Attached files
file | filename |
---|---|
8-K - FORM 8-K - AUTOLIV INC | d757323d8k.htm |
Exhibit 99.1
Financial Report April - June 2014
Solid growth across our markets
(Stockholm, July 18, 2014) For the three-month period ended June 30, 2014, Autoliv, Inc. (NYSE: ALV and SSE: ALIV.Sdb) the worldwide leader in automotive safety systems reported consolidated sales of $2,383 million, the highest quarterly sales for the Company ever. Quarterly organic sales (for non-U.S. GAAP measures* see enclosed reconciliation table) grew by more than 7%. The adjusted operating margin* was 9.3%.
The expectation at the beginning of the quarter was for an organic sales growth of around 5% and an adjusted operating margin of around 9%. During the quarter the Company recorded legal costs related to the settlements of class action lawsuits in the U.S. of around $70 million. Additionally the Company returned a total of $146 million to our shareholders through share buybacks and dividends. The Company also secured $1.25 billion in long term funding at an average interest rate of 3.84% by the closing of its U.S. private placement.
For the third quarter of 2014 we expect organic sales to increase by around 6%, and an adjusted operating margin of around 8.5%. The indication for the full year is now for organic sales growth of more than 6%, and an adjusted operating margin of around 9%.
Key Figures
(Dollars in millions, except per share data) |
Q2 2014 | Q2 2013 | Change | |||||||||
Net sales |
$ | 2,383.0 | $ | 2,197.5 | 8.4 | % | ||||||
Operating income |
$ | 139.4 | $ | 194.0 | (28.1 | )% | ||||||
Operating margin |
5.8 | % | 8.8 | % | (3.0 | )pp | ||||||
Adjusted operating margin1) |
9.3 | % | 9.1 | % | 0.2 | pp | ||||||
Earnings per share, diluted2) |
$ | 0.89 | $ | 1.44 | (38.2 | )% | ||||||
Adjusted earnings per share, diluted 1, 2) |
$ | 1.45 | $ | 1.48 | (2.0 | )% | ||||||
Operating cash flow |
$ | 85.7 | $ | 191.8 | (55.3 | )% |
1) Excluding costs for capacity alignment and antitrust matters (including settlements of class actions)*. 2) Assuming dilution and net of treasury shares.
Comments from Jan Carlson, Chairman, President & CEO
In the second quarter we saw solid growth across our markets, notably North America, Europe and Japan. The exception was Brazil where we saw a sharp decline in light vehicle production. In addition, our main growth engines over the last two years, China and active safety, continued their strong performance.
Coming from low production levels, Europe saw its sixth consecutive quarter of growth with European car sales growing by 7% in the first half of 2014. At the moment we see a slow but sustained recovery in Europe. This supports the operational improvement program in our European steering wheel business which is developing in line with the original plan outlined last year. | ||
The growth in Japan was a positive surprise. At the beginning of the quarter a decline of the light vehicle production was expected as a result of an increase in the Japanese consumption tax. Instead, we saw slight growth and a favorable product mix for Autoliv which led to double digit growth. A sustained recovery in the Japanese economy could also reflect positively on the light vehicle production moving forward.
Active safety showed solid growth in the quarter and in order to support the continued growth and development in this business we have decided to increase the development and engineering spending.
In the current situation with millions of cars being recalled for safety related reasons the importance of quality cannot be overemphasized. In this environment we continue to further build our position as the industrys quality leader, as our business is all about saving lives.
With these issues in mind we continue the focus on our growth strategy, quality, and execution of the 2014 transition. |
An earnings conference call will be held at 3:00 p.m. (CET) today, July 18. To follow the webcast or to obtain the pin code and phone number, please access www.autoliv.com. The conference slides will be available on our web site as soon as possible following the publication of this earnings report.
Q2 Report 2014 | 2nd Quarter |
Outlook
Consolidated Sales
Sales by Product
Change vs. same quarter last year
Sales (MUSD) | Reported (U.S. GAAP) |
Acquisitions/ Divestitures |
Currency effects1) |
Organic change* |
||||||||||||||||
Airbags |
$ | 1,540.7 | 8.5 | % | | 1.1 | % | 7.4 | % | |||||||||||
Seatbelts |
724.4 | 4.5 | % | | 1.0 | % | 3.5 | % | ||||||||||||
Active Safety |
117.9 | 39.6 | % | | 0.1 | % | 39.5 | % | ||||||||||||
|
|
|||||||||||||||||||
Total |
$ | 2,383.0 | 8.4 | % | | 1.0 | % | 7.4 | % |
1) Effects from currency translations.
2
Q2 Report 2014 | 2nd Quarter |
Sales by Region
Change vs. same quarter last year
Sales (MUSD) | Reported (U.S. GAAP) |
Acquisitions/ Divestitures |
Currency effects1) |
Organic change* |
||||||||||||||||
Asia |
$ | 783.3 | 11.8 | % | | 0.3 | % | 11.5 | % | |||||||||||
Whereof: China |
$ | 376.2 | 17.6 | % | | (0.3 | )% | 17.9 | % | |||||||||||
Japan |
$ | 179.0 | 11.1 | % | | (3.1 | )% | 14.2 | % | |||||||||||
Rest of Asia |
$ | 228.1 | 3.9 | % | | 3.7 | % | 0.2 | % | |||||||||||
Americas |
$ | 792.8 | 5.3 | % | | (1.2 | )% | 6.5 | % | |||||||||||
Europe |
$ | 806.9 | 8.4 | % | | 3.9 | % | 4.5 | % | |||||||||||
|
|
|||||||||||||||||||
Global |
$ | 2,383.0 | 8.4 | % | | 1.0 | % | 7.4 | % |
1) Effects from currency translations.
Launches in the 2nd Quarter
|
Subarus new Legacy/Outback Inflatable curtains and side airbags. |
|
Baojuns new 610 Steering wheel with driver airbag, passenger airbag, side airbags and seatbelts with pretensioners. |
Citroëns new C4 Cactus Inflatable curtains and side airbags. | ||||||
|
Haimas new S5 Steering wheel with driver airbag, passenger airbag, inflatable curtains, side airbags, seatbelts with pretensioners, safety electronics and brake control system. |
|
FAWs new Besturn B70 Steering wheel and seatbelts with pretensioners. |
|
Suzukis new Alto Steering wheel with driver airbag, inflatable curtains, side airbags and seatbelts with pretensioners. | |||||
|
Lexus new NX Inflatable curtains. |
|
Mercedes new S-Class Coupé Steering wheel with driver airbag, active seatbelts with pretensioners, night vision, radar systems and battery cable cutters. |
|
BMWs new i8 Passenger airbag, side airbags, knee airbags, seatbelts with pretensioners and vision system. |
3
Q2 Report 2014 | 2nd Quarter |
Earnings
(Dollars in millions, except per share data) |
Q2 2014 | Q2 2013 | Change | |||||||||
Net Sales |
$ | 2,383.0 | $ | 2,197.5 | 8.4 | % | ||||||
Gross profit |
$ | 464.2 | $ | 430.5 | 7.8 | % | ||||||
% of sales |
19.5 | % | 19.6 | % | (0.1 | )pp | ||||||
S,G&A |
$ | (104.6 | ) | $ | (97.0 | ) | 7.8 | % | ||||
% of sales |
(4.4 | )% | (4.4 | )% | 0.0 | pp | ||||||
R,D&E net |
$ | (134.8 | ) | $ | (130.4 | ) | 3.4 | % | ||||
% of sales |
(5.7 | )% | (5.9 | )% | 0.2 | pp | ||||||
Operating income |
$ | 139.4 | $ | 194.0 | (28.1 | )% | ||||||
% of sales |
5.8 | % | 8.8 | % | (3.0 | )pp | ||||||
Adjusted operating income1) |
$ | 220.6 | $ | 199.6 | 10.5 | % | ||||||
% of sales |
9.3 | % | 9.1 | % | 0.2 | pp | ||||||
Income before taxes |
$ | 122.9 | $ | 192.7 | (36.2 | )% | ||||||
Tax rate |
32.3 | % | 27.6 | % | 4.7 | pp | ||||||
Net income |
$ | 83.2 | $ | 139.4 | (40.3 | )% | ||||||
Net income attributable to controlling interest |
$ | 82.8 | $ | 138.7 | (40.3 | )% | ||||||
Earnings per share, diluted2) |
$ | 0.89 | $ | 1.44 | (38.2 | )% | ||||||
Adjusted earnings per share, diluted1, 2) |
$ | 1.45 | $ | 1.48 | (2.0 | )% |
1) Excluding costs for capacity alignment and antitrust matters (including settlements of class actions)*. 2) Assuming dilution and net of treasury shares.
4
Q2 Report 2014 | 2nd Quarter |
Cash flow and Balance Sheet
Light Vehicle Production Development
Change vs. same quarter last year
China | Japan | RoA | Americas | Europe | Total | |||||||||||||||||||
LVP1) |
11.8 | % | 2.9 | % | (2.7 | )% | (2.7 | )% | 2.0 | % | 2.5 | % |
1) Source: IHS July 16, 2014.
Headcount
June 30, 2014 | March 31, 2014 | June 30, 2013 | ||||||||||
Headcount |
58,810 | 57,900 | 53,555 | |||||||||
Whereof: |
||||||||||||
Direct workers in manufacturing |
72 | % | 73 | % | 72 | % | ||||||
Low Cost Countries |
72 | % | 72 | % | 70 | % | ||||||
Temporary personnel |
17 | % | 18 | % | 18 | % |
5
Q2 Report 2014 | First Six Months |
Consolidated Sales First Six Months 2014
Sales by Product
Year over year change
Sales (MUSD) | Reported (U.S. GAAP) |
Acquisitions/ Divestitures |
Currency effects1) |
Organic change* |
||||||||||||||||
Airbags |
$ | 3,026.6 | 8.0 | % | | 0.4 | % | 7.6 | % | |||||||||||
Seatbelts |
1,427.4 | 3.3 | % | | 0.3 | % | 3.0 | % | ||||||||||||
Active Safety |
224.8 | 52.0 | % | | 0.2 | % | 51.8 | % | ||||||||||||
|
|
|||||||||||||||||||
Total |
$ | 4,678.8 | 8.0 | % | | 0.4 | % | 7.6 | % |
1) Effects from currency translations.
Sales by Region
Year over year change
Sales (MUSD) |
Reported (U.S. GAAP) |
Acquisitions/ Divestitures |
Currency effects1) |
Organic change* |
||||||||||||||||
Asia |
$ | 1,544.4 | 10.8 | % | | (0.8 | )% | 11.6 | % | |||||||||||
Whereof: China |
$ | 732.6 | 16.8 | % | | 0.8 | % | 16.0 | % | |||||||||||
Japan |
$ | 366.3 | 10.3 | % | | (6.8 | )% | 17.1 | % | |||||||||||
Rest of Asia |
$ | 445.5 | 2.5 | % | | 1.3 | % | 1.2 | % | |||||||||||
Americas |
$ | 1,543.4 | 3.8 | % | | (1.5 | )% | 5.3 | % | |||||||||||
Europe |
$ | 1,591.0 | 9.6 | % | | 3.4 | % | 6.2 | % | |||||||||||
|
|
|||||||||||||||||||
Global |
$ | 4,678.8 | 8.0 | % | | 0.4 | % | 7.6 | % |
1) Effects from currency translations.
6
Q2 Report 2014 | First Six Months |
Earnings
(Dollars in millions, except per share data) |
First 6 months 2014 |
First 6 months 2013 |
Change | |||||||||
Net Sales |
$ | 4,678.8 | $ | 4,332.5 | 8.0 | % | ||||||
Gross profit |
$ | 909.5 | $ | 844.8 | 7.7 | % | ||||||
% of sales |
19.4 | % | 19.5 | % | (0.1) | pp | ||||||
S,G&A |
$ | (207.1 | ) | $ | (192.9 | ) | 7.4 | % | ||||
% of sales |
(4.4 | )% | (4.5 | )% | 0.1 | pp | ||||||
R,D&E net |
$ | (277.0 | ) | $ | (259.5 | ) | 6.7 | % | ||||
% of sales |
(5.9 | )% | (6.0 | )% | 0.1 | pp | ||||||
Operating income |
$ | 331.1 | $ | 376.4 | (12.0 | )% | ||||||
% of sales |
7.1 | % | 8.7 | % | (1.6) | pp | ||||||
Adjusted operating income1) |
$ | 418.3 | $ | 386.5 | 8.2 | % | ||||||
% of sales |
8.9 | % | 8.9 | % | 0.0 | pp | ||||||
Income before taxes |
$ | 307.2 | $ | 362.8 | (15.3 | )% | ||||||
Tax rate |
30.2 | % | 27.1 | % | 3.1 | pp | ||||||
Net income |
$ | 214.3 | $ | 264.5 | (19.0 | )% | ||||||
Net income attributable to controlling interest |
$ | 213.1 | $ | 262.2 | (18.7 | )% | ||||||
Earnings per share, diluted2) |
$ | 2.27 | $ | 2.73 | (16.8 | )% | ||||||
Adjusted earnings per share, diluted1, 2) |
$ | 2.88 | $ | 2.81 | 2.5 | % |
1) Excluding costs for capacity alignment and antitrust matters (including settlements of class actions)*. 2) Assuming dilution and net of treasury shares.
7
Q2 Report 2014 | First Six Months |
Cash flow and Balance Sheet
Light Vehicle Production Development
Year over year change | China | Japan | RoA | Americas | Europe | Total | ||||||||||||||||||
LVP1) |
10.1 | % | 8.2 | % | (3.8 | )% | (0.3 | )% | 5.0 | % | 3.8 | % |
1) Source: IHS July 16, 2014.
8
Q2 Report 2014 |
Other Significant Items
9
Q2 Report 2014 |
10
Q2 Report 2014 |
Key Ratios
Quarter April - June | First 6 months | Latest 12 months | Full year | |||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | July 13 - June 14 | 2013 | |||||||||||||||||||
Earnings per share, basic |
$ | 0.89 | $ | 1.45 | $ | 2.28 | $ | 2.74 | $ | 4.62 | $ | 5.09 | ||||||||||||
Earnings per share, diluted1) |
$ | 0.89 | $ | 1.44 | $ | 2.27 | $ | 2.73 | $ | 4.60 | $ | 5.07 | ||||||||||||
Total parent shareholders equity per share |
$ | 42.32 | $ | 40.61 | $ | 42.32 | $ | 40.61 | $ | 42.32 | $ | 42.17 | ||||||||||||
Cash dividend paid per share |
$ | 0.52 | $ | 0.50 | $ | 1.04 | $ | 1.00 | $ | 2.04 | $ | 2.00 | ||||||||||||
Operating working capital, $ in millions2) |
640 | 667 | 640 | 667 | 640 | 543 | ||||||||||||||||||
Capital employed, $ in millions3) |
3,647 | 3,474 | 3,647 | 3,474 | 3,647 | 3,489 | ||||||||||||||||||
Net (cash) debt, $ in millions2) |
(296 | ) | (432 | ) | (296 | ) | (432 | ) | (296 | ) | (511 | ) | ||||||||||||
Gross margin, %4) |
19.5 | 19.6 | 19.4 | 19.5 | 19.3 | 19.4 | ||||||||||||||||||
Operating margin, %5) |
5.8 | 8.8 | 7.1 | 8.7 | 7.8 | 8.6 | ||||||||||||||||||
Return on total equity, %6) |
8.4 | 14.4 | 10.8 | 13.8 | 11.1 | 12.5 | ||||||||||||||||||
Return on capital employed, %7) |
15.8 | 22.6 | 18.9 | 22.1 | 20.5 | 22.1 | ||||||||||||||||||
Average no. of shares in millions1) |
93.5 | 96.0 | 93.9 | 95.9 | 94.9 | 95.9 | ||||||||||||||||||
No. of shares at period-end in millions8) |
92.8 | 95.7 | 92.8 | 95.7 | 92.8 | 94.4 | ||||||||||||||||||
No. of employees at period-end9) |
48,613 | 44,151 | 48,613 | 44,151 | 48,613 | 46,852 | ||||||||||||||||||
Headcount at period-end10) |
58,810 | 53,555 | 58,810 | 53,555 | 58,810 | 56,475 | ||||||||||||||||||
Days receivables outstanding11) |
71 | 72 | 72 | 73 | 73 | 70 | ||||||||||||||||||
Days inventory outstanding12) |
30 | 29 | 30 | 30 | 31 | 31 |
1) Assuming dilution and net of treasury shares. 2) Non-U.S. GAAP measure; for reconciliation see enclosed tables below. 3) Total equity and net debt. 4) Gross profit relative to sales. 5) Operating income relative to sales. 6) Net income relative to average total equity. 7) Operating income and equity in earnings of affiliates, relative to average capital employed. 8) Excluding dilution and net of treasury shares. 9) Employees with a continuous employment agreement, recalculated to full time equivalent heads. 10) Includes temporary hourly personnel. 11) Outstanding receivables relative to average daily sales. 12) Outstanding inventory relative to average daily sales.
11
Q2 Report 2014 |
Consolidated Statements of Net Income
Quarter April - June | First 6 months | Latest 12 months | Full year | |||||||||||||||||||||
(Dollars in millions, except per share data) |
2014 | 2013 | 2014 | 2013 | July 13 - June 14 | 2013 | ||||||||||||||||||
Net sales |
||||||||||||||||||||||||
Airbag products |
$ | 1,540.7 | $ | 1,420.0 | $ | 3,026.6 | $ | 2,803.0 | $ | 5,909.6 | $ | 5,686.0 | ||||||||||||
Seatbelt products |
724.4 | 693.0 | 1,427.4 | 1,381.6 | 2,818.5 | 2,772.7 | ||||||||||||||||||
Active safety products |
117.9 | 84.5 | 224.8 | 147.9 | 421.6 | 344.7 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total net sales |
2,383.0 | 2,197.5 | 4,678.8 | 4,332.5 | 9,149.7 | 8,803.4 | ||||||||||||||||||
Cost of sales |
(1,918.8 | ) | (1,767.0 | ) | (3,769.3 | ) | (3,487.7 | ) | (7,380.4 | ) | (7,098.8 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Gross profit |
464.2 | 430.5 | 909.5 | 844.8 | 1,769.3 | 1,704.6 | ||||||||||||||||||
Selling, general & administrative expenses |
(104.6 | ) | (97.0 | ) | (207.1 | ) | (192.9 | ) | (404.1 | ) | (389.9 | ) | ||||||||||||
Research, development & engineering expenses, net |
(134.8 | ) | (130.4 | ) | (277.0 | ) | (259.5 | ) | (506.8 | ) | (489.3 | ) | ||||||||||||
Amortization of intangibles |
(4.2 | ) | (5.0 | ) | (8.3 | ) | (10.2 | ) | (18.5 | ) | (20.4 | ) | ||||||||||||
Other income (expense), net |
(81.2 | ) | (4.1 | ) | (86.0 | ) | (5.8 | ) | (123.8 | ) | (43.6 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating income |
139.4 | 194.0 | 331.1 | 376.4 | 716.1 | 761.4 | ||||||||||||||||||
Equity in earnings of affiliates, net of tax |
2.7 | 1.9 | 4.4 | 3.6 | 8.1 | 7.3 | ||||||||||||||||||
Interest income |
1.3 | 0.7 | 2.5 | 1.6 | 4.8 | 3.9 | ||||||||||||||||||
Interest expense |
(17.8 | ) | (8.3 | ) | (25.8 | ) | (16.2 | ) | (42.5 | ) | (32.9 | ) | ||||||||||||
Other financial items, net |
(2.7 | ) | 4.4 | (5.0 | ) | (2.6 | ) | (8.1 | ) | (5.7 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Income before income taxes |
122.9 | 192.7 | 307.2 | 362.8 | 678.4 | 734.0 | ||||||||||||||||||
Income taxes |
(39.7 | ) | (53.3 | ) | (92.9 | ) | (98.3 | ) | (238.7 | ) | (244.1 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net income |
$ | 83.2 | $ | 139.4 | $ | 214.3 | $ | 264.5 | $ | 439.7 | $ | 489.9 | ||||||||||||
Less; Net income attributable to non-controlling interest |
0.4 | 0.7 | 1.2 | 2.3 | 3.0 | 4.1 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net income attributable to controlling interest |
$ | 82.8 | $ | 138.7 | $ | 213.1 | $ | 262.2 | $ | 436.7 | $ | 485.8 | ||||||||||||
Earnings per share1) |
$ | 0.89 | $ | 1.44 | $ | 2.27 | $ | 2.73 | $ | 4.60 | $ | 5.07 |
1) Assuming dilution and net of treasury shares.
12
Q2 Report 2014 |
Consolidated Balance Sheets
June 30 | March 31 | December 31 | September 30 | June 30 | ||||||||||||||||
(Dollars in millions) |
2014 | 2014 | 2013 | 2013 | 2013 | |||||||||||||||
Assets |
||||||||||||||||||||
Cash & cash equivalents |
$ | 2,060.2 | $ | 1,096.8 | $ | 1,118.3 | $ | 1,134.7 | $ | 1,042.4 | ||||||||||
Receivables, net |
1,843.1 | 1,826.1 | 1,688.0 | 1,710.8 | 1,716.5 | |||||||||||||||
Inventories, net |
683.2 | 663.6 | 661.8 | 642.4 | 617.1 | |||||||||||||||
Other current assets |
265.0 | 214.4 | 232.3 | 221.0 | 219.1 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total current assets |
4,851.5 | 3,800.9 | 3,700.4 | 3,708.9 | 3,595.1 | |||||||||||||||
Property, plant & equipment, net |
1,396.1 | 1,354.4 | 1,336.2 | 1,291.8 | 1,244.6 | |||||||||||||||
Investments and other non-current assets |
268.9 | 271.2 | 259.0 | 328.3 | 321.1 | |||||||||||||||
Goodwill assets |
1,612.1 | 1,610.6 | 1,610.1 | 1,608.5 | 1,602.7 | |||||||||||||||
Intangible assets, net |
68.9 | 73.2 | 77.3 | 82.7 | 87.1 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total assets |
$ | 8,197.5 | $ | 7,110.3 | $ | 6,983.0 | $ | 7,020.2 | $ | 6,850.6 | ||||||||||
Liabilities and equity |
||||||||||||||||||||
Short-term debt |
$ | 246.4 | $ | 360.6 | $ | 339.4 | $ | 216.4 | $ | 183.8 | ||||||||||
Accounts payable |
1,167.7 | 1,166.8 | 1,199.9 | 1,114.1 | 1,128.5 | |||||||||||||||
Other current liabilities |
1,033.6 | 1,028.3 | 889.2 | 837.5 | 804.9 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total current liabilities |
2,447.7 | 2,555.7 | 2,428.5 | 2,168.0 | 2,117.2 | |||||||||||||||
Long-term debt |
1,528.3 | 277.7 | 279.1 | 423.5 | 440.2 | |||||||||||||||
Pension liability |
153.9 | 151.8 | 147.3 | 263.9 | 258.3 | |||||||||||||||
Other non-current liabilities |
124.2 | 125.2 | 127.7 | 132.5 | 129.1 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total non-current liabilities |
1,806.4 | 554.7 | 554.1 | 819.9 | 827.6 | |||||||||||||||
Total parent shareholders equity |
3,926.9 | 3,983.5 | 3,981.3 | 4,011.6 | 3,886.1 | |||||||||||||||
Non-controlling interest |
16.5 | 16.4 | 19.1 | 20.7 | 19.7 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total equity |
3,943.4 | 3,999.9 | 4,000.4 | 4,032.3 | 3,905.8 | |||||||||||||||
Total liabilities and equity |
$ | 8,197.5 | $ | 7,110.3 | $ | 6,983.0 | $ | 7,020.2 | $ | 6,850.6 |
13
Q2 Report 2014 |
Consolidated Statements of Cash Flows
Quarter April - June | First 6 months | Latest 12 months | Full year | |||||||||||||||||||||
(Dollars in millions) |
2014 | 2013 | 2014 | 2013 | July 13 - June 14 | 2013 | ||||||||||||||||||
Net income |
$ | 83.2 | $ | 139.4 | $ | 214.3 | $ | 264.5 | $ | 439.7 | $ | 489.9 | ||||||||||||
Depreciation and amortization |
76.8 | 69.8 | 150.6 | 139.4 | 297.2 | 286.0 | ||||||||||||||||||
Other, net |
4.8 | 10.9 | (0.8 | ) | 24.6 | 17.8 | 43.2 | |||||||||||||||||
Changes in operating assets and liabilities |
(79.1 | ) | (28.3 | ) | (93.1 | ) | (95.9 | ) | 21.6 | 18.8 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net cash provided by operating activities |
85.7 | 191.8 | 271.0 | 332.6 | 776.3 | 837.9 | ||||||||||||||||||
Capital expenditures, net |
(114.7 | ) | (88.2 | ) | (207.4 | ) | (174.2 | ) | (412.5 | ) | (379.3 | ) | ||||||||||||
Acquisitions of businesses and other, net |
(0.3 | ) | (0.3 | ) | (1.7 | ) | (0.4 | ) | 0.6 | 1.9 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net cash used in investing activities |
(115.0 | ) | (88.5 | ) | (209.1 | ) | (174.6 | ) | (411.9 | ) | (377.4 | ) | ||||||||||||
Net cash before financing1) |
(29.3 | ) | 103.3 | 61.9 | 158.0 | 364.4 | 460.5 | |||||||||||||||||
Net (decrease) increase in short-term debt |
(114.2 | ) | 112.9 | (96.8 | ) | 115.8 | 60.2 | 272.8 | ||||||||||||||||
Issuance of long-term debt |
1,253.0 | | 1,253.0 | | 1,253.0 | | ||||||||||||||||||
Repayments and other changes in long-term debt |
(0.3 | ) | (113.7 | ) | (0.7 | ) | (114.3 | ) | (163.7 | ) | (277.3 | ) | ||||||||||||
Dividends paid |
(48.4 | ) | (47.8 | ) | (97.2 | ) | (95.6 | ) | (192.6 | ) | (191.0 | ) | ||||||||||||
Shares repurchased |
(97.2 | ) | | (191.5 | ) | | (339.4 | ) | (147.9 | ) | ||||||||||||||
Common stock options exercised |
6.2 | 7.1 | 22.1 | 9.1 | 40.0 | 27.0 | ||||||||||||||||||
Dividend paid to non-controlling interests |
(0.3 | ) | (0.4 | ) | (3.4 | ) | (0.4 | ) | (6.3 | ) | (3.3 | ) | ||||||||||||
Capital contribution from non-controlling interests |
| | | | 0.4 | 0.4 | ||||||||||||||||||
Other, net |
0.2 | 0.3 | 0.2 | 0.8 | 0.4 | 1.0 | ||||||||||||||||||
Effect of exchange rate changes on cash |
(6.3 | ) | (9.8 | ) | (5.7 | ) | (8.7 | ) | 1.4 | (1.6 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Increase (decrease) in cash and cash equivalents |
963.4 | 51.9 | 941.9 | 64.7 | 1,017.8 | 140.6 | ||||||||||||||||||
Cash and cash equivalents at period-start |
1,096.8 | 990.5 | 1,118.3 | 977.7 | 1,042.4 | 977.7 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Cash and cash equivalents at period-end |
$ | 2,060.2 | $ | 1,042.4 | $ | 2,060.2 | $ | 1,042.4 | $ | 2,060.2 | $ | 1,118.3 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
1) | Non-U.S. GAAP measure comprised of Net cash provided by operating activities and Net cash used in investing activities. |
14
Q2 Report 2014 |
RECONCILIATION OF NON-U.S. GAAP MEASURES TO U.S. GAAP
(Dollars in millions)
In this report we sometimes refer to non-U.S. GAAP measures that we and securities analysts use in measuring Autolivs performance. We believe that these measures assist investors and management in analyzing trends in the Companys business for the reasons given below. Investors should not consider these non-U.S. GAAP measures as substitutes, but rather as additions, to financial reporting measures prepared in accordance with U.S. GAAP. It should be noted that these measures, as defined, may not be comparable to similarly titled measures used by other companies.
Components in Sales Increase/Decrease
Since the Company generates approximately 75% of sales in currencies other than in the reporting currency (i.e. U.S. dollars) and currency rates have proven to be rather volatile, and due to the fact that the Company has historically made several acquisitions and divestitures, we analyze the Companys sales trends and performance as changes in organic sales growth. This presents the increase or decrease in the overall U.S. dollar net sales on a comparable basis, allowing separate discussions of the impact of acquisitions/divestitures and exchange rates. The tables below present changes in organic sales growth as reconciled to the change in the total U.S. GAAP net sales.
Sales by Product
Quarter April June 2014
Airbag Products | Seatbelt Products | Active Safety | Total | |||||||||||||||||||||||||||||
% | $ | % | $ | % | $ | % | $ | |||||||||||||||||||||||||
Organic change |
7.4 | $ | 105.2 | 3.5 | $ | 24.6 | 39.5 | $ | 33.3 | 7.4 | $ | 163.1 | ||||||||||||||||||||
Currency effects1) |
1.1 | 15.5 | 1.0 | 6.8 | 0.1 | 0.1 | 1.0 | 22.4 | ||||||||||||||||||||||||
Acquisitions/divestitures |
| | | | | | | | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Reported change |
8.5 | $ | 120.7 | 4.5 | $ | 31.4 | 39.6 | $ | 33.4 | 8.4 | $ | 185.5 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1) Effects from currency translations.
First 6 months January June 2014
Airbag Products | Seatbelt Products | Active Safety | Total | |||||||||||||||||||||||||||||
% | $ | % | $ | % | $ | % | $ | |||||||||||||||||||||||||
Organic change |
7.6 | $ | 212.7 | 3.0 | $ | 41.8 | 51.8 | $ | 76.6 | 7.6 | $ | 331.1 | ||||||||||||||||||||
Currency effects1) |
0.4 | 10.9 | 0.3 | 4.0 | 0.2 | 0.3 | 0.4 | 15.2 | ||||||||||||||||||||||||
Acquisitions/divestitures |
| | | | | | | | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Reported change |
8.0 | $ | 223.6 | 3.3 | $ | 45.8 | 52.0 | $ | 76.9 | 8.0 | $ | 346.3 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1) Effects from currency translations.
Sales by Region
Quarter April June 2014
China | Japan | RoA | Americas | Europe | Total | |||||||||||||||||||||||||||||||||||||||||||
% | $ | % | $ | % | $ | % | $ | % | $ | % | $ | |||||||||||||||||||||||||||||||||||||
Organic change |
17.9 | $ | 57.3 | 14.2 | $ | 22.9 | 0.2 | $ | 0.3 | 6.5 | $ | 49.3 | 4.5 | $ | 33.3 | 7.4 | $ | 163.1 | ||||||||||||||||||||||||||||||
Currency effects1) |
(0.3 | ) | (0.9 | ) | (3.1 | ) | (5.1 | ) | 3.7 | 8.3 | (1.2 | ) | (9.4 | ) | 3.9 | 29.5 | 1.0 | 22.4 | ||||||||||||||||||||||||||||||
Acquisitions/divestitures |
| | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Reported change |
17.6 | $ | 56.4 | 11.1 | $ | 17.8 | 3.9 | $ | 8.6 | 5.3 | $ | 39.9 | 8.4 | $ | 62.8 | 8.4 | $ | 185.5 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1) Effects from currency translations.
First 6 months January June 2014
China | Japan | RoA | Americas | Europe | Total | |||||||||||||||||||||||||||||||||||||||||||
% | $ | % | $ | % | $ | % | $ | % | $ | % | $ | |||||||||||||||||||||||||||||||||||||
Organic change |
16.0 | $ | 100.1 | 17.1 | $ | 56.8 | 1.2 | $ | 5.4 | 5.3 | $ | 79.4 | 6.2 | $ | 89.4 | 7.6 | $ | 331.1 | ||||||||||||||||||||||||||||||
Currency effects1) |
0.8 | 5.2 | (6.8 | ) | (22.6 | ) | 1.3 | 5.5 | (1.5 | ) | (22.6 | ) | 3.4 | 49.7 | 0.4 | 15.2 | ||||||||||||||||||||||||||||||||
Acquisitions/divestitures |
| | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Reported change |
16.8 | $ | 105.3 | 10.3 | $ | 34.2 | 2.5 | $ | 10.9 | 3.8 | $ | 56.8 | 9.6 | $ | 139.1 | 8.0 | $ | 346.3 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1) Effects from currency translations.
15
Q2 Report 2014 |
Operating Working Capital
Due to the need to optimize cash generation to create value for shareholders, management focuses on operationally derived working capital as defined in the table below. The reconciling items used to derive this measure are, by contrast, managed as part of our overall management of cash and debt, but they are not part of the responsibilities of day-to-day operations management.
June 30 | March 31 | December 31 | September 30 | June 30 | ||||||||||||||||
2014 | 2014 | 2013 | 2013 | 2013 | ||||||||||||||||
Total current assets |
$ | 4,851.5 | $ | 3,800.9 | $ | 3,700.4 | $ | 3,708.9 | $ | 3,595.1 | ||||||||||
Total current liabilities |
(2,447.7 | ) | (2,555.7 | ) | (2,428.5 | ) | (2,168.0 | ) | (2,117.2 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Working capital |
2,403.8 | 1,245.2 | 1,271.9 | 1,540.9 | 1,477.9 | |||||||||||||||
Cash and cash equivalents |
(2,060.2 | ) | (1,096.8 | ) | (1,118.3 | ) | (1,134.7 | ) | (1,042.4 | ) | ||||||||||
Short-term debt |
246.4 | 360.6 | 339.4 | 216.4 | 183.8 | |||||||||||||||
Derivative asset and liability, current |
0.1 | (0.4 | ) | 1.1 | (0.2 | ) | 0.0 | |||||||||||||
Dividends payable |
50.1 | 49.0 | 49.1 | 47.9 | 47.8 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating working capital |
$ | 640.2 | $ | 557.6 | $ | 543.2 | $ | 670.3 | $ | 667.1 | ||||||||||
|
|
|
|
|
|
|
|
|
|
Net (Cash) Debt
As part of efficiently managing the Companys overall cost of funds, we routinely enter into debt-related derivatives (DRD) as part of our debt management. Creditors and credit rating agencies use net debt adjusted for DRD in their analyses of the Companys debt and therefore we provide this non-U.S. GAAP measure. DRD are fair value adjustments to the carrying value of the underlying debt. Also included in the DRD is the unamortized fair value adjustment related to a discontinued fair value hedge which will be amortized over the remaining life of the debt. By adjusting for DRD, the total financial liability of net debt (cash) is disclosed without grossing debt up with currency or interest fair values.
June 30 | March 31 | December 31 | September 30 | June 30 | ||||||||||||||||
2014 | 2014 | 2013 | 2013 | 2013 | ||||||||||||||||
Short-term debt |
$ | 246.4 | $ | 360.6 | $ | 339.4 | $ | 216.4 | $ | 183.8 | ||||||||||
Long-term debt |
1,528.3 | 277.7 | 279.1 | 423.5 | 440.2 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total debt |
1,774.7 | 638.3 | 618.5 | 639.9 | 624.0 | |||||||||||||||
Cash and cash equivalents |
(2,060.2 | ) | (1,096.8 | ) | (1,118.3 | ) | (1,134.7 | ) | (1,042.4 | ) | ||||||||||
Debt-related derivatives |
(10.5 | ) | (11.7 | ) | (11.5 | ) | (13.5 | ) | (13.8 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net (cash) debt |
$ | (296.0 | ) | $ | (470.2 | ) | $ | (511.3 | ) | $ | (508.3 | ) | $ | (432.2 | ) | |||||
|
|
|
|
|
|
|
|
|
|
16
Q2 Report 2014 |
ITEMS AFFECTING COMPARABILITY
(Dollars in millions, except per share data)
The following items have affected the comparability of reported results from year to year. We believe that, to assist in understanding Autolivs operations, it is useful to consider certain U.S. GAAP measures exclusive of these items. Accordingly, the tables below reconcile from U.S. GAAP to the equivalent non-U.S. GAAP measure.
Quarter April - June 2014 | Quarter April - June 2013 | |||||||||||||||||||||||
Non-U.S. GAAP |
Adjustments1) | Reported U.S. GAAP |
Non-U.S. GAAP |
Adjustments1) | Reported U.S. GAAP |
|||||||||||||||||||
Operating income |
$ | 220.6 | $ | (81.2 | ) | $ | 139.4 | $ | 199.6 | $ | (5.6 | ) | $ | 194.0 | ||||||||||
Operating margin, % |
9.3 | (3.5 | ) | 5.8 | 9.1 | (0.3 | ) | 8.8 | ||||||||||||||||
Income before taxes |
$ | 204.1 | $ | (81.2 | ) | $ | 122.9 | $ | 198.3 | $ | (5.6 | ) | $ | 192.7 | ||||||||||
Net income |
$ | 135.8 | $ | (52.6 | ) | $ | 83.2 | $ | 143.2 | $ | (3.8 | ) | $ | 139.4 | ||||||||||
Return on capital employed, % |
24.7 | (8.9 | ) | 15.8 | 23.2 | (0.6 | ) | 22.6 | ||||||||||||||||
Return on total equity, % |
13.6 | (5.2 | ) | 8.4 | 14.8 | (0.4 | ) | 14.4 | ||||||||||||||||
Earnings per share, diluted 2) |
$ | 1.45 | $ | (0.56 | ) | $ | 0.89 | $ | 1.48 | $ | (0.04 | ) | $ | 1.44 | ||||||||||
First 6 months 2014 | First 6 months 2013 | |||||||||||||||||||||||
Non-U.S. GAAP |
Adjustments1) | Reported U.S. GAAP |
Non-U.S. GAAP |
Adjustments1) | Reported U.S. GAAP |
|||||||||||||||||||
Operating income |
$ | 418.3 | $ | (87.2 | ) | $ | 331.1 | $ | 386.5 | $ | (10.1 | ) | $ | 376.4 | ||||||||||
Operating margin, % |
8.9 | (1.8 | ) | 7.1 | 8.9 | (0.2 | ) | 8.7 | ||||||||||||||||
Income before taxes |
$ | 394.4 | $ | (87.2 | ) | $ | 307.2 | $ | 372.9 | $ | (10.1 | ) | $ | 362.8 | ||||||||||
Net income |
$ | 271.4 | $ | (57.1 | ) | $ | 214.3 | $ | 271.5 | $ | (7.0 | ) | $ | 264.5 | ||||||||||
Capital employed |
$ | 3,704 | $ | (57 | ) | $ | 3,647 | $ | 3,481 | $ | (7 | ) | $ | 3,474 | ||||||||||
Return on capital employed, % |
23.6 | (4.7 | ) | 18.9 | 22.6 | (0.5 | ) | 22.1 | ||||||||||||||||
Return on total equity, % |
13.6 | (2.8 | ) | 10.8 | 14.1 | (0.3 | ) | 13.8 | ||||||||||||||||
Earnings per share, diluted 2) |
$ | 2.88 | $ | (0.61 | ) | $ | 2.27 | $ | 2.81 | $ | (0.08 | ) | $ | 2.73 | ||||||||||
Total parent shareholders equity per share |
$ | 42.93 | $ | (0.61 | ) | $ | 42.32 | $ | 40.68 | $ | (0.07 | ) | $ | 40.61 |
1) Excluding costs for capacity alignment and antitrust matters (including settlements of class actions)*.
2) Assuming dilution and net of treasury shares.
17
Q2 Report 2014 |
Multi-year Summary
(Dollars in millions, except per share data) |
20131,6) | 20121) | 20111) | 20101) | 20091) | |||||||||||||||
Sales and Income |
||||||||||||||||||||
Net sales |
$ | 8,803 | $ | 8,267 | $ | 8,232 | $ | 7,171 | $ | 5,121 | ||||||||||
Operating income |
761 | 705 | 889 | 869 | 69 | |||||||||||||||
Income before income taxes |
734 | 669 | 828 | 806 | 6 | |||||||||||||||
Net income attributable to controlling interest |
486 | 483 | 623 | 591 | 10 | |||||||||||||||
Financial Position |
||||||||||||||||||||
Current assets excluding cash |
2,582 | 2,312 | 2,261 | 2,101 | 1,707 | |||||||||||||||
Property, plant and equipment, net |
1,336 | 1,233 | 1,121 | 1,026 | 1,042 | |||||||||||||||
Intangible assets (primarily goodwill) |
1,687 | 1,707 | 1,716 | 1,722 | 1,729 | |||||||||||||||
Non-interest bearing liabilities |
2,364 | 2,162 | 2,102 | 2,001 | 1,610 | |||||||||||||||
Capital employed2) |
3,489 | 3,415 | 3,257 | 3,066 | 3,098 | |||||||||||||||
Net (cash) debt |
(511 | ) | (361 | ) | (92 | ) | 127 | 662 | ||||||||||||
Total equity2) |
4,000 | 3,776 | 3,349 | 2,939 | 2,436 | |||||||||||||||
Total assets |
6,983 | 6,570 | 6,117 | 5,665 | 5,186 | |||||||||||||||
Long-term debt |
279 | 563 | 364 | 638 | 821 | |||||||||||||||
Share data |
||||||||||||||||||||
Earnings per share (US$) basic |
5.09 | 5.17 | 6.99 | 6.77 | 0.12 | |||||||||||||||
Earnings per share (US$) assuming dilution |
5.07 | 5.08 | 6.65 | 6.39 | 0.12 | |||||||||||||||
Total parent shareholders equity per share (US$)2) |
42.17 | 39.36 | 37.33 | 32.89 | 28.06 | |||||||||||||||
Cash dividends paid per share (US$) |
2.00 | 1.89 | 1.73 | 0.65 | 0.21 | |||||||||||||||
Cash dividends declared per share (US$) |
2.02 | 1.94 | 1.78 | 1.05 | | |||||||||||||||
Share repurchases |
148 | | | | | |||||||||||||||
Number of shares outstanding (million)3) |
94.4 | 95.5 | 89.3 | 89.0 | 85.1 | |||||||||||||||
Ratios |
||||||||||||||||||||
Gross margin (%) |
19.4 | 19.9 | 21.0 | 22.2 | 16.6 | |||||||||||||||
Operating margin (%) |
8.6 | 8.5 | 10.8 | 12.1 | 1.3 | |||||||||||||||
Pretax margin (%) |
8.3 | 8.1 | 10.1 | 11.2 | 0.1 | |||||||||||||||
Return on capital employed (%)2) |
22 | 21 | 28 | 28 | 2 | |||||||||||||||
Return on total equity (%)2) |
13 | 14 | 20 | 22 | 1 | |||||||||||||||
Total equity ratio (%)2) |
57 | 57 | 55 | 52 | 47 | |||||||||||||||
Net debt to capitalization (%) |
N/A | N/A | N/A | 4 | 21 | |||||||||||||||
Days receivables outstanding |
70 | 66 | 67 | 69 | 75 | |||||||||||||||
Days inventory outstanding |
31 | 30 | 32 | 32 | 40 | |||||||||||||||
Other data |
||||||||||||||||||||
Airbag sales4) |
5,686 | 5,392 | 5,393 | 4,723 | 3,250 | |||||||||||||||
Seatbelt sales5) |
2,773 | 2,657 | 2,679 | 2,363 | 1,822 | |||||||||||||||
Active Safety sales |
345 | 218 | 160 | 85 | 49 | |||||||||||||||
Net cash provided by operating activities |
838 | 689 | 758 | 924 | 493 | |||||||||||||||
Capital expenditures, net |
379 | 360 | 357 | 224 | 130 | |||||||||||||||
Net cash used in investing activities |
(377 | ) | (358 | ) | (373 | ) | (297 | ) | (157 | ) | ||||||||||
Net cash provided by (used in) financing activities |
(318 | ) | (91 | ) | (223 | ) | (529 | ) | (376 | ) | ||||||||||
Number of employees, December 31 |
46,900 | 41,700 | 38,500 | 34,600 | 30,200 |
1) Costs in 2013, 2012, 2011, 2010 and 2009 for capacity alignments and antitrust investigations reduced operating income by (millions) $47, $98, $19, $21 and $133 and net income by (millions) $33, $71, $14, $16 and $96. This corresponds to 0.6%, 1.2%, 0.2%, 0.3% and 2.6% on operating margins and 0.4%, 0.9%, 0.2 %, 0.2% and 1.9% on net margins. The impact on EPS was $0.34, $0.74, $0.15, $0.17 and $1.14 while return on total equity was reduced by 0.8 %, 1.8%, 0.4%, 0.6% and 4.1% for the same five year period. 2) Adjusted in accordance with FASB ASC 810, adopted on January 1, 2009. 3) At year end, net of treasury shares. 4) Incl. passive electronics, steering wheels, inflators and initiators. 5) Incl. seat components until a June 2012 divestiture. 6) Includes adjustments for a non-cash, non-recurring valuation allowance for deferred tax assets of $39 million on net income and capital employed, and $0.41 on EPS and total parent shareholder equity per share.
18