Attached files
file | filename |
---|---|
8-K - FORM 8-K - AUTOLIV INC | d64273d8k.htm |
Exhibit 99.1
Financial Report April - June 2015
6% organic sales growth and 9.5% adjusted operating margin
(Stockholm, July 17, 2015) For the three-month period ended June 30, 2015, Autoliv, Inc. (NYSE: ALV and SSE: ALIV.Sdb) the worldwide leader in automotive safety systems reported consolidated sales of $2,292 million. Quarterly organic sales* grew by 6.1%. The adjusted operating margin* was 9.5% (for non-U.S. GAAP measures see enclosed reconciliation tables).
The expectation at the beginning of the quarter was for organic sales growth of around 6% and an adjusted operating margin of around 9%.
For the third quarter of 2015, the Company expects organic sales to increase by more than 7% and an adjusted operating margin of around 9%. The expectation for the full year remains for organic sales growth of more than 6% and an adjusted operating margin of around 9.5%.
Key Figures
(Dollars in millions, except per share data) |
Q2 2015 | Q2 2014 | Change | |||||||||
Net sales |
$ | 2,291.5 | $ | 2,383.0 | (3.8 | )% | ||||||
Operating income |
$ | 208.7 | $ | 139.4 | 49.7 | % | ||||||
Operating margin |
9.1 | % | 5.8 | % | 3.3pp | |||||||
Adjusted operating margin1) |
9.5 | % | 9.3 | % | 0.2pp | |||||||
Earnings per share, diluted2) |
$ | 1.55 | $ | 0.89 | 74.2 | % | ||||||
Adjusted earnings per share, diluted1, 2) |
$ | 1.62 | $ | 1.45 | 11.7 | % | ||||||
Operating cash flow |
$ | 153.7 | $ | 85.7 | 79.3 | % |
1) Excluding costs for capacity alignment and antitrust matters (including settlements in Q2 2014)*. 2) Assuming dilution and net of treasury shares.
Comments from Jan Carlson, Chairman, President & CEO
Autolivs strong organic sales growth* continued in the second quarter. Our ability to continue to grow even when a growth market such as China slows down, demonstrates our global strength. Europe and North America were the drivers, showing solid, balanced increases for both passive and active safety products. I am pleased that, through solid execution, we managed to exceed our operating margin expectation from the beginning of the quarter.
I am particularly pleased that we entered into two important agreements. One is a license agreement with Volvo Car Corporation which will enable us to broaden our active safety offering and improve our time to market for several important features for active safety and automation. The second one is the definitive agreement to acquire the automotive business of MACOM which will expand our capabilities in active safety through the addition of GPS module related products. Together these two initiatives brings further important building blocks for preventive safety and the automated driving system of the future car. |
We continue to see positive signs in Western Europe, but we are still a long way from the all-time high. We are executing on our capacity alignment program and are increasing our efforts further in order to create an effective future European footprint. In North America, the total light vehicle production shows only modest growth, however the market seems stable with monthly annualized sales volumes of around 17 million vehicles. This situation is beneficial for us as we can optimize production for high capacity utilization.
High interest in active safety products in both Europe and North America led to strong organic growth* of 28% year to date. To a large extent this was driven by more attractive offerings from car manufacturers and more consumers selecting various active safety packages when buying new vehicles which drives growth.
There is uncertainty regarding the market development in China and we are taking action to address the situation. We are implementing tight cost controls and at the same time we are continuing our investment and engineering efforts in China. These measures will enable us to fully capitalize on the long term growth which we believe the Chinese light vehicle market will enjoy. In the short term we are negatively affected by the slowdown in vehicle production, lower delivery volumes from launches and negative vehicle mix including model transitions.
The recall of defective inflators produced by another supplier continues and we focus on supporting our customers as needed. Currently, we estimate that we will deliver up to 20 million inflators mainly in 2015 and 2016, but it is very difficult to determine the final delivery volumes.
We continue 2015 with a clear first priority a relentless focus on quality.
An earnings conference call will be held at 2:00 p.m. (CET) today, July 17. 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 2015 | 2nd Quarter |
Outlook
Consolidated Sales
Sales by Product
Change vs. same quarter last year | ||||||||||||||||
Sales (MUSD) | Reported (U.S. GAAP) |
Currency effects1) |
Organic change* |
|||||||||||||
Airbags2) |
$ | 1,264.0 | (2.3 | )% | (9.4 | )% | 7.1 | % | ||||||||
Seatbelts2) |
664.0 | (8.3 | )% | (11.2 | )% | 2.9 | % | |||||||||
Passive Safety Electronics |
231.4 | (6.1 | )% | (6.8 | )% | 0.7 | % | |||||||||
Active Safety |
132.1 | 12.0 | % | (13.6 | )% | 25.6 | % | |||||||||
Total |
$ | 2,291.5 | (3.8 | )% | (9.9 | )% | 6.1 | % | ||||||||
|
|
|
|
|
|
|
|
1) Effects from currency translations. 2) Including Corporate and other sales.
2
Q2 Report 2015 | 2nd Quarter |
Sales by Region
Change vs. same quarter last year | ||||||||||||||||||
Sales (MUSD) | Reported (U.S. GAAP) |
Currency effects1) |
Organic change* |
|||||||||||||||
Asia |
$ | 758.0 | (3.2 | )% | (5.1 | )% | 1.9 | % | ||||||||||
Whereof: |
China |
$ | 365.7 | (2.8 | )% | 0.3 | % | (3.1 | )% | |||||||||
Japan |
$ | 154.1 | (13.9 | )% | (15.9 | )% | 2.0 | % | ||||||||||
Rest of Asia |
$ | 238.2 | 4.4 | % | (5.8 | )% | 10.2 | % | ||||||||||
Americas |
$ | 821.8 | 3.7 | % | (4.5 | )% | 8.2 | % | ||||||||||
Europe |
$ | 711.7 | (11.8 | )% | (19.8 | )% | 8.0 | % | ||||||||||
Global |
$ | 2,291.5 | (3.8 | )% | (9.9 | )% | 6.1 | % |
1) Effects from currency translations.
Launches in the 2nd Quarter
Hondas new Pilot Inflatable curtains, side airbags, seatbelts with pretensioners and radar system. |
VWs new Touran Passenger airbag, side airbags and active seatbelts with pretensioners. |
Haimas new M6 Driver airbag with steering wheel, passenger airbag, inflatable curtains, side airbags, safety electronics and seatbelts with pretensioners. | ||||||||
Havals new H8 Driver airbag with steering wheel, passenger airbag, inflatable curtains, side airbags, safety electronics and seatbelts with pretensioners. |
Fords new Taurus Passenger airbag, inflatable curtains, side airbags and safety electronics. |
Jaguars new XF Seatbelts with pretensioners and hood lifter for pedestrian protection. | ||||||||
Mercedes new GLC Active seatbelts with pretensioners and radar system. |
Renaults new Kadjar Driver airbag with steering wheel, inflatable curtains, side airbags and safety electronics. |
Kias new Optima/K5 Active seatbelts with pretensioners. |
3
Q2 Report 2015 | 2nd Quarter |
Earnings
(Dollars in millions, except per share data) |
Q2 2015 | Q2 2014 | Change | |||||||||
Net Sales |
$ | 2,291.5 | $ | 2,383.0 | (3.8 | )% | ||||||
Gross profit |
$ | 460.0 | $ | 464.2 | (0.9 | )% | ||||||
% of sales |
20.1 | % | 19.5 | % | 0.6pp | |||||||
S,G&A |
$ | (101.2 | ) | $ | (104.6 | ) | (3.3 | )% | ||||
% of sales |
(4.4 | )% | (4.4 | )% | 0.0pp | |||||||
R,D&E net |
$ | (140.3 | ) | $ | (134.8 | ) | 4.0 | % | ||||
% of sales |
(6.1 | )% | (5.7 | )% | (0.4 | )pp | ||||||
Operating income |
$ | 208.7 | $ | 139.4 | 49.7 | % | ||||||
% of sales |
9.1 | % | 5.8 | % | 3.3pp | |||||||
Adjusted operating income1) |
$ | 216.7 | $ | 220.6 | (1.8 | )% | ||||||
% of sales |
9.5 | % | 9.3 | % | 0.2pp | |||||||
Income before taxes |
$ | 194.5 | $ | 122.9 | 58.3 | % | ||||||
Tax rate |
29.7 | % | 32.3 | % | (2.6 | )pp | ||||||
Net income |
$ | 136.8 | $ | 83.2 | 64.4 | % | ||||||
Net income attributable to controlling interest |
$ | 136.7 | $ | 82.8 | 65.0 | % | ||||||
Earnings per share, diluted2) |
$ | 1.55 | $ | 0.89 | 74.2 | % | ||||||
Adjusted earnings per share, diluted1, 2) |
$ | 1.62 | $ | 1.45 | 11.7 | % |
1) Excluding costs for capacity alignment and antitrust matters (including settlements in Q2 2014)*. 2) Assuming dilution and net of treasury shares.
4
Q2 Report 2015 | 2nd Quarter |
Cash Flow and Balance Sheet
Light Vehicle Production Development
Change vs. same quarter last year | ||||||||||||||||||||||||
China | Japan | RoA | Americas | Europe | Total | |||||||||||||||||||
LVP1) |
2.2 | % | (10.8 | )% | 1.3 | % | (0.9 | )% | 0.5 | % | (0.3 | )% |
1) Source: IHS July 16, 2015.
Headcount
June 30, 2015 | March 31, 2015 | June 30, 2014 | ||||||||||||
Headcount |
62,018 | 61,056 | 58,810 | |||||||||||
Whereof: |
Direct workers in manufacturing |
72 | % | 72 | % | 72 | % | |||||||
Low Cost Countries |
74 | % | 74 | % | 72 | % | ||||||||
Temporary personnel |
15 | % | 15 | % | 17 | % |
5
Q2 Report 2015 | 2nd Quarter |
Segment information
Passive Safety
(Dollars in millions) |
Q2 2015 | Q2 2014 | Change | Organic change* |
||||||||||||
Segment sales |
$ | 1,925.3 | $ | 2,013.8 | (4.4 | )% | 5.7 | % | ||||||||
Segment operating income |
$ | 195.7 | $ | 110.3 | 77.5 | % | ||||||||||
Segment operating margin |
10.2 | % | 5.5 | % | 4.7pp |
Electronics
(Dollars in millions) |
Q2 2015 | Q2 2014 | Change | Organic change* |
||||||||||||
Segment sales |
$ | 377.1 | $ | 380.5 | (0.9 | )% | 8.3 | % | ||||||||
Segment operating income |
$ | 11.9 | $ | 18.1 | (34.3 | )% | ||||||||||
Segment operating margin |
3.2 | % | 4.8 | % | (1.6 | )pp |
Headcount
June 30, 2015 | March 31, 2015 | June 30, 2014 | ||||||||||
Headcount Passive Safety segment |
58,112 | 57,316 | 55,177 | |||||||||
Headcount Electronics segment |
3,770 | 3,607 | 3,518 |
6
Q2 Report 2015 | First Six Months |
Consolidated Sales First Six Months 2015
Sales by Product
Year over year change | ||||||||||||||||
Sales (MUSD) | Reported (U.S. GAAP) |
Currency effects1) |
Organic change* |
|||||||||||||
Airbags2) |
$ | 2,445.1 | (4.0 | )% | (9.1 | )% | 5.1 | % | ||||||||
Seatbelts2) |
$ | 1,317.4 | (7.7 | )% | (10.8 | )% | 3.1 | % | ||||||||
Passive Safety Electronics |
$ | 444.6 | (7.4 | )% | (6.5 | )% | (0.9 | )% | ||||||||
Active Safety |
$ | 258.5 | 15.0 | % | (13.4 | )% | 28.4 | % | ||||||||
Total |
$ | 4,465.6 | (4.6 | )% | (9.6 | )% | 5.0 | % | ||||||||
|
|
|
|
|
|
|
|
1) Effects from currency translations. 2) Including Corporate and other sales.
Sales by Region
Year over year change | Reported | Currency | Organic | |||||||||||||||
Sales (MUSD) | (U.S. GAAP) | effects1) | change* | |||||||||||||||
Asia |
$ | 1,479.8 | (4.2 | )% | (5.2 | )% | 1.0 | % | ||||||||||
Whereof: |
China |
$ | 720.1 | (1.7 | )% | (0.9 | )% | (0.8 | )% | |||||||||
Japan |
$ | 306.7 | (16.3 | )% | (14.8 | )% | (1.5 | )% | ||||||||||
Rest of Asia |
$ | 453.0 | 1.7 | % | (4.1 | )% | 5.8 | % | ||||||||||
Americas |
$ | 1,570.0 | 1.7 | % | (4.0 | )% | 5.7 | % | ||||||||||
Europe |
$ | 1,415.8 | (11.0 | )% | (19.2 | )% | 8.2 | % | ||||||||||
Global |
$ | 4,465.6 | (4.6 | )% | (9.6 | )% | 5.0 | % |
1) Effects from currency translations.
7 |
Q2 Report 2015 | First Six Months |
Earnings
(Dollars in millions, except per share data) |
First 6 months 2015 |
First 6 months 2014 |
Change | |||||||||
Net Sales |
$ | 4,465.6 | $ | 4,678.8 | (4.6 | )% | ||||||
Gross profit |
$ | 883.4 | $ | 909.5 | (2.9 | )% | ||||||
% of sales |
19.8 | % | 19.4 | % | 0.4pp | |||||||
S,G&A |
$ | (201.8 | ) | $ | (207.1 | ) | (2.6 | )% | ||||
% of sales |
(4.5 | )% | (4.4 | )% | (0.1 | )pp | ||||||
R,D&E net |
$ | (266.8 | ) | $ | (277.0 | ) | (3.7 | )% | ||||
% of sales |
(6.0 | )% | (5.9 | )% | (0.1 | )pp | ||||||
Operating income |
$ | 288.7 | $ | 331.1 | (12.8 | )% | ||||||
% of sales |
6.5 | % | 7.1 | % | (0.6 | )pp | ||||||
Adjusted operating income1) |
$ | 409.6 | $ | 418.3 | (2.1 | )% | ||||||
% of sales |
9.2 | % | 8.9 | % | 0.3pp | |||||||
Income before taxes |
$ | 259.0 | $ | 307.2 | (15.7 | )% | ||||||
Tax rate |
33.4 | % | 30.2 | % | 3.2pp | |||||||
Net income |
$ | 172.5 | $ | 214.3 | (19.5 | )% | ||||||
Net income attributable to controlling interest |
$ | 172.4 | $ | 213.1 | (19.1 | )% | ||||||
Earnings per share, diluted2) |
$ | 1.95 | $ | 2.27 | (14.1 | )% | ||||||
Adjusted earnings per share, diluted1, 2) |
$ | 3.04 | $ | 2.88 | 5.6 | % |
1) Excluding costs for capacity alignment and antitrust matters (including settlements in H1 2014 and H1 2015)*. 2) Assuming dilution and net of treasury shares.
8
Q2 Report 2015 | First Six Months |
Cash flow and Balance Sheet
Light Vehicle Production Development
Year over year change | ||||||||||||||||||||||||
China | Japan | RoA | Americas | Europe | Total | |||||||||||||||||||
LVP1) |
6.3 | % | (9.1 | )% | 0.6 | % | (1.2 | )% | 2.2 | % | 1.3 | % |
1) Source: IHS July 16, 2015.
9
Q2 Report 2015 | First Six Months |
Segment information
Passive Safety
(Dollars in millions) |
First 6 months 2015 |
First 6 months 2014 |
Change | Organic change* |
||||||||||||
Segment sales |
$ | 3,755.7 | $ | 3,965.3 | (5.3 | )% | 4.4 | % | ||||||||
Segment operating income |
$ | 258.9 | $ | 266.0 | (2.7 | )% | ||||||||||
Segment operating margin |
6.9 | % | 6.7 | % | 0.2 | pp |
Electronics
(Dollars in millions) |
First 6 months 2015 |
First 6 months 2014 |
Change | Organic change* |
||||||||||||
Segment sales |
$ | 728.3 | $ | 735.3 | (1.0 | )% | 8.0 | % | ||||||||
Segment operating income |
$ | 20.9 | $ | 36.8 | (43.3 | )% | ||||||||||
Segment operating margin |
2.9 | % | 5.0 | % | (2.1 | )pp |
Headcount
June 30, 2015 | December 31, 2014 | June 30, 2014 | ||||||||||
Headcount Passive Safety segment |
58,112 | 56,327 | 55,177 | |||||||||
Headcount Electronics segment |
3,770 | 3,570 | 3,518 |
10
Q2 Report 2015
Other Items
11
Q2 Report 2015
Safe Harbor Statement
12
Q2 Report 2015
Key Ratios
Quarter April - June | First 6 months | Latest 12 | Full year | |||||||||||||||||||||
2015 | 2014 | 2015 | 2014 | months | 2014 | |||||||||||||||||||
Earnings per share, basic |
$ | 1.55 | $ | 0.89 | $ | 1.95 | $ | 2.28 | $ | 4.78 | $ | 5.08 | ||||||||||||
Earnings per share, diluted1) |
$ | 1.55 | $ | 0.89 | $ | 1.95 | $ | 2.27 | $ | 4.76 | $ | 5.06 | ||||||||||||
Total parent shareholders equity per share |
$ | 37.75 | $ | 42.32 | $ | 37.75 | $ | 42.32 | $ | 37.75 | $ | 38.64 | ||||||||||||
Cash dividend paid per share |
$ | 0.56 | $ | 0.52 | $ | 1.10 | $ | 1.04 | $ | 2.18 | $ | 2.12 | ||||||||||||
Operating working capital, $ in millions2) |
639 | 640 | 639 | 640 | 639 | 595 | ||||||||||||||||||
Capital employed, $ in millions3) |
3,610 | 3,647 | 3,610 | 3,647 | 3,610 | 3,504 | ||||||||||||||||||
Net debt (cash), $ in millions2) |
269 | (296 | ) | 269 | (296 | ) | 269 | 62 | ||||||||||||||||
Net debt to capitalization, %4) |
7 | N/A | 7 | N/A | 7 | 2 | ||||||||||||||||||
Gross margin, %5) |
20.1 | 19.5 | 19.8 | 19.4 | 19.7 | 19.5 | ||||||||||||||||||
Operating margin, %6) |
9.1 | 5.8 | 6.5 | 7.1 | 7.5 | 7.8 | ||||||||||||||||||
Return on total equity, %7) |
16.7 | 8.4 | 10.3 | 10.8 | 12.1 | 12.3 | ||||||||||||||||||
Return on capital employed, %8) |
23.7 | 15.8 | 16.5 | 18.9 | 19.2 | 20.5 | ||||||||||||||||||
Average no. of shares in millions1) |
88.3 | 93.5 | 88.4 | 93.9 | 89.7 | 92.4 | ||||||||||||||||||
No. of shares at period-end in millions9) |
88.1 | 92.8 | 88.1 | 92.8 | 88.1 | 88.7 | ||||||||||||||||||
No. of employees at period-end10) |
52,536 | 48,613 | 52,536 | 48,613 | 52,536 | 50,770 | ||||||||||||||||||
Headcount at period-end11) |
62,018 | 58,810 | 62,018 | 58,810 | 62,018 | 60,016 | ||||||||||||||||||
Days receivables outstanding12) |
72 | 71 | 74 | 72 | 76 | 71 | ||||||||||||||||||
Days inventory outstanding13) |
31 | 30 | 32 | 30 | 32 | 32 |
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) Net debt in relation to capital employed. 5) Gross profit relative to sales. 6) Operating income relative to sales. 7) Net income relative to average total equity. 8) Operating income and income from equity method investments, relative to average capital employed. 9) Excluding dilution and net of treasury shares. 10) Employees with a continuous employment agreement, recalculated to full time equivalent heads. 11) Includes temporary hourly personnel. 12) Outstanding receivables relative to average daily sales. 13) Outstanding inventory relative to average daily sales.
13
Q2 Report 2015
Consolidated Statements of Net Income
Quarter April - June | First 6 months | Latest 12 | Full year | |||||||||||||||||||||
(Dollars in millions, except per share data) |
2015 | 2014 | 2015 | 2014 | months | 2014 | ||||||||||||||||||
Net sales |
||||||||||||||||||||||||
Airbag products1) |
$ | 1,264.0 | $ | 1,294.3 | $ | 2,445.1 | $ | 2,546.6 | $ | 4,920.0 | $ | 5,019.3 | ||||||||||||
Seatbelt products1) |
664.0 | 724.4 | 1,317.4 | 1,427.4 | 2,690.1 | 2,800.1 | ||||||||||||||||||
Passive safety electronic products |
231.4 | 246.4 | 444.6 | 480.0 | 894.4 | 932.0 | ||||||||||||||||||
Active safety products |
132.1 | 117.9 | 258.5 | 224.8 | 522.8 | 489.1 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total net sales |
2,291.5 | 2,383.0 | 4,465.6 | 4,678.8 | 9,027.3 | 9,240.5 | ||||||||||||||||||
Cost of sales |
(1,831.5 | ) | (1,918.8 | ) | (3,582.3 | ) | (3,769.3 | ) | (7,249.7 | ) | (7,436.7 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Gross profit |
460.0 | 464.2 | 883.3 | 909.5 | 1,777.6 | 1,803.8 | ||||||||||||||||||
Selling, general & administrative expenses |
(101.2 | ) | (104.6 | ) | (201.8 | ) | (207.1 | ) | (409.6 | ) | (414.9 | ) | ||||||||||||
Research, development & engineering expenses, net |
(140.3 | ) | (134.8 | ) | (266.8 | ) | (277.0 | ) | (525.4 | ) | (535.6 | ) | ||||||||||||
Amortization of intangibles |
(3.3 | ) | (4.2 | ) | (7.0 | ) | (8.3 | ) | (14.7 | ) | (16.0 | ) | ||||||||||||
Other income (expense), net |
(6.5 | ) | (81.2 | ) | (119.0 | ) | (86.0 | ) | (147.7 | ) | (114.7 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating income |
208.7 | 139.4 | 288.7 | 331.1 | 680.2 | 722.6 | ||||||||||||||||||
Income from equity method investments |
1.6 | 2.7 | 2.9 | 4.4 | 5.4 | 6.9 | ||||||||||||||||||
Interest income |
0.6 | 1.3 | 1.0 | 2.5 | 3.3 | 4.8 | ||||||||||||||||||
Interest expense |
(16.9 | ) | (17.8 | ) | (34.0 | ) | (25.8 | ) | (71.6 | ) | (63.4 | ) | ||||||||||||
Other non-operating items, net |
0.5 | (2.7 | ) | 0.4 | (5.0 | ) | 1.5 | (3.9 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Income before income taxes |
194.5 | 122.9 | 259.0 | 307.2 | 618.8 | 667.0 | ||||||||||||||||||
Income taxes |
(57.7 | ) | (39.7 | ) | (86.5 | ) | (92.9 | ) | (191.6 | ) | (198.0 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net income |
$ | 136.8 | $ | 83.2 | $ | 172.5 | $ | 214.3 | $ | 427.2 | $ | 469.0 | ||||||||||||
Less; Net income attributable to non-controlling interest |
0.1 | 0.4 | 0.1 | 1.2 | 0.1 | 1.2 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net income attributable to controlling interest |
$ | 136.7 | $ | 82.8 | $ | 172.4 | $ | 213.1 | $ | 427.1 | $ | 467.8 | ||||||||||||
Earnings per share2) |
$ | 1.55 | $ | 0.89 | $ | 1.95 | $ | 2.27 | $ | 4.76 | $ | 5.06 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
1) Including Corporate and other sales. 2) Assuming dilution and net of treasury shares.
14
Q2 Report 2015
Consolidated Balance Sheets
June 30 | March 31 | December 31 | September 30 | June 30 | ||||||||||||||||
(Dollars in millions) |
2015 | 2015 | 2014 | 2014 | 2014 | |||||||||||||||
Assets |
||||||||||||||||||||
Cash & cash equivalents |
$ | 1,323.3 | $ | 1,364.1 | $ | 1,529.0 | $ | 1,846.7 | $ | 2,060.2 | ||||||||||
Receivables, net |
1,795.7 | 1,783.3 | 1,706.3 | 1,712.7 | 1,843.1 | |||||||||||||||
Inventories, net |
684.1 | 652.7 | 675.5 | 686.5 | 683.2 | |||||||||||||||
Other current assets |
241.0 | 217.3 | 225.4 | 243.9 | 265.0 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total current assets |
4,044.1 | 4,017.4 | 4,136.2 | 4,489.8 | 4,851.5 | |||||||||||||||
Property, plant & equipment, net |
1,434.1 | 1,384.7 | 1,390.2 | 1,396.1 | 1,396.1 | |||||||||||||||
Investments and other non-current assets |
270.1 | 268.2 | 255.3 | 238.9 | 268.9 | |||||||||||||||
Goodwill assets |
1,586.7 | 1,583.6 | 1,594.0 | 1,602.6 | 1,612.1 | |||||||||||||||
Intangible assets, net |
70.4 | 72.6 | 67.2 | 65.4 | 68.9 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total assets |
$ | 7,405.4 | $ | 7,326.5 | $ | 7,442.9 | $ | 7,792.8 | $ | 8,197.5 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Liabilities and equity |
||||||||||||||||||||
Short-term debt |
$ | 93.2 | $ | 124.3 | $ | 79.6 | $ | 250.4 | $ | 246.4 | ||||||||||
Accounts payable |
1,127.3 | 1,093.1 | 1,091.5 | 1,053.5 | 1,167.7 | |||||||||||||||
Other current liabilities |
1,004.8 | 1,038.8 | 967.5 | 1,021.1 | 1,033.6 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total current liabilities |
2,225.3 | 2,256.2 | 2,138.6 | 2,325.0 | 2,447.7 | |||||||||||||||
Long-term debt |
1,505.6 | 1,511.0 | 1,521.2 | 1,520.5 | 1,528.3 | |||||||||||||||
Pension liability |
229.4 | 226.7 | 232.5 | 148.0 | 153.9 | |||||||||||||||
Other non-current liabilities |
104.1 | 107.0 | 108.5 | 123.6 | 124.2 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total non-current liabilities |
1,839.1 | 1,844.7 | 1,862.2 | 1,792.1 | 1,806.4 | |||||||||||||||
Total parent shareholders equity |
3,325.9 | 3,210.6 | 3,427.1 | 3,660.3 | 3,926.9 | |||||||||||||||
Non-controlling interest |
15.1 | 15.0 | 15.0 | 15.4 | 16.5 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total equity |
3,341.0 | 3,225.6 | 3,442.1 | 3,675.7 | 3,943.4 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total liabilities and equity |
$ | 7,405.4 | $ | 7,326.5 | $ | 7,442.9 | $ | 7,792.8 | $ | 8,197.5 | ||||||||||
|
|
|
|
|
|
|
|
|
|
15
Q2 Report 2015
Consolidated Statements of Cash Flows
Quarter April - June | First 6 months | Latest 12 | Full year | |||||||||||||||||||||
(Dollars in millions) |
2015 | 2014 | 2015 | 2014 | months | 2014 | ||||||||||||||||||
Net income |
$ | 136.8 | $ | 83.2 | $ | 172.5 | $ | 214.3 | $ | 427.2 | $ | 469.0 | ||||||||||||
Depreciation and amortization |
75.8 | 76.8 | 149.5 | 150.6 | 304.3 | 305.4 | ||||||||||||||||||
Other, net |
4.3 | 4.8 | (14.7 | ) | (0.8 | ) | 27.1 | 41.0 | ||||||||||||||||
Changes in operating assets and liabilities |
(63.2 | ) | (79.1 | ) | (69.4 | ) | (93.1 | ) | (79.0 | ) | (102.7 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net cash provided by operating activities |
153.7 | 85.7 | 237.9 | 271.0 | 679.6 | 712.7 | ||||||||||||||||||
Capital expenditures, net |
(109.3 | ) | (114.7 | ) | (237.3 | ) | (207.4 | ) | (483.3 | ) | (453.4 | ) | ||||||||||||
Acquisitions of businesses and other, net |
(5.8 | ) | (0.3 | ) | (9.0 | ) | (1.7 | ) | (6.9 | ) | 0.4 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net cash used in investing activities |
(115.1 | ) | (115.0 | ) | (246.3 | ) | (209.1 | ) | (490.2 | ) | (453.0 | ) | ||||||||||||
Net cash before financing1) |
38.6 | (29.3 | ) | (8.4 | ) | 61.9 | 189.4 | 259.7 | ||||||||||||||||
Net increase (decrease) in short-term debt |
(33.7 | ) | (114.2 | ) | 21.6 | (96.8 | ) | (134.3 | ) | (252.7 | ) | |||||||||||||
Issuance of long-term debt |
| 1,253.0 | | 1,253.0 | 10.0 | 1,263.0 | ||||||||||||||||||
Repayments and other changes in long-term debt |
(8.4 | ) | (0.3 | ) | (8.4 | ) | (0.7 | ) | (8.9 | ) | (1.2 | ) | ||||||||||||
Dividends paid |
(49.3 | ) | (48.4 | ) | (97.1 | ) | (97.2 | ) | (194.8 | ) | (194.9 | ) | ||||||||||||
Shares repurchased |
| (97.2 | ) | (104.4 | ) | (191.5 | ) | (528.9 | ) | (616.0 | ) | |||||||||||||
Common stock options exercised |
4.6 | 6.2 | 15.6 | 22.1 | 26.0 | 32.5 | ||||||||||||||||||
Dividend paid to non-controlling interests |
| (0.3 | ) | | (3.4 | ) | (1.5 | ) | (4.9 | ) | ||||||||||||||
Other, net |
0.1 | 0.2 | 0.1 | 0.2 | 0.4 | 0.5 | ||||||||||||||||||
Effect of exchange rate changes on cash |
7.3 | (6.3 | ) | (24.7 | ) | (5.7 | ) | (94.3 | ) | (75.3 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Increase (decrease) in cash and cash equivalents |
(40.8 | ) | 963.4 | (205.7 | ) | 941.9 | (736.9 | ) | 410.7 | |||||||||||||||
Cash and cash equivalents at period-start |
1,364.1 | 1,096.8 | 1,529.0 | 1,118.3 | 2,060.2 | 1,118.3 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Cash and cash equivalents at period-end |
$ | 1,323.3 | $ | 2,060.2 | $ | 1,323.3 | $ | 2,060.2 | $ | 1,323.3 | $ | 1,529.0 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
1) Non-U.S. GAAP measure comprised of Net cash provided by operating activities and Net cash used in investing activities.
16
Q2 Report 2015
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 2015 | Airbag Products2) |
Seatbelt Products2) |
Passive Safety Electronics |
Active Safety | Total | |||||||||||||||||||||||||||||||||||
% | $ | % | $ | % | $ | % | $ | % | $ | |||||||||||||||||||||||||||||||
Organic change |
7.1 | $ | 92.3 | 2.9 | $ | 21.0 | 0.7 | $ | 1.6 | 25.6 | $ | 30.2 | 6.1 | $ | 145.1 | |||||||||||||||||||||||||
Currency effects1) |
(9.4 | ) | (122.6 | ) | (11.2 | ) | (81.4 | ) | (6.8 | ) | (16.6 | ) | (13.6 | ) | (16.0 | ) | (9.9 | ) | (236.6 | ) | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Reported change |
(2.3 | ) | $ | (30.3 | ) | (8.3 | ) | $ | (60.4 | ) | (6.1 | ) | $ | (15.0 | ) | 12.0 | $ | 14.2 | (3.8 | ) | $ | (91.5 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1) Effects from currency translations. 2) Including Corporate and other sales.
First 6 months January - June 2015 | Airbag Products2) |
Seatbelt Products2) |
Passive Safety Electronics |
Active Safety | Total | |||||||||||||||||||||||||||||||||||
% | $ | % | $ | % | $ | % | $ | % | $ | |||||||||||||||||||||||||||||||
Organic change |
5.1 | $ | 130.5 | 3.1 | $ | 43.9 | (0.9 | ) | $ | (4.4 | ) | 28.4 | $ | 63.8 | 5.0 | $ | 233.8 | |||||||||||||||||||||||
Currency effects1) |
(9.1 | ) | (232.0 | ) | (10.8 | ) | (153.9 | ) | (6.5 | ) | (31.0 | ) | (13.4 | ) | (30.1 | ) | (9.6 | ) | (447.0 | ) | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Reported change |
(4.0 | ) | $ | (101.5 | ) | (7.7 | ) | $ | (110.0 | ) | (7.4 | ) | $ | (35.4 | ) | 15.0 | $ | 33.7 | (4.6 | ) | $ | (213.2 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1) Effects from currency translations. 2) Including Corporate and other sales.
Sales by Region
Quarter April - June 2015 | China | Japan | RoA | Americas | Europe | Total | ||||||||||||||||||||||||||||||||||||||||||
% | $ | % | $ | % | $ | % | $ | % | $ | % | $ | |||||||||||||||||||||||||||||||||||||
Organic change |
(3.1 | ) | $ | (11.8 | ) | 2.0 | $ | 3.6 | 10.2 | $ | 23.4 | 8.2 | $ | 65.2 | 8.0 | $ | 64.7 | 6.1 | $ | 145.1 | ||||||||||||||||||||||||||||
Currency effects1) |
0.3 | 1.3 | (15.9 | ) | (28.5 | ) | (5.8 | ) | (13.3 | ) | (4.5 | ) | (36.2 | ) | (19.8 | ) | (159.9 | ) | (9.9 | ) | (236.6 | ) | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Reported change |
(2.8 | ) | $ | (10.5 | ) | (13.9 | ) | $ | (24.9 | ) | 4.4 | $ | 10.1 | 3.7 | $ | 29.0 | (11.8 | ) | $ | (95.2 | ) | (3.8 | ) | $ | (91.5 | ) | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1) Effects from currency translations.
First 6 months January - June 2015 | China | Japan | RoA | Americas | Europe | Total | ||||||||||||||||||||||||||||||||||||||||||
% | $ | % | $ | % | $ | % | $ | % | $ | % | $ | |||||||||||||||||||||||||||||||||||||
Organic change |
(0.8 | ) | $ | (6.0 | ) | (1.5 | ) | $ | (5.4 | ) | 5.8 | $ | 26.0 | 5.7 | $ | 88.1 | 8.2 | $ | 131.1 | 5.0 | $ | 233.8 | ||||||||||||||||||||||||||
Currency effects1) |
(0.9 | ) | (6.6 | ) | (14.8 | ) | (54.2 | ) | (4.2 | ) | (18.5 | ) | (4.0 | ) | (61.5 | ) | (19.2 | ) | (306.2 | ) | (9.6 | ) | (447.0 | ) | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Reported change |
(1.7 | ) | $ | (12.6 | ) | (16.3 | ) | $ | (59.6 | ) | 1.6 | $ | 7.5 | 1.7 | $ | 26.6 | (11.0 | ) | $ | (175.1 | ) | (4.6 | ) | $ | (213.2 | ) | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1) Effects from currency translations.
17
Q2 Report 2015
Sales by Segment
Quarter April - June 2015 | Passive Safety | Electronics | Other and eliminations |
Total | ||||||||||||||||||||||||
% | $ | % | $ | $ | % | $ | ||||||||||||||||||||||
Organic change |
5.7 | $ | 114.3 | 8.3 | $ | 31.7 | $ | (0.9 | ) | 6.1 | $ | 145.1 | ||||||||||||||||
Currency effects1) |
(10.1 | ) | (202.9 | ) | (9.2 | ) | (35.1 | ) | 1.4 | (9.9 | ) | (236.6 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Reported change |
(4.4 | ) | $ | (88.6 | ) | (0.9 | ) | $ | (3.4 | ) | $ | 0.5 | (3.8 | ) | $ | (91.5 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1) Effects from currency translations.
First 6 months January - June 2015 | Passive Safety | Electronics | Other and eliminations |
Total | ||||||||||||||||||||||||
% | $ | % | $ | $ | % | $ | ||||||||||||||||||||||
Organic change |
4.4 | $ | 174.4 | 8.0 | $ | 58.7 | $ | 0.7 | 5.0 | $ | 233.8 | |||||||||||||||||
Currency effects1) |
(9.7 | ) | (384.0 | ) | (9.0 | ) | (65.7 | ) | 2.7 | (9.6 | ) | (447.0 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Reported change |
(5.3 | ) | $ | (209.6 | ) | (1.0 | ) | $ | (7.0 | ) | $ | 3.4 | (4.6 | ) | $ | (213.2 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1) Effects from currency translations.
18
Q2 Report 2015
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 | ||||||||||||||||
2015 | 2015 | 2014 | 2014 | 2014 | ||||||||||||||||
Total current assets |
$ | 4,044.1 | $ | 4,017.4 | $ | 4,136.2 | $ | 4,489.8 | $ | 4,851.5 | ||||||||||
Total current liabilities |
(2,225.3 | ) | (2,256.2 | ) | (2,138.6 | ) | (2,325.0 | ) | (2,447.7 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Working capital |
1,818.8 | 1,761.2 | 1,997.6 | 2,164.8 | 2,403.8 | |||||||||||||||
Cash and cash equivalents |
(1,323.3 | ) | (1,364.1 | ) | (1,529.0 | ) | (1,846.7 | ) | (2,060.2 | ) | ||||||||||
Short-term debt |
93.2 | 124.3 | 79.6 | 250.4 | 246.4 | |||||||||||||||
Derivative asset and liability, current |
1.2 | 1.4 | (0.8 | ) | (0.9 | ) | 0.1 | |||||||||||||
Dividends payable |
49.3 | 49.5 | 47.9 | 49.3 | 50.1 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating working capital |
$ | 639.2 | $ | 572.3 | $ | 595.3 | $ | 616.9 | $ | 640.2 | ||||||||||
|
|
|
|
|
|
|
|
|
|
Net Debt (Cash)
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 | ||||||||||||||||
2015 | 2015 | 2014 | 2014 | 2014 | ||||||||||||||||
Short-term debt |
$ | 93.2 | $ | 124.3 | $ | 79.6 | $ | 250.4 | $ | 246.4 | ||||||||||
Long-term debt |
1,505.6 | 1,511.0 | 1,521.2 | 1,520.5 | 1,528.3 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total debt |
1,598.8 | 1,635.3 | 1,600.8 | 1,770.9 | 1,774.7 | |||||||||||||||
Cash and cash equivalents |
(1,323.3 | ) | (1,364.1 | ) | (1,529.0 | ) | (1,846.7 | ) | (2,060.2 | ) | ||||||||||
Debt-related derivatives |
(7.0 | ) | (7.2 | ) | (10.0 | ) | (10.6 | ) | (10.5 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net debt (cash) |
$ | 268.5 | $ | 264.0 | $ | 61.8 | $ | (86.4 | ) | $ | (296.0 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|
Leverage ratio
The non-U.S. GAAP measure net debt (cash) is also used in the non-U.S. GAAP measure Leverage ratio. Management uses this measure to analyze the amount of debt the Company can incur under its debt policy. Management believes that this policy also provides guidance to credit and equity investors regarding the extent to which the Company would be prepared to leverage its operations. For details on leverage ratio refer to the table.
June 30 | December 31 | June 30 | ||||||||||
2015 | 2014 | 2014 | ||||||||||
Net debt (cash)1) |
$ | 268.5 | $ | 61.8 | $ | (296.0 | ) | |||||
Pension liabilities |
229.4 | 232.5 | 153.9 | |||||||||
|
|
|
|
|
|
|||||||
Debt (cash) per the Policy |
$ | 497.9 | $ | 294.3 | $ | (142.1 | ) | |||||
Income before income taxes2) |
$ | 618.8 | $ | 667.0 | $ | 678.4 | ||||||
Plus: Interest expense, net2, 3) |
68.3 | 58.6 | 37.7 | |||||||||
Depreciation and amortization of intangibles2, 4) |
304.3 | 305.4 | 297.2 | |||||||||
|
|
|
|
|
|
|||||||
EBITDA per the Policy |
$ | 991.4 | $ | 1,031.0 | $ | 1,013.3 | ||||||
Leverage ratio5) |
0.5 | 0.3 | N/A | |||||||||
|
|
|
|
|
|
1) Net debt (cash) is short- and long-term debt less cash and cash equivalents and debt-related derivatives. 2) Latest 12 months. 3) Interest expense, net is interest expense including cost for extinguishment of debt, if any, less interest income. 4) Including impairment write-offs, if any. 5) Leverage ratio is not applicable in June 2014 due to net cash position.
19
Q2 Report 2015
Segment Disclosure
Sales, including Intersegment Sales | Quarter April - June | First 6 months | ||||||||||||||
(Dollars in millions) |
2015 | 2014 | 2015 | 2014 | ||||||||||||
Passive Safety |
$ | 1,925.3 | $ | 2,013.8 | $ | 3,755.7 | $ | 3,965.3 | ||||||||
Electronics |
377.1 | 380.5 | 728.3 | 735.3 | ||||||||||||
Total segment sales |
$ | 2,302.4 | $ | 2,394.3 | $ | 4,484.0 | $ | 4,700.6 | ||||||||
Corporate and other |
2.9 | 5.2 | 7.1 | 9.2 | ||||||||||||
Intersegment sales |
(13.8 | ) | (16.5 | ) | (25.5 | ) | (31.0 | ) | ||||||||
Total net sales |
$ | 2,291.5 | $ | 2,383.0 | $ | 4,465.6 | $ | 4,678.8 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Income before Income Taxes | Quarter April - June | First 6 months | ||||||||||||||
(Dollars in millions) |
2015 | 2014 | 2015 | 2014 | ||||||||||||
Passive Safety |
$ | 195.7 | $ | 110.3 | $ | 258.9 | $ | 266.0 | ||||||||
Electronics |
11.9 | 18.1 | 20.9 | 36.8 | ||||||||||||
Segment operating income |
$ | 207.6 | $ | 128.4 | $ | 279.8 | $ | 302.8 | ||||||||
Corporate and other |
1.1 | 11.0 | 8.9 | 28.3 | ||||||||||||
Interest and other non-operating expenses, net |
(15.8 | ) | (19.2 | ) | (32.6 | ) | (28.3 | ) | ||||||||
Income from equity method investments |
1.6 | 2.7 | 2.9 | 4.4 | ||||||||||||
Income before income taxes |
$ | 194.5 | $ | 122.9 | $ | 259.0 | $ | 307.2 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Capital Expenditures | Quarter April - June | First 6 months | ||||||||||||||
(Dollars in millions) |
2015 | 2014 | 2015 | 2014 | ||||||||||||
Passive Safety |
$ | 101.2 | $ | 97.1 | $ | 222.4 | $ | 177.5 | ||||||||
Electronics |
13.1 | 18.0 | 24.7 | 30.5 | ||||||||||||
Corporate and other |
0.9 | 0.1 | 2.9 | 0.4 | ||||||||||||
Total capital expenditures |
$ | 115.2 | $ | 115.2 | $ | 250.0 | $ | 208.4 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Depreciation and Amortization | Quarter April - June | First 6 months | ||||||||||||||
(Dollars in millions) |
2015 | 2014 | 2015 | 2014 | ||||||||||||
Passive Safety |
$ | 63.7 | $ | 64.3 | $ | 125.5 | $ | 126.2 | ||||||||
Electronics |
11.1 | 11.1 | 21.8 | 21.5 | ||||||||||||
Corporate and other |
1.0 | 1.4 | 2.2 | 2.9 | ||||||||||||
Total depreciation and amortization |
$ | 75.8 | $ | 76.8 | $ | 149.5 | $ | 150.6 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Segment Assets | June 30 | March 31 | December 31 | June 30, | ||||||||||||
(Dollars in millions) |
2015 | 2015 | 2014 | 2014 | ||||||||||||
Passive Safety |
$ | 5,590.8 | $ | 5,778.9 | $ | 5,782.3 | $ | 6,013.4 | ||||||||
Electronics |
787.8 | 745.9 | 713.9 | 736.2 | ||||||||||||
Segment assets |
$ | 6,378.6 | $ | 6,524.8 | $ | 6,496.2 | $ | 6,749.6 | ||||||||
Corporate and other1) |
1,026.8 | 801.7 | 946.7 | 1,447.9 | ||||||||||||
Total assets |
$ | 7,405.4 | $ | 7,326.5 | $ | 7,442.9 | $ | 8,197.5 | ||||||||
|
|
|
|
|
|
|
|
1) Corporate and other assets mainly consists of cash and cash equivalents, income tax and deferred tax assets and equity method investments.
20
Q2 Report 2015
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 non-U.S. GAAP to the equivalent U.S. GAAP measure.
Quarter April - June 2015 | Quarter April - June 2014 | |||||||||||||||||||||||
Non-U.S. GAAP |
Adjustments1) | Reported U.S. GAAP |
Non-U.S. GAAP |
Adjustments1) | Reported U.S. GAAP |
|||||||||||||||||||
Operating income |
$ | 216.8 | $ | (8.1 | ) | $ | 208.7 | $ | 220.6 | $ | (81.2 | ) | $ | 139.4 | ||||||||||
Operating margin, % |
9.5 | (0.4 | ) | 9.1 | 9.3 | (3.5 | ) | 5.8 | ||||||||||||||||
Income before taxes |
$ | 202.6 | $ | (8.1 | ) | $ | 194.5 | $ | 204.1 | $ | (81.2 | ) | $ | 122.9 | ||||||||||
Net income |
$ | 142.8 | $ | (6.0 | ) | $ | 136.8 | $ | 135.8 | $ | (52.6 | ) | $ | 83.2 | ||||||||||
Return on capital employed, % |
24.0 | (0.3 | ) | 23.7 | 24.7 | (8.9 | ) | 15.8 | ||||||||||||||||
Return on total equity, % |
16.9 | (0.2 | ) | 16.7 | 13.6 | (5.2 | ) | 8.4 | ||||||||||||||||
Earnings per share, diluted2) |
$ | 1.62 | $ | (0.07 | ) | $ | 1.55 | $ | 1.45 | $ | (0.56 | ) | $ | 0.89 |
First 6 months 2015 | First 6 months 2014 | |||||||||||||||||||||||
Non-U.S. GAAP |
Adjustments1) | Reported U.S. GAAP |
Non-U.S. GAAP |
Adjustments1) | Reported U.S. GAAP |
|||||||||||||||||||
Operating income |
$ | 409.7 | $ | (121.0 | ) | $ | 288.7 | $ | 418.3 | $ | (87.2 | ) | $ | 331.1 | ||||||||||
Operating margin, % |
9.2 | (2.7 | ) | 6.5 | 8.9 | (1.8 | ) | 7.1 | ||||||||||||||||
Income before taxes |
$ | 380.0 | $ | (121.0 | ) | $ | 259.0 | $ | 394.4 | $ | (87.2 | ) | $ | 307.2 | ||||||||||
Net income |
$ | 268.9 | $ | (96.4 | ) | $ | 172.5 | $ | 271.4 | $ | (57.1 | ) | $ | 214.3 | ||||||||||
Capital employed |
$ | 3,706 | $ | (96 | ) | $ | 3,610 | $ | 3,704 | $ | (57 | ) | $ | 3,647 | ||||||||||
Return on capital employed, % |
22.9 | (6.4 | ) | 16.5 | 23.6 | (4.7 | ) | 18.9 | ||||||||||||||||
Return on total equity, % |
15.8 | (5.5 | ) | 10.3 | 13.6 | (2.8 | ) | 10.8 | ||||||||||||||||
Earnings per share, diluted2) |
$ | 3.04 | $ | (1.09 | ) | $ | 1.95 | $ | 2.88 | $ | (0.61 | ) | $ | 2.27 | ||||||||||
Total parent shareholders equity per share |
$ | 38.85 | $ | (1.10 | ) | $ | 37.75 | $ | 42.93 | $ | (0.61 | ) | $ | 42.32 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
1) Capacity alignment and antitrust matters (including settlements in H1 2014 and H1 2015)*.
2) Assuming dilution and net of treasury shares.
21
Q2 Report 2015
Multi-year Summary
(Dollars in millions, except per share data) |
20141) | 20131, 5) | 20121) | 20111) | 20101) | |||||||||||||||
Sales and Income |
||||||||||||||||||||
Net sales |
$ | 9,240 | $ | 8,803 | $ | 8,267 | $ | 8,232 | $ | 7,171 | ||||||||||
Operating income |
723 | 761 | 705 | 889 | 869 | |||||||||||||||
Income before income taxes |
667 | 734 | 669 | 828 | 806 | |||||||||||||||
Net income attributable to controlling interest |
468 | 486 | 483 | 623 | 591 | |||||||||||||||
Financial Position |
||||||||||||||||||||
Current assets excluding cash |
2,607 | 2,582 | 2,312 | 2,261 | 2,101 | |||||||||||||||
Property, plant and equipment, net |
1,390 | 1,336 | 1,233 | 1,121 | 1,026 | |||||||||||||||
Intangible assets (primarily goodwill) |
1,661 | 1,687 | 1,707 | 1,716 | 1,722 | |||||||||||||||
Non-interest bearing liabilities |
2,400 | 2,364 | 2,162 | 2,102 | 2,001 | |||||||||||||||
Capital employed |
3,504 | 3,489 | 3,415 | 3,257 | 3,066 | |||||||||||||||
Net debt (cash) |
62 | (511 | ) | (361 | ) | (92 | ) | 127 | ||||||||||||
Total equity |
3,442 | 4,000 | 3,776 | 3,349 | 2,939 | |||||||||||||||
Total assets |
7,443 | 6,983 | 6,570 | 6,117 | 5,665 | |||||||||||||||
Long-term debt |
1,521 | 279 | 563 | 364 | 638 | |||||||||||||||
Share data |
||||||||||||||||||||
Earnings per share (US$) basic |
5.08 | 5.09 | 5.17 | 6.99 | 6.77 | |||||||||||||||
Earnings per share (US$) assuming dilution |
5.06 | 5.07 | 5.08 | 6.65 | 6.39 | |||||||||||||||
Total parent shareholders equity per share (US$) |
38.64 | 42.17 | 39.36 | 37.33 | 32.89 | |||||||||||||||
Cash dividends paid per share (US$) |
2.12 | 2.00 | 1.89 | 1.73 | 0.65 | |||||||||||||||
Cash dividends declared per share (US$) |
2.14 | 2.02 | 1.94 | 1.78 | 1.05 | |||||||||||||||
Share repurchases |
616 | 148 | | | | |||||||||||||||
Number of shares outstanding (million)2) |
88.7 | 94.4 | 95.5 | 89.3 | 89.0 | |||||||||||||||
Ratios |
||||||||||||||||||||
Gross margin (%) |
19.5 | 19.4 | 19.9 | 21.0 | 22.2 | |||||||||||||||
Operating margin (%) |
7.8 | 8.6 | 8.5 | 10.8 | 12.1 | |||||||||||||||
Pretax margin (%) |
7.2 | 8.3 | 8.1 | 10.1 | 11.2 | |||||||||||||||
Return on capital employed (%) |
21 | 22 | 21 | 28 | 28 | |||||||||||||||
Return on total equity (%) |
12 | 13 | 14 | 20 | 22 | |||||||||||||||
Total equity ratio (%) |
46 | 57 | 57 | 55 | 52 | |||||||||||||||
Net debt to capitalization (%) |
2 | n/a | n/a | n/a | 4 | |||||||||||||||
Days receivables outstanding |
71 | 70 | 66 | 67 | 69 | |||||||||||||||
Days inventory outstanding |
32 | 31 | 30 | 32 | 32 | |||||||||||||||
Other data |
||||||||||||||||||||
Airbag sales3) |
5,019 | 4,822 | 5,392 | 5,393 | 4,723 | |||||||||||||||
Seatbelt sales4) |
2,800 | 2,773 | 2,657 | 2,679 | 2,363 | |||||||||||||||
Passive safety electronic sales6) |
932 | 863 | n/a | n/a | n/a | |||||||||||||||
Active safety sales |
489 | 345 | 218 | 160 | 85 | |||||||||||||||
Net cash provided by operating activities |
713 | 838 | 689 | 758 | 924 | |||||||||||||||
Capital expenditures, net |
453 | 379 | 360 | 357 | 224 | |||||||||||||||
Net cash used in investing activities |
(453 | ) | (377 | ) | (358 | ) | (373 | ) | (297 | ) | ||||||||||
Net cash provided by (used in) financing activities |
226 | (318 | ) | (91 | ) | (223 | ) | (529 | ) | |||||||||||
Number of employees, December 31 |
50,800 | 46,900 | 41,700 | 38,500 | 34,600 |
1) Costs in 2014, 2013, 2012, 2011 and 2010 for capacity alignments and antitrust matters reduced operating income by (millions) $120, $47, $98, $19 and $21 and net income by (millions) $80, $33, $71, $14 and $16. This corresponds to 1.3%, 0.6%, 1.2%, 0.2% and 0.3% on operating margins and 0.9%, 0.4%, 0.9%, 0.2% and 0.2% on net margins. The impact on EPS was $0.87, $0.34, $0.74, $0.15 and $0.17 while return on total equity was reduced by 1.9%, 0.8 %, 1.8%, 0.4% and 0.6% and for the same five year period. 2) At year end, net of treasury shares. 3) Incl. passive electronics (2010, 2011, 2012), steering wheels, inflators and initiators. 4) Incl. seat components until a June 2012 divestiture. 5) Incl. 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. 6) In 2012, 2011 and 2010, sales for passive safety electronics were in airbag sales.
22