WICHITA, Kan., Nov. 1, 2016 /PRNewswire/ --

Third Quarter 2016 Results and Highlights


    --  Strong performance:
        --  Revenue of $1.7 billion, up 7% y/y
        --  Earnings per share (EPS) of $1.16
        --  Free cash flow* of $214 million
    --  Purchased 7.4 million shares for $332 million, completed existing share
        repurchase program
    --  Announces new share repurchase program of up to $600 million
    --  Initiates quarterly dividend of $0.10 per share
    --  Raises full-year 2016 guidance:
        --  Revenue increased $100 million to $6.7 - $6.8 billion
        --  EPS increased from $3.45 - $3.65 to $3.65 - $3.80 (Adjusted EPS* of
            $4.50 - $4.65)
        --  Free cash flow* increased from $350 - $400 million to $400 - $425
            million

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

Spirit AeroSystems Holdings, Inc., [NYSE: SPR] reported third quarter 2016 financial results driven by strong operating performance of mature programs. During the quarter, Spirit purchased 7.4 million shares for $332 million, which concludes the current $600 million share repurchase program.

"As promised, we remain committed to a balanced and disciplined approach to capital deployment by utilizing all the different mechanisms in an opportunistic and timely way. Our strong performance this year and our five-year financial outlook give us a high degree of confidence in our business. After discussions with our Board about capital allocation, we are pleased to announce a new share repurchase program of $600 million and initiate a quarterly dividend of $0.10 per share," Spirit President and CEO Tom Gentile said.

The dividend is payable on January 9, 2017 to shareholders of record as of December 19, 2016.

In the quarter, Spirit celebrated the successful delivery of key components to Boeing for the 500th 787 Dreamliner. This represents a monumental accomplishment for Spirit, which has been delivering a fully integrated forward fuselage, engine pylons, and fixed and moveable leading edges to Boeing since 2007.

"We are extremely proud of our collaboration with Boeing and the work we do together to build the 787, the fastest twin-aisle airplane to reach this key milestone," Gentile added.



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

                                                       3rd Quarter                             Nine Months
                                                       -----------                             -----------

    ($ in millions, except per share data)            2016         2015 Change                 2016         2015 Change
    -------------------------------------             ----         ---- ------                 ----         ---- ------


    Revenue                                         $1,711       $1,594                  7%  $5,223       $5,035                 4%

    Operating Income                                  $214         $192                 11%    $564         $657              (14%)

    Operating Income as a % of Revenue               12.5%       12.0%            50  BPS   10.8%       13.1%         (230) BPS

    Net Income                                        $145         $314               (54%)    $362         $650              (44%)

    Net Income as a % of Revenue                      8.5%       19.7%        (1,120) BPS    6.9%       12.9%         (600) BPS

    Earnings Per Share (Fully Diluted)               $1.16        $2.24               (48%)   $2.80        $4.64              (40%)

    Adjusted Earnings Per Share (Fully Diluted)*     $1.16        $0.89                 30%   $3.66        $2.97                23%

    Fully Diluted Weighted Avg Share Count           125.3        140.2                       129.0        140.1

Revenue

Spirit's third quarter 2016 revenue was $1.7 billion, up seven percent compared to the same period of 2015, primarily driven by higher production deliveries on the A350 XWB and Boeing 767 programs and higher revenue recognized on certain non-recurring Boeing programs, offset by lower production deliveries on the Boeing 747 program. (Table 1)

"We are increasing our revenue guidance by $100 million to a new range of $6.7 - $6.8 billion," Gentile stated.

Spirit's backlog at the end of the third quarter of 2016 was approximately $46 billion, with work packages on all commercial platforms in the Boeing and Airbus backlog.

Earnings

Operating income for the third quarter of 2016 was $214 million, compared to $192 million in the third quarter of 2015, reflecting higher production deliveries. Reported EPS was $1.16, compared to $2.24 EPS (or $0.89 adjusted EPS* excluding the impact of Deferred Tax Asset Valuation Allowance) in the same period of 2015. On an adjusted* basis EPS is up 30 percent year over year. (Table 1)

"We are increasing our earnings per share guidance to $3.65 - $3.80, which reflects $0.86 per share impact of one-time items which occurred in the second quarter. This equates to an adjusted earnings per share* guidance of $4.50 - $4.65," Gentile commented.

Cash

Free cash flow* in the third quarter of 2016 was $214 million, compared to free cash flow* of $139 million (or adjusted free cash flow* of $76 million, reflecting the impact of the 787 interim pricing agreement in the same quarter last year). On an adjusted basis, free cash flow* is up 182 percent year over year. (Table 2)

"Our free cash flow* guidance is also increasing to a new range of $400 - $425 million," Gentile concluded.

Cash balance at the end of the quarter was $670 million, reflecting the purchase of 7.4 million shares for $332 million during the quarter. The company's $650 million revolving credit facility remained undrawn at the end of the quarter.



    Table 2.  Cash Flow and Liquidity (unaudited)

                                                    3rd Quarter                Nine Months
                                                    -----------                -----------

    ($ in millions)                                2016        2015             2016               2015
    --------------                                 ----        ----             ----               ----


    Cash Flow from Operations                      $266        $240             $574               $969

    Purchases of Property, Plant & Equipment      ($52)     ($101)          ($157)            ($216)

    Free Cash Flow*                                $214        $139             $417               $753

    Adjusted Free Cash Flow*                       $214         $76             $374               $607


                                                                    September 29,      December 31,

    Liquidity                                                                 2016               2015
                                                                              ----               ----

    Cash                                                                      $670               $957

    Total Debt                                                              $1,105             $1,120

Financial Outlook and Risk to Future Financial Results



                                                         2016 Guidance

    Table 3.  Financial Outlook Updated November 1, 2016     Prior                      New
    ----------------------------------------------------     -----                      ---


    Revenue                                                         $6.6 - $6.7 billion     $6.7 - $6.8 billion


    Earnings Per Share (Fully Diluted)                                    $3.45 - $3.65           $3.65 - $3.80


    Effective Tax Rate                                                             ~31%                   ~31%


    Free Cash Flow*                                                 $350 - $400 million     $400 - $425 million

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.

Segment Results

Fuselage Systems

Fuselage Systems segment revenue in the third quarter of 2016 was up seven percent over the same period last year to $880 million, due to higher production deliveries on the A350 XWB and Boeing 767 programs, partially offset by lower production deliveries on the Boeing 737 and 747 programs. Operating margin for the third quarter of 2016 was 16.2 percent as compared to 15.9 percent during the same period of 2015. In the third quarter of 2016, the company recorded pretax ($1.9) million unfavorable cumulative catch-up adjustments on mature programs and a forward-loss of ($1.6) million.

Propulsion Systems

Propulsion Systems segment revenue in the third quarter of 2016 increased five percent over the same period last year to $453 million, driven by higher revenue recognized on certain non-recurring Boeing programs, and higher production deliveries on the Boeing 767 program and the Rolls-Royce BR725 program, partially offset by lower production deliveries on the Boeing 747 program. Operating margin for the third quarter of 2016 was 17.1 percent as compared to 22.1 percent during the same period of 2015. Year over year change is driven by significant cumulative catch-up adjustments in 2015, ongoing implementation of supply chain initiatives and higher revenue recognized on certain lower margin non-recurring Boeing programs in 2016. In the third quarter of 2016, the segment realized pretax ($1.6) million unfavorable cumulative catch-up adjustments on mature programs and a ($0.5) million forward-loss.

Wing Systems

Wing Systems segment revenue in the third quarter of 2016 increased ten percent over the same period last year to $377 million, primarily due to higher production deliveries on the A350 XWB and Boeing 737 programs, partially offset by lower wing-related activity on the Boeing 777 program and lower production deliveries on the Boeing 747 program. Operating margin for the third quarter of 2016 was 13.6 percent as compared to 13.4 percent during the same period of 2015. In the third quarter of 2016, the segment recorded pretax ($0.8) million unfavorable cumulative catch-up adjustments and a net favorable change in estimates on forward-loss programs of $0.9 million.



    Table 4.  Segment Reporting (unaudited)

                                                          3rd Quarter        Nine Months
                                                          -----------        -----------

    ($ in millions)                                      2016           2015    Change                    2016        2015 Change
    --------------                                       ----           ----    ------                    ----        ---- ------


    Segment Revenue

       Fuselage Systems                                $880.3         $819.8                   7.4%   $2,679.7    $2,624.2                2.1%

       Propulsion Systems                               453.0          429.5                   5.5%    1,373.3     1,316.0                4.4%

       Wing Systems                                     376.8          341.2                  10.4%    1,161.5     1,085.4                7.0%

       All Other                                          1.3            3.1                               8.4         8.9
                                                          ---            ---                               ---         ---

    Total Segment Revenue                            $1,711.4       $1,593.6                   7.4%   $5,222.9    $5,034.5                3.7%


    Segment Earnings from Operations

       Fuselage Systems                                $142.5         $130.7                   9.0%     $340.9      $463.2             (26.4%)

       Propulsion Systems                                77.5           95.1                (18.5%)      250.9       279.0             (10.1%)

       Wing Systems                                      51.1           45.6                  12.1%      174.7       140.9               24.0%

       All Other                                          0.6            0.2                               2.0         1.3
                                                          ---            ---                               ---         ---

    Total Segment Operating Earnings                   $271.7         $271.6                      -     $768.5      $884.4             (13.1%)


    Unallocated Expense

      Corporate SG&A                                  ($52.2)       ($54.5)                  4.2%   ($172.4)   ($159.9)             (7.8%)

      Research & Development                            (5.4)         (6.5)                 16.9%     (15.9)     (20.2)              21.3%

      Cost of Sales                                       0.3         (19.0)                101.6%     (16.0)     (47.1)              66.0%

    Total Earnings from Operations                     $214.4         $191.6                  11.9%     $564.2      $657.2             (14.2%)


    Segment Operating Earnings as % of Revenue

       Fuselage Systems                                 16.2%         15.9%               30  BPS      12.7%      17.7%          (500) BPS

       Propulsion Systems                               17.1%         22.1%             (500) BPS      18.3%      21.2%          (290) BPS

       Wing Systems                                     13.6%         13.4%               20  BPS      15.0%      13.0%           200  BPS

       All Other                                        46.2%          6.5%                            23.8%      14.6%
                                                         ----            ---                              ----        ----

    Total Segment Operating Earnings as % of Revenue    15.9%         17.0%             (110) BPS      14.7%      17.6%          (290) BPS


    Total Operating Earnings as % of Revenue            12.5%         12.0%               50  BPS      10.8%      13.1%          (230) BPS

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," and other similar words, or phrases, 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 aircraft demand and build rates of 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 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 our two major customers, Boeing and Airbus, 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) our dependence on our suppliers, as well as 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.



                            Spirit Shipset Deliveries

                           (one shipset equals one aircraft)



                                        3rd Quarter               Nine Months
                                        -----------               -----------

                                                 2016        2015              2016  2015
                                                 ----        ----              ----  ----

                      B737                        126         127               384   389

                      B747                          2           4                 7    12

                      B767                          6           3                19    13

                      B777                         26          27                77    78

                      B787                         30          31                99    97
                                                  ---         ---               ---   ---

                     Total                        190         192               586   589


               A320 Family                        119         115               411   370

                  A330/340                         17          17                50    63

                      A350                         16           8                50    23

                      A380                          4           6                17    18
                                                  ---         ---               ---   ---

                     Total                        156         146               528   474


     Business/Regional Jet                         22           9                59    42
                                                  ---         ---               ---   ---


              Total Spirit                        368         347             1,173 1,105
                                                  ===         ===             ===== =====


                                                                             Spirit AeroSystems Holdings, Inc.

                                                                      Condensed Consolidated Statements of Operations

                                                                                        (unaudited)


                                                                                          For the Three Months Ended                                         For the Nine Months Ended
                                                                                          --------------------------                                         -------------------------

                                                                 September 29, 2016                          October 1, 2015                     September 29, 2016                          October 1, 2015
                                                                 ------------------                          ---------------                     ------------------                          ---------------

                                                                                                     ($ in millions, except per share data)


    Net revenues                                                                               $1,711.4                              $1,593.6                                    $5,222.9                     $5,034.5

      Operating costs and expenses:

      Cost of sales                                                                             1,439.4                               1,341.0                                     4,470.4                      4,197.2

      Selling, general and
       administrative                                                                              52.2                                  54.5                                       172.4                        159.9

      Research and development                                                                      5.4                                   6.5                                        15.9                         20.2
                                                                                                    ---                                   ---                                        ----                         ----

                                    Total operating costs and
                                     expenses                                                      1,497.0                               1,402.0                                     4,658.7                      4,377.3


                                    Operating income                                                 214.4                                 191.6                                       564.2                        657.2

    Interest expense and financing
     fee amortization                                                                            (12.2)                               (11.7)                                     (47.5)                      (41.7)

    Other expense, net                                                                            (0.3)                                (2.5)                                      (8.7)                       (0.8)
                                                                                                   ----                                  ----                                        ----                         ----

                                    Income before income taxes
                                     and equity in net income of
                                     affiliate                                                       201.9                                 177.4                                       508.0                        614.7

    Income tax (provision) benefit                                                               (57.3)                                135.9                                     (147.8)                        34.8
                                                                                                  -----                                 -----                                      ------                         ----

                                    Income before equity in net
                                     income of affiliate                                             144.6                                 313.3                                       360.2                        649.5

    Equity in net income of
     affiliate                                                                                      0.5                                   0.3                                         1.3                          0.9
                                                                                                    ---                                   ---                                         ---                          ---

                                    Net income                                                      $145.1                                $313.6                                      $361.5                       $650.4



    Earnings per share

    Basic                                                                                         $1.16                                 $2.25                                       $2.82                        $4.67

    Shares                                                                                        124.4                                 139.3                                       128.2                        139.1


    Diluted                                                                                       $1.16                                 $2.24                                       $2.80                        $4.64

    Shares                                                                                        125.3                                 140.2                                       129.0                        140.1


                                                Spirit AeroSystems Holdings, Inc.

                                              Condensed Consolidated Balance Sheets

                                                           (unaudited)

                                                       September 29, 2016                 December 31, 2015
                                                       ------------------                 -----------------

                                                        ($ in millions)

    Current assets

    Cash and cash equivalents                                                      $670.4                     $957.3

    Accounts receivable, net                                                        748.6                      537.0

    Inventory, net                                                                1,488.1                    1,774.4

    Other current assets                                                             25.1                       30.4
                                                                                     ----                       ----

        Total current assets                                                      2,932.2                    3,299.1

    Property, plant and equipment, net                                            1,934.7                    1,950.7

    Pension assets                                                                  256.1                      246.9

    Other assets                                                                    238.2                      267.8
                                                                                    -----                      -----

        Total assets                                                             $5,361.2                   $5,764.5
                                                                                 ========                   ========

    Current liabilities

    Accounts payable                                                               $591.8                     $618.2

    Accrued expenses                                                                227.0                      230.2

    Profit Sharing                                                                   64.0                       61.6

    Current portion of long-term debt                                                34.2                       34.9

    Advance payments, short-term                                                    201.4                      178.3

    Deferred revenue and other deferred
     credits, short-term                                                            311.5                      285.5

    Deferred grant income liability - current                                        13.8                       11.9

    Other current liabilities                                                        84.6                       37.7
                                                                                     ----                       ----

        Total current liabilities                                                 1,528.3                    1,458.3

    Long-term debt                                                                1,071.1                    1,085.3

    Advance payments, long-term                                                     382.5                      507.4

    Pension/OPEB obligation                                                          71.6                       67.7

    Deferred revenue and other deferred
     credits                                                                        167.3                      170.0

    Deferred grant income liability - non-
     current                                                                         68.5                       82.3

    Other liabilities                                                               262.6                      273.5

    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,
     121,660,191 and 135,617,589 shares
     issued and outstanding, respectively                                             1.2                        1.4

    Common stock, Class B par value $0.01,
     150,000,000 shares authorized, 121
     shares issued and outstanding each
     period, respectively                                                               -                         -

    Additional paid-in capital                                                    1,072.1                    1,051.6

    Accumulated other comprehensive loss                                          (203.4)                   (160.5)

    Retained earnings                                                             2,017.7                    1,656.2

    Treasury stock, at cost (23,936,092 and
     9,691,865 shares, respectively)                                            (1,078.8)                   (429.2)
                                                                                 --------                     ------

        Total shareholders' equity                                                1,808.8                    2,119.5

    Noncontrolling interest                                                           0.5                        0.5
                                                                                      ---                        ---

        Total equity                                                              1,809.3                    2,120.0
                                                                                  -------                    -------

        Total liabilities and equity                                             $5,361.2                   $5,764.5
                                                                                 ========                   ========


                                                          Spirit AeroSystems Holdings, Inc.

                                                   Condensed Consolidated Statements of Cash Flows

                                                                     (unaudited)


                                                               For the Nine Months Ended
                                                               -------------------------

                                                                   September 29, 2016                 October 1, 2015
                                                                   ------------------                 ---------------

                                                                    ($ in millions)

    Operating activities

    Net income                                                                                 $361.5                    $650.4

    Adjustments to reconcile net income to
     net cash provided by operating
     activities

         Depreciation expense                                                                   149.1                     133.4

         Amortization expense                                                                     0.2                       0.6

         Amortization of deferred financing
          fees                                                                                   18.5                       6.0

         Accretion of customer supply agreement                                                   3.5                       1.6

         Employee stock compensation expense                                                     35.7                      19.0

         Excess tax benefits from share-based
          payment arrangements                                                                    0.1                    (10.7)

         Loss from hedge contracts                                                                  -                      1.6

         Loss from foreign currency
          transactions                                                                           15.9                       6.3

         (Gain) loss on disposition of assets                                                   (0.5)                      3.0

         Deferred  taxes                                                                         34.7                   (200.7)

         Pension and other post-retirement
          benefits, net                                                                         (5.0)                   (19.7)

         Grant liability amortization                                                           (8.6)                    (7.5)

         Equity in net income of affiliate                                                      (1.3)                    (0.9)

    Changes in assets and liabilities

         Accounts receivable, net                                                             (220.8)                     24.4

         Inventory, net                                                                         257.3                    (53.9)

         Accounts payable and accrued
          liabilities                                                                          (18.6)                     11.2

         Profit sharing/deferred compensation                                                     2.8                    (48.8)

         Advance payments                                                                     (101.8)                   (75.0)

         Income taxes receivable/payable                                                          1.3                     179.6

         Deferred revenue and other deferred
          credits                                                                                26.0                     290.3

         Other                                                                                   24.4                      59.2

            Net cash provided by operating
             activities                                                                        $574.4                    $969.4
                                                                                               ------                    ------

    Investing activities

         Purchase of property, plant and
          equipment                                                                           (156.8)                  (216.5)

         Proceeds from sale of assets                                                             0.6                       1.8

            Net cash used in investing activities                                            ($156.2)                 ($214.7)
                                                                                              -------                   -------

    Financing activities

         Proceeds from issuance of debt                                                             -                    535.0

         Proceeds from issuance of bonds                                                        299.8                         -

         Principal payments of debt                                                            (16.7)                   (29.2)

         Payments on term loan                                                                      -                  (534.9)

         Payments on bonds                                                                    (300.0)                        -

         Taxes paid related to net share
          settlement awards                                                                    (15.2)                   (20.7)

         Excess tax benefit from share-based
          payment arrangements                                                                  (0.1)                     10.7

         Debt issuance and financing costs                                                     (17.2)                    (4.7)

         Purchase of treasury stock                                                           (649.6)                   (45.9)

            Net cash used in  financing activities                                           ($699.0)                  ($89.7)
                                                                                              -------                    ------

    Effect of exchange rate changes on
     cash and cash equivalents                                                                  (6.1)                    (0.2)
                                                                                                 ----                      ----

            Net (decrease) increase in cash and
             cash equivalents for the period                                                 ($286.9)                   $664.8

    Cash and cash equivalents, beginning
     of the period                                                                              957.3                     377.9

    Cash and cash equivalents, end of the
     period                                                                                    $670.4                  $1,042.7
                                                                                               ======                  ========

Appendix

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 measures. Other companies may define the measures differently.



                                                     Adjusted EPS


                    3rd Quarter     Nine Months                   Guidance
                                    -----------                   --------

                               2016             2015                  2016        2015                         2016
                               ----             ----                  ----        ----                         ----




    GAAP Diluted
     Earnings Per
     Share                    $1.16            $2.24                 $2.80       $4.64                $3.65 - $3.80

    Impact of
     Airbus
     Agreement, CEO
     Retirement,
     and Debt
     Refinancing                  -               -                 0.86   a       -                        0.86    a

    Impact of
     Partial
     Release of
     Deferred Tax
     Asset
     Valuation
     Allowance                    -          (1.35)  b                 -     (1.67)    c                      -
                                ---           -----                            -----                          ---

    Adjusted
     Diluted
     Earnings Per
     Share                    $1.16            $0.89                 $3.66       $2.97   ~ $4.50 - $4.65


    Diluted Shares            125.3            140.2                 129.0       140.1


    a              Represents
                   the net
                   earnings
                   per share
                   impact of
                   the Airbus
                   agreement
                   ($0.68),
                   CEO
                   retirement
                   costs
                   ($0.11) and
                   debt
                   refinancing
                   charge
                   ($0.07)


    b              Represents
                   the net
                   earnings
                   per share
                   impact of
                   deferred
                   tax asset
                   valuation
                   allowance
                   of $189.4
                   million


    c              Represents
                   the net
                   earnings
                   per share
                   impact of
                   deferred
                   tax asset
                   valuation
                   allowance
                   of $233.5
                   million


                                           Free Cash Flow

                                           ($ in millions)


                     3rd Quarter            Nine Months            Guidance
                     -----------            -----------            --------

                               2016   2015                    2016      2015                     2016
                               ----   ----                    ----      ----                     ----


    Cash Provided by
     Operating
     Activities                $266   $240                    $574      $969              $650 - $725

    Capital
     Expenditures              (52) (101)                  (157)    (216)    (250 - 300)
                                ---   ----                    ----      ----     ----------

    Free Cash Flow             $214   $139                    $417      $753

    Cash Received
     under 787
     Interim Pricing
     Agreement                    -  (63)                   (43)    (146)
                                ---   ---                     ---      ----


    Adjusted Free
     Cash Flow                 $214    $76                    $374      $607              $400 - $425

* Non-GAAP financial measure, see Appendix for reconciliation

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-third-quarter-2016-financial-results-raises-full-year-guidance-on-revenue-eps-and-cash-completed-existing-repurchase-program-and-announces-new-600-million-repurchase-program-initiat-300354610.html

SOURCE Spirit AeroSystems Holdings, Inc.