Skip to main content

Northrop Grumman Corp

Exchange: NYSESector: IndustrialsIndustry: Aerospace & Defense

Northrop Grumman is a leading global aerospace and defense technology company. Our pioneering solutions equip our customers with the capabilities they need to connect and protect the world, and push the boundaries of human exploration across the universe. Driven by a shared purpose to solve our customers' toughest problems, our employees define possible every day. Photo - https://mma.prnewswire.com/media/2740456/Red_6_Beacon_Partner.jpg Logo - https://mma.prnewswire.com/media/1446081/Red6_Logo_White__Logo.jpg

Current Price

$552.17

-0.75%

GoodMoat Value

$526.02

4.7% overvalued
Profile
Valuation (TTM)
Market Cap$78.36B
P/E17.13
EV$109.67B
P/B4.70
Shares Out141.92M
P/Sales1.85
Revenue$42.37B
EV/EBITDA12.03

Northrop Grumman Corp (NOC) — Q4 2023 Earnings Call Transcript

Apr 5, 202617 speakers7,995 words64 segments

AI Call Summary AI-generated

The 30-second take

Northrop Grumman reported strong sales growth and a record backlog, showing high demand for its defense products. However, the company took a large financial charge on its new B-21 bomber program due to rising costs from inflation and supply chain issues. Management remains confident in its overall growth and cash flow plans despite this setback.

Key numbers mentioned

  • 2023 Revenue increased by over 7% to $39.3 billion.
  • Record Backlog now exceeds $84 billion.
  • 2023 Free Cash Flow was $2.1 billion, at the high end of guidance.
  • 2024 EPS guidance is between $24.45 and $24.85.
  • 2026 Free Cash Flow outlook is $3.3 billion at the midpoint.
  • B-21 program charge had a $7.68 per share impact.

What management is worried about

  • The B-21 program's first five low-rate initial production lots are now expected to be performed at a loss, driven by higher projected manufacturing costs and lower assumptions for inflation relief funding.
  • The Sentinel program has triggered a Nunn-McCurdy breach due to cost growth, primarily in the command and launch facility build-out, which launches a Department of Defense review.
  • There is a constrained U.S. budget environment, though management is hopeful Congress will enact appropriations soon and is monitoring progress on supplemental funding.
  • The company is tracking potential changes to R&D tax legislation, which currently has a projected 5-year impact of approximately $2 billion.

What management is excited about

  • Global demand for weapons systems is increasing, and this business is expected to grow faster than the company average, with significant expansion coming from international customers.
  • The B-21 successfully entered its flight test phase, a major milestone achieved within the baseline schedule.
  • The GEM 63XL solid rocket booster successfully powered ULA’s Vulcan launch vehicle, providing a significant growth opportunity for the propulsion business.
  • Mission Systems demand remains exceptionally strong, with a 2023 book-to-bill above 1.2 times, driven by advanced microelectronics and secure communications.
  • Free cash flow is expected to grow at a double-digit rate for several more years, with a strong 2026 outlook.

Analyst questions that hit hardest

  1. Ronald Epstein, Bank of AmericaB-21 future losses and program NPV — Management gave a long answer detailing the information they now have but avoided giving specifics on the program's net present value or the bounds of potential future losses.
  2. Cai von Rumohr, TD CowenBidding strategy after fixed-price losses — Kathy Warden gave a notably detailed and defensive answer, explaining how the company has revised its bidding approach and turned down work due to risk, but did not directly address if other risky legacy bids remain.
  3. Seth Seifman, JPMorganProgression of B-21 losses and opportunity to outperform — Dave Keffer's response was evasive on the specific loss progression per lot and framed the opportunity to do better as a future focus rather than a concrete expectation.

The quote that matters

Our strategies have positioned us well to compete and win in this growing market, which has translated into accelerating top-line growth.

Kathy Warden — CEO

Sentiment vs. last quarter

Omit this section as no previous quarter context was provided.

Original transcript

Operator

Good day, ladies and gentlemen. Welcome to Northrop Grumman's Fourth Quarter and Year-End 2023 Conference Call. Today's call is being recorded. My name is Josh, and I will be your operator today. I would now like to turn the call over to your host, Mr. Todd Ernst, Vice President, Investor Relations. Mr. Ernst, please proceed.

O
TE
Todd ErnstVice President, Investor Relations

Thanks, Josh. Good morning and welcome to Northrop Grumman's Fourth Quarter 2023 Conference Call. This morning, we'll refer to a presentation that is posted to our IR website. Before we get started, matters discussed on today's call, including guidance and outlooks for 2024 and beyond, reflect the company's judgment based on information available at the time of this call. They constitute forward-looking statements pursuant to safe harbor provisions of federal securities laws. Forward-looking statements involve risks and uncertainties, including those noted in today's press release and our SEC filings. These risks and uncertainties may cause actual company results to differ materially. Today's call will include non-GAAP financial measures that are reconciled to our GAAP results in our earnings release. And on the call today are Kathy Warden, our Chair, CEO and President; and Dave Keffer, our CFO. At this time, I'd like to turn the call over to Kathy. Kathy?

KW
Kathy WardenCEO

Thanks Todd. Good morning everyone and thank you for joining us. Before discussing our 2023 results, I wanted to take a moment to thank our team for their hard work and dedication to our important mission. Our talented workforce, which is now over 100,000 strong, continues to deliver some of the most advanced technologies in the world. These capabilities are used by our customers every day to defend freedom and deter aggression around the globe. The geopolitical landscape has grown even more complex, driving continued increases in global security spending. Our strategies have positioned us well to compete and win in this growing market, which has translated into accelerating top-line growth for Northrop Grumman. Revenue increased by over 7% in 2023, more than a billion above the midpoint of our original 2023 guidance. In addition, our book-to-bill for the year was 1.14 times, that’s in line with our exceptional four-year average. As a result of this award strength, we achieved a new record backlog, which now exceeds $84 billion and provides a healthy foundation for our continued growth. The underlying performance of our company is strong. We generated free cash flow at the high end of our guidance range, and we comfortably exceeded our sales and EPS guidance range, in absence of the B-21 charge. While we're disappointed that our assessment of conditions for the low-rate initial production portion of the B-21 program necessitated this charge in the quarter, we are confident in our ability to deliver on the company's forward outlook, which remains unchanged. We're also proud of the performance of the B-21 team, which continues to execute an unparalleled aircraft development program. As we look forward, we will continue to execute our business strategy, which at its core is based on technology differentiation, a laser focus on performance, and value delivery for our customers and shareholders. To support this strategy, we are prioritizing investment in our capacity and capabilities. In 2023, we invested over $2.9 billion in R&D and CapEx, that's 7.5% of sales, to continue driving innovation and capacity to support our customer mission success. We also delivered over $2.6 billion to shareholders through dividends and share repurchases, representing a return of approximately 125% of our 2023 free cash flow. So now I'll highlight a few examples of progress we've made across the portfolio that further bolster my confidence in our future. Shortly after the close of the fourth quarter, we announced our GEM 63XL solid rocket boosters helped to successfully power ULA’s Vulcan launch vehicle on its first mission. Future Vulcan missions will utilize additional GEM 63XLs in support of Amazon, Kuiper, and other ULA customers, providing a significant growth opportunity for our propulsion business. And this is an important milestone because it supports our investment to significantly ramp production capacity of GEM 63s in the coming years. Global demand for our weapons system increased in 2023, and we expect this trend to continue. In this market, we're both a supplier and a prime. We're a supplier of propulsion systems, warheads, fuses, and cannons across a highly diversified customer base, and a prime contractor for predominantly air-to-ground missiles, including AARGM, AARGM-ER, and Stand-in Attack Weapon. Weapons systems currently represent approximately 7% of total revenue, and based on the demands we're seeing, we expect this business to grow faster than the company average for the foreseeable future, with a significant portion of this expansion coming from international customers. In our Mission Systems business, demand remains exceptionally strong, with a 2023 book-to-bill above 1.2 times, the highest of all of our segments. As we've seen in recent years, the restricted portfolio of Mission Systems is a meaningful driver of growth as our customers pursue solutions that enable them to operate inside the decision loop of potential adversaries who are also advancing their computing capabilities. We are helping our customers stay ahead by developing advanced microelectronics, sensors, processors, and secure communication. Our product lines are enabling faster cycles of modernization, positioning our customers with decision advantage in this rapidly advancing technology environment. And we continue to make significant progress on the EMD phase of Sentinel, which is the next generation land-based leg of the strategic triad. We are achieving milestones to mature the design and reduce risk, including key test activities, such as the successful static fire test of the Sentinel Stage 2 solid rocket motor for the missile earlier this month. Last week, the Air Force submitted to Congress a new set of cost estimates for the program, which triggered a Nunn-McCurdy Breach. This in turn launches a review of the program by the Department of Defense, which we expect to be ongoing for the next several months. It's important to note that the cost growth is primarily driven by estimates for the command and launch facility build-out, which is part of the military construction and procurement phases of the program. We and our industry team are continuing to perform on the EMD phase in close partnership with the U.S. Air Force. And we'll work with the government to explore opportunities to reduce costs on the program with a focus on the late 2020s and beyond when the program is expected to move into the procurement phase. And in the fourth quarter, the B-21 entered its flight test phase. This is a major milestone for the program and achieving it within the baseline schedule is a credit to the Northrop Grumman team and our close partnership with the U.S. Air Force over the past several years. Following this milestone, we were awarded the first LRIP lot in the fourth quarter and production is now underway. Let me take a few moments to provide a little more detail on the B-21 charge. The possibility of which we started talking with you about at this time last year. As you know, like all of the industry, we and our suppliers have experienced cost pressure from recent global macroeconomic conditions, which are significantly different from the assumptions the team made when bidding these five production lots in 2015. During the fourth quarter of 2023, we again reviewed our estimated profitability on the LRIP phase of the program. And we now believe it is probable each of the first five LRIP lots will be performed at a loss. The charge is largely driven by a change in our assumptions regarding funding to mitigate the impact of macroeconomic disruptions on the LRIP phase of the program, and higher projected manufacturing costs that reflect recent supplier negotiations and our experience in completing the first aircraft. The after-tax cash impact related to these updates will be spread over a number of years. Importantly, we have absorbed this effect and we have not changed our outlook for free cash flow growth over the next several years. This is a game-changing capability that will be of great value to our nation. And we are focused on executing the program in a way that also delivers value to our shareholders over the coming decades. Turning now to the budget environment. Global national security spending is increasing as the U.S. and allies invest in capabilities to deter and defend against aggression. Demand for our capabilities remains strong due to our differentiated portfolio and alignment to customer priorities including the triad, space, and weapons. In the U.S., our franchise programs remain well supported by Congress and the Department of Defense. And this gives us confidence in our outlook even in a constrained U.S. budget environment. We are pleased to have an NDAA in place that provides continued support for defense spending. And we're hopeful that Congress will enact appropriations soon. Our guidance assumes we will not have a shutdown or a full year CR, and we're encouraged by the progress we've seen so far towards passing appropriations in the March timeframe. Additionally, we are monitoring progress on supplemental funding, and we see opportunities in expanding the industrial base and increasing munitions production in this pending request. Our allies are also increasing their defense spending, and we expect our alignment with their needs for aircraft, weapon systems, and mission systems to be an additional source of growth. So as we look to the future, we have the right portfolio and team to deliver on our long-term outlook. Our organic sales have grown at a greater than 5% annual rate since 2019. And our guidance calls for continued growth of 4% to 5% in 2024. Segment operating margin dollars are expected to grow at roughly the same rate as sales in 2024. And our 2024 EPS guidance range of $24.45 to $24.85 at the midpoint represents roughly 6% growth excluding the B-21 charge and 11% growth compared to our initial EPS estimates which we provided for in 2023. In addition, the structural building blocks to expand our margins that we outlined in last year's 2Q earnings call, including dissipating macroeconomic headwinds, implementation of productivity and cost savings initiatives, and future favorable mix shift remain in place. We are laser focused on performance and bid discipline to drive margin expansion. And importantly, we continue to expect our free cash flow to grow at a double-digit rate over the coming years. We are reaffirming our 2024 and 2025 free cash flow outlook. And we've also introduced a 2026 outlook of $3.3 billion at the midpoint. With the businesses generating significant cash flow, we have considerable flexibility in deploying capital to generate value for customers and shareholders. Our top priority remains investing to support our business strategy. And we expect to invest over 7% of sales again in 2024 in capital expenditures and R&D. At the same time, we'll continue to provide strong capital returns to our shareholders. Last month, our board of directors increased our share repurchase authorization by an additional $2.5 billion, and we ended the year with a remaining authorization of $3.6 billion. For 2024, we expect to increase our share repurchases to at least $2 billion. This includes a $1 billion ASR that we plan to initiate in the coming days based on the strong liquidity position with which we entered this year. So when we take these factors, sustainable top-line growth with expanding margins, and couple those with declining capital intensity and lower projected cash taxes, you get a recipe for robust cash flow growth for years to come. So now I'll turn it over to Dave to provide you more details on the segment results, 2024 guidance, and the forward outlook. Dave?

DK
Dave KefferCFO

Thanks, Kathy, and good morning, everyone. We finished the year with strong momentum, enabling us to reaffirm and build upon our favorable forward outlook. I'll start by elaborating on our 2023 results and then provide additional details on our guidance. On the demand side, we ended 2023 with over $84 billion in backlog, a new record for our company. All four of our segments generated a full-year book-to-bill ratio over one-time sales. We also continued to deliver strong top-line results with Q4 sales of $10.6 billion, up 6% compared to the fourth quarter of 2022. Full-year sales were even stronger, up over 7% at $39.3 billion, or roughly $300 million higher than our latest guidance. These top-line results were enabled not only by the strong demand environment we're seeing among our customers, but also by our ability to ramp on new programs, expand our workforce, and convert our backlog into sales. Moving to segment results, we generated sales growth in each of our businesses in 2023. Aeronautics sales were up 2% for the year, returning to growth earlier than previously expected. AS growth was driven by higher volume on restricted programs that more than offset declines on mature production programs. DS posted sales growth of 5%, led by higher volume in the weapons and missile defense portfolio. Mission System sales were also up 5%, driven by higher restricted sales on advanced microelectronics programs and higher volume on marine systems programs. And our space business posted another quarter of double-digit top-line growth, with sales up approximately 14% for the year. Nearly 40% of the growth came from Sentinel and NGI, with the rest coming from our broad space portfolio. As Kathy described, our segment margins included a charge for the B-21 program. The charge was primarily driven by the confluence of lower assumptions around macroeconomic disruption funding and higher production cost projections. While the full pre-tax charge had the effect of lowering our segment margins, only $143 million has been recorded as an EAC adjustment, including a $43 million reduction to Q4 sales. The remaining was booked as a contingent liability because the majority of the lots have yet to be awarded. The charge also led to an $82 million benefit in corporate unallocated expense, stemming from a reduction in deferred state taxes. Continuing with our results, slide 5 shows a comparison of our 2023 earnings per share to the guidance we provided in October. Diluted EPS includes a $2.08 unfavorable mark-to-market adjustment from our pension plans and a $7.68 per share impact from the B-21 charge. Absent these items, we would have exceeded the high end of our prior EPS guidance range by over $0.40. Our 2023 mark-to-market adjusted EPS also included significantly less pension income compared to 2022. In total, net pension costs generated a $4.07 per share headwind in 2023. Next, I'll take a few moments to discuss our cash flows. As is our historical pattern, we had an outstanding quarter of cash performance in Q4, generating $1.6 billion in free cash flow. For the full year, our operating cash flow was $3.9 billion, and our free cash flow was $2.1 billion. This result was near the high end of our guidance range and represented free cash flow growth of 30% compared to 2022. Turning to pension results, we generated strong asset returns of roughly 11% in 2023, ahead of our long-term assumptions. The FAS discount rate declined by roughly 40 basis points to 5.15%. Netted together, along with updated census data, this generated a mark-to-market pension expense of $422 million in our GAAP results. Slide 7 in our earnings deck summarizes our pension estimates for the next three years. We continue to expect CAS recoveries to increase from current levels, providing a benefit to our cash flows, but slightly less than prior projections. And we expect a higher level of non-operating FAS pension income in the coming years, driven by our strong asset returns in 2023. In total, our funded status remains superb at nearly 100%, and we continue to project minimal cash pension contributions over the next several years. Turning to 2024, slide 9 in our earnings deck includes our segment-level guidance. Building off the strong top-line results in Q4, we now expect aeronautics sales in the low $11 billion range, driven by growth on B-21 and on other programs such as F-35 and E-2D. This is higher than our prior sales estimates for AS, which reflected a flat 2023 and modest growth in 2024. Higher B-21 sales also result in a slightly lower margin rate expectation for AS, which we now project in the mid-9% range, netting out to a similar volume of margin dollars compared to prior estimates. DS sales are expected to be roughly $6 billion, up low single digits from 2023. As we mentioned on the Q3 call, DS has really turned the corner on growth through strong demand for weapons and missile defense capabilities. We are optimistic in our ability to convert these opportunities into sustained growth in this business over time, which we expect to be partially offset by modest declines in the sustainment and training portions of the business. Margins are projected to remain strong at DS in the low 12% range. Mission System sales are expected in the low to mid $11 billion range for another year of mid-single-digit growth, with margins of roughly 15%. And in the space business, after expanding sales at a greater than 17% CAGR since 2019, growth is expected to moderate in 2024 with higher segment margins. Space sales are now expected in the mid-to-high $14 billion range, with margins of approximately 9%. The mid-single-digit growth rate in space reflects declines in a restricted program due to shifts in government priority, which are more than offset by growth in other parts of the space portfolio. Having built a tremendous backlog in recent years, space now has an opportunity to deliver strong ROI through more measured growth, along with margin expansion and cash generation. At the company level, our guidance reflects growth in sales and segment margin between 4% and 5%, absent the B-21 charge, consistent with the outlook we provided on our October call, even after delivering top line upside in Q4. We expect another solid year of bookings, with a book-to-bill around one times. And similar to our cadence over the last few years, we expect sales to ramp throughout the year, with first quarter sales a little less than 24% of our full year estimate. We plan to be in the market soon for new debt issuance to take advantage of the favorable rate environment. The proceeds from the debt issuance will also be used in part to support refinancings of $1.5 billion of notes that are coming due in January of 2025, as well as for general corporate purposes and share repurchases, including the $1 billion ASR we intend to initiate in the coming days. We've reflected this debt issuance in our interest expense guidance, and we'd also expect interest income to contribute to the EPS line, as it did in 2023. We project an effective tax rate of approximately 17% in 2024, consistent with the range we've experienced over the last few years, excluding the mark-to-market adjustment and other unique items. We're coming closer to conclusions on a number of open audit and appeals processes with the IRS, which could have positive or negative effects on book and cash taxes as they're resolved over the next couple of years, and our forward guidance does not include any such adjustments. Similarly, we have not factored any potential changes to R&D tax legislation into our outlook. And as a reminder, our interpretation of current tax law results in a projected 5-year impact from R&D amortization of approximately $2 billion. We will continue to track these matters carefully and provide updates as they progress. In total, we expect our 2024 earnings per share to be between $24.45 and $24.85 with approximately 148.5 million weighted shares outstanding. Moving to cash, we expect 2024 free cash flow between $2.25 billion and $2.65 billion consistent with our prior outlook. And as we've said before, capital expenditures are expected to remain elevated in 2024 before moderating in 2025 and beyond. Slide 11 in our earnings deck provides an update to our long-term free cash flow outlook to include 2026. We continue to expect our free cash flow to grow at a double-digit rate for several more years with additional growth in the second half of the decade. This expansion will be driven by sustained growth in our business, generating strong operating margin volume and converting those profits into cash. Meanwhile, lower cash taxes, higher CAS recoveries, and lower levels of capital spending in the coming years provide additional structural levers to expand our cash flows at a rapid rate. Importantly, these ranges also include the latest estimated cash impacts associated with the B-21 charge. We expect roughly 60% of the charge to affect cash flows through 2026, with the remainder in the following years. Longer-term, we are confident we'll be able to continue to absorb the cash headwinds from the B-21 while delivering excellent free cash flows in 2027 and beyond. In closing, I want to thank the entire Northrop Grumman team for their contributions to another great year. The strength of our portfolio and visibility of franchise programs provides us the opportunity to deliver and deploy robust cash flows as we execute on our strategy. And with that, let's open up the call to Q&A.

Operator

Thank you. Our first question comes from Kristine Liwag with Morgan Stanley. You may proceed.

O
KL
Kristine LiwagAnalyst

Hey, good morning, Kathy and Dave.

KW
Kathy WardenCEO

Good morning.

KL
Kristine LiwagAnalyst

Kathy, regarding the B-21, you have clearly discussed the challenges facing this program. Can you share how much support the customer has provided to alleviate macro pressures and enhance engagement? Is there potential for additional support in the future?

KW
Kathy WardenCEO

So Kristine, we've been collaborating with the customer, and the discussions are ongoing. Last year, in 2023, we revealed with the Air Force that approximately $60 million of the $1.5 billion allocated by Congress for inflation was designated for advanced procurement for Lot 1 of this program. However, we're still in the process of determining what kind of relief may be available for future lots. We've updated our assumptions and, given the challenging budget environment, we've actually adjusted our expectations for inflation relief downward. At this stage, our priority is to execute this program effectively and identify opportunities for improvement while we continue to engage with the government to explore any potential inflation relief options.

KL
Kristine LiwagAnalyst

Great, thank you. And I’ll keep it to one today. Thank you.

KW
Kathy WardenCEO

Thank you.

Operator

Thank you. One moment for questions. Our next question comes from Richard Safran with Seaport Global. You may proceed.

O
RS
Richard SafranAnalyst

Kathy, Dave good morning. So I know you're going to get a lot of questions on the B-21, but I thought I'd ask you about to expand on your opening remarks about Sentinel. I thought you might talk a bit more about the actions you're taking at the program back on track. How are you seeing risk on the program right now? And I guess, importantly, what you think the government's level support for the program is given all the headlines and what we've been seeing?

KW
Kathy WardenCEO

Yes, thank you, Rich. As the land-based component of the nuclear triad, Sentinel is a top priority for the Department of Defense. The program's requirements have been confirmed multiple times by various administrations, and we anticipate a similar outcome from this latest review. According to the Air Force, the non-operating cost increase for the program is mainly due to rising costs in military construction and procurement. We, along with our industry partners, are actively working on the cost-plus engineering and manufacturing development phase. This phase is crucial because our design efforts are assisting the Air Force in better evaluating the costs for subsequent phases. However, due to several factors related to learning, their cost estimates for these later phases have risen, which is what is contributing to the non-compliance breach. The Air Force indicated that growth during the engineering and manufacturing development stage alone would not have caused the breach. Additionally, their update accounts for inflation since 2020, when the last cost estimate was made, and it’s evident that inflation has been significantly higher than previously expected. This increase is reflected in the latest cost estimates. Regarding our performance on the program, I am pleased to share the progress our team has achieved over the past three years during the engineering and manufacturing development phase. We have onboarded thousands of engineers, refined the system design, and produced and tested critical hardware within the missile system, as I mentioned earlier. We have also undertaken risk reduction efforts that are informing the modernization of the Air Force launch facilities, all while meticulously planning for the program's future phases. I visited the missile fields recently, which is why I have this cold, and I had the opportunity to meet with the Airmen dedicated to this vital mission. Our team is fully committed to this effort, and we are collaborating closely with the Air Force to ensure the successful delivery of this essential capability for our nation.

RS
Richard SafranAnalyst

Thanks for that. Feel better.

KW
Kathy WardenCEO

Thank you.

Operator

Thank you. One moment for questions. Our next question comes from Ron Epstein with Bank of America. You may proceed.

O
RE
Ronald EpsteinAnalyst

Hey good morning everyone. So maybe just jumping back to B-21. Charges like there's some programs have a tendency to accumulate over time. They don't tend to go the other way. How should we think about it as we go forward? I mean, this is what for the first 5 LRIPs, how many LRIPs could there be? And how do we think about the bounds on this? And then maybe one last thing. Is the program NPV positive, and if it is, when does it actually become NPV positive, cash flow positive and so on and so forth? If you could just peel back the onion on the program.

DK
David KefferCFO

Sure. I can go ahead and get started with that. And see if we can address a number of questions you raised. First of all, in terms of the future, we'll continue to update our projections every quarter as we do with all of our large programs. But it's important to note, we have a lot more information today than we did at this time last year, having completed the production in the ground test phase of the first aircraft. We also have the majority of the suppliers now under contract with the remaining in advanced stages of negotiations. We have our latest estimates for productivity and reasonable learning curves that we believe are appropriate based on our historical experience. Of course, we now have one lot under contract, and we'll finalize quantities of the next four lots over time as well. In the economy and inflationary factors have stabilized a bit over the past year, and we'll continue to track those, of course, over time as well. But perhaps most importantly, we're still performing well on this program, which is continuing to provide a critical capability for our customers. In terms of the long-term NPV, we think that's the most important thing is that our customers will get great value from the aircraft. We'll deliver them over time, and that should, over time, also lead to value for the company and our shareholders.

Operator

Thank you. One moment for questions. Our next question comes from Douglas Harned with Bernstein. You may proceed.

O
DH
Douglas HarnedAnalyst

Thank you. Good morning. I wanted to revisit the Sentinel program. You mentioned that the EMD is progressing well. However, with the recent comments from the Air Force regarding the Nunn-McCurdy breach, I have a couple of points I’d like to clarify. They mentioned a potential two-year delay in achieving initial operational capability. Additionally, could you provide more insight on how much of this breach may be attributed to possible changes in requirements that fall under your control compared to those that might be influenced by other parties, including the government customer?

KW
Kathy WardenCEO

Yes. So as you note, there is a delay to IOC, the reason though for the Nunn-McCurdy breach is the cost growth. So oftentimes scheduled delays add costs to the program, that is not the primary contributor. It is, as you noted, design decisions, particularly related to the command and launch requirements that the Air Force has and that affects the deployment and the launch facilities in each of the silos. And so that is what we are working to inform the Air Force decision process on alternatives and ways to reduce those costs and procurement, and yet those are Air Force cost estimates, and they include a significant amount of scope that is outside of the industry team's execution. But nonetheless, we will help to inform those discussions if they're ongoing during this review process.

DH
Douglas HarnedAnalyst

And does the delay in the timing, does this have much effect right now on your outlook for the overall profitability of the program?

KW
Kathy WardenCEO

It does not, Doug, our near-term assumptions on both the ramp of the program relative to sales as well as the profitability of the program are not materially impacted.

Operator

Thank you. One moment for questions. Our next question comes from Sheila Kahyaoglu with Jefferies. You may proceed.

O
SK
Sheila KahyaogluAnalyst

Good morning everyone. Thank you. Kathy or Dave, maybe if you could just talk about the free cash flow guidance that you're sticking with the 15% CAGR. Just the drivers in terms of top line working capital, Section 174, and the impact of B-21, Dave, I think you said 60% of that over $600 million is through 2026. Is that right? And do we think about Sentinel as a positive cash contributor?

DK
David KefferCFO

Sure. Thanks for the question, Sheila. I'm happy to dig into that. The strength of the free cash flow outlook we really think of as one of the highlights our report today. And so happy to dig into that in more detail. And I think you heard correctly that 60% of the charge is associated with the period through 2026 from a cash flow perspective. I think importantly, the strength of the broad base of other programs across the business is serving to offset those pressures. And that's what we're seeing in our ability to maintain and build confidence in our multiyear outlook including adding a strong 2026 year to that outlook that continues the double-digit growth trajectory that we expect for the next several years. We had a great finish to 2023 for free cash flow, really strong working capital performance, and that is enabling us to build confidence in our ability to continue to perform at similar levels going forward. As a company, we've put a lot of focus on working capital efficiency, on capital efficiency, on driving cash returns on recent investments and that is clearly showing up in the results and the performance of all of our sectors. We're proud of their performance on cash in Q4 and in the outlooks for 2024 and beyond. And the net effect of all of these factors is that unchanged free cash flow outlook for 2024 and 2025, along with a strong 2026. I'd highlight in terms of what drives that going forward? What's the underlying force as you point out? Certainly, the operations of the business growth in the top line is first and foremost, with an opportunity for growth at the margin rate line as well that leads to really strong margin dollar volume, which will convert into cash through the strong working capital performance that we expect to continue which is essentially a stable assumption in our outlook. We're not looking for significant additional efficiencies given just how strong we were at the end of 2023. And then as we noted earlier, there are other structural factors that should help as well with CAS pension reimbursement growing slightly over the next few years and cash taxes projected to decline over that same period. So essentially, all of those factors will lead to strong free cash flow growth outlook for the next several years and beyond.

SK
Sheila KahyaogluAnalyst

Thank you.

Operator

Thank you. One moment for questions. Our next question comes from Seth Seifman with JPMorgan. You may proceed.

O
SS
Seth SeifmanAnalyst

Thanks very much. And good morning. I guess a 2-part question about B-21. First was the $143 million EAC in the quarter, is that the extent of the entire anticipated loss on lot 1 and I guess, how do we think about the progression of losses on the various lots? And then second, the fact that this charge includes lots that will be in budgets in 2026 and 2027 and not come under contract for a while and not be worked on for a while. I guess how would you assess the opportunity to maybe ultimately do a little bit better than anticipated here.

DK
David KefferCFO

Sure, I can start on that, Seth. I believe you’ve interpreted the $143 million EAC adjustment correctly, with Lot 1 having been awarded and the others not yet awarded, which is indeed reflected in the EAC adjustment. So, that $143 million represents the projection for Lot 1. While I can't provide detailed specifics due to the nature of lot sizes and other classified information, the expectation is that there will be modest growth from Lot 1 to subsequent lots on average. Over time, our current projections indicate an average after-tax impact of a couple of hundred million dollars a year on the cash line from B-21. This, as I mentioned earlier, is a headwind we've been able to offset through strength elsewhere in the business. Regarding your point about the potential to outperform over the long term, it’s indeed a core focus for our team to enhance efficiencies, leverage learning curves, and ensure successful negotiations with suppliers. We are actively engaging with our customer to understand macroeconomic effects on the program and to explore opportunities for funding relief, as Kathy noted earlier. We will keep addressing these opportunities and provide updates to you and the rest of the market over time.

Operator

Thank you. One moment for questions. Our next question comes from Cai von Rumohr with TD Cowen. You may proceed.

O
CR
Cai Von RumohrAnalyst

Thanks so much. Kathy best wishes to feel better.

KW
Kathy WardenCEO

It sounds like you need those wishes as well.

CR
Cai Von RumohrAnalyst

So anyway, so you had the loss on the B-21 kind of it didn't look like a loss couple of quarters ago. You've had your second loss on Halo. This is clearly proving to be an environment where on fixed price contracts, there is more risk. Have you changed your strategy regarding how you bid and specifically with reference to Tranche 2 of the tracking satellites because you were on Tranche 1 and you were not on Tranche 2. So have you changed your strategy in terms of how you're bidding? And are there any contracts that you bid before changing your strategy that would still have risk that we're not aware of today?

KW
Kathy WardenCEO

That's a very insightful question, Cai. Looking back to 2015 when we worked on B-21, we certainly revised our approach to bidding on contracts that didn’t have a mature design. At that time, we committed to fixed-price options for future contracts, but to my knowledge, we haven't done that since. We've chosen not to pursue some high-profile programs because the risk balance proposed by the customer in the RFP did not align with our standards. For instance, with programs like Halo, we've gained valuable insights that we're applying as we move ahead. In recent bids, we've adopted a different strategy regarding firm fixed pricing. We've either declined bids where the customer opted for fixed pricing or proposed a price for SDA Tranche 2 that we believed was fair and reasonable, but the customer chose not to negotiate further with us. These scenarios are part of our commitment to maintaining discipline. We have ample growth opportunities within the company and a robust pipeline of prospects that we believe reflect the right risk/reward balance in the industry.

CR
Cai Von RumohrAnalyst

Thanks so much. Feel better.

KW
Kathy WardenCEO

Thank you too.

Operator

Thank you. One moment for questions. Our next question comes from Gavin Parsons with UBS. You may proceed.

O
GP
Gavin ParsonsAnalyst

Thanks, good morning.

KW
Kathy WardenCEO

Good morning.

GP
Gavin ParsonsAnalyst

Maybe just following on Ron's question. Does the B-21 charge contemplate current conditions as they are? Does it have some consideration for future uncertainty in macro or supply chain?

KW
Kathy WardenCEO

With all of our EACs, B-21 included, we do our best based on what we know today to project conditions out into the future. Now with that said, that's difficult to do longer-term that period of performance is. So in this case, we're looking out over greater than 5 years. So as we get into those out years, that's a bit more speculative, but we do incorporate our expectations for changes in everything from material labor pricing to productivity and learning.

GP
Gavin ParsonsAnalyst

Okay. Understood. And Dave, you mentioned the IRS appeal process. Any way to put a range around the possible cash impact on that?

DK
David KefferCFO

No, I'd refer you to our tax disclosures for more than enough detail on all of those fronts. It's tough to put a range around those things. We're looking forward to getting through processes, as you know, from those disclosures, we have a lot of open years that have yet to be resolved and looking forward to working with the IRS to come to reasonable resolutions there, and we'll update you on any book or tax differences from current reserves as we get there.

Operator

Thank you. One moment for questions. Our next question comes from Scott Deuschle with Deutsche Bank. You may proceed.

O
SD
Scott DeuschleAnalyst

Hey good morning.

KW
Kathy WardenCEO

Good morning.

SD
Scott DeuschleAnalyst

Dave, can you give us a sense for the proportion of supplier costs across the 5 LRIP lots that have now been fixed versus what's still open to negotiation?

DK
David KefferCFO

Sure. As we noted a few moments ago, we're now at a majority of the supplier costs that have been fully negotiated across the LRIP phase. And we're in various stages of negotiation with suppliers for the remainder. So that's one area where we have learned more and progressed in our process compared to where we were a year ago or even a quarter ago.

SD
Scott DeuschleAnalyst

Okay. Great. And then just as a follow-up, where does the commercial inventory come from in the space business? And is that EBIT headwind mostly gone now? Or is there any more of that left to come in 2024? Thank you.

DK
David KefferCFO

Sure. Thanks for the question. We had offsetting effects in 2024 and 2023, rather, including Q4 in the commercial elements of the space business. As you know, those are much smaller than and kind of tangential to the core national security space business that we have. In the case of those commercial inventory write-downs, those were related to newer investments in product lines to address burgeoning market opportunity in both the government and commercial elements of the space market. We did see some modest write-downs in various quarters in 2023 associated with those. Those are the types of things you occasionally go through as you make such new investments. So again, not core to the current or future growth story of the space business.

Operator

Thank you. One moment for questions. Our next question comes from Ken Herbert with RBC Capital Markets. You may proceed.

O
KH
Kenneth HerbertAnalyst

Yes, thank you good morning. Maybe, Kathy, at a high level, I wanted to follow up on your comments earlier regarding sort of the key margin drivers you outlined last year. Specifically more on the cost and productivity efforts and maybe on the mix side, are you seeing incrementally more opportunity now as we think about 2024? And how should we think about sort of the absolute opportunity on those now into this year versus perhaps how much more of a benefit we see in 2025 and beyond.

KW
Kathy WardenCEO

Thanks, Ken. We laid out 3 drivers, the first of which being stabilization in macroeconomics, and we are certainly seeing that in 2024, which is why we see our margin rates this year in line with last with some opportunity for improvement as we go throughout the year. We layer on top of that cost and productivity actions that we are taking in the company, and that will provide some tailwinds in 2024 growing tailwinds into 2025. And the mix shift really is a bit of a longer-term proposition for us. We've talked about that being a shift from cost type to fixed price, where we expect 2023 was really our high watermark for cost type, but a very gradual shift in that mix to fixed price with more of it coming in the latter half of this decade. And then international mix is the other where we don't expect significant international growth in 2024, but we do expect that to step up based on our pipeline and particularly the strong weapons demand outside the U.S. in 2025. That gives you a sense of what will be a tailwind to margin rate win.

Operator

Thank you. One moment for questions. Our next question comes from Myles Walton with Wolfe Research. You may proceed.

O
MW
Myles WaltonAnalyst

Thanks, good morning. I was wondering, Dave, or Kathy, you previously talked about a $4 billion free cash flow target in 2028, effectively doubling what you've done in 2023. I just want to make sure that's still on the table, despite the charge absorption in that period of time? And then maybe, Kathy, on the margin expansion specific to Aerospace, is that still a 10% margin business? Or do we have to glide slope down a little bit further into 2025, 2026.

DK
David KefferCFO

Thanks for the question, Myles. Let me kick off with the 2023 free cash flow number. I appreciate the question on that because I think that too is core to the outlook going forward. Yes, we are reaffirming that $4 billion target for 2028. And essentially doubling the level that we were projecting at the midpoint of our 2023 guidance, which was $2 billion. Of course, we exceeded that by $100 million in our final result for 2023. The drivers of that growth are much of what we've talked about already. Certainly, growth in the top line. As Kathy just noted, some of the drivers of margin rate expansion opportunity which leads to margin dollars having an opportunity to exceed the growth rate of our top line through 2028. And importantly, CapEx will moderate during that same period. So we've noted that 2023 and 2024 are these peak years of capital intensity that continues to be our outlook with declines in 2025 and beyond. And then pension and tax will serve as tailwinds during that same period. So that leads you to the $4 billion number. And I think if you look at the 2024 and 2025 numbers we've reiterated for our free cash outlook today and add in that 2026 range, you'll get to that same glide slope that would push you upward toward the $4 billion number by 2028. So those are the building blocks and the way we plan to get there.

KW
Kathy WardenCEO

And Myles, on AS margins, what we're seeing, as Dave noted earlier is that with the B-21 growth being a bit stronger than we had anticipated, AS is stepping up on top line. It is putting some pressure on margin rate, but margin dollars are exactly where we had anticipated they would be coming into 2024, and our guide therefore remained consistent for AS on a dollar basis, even though we now are looking at more of a mid-9s rate projection. As you go out over time, it's less dependent on what happens with absorbing that lower rate on B-21 and more what happens in terms of other new programs coming into the AS portfolio and the rate at which we will book those programs. So we'll provide you more insight into that over the coming year as we look towards 2025 and beyond.

Operator

Thank you. One moment for questions. Our final question comes from Jason Gursky with Citi. You may proceed.

O
JG
Jason GurskyAnalyst

Hey, good morning, everybody. Dave, just a clarification question for you to start. You mentioned in your prepared remarks that there were some shifting priorities from the government and the space business that was leading to a deceleration in growth. I was wondering if you could provide a little bit more color on what those shifting priorities might be? And then Kathy, I just wanted to provide you maybe a bit of an open-ended question to kind of wrap all this together here. Just broadly talk about all the risks and opportunities that you see in front of you on the execution side of things. You've obviously got record backlog here and we know about the B-21 risk. But I'm wondering if you could just maybe highlight and wrap this all together, do we have a balanced risk and opportunities portfolio here? Are we a little bit more overweight risk than we are opportunity? And maybe just kind of dive into a little bit of the details of what you're seeing and maybe what you're all doing to address those issues. Thanks.

DK
David KefferCFO

Sure. Great questions, Jason. Let me go ahead and start with your original question on the national security space portfolio. As we mentioned, our guidance captures growth and declines in various programs across all of our portfolios, very much including space. In the case of space, as we've noted, there are some shifts in budget priorities. A lot of our customers are having to address budget prioritization, particularly as it relates to 2025 and beyond. With that said, in this particular case, given that it's in the restricted domain, there's not much more we can say about the mission or the program or anything like that. What's important there is that our space sector, and therefore, company guidance accounts for our latest understanding of all the programs in that portfolio and the likely path forward for them. And I think when you look at the space guidance, you see a lot of value creation as they continue to grow the top line. And in this case, now grow margin rates alongside that with lower capital intensity starting in 2025, in particular, you see a lot of improvement in returns on invested capital in the space business, given how much growth they've built in their foundation over the last few years.

KW
Kathy WardenCEO

And Jason, I really appreciate the question. I wish I had another hour to discuss it with you, but being respectful of everybody's time, let me just simply say that I see our portfolio and the set of opportunities and risks we have as balanced and consistent with what I have seen in recent years since I stepped into this role. We have a team who has stepped up and provided top line growth, which I believe is industry-leading at about 5% on a compound annual basis each of the last four years. We're projecting that again this year. We see the opportunity space is rich, both domestically and internationally. And to the risks that we have in executing this portfolio, while the pandemic certainly made that more challenging for the last couple of years. We're turning the corner. Our overall program performance has not been stronger since I've been at the company, and that's 15 years and going. So I really feel good about how this team is positioned. We now have fully disclosed and taken into the P&L the B-21 risk, which we've been talking about and feel confident that we can now go execute this program. And I am proud of what the team collectively has accomplished across 2023 and look forward to the outlook we have in place for 2024. So with that, I just want to again thank my colleagues at Northrop Grumman for their dedication, both to our country and our company. I also want to thank you for joining us today, and we look forward to speaking with you on our next earnings call in April. So Josh, that concludes the call. Thank you.

Operator

Thank you. Ladies and gentlemen, this concludes today's conference call. Thank you for your participation.

O