Attached files
file | filename |
---|---|
8-K - FORM 8-K - AUTOLIV INC | d807796d8k.htm |
Exhibit 99.1
Financial Report July - September 2014
$2.2 billion in sales with 8.5% adjusted operating margin
(Stockholm, October 23, 2014) For the three-month period ended September 30, 2014, Autoliv, Inc. (NYSE: ALV and SSE: ALIV.Sdb) the worldwide leader in automotive safety systems reported consolidated sales of $2,208 million, the highest third quarter sales ever for the Company. Quarterly organic sales (for non-U.S. GAAP measures* see enclosed reconciliation table) grew by close to 5%. The adjusted operating margin* was 8.5%.
The expectation at the beginning of the quarter was for an organic sales growth of around 6% and an adjusted operating margin of around 8.5%. The lower than expected organic sales growth was primarily due to unfavorable vehicle mix in China, but also due to lower overall production in the Chinese market. We had record operating cash flow for a third quarter of $212 million.
For the fourth quarter of 2014 we expect organic sales to increase by around 2%, and an adjusted operating margin of around 9.5%. The expectation for the full year is now for organic sales growth of around 5.5%, and an adjusted operating margin of around 9%.
Key Figures
(Dollars in millions, except per share data) |
Q3 2014 | Q3 2013 | Change | |||||||||
Net sales |
$ | 2,208.0 | $ | 2,119.0 | 4.2 | % | ||||||
Operating income |
$ | 174.8 | $ | 182.3 | (4.1 | )% | ||||||
Operating margin |
7.9 | % | 8.6 | % | (0.7 | )pp | ||||||
Adjusted operating margin1) |
8.5 | % | 8.8 | % | (0.3 | )pp | ||||||
Earnings per share, diluted2) |
$ | 1.16 | $ | 1.29 | (10.1 | )% | ||||||
Adjusted earnings per share, diluted 1, 2) |
$ | 1.25 | $ | 1.31 | (4.6 | )% | ||||||
Operating cash flow |
$ | 212.4 | $ | 206.1 | 3.1 | % |
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
Our strong operational and quality execution continues which resulted in another quarter of solid financial performance. We managed to deliver record sales, gross profit and operating cash flow for a third quarter. In addition, we returned a record $288 million to our shareholders through dividends and share repurchases. Over the last twelve months we have returned $772 million to our shareholders.
During the 3rd quarter our overall solid organic growth continued despite our slower than expected growth in China. Since 2011 we have consistently outperformed the light vehicle production in China, with the exception of this quarter due to a negative vehicle mix. We expect this negative mix in China to continue in the fourth quarter however we remain confident in our long-term strategies for growth and vertical integration in this market.
| ||
Uncertainties around the macro environment have gradually increased throughout the year. This has resulted in a slower light vehicle production growth rate for the 2nd half of this year, compared to what was anticipated in January. The early indication is that this slower LVP growth rate will continue into the first half of 2015. We will continue to monitor the overall market conditions very closely and are prepared to take appropriate actions in a timely manner. |
During the quarter we also introduced a new operating structure which will be important for the further growth of the Company. Starting in 2015 Autoliv will have two segments for reporting purposes - passive safety and electronics (including our fast growing active safety business). Operational improvements in our European steering wheel operations developed according to plan, while improvement efforts in Brazil are being hampered by the sharp decline in the Brazilian vehicle production.
In this current environment we continue to execute on our three core strategies with quality first, efficiency through one product one process and innovation for long term market leadership.
An earnings conference call will be held at 3:00 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 2014 | 3rd 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 |
$ | 1,418.6 | 4.0 | % | | (0.4 | )% | 4.4 | % | |||||||||||
Seatbelts |
666.0 | 1.0 | % | | (0.5 | )% | 1.5 | % | ||||||||||||
Active Safety |
123.4 | 28.4 | % | | (0.8 | )% | 29.2 | % | ||||||||||||
Total |
$ | 2,208.0 | 4.2 | % | | (0.4 | )% | 4.6 | % |
1) Effects from currency translations.
2
Q3 Report 2014 | 3rd Quarter |
Sales by Region
Change vs. same quarter last year
Sales (MUSD) | Reported (U.S. GAAP) |
Acquisitions/ Divestitures |
Currency effects1) |
Organic change* |
||||||||||||||||||
Asia |
$ | 731.7 | 2.1 | % | | 0.0 | % | 2.1 | % | |||||||||||||
Whereof: |
China |
$ | 352.6 | 3.2 | % | | (0.6 | )% | 3.8 | % | ||||||||||||
Japan |
$ | 170.7 | (1.2 | )% | | (5.0 | )% | 3.8 | % | |||||||||||||
Rest of Asia |
$ | 208.4 | 3.1 | % | | 5.2 | % | (2.1 | )% | |||||||||||||
Americas |
$ | 776.9 | 9.1 | % | | (0.4 | )% | 9.5 | % | |||||||||||||
Europe |
$ | 699.4 | 1.3 | % | | (1.0 | )% | 2.3 | % | |||||||||||||
Global |
$ | 2,208.0 | 4.2 | % | | (0.4 | )% | 4.6 | % |
1) Effects from currency translations.
Launches in the 3rd Quarter
Mercedes new GT Steering wheel with driver airbag, side airbags, battery cable cutters, active seatbelts with pretensioners and radar system. |
VWs new Passat Steering wheel with driver airbag, passenger airbag, side airbags and active seatbelts with pretensioners. |
Nissans new Pulsar Inflatable curtains, side airbags, seatbelts with pretensioners and safety electronics. | ||||||||
KIAs new Sorento Driver airbag, passenger airbag, inflatable curtains, side airbags, safety electronics and seatbelts with pretensioners. |
Acuras new TLX Steering wheel with driver airbag, passenger airbag, knee airbags, inflatable curtains, side airbags and radar system. |
BMWs new 2-Series Active Tourer Knee airbag, seatbelts with pretensioners and vision system. | ||||||||
Land Rovers Discovery Sport Passenger airbag, inflatable curtains, side airbags, knee airbag, seatbelts with pretensioners and pedestrian airbag. |
Toyotas new Sienna Inflatable curtains and side airbags. |
Dodges new Challenger Steering wheel with driver airbag, seatbelts with pretensioners and radar system. |
3
Q3 Report 2014 | 3rd Quarter |
Earnings
(Dollars in millions, except per share data) |
Q3 2014 | Q3 2013 | Change | |||||||||
Net Sales |
$ | 2,208.0 | $ | 2,119.0 | 4.2 | % | ||||||
Gross profit |
$ | 426.4 | $ | 404.9 | 5.3 | % | ||||||
% of sales |
19.3 | % | 19.1 | % | 0.2 | pp | ||||||
S,G&A |
$ | (101.0 | ) | $ | (93.8 | ) | 7.7 | % | ||||
% of sales |
(4.6 | )% | (4.4 | )% | (0.2 | )pp | ||||||
R,D&E net |
$ | (135.7 | ) | $ | (120.2 | ) | 12.9 | % | ||||
% of sales |
(6.1 | )% | (5.7 | )% | (0.4 | )pp | ||||||
Operating income |
$ | 174.8 | $ | 182.3 | (4.1 | )% | ||||||
% of sales |
7.9 | % | 8.6 | % | (0.7 | )pp | ||||||
Adjusted operating income1) |
$ | 186.9 | $ | 185.6 | 0.7 | % | ||||||
% of sales |
8.5 | % | 8.8 | % | (0.3 | )pp | ||||||
Income before taxes |
$ | 156.5 | $ | 176.6 | (11.4 | )% | ||||||
Tax rate |
31.9 | % | 29.3 | % | 2.6 | pp | ||||||
Net income |
$ | 106.7 | $ | 124.9 | (14.6 | )% | ||||||
Net income attributable to controlling interest |
$ | 106.5 | $ | 123.9 | (14.0 | )% | ||||||
Earnings per share, diluted2) |
$ | 1.16 | $ | 1.29 | (10.1 | )% | ||||||
Adjusted earnings per share, diluted1, 2) |
$ | 1.25 | $ | 1.31 | (4.6 | )% |
1) Excluding costs for capacity alignment and antitrust matters (including settlements of class actions)*. 2) Assuming dilution and net of treasury shares.
4
Q3 Report 2014 | 3rd Quarter |
Cash flow and Balance Sheet
Light Vehicle Production Development
Change vs. same quarter last year
China | Japan | RoA | Americas | Europe | Total | |||||||||||||||||||
LVP1) |
10.2 | % | (3.3 | )% | (1.2 | )% | 1.6 | % | (0.9 | )% | 2.8 | % |
1) Source: IHS October 16, 2014.
Headcount
September 30, 2014 | June 30, 2014 | September 30, 2013 | ||||||||||||
Headcount |
59,023 | 58,810 | 55,511 | |||||||||||
Whereof: |
Direct workers in manufacturing |
72 | % | 72 | % | 72 | % | |||||||
Low Cost Countries |
73 | % | 72 | % | 71 | % | ||||||||
Temporary personnel |
16 | % | 17 | % | 18 | % |
5
Q3 Report 2014 | First Nine Months |
Consolidated Sales First Nine Months 2014
Sales by Product
Year over year change
Sales (MUSD) | Reported (U.S. GAAP) |
Acquisitions/ Divestitures |
Currency effects1) |
Organic change* |
||||||||||||||||
Airbags |
$ | 4,445.2 | 6.7 | % | | 0.1 | % | 6.6 | % | |||||||||||
Seatbelts |
$ | 2,093.4 | 2.6 | % | | 0.1 | % | 2.5 | % | |||||||||||
Active Safety |
$ | 348.2 | 42.7 | % | | (0.2 | )% | 42.9 | % | |||||||||||
Total |
$ | 6,886.8 | 6.7 | % | | 0.0 | % | 6.7 | % |
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 |
$ | 2,276.1 | 7.8 | % | | (0.6 | )% | 8.4 | % | |||||||||||||
Whereof: |
China |
$ | 1,085.2 | 12.0 | % | | 0.3 | % | 11.7 | % | ||||||||||||
Japan |
$ | 537.0 | 6.4 | % | | (6.2 | )% | 12.6 | % | |||||||||||||
Rest of Asia |
$ | 653.9 | 2.7 | % | | 2.5 | % | 0.2 | % | |||||||||||||
Americas |
$ | 2,320.3 | 5.5 | % | | (1.2 | )% | 6.7 | % | |||||||||||||
Europe |
$ | 2,290.4 | 6.9 | % | | 2.0 | % | 4.9 | % | |||||||||||||
Global |
$ | 6,886.8 | 6.7 | % | | 0.0 | % | 6.7 | % |
1) Effects from currency translations.
6 |
Q3 Report 2014 | First Nine Months |
Earnings
(Dollars in millions, except per share data) |
First 9 months 2014 |
First 9 months 2013 |
Change | |||||||||
Net Sales |
$ | 6,886.8 | $ | 6,451.5 | 6.7 | % | ||||||
Gross profit |
$ | 1,335.9 | $ | 1,249.7 | 6.9 | % | ||||||
% of sales |
19.4 | % | 19.4 | % | 0.0 | pp | ||||||
S,G&A |
$ | (308.1 | ) | $ | (286.7 | ) | 7.5 | % | ||||
% of sales |
(4.5 | )% | (4.4 | )% | (0.1 | )pp | ||||||
R,D&E net |
$ | (412.7 | ) | $ | (379.7 | ) | 8.7 | % | ||||
% of sales |
(6.0 | )% | (5.9 | )% | (0.1 | )pp | ||||||
Operating income |
$ | 505.9 | $ | 558.7 | (9.5 | )% | ||||||
% of sales |
7.3 | % | 8.7 | % | (1.4 | )pp | ||||||
Adjusted operating income1) |
$ | 605.2 | $ | 572.1 | 5.8 | % | ||||||
% of sales |
8.8 | % | 8.9 | % | (0.1 | )pp | ||||||
Income before taxes |
$ | 463.7 | $ | 539.4 | (14.0 | )% | ||||||
Tax rate |
30.8 | % | 27.8 | % | 3.0 | pp | ||||||
Net income |
$ | 321.0 | $ | 389.4 | (17.6 | )% | ||||||
Net income attributable to controlling interest |
$ | 319.6 | $ | 386.1 | (17.2 | )% | ||||||
Earnings per share, diluted2) |
$ | 3.43 | $ | 4.02 | (14.7 | )% | ||||||
Adjusted earnings per share, diluted1, 2) |
$ | 4.13 | $ | 4.12 | 0.2 | % |
1) Excluding costs for capacity alignment and antitrust matters (including settlements of class actions)*. 2) Assuming dilution and net of treasury shares.
7
Q3 Report 2014 | First Nine Months |
Cash flow and Balance Sheet
Light Vehicle Production Development
Year over year change
China | Japan | RoA | Americas | Europe | Total | |||||||||||||||||||
LVP1) |
10.8 | % | 5.1 | % | (3.0 | )% | 0.2 | % | 3.6 | % | 3.9 | % |
1) Source: IHS October 16, 2014.
8
Q3 Report 2014 |
Other Significant Items
9
Q3 Report 2014 |
10
Q3 Report 2014 |
Key Ratios
Quarter July - September | First 9 months | Latest 12 | Full year | |||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | months | 2013 | |||||||||||||||||||
Earnings per share, basic |
$ | 1.16 | $ | 1.29 | $ | 3.44 | $ | 4.03 | $ | 4.49 | $ | 5.09 | ||||||||||||
Earnings per share, diluted1) |
$ | 1.16 | $ | 1.29 | $ | 3.43 | $ | 4.02 | $ | 4.47 | $ | 5.07 | ||||||||||||
Total parent shareholders equity per share |
$ | 40.45 | $ | 41.83 | $ | 40.45 | $ | 41.83 | $ | 40.45 | $ | 42.17 | ||||||||||||
Cash dividend paid per share |
$ | 0.54 | $ | 0.50 | $ | 1.58 | $ | 1.50 | $ | 2.08 | $ | 2.00 | ||||||||||||
Operating working capital, $ in millions2) |
617 | 670 | 617 | 670 | 617 | 543 | ||||||||||||||||||
Capital employed, $ in millions3) |
3,589 | 3,524 | 3,589 | 3,524 | 3,589 | 3,489 | ||||||||||||||||||
Net (cash) debt, $ in millions2) |
(86 | ) | (508 | ) | (86 | ) | (508 | ) | (86 | ) | (511 | ) | ||||||||||||
Gross margin, %4) |
19.3 | 19.1 | 19.4 | 19.4 | 19.4 | 19.4 | ||||||||||||||||||
Operating margin, %5) |
7.9 | 8.6 | 7.3 | 8.7 | 7.7 | 8.6 | ||||||||||||||||||
Return on total equity, %6) |
11.2 | 12.6 | 11.0 | 13.4 | 10.7 | 12.5 | ||||||||||||||||||
Return on capital employed, %7) |
19.5 | 21.0 | 19.1 | 21.7 | 20.1 | 22.1 | ||||||||||||||||||
Average no. of shares in millions1) |
91.9 | 96.2 | 93.2 | 96.0 | 93.8 | 95.9 | ||||||||||||||||||
No. of shares at period-end in millions8) |
90.5 | 95.9 | 90.5 | 95.9 | 90.5 | 94.4 | ||||||||||||||||||
No. of employees at period-end9) |
49,805 | 45,475 | 49,805 | 45,475 | 49,805 | 46,852 | ||||||||||||||||||
Headcount at period-end10) |
59,023 | 55,511 | 59,023 | 55,511 | 59,023 | 56,475 | ||||||||||||||||||
Days receivables outstanding11) |
72 | 73 | 70 | 73 | 69 | 70 | ||||||||||||||||||
Days inventory outstanding12) |
33 | 31 | 32 | 31 | 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
Q3 Report 2014 |
Consolidated Statements of Net Income
Quarter July - September | First 9 months | Latest 12 | Full year | |||||||||||||||||||||
(Dollars in millions, except per share data) |
2014 | 2013 | 2014 | 2013 | months | 2013 | ||||||||||||||||||
Net sales |
||||||||||||||||||||||||
Airbag products |
$ | 1,418.6 | $ | 1,363.9 | $ | 4,445.2 | $ | 4,166.9 | $ | 5,964.3 | $ | 5,686.0 | ||||||||||||
Seatbelt products |
666.0 | 659.0 | 2,093.4 | 2,040.6 | 2,825.5 | 2,772.7 | ||||||||||||||||||
Active safety products |
123.4 | 96.1 | 348.2 | 244.0 | 448.9 | 344.7 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total net sales |
2,208.0 | 2,119.0 | 6,886.8 | 6,451.5 | 9,238.7 | 8,803.4 | ||||||||||||||||||
Cost of sales |
(1,781.6 | ) | (1,714.1 | ) | (5,550.9 | ) | (5,201.8 | ) | (7,447.9 | ) | (7,098.8 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Gross profit |
426.4 | 404.9 | 1,335.9 | 1,249.7 | 1,790.8 | 1,704.6 | ||||||||||||||||||
Selling, general & administrative expenses |
(101.0 | ) | (93.8 | ) | (308.1 | ) | (286.7 | ) | (411.3 | ) | (389.9 | ) | ||||||||||||
Research, development & engineering expenses, net |
(135.7 | ) | (120.2 | ) | (412.7 | ) | (379.7 | ) | (522.3 | ) | (489.3 | ) | ||||||||||||
Amortization of intangibles |
(4.1 | ) | (5.1 | ) | (12.4 | ) | (15.3 | ) | (17.5 | ) | (20.4 | ) | ||||||||||||
Other income (expense), net |
(10.8 | ) | (3.5 | ) | (96.8 | ) | (9.3 | ) | (131.1 | ) | (43.6 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating income |
174.8 | 182.3 | 505.9 | 558.7 | 708.6 | 761.4 | ||||||||||||||||||
Equity in earnings of affiliates, net of tax |
1.4 | 1.8 | 5.8 | 5.4 | 7.7 | 7.3 | ||||||||||||||||||
Interest income |
1.6 | 0.9 | 4.1 | 2.5 | 5.5 | 3.9 | ||||||||||||||||||
Interest expense |
(19.4 | ) | (8.1 | ) | (45.2 | ) | (24.3 | ) | (53.8 | ) | (32.9 | ) | ||||||||||||
Other financial items, net |
(1.9 | ) | (0.3 | ) | (6.9 | ) | (2.9 | ) | (9.7 | ) | (5.7 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Income before income taxes |
156.5 | 176.6 | 463.7 | 539.4 | 658.3 | 734.0 | ||||||||||||||||||
Income taxes |
(49.8 | ) | (51.7 | ) | (142.7 | ) | (150.0 | ) | (236.8 | ) | (244.1 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net income |
$ | 106.7 | $ | 124.9 | $ | 321.0 | $ | 389.4 | $ | 421.5 | $ | 489.9 | ||||||||||||
Less; Net income attributable to non-controlling interest |
0.2 | 1.0 | 1.4 | 3.3 | 2.2 | 4.1 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net income attributable to controlling interest |
$ | 106.5 | $ | 123.9 | $ | 319.6 | $ | 386.1 | $ | 419.3 | $ | 485.8 | ||||||||||||
Earnings per share1) |
$ | 1.16 | $ | 1.29 | $ | 3.43 | $ | 4.02 | $ | 4.47 | $ | 5.07 |
1) Assuming dilution and net of treasury shares.
12
Q3 Report 2014 |
Consolidated Balance Sheets
September 30 | June 30 | March 31 | December 31 | September 30 | ||||||||||||||||
(Dollars in millions) |
2014 | 2014 | 2014 | 2013 | 2013 | |||||||||||||||
Assets |
||||||||||||||||||||
Cash & cash equivalents |
$ | 1,846.7 | $ | 2,060.2 | $ | 1,096.8 | $ | 1,118.3 | $ | 1,134.7 | ||||||||||
Receivables, net |
1,712.7 | 1,843.1 | 1,826.1 | 1,688.0 | 1,710.8 | |||||||||||||||
Inventories, net |
686.5 | 683.2 | 663.6 | 661.8 | 642.4 | |||||||||||||||
Other current assets |
243.9 | 265.0 | 214.4 | 232.3 | 221.0 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total current assets |
4,489.8 | 4,851.5 | 3,800.9 | 3,700.4 | 3,708.9 | |||||||||||||||
Property, plant & equipment, net |
1,396.1 | 1,396.1 | 1,354.4 | 1,336.2 | 1,291.8 | |||||||||||||||
Investments and other non-current assets |
238.9 | 268.9 | 271.2 | 259.0 | 328.3 | |||||||||||||||
Goodwill assets |
1,602.6 | 1,612.1 | 1,610.6 | 1,610.1 | 1,608.5 | |||||||||||||||
Intangible assets, net |
65.4 | 68.9 | 73.2 | 77.3 | 82.7 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total assets |
$ | 7,792.8 | $ | 8,197.5 | $ | 7,110.3 | $ | 6,983.0 | $ | 7,020.2 | ||||||||||
Liabilities and equity |
||||||||||||||||||||
Short-term debt |
$ | 250.4 | $ | 246.4 | $ | 360.6 | $ | 339.4 | $ | 216.4 | ||||||||||
Accounts payable |
1,053.5 | 1,167.7 | 1,166.8 | 1,199.9 | 1,114.1 | |||||||||||||||
Other current liabilities |
1,021.1 | 1,033.6 | 1,028.3 | 889.2 | 837.5 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total current liabilities |
2,325.0 | 2,447.7 | 2,555.7 | 2,428.5 | 2,168.0 | |||||||||||||||
Long-term debt |
1,520.5 | 1,528.3 | 277.7 | 279.1 | 423.5 | |||||||||||||||
Pension liability |
148.0 | 153.9 | 151.8 | 147.3 | 263.9 | |||||||||||||||
Other non-current liabilities |
123.6 | 124.2 | 125.2 | 127.7 | 132.5 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total non-current liabilities |
1,792.1 | 1,806.4 | 554.7 | 554.1 | 819.9 | |||||||||||||||
Total parent shareholders equity |
3,660.3 | 3,926.9 | 3,983.5 | 3,981.3 | 4,011.6 | |||||||||||||||
Non-controlling interest |
15.4 | 16.5 | 16.4 | 19.1 | 20.7 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total equity |
3,675.7 | 3,943.4 | 3,999.9 | 4,000.4 | 4,032.3 | |||||||||||||||
Total liabilities and equity |
$ | 7,792.8 | $ | 8,197.5 | $ | 7,110.3 | $ | 6,983.0 | $ | 7,020.2 |
13
Q3 Report 2014 |
Consolidated Statements of Cash Flows
Quarter July - September | First 9 months | Latest 12 | Full year | |||||||||||||||||||||
(Dollars in millions) |
2014 | 2013 | 2014 | 2013 | months | 2013 | ||||||||||||||||||
Net income |
$ | 106.7 | $ | 124.9 | $ | 321.0 | $ | 389.4 | $ | 421.5 | $ | 489.9 | ||||||||||||
Depreciation and amortization |
77.4 | 71.2 | 228.0 | 210.6 | 303.4 | 286.0 | ||||||||||||||||||
Other, net |
21.4 | 13.8 | 20.6 | 38.4 | 25.4 | 43.2 | ||||||||||||||||||
Changes in operating assets and liabilities |
6.9 | (3.8 | ) | (86.2 | ) | (99.7 | ) | 32.3 | 18.8 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net cash provided by operating activities |
212.4 | 206.1 | 483.4 | 538.7 | 782.6 | 837.9 | ||||||||||||||||||
Capital expenditures, net |
(118.1 | ) | (93.2 | ) | (325.5 | ) | (267.4 | ) | (437.4 | ) | (379.3 | ) | ||||||||||||
Acquisitions of businesses and other, net |
0.0 | (0.6 | ) | (1.7 | ) | (1.0 | ) | 1.2 | 1.9 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net cash used in investing activities |
(118.1 | ) | (93.8 | ) | (327.2 | ) | (268.4 | ) | (436.2 | ) | (377.4 | ) | ||||||||||||
Net cash before financing1) |
94.3 | 112.3 | 156.2 | 270.3 | 346.4 | 460.5 | ||||||||||||||||||
Net increase (decrease) in short-term debt |
9.9 | 32.0 | (86.9 | ) | 147.8 | 38.1 | 272.8 | |||||||||||||||||
Issuance of long-term debt |
| | 1,253.0 | | 1,253.0 | | ||||||||||||||||||
Repayments and other changes in long-term debt |
(0.4 | ) | (20.7 | ) | (1.1 | ) | (135.0 | ) | (143.4 | ) | (277.3 | ) | ||||||||||||
Dividends paid |
(49.4 | ) | (47.9 | ) | (146.6 | ) | (143.5 | ) | (194.1 | ) | (191.0 | ) | ||||||||||||
Shares repurchased |
(238.5 | ) | | (430.0 | ) | | (577.9 | ) | (147.9 | ) | ||||||||||||||
Common stock options exercised |
1.3 | 6.9 | 23.4 | 16.0 | 34.4 | 27.0 | ||||||||||||||||||
Dividend paid to non-controlling interests |
(1.5 | ) | | (4.9 | ) | (0.4 | ) | (7.8 | ) | (3.3 | ) | |||||||||||||
Capital contribution from non-controlling interests |
| | | | 0.4 | 0.4 | ||||||||||||||||||
Other, net |
0.2 | 0.1 | 0.4 | 0.9 | 0.5 | 1.0 | ||||||||||||||||||
Effect of exchange rate changes on cash |
(29.4 | ) | 9.6 | (35.1 | ) | 0.9 | (37.6 | ) | (1.6 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Increase (decrease) in cash and cash equivalents |
(213.5 | ) | 92.3 | 728.4 | 157.0 | 712.0 | 140.6 | |||||||||||||||||
Cash and cash equivalents at period-start |
2,060.2 | 1,042.4 | 1,118.3 | 977.7 | 1,134.7 | 977.7 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Cash and cash equivalents at period-end |
$ | 1,846.7 | $ | 1,134.7 | $ | 1,846.7 | $ | 1,134.7 | $ | 1,846.7 | $ | 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
Q3 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 July - September | Airbag Products | Seatbelt Products | Active Safety | Total | ||||||||||||||||||||||||||||
% | $ | % | $ | % | $ | % | $ | |||||||||||||||||||||||||
Organic change |
4.4 | $ | 60.6 | 1.5 | $ | 9.6 | 29.2 | $ | 28.0 | 4.6 | $ | 98.2 | ||||||||||||||||||||
Currency effects1) |
(0.4 | ) | (5.9 | ) | (0.5 | ) | (2.6 | ) | (0.8 | ) | (0.7 | ) | (0.4 | ) | (9.2 | ) | ||||||||||||||||
Acquisitions/divestitures |
| | | | | | | | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Reported change |
4.0 | $ | 54.7 | 1.0 | $ | 7.0 | 28.4 | $ | 27.3 | 4.2 | $ | 89.0 |
1) Effects from currency translations.
First 9 months January - September | Airbag Products | Seatbelt Products | Active Safety | Total | ||||||||||||||||||||||||||||
% | $ | % | $ | % | $ | % | $ | |||||||||||||||||||||||||
Organic change |
6.6 | $ | 273.3 | 2.5 | $ | 51.4 | 42.9 | $ | 104.7 | 6.7 | $ | 429.4 | ||||||||||||||||||||
Currency effects1) |
0.1 | 5.0 | 0.1 | 1.4 | (0.2 | ) | (0.5 | ) | 0.0 | 5.9 | ||||||||||||||||||||||
Acquisitions/divestitures |
| | | | | | | | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Reported change |
6.7 | $ | 278.3 | 2.6 | $ | 52.8 | 42.7 | $ | 104.2 | 6.7 | $ | 435.3 |
1) Effects from currency translations.
Sales by Region
Quarter July - September | China | Japan | RoA | Americas | Europe | Total | ||||||||||||||||||||||||||||||||||||||||||
% | $ | % | $ | % | $ | % | $ | % | $ | % | $ | |||||||||||||||||||||||||||||||||||||
Organic change |
3.8 | $ | 12.9 | 3.8 | $ | 6.5 | (2.1 | ) | $ | (4.2 | ) | 9.5 | $ | 67.4 | 2.3 | $ | 15.6 | 4.6 | $ | 98.2 | ||||||||||||||||||||||||||||
Currency effects1) |
(0.6 | ) | (1.9 | ) | (5.0 | ) | (8.5 | ) | 5.2 | 10.4 | (0.4 | ) | (2.5 | ) | (1.0 | ) | (6.7 | ) | (0.4 | ) | (9.2 | ) | ||||||||||||||||||||||||||
Acquisitions/divestitures |
| | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Reported change |
3.2 | $ | 11.0 | (1.2 | ) | $ | (2.0 | ) | 3.1 | $ | 6.2 | 9.1 | $ | 64.9 | 1.3 | $ | 8.9 | 4.2 | $ | 89.0 |
1) Effects from currency translations.
First 9 months January - September | China | Japan | RoA | Americas | Europe | Total | ||||||||||||||||||||||||||||||||||||||||||
% | $ | % | $ | % | $ | % | $ | % | $ | % | $ | |||||||||||||||||||||||||||||||||||||
Organic change |
11.7 | $ | 113.0 | 12.6 | $ | 63.3 | 0.2 | $ | 1.2 | 6.7 | $ | 146.8 | 4.9 | $ | 105.1 | 6.7 | $ | 429.4 | ||||||||||||||||||||||||||||||
Currency effects1) |
0.3 | 3.3 | (6.2 | ) | (30.9 | ) | 2.5 | 15.8 | (1.2 | ) | (25.2 | ) | 2.0 | 42.9 | 0.0 | 5.9 | ||||||||||||||||||||||||||||||||
Acquisitions/divestitures |
| | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Reported change |
12.0 | $ | 116.3 | 6.4 | $ | 32.4 | 2.7 | $ | 17.0 | 5.5 | $ | 121.6 | 6.9 | $ | 148.0 | 6.7 | $ | 435.3 |
1) Effects from currency translations.
15
Q3 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.
September 30 | June 30 | March 31 | December 31 | September 30 | ||||||||||||||||
2014 | 2014 | 2014 | 2013 | 2013 | ||||||||||||||||
Total current assets |
$ | 4,489.8 | $ | 4,851.5 | $ | 3,800.9 | $ | 3,700.4 | $ | 3,708.9 | ||||||||||
Total current liabilities |
(2,325.0 | ) | (2,447.7 | ) | (2,555.7 | ) | (2,428.5 | ) | (2,168.0 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Working capital |
2,164.8 | 2,403.8 | 1,245.2 | 1,271.9 | 1,540.9 | |||||||||||||||
Cash and cash equivalents |
(1,846.7 | ) | (2,060.2 | ) | (1,096.8 | ) | (1,118.3 | ) | (1,134.7 | ) | ||||||||||
Short-term debt |
250.4 | 246.4 | 360.6 | 339.4 | 216.4 | |||||||||||||||
Derivative asset and liability, current |
(0.9 | ) | 0.1 | (0.4 | ) | 1.1 | (0.2 | ) | ||||||||||||
Dividends payable |
49.3 | 50.1 | 49.0 | 49.1 | 47.9 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating working capital |
$ | 616.9 | $ | 640.2 | $ | 557.6 | $ | 543.2 | $ | 670.3 |
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 (cash) debt is disclosed without grossing debt up with currency or interest fair values.
September 30 | June 30 | March 31 | December 31 | September 30 | ||||||||||||||||
2014 | 2014 | 2014 | 2013 | 2013 | ||||||||||||||||
Short-term debt |
$ | 250.4 | $ | 246.4 | $ | 360.6 | $ | 339.4 | $ | 216.4 | ||||||||||
Long-term debt |
1,520.5 | 1,528.3 | 277.7 | 279.1 | 423.5 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total debt |
1,770.9 | 1,774.7 | 638.3 | 618.5 | 639.9 | |||||||||||||||
Cash and cash equivalents |
(1,846.7 | ) | (2,060.2 | ) | (1,096.8 | ) | (1,118.3 | ) | (1,134.7 | ) | ||||||||||
Debt-related derivatives |
(10.6 | ) | (10.5 | ) | (11.7 | ) | (11.5 | ) | (13.5 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net (cash) debt |
$ | (86.4 | ) | $ | (296.0 | ) | $ | (470.2 | ) | $ | (511.3 | ) | $ | (508.3 | ) |
Leverage ratio
The non-U.S. GAAP measure net (cash) debt 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.
September 30 | December 31 | |||||||
2014 | 2013 | |||||||
Net (cash) debt1) |
$ | (86.4 | ) | $ | (511.3 | ) | ||
Pension liabilities |
148.0 | 147.3 | ||||||
|
|
|
|
|||||
Debt (cash) per the Policy |
$ | 61.6 | $ | (364.0 | ) | |||
Income before income taxes2) |
$ | 658.3 | $ | 734.0 | ||||
Plus: Interest expense, net2)3) |
48.3 | 28.9 | ||||||
Depreciation and amortization of intangibles2)4) |
303.4 | 286.0 | ||||||
|
|
|
|
|||||
EBITDA per the Policy |
$ | 1,010.0 | $ | 1,048.9 | ||||
Leverage ratio5) |
0.1 | n/a |
1) Net (cash) debt is short- and long-term debt and debt-related derivatives less cash and cash equivalents. 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 December 2013 due to net cash position.
16
Q3 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 the non U.S. GAAP to the equivalent of U.S. GAAP measure.
Quarter July - September 2014 | Quarter July - September 2013 | |||||||||||||||||||||||
Non-U.S. GAAP |
Adjustments1) | Reported U.S. GAAP |
Non-U.S. GAAP |
Adjustments1) | Reported U.S. GAAP |
|||||||||||||||||||
Operating income |
$ | 186.9 | $ | (12.1 | ) | $ | 174.8 | $ | 185.6 | $ | (3.3 | ) | $ | 182.3 | ||||||||||
Operating margin, % |
8.5 | (0.6 | ) | 7.9 | 8.8 | (0.2 | ) | 8.6 | ||||||||||||||||
Income before taxes |
$ | 168.6 | $ | (12.1 | ) | $ | 156.5 | $ | 179.9 | $ | (3.3 | ) | $ | 176.6 | ||||||||||
Net income |
$ | 114.9 | $ | (8.2 | ) | $ | 106.7 | $ | 127.1 | $ | (2.2 | ) | $ | 124.9 | ||||||||||
Return on capital employed, % |
20.5 | (1.0 | ) | 19.5 | 21.4 | (0.4 | ) | 21.0 | ||||||||||||||||
Return on total equity, % |
11.9 | (0.7 | ) | 11.2 | 12.8 | (0.2 | ) | 12.6 | ||||||||||||||||
Earnings per share, diluted 2) |
$ | 1.25 | $ | (0.09 | ) | $ | 1.16 | $ | 1.31 | $ | (0.02 | ) | $ | 1.29 |
First 9 months 2014 | First 9 months 2013 | |||||||||||||||||||||||
Non-U.S. GAAP |
Adjustments1) | Reported U.S. GAAP |
Non-U.S. GAAP |
Adjustments1) | Reported U.S. GAAP |
|||||||||||||||||||
Operating income |
$ | 605.2 | $ | (99.3 | ) | $ | 505.9 | $ | 572.1 | $ | (13.4 | ) | $ | 558.7 | ||||||||||
Operating margin, % |
8.8 | (1.5 | ) | 7.3 | 8.9 | (0.2 | ) | 8.7 | ||||||||||||||||
Income before taxes |
$ | 563.0 | $ | (99.3 | ) | $ | 463.7 | $ | 552.8 | $ | (13.4 | ) | $ | 539.4 | ||||||||||
Net income |
$ | 386.3 | $ | (65.3 | ) | $ | 321.0 | $ | 398.6 | $ | (9.2 | ) | $ | 389.4 | ||||||||||
Capital employed |
$ | 3,654 | $ | (65 | ) | $ | 3,589 | $ | 3,533 | $ | (9 | ) | $ | 3,524 | ||||||||||
Return on capital employed, % |
22.7 | (3.6 | ) | 19.1 | 22.2 | (0.5 | ) | 21.7 | ||||||||||||||||
Return on total equity, % |
13.1 | (2.1 | ) | 11.0 | 13.7 | (0.3 | ) | 13.4 | ||||||||||||||||
Earnings per share, diluted 2) |
$ | 4.13 | $ | (0.70 | ) | $ | 3.43 | $ | 4.12 | $ | (0.10 | ) | $ | 4.02 | ||||||||||
Total parent shareholders equity per share |
$ | 41.17 | $ | (0.72 | ) | $ | 40.45 | $ | 41.93 | $ | (0.10 | ) | $ | 41.83 |
1) Capacity alignment and antitrust matters (including settlements of class actions).
2) Assuming dilution and net of treasury shares.
17
Q3 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