Attached files
file | filename |
---|---|
8-K - FORM 8-K - AUTOLIV INC | d13728d8k.htm |
Exhibit 99.1
Financial Report July - September 2015
Strong growth in Europe and Active Safety
(Stockholm, October 23, 2015) For the three-month period ended September 30, 2015, Autoliv, Inc. (NYSE: ALV and SSE: ALIV.Sdb) the worldwide leader in automotive safety systems reported consolidated sales of $2,185 million. Quarterly organic sales* grew by 8.4%. The adjusted operating margin* was 9.4% (for non-U.S. GAAP measures see enclosed reconciliation tables).
The expectation at the beginning of the quarter was for organic sales growth of more than 7% and an adjusted operating margin of around 9%.
For the fourth quarter of 2015, the Company expects organic sales to increase by around 9% and an adjusted operating margin of around 10.5%. The expectation for the full year is for organic sales growth of around 7% and an adjusted operating margin of around 9.5%.
Key Figures
(Dollars in millions, except per share data) |
Q3 2015 | Q3 2014 | Change | |||||||||
Net sales |
$ | 2,184.5 | $ | 2,208.0 | (1.1 | )% | ||||||
Operating income |
$ | 157.8 | $ | 174.8 | (9.7 | )% | ||||||
Operating margin |
7.2 | % | 7.9 | % | (0.7 | )pp | ||||||
Adjusted operating margin1) |
9.4 | % | 8.5 | % | 0.9 | pp | ||||||
Earnings per share, diluted2) |
$ | 1.12 | $ | 1.16 | (3.4 | )% | ||||||
Adjusted earnings per share, diluted1, 2) |
$ | 1.53 | $ | 1.25 | 22.4 | % | ||||||
Operating cash flow |
$ | 191.3 | $ | 212.4 | (9.9 | )% |
1) Excluding costs for capacity alignment and antitrust related matters.
2) Assuming dilution and net of treasury shares.
Comments from Jan Carlson, Chairman, President & CEO
During the third quarter, we delivered more than 8% organic sales growth, including 36% growth in our important active safety business. The adjusted operating margin improved year-over-year to 9.4%. In addition adjusted earnings per share grew by 22%. I am pleased with Autolivs overall performance in the quarter. | ||
Our strong growth outperformed the light vehicle production in all regions. We saw double digit growth in Europe, Japan and the Rest of Asia, which combined account for around half of Autolivs total sales. In Europe, active safety and sales of passive safety products to volume manufacturers, were the strongest growth drivers. |
In China, we performed better than the light vehicle production. However, given the current uncertainty, we continue to implement short term measures, including adjusting manufacturing capacity to mitigate the margin effect from fluctuating volumes. At the same time we continue to prepare for a more normalized growth situation by strengthening our engineering capabilities.
During the quarter we executed toward our mission of being the leading safety supplier for the future car. We closed the previously announced acquisition of MACOMs automotive business and launched the important Electronic Horizon product at the ITS show in France. We signed an agreement (subject to closing) with the intent to form a joint venture in the area of brake control systems with Nissin-Kogyo. We also became a participant in the Drive Me program, a cooperation between several parties including Volvo Car Corporation, academic institutions and authorities where we will collaborate on the road to self-driving vehicles.
At our Capital Markets Day in early October, we set the course towards the end of the decade by setting our financial targets for growth, margins and earnings per share. At the event we also demonstrated our industry leading active safety portfolio which will play a vital role in delivering Real Life Safety in the years to come.
An earnings conference call will be held at 2:00 p.m. (CET) today, October 23. 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.
Q3 Report 2015 | 3rd Quarter |
Consolidated Sales
Sales by Product
Change vs. same quarter last year | ||||||||||||||||||||
Sales (MUSD) | Reported (U.S. GAAP) |
Acquisitions/ Divestitures |
Currency effects1) |
Organic change* |
||||||||||||||||
Airbags2) |
$ | 1,204.2 | 0.2 | % | | (9.5 | )% | 9.7 | % | |||||||||||
Seatbelts2) |
$ | 596.8 | (10.4 | )% | | (11.5 | )% | 1.1 | % | |||||||||||
Passive Safety Electronics |
$ | 219.3 | 1.1 | % | | (7.1 | )% | 8.2 | % | |||||||||||
Active Safety |
$ | 164.2 | 33.1 | % | 8.6 | % | (11.5 | )% | 36.0 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
$ | 2,184.5 | (1.1 | )% | 0.5 | % | (10.0 | )% | 8.4 | % |
1) Effects from currency translations.
2) Including Corporate and other sales.
2
Q3 Report 2015 | 3rd Quarter |
Sales by Region
Change vs. same quarter last year | Reported (U.S. GAAP) |
Acquisitions/ Divestitures |
Currency effects1) |
Organic change* |
||||||||||||||||||
Sales (MUSD) | ||||||||||||||||||||||
Asia |
$ | 713.0 | (2.6 | )% | | (8.0 | )% | 5.4 | % | |||||||||||||
Whereof: |
China |
$ | 332.0 | (5.8 | )% | | (2.3 | )% | (3.5 | )% | ||||||||||||
Japan |
$ | 171.3 | 0.4 | % | | (15.0 | )% | 15.4 | % | |||||||||||||
Rest of Asia |
$ | 209.7 | 0.6 | % | | (11.9 | )% | 12.5 | % | |||||||||||||
Americas |
$ | 810.0 | 4.3 | % | 1.4 | % | (6.1 | )% | 9.0 | % | ||||||||||||
Europe |
$ | 661.5 | (5.4 | )% | | (16.4 | )% | 11.0 | % | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Global |
$ | 2,184.5 | (1.1 | )% | 0.5 | % | (10.0 | )% | 8.4 | % |
1) Effects from currency translations.
Launches in the 3rd Quarter
Audis new A4 Inflatable curtains, side airbags, active seatbelts with pretensioners, cable cutters. |
KIAs new Sportage Driver airbag, passenger airbag, side airbag, inflatable curtains, seatbelts with pretensioners, safety electronics. |
Hondas new Civic Driver airbag with steering wheel, passenger airbag, inflatable curtains, side airbags, radar system. | ||||||||
BMWs new 7-series Driver airbag with steering wheel, passenger airbag, seatbelts with pretensioners, Night vision system, cable cutters. |
Fords new Everest Passenger airbag, inflatable curtains, side airbags, knee airbag, safety electronics. |
Chevrolets new Volt Safety electronics and radar system. | ||||||||
Minis new Clubman Driver airbag with steering wheel, side airbag, inflatable curtains, knee airbag, seatbelts with pretensioners, mono vision system. |
Teslas new Model X Side airbags, inflatable curtains and cable cutters. |
BMWs new X1 Side airbag, inflatable curtains, knee airbag, seatbelts with pretensioners, mono vision system. |
3
Q3 Report 2015 | 3rd Quarter |
Earnings
(Dollars in millions, except per share data) |
Q3 2015 | Q3 2014 | Change | |||||||||
Net Sales |
$ | 2,184.5 | $ | 2,208.0 | (1.1 | )% | ||||||
Gross profit |
$ | 440.1 | $ | 426.4 | 3.2 | % | ||||||
% of sales |
20.1 | % | 19.3 | % | 0.8 | pp | ||||||
S,G&A |
$ | (101.3 | ) | $ | (101.0 | ) | 0.3 | % | ||||
% of sales |
(4.6 | )% | (4.6 | )% | 0.0 | pp | ||||||
R,D&E net |
$ | (130.4 | ) | $ | (135.7 | ) | (3.9 | )% | ||||
% of sales |
(6.0 | )% | (6.1 | )% | 0.1 | pp | ||||||
Operating income |
$ | 157.8 | $ | 174.8 | (9.7 | )% | ||||||
% of sales |
7.2 | % | 7.9 | % | (0.7 | )pp | ||||||
Adjusted operating income1) |
$ | 204.6 | $ | 186.9 | 9.5 | % | ||||||
% of sales |
9.4 | % | 8.5 | % | 0.9 | pp | ||||||
Income before taxes |
$ | 151.8 | $ | 156.5 | (3.0 | )% | ||||||
Tax rate |
34.7 | % | 31.9 | % | 2.8 | pp | ||||||
Net income |
$ | 99.1 | $ | 106.7 | (7.1 | )% | ||||||
Net income attributable to controlling interest |
$ | 98.9 | $ | 106.5 | (7.1 | )% | ||||||
Earnings per share, diluted2) |
$ | 1.12 | $ | 1.16 | (3.4 | )% | ||||||
Adjusted earnings per share, diluted1, 2) |
$ | 1.53 | $ | 1.25 | 22.4 | % |
1) Excluding costs for capacity alignment and antitrust related matters.
2) Assuming dilution and net of treasury shares.
4
Q3 Report 2015 | 3rd Quarter |
Light Vehicle Production Development
Change vs. same quarter last year | ||||||||||||||||||||||||
China | Japan | RoA | Americas | Europe | Total | |||||||||||||||||||
LVP1) |
(5.8 | )% | (3.8 | )% | 4.5 | % | (0.5 | )% | 4.5 | % | (0.1 | )% |
1) Light Vehicle Production. Source: IHS Oct 16, 2015.
Headcount
September 30, 2015 | June 30, 2015 | September 30, 2014 | ||||||||||
Headcount |
61,813 | 62,018 | 59,023 | |||||||||
Whereof: Direct workers in manufacturing |
71 | % | 72 | % | 72 | % | ||||||
Low Cost Countries |
74 | % | 74 | % | 73 | % | ||||||
Temporary personnel |
14 | % | 15 | % | 16 | % |
Compared to June 30, 2015 total headcount (permanent employees and temporary personnel) decreased by around 200 people. |
5
Q3 Report 2015 | 3rd Quarter |
Segment information
Passive Safety
(Dollars in millions) |
Q3 2015 | Q3 2014 | Change | Organic change* |
||||||||||||
Segment sales |
$ | 1,797.2 | $ | 1,862.9 | (3.5 | )% | 6.6 | % | ||||||||
Segment operating income |
$ | 145.8 | $ | 144.6 | 0.8 | % | ||||||||||
Segment operating margin |
8.1 | % | 7.8 | % | 0.3 | pp |
Electronics
(Dollars in millions) |
Q3 2015 | Q3 2014 | Change | Organic change* |
||||||||||||
Segment sales |
$ | 397.1 | $ | 356.9 | 11.3 | % | 17.2 | % | ||||||||
Segment operating income |
$ | 11.4 | $ | 14.8 | (23.0 | )% | ||||||||||
Segment operating margin |
2.9 | % | 4.1 | % | (1.2 | )pp |
Headcount
September 30, 2015 | June 30, 2015 | September 30, 2014 | ||||||||||
Headcount Passive Safety segment |
57,789 | 58,112 | 55,355 | |||||||||
Headcount Electronics segment |
3,880 | 3,770 | 3,550 |
6
Q3 Report 2015 | First Nine Months |
Consolidated Sales First Nine Months 2015
For the first nine months of 2015, consolidated sales decreased to $6,650 million from $6,887 million for the same period in 2014. Excluding currency effects, the organic sales growth* was 6%. All regions (Americas, Asia, Europe) of the Company showed organic sales growth* for the first nine months, despite a decrease in China.
Sales by Product
Year over year change | ||||||||||||||||||||
Sales (MUSD) | Reported (U.S. GAAP) |
Acquisitions/ Divestitures |
Currency effects1) |
Organic change* |
||||||||||||||||
Airbags2) |
$ | 3,649.3 | (2.6 | )% | | (9.2 | )% | 6.6 | % | |||||||||||
Seatbelts2) |
$ | 1,914.2 | (8.6 | )% | | (11.0 | )% | 2.4 | % | |||||||||||
Passive Safety Electronics |
$ | 663.9 | (4.7 | )% | | (6.6 | )% | 1.9 | % | |||||||||||
Active Safety |
$ | 422.7 | 21.4 | % | 3.0 | % | (12.7 | )% | 31.1 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
$ | 6,650.1 | (3.4 | )% | 0.2 | % | (9.7 | )% | 6.1 | % |
1) Effects from currency translations.
2) Including Corporate and other sales.
Sales by Region
Year over year change | Reported (U.S. GAAP) |
Acquisitions/ Divestitures |
Currency effects1) |
Organic change* |
||||||||||||||||||
Sales (MUSD) | ||||||||||||||||||||||
Asia | $ | 2,192.7 | (3.7 | )% | | (6.1 | )% | 2.4 | % | |||||||||||||
Whereof: | China | $ | 1,052.1 | (3.1 | )% | | (1.4 | )% | (1.7 | )% | ||||||||||||
Japan | $ | 478.0 | (11.0 | )% | | (14.9 | )% | 3.9 | % | |||||||||||||
Rest of Asia | $ | 662.6 | 1.3 | % | | (6.7 | )% | 8.0 | % | |||||||||||||
Americas | $ | 2,380.0 | 2.6 | % | 0.5 | % | (4.7 | )% | 6.8 | % | ||||||||||||
Europe | $ | 2,077.4 | (9.3 | )% | | (18.4 | )% | 9.1 | % | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Global |
$ | 6,650.1 | (3.4 | )% | 0.2 | % | (9.7 | )% | 6.1 | % |
1) Effects from currency translations.
7
Q3 Report 2015 | First Nine Months |
Earnings
(Dollars in millions, except per share data) |
First 9 months 2015 |
First 9 months 2014 |
Change | |||||||||
Net Sales |
$ | 6,650.1 | $ | 6,886.8 | (3.4 | )% | ||||||
Gross profit |
$ | 1,323.4 | $ | 1,335.9 | (0.9 | )% | ||||||
% of sales |
19.9 | % | 19.4 | % | 0.5 | pp | ||||||
S,G&A |
$ | (303.1 | ) | $ | (308.1 | ) | (1.6 | )% | ||||
% of sales |
(4.6 | )% | (4.5 | )% | (0.1 | )pp | ||||||
R,D&E net |
$ | (397.2 | ) | $ | (412.7 | ) | (3.8 | )% | ||||
% of sales |
(6.0 | )% | (6.0 | )% | 0.0 | pp | ||||||
Operating income |
$ | 446.5 | $ | 505.9 | (11.7 | )% | ||||||
% of sales |
6.7 | % | 7.3 | % | (0.6 | )pp | ||||||
Adjusted operating income1) |
$ | 614.2 | $ | 605.2 | 1.5 | % | ||||||
% of sales |
9.2 | % | 8.8 | % | 0.4 | pp | ||||||
Income before taxes |
$ | 410.8 | $ | 463.7 | (11.4 | )% | ||||||
Tax rate |
33.9 | % | 30.8 | % | 3.1 | pp | ||||||
Net income |
$ | 271.6 | $ | 321.0 | (15.4 | )% | ||||||
Net income attributable to controlling interest |
$ | 271.3 | $ | 319.6 | (15.1 | )% | ||||||
Earnings per share, diluted2) |
$ | 3.07 | $ | 3.43 | (10.5 | )% | ||||||
Adjusted earnings per share, diluted1, 2) |
$ | 4.57 | $ | 4.13 | 10.7 | % |
1) Excluding costs for capacity alignment and antitrust related matters (including settlements in Q2 2014 and Q1 2015).
2) Assuming dilution and net of treasury shares.
8
Q3 Report 2015 | First Nine Months |
Cash flow and Balance Sheet
Light Vehicle Production Development
Year over year change | ||||||||||||||||||||||||
China | Japan | RoA | Americas | Europe | Total | |||||||||||||||||||
LVP1) |
2.5 | % | (7.0 | )% | 1.8 | % | (1.1 | )% | 3.5 | % | 1.0 | % |
1) Light Vehicle Production. Source: IHS Oct 16, 2015.
9
Q3 Report 2015 | First Nine Months |
Segment information
Passive Safety
(Dollars in millions) |
First 9 months 2015 |
First 9 months 2014 |
Change | Organic change* |
||||||||||||
Segment sales |
$ | 5,552.9 | $ | 5,828.3 | (4.7 | )% | 5.1 | % | ||||||||
Segment operating income |
$ | 404.7 | $ | 410.7 | (1.5 | )% | ||||||||||
Segment operating margin |
7.3 | % | 7.0 | % | 0.3 | pp |
Electronics
(Dollars in millions) |
First 9 months 2015 |
First 9 months 2014 |
Change | Organic change* |
||||||||||||
Segment sales |
$ | 1,125.4 | $ | 1,092.2 | 3.0 | % | 11.0 | % | ||||||||
Segment operating income |
$ | 32.2 | $ | 51.6 | (37.6 | )% | ||||||||||
Segment operating margin |
2.9 | % | 4.7 | % | (1.8 | )pp |
Headcount
September 30, 2015 | December 31, 2014 | September 30, 2014 | ||||||||||
Headcount Passive Safety segment |
57,789 | 56,327 | 55,355 | |||||||||
Headcount Electronics segment |
3,880 | 3,570 | 3,550 |
10
Q3 Report 2015 |
11
Q3 Report 2015 |
Safe Harbor Statement
12
Q3 Report 2015 |
Key Ratios
Quarter July - September | First 9 months | Latest 12 | Full year | |||||||||||||||||||||
2015 | 2014 | 2015 | 2014 | months | 2014 | |||||||||||||||||||
Earnings per share, basic |
$ | 1.12 | $ | 1.16 | $ | 3.08 | $ | 3.44 | $ | 4.74 | $ | 5.08 | ||||||||||||
Earnings per share, diluted1) |
$ | 1.12 | $ | 1.16 | $ | 3.07 | $ | 3.43 | $ | 4.73 | $ | 5.06 | ||||||||||||
Total parent shareholders equity per share |
$ | 37.53 | $ | 40.45 | $ | 37.53 | $ | 40.45 | $ | 37.53 | $ | 38.64 | ||||||||||||
Cash dividend paid per share |
$ | 0.56 | $ | 0.54 | $ | 1.66 | $ | 1.58 | $ | 2.20 | $ | 2.12 | ||||||||||||
Operating working capital, $ in millions2) |
623 | 617 | 623 | 617 | 623 | 595 | ||||||||||||||||||
Capital employed, $ in millions3) |
3,684 | 3,589 | 3,684 | 3,589 | 3,684 | 3,504 | ||||||||||||||||||
Net debt (cash), $ in millions2) |
365 | (86 | ) | 365 | (86 | ) | 365 | 62 | ||||||||||||||||
Net debt to capitalization, %4) |
10 | N/A | 10 | N/A | 10 | 2 | ||||||||||||||||||
Gross margin, %5) |
20.1 | 19.3 | 19.9 | 19.4 | 19.9 | 19.5 | ||||||||||||||||||
Operating margin, %6) |
7.2 | 7.9 | 6.7 | 7.3 | 7.4 | 7.8 | ||||||||||||||||||
Return on total equity, %7) |
11.9 | 11.2 | 10.9 | 11.0 | 12.3 | 12.3 | ||||||||||||||||||
Return on capital employed, %8) |
17.4 | 19.5 | 16.8 | 19.1 | 18.7 | 20.5 | ||||||||||||||||||
Average no. of shares in millions1) |
88.3 | 91.9 | 88.4 | 93.2 | 88.8 | 92.4 | ||||||||||||||||||
No. of shares at period-end in millions9) |
88.1 | 90.5 | 88.1 | 90.5 | 88.1 | 88.7 | ||||||||||||||||||
No. of employees at period-end10) |
53,371 | 49,805 | 53,371 | 49,805 | 53,371 | 50,770 | ||||||||||||||||||
Headcount at period-end11) |
61,813 | 59,023 | 61,813 | 59,023 | 61,813 | 60,016 | ||||||||||||||||||
Days receivables outstanding12) |
71 | 72 | 71 | 70 | 71 | 71 | ||||||||||||||||||
Days inventory outstanding13) |
33 | 33 | 33 | 32 | 33 | 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
Q3 Report 2015 |
Consolidated Statements of Net Income
Quarter July - September | First 9 months | Latest 12 | Full year | |||||||||||||||||||||
(Dollars in millions, except per share data) |
2015 | 2014 | 2015 | 2014 | months | 2014 | ||||||||||||||||||
Net sales |
||||||||||||||||||||||||
Airbag products1) |
$ | 1,204.2 | $ | 1,201.9 | $ | 3,649.3 | $ | 3,748.5 | $ | 4,920.1 | $ | 5,019.3 | ||||||||||||
Seatbelt products1) |
596.8 | 666.0 | 1,914.2 | 2,093.4 | 2,620.9 | 2,800.1 | ||||||||||||||||||
Passive safety electronic products |
219.3 | 216.8 | 663.9 | 696.8 | 899.1 | 932.0 | ||||||||||||||||||
Active safety products |
164.2 | 123.3 | 422.7 | 348.1 | 563.7 | 489.1 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total net sales |
2,184.5 | 2,208.0 | 6,650.1 | 6,886.8 | 9,003.8 | 9,240.5 | ||||||||||||||||||
Cost of sales |
(1,744.4 | ) | (1,781.6 | ) | (5,326.7 | ) | (5,550.9 | ) | (7,212.5 | ) | (7,436.7 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Gross profit |
440.1 | 426.4 | 1,323.4 | 1,335.9 | 1,791.3 | 1,803.8 | ||||||||||||||||||
Selling, general & administrative expenses |
(101.3 | ) | (101.0 | ) | (303.1 | ) | (308.1 | ) | (409.9 | ) | (414.9 | ) | ||||||||||||
Research, development & engineering expenses, net |
(130.4 | ) | (135.7 | ) | (397.2 | ) | (412.7 | ) | (520.1 | ) | (535.6 | ) | ||||||||||||
Amortization of intangibles |
(4.2 | ) | (4.1 | ) | (11.2 | ) | (12.4 | ) | (14.8 | ) | (16.0 | ) | ||||||||||||
Other income (expense), net |
(46.4 | ) | (10.8 | ) | (165.4 | ) | (96.8 | ) | (183.3 | ) | (114.7 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating income |
157.8 | 174.8 | 446.5 | 505.9 | 663.2 | 722.6 | ||||||||||||||||||
Income from equity method investments |
0.6 | 1.4 | 3.5 | 5.8 | 4.6 | 6.9 | ||||||||||||||||||
Interest income |
0.8 | 1.6 | 1.8 | 4.1 | 2.5 | 4.8 | ||||||||||||||||||
Interest expense |
(15.6 | ) | (19.4 | ) | (49.6 | ) | (45.2 | ) | (67.8 | ) | (63.4 | ) | ||||||||||||
Other non-operating items, net |
8.2 | (1.9 | ) | 8.6 | (6.9 | ) | 11.6 | (3.9 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Income before income taxes |
151.8 | 156.5 | 410.8 | 463.7 | 614.1 | 667.0 | ||||||||||||||||||
Income taxes |
(52.7 | ) | (49.8 | ) | (139.2 | ) | (142.7 | ) | (194.5 | ) | (198.0 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net income |
$ | 99.1 | $ | 106.7 | $ | 271.6 | $ | 321.0 | $ | 419.6 | $ | 469.0 | ||||||||||||
Less; Net income attributable to non-controlling interest |
0.2 | 0.2 | 0.3 | 1.4 | 0.1 | 1.2 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net income attributable to controlling interest |
$ | 98.9 | $ | 106.5 | $ | 271.3 | $ | 319.6 | $ | 419.5 | $ | 467.8 | ||||||||||||
Earnings per share2) |
$ | 1.12 | $ | 1.16 | $ | 3.07 | $ | 3.43 | $ | 4.73 | $ | 5.06 |
1) Including Corporate and other sales.
2) Assuming dilution and net of treasury shares.
14
Q3 Report 2015 |
Consolidated Balance Sheets
September 30 | June 30 | March 31 | December 31 | September 30 | ||||||||||||||||
(Dollars in millions) |
2015 | 2015 | 2015 | 2014 | 2014 | |||||||||||||||
Assets |
||||||||||||||||||||
Cash & cash equivalents |
$ | 1,181.1 | $ | 1,323.3 | $ | 1,364.1 | $ | 1,529.0 | $ | 1,846.7 | ||||||||||
Receivables, net |
1,688.8 | 1,795.7 | 1,783.3 | 1,706.3 | 1,712.7 | |||||||||||||||
Inventories, net |
692.8 | 684.1 | 652.7 | 675.5 | 686.5 | |||||||||||||||
Other current assets |
250.5 | 241.0 | 217.3 | 225.4 | 243.9 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total current assets |
3,813.2 | 4,044.1 | 4,017.4 | 4,136.2 | 4,489.8 | |||||||||||||||
Property, plant & equipment, net |
1,422.3 | 1,434.1 | 1,384.7 | 1,390.2 | 1,396.1 | |||||||||||||||
Investments and other non-current assets |
256.3 | 270.1 | 268.2 | 255.3 | 238.9 | |||||||||||||||
Goodwill assets |
1,668.0 | 1,586.7 | 1,583.6 | 1,594.0 | 1,602.6 | |||||||||||||||
Intangible assets, net |
133.6 | 70.4 | 72.6 | 67.2 | 65.4 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total assets |
$ | 7,293.4 | $ | 7,405.4 | $ | 7,326.5 | $ | 7,442.9 | $ | 7,792.8 | ||||||||||
Liabilities and equity |
||||||||||||||||||||
Short-term debt |
$ | 53.5 | $ | 93.2 | $ | 124.3 | $ | 79.6 | $ | 250.4 | ||||||||||
Accounts payable |
1,032.3 | 1,127.3 | 1,093.1 | 1,091.5 | 1,053.5 | |||||||||||||||
Other current liabilities |
1,026.2 | 1,004.8 | 1,038.8 | 967.5 | 1,021.1 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total current liabilities |
2,112.0 | 2,225.3 | 2,256.2 | 2,138.6 | 2,325.0 | |||||||||||||||
Long-term debt |
1,499.5 | 1,505.6 | 1,511.0 | 1,521.2 | 1,520.5 | |||||||||||||||
Pension liability |
229.0 | 229.4 | 226.7 | 232.5 | 148.0 | |||||||||||||||
Other non-current liabilities |
133.9 | 104.1 | 107.0 | 108.5 | 123.6 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total non-current liabilities |
1,862.4 | 1,839.1 | 1,844.7 | 1,862.2 | 1,792.1 | |||||||||||||||
Total parent shareholders equity |
3,306.7 | 3,325.9 | 3,210.6 | 3,427.1 | 3,660.3 | |||||||||||||||
Non-controlling interest |
12.3 | 15.1 | 15.0 | 15.0 | 15.4 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total equity |
3,319.0 | 3,341.0 | 3,225.6 | 3,442.1 | 3,675.7 | |||||||||||||||
Total liabilities and equity |
$ | 7,293.4 | $ | 7,405.4 | $ | 7,326.5 | $ | 7,442.9 | $ | 7,792.8 |
15
Q3 Report 2015 |
Consolidated Statements of Cash Flows
Quarter July - September | First 9 months | Latest 12 | Full year | |||||||||||||||||||||
(Dollars in millions) |
2015 | 2014 | 2015 | 2014 | months | 2014 | ||||||||||||||||||
Net income |
$ | 99.1 | $ | 106.7 | $ | 271.6 | $ | 321.0 | $ | 419.6 | $ | 469.0 | ||||||||||||
Depreciation and amortization |
80.1 | 77.4 | 229.6 | 228.0 | 307.0 | 305.4 | ||||||||||||||||||
Other, net |
1.8 | 21.4 | (12.9 | ) | 20.6 | 7.5 | 41.0 | |||||||||||||||||
Changes in operating assets and liabilities |
10.3 | 6.9 | (59.1 | ) | (86.2 | ) | (75.6 | ) | (102.7 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net cash provided by operating activities |
191.3 | 212.4 | 429.2 | 483.4 | 658.5 | 712.7 | ||||||||||||||||||
Capital expenditures, net |
(96.4 | ) | (118.1 | ) | (333.7 | ) | (325.5 | ) | (461.6 | ) | (453.4 | ) | ||||||||||||
Acquisitions of businesses and other, net |
(129.2 | ) | 0.0 | (138.2 | ) | (1.7 | ) | (136.1 | ) | 0.4 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net cash used in investing activities |
(225.6 | ) | (118.1 | ) | (471.9 | ) | (327.2 | ) | (597.7 | ) | (453.0 | ) | ||||||||||||
Net cash before financing1) |
(34.3 | ) | 94.3 | (42.7 | ) | 156.2 | 60.8 | 259.7 | ||||||||||||||||
Net increase (decrease) in short-term debt |
(40.2 | ) | 9.9 | (18.6 | ) | (86.9 | ) | (184.4 | ) | (252.7 | ) | |||||||||||||
Issuance of long-term debt |
| | | 1,253.0 | 10.0 | 1,263.0 | ||||||||||||||||||
Repayments and other changes in long-term debt |
(3.8 | ) | (0.4 | ) | (12.2 | ) | (1.1 | ) | (12.3 | ) | (1.2 | ) | ||||||||||||
Dividends paid |
(49.3 | ) | (49.4 | ) | (146.4 | ) | (146.6 | ) | (194.7 | ) | (194.9 | ) | ||||||||||||
Shares repurchased |
| (238.5 | ) | (104.4 | ) | (430.0 | ) | (290.4 | ) | (616.0 | ) | |||||||||||||
Common stock options exercised |
1.7 | 1.3 | 17.3 | 23.4 | 26.4 | 32.5 | ||||||||||||||||||
Dividend paid to non-controlling interests |
| (1.5 | ) | | (4.9 | ) | | (4.9 | ) | |||||||||||||||
Other, net |
1.8 | 0.2 | 1.9 | 0.4 | 2.0 | 0.5 | ||||||||||||||||||
Effect of exchange rate changes on cash |
(18.1 | ) | (29.4 | ) | (42.8 | ) | (35.1 | ) | (83.0 | ) | (75.3 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Increase (decrease) in cash and cash equivalents |
(142.2 | ) | (213.5 | ) | (347.9 | ) | 728.4 | (665.6 | ) | 410.7 | ||||||||||||||
Cash and cash equivalents at period-start |
1,323.3 | 2,060.2 | 1,529.0 | 1,118.3 | 1,846.7 | 1,118.3 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Cash and cash equivalents at period-end |
$ | 1,181.1 | $ | 1,846.7 | $ | 1,181.1 | $ | 1,846.7 | $ | 1,181.1 | $ | 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
Q3 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 its 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 July - September 2015 |
Airbag Products2) |
Seatbelt Products2) |
Passive Safety Electronics |
Active Safety | Total | |||||||||||||||||||||||||||||||||||
% | $ | % | $ | % | $ | % | $ | % | $ | |||||||||||||||||||||||||||||||
Organic change |
9.7 | $ | 116.6 | 1.1 | $ | 7.1 | 8.2 | $ | 17.8 | 36.0 | $ | 44.5 | 8.4 | $ | 186.0 | |||||||||||||||||||||||||
Currency effects1) |
(9.5 | ) | (114.3 | ) | (11.5 | ) | (76.2 | ) | (7.1 | ) | (15.3 | ) | (11.5 | ) | (14.2 | ) | (10.0 | ) | (220.0 | ) | ||||||||||||||||||||
Acquisitions/divestitures |
| | | | | | 8.6 | 10.6 | 0.5 | 10.6 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Reported change |
0.2 | $ | 2.3 | (10.4 | ) | $ | (69.1 | ) | 1.1 | $ | 2.5 | 33.1 | $ | 40.9 | (1.1 | ) | $ | (23.4 | ) |
1) Effects from currency translations.
2) Including Corporate and other sales.
First 9 months January - September 2015 |
Airbag Products2) |
Seatbelt Products2) |
Passive Safety Electronics |
Active Safety |
Total | |||||||||||||||||||||||||||||||||||
% | $ | % | $ | % | $ | % | $ | % | $ | |||||||||||||||||||||||||||||||
Organic change |
6.6 | $ | 247.1 | 2.4 | $ | 51.1 | 1.9 | $ | 13.4 | 31.1 | $ | 108.2 | 6.1 | $ | 419.8 | |||||||||||||||||||||||||
Currency effects1) |
(9.2 | ) | (346.3 | ) | (11.0 | ) | (230.3 | ) | (6.6 | ) | (46.3 | ) | (12.7 | ) | (44.2 | ) | (9.7 | ) | (667.1 | ) | ||||||||||||||||||||
Acquisitions/divestitures |
| | | | | | 3.0 | 10.6 | 0.2 | 10.6 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Reported change |
(2.6 | ) | $ | (99.2 | ) | (8.6 | ) | $ | (179.2 | ) | (4.7 | ) | $ | (32.9 | ) | 21.4 | $ | 74.6 | (3.4 | ) | $ | (236.7 | ) |
1) Effects from currency translations.
2) Including Corporate and other sales.
Sales by Region
Quarter July - September 2015 |
China | Japan | RoA | Americas | Europe | Total | ||||||||||||||||||||||||||||||||||||||||||
% | $ | % | $ | % | $ | % | $ | % | $ | % | $ | |||||||||||||||||||||||||||||||||||||
Organic change |
(3.5 | ) | $ | (12.4 | ) | 15.4 | $ | 26.3 | 12.5 | $ | 25.9 | 9.0 | $ | 69.5 | 11.0 | $ | 76.7 | 8.4 | $ | 186.0 | ||||||||||||||||||||||||||||
Currency effects1) |
(2.3 | ) | (8.2 | ) | (15.0 | ) | (25.6 | ) | (11.9 | ) | (24.7 | ) | (6.1 | ) | (47.0 | ) | (16.4 | ) | (114.5 | ) | (10.0 | ) | (220.0 | ) | ||||||||||||||||||||||||
Acquisitions/divestitures |
| | | | | | 1.4 | 10.6 | | | 0.5 | 10.6 | ||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Reported change |
(5.8 | ) | $ | (20.6 | ) | 0.4 | $ | 0.7 | 0.6 | $ | 1.2 | 4.3 | $ | 33.1 | (5.4 | ) | $ | (37.8 | ) | (1.1 | ) | $ | (23.4 | ) |
1) Effects from currency translations.
First 9 months January - September 2015 |
China | Japan | RoA | Americas | Europe | Total | ||||||||||||||||||||||||||||||||||||||||||
% | $ | % | $ | % | $ | % | $ | % | $ | % | $ | |||||||||||||||||||||||||||||||||||||
Organic change |
(1.7 | ) | $ | (18.4 | ) | 3.9 | $ | 20.9 | 8.0 | $ | 52.0 | 6.8 | $ | 157.6 | 9.1 | $ | 207.7 | 6.1 | $ | 419.8 | ||||||||||||||||||||||||||||
Currency effects1) |
(1.4 | ) | (14.7 | ) | (14.9 | ) | (79.8 | ) | (6.7 | ) | (43.3 | ) | (4.7 | ) | (108.5 | ) | (18.4 | ) | (420.8 | ) | (9.7 | ) | (667.1 | ) | ||||||||||||||||||||||||
Acquisitions/divestitures |
| | | | | | 0.5 | 10.6 | | | 0.2 | 10.6 | ||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Reported change |
(3.1 | ) | $ | (33.1 | ) | (11.0 | ) | $ | (58.9 | ) | 1.3 | $ | 8.7 | 2.6 | $ | 59.7 | (9.3 | ) | $ | (213.1 | ) | (3.4 | ) | $ | (236.7 | ) |
1) Effects from currency translations.
17
Q3 Report 2015 |
Sales by Segment
Quarter July - September 2015 |
Passive Safety | Electronics | Other and eliminations |
Total | ||||||||||||||||||||||||
% | $ | % | $ | $ | % | $ | ||||||||||||||||||||||
Organic change |
6.6 | $ | 123.9 | 17.2 | $ | 61.2 | $ | 0.9 | 8.4 | $ | 186.0 | |||||||||||||||||
Currency effects1) |
(10.1 | ) | (189.7 | ) | (8.9 | ) | (31.6 | ) | 1.3 | (10.0 | ) | (220.0 | ) | |||||||||||||||
Acquisitions/divestitures |
| | 3.0 | 10.6 | | 0.5 | 10.6 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Reported change |
(3.5 | ) | $ | (65.8 | ) | 11.3 | $ | 40.2 | $ | 2.2 | (1.1 | ) | $ | (23.4 | ) |
1) Effects from currency translations.
First 9 months January - September 2015 |
Passive Safety | Electronics | Other and eliminations |
Total | ||||||||||||||||||||||||
% | $ | % | $ | $ | % | $ | ||||||||||||||||||||||
Organic change |
5.1 | $ | 298.2 | 11.0 | $ | 119.9 | $ | 1.7 | 6.1 | $ | 419.8 | |||||||||||||||||
Currency effects1) |
(9.8 | ) | (573.7 | ) | (9.0 | ) | (97.3 | ) | 3.9 | (9.7 | ) | (667.1 | ) | |||||||||||||||
Acquisitions/divestitures |
| | 1.0 | 10.6 | | 0.2 | 10.6 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Reported change |
(4.7 | ) | $ | (275.5 | ) | 3.0 | $ | 33.2 | $ | 5.6 | (3.4 | ) | $ | (236.7 | ) |
1) Effects from currency translations.
18
Q3 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.
September 30 | June 30 | March 31 | December 31 | September 30 | ||||||||||||||||
2015 | 2015 | 2015 | 2014 | 2014 | ||||||||||||||||
Total current assets |
$ | 3,813.2 | $ | 4,044.1 | $ | 4,017.4 | $ | 4,136.2 | $ | 4,489.8 | ||||||||||
Total current liabilities |
(2,112.0 | ) | (2,225.3 | ) | (2,256.2 | ) | (2,138.6 | ) | (2,325.0 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Working capital |
1,701.2 | 1,818.8 | 1,761.2 | 1,997.6 | 2,164.8 | |||||||||||||||
Cash and cash equivalents |
(1,181.1 | ) | (1,323.3 | ) | (1,364.1 | ) | (1,529.0 | ) | (1,846.7 | ) | ||||||||||
Short-term debt |
53.5 | 93.2 | 124.3 | 79.6 | 250.4 | |||||||||||||||
Derivative asset and liability, current |
(0.4 | ) | 1.2 | 1.4 | (0.8 | ) | (0.9 | ) | ||||||||||||
Dividends payable |
49.3 | 49.3 | 49.5 | 47.9 | 49.3 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating working capital |
$ | 622.5 | $ | 639.2 | $ | 572.3 | $ | 595.3 | $ | 616.9 |
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.
September 30 | June 30 | March 31 | December 31 | September 30 | ||||||||||||||||
2015 | 2015 | 2015 | 2014 | 2014 | ||||||||||||||||
Short-term debt |
$ | 53.5 | $ | 93.2 | $ | 124.3 | $ | 79.6 | $ | 250.4 | ||||||||||
Long-term debt |
1,499.5 | 1,505.6 | 1,511.0 | 1,521.2 | 1,520.5 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total debt |
1,553.0 | 1,598.8 | 1,635.3 | 1,600.8 | 1,770.9 | |||||||||||||||
Cash and cash equivalents |
(1,181.1 | ) | (1,323.3 | ) | (1,364.1 | ) | (1,529.0 | ) | (1,846.7 | ) | ||||||||||
Debt-related derivatives |
(7.0 | ) | (7.0 | ) | (7.2 | ) | (10.0 | ) | (10.6 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net debt (cash) |
$ | 364.9 | $ | 268.5 | $ | 264.0 | $ | 61.8 | $ | (86.4 | ) |
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 below.
September 30 | December 31 | September 30 | ||||||||||
2015 | 2014 | 2014 | ||||||||||
Net debt (cash)1) |
$ | 364.9 | $ | 61.8 | $ | (86.4 | ) | |||||
Pension liabilities |
229.0 | 232.5 | 148.0 | |||||||||
|
|
|
|
|
|
|||||||
Debt (cash) per the Policy |
$ | 593.9 | $ | 294.3 | $ | 61.6 | ||||||
Income before income taxes2) |
$ | 614.1 | $ | 667.0 | $ | 658.3 | ||||||
Plus: Interest expense, net2, 3) |
65.3 | 58.6 | 48.3 | |||||||||
Depreciation and amortization of intangibles2, 4) |
307.0 | 305.4 | 303.4 | |||||||||
|
|
|
|
|
|
|||||||
EBITDA per the Policy |
$ | 986.4 | $ | 1,031.0 | $ | 1,010.0 | ||||||
Leverage ratio |
0.6 | 0.3 | 0.1 |
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.
19
Q3 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 July - September 2015 | Quarter July - September 2014 | |||||||||||||||||||||||
Non-U.S. GAAP |
Adjustments1) | Reported U.S. GAAP |
Non-U.S. GAAP |
Adjustments1) | Reported U.S. GAAP |
|||||||||||||||||||
Operating income |
$ | 204.6 | $ | (46.8 | ) | $ | 157.8 | $ | 186.9 | $ | (12.1 | ) | $ | 174.8 | ||||||||||
Operating margin, % |
9.4 | (2.2 | ) | 7.2 | 8.5 | (0.6 | ) | 7.9 | ||||||||||||||||
Income before taxes |
$ | 198.6 | $ | (46.8 | ) | $ | 151.8 | $ | 168.6 | $ | (12.1 | ) | $ | 156.5 | ||||||||||
Net income |
$ | 135.2 | $ | (36.1 | ) | $ | 99.1 | $ | 114.9 | $ | (8.2 | ) | $ | 106.7 | ||||||||||
Return on capital employed, % |
21.8 | (4.4 | ) | 17.4 | 20.5 | (1.0 | ) | 19.5 | ||||||||||||||||
Return on total equity, % |
15.7 | (3.8 | ) | 11.9 | 11.9 | (0.7 | ) | 11.2 | ||||||||||||||||
Earnings per share, diluted2) |
$ | 1.53 | $ | (0.41 | ) | $ | 1.12 | $ | 1.25 | $ | (0.09 | ) | $ | 1.16 | ||||||||||
First 9 months 2015 | First 9 months 2014 | |||||||||||||||||||||||
Non-U.S. GAAP |
Adjustments1) | Reported U.S. GAAP |
Non-U.S. GAAP |
Adjustments1) | Reported U.S. GAAP |
|||||||||||||||||||
Operating income |
$ | 614.2 | $ | (167.7 | ) | $ | 446.5 | $ | 605.2 | $ | (99.3 | ) | $ | 505.9 | ||||||||||
Operating margin, % |
9.2 | (2.5 | ) | 6.7 | 8.8 | (1.5 | ) | 7.3 | ||||||||||||||||
Income before taxes |
$ | 578.5 | $ | (167.7 | ) | $ | 410.8 | $ | 563.0 | $ | (99.3 | ) | $ | 463.7 | ||||||||||
Net income |
$ | 404.0 | $ | (132.4 | ) | $ | 271.6 | $ | 386.3 | $ | (65.3 | ) | $ | 321.0 | ||||||||||
Capital employed |
$ | 3,816 | $ | (132 | ) | $ | 3,684 | $ | 3,654 | $ | (65 | ) | $ | 3,589 | ||||||||||
Return on capital employed, % |
22.6 | (5.8 | ) | 16.8 | 22.7 | (3.6 | ) | 19.1 | ||||||||||||||||
Return on total equity, % |
15.8 | (4.9 | ) | 10.9 | 13.1 | (2.1 | ) | 11.0 | ||||||||||||||||
Earnings per share, diluted2) |
$ | 4.57 | $ | (1.50 | ) | $ | 3.07 | $ | 4.13 | $ | (0.70 | ) | $ | 3.43 | ||||||||||
Total parent shareholders equity per share |
$ | 39.04 | $ | (1.51 | ) | $ | 37.53 | $ | 41.17 | $ | (0.72 | ) | $ | 40.45 |
1) Excluding costs for capacity alignment and antitrust related matters (including settlements in Q2 2014 and Q1 2015).
2) Assuming dilution and net of treasury shares.
20
Q3 Report 2015 |
Segment Disclosure
Sales, including Intersegment Sales | Quarter July - September | First 9 months | ||||||||||||||
(Dollars in millions) | 2015 | 2014 | 2015 | 2014 | ||||||||||||
Passive Safety |
$ | 1,797.2 | $ | 1,862.9 | $ | 5,552.9 | $ | 5,828.3 | ||||||||
Electronics |
397.1 | 356.9 | 1,125.4 | 1,092.2 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total segment sales |
$ | 2,194.3 | $ | 2,219.8 | $ | 6,678.3 | $ | 6,920.5 | ||||||||
Corporate and other |
3.9 | 5.0 | 11.1 | 14.1 | ||||||||||||
Intersegment sales |
(13.7 | ) | (16.8 | ) | (39.3 | ) | (47.8 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Total net sales |
$ | 2,184.5 | $ | 2,208.0 | $ | 6,650.1 | $ | 6,886.8 | ||||||||
Income before Income Taxes | Quarter July - September | First 9 months | ||||||||||||||
(Dollars in millions) | 2015 | 2014 | 2015 | 2014 | ||||||||||||
Passive Safety |
$ | 145.8 | $ | 144.6 | $ | 404.7 | $ | 410.7 | ||||||||
Electronics |
11.4 | 14.8 | 32.2 | 51.6 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Segment operating income |
$ | 157.2 | $ | 159.4 | $ | 436.9 | $ | 462.3 | ||||||||
Corporate and other |
0.6 | 15.4 | 9.6 | 43.6 | ||||||||||||
Interest and other non-operating expenses, net |
(6.6 | ) | (19.7 | ) | (39.2 | ) | (48.0 | ) | ||||||||
Income from equity method investments |
0.6 | 1.4 | 3.5 | 5.8 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income before income taxes |
$ | 151.8 | $ | 156.5 | $ | 410.8 | $ | 463.7 | ||||||||
Capital Expenditures | Quarter July - September | First 9 months | ||||||||||||||
(Dollars in millions) | 2015 | 2014 | 2015 | 2014 | ||||||||||||
Passive Safety |
$ | 84.2 | $ | 97.3 | $ | 306.5 | $ | 274.8 | ||||||||
Electronics |
12.4 | 19.8 | 37.1 | 50.3 | ||||||||||||
Corporate and other |
1.1 | 1.3 | 4.1 | 1.7 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total capital expenditures |
$ | 97.7 | $ | 118.4 | $ | 347.7 | $ | 326.8 | ||||||||
Depreciation and Amortization | Quarter July - September | First 9 months | ||||||||||||||
(Dollars in millions) | 2015 | 2014 | 2015 | 2014 | ||||||||||||
Passive Safety |
$ | 67.1 | $ | 64.5 | $ | 192.6 | $ | 190.7 | ||||||||
Electronics |
11.8 | 11.5 | 33.6 | 33.0 | ||||||||||||
Corporate and other |
1.2 | 1.4 | 3.4 | 4.3 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total depreciation and amortization |
$ | 80.1 | $ | 77.4 | $ | 229.6 | $ | 228.0 | ||||||||
Segment Assets (Dollars in millions) |
September 30, 2015 |
June 30, 2015 |
December 31, 2014 |
September 30, 2014 |
||||||||||||
Passive Safety |
$ | 5,451.8 | $ | 5,590.8 | $ | 5,782.3 | $ | 5,905.7 | ||||||||
Electronics |
943.6 | 787.8 | 713.9 | 739.0 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Segment assets |
$ | 6,395.4 | $ | 6,378.6 | $ | 6,496.2 | $ | 6,644.7 | ||||||||
Corporate and other1) |
898.0 | 1,026.8 | 946.7 | 1,148.1 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total assets |
$ | 7,293.4 | $ | 7,405.4 | $ | 7,442.9 | $ | 7,792.8 |
1) Corporate and other assets mainly consists of cash and cash equivalents, income tax and deferred tax assets and equity method investments.
21
Q3 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