EXHIBIT 99
HARRIS CORPORATION
FY'02 SUMMARY
BUSINESS SEGMENT INFORMATION
(in millions) Quarter Ended
------------------- --- ----------------- -- ------------------
September 28, December 28, March 29,
2001 2001 2002
------------------- ----------------- ------------------
REVENUE
Government Communications $ 216.0 $ 220.5 $ 239.0
RF Communications 53.1 64.1 67.3
Microwave Communications 79.8 72.7 71.8
Network Support 13.4 15.9 13.7
Broadcast Communications 82.3 79.4 93.3
Corporate eliminations (1.2) (1.1) (1.8)
------- ------- --------
$ 443.4 $ 451.5 $ 483.3
======= ======= ========
INCOME BEFORE INCOME TAXES
Government Communications $ 18.7 $ 20.2 $ 21.4
RF Communications 8.4 11.4 13.3
Microwave Communications (5.4) (6.4) 0.2
Network Support (4.3) (2.1) (0.8)
Broadcast Communications 7.5 9.7 8.2
Headquarters expense (11.9) (12.6) (12.6)
Non-operating income 17.9 7.8 7.6
Net interest (5.0) (3.2) (3.2)
------- ------- --------
$ 25.9 $ 24.8 $ 34.1
======= ======= ========
For further information and a discussion of segment revenue and income
before income taxes for the periods set forth above, refer to Harris' Form 10-Q
for the quarterly period ended March 29, 2002, and Forms 10-Q for the quarterly
periods ended September 28, 2001, and December 28, 2001.
4
HARRIS CORPORATION
FY'01 SUMMARY
BUSINESS SEGMENT INFORMATION
Fiscal
(in millions) Quarter Ended Year Ended
--------------------------------------------------------------------- ---------------
September 29, December 29, March 30, June 29, June 29,
2000 2000 2001 2001 2001
----------------- ---------------- --------------- --------------- ---------------
REVENUE
Government Communications $ 198.3 $ 210.1 $ 210.6 $ 229.3 $ 848.3
RF Communications 47.0 55.7 57.5 62.9 223.1
Microwave Communications 106.5 113.4 108.9 101.2 430.0
Network Support 37.9 35.1 25.3 23.7 122.0
Broadcast Communications 72.4 74.0 77.8 112.5 336.7
Corporate eliminations (1.7) (1.4) (0.8) (1.1) (5.0)
------- ------- ------- -------- --------
$ 460.4 $ 486.9 $ 479.3 $ 528.5 $1,955.1
======= ======= ======= ======== ========
INCOME (LOSS) BEFORE INCOME TAXES
Government Communications $ 15.5 $ 17.0 $ 18.9 $ 19.5 $ 70.9
RF Communications 5.7 8.5 7.9 10.4 32.5
Microwave Communications (1) (72.8) 3.3 5.9 4.8 (58.8)
Network Support 3.3 1.3 (2.5) (2.7) (0.6)
Broadcast Communications 6.6 7.7 3.9 16.8 35.0
Headquarters expense (7.8) (9.1) (12.2) (13.8) (42.9)
Non-operating income (2) 43.9 7.9 7.6 20.6 80.0
Amortization of goodwill (4.5) (5.7) (6.0) (6.0) (22.2)
Net interest (3.8) (6.3) (6.5) (4.9) (21.5)
------- ------- ------- -------- --------
$ (13.9) $ 24.6 $ 17.0 $ 44.7 $ 72.4
======= ====== ====== ======= =======
(1) Includes a $73.5 million write-off of purchased in-process research and
development in the first quarter of fiscal 2001.
(2) Fourth quarter of fiscal 2001 includes a $20.1 million write-down of
marketable securities and a $33.4 million gain on the sale of Harris'
minority interest in its GE-Harris Railway Electronics, LLC joint venture.
For further information and a discussion of segment revenue and income
before income taxes for the periods set forth above, refer to Harris Form 10-Q
for the quarterly period ended March 29, 2002, and Forms 10-Q for the quarterly
periods ended September 28, 2001, and December 28, 2001, and Harris' Form 10-K
for the fiscal year ended June 29, 2001.
5
HARRIS CORPORATION
FY'01 SUMMARY
PRO FORMA BUSINESS SEGMENT INFORMATION (1)
Fiscal
(in millions) Quarter Ended Year Ended
------------------------------------------------------------------------- ---------------
September 29, December 29, March 30, June 29, June 29,
2000 2000 2001 2001 2001
----------------- --------------- --------------- -------------- ---------------
REVENUE
Government Communications $ 198.3 $ 210.1 $ 210.6 $ 229.3 $ 848.3
RF Communications 47.0 55.7 57.5 62.9 223.1
Microwave Communications 106.5 113.4 108.9 101.2 430.0
Network Support 37.9 35.1 25.3 23.7 122.0
Broadcast Communications 72.4 74.0 77.8 112.5 336.7
Corporate eliminations (1.7) (1.4) (0.8) (1.1) (5.0)
------- ------- ------- -------- --------
$ 460.4 $ 486.9 $ 479.3 $ 528.5 $1,955.1
======= ======= ======= ======== ========
INCOME BEFORE INCOME TAXES
AND GOODWILL AMORTIZATION
Government Communications $ 15.5 $ 17.0 $ 18.9 $ 19.5 $ 70.9
RF Communications 5.7 8.5 7.9 10.4 32.5
Microwave Communications 0.7 3.3 5.9 4.8 14.7
Network Support 3.3 1.3 (2.5) (2.7) (0.6)
Broadcast Communications 6.6 7.7 3.9 16.8 35.0
Headquarters expense (7.8) (9.1) (12.2) (13.8) (42.9)
Non-operating income 43.9 7.9 7.6 7.3 66.7
Net interest (3.8) (6.3) (6.5) (4.9) (21.5)
------- ------- ------- -------- --------
$ 64.1 $ 30.3 $ 23.0 $ 37.4 $ 154.8
======= ======= ======= ======== ========
(1) Adjusted to exclude goodwill amortization, a $73.5 million write-off of
purchased in-process research and development from the Microwave
Communications segment's income before income taxes in the first quarter, a
$20.1 million write-down of marketable securities from non-operating
income in the fourth quarter and a $33.4 million gain on the sale of
Harris' minority in its GE-Harris Railway Electronics, LLC joint venture
from non-operating income in the fourth quarter. This pro forma
information is presented for convenience and investors should review the
other financial information included in this report.
6
HARRIS CORPORATION
FY'00 SUMMARY
BUSINESS SEGMENT INFORMATION
Fiscal
(in millions) Quarter Ended Year Ended
------------------------------------------------------------------------- -------------
October 1, December 30, March 31, June 30, June 30,
1999 1999 2000 2000 2000
---------------- ---------------- --------------- -------------- -------------
REVENUE
Government Communications $ 195.3 $ 194.3 $ 203.1 $ 223.2 $ 815.9
RF Communications 46.3 55.4 56.8 61.9 220.4
Microwave Communications 53.8 75.3 79.0 101.3 309.4
Network Support (1) 46.1 57.6 55.2 52.7 211.6
Broadcast Communications 59.2 61.0 62.5 75.0 257.7
Corporate eliminations (1.9) (2.6) (1.4) (1.7) (7.6)
-------- ------- ------- ------- --------
$ 398.8 $ 441.0 $ 455.2 $ 512.4 $1,807.4
======== ======= ======= ======= ========
INCOME (LOSS) BEFORE INCOME TAXES
Government Communications $ 11.8 $ 15.0 $ 15.7 $ 15.6 $ 58.1
RF Communications 4.6 7.2 7.6 7.9 27.3
Microwave Communications (5.2) 1.1 4.2 9.0 9.1
Network Support (1) (0.8) (0.1) (59.3) (6.9) (67.1)
Broadcast Communications (2) 4.6 4.2 (6.3) 5.4 7.9
Headquarters expense (6.6) (11.0) (8.3) (10.8) (36.7)
Non-operating income (3) 7.4 3.8 28.6 8.4 48.2
Amortization of goodwill (1.1) (1.1) (3.8) (4.5) (10.5)
Net interest (0.4) 1.9 (0.5) 1.2 2.2
-------- ------- ------- ------- --------
$ 14.3 $ 21.0 $ (22.1) $ 25.3 $ 38.5
======== ======= ======= ======= ========
(1) Results include the exit costs and business results for exited product
lines. The impact of these product lines on income before income taxes was:
first quarter $3.7 million loss; second quarter $7.9 million loss; third
quarter $65.4 million loss; and fourth quarter $11.4 million loss. The
impact of these product lines on revenue was: first quarter $19.9 million;
second quarter $23.6 million; third quarter $18.2 million; and fourth
quarter $11.8 million.
(2) Results include a $10.7 million third quarter write-off of purchased
in-process research and development.
(3) Results include a $21.9 million third quarter gain associated with
securities sold during Intersil Holding Corporation's initial public
offering.
For further information and a discussion of segment revenue and income before
income taxes for the fiscal year ended June 30, 2000, refer to Harris'
Form 10-K for the fiscal year ended June 29, 2001.
7
HARRIS CORPORATION
FY'00 SUMMARY
PRO FORMA BUSINESS SEGMENT INFORMATION (1)
Fiscal
(in millions) Quarter Ended Year Ended
---------------------------------------------------------------------------- --------------
October 30, December 30, March 31, June 30, June 30,
1999 1999 2000 2000 2000
---------------- ----------------- ---------------- --------------- --------------
REVENUE
Government Communications $ 195.3 $ 194.3 $ 203.1 $ 223.2 $ 815.9
RF Communications 46.3 55.4 56.8 61.9 220.4
Microwave Communications 53.8 75.3 79.0 101.3 309.4
Network Support 26.2 34.0 37.0 40.9 138.1
Broadcast Communications 59.2 61.0 62.5 75.0 257.7
Corporate eliminations (1.9) (2.6) (1.4) (1.7) (7.6)
-------- ------- ------- ------- --------
$ 378.9 $ 417.4 $ 437.0 $ 500.6 $1,733.9
======== ======= ======= ======= ========
INCOME BEFORE INCOME TAXES
AND GOODWILL AMORTIZATION
Government Communications $ 11.8 $ 15.0 $ 15.7 $ 15.6 $ 58.1
RF Communications 4.6 7.2 7.6 7.9 27.3
Microwave Communications (5.2) 1.1 4.2 9.0 9.1
Network Support 2.9 7.8 6.1 4.5 21.3
Broadcast Communications 4.6 4.2 4.4 5.4 18.6
Headquarters expense (6.6) (11.0) (8.3) (10.8) (36.7)
Non-operating income 7.4 3.8 6.7 8.4 26.3
Net interest (0.4) 1.9 (0.5) 1.2 2.2
-------- ------- ------- ------- --------
$ 19.1 $ 30.0 $ 35.9 $ 41.2 $ 126.2
======== ======= ======= ======= ========
(1) Adjusted to exclude goodwill amortization, the results of the exit costs
and business results for exited product lines from the Network Support
segment's income before income taxes (first quarter $3.7 million loss;
second quarter $7.9 million loss; third quarter $65.4 million loss; and
fourth quarter $11.4 million loss) and the Network Support segment's
revenue (first quarter $19.9; second quarter $23.6 million; third quarter
$18.2 million; and fourth quarter $11.8 million), $10.7 million third
quarter write-off of purchased in-process research and development from the
Broadcast Communications segment's income before income taxes and the $21.9
million third quarter gain associated with securities sold during Intersil
Holding Corporation's initial public offering from non-operating income.
This pro forma information is presented for convenience and investors
should review the other financial information included in this report.
8