of ($0.77), adjusted EPS of $0.87*
        excluding the impact of the divestiture of the Gulfstream programs and
        deferred tax valuation allowance
    --  Adjusted Free Cash Flow of $107 million*
    --  Records loss of ($197) million for previously announced divestiture of
        the Gulfstream programs

Full-Year 2014 Consolidated Results


    --  Total Revenues of $6.8 billion, up 14% y/y
    --  Reports fully diluted EPS of $2.53, adjusted EPS of $3.57* excluding the
        impact of the divestiture of the Gulfstream programs and deferred tax
        valuation allowance
    --  Adjusted Free Cash Flow of $302 million*
    --  A record total backlog of ~$47 billion

Spirit AeroSystems Holdings, Inc. [NYSE: SPR] reported fourth quarter and full-year 2014 financial results driven by strong mature program operating performance. Spirit's fourth quarter 2014 revenues were $1.6 billion, up from $1.5 billion for the same period of 2013.



    * Non-GAAP financial measure,
     see Appendix for reconciliation

http://photos.prnewswire.com/prnvar/20130515/CG13652LOGO


    Table 1.  Summary Financial Results (unaudited)
    ----------------------------------------------

                                                        4th Quarter                           Twelve Months
                                                        -----------                           -------------

    ($ in millions, except per share data)             2014          2013 Change               2014          2013 Change
    -------------------------------------              ----          ---- ------               ----          ---- ------


    Revenues                                         $1,574        $1,494                5%  $6,799        $5,961                14%

    Operating (Loss) Income                          ($273)       ($321)              15%    $354        ($364)              197%

    Operating (Loss) Income as a % of Revenues      (17.3%)      (21.5%)          420 BPS    5.2%       (6.1%)         1,130 BPS

    Net (Loss) Income                                ($106)       ($587)              82%    $359        ($621)              158%

    Net (Loss) Income as a % of Revenues             (6.7%)      (39.3%)        3,260 BPS    5.3%      (10.4%)         1,570 BPS

    (Loss) Earnings Per Share (Fully Diluted)       ($0.77)      ($4.15)              81%   $2.53       ($4.40)              158%

    Fully Diluted Weighted Avg Share Count            138.8         141.4                     141.6         141.3
    --------------------------------------            -----         -----                     -----         -----

Operating loss for the fourth quarter of 2014 was ($273) million compared to operating loss of ($321) million in the fourth quarter of 2013. Net loss for the quarter was ($106) million, or ($0.77) per share, compared to net loss of ($587) million, or ($4.15) per share, in the same period of 2013. The current quarter includes a pretax charge of ($471) million, or ($1.42) per share*, for the divestiture of Gulfstream programs and ($30) million, or ($0.22) per share, negative impact for deferred tax asset valuation allowance not associated with the Gulfstream programs. This is compared to pretax ($546) million of forward loss charges in the same period of 2013, and a ($381) million negative impact due to the establishment of a valuation allowance against U.S. net deferred tax assets. Revenue for the full-year 2014 increased 14 percent to $6.8 billion. Operating income for the full-year was $354 million compared to operating loss of ($364) million for the prior year. Full-year net income was $359 million, or $2.53 per share, compared to net loss of ($621) million, or ($4.40) per share in 2013. (Table 1)

"This was a record year for sales and deliveries; 2014 was a year of transition for Spirit. We addressed performance challenges in both development and production, we improved productivity and quality, and we mitigated risk as exemplified by the sale of the Gulfstream wing programs," said President and Chief Executive Officer Larry Lawson.

"We delivered a record 1,545 ship sets last year. We also made positive inroads in defense, with focused program execution on Sikorsky's CH-53K and Textron's Bell V-280 Valor, and we celebrated with Boeing and the U.S. Air Force the successful first test flight for the KC-46A tanker program," Lawson added.

"Our objectives for 2015 are well defined. We will continue to focus on increasing productivity, making thoughtful investments in preparation for rate increases, continuing progress on A350, increasing our emphasis on long-term growth, and addressing how we deploy capital," Lawson concluded.

Spirit's backlog at the end of the fourth quarter of 2014 increased by approximately 7 percent from the previous quarter to a record $47 billion as orders exceeded deliveries.

Spirit updated its contract profitability estimates during the fourth quarter of 2014 resulting in pretax $63 million, or $0.31 per share(#), favorable cumulative catch-up adjustments on mature programs due to improved performance and reduced risks. Additionally, the company recorded reversal of forward loss charges of $27 million on the BR725, 767 and 747-8 programs combined. In comparison, Spirit recorded pretax ($546) million forward losses and pretax $51 million favorable cumulative catch-up adjustments in the fourth quarter of 2013.



    # The earnings per share amount
     is presented net of income
     taxes of 31.0%.

    * Non-GAAP financial measure,
     see Appendix for reconciliation

Adjusted free cash flow from operations was a $107 million* source of cash for the fourth quarter of 2014, compared to a $6 million* source of cash in the fourth quarter of 2013 due to greater reduction in accounts receivable partially offset by higher cash tax payments. Adjusted full-year free cash flow was a $302 million* source of cash compared to a $57 million* source of cash in 2013. (Table 2)



    Table 2.  Cash Flow and
     Liquidity (unaudited)

                                              4th Quarter                  Twelve Months
                                              -----------                  -------------

    ($ in
     millions)                              2014            2013               2014           2013
    ----------                              ----            ----               ----           ----


    Cash
     Flow
     from
     Operations                              $33             $61               $362           $261

     Purchases
     of
     Property,
     Plant &
     Equipment                             ($86)          ($81)            ($220)        ($273)

    Free
     Cash
     Flow*                                 ($53)          ($20)              $142          ($12)

    Adjusted
     Free
     Cash
     Flow*#                                 $107              $6               $302            $57


    #Excludes Cash Transferred on Gulfstream Divestiture and Severe Weather Impact


                                                   December 31,     December 31,

    Liquidity                                              2014               2013
                                                           ----               ----


    Cash                                                   $378               $421

    Total Debt                                           $1,154             $1,167

Cash balances at the end of the year were $378 million after a $160 million cash payment to Triumph Group related to the divestiture of the Gulfstream programs and $129 million related to the first share repurchase in Spirit's history. At the end of 2014, the company's $650 million revolving credit facility was undrawn. Debt balances at the end of the fourth quarter were $1.2 billion. The company's credit rating remained unchanged at the end of the fourth quarter 2014.

Financial Outlook and Risk to Future Financial Results
Spirit revenue for the full-year 2015 is expected to be $6.6 - $6.7 billion. Fully diluted earnings per share for 2015 is expected to be $3.60 - $3.80 per share and does not include the impact of potential future adjustments to the deferred tax asset valuation allowance. Free cash flow is expected to be between $600 million and $700 million*, with higher capital expenditures of $325 million to $375 million. The effective tax rate for 2015 is forecasted to be approximately 32.0 - 33.0 percent, including the expected benefit of the U.S. Research Tax Credit for 2015, and excluding any potential adjustment to the valuation allowance against U.S. net deferred tax assets. (Table 3)

Risks to our financial guidance are described more fully in the Cautionary Statement Regarding Forward-Looking Statements in this release and in the "Risk Factors" section of our filings with the Securities and Exchange Commission.



    Table 3.  Financial Outlook Updated
     February 3, 2015                   2015 Guidance
    ----------------------------------- -------------


    Revenues                            $6.6 - $6.7 billion


    Earnings Per Share (Fully
     Diluted)                                 $3.60 - $3.80


    Effective Tax Rate**                     ~32.0% - 33.0%


    Free Cash Flow*                     $600 - $700 million


    * Non-GAAP financial measure,
     see Appendix for reconciliation

    ** Effective tax rate guidance,
     among other factors, assumes
     the benefit attributable to the
     extension of the U.S. Research
     Tax Credit and does not assume
     an impact for any potential
     adjustment to the valuation
     allowance against the U.S. net
     deferred tax assets.

Cautionary Statement Regarding Forward-Looking Statements
This press release contains "forward-looking statements" that may involve many risks and uncertainties. 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 "anticipate," "believe," "continue," "estimate," "expect," "forecast," "intend," "may," "plan," "project," "should," "will," 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: 1) our ability to continue to grow our business and execute our growth strategy, including the timing, execution, and profitability of new and maturing programs; 2) our ability to perform our obligations and manage costs related to our new and maturing commercial, business aircraft and military development programs and the related recurring production; 3) margin pressures and the potential for additional forward losses on new and maturing programs; 4) our ability to accommodate, and the cost of accommodating, announced increases in the build rates of certain aircraft; 5) the effect on business and commercial aircraft demand and build rates of the following factors: changing customer preferences for business aircraft, including the effect of global economic conditions on the business aircraft market and expanding conflicts or political unrest in the Middle East or Asia; 6) customer cancellations or deferrals as a result of global economic uncertainty; 7) the effect of economic conditions in the industries and markets in which we operate in the U.S. and globally and any changes therein, including fluctuations in foreign currency exchange rates; 8) the success and timely execution of key milestones such as receipt of necessary regulatory approvals and customer adherence to their announced schedules; 9) our ability to successfully negotiate future pricing under our supply agreements with Boeing, Airbus and our other customers; 10) our ability to enter into profitable supply arrangements with additional customers; 11) 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; 12) 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; 13) any adverse impact on the demand for air travel or our operations from the outbreak of diseases or epidemic or pandemic outbreaks; 14) our ability to avoid or recover from cyber-based or other security attacks, information technology failures or other disruptions; 15) returns on pension plan assets and the impact of future discount rate changes on pension obligations; 16) our ability to borrow additional funds or refinance debt; 17) competition from commercial aerospace original equipment manufacturers and other aerostructures suppliers; 18) the effect of governmental laws, such as U.S. export control laws and U.S. and foreign anti-bribery laws such as the Foreign Corrupt Practices Act and the United Kingdom Bribery Act, and environmental laws and agency regulations, both in the U.S. and abroad; 19) any reduction in our credit ratings; 20) the cost and availability of raw materials and purchased components; 21) our ability to recruit and retain highly-skilled employees and our relationships with the unions representing many of our employees; 22) spending by the U.S. and other governments on defense; 23) 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; 24) our exposure under our existing senior secured revolving credit facility to higher interest payments should interest rates increase substantially; 25) the effectiveness of any interest rate hedging programs; 26) the effectiveness of our internal control over financial reporting; 27) the outcome or impact of ongoing or future litigation, claims and regulatory actions; and 28) 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. Additional information concerning these and other factors can be found in our filings with the Securities and Exchange Commission, including our most recent Annual Report on Form 10-K and Quarterly Reports on Form 10-Q.

Segment Results

Fuselage Systems
Fuselage Systems segment revenues in the fourth quarter of 2014 were $788 million, up from $701 million for the same period last year. Operating margin for the fourth quarter of 2014 was 17.9 percent as compared to (31.6)((1) (2)) percent during the same period of 2013. In the fourth quarter of 2014, the segment recorded pretax $28 million favorable cumulative catch-up adjustments on mature programs, and reversal of forward losses of $11 million on the 747-8 and 767 programs combined. In comparison, the segment realized pretax forward loss charges of ($368) million and pretax $26 million favorable cumulative catch-up adjustments in the fourth quarter of 2013.

Propulsion Systems
Propulsion Systems segment revenues in the fourth quarter of 2014 were $385 million compared to $398 million for the same period last year. Operating margin for the fourth quarter of 2014 was 27.7 percent as compared to 5.8((1) (2)) percent in the fourth quarter of 2013. In the fourth quarter of 2014, the segment realized pretax $21 million favorable cumulative catch-up adjustments on mature programs and reversal of forward loss charges of $16 million on the BR725 and 767 programs combined. In comparison, the segment recorded pretax forward loss charges of ($60) million and pretax $15 million favorable cumulative catch-up adjustments in the fourth quarter of 2013.

Wing Systems
Wing Systems segment revenues in the fourth quarter of 2014 were $397 million, up from $393 million for the same period last year. Operating margin for the fourth quarter of 2014 was 15.2 percent as compared to (14.8)((1) (2))percent during the same period of 2013. In the fourth quarter of 2014, the segment recorded pretax $14 million favorable cumulative catch-up adjustments on mature programs. In comparison, the segment recorded pretax forward loss charges of ($118) million and pretax $10 million favorable cumulative catch-up adjustments in the fourth quarter of 2013.



    (1)              For the three months ended
                     December 31, 2013, corporate
                     SG&A of $1.3 million, $2.2
                     million and $2.6 million was
                     reclassified from segment
                     operating income for Fuselage,
                     Propulsion, and Wing Systems,
                     respectively, to conform to
                     current year presentation.

    (2)              For the three months ended
                     December 31, 2013, research and
                     development of $4.2 million,
                     $2.0 million and $1.9 million
                     was reclassified from segment
                     operating income for Fuselage,
                     Propulsion, and Wing Systems,
                     respectively, to conform to
                     current year presentation.


    Appendix


    Table 4.  Segment
     Reporting                 (unaudited)          (unaudited)

                               4th Quarter         Twelve Months
                               -----------         -------------

    ($ in millions)           2014            2013     Change                     2014        2013 Change
    --------------            ----            ----     ------                     ----        ---- ------


    Segment Revenues

       Fuselage Systems     $787.6          $700.8                    12.4%   $3,354.9    $2,861.1                17.3%

       Propulsion Systems    384.7           398.2                   (3.4%)    1,737.2     1,581.3                 9.9%

       Wing Systems          397.2           392.8                     1.1%    1,695.9     1,502.5                12.9%

       All Other               4.9             2.6                                11.2        16.1
                               ---             ---                                ----        ----

    Total Segment
     Revenues             $1,574.4        $1,494.4                     5.4%   $6,799.2    $5,961.0                14.1%


    Segment Earnings
     (Loss) from
     Operations

       Fuselage Systems     $140.7        ($221.6)                  163.5%     $557.3       $89.6               522.0%

       Propulsion Systems    106.7            23.1                   361.9%      354.9       249.5                42.2%

       Wing Systems           60.5          (58.2)                  204.0%      244.6     (402.1)              160.8%

       All Other               3.4             0.3                                 3.4         4.4
                               ---             ---                                 ---         ---

    Total Segment
     Operating Earnings
     (Loss)(1) (2)          $311.3        ($256.4)                  221.4%   $1,160.2     ($58.6)            2,079.9%


    Unallocated Expense

    Corporate SG&A(1)      ($68.9)        ($49.6)                   38.9%   ($233.8)   ($200.8)               16.4%

    Impact From Severe
     Weather Event               -         (10.7)                                  -     (30.3)

    Research &
     Development(2)          (7.5)         (11.1)                 (32.4%)     (29.3)     (34.7)             (15.6%)

    Cost of Sales           (36.7)            7.0                 (624.3%)     (72.0)     (39.9)               80.5%

    Loss on Divestiture
     of Programs           (471.1)              -                            (471.1)          -

    Total (Loss)
     Earnings from
     Operations           ($272.9)       ($320.8)                   14.9%     $354.0    ($364.3)              197.2%


    Segment Operating
     Earnings (Loss) as
     % of Revenues

       Fuselage Systems      17.9%        (31.6%)              4,950  BPS      16.6%       3.1%          1,350  BPS

       Propulsion Systems    27.7%           5.8%              2,190  BPS      20.4%      15.8%            460  BPS

       Wing Systems          15.2%        (14.8%)              3,000  BPS      14.4%    (26.8%)          4,120  BPS

       All Other             69.4%          11.5%                              30.4%      27.3%
                              ----            ----                                ----        ----

    Total Segment
     Operating Earnings
     (Loss) as % of
     Revenues                19.8%        (17.2%)              3,700  BPS      17.1%     (1.0%)          1,810  BPS


    Total Operating
     (Loss) Earnings as
     % of Revenues         (17.3%)        (21.5%)                420  BPS       5.2%     (6.1%)          1,130  BPS


    (1)              For the three months ended
                     December 31, 2013, corporate
                     SG&A of $1.3 million, $2.2
                     million and $2.6 million was
                     reclassified from segment
                     operating income for Fuselage,
                     Propulsion, and Wing Systems,
                     respectively, to conform to
                     current year presentation. For
                     the twelve months ended
                     December 31, 2013, corporate
                     SG&A of $6.8 million, $5.6
                     million and $6.9 million was
                     reclassified from segment
                     operating income for Fuselage,
                     Propulsion, and Wing Systems,
                     respectively, to conform to
                     current year presentation.

    (2)              For the three months ended
                     December 31, 2013, research and
                     development of $4.2 million,
                     $2.0 million and $1.9 million
                     was reclassified from segment
                     operating income for Fuselage,
                     Propulsion, and Wing Systems,
                     respectively, to conform to
                     current year presentation. For
                     the twelve months ended
                     December 31, 2013, research and
                     development of $12.7 million,
                     $8.1 million and $5.0 million
                     was reclassified from segment
                     operating income for Fuselage,
                     Propulsion, and Wing Systems,
                     respectively, to conform to
                     current year presentation.




                           Spirit Ship Set Deliveries

                            (one ship set equals one
                                    aircraft)



                                   4th Quarter        Twelve Months
                                   -----------

                                               2014**           2013  2014  2013
                                                -----           ----  ----  ----

                      B737                        114             107   493   442

                      B747                          4               3    18    19

                      B767                          4               1    14    15

                      B777                         22              24    99    99

                      B787                         28              19   118    65
                                                  ---             ---   ---   ---

                     Total                        172             154   742   640


              A320 Family*                        124             130   505   506

                  A330/340                         26              30   113   113

                      A350                          5               4    16     8

                      A380                          7               8    29    34
                                                  ---             ---   ---   ---

                     Total                        162             172   663   661


     Business/Regional Jet                         35              31   140    97
                                                  ---             ---   ---   ---


              Total Spirit                        369             357 1,545 1,398
                                                  ===             === ===== =====




    * 2013 A320 deliveries have
     been updated for the
     purpose of measuring wing
     ship set deliveries, from
     weighted average to total
     ship set.

    ** Includes four fewer
     workdays as compared to
     prior year period.



                                                                  Spirit AeroSystems Holdings, Inc.

                                                           Condensed Consolidated Statements of Operations

                                                                             (unaudited)


                                                                                   For the Three Months Ended                            For the Twelve Months Ended
                                                                                   --------------------------                            ---------------------------

                                                                     December 31,                     December 31,                    December 31,                     December 31,
                                                                             2014                              2013                             2014                              2013
                                                                             ----                              ----                             ----                              ----

                                                                                           ($ in millions, except per share data)


    Net revenues                                                                        $1,574.4                          $1,494.4                         $6,799.2                     $5,961.0

    Operating costs and expenses:

    Cost of sales                                                                        1,299.8                           1,743.8                          5,711.0                      6,059.5

    Selling, general and
     administrative                                                                         68.9                              49.6                            233.8                        200.8

    Impact from severe weather event                             -                             10.7                                 -                            30.3

    Research and development                                                                 7.5                              11.1                             29.3                         34.7

    Loss on divestiture of programs                          471.1                                 -                            471.1                                -
                                                             -----                               ---                            -----                              ---

                                      Total operating costs and
                                      expenses                                              1,847.3                           1,815.2                          6,445.2                      6,325.3

                                     Operating (loss) income                                (272.9)                          (320.8)                           354.0                      (364.3)

    Interest expense and financing
     fee amortization                                                                     (15.9)                           (18.1)                          (88.1)                      (70.1)

    Interest income                                                                          0.2                               0.1                              0.6                          0.3

    Other (expense) income, net                                                            (2.5)                              4.5                            (4.1)                         3.3
                                                                                            ----                               ---                             ----                          ---

                                      (Loss) income before income
                                      taxes and equity in net
                                      income of affiliate                                   (291.1)                          (334.3)                           262.4                      (430.8)

    Income tax benefit (provision)                                                         184.8                           (253.4)                            95.9                      (191.1)
                                                                                           -----                            ------                             ----                       ------

                                      (Loss) income before equity
                                      in net income of affiliate                            (106.3)                          (587.7)                           358.3                      (621.9)

    Equity in net income of
     affiliate                                                                               0.1                               0.8                              0.5                          0.5
                                                                                             ---                               ---                              ---                          ---

                                     Net (loss) income                                     ($106.2)                         ($586.9)                          $358.8                     ($621.4)



    (Loss) earnings per share

    Basic                                                                                ($0.77)                          ($4.15)                           $2.55                      ($4.40)

    Shares                                                                                 138.8                             141.4                            140.0                        141.3


    Diluted                                                                              ($0.77)                          ($4.15)                           $2.53                      ($4.40)

    Shares                                                                                 138.8                             141.4                            141.6                        141.3



                                                Spirit AeroSystems Holdings, Inc.

                                              Condensed Consolidated Balance Sheets

                                                           (unaudited)

                                                                December 31,             December 31,
                                                                                    2014                  2013
                                                                                    ----                  ----

                                                              ($ in millions)

    Current assets

    Cash and cash equivalents                                                     $377.9                $420.7

    Accounts receivable, net                                                       605.6                 550.8

    Inventory, net                                                               1,753.0               1,842.6

    Other current assets                                                           315.6                 130.1
                                                                                   -----                 -----

        Total current assets                                                     3,052.1               2,944.2

    Property, plant and equipment, net                                           1,783.6               1,803.3

    Pension assets                                                                 203.4                 252.6

    Other assets                                                                   123.6                 107.1
                                                                                   -----                 -----

        Total assets                                                            $5,162.7              $5,107.2
                                                                                ========              ========

    Current liabilities

    Accounts payable                                                              $611.2                $753.7

    Accrued expenses                                                               329.1                 220.6

    Current portion of long-term debt                                                9.4                  16.8

    Advance payments, short-term                                                   118.6                 133.5

    Deferred revenue, short-term                                                    23.4                  19.8

    Other current liabilities                                                      167.1                 191.2
                                                                                   -----                 -----

        Total current liabilities                                                1,258.8               1,335.6

    Long-term debt                                                               1,144.1               1,150.5

    Advance payments, long-term                                                    680.4                 728.9

    Deferred revenue and other deferred
     credits                                                                        27.5                  30.9

    Pension/OPEB obligation                                                         73.0                  69.8

    Other liabilities                                                              356.9                 310.5

    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,
     141,084,378 and 120,946,429 shares
     issued, respectively                                                            1.4                   1.2

    Common stock, Class B par value $0.01,
     150,000,000 shares authorized, 4,745 and
     23,851,694 shares issued, respectively                                            -                  0.2

    Additional paid-in capital                                                   1,035.6               1,025.0

    Accumulated other comprehensive loss                                         (153.8)               (54.6)

    Retained earnings                                                              867.5                 508.7

    Treasury stock, at cost (4,000,000 and
     zero shares, respectively)                                                  (129.2)                    -
                                                                                  ------                   ---

        Total shareholders' equity                                               1,621.5               1,480.5

    Noncontrolling interest                                                          0.5                   0.5
                                                                                     ---                   ---

        Total equity                                                             1,622.0               1,481.0
                                                                                 -------               -------

        Total liabilities and equity                                            $5,162.7              $5,107.2
                                                                                ========              ========



                                                                           Spirit AeroSystems Holdings, Inc.

                                                                    Condensed Consolidated Statements of Cash Flows

                                                                                      (unaudited)


                                                                               For the Twelve Months Ended
                                                                               ---------------------------

                                                                                    December 31, 2014                 December 31, 2013
                                                                                    -----------------                 -----------------

                                                                                     ($ in millions)

    Operating activities

    Net income (loss)                                                                                          $358.8                    ($621.4)

    Adjustments to reconcile net income (loss) to net cash provided by operating activities

    Depreciation expense                                                                                        170.2                       158.2

    Amortization expense                                                                                         29.1                         9.8

    Accretion of customer supply agreement                                                                        1.1                         0.6

    Employee stock compensation expense                                                                          16.4                        19.6

    Excess tax benefits from share-based payment
     arrangements                                                                                               (2.6)                      (0.6)

    Loss on divestiture of programs                                                                             471.1                           -

    Loss on disposition of assets                                                                                13.7                         0.1

    Loss on interest rate swaps                                                                                   0.5                           -

    Gain from hedge contracts                                                                                   (1.4)                      (2.6)

    Loss (gain) from foreign currency
     transactions                                                                                                10.5                       (2.6)

    Deferred taxes                                                                                              (8.4)                      202.8

    Long-term tax provision                                                                                     (1.2)                      (2.5)

    Pension and other post-retirement benefits,
     net                                                                                                       (24.0)                     (32.0)

    Grant income                                                                                                (8.6)                      (7.3)

    Equity in net income of affiliate                                                                           (0.5)                      (0.5)

    Changes in assets and liabilities

    Accounts receivable                                                                                        (64.7)                    (128.5)

    Inventory, net                                                                                            (332.2)                      666.0

    Accounts payable and accrued liabilities                                                                     51.7                       104.2

    Advance payments                                                                                           (52.9)                     (41.9)

    Income taxes receivable/payable                                                                           (177.9)                     (82.2)

    Deferred revenue and other deferred credits                                                                   2.2                       (0.2)

    Cash transferred on divestiture of programs                                                               (160.0)                          -

    Other                                                                                                        70.7                        21.6

            Net cash provided by operating activities                                                          $361.6                      $260.6
                                                                                                               ------                      ------

    Investing activities

    Purchase of property, plant and equipment                                                                 (220.2)                    (234.2)

    Purchase of property, plant and equipment -
     severe weather related expenses                                                                                -                     (38.4)

    Change in restricted cash                                                                                  (19.9)                          -

    Other                                                                                                         0.5                         4.4

            Net cash used in investing activities                                                            ($239.6)                   ($268.2)
                                                                                                              -------                     -------

    Financing activities

    Proceeds from issuance of bonds                                                                             300.0                           -

    Principal payments of debt                                                                                 (16.8)                     (10.4)

    Payment on bonds                                                                                          (300.0)                          -

    Excess tax benefits from share-based payment
     arrangements                                                                                                 2.6                         0.6

    Debt issuance and financing costs                                                                          (20.8)                      (4.1)

    Purchase of treasury stock                                                                                (129.2)                          -

            Net cash used in financing activities                                                            ($164.2)                    ($13.9)
                                                                                                              -------                      ------

    Effect of exchange rate changes on cash and
     cash equivalents                                                                                           (0.6)                        1.5
                                                                                                                 ----                         ---

            Net decrease in cash and cash equivalents for
             the period                                                                                        (42.8)                     (20.0)

    Cash and cash equivalents, beginning of the
     period                                                                                                     420.7                       440.7
                                                                                                                -----                       -----

    Cash and cash equivalents, end of the period                                                               $377.9                      $420.7
                                                                                                               ======                      ======


    Management believes that the non-
     GAAP (Generally Accepted
     Accounting Principles) measures
     (indicated by *) used in this
     report provide investors with
     important perspectives into the
     company's ongoing business
     performance. The company does
     not intend for the information
     to be considered in isolation or
     as a substitute for the related
     GAAP measure. Other companies
     may define the measure
     differently.



                               Free Cash Flow

                               ($ in millions)



                                                       Guidance
                                                       --------

                                                                    2015
                                                                    ----


    Cash Provided by Operating Activities                  $925 - $1,075

    Capital Expenditures                             (325 - 375)
                                                      ----------

    Free Cash Flow                                           $600 - $700



                                           Adjusted Free Cash Flow

                                               ($ in millions)


                           4th Quarter                               Twelve Months
                           -----------                               -------------

                                       2014                     2013                     2014        2013
                                       ----                     ----                     ----        ----


    Cash Provided by
     Operating Activities             $33.3                    $61.3                   $361.6      $260.6

    Severe Weather Impact                 -                    10.7                        -       30.3

    Cash Transferred on
     Gulfstream
     Divestiture                      160.0                        -                   160.0           -

    Adjusted Cash Provided
     by Operating
     Activities                      $193.3                    $72.0                   $521.6      $290.9


    Capital Expenditures            ($86.2)                 ($81.1)                ($220.2)   ($272.6)

    Severe Weather Impact                 -                    15.0                        -       38.4

    Adjusted Capital
     Expenditures                   ($86.2)                 ($66.1)                ($220.2)   ($234.2)


    Adjusted Cash Provided
     by Operating
     Activities                      $193.3                    $72.0                   $521.6      $290.9

    Adjusted Capital
     Expenditures                    (86.2)                  (66.1)                 (220.2)    (234.2)

    Adjusted Free Cash
     Flow                            $107.1                     $5.9                   $301.4       $56.7


                                                                                        Adjusted EPS



                                                      4th Quarter                         Twelve Months
                                                                                          -------------

                                                                  2014                                  2013                               2014                   2013
                                                                  ----                                  ----                               ----                   ----



    GAAP Diluted Earnings Per
     Share                                                     ($0.77)                              ($4.15)                             $2.53                ($4.40)


    Net loss impact of the
     Gulfstream divestiture                                      $1.42             a                       -                             $1.39             a        -


    Impact of deferred tax
     asset valuation allowance
     not associated with the
     Gulfstream divestiture                                       0.22             b                       -                            (0.35)            c     2.69   d


    Diluted Shares                                               138.8                                 141.4                              141.6                  141.3


    Adjusted Diluted Earnings
     Per Share                                                   $0.87                               ($4.15)                             $3.57                ($1.71)



    a     Represents the net earnings per share impact of the Gulfstream divestiture of $471.1 million charge less tax benefit of $273.9 million.


    b     Represents the net earnings per share impact of deferred tax asset valuation allowance not associated with the Gulfstream divestiture of $30.2
     million.


    c     Represents the net earnings per share impact of deferred tax asset valuation allowance not associated with the Gulfstream divestiture of ($49.1)
     million.


    d     Represents the net earnings per share impact of deferred tax asset valuation allowance not associated with the Gulfstream divestiture of $381.0
     million.

On the web: http://www.spiritaero.com

Logo - http://photos.prnewswire.com/prnh/20130515/CG13652LOGO

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/spirit-aerosystems-holdings-inc-reports-fourth-quarter-and-full-year-2014-financial-results-provides-2015-guidance-300029583.html

SOURCE Spirit AeroSystems Holdings, Inc.