Lockheed Martin (LMT) 8-K Lockheed Martin Announces Third Quarter 2006 Results

Exhibit 99

Information

For Immediate Release

LOCKHEED MARTIN ANNOUNCES THIRD QUARTER 2006 RESULTS

• Third quarter earnings per share up 52% to $1.46; Year-to-date earnings per share up 47% to $4.12

• Third quarter net earnings up 47% to $629 million; Year-to-date net earnings up 43% to $1.8 billion

• Third quarter net sales up 4% to $9.6 billion; Year-to-date net sales up 7% to $28.8 billion

• Cash from operations of $652 million for the third quarter and $3.5 billion year-to-date

• Increases outlook for 2006 and provides initial 2007 financial outlook

BETHESDA, Maryland, October 24, 2006 — Lockheed Martin Corporation (NYSE: LMT) today reported third quarter 2006 net earnings of $629 million ($1.46 per diluted share), compared to $427 million ($0.96 per diluted share) in 2005. Net sales were $9.6 billion, a 4% increase over third quarter 2005 sales of $9.2 billion. Cash from operations for the third quarter of 2006 was $652 million.

Net sales for the nine months ended September 30, 2006 were $28.8 billion, a 7% increase over the $27.0 billion in the comparable 2005 period. Net earnings for the nine months ended September 30, 2006 were $1.8 billion ($4.12 per share), compared to $1.3 billion ($2.81 per share) in 2005. Cash from operations for the nine months ended September 30, 2006 was $3.5 billion.

“Our focus on program execution has driven operational performance to higher levels in each quarter this year, supporting margin expansion, strong growth in our net earnings and a record backlog,” said Bob Stevens, Chairman, President and CEO. “This is a tribute to the professionalism of our 140,000 employees who are committed to maintaining the trust and confidence of our customers by providing them with the critical capabilities they require.”

Summary Reported Results and Outlook

The following table presents the Corporation’s results for the quarter and year-to-date periods ended September 30, in accordance with generally accepted accounting principles (GAAP):

REPORTED RESULTS	3rd Quarter						Year-to-Date
(In millions, except per share data)	2006			2005			2006			2005
Net sales	$	9,605		$	9,201		$	28,780		$	26,984
Operating profit
Segment operating profit	$	975		$	856		$	2,882		$	2,483
Unallocated corporate, net:
FAS/CAS pension adjustment		(70	)		(155	)		(206	)		(466	)
Unusual items, net		15			- -			185			58
Stock compensation expense		(26	)		- -			(83	)		- -
Other, net		11			5			41			25
	$	905		$	706		$	2,819		$	2,100
Net earnings	$	629		$	427		$	1,800		$	1,257
Diluted earnings per share	$	1.46		$	0.96		$	4.12		$	2.81
Cash from operations	$	652		$	893		$	3,450		$	3,138

The following table and other sections of this press release contain forward-looking statements, which are based on the Corporation’s current expectations. Actual results may differ materially from those projected. See the “Forward-Looking Statements” discussion contained in this press release.

2006 OUTLOOK	2006 Projections
(In millions, except per share data and percentages)	Current Update	July 2006
Net sales	$39,000 - $39,500	$38,500 - $39,500
Operating profit:
Segment operating profit	$3,900 - $3,975	$3,825 - $3,925
Unallocated corporate expense, net:
FAS/CAS pension adjustment1	(275)	(275)
Unusual items, net1	185	170
Stock compensation expense1	(110)	(110)
Other, net	35 – 50	15 – 40
	$3,735 - $3,825	$3,625 - $3,750
Diluted earnings per share	$5.45 - $5.60	$5.10 - $5.30
Cash from operations	> $3,700	> $3,600
Return on invested capital (ROIC)2	> 17.5%	> 16.5%
1All amounts “approximate”
2A summary table showing the calculation of ROIC is displayed at the end of this release

2

The $0.30 - $0.35 increase in projected 2006 diluted earnings per share is driven by operational improvements, primarily in Aeronautics, and the impact of the following third quarter items that are incremental to our July 2006 projection;

• A gain on the sale of land that increased operating profit by $31 million ($20 million or $0.05 per share) and expenses associated with the debt exchange that decreased operating profit by $16 million ($11 million or $0.03 per share). Both of these items are included in “Unusual items, net.”

• A $62 million ($0.14 per share) reduction in income tax expense related to claims for additional export tax benefits for prior years.

2007 OUTLOOK
(In millions, except per share data and percentages)	2007 Projection
Net sales	$41,000 - $42,000
Operating profit:
Segment operating profit	$4,150 - $4,275
Unallocated corporate expense, net:
FAS/CAS pension adjustment1	(130)
Unusual items	- -
Stock compensation expense1	(150)
Other1	70
	$3,940 - $4,065
Diluted earnings per share	$5.60 - $5.80
Cash from operations	> $3,800
ROIC	> 17.5%
1All amounts “approximate”

The outlook for 2007 operating profit and earnings per share assumes that the Corporation’s 2007 non-cash FAS/CAS pension adjustment will be calculated using a discount rate of 6.0%, and the actual return on plan assets in 2006 will be 8.5%. The 2007 non-cash FAS/CAS pension adjustment and related assumptions will not be finalized until year-end 2006, consistent with the Corporation’s pension plan measurement date. The Corporation will update its FAS/CAS pension adjustment, as necessary, when it announces 2006 year-end financial results.

3

It is the Corporation’s practice not to incorporate adjustments to its outlook and projections for proposed acquisitions, divestitures, joint ventures, or other unusual activities until such transactions have been consummated.

Cash Flow and Leverage

Cash from operations for the quarter and nine months ended September 30, 2006 was $652 million and $3.5 billion. The Corporation continued to execute its balanced cash deployment strategy as follows:

· Invested $609 million in the third quarter and $1.1 billion year-to-date for acquisition activities;

· Paid $353 million to complete the debt exchange in the third quarter and repaid $200 million of long-term debt year-to-date;

· Repurchased 3.8 million shares at a cost of $317 million in the quarter and 25.3 million shares at a cost of $1.9 billion year-to-date;

· Made capital expenditures of $190 million in the quarter and $453 million year-to-date; and

· Paid cash dividends of $128 million in the quarter and $389 million year-to-date.

The Corporation’s ratio of total debt-to-capitalization was 36% at the end of the third quarter, 3% lower than the December 31, 2005 level. At September 30, 2006, the Corporation had $2.7 billion in cash and short-term investments.

Segment Results

The Corporation operates in five principal business segments: Electronic Systems; Information & Technology Services (I&TS); Integrated Systems & Solutions (IS&S); Aeronautics; and Space Systems. The results of Electronic Systems, I&TS and IS&S have been aggregated and reported as the Systems & IT Group due to the common focus on information technology, systems integration and engineering solutions across these segments.

Consistent with the manner in which the Corporation’s business segment operating performance is evaluated, unusual items are excluded from segment results and included in “Unallocated corporate (expense) income, net.” See our 2005 Form 10-K for a description of “Unallocated corporate (expense) income, net,” including the FAS / CAS pension adjustment.

4

The following table presents the operating results of the Systems & IT Group, Aeronautics and Space Systems and reconciles these amounts to the Corporation’s consolidated financial results.

(In millions)	3rd Quarter				Year-to-Date
	2006		2005		2006		2005
Net sales
Systems & IT Group
Electronic Systems	$	2,758	$	2,493	$	8,274	$	7,490
Information & Technology Services		1,147		989		3,142		2,832
Integrated Systems & Solutions		1,067		1,051		3,172		3,061
Systems & IT Group		4,972		4,533		14,588		13,383
Aeronautics		2,778		2,987		8,267		8,632
Space Systems		1,855		1,681		5,925		4,969
Total net sales	$	9,605	$	9,201	$	28,780	$	26,984
Operating profit
Systems & IT Group
Electronic Systems	$	281	$	264	$	937	$	791
Information & Technology Services		111		93		286		250
Integrated Systems & Solutions		99		92		292		269
Systems & IT Group		491		449		1,515		1,310
Aeronautics		308		253		809		720
Space Systems		176		154		558		453
Segment operating profit		975		856		2,882		2,483
Unallocated corporate expense, net		(70)		(150)		(63)		(383)
Total operating profit	$	905	$	706	$	2,819	$	2,100

5

The following discussion compares the operating results for the quarter and nine months ended September 30, 2006 to the same periods in 2005.

Systems & IT Group

($ millions)	3rd Quarter		Year-to-Date
	2006	2005	2006	2005
Net sales	$4,972	$4,533	$14,588	$13,383
Operating profit	$491	$449	$1,515	$1,310

Net sales for the Systems & IT Group increased by 10% for the quarter and 9% for the nine months ended September 30, 2006 from the 2005 periods. Each of the business segments in the group reported sales growth during the quarter and the nine-month periods.

Electronic Systems’ sales increased due to higher volume in platform integration activities at Platform, Training & Transportation Solutions (PT&TS) and surface system programs at Maritime Systems & Sensors (MS2) for both the quarter and nine-month periods. Sales at Missiles & Fire Control (M&FC) increased during the quarter due to tactical missile programs and increased for the nine-month period due to air defense programs. In I&TS, the quarterly sales increase was primarily due to higher volume in Information Technology and Defense Services programs. For the year-to-date period, the increase in sales was attributable to higher volume in both Information Technology and Defense Services, which was partially offset by reduced volume in NASA programs. In IS&S, for both the quarter and year-to-date periods, the increases in sales were primarily attributable to higher volume and performance related to intelligence, defense and information assurance activities.

Operating profit for the Systems & IT Group increased by 9% for the quarter and 16% for the nine months ended September 30, 2006 compared to the 2005 periods. Each of the business segments in the group reported growth in operating profit during the three and nine-month periods.

In Electronic Systems, the increase in operating profit during the third quarter was attributable to improved performance in distribution technology activities at PT&TS, and volume and improved performance on surface systems programs at MS2. For the nine-month period, Electronic Systems’ operating profit increased due to higher volume and improved performance on simulation and training activities at PT&TS and improved

6

performance on radar programs at MS2 and fire control programs at M&FC. For both the quarter and year-to-date periods, the increases in I&TS were primarily due to higher volume in Information Technology and Defense Services. In IS&S, for both the quarter and nine months, the increases were primarily attributable to higher volume and performance related to intelligence, defense and information assurance activities.

Aeronautics

($ millions)	3rd Quarter		Year-to-Date
	2006	2005	2006	2005
Net sales	$2,778	$2,987	$8,267	$8,632
Operating profit	$308	$253	$809	$720

Net sales for Aeronautics decreased as previously projected by 7% for the quarter and by 4% for the nine months ended September 30, 2006 from the 2005 periods. During the quarter, sales declined in both Air Mobility and Combat Aircraft. The decline in Air Mobility was mainly due to lower volume on the C-130 and C-5 programs. The decrease in Combat Aircraft was due to lower volume on F-16 programs, which was partially offset by increases in F-35 and F-22 volume. For the nine-month period, a decline in Air Mobility sales was partially offset by a slight increase in Combat Aircraft sales. The decline in Air Mobility was attributable to fewer C-130J deliveries and lower volume on the C-5 program. The increase in Combat Aircraft sales was mainly due to higher F-35 volume, partially offset by reduced volume on F-16 programs.

Segment operating profit increased by 22% for the quarter and by 12% for the nine months ended September 30, 2006 from the 2005 periods. During the quarter, operating profit increased in both Combat Aircraft and Air Mobility. In Combat Aircraft, operating profit increased due to improved performance on the F-22 and F-16 programs and higher F-35 volume. The increase in Air Mobility was mainly due to improved performance on C-130J sustainment activities in 2006. For the nine-month period, operating profit increased in both Combat Aircraft and Air Mobility. The increase in Combat Aircraft was due to higher operating profit on the F-35 program, which was partially offset by lower operating profit on the F-22 program. These fluctuations were attributable to the fact that in 2005, operating profit included a reduction in earnings on the F-35 program and increased volume and improved performance on the F-22 program. In Air Mobility, the increase was due to improved performance on C-130J sustainment activities.

7

Space Systems

($ millions)	3rd Quarter		Year-to-Date
	2006	2005	2006	2005
Net sales	$1,855	$1,681	$5,925	$4,969
Operating profit	$176	$154	$558	$453

Net sales for Space Systems increased by 10% for the quarter and 19% for the nine months ended September 30, 2006 from the 2005 periods. For both the quarter and nine-month periods, the sales growth was mainly due to higher volume on both commercial and government satellite programs. There was one commercial satellite delivery in the third quarter of 2006 and four in the nine months of 2006, compared to no deliveries during the comparable 2005 periods. In Launch Services, sales remained relatively unchanged for the quarter and nine months ended September 30, 2006. Sales growth in Strategic & Defensive Missile Systems (S&DMS) due to higher volume in both fleet ballistic missile and missile defense programs also contributed to the sales increase for the nine-month period.

Segment operating profit increased by 14% for the quarter and 23% for the nine months ended September 30, 2006, compared to the 2005 periods. For the quarter, operating profit increases in Launch Services were partially offset by a slight decline in Satellites. In Launch Services, the increase was mainly due to the Atlas program, including activities associated with the EELV Launch Capability (ELC) contract. For the nine months, operating profit increased in all three of the segment’s lines of business. In Launch Services, the increase was driven by improved performance on the Atlas Program resulting from risk reduction activities, including the first quarter definitization of the ELC contract. In S&DMS, the increase was due to higher volume and improved performance on the programs discussed above, while the growth in Satellites was primarily driven by the increase in commercial satellite deliveries.

8

Unallocated Corporate (Expense) Income, Net

($ millions)	3rd Quarter						Year-to-Date
	2006			2005			2006			2005
FAS/CAS pension adjustment	$	(70	)	$	(155	)	$	(206	)	$	(466	)
Unusual items, net		15			- -			185			58
Stock compensation expense		(26	)		- -			(83	)		- -
Other, net		11			5			41			25
Unallocated corporate (expense) income, net	$	(70)		$	(150	)	$	(63)		$	(383	)

The FAS/CAS pension adjustment (calculated as the difference between FAS 87 expense and the CAS cost amounts) decreased in 2006 compared to 2005. This decrease is consistent with the Corporation’s previously disclosed assumptions used in computing these amounts.

Certain items are excluded from segment results as part of senior management’s evaluation of segment operating performance. Therefore, for purposes of segment reporting, the following unusual items were included in “Unallocated Corporate (expense) income, net” for the quarters and nine months ended September 30, 2006 and 2005:

2006 —

· A third quarter gain, net of state income taxes, of $31 million related to the sale of land;

· A third quarter charge, net of state income taxes, of $16 million related to the debt exchange;

· A second quarter gain, net of state income taxes, of $20 million related to the sale of land;

· A first quarter gain, net of state income taxes, of $127 million related to the sale of 21 million of our shares of Inmarsat; and

· A first quarter gain, net of state income taxes, of $23 million, related to the sale of the assets of Space Imaging, LLC.

These items increased our net earnings by $9 million ($0.02 per share) and $120 million ($0.27 per share) during the quarter and nine months ended September 30, 2006.

9

2005 —

· A second quarter recognition of a deferred gain, net of state income taxes, of $41 million related to the June 2005 initial public offering of shares of Inmarsat;

· A first quarter gain, net of state income taxes, of $47 million related to the sale of our 25% interest in Intelsat, Ltd.; and

· A first quarter charge, net of state income tax benefits, of $30 million related to impairment in the value of a single telecommunications satellite operated by one of our wholly-owned subsidiaries.

On a net basis, these items increased our net earnings by $39 million ($0.09 per share) during the nine months ended September 30, 2005.

The Corporation adopted FAS 123(R) “Share-Based Payments” prospectively on January 1, 2006 and recognized stock compensation expense on stock options and grants of other stock-based incentive awards during the third quarter of $26 million ($17 million after-tax or $0.04 per share) and $83 million ($52 million after-tax or $0.12 per share) for year-to-date 2006.

Income Taxes

The Corporation’s effective tax rate for the third quarter of 2006 was 23% and reflects a $62 million ($0.14 per share) reduction in income tax expense related to claims filed with the Internal Revenue Service for additional export tax benefits for sales in previous years. This item reduced the effective tax rates for the quarter and nine months ended September 30, 2006 by 7.6% and 2.4%, respectively. A similar benefit was not recognized in our prior year results.

10

Headquartered in Bethesda, Md., Lockheed Martin employs approximately 140,000 people worldwide and is principally engaged in the research, design, development, manufacture, integration and sustainment of advanced technology systems, products and services. The Corporation reported 2005 sales of $37.2 billion.

###

NEWS MEDIA CONTACT:	Tom Jurkowsky, 301/897-6352
INVESTOR RELATIONS CONTACT:	Jerry Kircher, 301/897-6584

Web site:www.lockheedmartin.com

Conference call: Lockheed Martin will webcast the earnings conference call (listen-only mode) at 11 a.m. E.T. on October 24, 2006. A live audio broadcast, including relevant charts, will be available on the Investor Relations page of the company’s web site at:http://www.lockheedmartin.com/investor.

FORWARD-LOOKING STATEMENTS

Statements in this release that are “forward-looking statements” are based on Lockheed Martin’s current expectations and assumptions. Forward-looking statements in this release include estimates of future sales, earnings and cash flow. These statements are not guarantees of future performance and are subject to risks and uncertainties. Actual results could differ materially because of factors such as: the availability of government funding for our products and services both domestically and internationally; changes in government and customer priorities and requirements (including changes to respond to Department of Defense reviews, Congressional actions, budgetary constraints, cost-cutting initiatives, terrorist threats and homeland security); the impact of continued military operations in Iraq and Afghanistan on funding for existing defense programs; the award or termination of contracts; return on pension plan assets, interest and discount rates and other changes that may impact pension plan assumptions; difficulties in developing and producing operationally advanced technology systems; the timing and customer acceptance of product deliveries; materials availability and performance by key suppliers, subcontractors and customers; charges from any future impairment reviews that may result in the recognition of losses and a reduction in the book value of goodwill or other long-term assets; the future impact of legislation, changes in accounting or tax rules, export policies; the future impact of acquisitions or divestitures, joint ventures or teaming arrangements; the outcome of legal proceedings and other contingencies (including lawsuits, government investigations or audits, government/regulatory and environmental remediation efforts); the competitive environment for the Corporation’s products and services; and economic, business and political conditions domestically and internationally.

These are only some of the factors that may affect the forward-looking statements contained in this press release. For further information regarding risks and uncertainties associated with Lockheed Martin’s business, please refer to the Corporation’s SEC

11

filings, including the “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” “Risk Factors,” and “Legal Proceedings” sections of the Corporation’s 2005 annual report on Form 10-K, which may be obtained at the Corporation’s website:http://www.lockheedmartin.com.

It is the Corporation’s policy to only update or reconfirm its financial projections by issuing a press release. The Corporation generally plans to provide a forward-looking outlook as part of its quarterly earnings release but reserves the right to provide an outlook at different intervals or to revise its practice in future periods. All information in this release is as of October 23, 2006. Lockheed Martin undertakes no duty to update any forward-looking statement to reflect subsequent events, actual results or changes in the Corporation’s expectations. We also disclaim any duty to comment upon or correct information that may be contained in reports published by investment analysts or others.

NON-GAAP PERFORMANCE MEASURES

The Corporation believes that reporting ROIC provides investors with greater visibility into how effectively Lockheed Martin uses the capital invested in its operations. The Corporation uses ROIC to evaluate multi-year investment decisions and as a long-term performance measure, and also uses ROIC as a factor in evaluating management performance for incentive compensation purposes. ROIC is not a measure of financial performance under generally accepted accounting principles, and may not be defined and calculated by other companies in the same manner. ROIC should not be considered in isolation or as an alternative to net earnings as an indicator of performance.

12

The Corporation calculates ROIC as follows:

Net earnings plus after-tax interest expense divided by average invested capital (stockholders’ equity plus debt), after adjusting stockholders’ equity by adding back minimum pension liability balances.

(In millions, except percentages)		2007 Outlook		2006 Outlook		2006 Prior
NET EARNINGS INTEREST EXPENSE (MULTIPLIEDBY 65%)1	}	COMBINED
RETURN		> $ 2,650		³ $ 2,600		> $ 2,450
AVERAGEDEBT2, 5 AVERAGEEQUITY3, 5 AVERAGEMINIMUMPENSIONLIABILITY4,5	}	COMBINED	}	COMBINED	}	COMBINED
AVERAGE INVESTED CAPITAL		< $ 15,100		< $ 14,850		< $ 14,850
RETURNONINVESTEDCAPITAL		> 17.5%		³ 17.5%		> 16.5%

1 Represents after-tax interest expense utilizing the federal statutory rate of 35%.

2 Debt consists of long-term debt, including current maturities, and short-term borrowings (if any).

3 Equity includes non-cash adjustments for other comprehensive losses, primarily for the additional minimum pension liability.

4 Minimum pension liability values reflect the cumulative value of entries identified in our Statement of Stockholders Equity under the caption “Minimum pension liability.” The annual minimum pension liability adjustments to equity were: 2001 = ($33M); 2002 = ($1,537M); 2003 = $331M; 2004 = ($285M); 2005 = ($105M). As these entries are recorded in the fourth quarter, the value added-back to our average equity in a given year is the cumulative impact of all prior year entries plus 20% of the current year entry value.

5 Yearly averages are calculated using balances at the start of the year and at the end of each quarter.

13

LOCKHEED MARTIN CORPORATION

Consolidated Condensed Statement of Earnings

Preliminary and Unaudited

(In millions, except per share data and percentages)

	THREE MONTHS ENDED SEPTEMBER 30,						NINE MONTHS ENDED SEPTEMBER 30,
	2006			2005			2006			2005
Net sales	$	9,605		$	9,201		$	28,780		$	26,984
Cost of sales		8,802			8,585			26,377			25,168
		803			616			2,403			1,816
Other income and expenses, net		102			90			416			284
Operating profit		905			706			2,819			2,100
Interest expense		90			93			276			277
Earnings before income taxes		815			613			2,543			1,823
Income tax expense		186			186			743			566
Net earnings	$	629		$	427		$	1,800		$	1,257
Effective tax rate		22.8	%		30.3	%		29.2	%		31.0	%
Earnings per common share:
Basic	$	1.48		$	0.97		$	4.19		$	2.84
Diluted	$	1.46		$	0.96		$	4.12		$	2.81
Average number of shares outstanding:
Basic		424.3			440.5			429.7			442.3
Diluted		431.9			445.8			436.8			447.9
Common shares reported in stockholders’ equity at September 30:								421.6			433.6

14

LOCKHEED MARTIN CORPORATION

Net Sales, Operating Profit and Margins

Preliminary and Unaudited

(In millions, except percentages)

	THREE MONTHS ENDED SEPTEMBER 30,							NINE MONTHS ENDED SEPTEMBER 30,
	2006			2005			% Change	2006			2005			% Change
Net sales:
Systems & IT Group:
Electronic Systems	$	2,758		$	2,493			$	8,274		$	7,490
Information & Technology Services		1,147			989				3,142			2,832
Integrated Systems & Solutions		1,067			1,051				3,172			3,061
Systems & IT Group		4,972			4,533		10%		14,588			13,383		9%
Aeronautics		2,778			2,987		(7)%		8,267			8,632		(4)%
Space Systems		1,855			1,681		10%		5,925			4,969		19%
Total net sales	$	9,605		$	9,201		4%	$	28,780		$	26,984		7%
Operating profit:
Systems & IT Group:
Electronic Systems	$	281		$	264			$	937		$	791
Information & Technology Services		111			93				286			250
Integrated Systems & Solutions		99			92				292			269
Systems & IT Group		491			449		9%		1,515			1,310		16%
Aeronautics		308			253		22%		809			720		12%
Space Systems		176			154		14%		558			453		23%
Segment operating profit		975			856		14%		2,882			2,483		16%
Unallocated corporate expense, net		(70	)		(150	)			(63	)		(383	)
Total operating profit	$	905		$	706		28%	$	2,819		$	2,100		34%
Margins:
Systems & IT Group:
Electronic Systems		10.2	%		10.6	%			11.3	%		10.6	%
Information & Technology Services		9.7	%		9.4	%			9.1	%		8.8	%
Integrated Systems & Solutions		9.3	%		8.8	%			9.2	%		8.8	%
Systems & IT Group		9.9	%		9.9	%			10.4	%		9.8	%
Aeronautics		11.1	%		8.5	%			9.8	%		8.3	%
Space Systems		9.5	%		9.2	%			9.4	%		9.1	%
Total operating segments		10.2	%		9.3	%			10.0	%		9.2	%
Total consolidated		9.4	%		7.7	%			9.8	%		7.8	%

15

LOCKHEED MARTIN CORPORATION

Selected Financial Data

Preliminary and Unaudited

(In millions)

				THREE MONTHS ENDED SEPTEMBER 30,									NINE MONTHS ENDED SEPTEMBER 30,
				2006			2005						2006			2005
Summary of unallocated corporate (expense) / income, net
FAS/CAS pension adjustment				$	(70	)	$	(155	)				$	(206	)	$	(466	)
Unusual items, net					15			—						185			58
Stock compensation expense					(26	)		—						(83	)		—
Other, net					11			5						41			25
Unallocated corporate expense, net				$	(70	)	$	(150	)				$	(63	)	$	(383	)
				THREE MONTHS ENDED SEPTEMBER 30,									NINE MONTHS ENDED SEPTEMBER 30,
				2006			2005						2006			2005
FAS/CAS pension adjustment
FAS 87 expense				$	(236	)	$	(280	)				$	(704	)	$	(839	)
Less: CAS costs					(166	)		(125	)					(498	)		(373	)
FAS/CAS pension adjustment - expense				$	(70	)	$	(155	)				$	(206	)	$	(466	)
	THREE MONTHS ENDED SEPTEMBER 30, 2006									NINE MONTHS ENDED SEPTEMBER 30, 2006
	Operating profit (loss)			Net earnings (loss)			Earnings (loss) per share			Operating profit (loss)			Net earnings (loss)			Earnings (loss) per share
Unusual Items
Gain on sales of land	$	31		$	20		$	0.05		$	51		$	33		$	0.08
Benefit from IRS claims for export tax benefits		—			62			0.14			—			62			0.14
Debt exchange expenses		(16	)		(11	)		(0.03	)		(16	)		(11	)		(0.03	)
Gain on sale of Inmarsat stock		—			—			—			127			83			0.19
Gain on sale of Space Imaging’s assets		—			—			—			23			15			0.03
	$	15		$	71		$	0.16		$	185		$	182		$	0.41
	THREE MONTHS ENDED SEPTEMBER 30, 2005									NINE MONTHS ENDED SEPTEMBER 30, 2005
	Operating profit			Net earnings			Earnings per share			Operating profit (loss)			Net earnings (loss)			Earnings (loss) per share
Unusual Items
Gain on Inmarsat IPO	$	—		$	—		$	—		$	41		$	27		$	0.06
Gain on sale of Intelsat stock		—			—			—			47			31			0.07
LMI impairment charge		—			—			—			(30	)		(19	)		(0.04	)
	$	—		$	—		$	—		$	58		$	39		$	0.09

16

LOCKHEED MARTIN CORPORATION

Selected Financial Data

Preliminary and Unaudited

(In millions)

	THREE MONTHS ENDED SEPTEMBER 30,				NINE MONTHS ENDED SEPTEMBER 30,
	2006		2005		2006		2005
Depreciation and amortization of property, plant and equipment
Systems & IT Group:
Electronic Systems	$	46	$	42	$	135	$	126
Information & Technology Services		3		3		10		10
Integrated Systems & Solutions		15		12		37		32
Systems & IT Group		64		57		182		168
Aeronautics		37		33		108		93
Space Systems		30		34		95		97
Segments		131		124		385		358
Unallocated corporate expense, net		14		14		44		38
Total depreciation and amortization	$	145	$	138	$	429	$	396
	THREE MONTHS ENDED SEPTEMBER 30,				NINE MONTHS ENDED SEPTEMBER 30,
	2006		2005		2006		2005
Amortization of purchased intangibles
Systems & IT Group:
Electronic Systems	$	13	$	12	$	37	$	36
Information & Technology Services		5		5		15		14
Integrated Systems & Solutions		5		4		13		11
Systems & IT Group		23		21		65		61
Aeronautics		12		12		37		37
Space Systems		3		2		7		6
Segments		38		35		109		104
Unallocated corporate expense, net		2		3		9		9
Total amortization of purchased intangibles	$	40	$	38	$	118	$	113

17

LOCKHEED MARTIN CORPORATION

Consolidated Condensed Balance Sheet

Preliminary and Unaudited

(In millions)

	SEPTEMBER 30,		DECEMBER 31,
	2006		2005
Assets
Cash and cash equivalents	$	2,288	$	2,244
Short-term investments		395		429
Receivables		4,865		4,579
Inventories		2,034		1,921
Other current assets		1,374		1,356
Total current assets		10,956		10,529
Property, plant and equipment, net		3,911		3,924
Goodwill		9,386		8,447
Purchased intangibles, net		551		560
Prepaid pension asset		1,223		1,360
Other assets		3,066		2,924
Total assets	$	29,093	$	27,744
Liabilities and Stockholders’ Equity
Accounts payable	$	1,933	$	1,998
Customer advances and amounts in excess of costs incurred		4,940		4,331
Other accrued expenses		3,469		2,897
Current maturities of long-term debt		41		202
Total current liabilities		10,383		9,428
Long-term debt, net		4,403		4,784
Accrued pension liabilities		2,597		2,097
Other postretirement and other noncurrent liabilities		3,627		3,568
Stockholders’ equity		8,083		7,867
Total liabilities and stockholders’ equity	$	29,093	$	27,744

18

LOCKHEED MARTIN CORPORATION

Consolidated Condensed Statement of Cash Flows

Preliminary and Unaudited

(In millions)

	NINE MONTHS ENDED SEPTEMBER 30,
	2006			2005
Operating Activities
Net earnings	$	1,800		$	1,257
Adjustments to reconcile net earnings to net cash provided by operating activities:
Depreciation and amortization		429			396
Amortization of purchased intangibles		118			113
Changes in operating assets and liabilities:
Receivables		(87	)		(283	)
Inventories		(109	)		214
Accounts payable		(95	)		115
Customer advances and amounts in excess of costs incurred		608			406
Other		786			920
Net cash provided by operating activities		3,450			3,138
Investing Activities
Expenditures for property, plant and equipment		(453	)		(362	)
Sale (purchase) of short-term investments		34			(30	)
Acquisitions of businesses / investments in affiliates		(1,083	)		(416	)
Divestitures of businesses / investments in affiliates		180			806
Other		88			1
Net cash used for investing activities		(1,234	)		(1	)
Financing Activities
Common stock activity, net		(1,230	)		(686	)
Common stock dividends		(389	)		(332	)
Premium and transaction costs for debt exchange		(353	)		—
Repayments of long-term debt		(200	)		(39	)
Net cash used for financing activities		(2,172	)		(1,057	)
Net increase in cash and cash equivalents		44			2,080
Cash and cash equivalents at beginning of period		2,244			1,060
Cash and cash equivalents at end of period	$	2,288		$	3,140

19

LOCKHEED MARTIN CORPORATION

Consolidated Condensed Statement of Stockholders’ Equity

Preliminary and Unaudited

(In millions)

	Common Stock			Additional Paid-In Capital			Retained Earnings			Unearned Compensation			Other Comprehensive Loss (b)			Total Stockholders’ Equity
Balance at January 1, 2006	$	432		$	1,724		$	7,278		$	(14	)	$	(1,553	)	$	7,867
Net earnings								1,800									1,800
Common stock dividends (a)								(537	)								(537	)
Stock-based awards and ESOP activity		15			944						14						973
Repurchases of common stock		(25	)		(1,882	)											(1,907	)
Other comprehensive loss														(113	)		(113	)
Balance at September 30, 2006	$	422		$	786		$	8,541		$	—		$	(1,666	)	$	8,083

(a) Includes dividends ($0.30 per share) declared and paid in the first, second and third quarters. This amount also includes a dividend ($0.35 per share) that was declared on September 28, 2006 and is payable on December 29, 2006 to shareholders of record on December 1, 2006.

(b) In September 2006, the Financial Accounting Standards Board (FASB) issued FAS 158, Employers’ Accounting for Defined Benefit Pension and Other Postretirement Plans. FAS 158 requires the recognition in the balance sheet of the overfunded or underfunded positions of defined benefit pension and other postretirement plans, along with a corresponding noncash, after-tax adjustment to stockholders’ equity. Based upon preliminary estimates and analyses, we would expect to recognize a noncash, after-tax reduction in our stockholders’ equity at December 31, 2006 of approximately $2.6 billion as a result of adopting FAS 158. This estimate assumes a discount rate of 6% and will be finalized at year-end in connection with our December 31 measurement date.

20

LOCKHEED MARTIN CORPORATION

Operating Data

Preliminary and Unaudited

(In millions)

	SEPTEMBER 30,		DECEMBER 31,
	2006		2005
Backlog
Systems & IT Group:
Electronic Systems	$	20,256	$	19,932
Information & Technology Services		5,824		5,414
Integrated Systems & Solutions		4,942		3,974
Systems & IT Group		31,022		29,320
Aeronautics		24,785		29,580
Space Systems		22,116		15,925
Total	$	77,923	$	74,825
	THREE MONTHS ENDED SEPTEMBER 30,				NINE MONTHS ENDED SEPTEMBER 30,
	2006		2005		2006	2005
Deliveries
F-16		17		22	47	52
F-22		4		8	19	15
C-130J		3		4	8	11
Launches
Atlas		—		1	2	3

21