Attached files
file | filename |
---|---|
8-K - FORM 8-K - AUTOLIV INC | d28792d8k.htm |
Exhibit 99.1
Financial Report October - December 2015
Strong quarterly execution - increases investments for future growth towards end of decade targets
(Stockholm, January 29, 2016) Autoliv, Inc. (NYSE: ALV and SSE: ALIV.Sdb) the worldwide leader in automotive safety systems is moving ahead towards its end-of-decade targets for growth, margins and returns outlined in its October 2015 Capital Markets Day. In 2016, the Company increases its RD&E efforts for future growth while indicating 2016 adjusted operating margin above its long term target range.
For the three-month period ended December 31, 2015, the Company reported record sales of $2,520 million. Quarterly organic sales* grew by 13.4%. Operating margin was 11.2%. The adjusted operating margin* was 11.1% (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 9% and an adjusted operating margin of around 10.5%.
For the first quarter of 2016, the Company expects organic sales to increase by more than 10% and an adjusted operating margin of around 8.5%. The expectation for the full year is for organic sales growth of around 5% and an adjusted operating margin of more than 9%. RD&E investments, net will be in the higher end of the 6-6.5% range, a significant year-over-year increase.
Key Figures
(Dollars in millions, except per share data) |
Q4 2015 | Q4 2014 | Change | |||||||||
Net sales |
$ | 2,519.5 | $ | 2,353.7 | 7.0 | % | ||||||
Operating income |
$ | 281.3 | $ | 216.7 | 29.8 | % | ||||||
Operating margin |
11.2 | % | 9.2 | % | 2.0 | pp | ||||||
Adjusted operating margin1) |
11.1 | % | 10.1 | % | 1.0 | pp | ||||||
Earnings per share, diluted2) |
$ | 2.10 | $ | 1.65 | 27.3 | % | ||||||
Adjusted earnings per share, diluted1, 2) |
$ | 2.08 | $ | 1.81 | 14.9 | % | ||||||
Operating cash flow |
$ | 321.3 | $ | 229.3 | 40.1 | % |
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
At our Capital Markets Day in early October 2015 we outlined the Companys targets for the end of the decade. In 2015 we executed according to plan and we managed to exceed our own expectations from the beginning of the fourth quarter. In 2016 we continue to step up our RD&E efforts in support of long term growth.
I am pleased with our performance in the quarter. Asia, Americas and Europe all showed double-digit organic sales growth* and globally we grew more than 13%. Both our quarterly sales and operating profit set new records, we delivered more than 11% adjusted operating margin* and we had close to record operating cash flow. Through strong execution we managed to benefit from the stronger than expected light vehicle production in the quarter.
In China, light vehicle production exceeded the estimates from the beginning of the quarter which, combined with a beneficial product mix, enabled us to achieve double-digit organic sales growth in the fourth quarter and also deliver full-year organic sales growth. This capped a year that started with unfavorable product mix for Autoliv, followed by instability in the Chinese market during the summer.
Rapid growth in active safety continued and we achieved over 30% organic growth for the full year. In early January the new, best in class active safety vehicle, Mercedes E-Class was launched with a full suite of active safety products from Autoliv, including ADAS-controller, radars and cameras based on our own software algorithms. This was an important milestone towards our ambition to deliver safety products that function in real-life situations and not only in test environments.
2015 was another year tainted by record recalls and other issues in the automotive industry. While this is unfortunate, it is encouraging to see NHTSA and other regulatory bodies sharpen their focus on automotive safety. At Autoliv we continue to put quality first. During the year we reinforced our internal focus and communication further, making it clear that quality is always our number one priority.
The pace of technological development in our industry is higher than ever and in 2016 we expect to make further investments for the future in order to maintain our leadership in automotive safety. We plan for record investments in RD&E, net in the higher end of our current target range of 6-6.5% of sales, all to keep us at the forefront of this rapid development. However, the macroeconomic uncertainty is higher than in previous years, and we are following the global development closely and apply prudent fiscal management.
We continue to execute on our long-term plan. Our strategies, targets and ambitions are clear and we continue into 2016 delivering products and solutions for real-life safety while keeping focused on saving more lives and creating value for our stakeholders.
An earnings conference call will be held at 3:00 p.m. (CET) today, January 29. 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.
Q4 Report 2015 | 4th 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) |
$ | 1,386.9 | 9.1 | % | | (6.8 | )% | 15.9 | % | |||||||||||
Seatbelts2) |
$ | 684.9 | (3.1 | )% | | (8.7 | )% | 5.6 | % | |||||||||||
Passive Safety Electronics |
$ | 259.3 | 10.2 | % | | (4.2 | )% | 14.4 | % | |||||||||||
Active Safety |
$ | 188.4 | 33.7 | % | 13.8 | % | (9.2 | )% | 29.1 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
$ | 2,519.5 | 7.0 | % | 0.8 | % | (7.2 | )% | 13.4 | % |
1) Effects from currency translations.
2) Including Corporate and other sales.
2
Q4 Report 2015 | 4th Quarter |
Sales by Region
Change vs. same quarter last year | Reported (U.S. GAAP) |
Acquisitions/ Divestitures |
Currency effects1) |
Organic change* |
||||||||||||||||||
Sales (MUSD) | ||||||||||||||||||||||
Asia |
$ | 884.7 | 7.7 | % | | (4.5 | )% | 12.2 | % | |||||||||||||
Whereof: |
China |
$ | 471.7 | 8.1 | % | | (3.5 | )% | 11.6 | % | ||||||||||||
Japan |
$ | 190.0 | 26.1 | % | | (4.5 | )% | 30.6 | % | |||||||||||||
Rest of Asia |
$ | 223.0 | (5.0 | )% | | (6.3 | )% | 1.3 | % | |||||||||||||
Americas |
$ | 884.7 | 13.6 | % | 2.5 | % | (4.8 | )% | 15.9 | % | ||||||||||||
Europe |
$ | 750.1 | (0.4 | )% | | (12.6 | )% | 12.2 | % | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Global |
$ | 2,519.5 | 7.0 | % | 0.8 | % | (7.2 | )% | 13.4 | % |
1) Effects from currency translations.
Launches in the 4th Quarter
![]() |
Renaults new Mégane Driver airbag with steering wheel, side airbags, inflatable curtains, seatbelts with pretensioners, safety electronics. |
![]() |
Toyotas new Prius Driver airbag with steering wheel, side airbags, inflatable curtains, seatbelts. |
![]() |
Renaults new Talisman Driver airbag with steering wheel, side airbags, inflatable curtains, seatbelts with pretensioners, safety electronics. | |||||
![]() |
Genesis new EQ900 Driver airbag, passenger airbag, side airbags, inflatable curtains, knee airbag, safety electronics. |
![]() |
Suzukis new Ritz Driver airbag with steering wheel, passenger airbag, side airbags, inflatable curtains, seatbelts, safety electronics. |
![]() |
Chevrolets new Camaro Radar system. | |||||
![]() |
Infinitis new Q30 Passenger airbag, side airbags, inflatable curtains, knee airbag, radar system. |
![]() |
Hyundais new Creta Driver airbag, passenger airbag, side airbags, inflatable curtains, active seatbelts with pretensioners, safety electronics. |
![]() |
Hondas new Elysion Side airbags, inflatable curtains and radar system. |
3
Q4 Report 2015 | 4th Quarter |
Earnings
(Dollars in millions, except per share data) |
Q4 2015 | Q4 2014 | Change | |||||||||
Net Sales |
$ | 2,519.5 | $ | 2,353.7 | 7.0 | % | ||||||
Gross profit |
$ | 520.7 | $ | 467.9 | 11.3 | % | ||||||
% of sales |
20.7 | % | 19.9 | % | 0.8 | pp | ||||||
S,G&A |
$ | (108.4 | ) | $ | (106.8 | ) | 1.5 | % | ||||
% of sales |
(4.3 | )% | (4.5 | )% | 0.2 | pp | ||||||
R,D&E net |
$ | (126.6 | ) | $ | (122.9 | ) | 3.0 | % | ||||
% of sales |
(5.0 | )% | (5.2 | )% | 0.2 | pp | ||||||
Operating income |
$ | 281.3 | $ | 216.7 | 29.8 | % | ||||||
% of sales |
11.2 | % | 9.2 | % | 2.0 | pp | ||||||
Adjusted operating income1) |
$ | 279.1 | $ | 237.2 | 17.7 | % | ||||||
% of sales |
11.1 | % | 10.1 | % | 1.0 | pp | ||||||
Income before taxes |
$ | 264.9 | $ | 203.3 | 30.3 | % | ||||||
Tax rate |
29.8 | % | 27.2 | % | 2.6 | pp | ||||||
Net income |
$ | 185.9 | $ | 148.0 | 25.6 | % | ||||||
Net income attributable to controlling interest |
$ | 185.5 | $ | 148.2 | 25.2 | % | ||||||
Earnings per share, diluted2) |
$ | 2.10 | $ | 1.65 | 27.3 | % | ||||||
Adjusted earnings per share, diluted1, 2) |
$ | 2.08 | $ | 1.81 | 14.9 | % |
1) Excluding costs for capacity alignment and antitrust related matters.
2) Assuming dilution and net of treasury shares.
4
Q4 Report 2015 | 4th Quarter |
Light Vehicle Production Development
Change vs. same quarter last year | ||||||||||||||||||||||||
China | Japan | RoA | Americas | Europe | Total | |||||||||||||||||||
LVP1) |
13.2 | % | 1.0 | % | 3.2 | % | (3.9 | )% | 4.3 | % | 3.9 | % |
1) Source: IHS Jan 15, 2016.
Headcount
December 31, 2015 | September 30, 2015 | December 31, 2014 | ||||||||||
Headcount |
64,088 | 61,813 | 60,016 | |||||||||
Whereof: Direct workers in manufacturing |
72 | % | 71 | % | 72 | % | ||||||
Low Cost Countries |
75 | % | 74 | % | 74 | % | ||||||
Temporary personnel |
15 | % | 14 | % | 15 | % |
5
Q4 Report 2015 | 4th Quarter |
Segment Information
Passive Safety
(Dollars in millions) |
Q4 2015 | Q4 2014 | Change | Organic change* |
||||||||||||
Segment sales |
$ | 2,068.3 | $ | 1,971.8 | 4.9 | % | 12.3 | % | ||||||||
Segment operating income |
$ | 264.5 | $ | 187.5 | 41.1 | % | ||||||||||
Segment operating margin |
12.8 | % | 9.5 | % | 3.3 | pp |
Electronics
(Dollars in millions) |
Q4 2015 | Q4 2014 | Change | Organic change* |
||||||||||||
Segment sales |
$ | 463.2 | $ | 396.7 | 16.8 | % | 18.1 | % | ||||||||
Segment operating income |
$ | 32.3 | $ | 24.4 | 32.4 | % | ||||||||||
Segment operating margin |
7.0 | % | 6.2 | % | 0.8 | pp |
Headcount
December 31, 2015 | December 31, 2014 | |||||||
Headcount Passive Safety segment |
59,861 | 56,327 | ||||||
Headcount Electronics segment |
4,080 | 3,570 |
6
Q4 Report 2015 | Full Year |
Consolidated Sales Full Year 2015
For the full year 2015, consolidated sales decreased to $9,170 million from $9,240 million for the full year 2014. Excluding currency effects, the organic sales growth* was 8%. All regions of the Company showed organic sales growth* for 2015.
Sales by Product
Year over year change | ||||||||||||||||||||
Sales (MUSD) | Reported (U.S. GAAP) |
Acquisitions/ Divestitures |
Currency effects1) |
Organic change* |
||||||||||||||||
Airbags2) |
$ | 5,036.2 | 0.3 | % | | (8.6 | )% | 8.9 | % | |||||||||||
Seatbelts2) |
$ | 2,599.1 | (7.2 | )% | | (10.4 | )% | 3.2 | % | |||||||||||
Passive Safety Electronics |
$ | 923.2 | (0.9 | )% | | (6.0 | )% | 5.1 | % | |||||||||||
Active Safety |
$ | 611.1 | 24.9 | % | 6.1 | % | (11.7 | )% | 30.5 | % | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
$ | 9,169.6 | (0.8 | )% | 0.3 | % | (9.1 | )% | 8.0 | % |
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 | $ | 3,077.4 | (0.7 | )% | | (5.7 | )% | 5.0 | % | |||||||||||||
Whereof: | China | $ | 1,523.7 | 0.1 | % | | (2.0 | )% | 2.1 | % | ||||||||||||
Japan | $ | 668.0 | (2.9 | )% | | (12.7 | )% | 9.8 | % | |||||||||||||
Rest of Asia | $ | 885.7 | (0.3 | )% | | (6.5 | )% | 6.2 | % | |||||||||||||
Americas | $ | 3,264.8 | 5.3 | % | 1.0 | % | (4.8 | )% | 9.1 | % | ||||||||||||
Europe | $ | 2,827.4 | (7.1 | )% | | (16.9 | )% | 9.8 | % | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Global |
$ | 9,169.6 | (0.8 | )% | 0.3 | % | (9.1 | )% | 8.0 | % |
1) Effects from currency translations.
7
Q4 Report 2015 | Full Year |
Earnings
(Dollars in millions, except per share data) |
Full year 2015 |
Full year 2014 |
Change | |||||||||
Net Sales |
$ | 9,169.6 | $ | 9,240.5 | (0.8 | )% | ||||||
Gross profit |
$ | 1,844.1 | $ | 1,803.8 | 2.2 | % | ||||||
% of sales |
20.1 | % | 19.5 | % | 0.6 | pp | ||||||
S,G&A |
$ | (411.5 | ) | $ | (414.9 | ) | (0.8 | )% | ||||
% of sales |
(4.5 | )% | (4.5 | )% | 0.0 | pp | ||||||
R,D&E net |
$ | (523.8 | ) | $ | (535.6 | ) | (2.2 | )% | ||||
% of sales |
(5.7 | )% | (5.8 | )% | 0.1 | pp | ||||||
Operating income |
$ | 727.8 | $ | 722.6 | 0.7 | % | ||||||
% of sales |
7.9 | % | 7.8 | % | 0.1 | pp | ||||||
Adjusted operating income1) |
$ | 893.3 | $ | 842.4 | 6.0 | % | ||||||
% of sales |
9.7 | % | 9.1 | % | 0.6 | pp | ||||||
Income before taxes |
$ | 675.7 | $ | 667.0 | 1.3 | % | ||||||
Tax rate |
32.3 | % | 29.7 | % | 2.6 | pp | ||||||
Net income |
$ | 457.5 | $ | 469.0 | (2.5 | )% | ||||||
Net income attributable to controlling interest |
$ | 456.8 | $ | 467.8 | (2.4 | )% | ||||||
Earnings per share, diluted2) |
$ | 5.17 | $ | 5.06 | 2.2 | % | ||||||
Adjusted earnings per share, diluted1, 2) |
$ | 6.65 | $ | 5.93 | 12.1 | % |
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
Q4 Report 2015 | Full Year |
Cash Flow and Balance Sheet
Light Vehicle Production Development
Year over year change | ||||||||||||||||||||||||
China | Japan | RoA | Americas | Europe | Total | |||||||||||||||||||
LVP1) |
4.7 | % | (5.0 | )% | 2.2 | % | (1.9 | )% | 3.8 | % | 1.5 | % |
1) Source: IHS Jan 15, 2016.
9
Q4 Report 2015 | Full Year |
Segment Information
Passive Safety
(Dollars in millions) |
Full year 2015 |
Full year 2014 |
Change | Organic change* |
||||||||||||
Segment sales |
$ | 7,621.2 | $ | 7,800.1 | (2.3 | )% | 6.9 | % | ||||||||
Segment operating income |
$ | 669.2 | $ | 598.1 | 11.9 | % | ||||||||||
Segment operating margin |
8.8 | % | 7.7 | % | 1.1 | pp |
Electronics
(Dollars in millions) |
Full year 2015 |
Full year 2014 |
Change | Organic change* |
||||||||||||
Segment sales |
$ | 1,588.7 | $ | 1,488.9 | 6.7 | % | 12.9 | % | ||||||||
Segment operating income |
$ | 64.5 | $ | 76.0 | (15.1 | )% | ||||||||||
Segment operating margin |
4.1 | % | 5.1 | % | (1.0 | )pp |
Headcount
December 31, 2015 | December 31, 2014 | |||||||
Headcount Passive Safety segment |
59,861 | 56,327 | ||||||
Headcount Electronics segment |
4,080 | 3,570 |
10
Q4 Report 2015 |
11
Q4 Report 2015 |
Safe Harbor Statement
12
Q4 Report 2015 |
Key Ratios
Quarter October - December | Full year | Full year | ||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
Earnings per share, basic |
$ | 2.11 | $ | 1.65 | $ | 5.18 | $ | 5.08 | ||||||||
Earnings per share, diluted1) |
$ | 2.10 | $ | 1.65 | $ | 5.17 | $ | 5.06 | ||||||||
Total parent shareholders equity per share |
$ | 39.22 | $ | 38.64 | $ | 39.22 | $ | 38.64 | ||||||||
Cash dividend paid per share |
$ | 0.56 | $ | 0.54 | $ | 2.22 | $ | 2.12 | ||||||||
Operating working capital, $ in millions2) |
570 | 595 | 570 | 595 | ||||||||||||
Capital employed, $ in millions3) |
3,670 | 3,504 | 3,670 | 3,504 | ||||||||||||
Net debt (cash), $ in millions2) |
202 | 62 | 202 | 62 | ||||||||||||
Net debt to capitalization, %4) |
6 | 2 | 6 | 2 | ||||||||||||
Gross margin, %5) |
20.7 | 19.9 | 20.1 | 19.5 | ||||||||||||
Operating margin, %6) |
11.2 | 9.2 | 7.9 | 7.8 | ||||||||||||
Return on total equity, %7) |
21.9 | 16.6 | 13.6 | 12.3 | ||||||||||||
Return on capital employed, %8) |
30.7 | 24.6 | 20.4 | 20.5 | ||||||||||||
Average no. of shares in millions1) |
88.3 | 89.9 | 88.4 | 92.4 | ||||||||||||
No. of shares at period-end in millions9) |
88.1 | 88.7 | 88.1 | 88.7 | ||||||||||||
No. of employees at period-end10) |
54,600 | 50,770 | 54,600 | 50,770 | ||||||||||||
Headcount at period-end11) |
64,088 | 60,016 | 64,088 | 60,016 | ||||||||||||
Days receivables outstanding12) |
65 | 68 | 73 | 71 | ||||||||||||
Days inventory outstanding13) |
29 | 30 | 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
Q4 Report 2015 |
Consolidated Statements of Net Income
Quarter October - December | Full year | Full year | ||||||||||||||
(Dollars in millions, except per share data) |
2015 | 2014 | 2015 | 2014 | ||||||||||||
Net sales |
||||||||||||||||
Airbag products1) |
$ | 1,386.9 | $ | 1,270.8 | $ | 5,036.2 | $ | 5,019.3 | ||||||||
Seatbelt products1) |
684.9 | 706.7 | 2,599.1 | 2,800.1 | ||||||||||||
Passive safety electronic products |
259.3 | 235.3 | 923.2 | 932.0 | ||||||||||||
Active safety products |
188.4 | 140.9 | 611.1 | 489.1 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total net sales |
2,519.5 | 2,353.7 | 9,169.6 | 9,240.5 | ||||||||||||
Cost of sales |
(1,998.8 | ) | (1,885.8 | ) | (7,325.5 | ) | (7,436.7 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Gross profit |
520.7 | 467.9 | 1,844.1 | 1,803.8 | ||||||||||||
Selling, general & administrative expenses |
(108.4 | ) | (106.8 | ) | (411.5 | ) | (414.9 | ) | ||||||||
Research, development & engineering expenses, net |
(126.6 | ) | (122.9 | ) | (523.8 | ) | (535.6 | ) | ||||||||
Amortization of intangibles |
(8.4 | ) | (3.6 | ) | (19.6 | ) | (16.0 | ) | ||||||||
Other income (expense), net |
4.0 | (17.9 | ) | (161.4 | ) | (114.7 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income |
281.3 | 216.7 | 727.8 | 722.6 | ||||||||||||
Income from equity method investments |
1.2 | 1.1 | 4.7 | 6.9 | ||||||||||||
Interest income |
0.9 | 0.7 | 2.7 | 4.8 | ||||||||||||
Interest expense |
(15.5 | ) | (18.2 | ) | (65.1 | ) | (63.4 | ) | ||||||||
Other non-operating items, net |
(3.0 | ) | 3.0 | 5.6 | (3.9 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income before income taxes |
264.9 | 203.3 | 675.7 | 667.0 | ||||||||||||
Income taxes |
(79.0 | ) | (55.3 | ) | (218.2 | ) | (198.0 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
$ | 185.9 | $ | 148.0 | $ | 457.5 | $ | 469.0 | ||||||||
Less; Net income attributable to non-controlling interest |
0.4 | (0.2 | ) | 0.7 | 1.2 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income attributable to controlling interest |
$ | 185.5 | $ | 148.2 | $ | 456.8 | $ | 467.8 | ||||||||
Earnings per share2) |
$ | 2.10 | $ | 1.65 | $ | 5.17 | $ | 5.06 |
1) Including Corporate and other sales.
2) Assuming dilution and net of treasury shares.
14
Q4 Report 2015 |
Consolidated Balance Sheets
December 31 | September 30 | June 30 | March 31 | December 31 | ||||||||||||||||
(Dollars in millions) |
2015 | 2015 | 2015 | 2015 | 2014 | |||||||||||||||
Assets |
||||||||||||||||||||
Cash & cash equivalents |
$ | 1,333.5 | $ | 1,181.1 | $ | 1,323.3 | $ | 1,364.1 | $ | 1,529.0 | ||||||||||
Receivables, net |
1,787.6 | 1,688.8 | 1,795.7 | 1,783.3 | 1,706.3 | |||||||||||||||
Inventories, net |
711.4 | 692.8 | 684.1 | 652.7 | 675.5 | |||||||||||||||
Other current assets |
205.8 | 250.5 | 241.0 | 217.3 | 225.4 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total current assets |
4,038.3 | 3,813.2 | 4,044.1 | 4,017.4 | 4,136.2 | |||||||||||||||
Property, plant & equipment, net |
1,437.1 | 1,422.3 | 1,434.1 | 1,384.7 | 1,390.2 | |||||||||||||||
Investments and other non-current assets |
255.8 | 256.3 | 270.1 | 268.2 | 255.3 | |||||||||||||||
Goodwill assets |
1,666.3 | 1,668.0 | 1,586.7 | 1,583.6 | 1,594.0 | |||||||||||||||
Intangible assets, net |
128.0 | 133.6 | 70.4 | 72.6 | 67.2 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total assets |
$ | 7,525.5 | $ | 7,293.4 | $ | 7,405.4 | $ | 7,326.5 | $ | 7,442.9 | ||||||||||
Liabilities and equity |
||||||||||||||||||||
Short-term debt |
$ | 39.6 | $ | 53.5 | $ | 93.2 | $ | 124.3 | $ | 79.6 | ||||||||||
Accounts payable |
1,169.6 | 1,032.3 | 1,127.3 | 1,093.1 | 1,091.5 | |||||||||||||||
Other current liabilities |
1,017.2 | 1,026.2 | 1,004.8 | 1,038.8 | 967.5 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total current liabilities |
2,226.4 | 2,112.0 | 2,225.3 | 2,256.2 | 2,138.6 | |||||||||||||||
Long-term debt |
1,499.4 | 1,499.5 | 1,505.6 | 1,511.0 | 1,521.2 | |||||||||||||||
Pension liability |
197.0 | 229.0 | 229.4 | 226.7 | 232.5 | |||||||||||||||
Other non-current liabilities |
134.6 | 133.9 | 104.1 | 107.0 | 108.5 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total non-current liabilities |
1,831.0 | 1,862.4 | 1,839.1 | 1,844.7 | 1,862.2 | |||||||||||||||
Total parent shareholders equity |
3,455.6 | 3,306.7 | 3,325.9 | 3,210.6 | 3,427.1 | |||||||||||||||
Non-controlling interest |
12.5 | 12.3 | 15.1 | 15.0 | 15.0 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total equity |
3,468.1 | 3,319.0 | 3,341.0 | 3,225.6 | 3,442.1 | |||||||||||||||
Total liabilities and equity |
$ | 7,525.5 | $ | 7,293.4 | $ | 7,405.4 | $ | 7,326.5 | $ | 7,442.9 |
15
Q4 Report 2015 |
Consolidated Statements of Cash Flows
Quarter October - December | Full year | Full year | ||||||||||||||
(Dollars in millions) |
2015 | 2014 | 2015 | 2014 | ||||||||||||
Net income |
$ | 185.9 | $ | 148.0 | $ | 457.5 | $ | 469.0 | ||||||||
Depreciation and amortization |
89.5 | 77.4 | 319.1 | 305.4 | ||||||||||||
Other, net |
12.9 | 20.4 | (0.0 | ) | 41.0 | |||||||||||
Changes in operating assets and liabilities |
33.0 | (16.5 | ) | (26.1 | ) | (102.7 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Net cash provided by operating activities |
321.3 | 229.3 | 750.5 | 712.7 | ||||||||||||
Capital expenditures, net |
(115.9 | ) | (127.9 | ) | (449.6 | ) | (453.4 | ) | ||||||||
Acquisitions of businesses and other, net |
(3.3 | ) | 2.1 | (141.5 | ) | 0.4 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net cash used in investing activities |
(119.2 | ) | (125.8 | ) | (591.1 | ) | (453.0 | ) | ||||||||
Net cash before financing1) |
202.1 | 103.5 | 159.4 | 259.7 | ||||||||||||
Net increase (decrease) in short-term debt |
(10.4 | ) | (165.8 | ) | (29.0 | ) | (252.7 | ) | ||||||||
Issuance of long-term debt |
| 10.0 | | 1,263.0 | ||||||||||||
Repayments and other changes in long-term debt |
| (0.1 | ) | (12.2 | ) | (1.2 | ) | |||||||||
Dividends paid |
(49.3 | ) | (48.3 | ) | (195.7 | ) | (194.9 | ) | ||||||||
Shares repurchased |
| (186.0 | ) | (104.4 | ) | (616.0 | ) | |||||||||
Common stock options exercised |
3.0 | 9.1 | 20.3 | 32.5 | ||||||||||||
Dividend paid to non-controlling interests |
| | | (4.9 | ) | |||||||||||
Capital contribution from non-controlling interests |
| | 1.6 | | ||||||||||||
Other, net |
0.2 | 0.1 | 0.5 | 0.5 | ||||||||||||
Effect of exchange rate changes on cash |
6.8 | (40.2 | ) | (36.0 | ) | (75.3 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Increase (decrease) in cash and cash equivalents |
152.4 | (317.7 | ) | (195.5 | ) | 410.7 | ||||||||||
Cash and cash equivalents at period-start |
1,181.1 | 1,846.7 | 1,529.0 | 1,118.3 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Cash and cash equivalents at period-end |
$ | 1,333.5 | $ | 1,529.0 | $ | 1,333.5 | $ | 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
Q4 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 October - December 2015 |
Airbag Products2) |
Seatbelt Products2) |
Passive Safety Electronics |
Active Safety | Total | |||||||||||||||||||||||||||||||||||
% | $ | % | $ | % | $ | % | $ | % | $ | |||||||||||||||||||||||||||||||
Organic change |
15.9 | $ | 201.6 | 5.6 | $ | 39.5 | 14.4 | $ | 33.9 | 29.1 | $ | 41.1 | 13.4 | $ | 316.1 | |||||||||||||||||||||||||
Currency effects1) |
(6.8 | ) | (85.5 | ) | (8.7 | ) | (61.4 | ) | (4.2 | ) | (9.8 | ) | (9.2 | ) | (13.1 | ) | (7.2 | ) | (169.8 | ) | ||||||||||||||||||||
Acquisitions/divestitures |
| | | | | | 13.8 | 19.5 | 0.8 | 19.5 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Reported change |
9.1 | $ | 116.1 | (3.1 | ) | $ | (21.9 | ) | 10.2 | $ | 24.1 | 33.7 | $ | 47.5 | 7.0 | $ | 165.8 |
1) Effects from currency translations.
2) Including Corporate and other sales.
Full year 2015 | Airbag Products2) |
Seatbelt Products2) |
Passive Safety Electronics |
Active Safety | Total | |||||||||||||||||||||||||||||||||||
% | $ | % | $ | % | $ | % | $ | % | $ | |||||||||||||||||||||||||||||||
Organic change |
8.9 | $ | 448.7 | 3.2 | $ | 90.6 | 5.1 | $ | 47.3 | 30.5 | $ | 149.3 | 8.0 | $ | 735.9 | |||||||||||||||||||||||||
Currency effects1) |
(8.6 | ) | (431.8 | ) | (10.4 | ) | (291.6 | ) | (6.0 | ) | (56.1 | ) | (11.7 | ) | (57.4 | ) | (9.1 | ) | (836.9 | ) | ||||||||||||||||||||
Acquisitions/divestitures |
| | | | | | 6.1 | 30.1 | 0.3 | 30.1 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Reported change |
0.3 | $ | 16.9 | (7.2 | ) | $ | (201.0 | ) | (0.9 | ) | $ | (8.8 | ) | 24.9 | $ | 122.0 | (0.8 | ) | $ | (70.9 | ) |
1) Effects from currency translations.
2) Including Corporate and other sales.
Sales by Region
Quarter October - December 2015 |
China | Japan | RoA | Americas | Europe | Total | ||||||||||||||||||||||||||||||||||||||||||
% | $ | % | $ | % | $ | % | $ | % | $ | % | $ | |||||||||||||||||||||||||||||||||||||
Organic change |
11.6 | $ | 50.7 | 30.6 | $ | 46.1 | 1.3 | $ | 3.1 | 15.9 | $ | 124.2 | 12.2 | $ | 92.0 | 13.4 | $ | 316.1 | ||||||||||||||||||||||||||||||
Currency effects1) |
(3.5 | ) | (15.4 | ) | (4.5 | ) | (6.8 | ) | (6.3 | ) | (14.8 | ) | (4.8 | ) | (38.1 | ) | (12.6 | ) | (94.7 | ) | (7.2 | ) | (169.8 | ) | ||||||||||||||||||||||||
Acquisitions/divestitures |
| | | | | | 2.5 | 19.5 | | | 0.8 | 19.5 | ||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Reported change |
8.1 | $ | 35.3 | 26.1 | $ | 39.3 | (5.0 | ) | $ | (11.7 | ) | 13.6 | $ | 105.6 | (0.4 | ) | $ | (2.7 | ) | 7.0 | $ | 165.8 |
1) Effects from currency translations.
Full year 2015 | China | Japan | RoA | Americas | Europe | Total | ||||||||||||||||||||||||||||||||||||||||||
% | $ | % | $ | % | $ | % | $ | % | $ | % | $ | |||||||||||||||||||||||||||||||||||||
Organic change |
2.1 | $ | 32.3 | 9.8 | $ | 67.1 | 6.2 | $ | 55.1 | 9.1 | $ | 281.7 | 9.8 | $ | 299.7 | 8.0 | $ | 735.9 | ||||||||||||||||||||||||||||||
Currency effects1) |
(2.0 | ) | (30.2 | ) | (12.7 | ) | (86.7 | ) | (6.5 | ) | (58.1 | ) | (4.8 | ) | (146.5 | ) | (16.9 | ) | (515.4 | ) | (9.1 | ) | (836.9 | ) | ||||||||||||||||||||||||
Acquisitions/divestitures |
| | | | | | 1.0 | 30.1 | | | 0.3 | 30.1 | ||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Reported change |
0.1 | $ | 2.1 | (2.9 | ) | $ | (19.6 | ) | (0.3 | ) | $ | (3.0 | ) | 5.3 | $ | 165.3 | (7.1 | ) | $ | (215.7 | ) | (0.8 | ) | $ | (70.9 | ) |
1) Effects from currency translations.
17
Q4 Report 2015 |
Sales by Segment
Quarter October - December 2015 |
Passive Safety | Electronics | Other and eliminations |
Total | ||||||||||||||||||||||||
% | $ | % | $ | $ | % | $ | ||||||||||||||||||||||
Organic change |
12.3 | $ | 242.6 | 18.1 | $ | 72.0 | $ | 1.5 | 13.4 | $ | 316.1 | |||||||||||||||||
Currency effects1) |
(7.4 | ) | (146.1 | ) | (6.2 | ) | (24.9 | ) | 1.2 | (7.2 | ) | (169.8 | ) | |||||||||||||||
Acquisitions/divestitures |
| | 4.9 | 19.5 | | 0.8 | 19.5 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Reported change |
4.9 | $ | 96.5 | 16.8 | $ | 66.6 | $ | 2.7 | 7.0 | $ | 165.8 |
1) Effects from currency translations.
Full year 2015 | Passive Safety | Electronics | Other and eliminations |
Total | ||||||||||||||||||||||||
% | $ | % | $ | $ | % | $ | ||||||||||||||||||||||
Organic change |
6.9 | $ | 540.9 | 12.9 | $ | 191.9 | $ | 3.1 | 8.0 | $ | 735.9 | |||||||||||||||||
Currency effects1) |
(9.2 | ) | (719.8 | ) | (8.2 | ) | (122.2 | ) | 5.1 | (9.1 | ) | (836.9 | ) | |||||||||||||||
Acquisitions/divestitures |
| | 2.0 | 30.1 | | 0.3 | 30.1 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Reported change |
(2.3 | ) | $ | (178.9 | ) | 6.7 | $ | 99.8 | $ | 8.2 | (0.8 | ) | $ | (70.9 | ) |
1) Effects from currency translations.
18
Q4 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
December 31 | September 30 | June 30 | March 31 | December 31 | ||||||||||||||||
2015 | 2015 | 2015 | 2015 | 2014 | ||||||||||||||||
Total current assets |
$ | 4,038.3 | $ | 3,813.2 | $ | 4,044.1 | $ | 4,017.4 | $ | 4,136.2 | ||||||||||
Total current liabilities |
(2,226.4 | ) | (2,112.0 | ) | (2,225.3 | ) | (2,256.2 | ) | (2,138.6 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Working capital |
1,811.9 | 1,701.2 | 1,818.8 | 1,761.2 | 1,997.6 | |||||||||||||||
Cash and cash equivalents |
(1,333.5 | ) | (1,181.1 | ) | (1,323.3 | ) | (1,364.1 | ) | (1,529.0 | ) | ||||||||||
Short-term debt |
39.6 | 53.5 | 93.2 | 124.3 | 79.6 | |||||||||||||||
Derivative asset and liability, current |
2.4 | (0.4 | ) | 1.2 | 1.4 | (0.8 | ) | |||||||||||||
Dividends payable |
49.3 | 49.3 | 49.3 | 49.5 | 47.9 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating working capital |
$ | 569.7 | $ | 622.5 | $ | 639.2 | $ | 572.3 | $ | 595.3 |
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.
December 31 | September 30 | June 30 | March 31 | December 31 | ||||||||||||||||
2015 | 2015 | 2015 | 2015 | 2014 | ||||||||||||||||
Short-term debt |
$ | 39.6 | $ | 53.5 | $ | 93.2 | $ | 124.3 | $ | 79.6 | ||||||||||
Long-term debt |
1,499.4 | 1,499.5 | 1,505.6 | 1,511.0 | 1,521.2 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total debt |
1,539.0 | 1,553.0 | 1,598.8 | 1,635.3 | 1,600.8 | |||||||||||||||
Cash and cash equivalents |
(1,333.5 | ) | (1,181.1 | ) | (1,323.3 | ) | (1,364.1 | ) | (1,529.0 | ) | ||||||||||
Debt-related derivatives |
(3.9 | ) | (7.0 | ) | (7.0 | ) | (7.2 | ) | (10.0 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net debt (cash) |
$ | 201.6 | $ | 364.9 | $ | 268.5 | $ | 264.0 | $ | 61.8 |
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.
December 31 | December 31 | |||||||
2015 | 2014 | |||||||
Net debt (cash)1) |
$ | 201.6 | $ | 61.8 | ||||
Pension liabilities |
197.0 | 232.5 | ||||||
|
|
|
|
|||||
Debt (cash) per the Policy |
$ | 398.6 | $ | 294.3 | ||||
Income before income taxes2) |
$ | 675.7 | $ | 667.0 | ||||
Plus: Interest expense, net2, 3) |
62.4 | 58.6 | ||||||
Depreciation and amortization of intangibles2, 4) |
319.1 | 305.4 | ||||||
|
|
|
|
|||||
EBITDA per the Policy |
$ | 1,057.2 | $ | 1,031.0 | ||||
Leverage ratio |
0.4 | 0.3 |
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
Q4 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 October - December 2015 | Quarter October - December 2014 | |||||||||||||||||||||||
Non-U.S. GAAP |
Adjustments1) | Reported U.S. GAAP |
Non-U.S. GAAP |
Adjustments1) | Reported U.S. GAAP |
|||||||||||||||||||
Operating income |
$ | 279.1 | $ | 2.2 | $ | 281.3 | $ | 237.2 | $ | (20.5 | ) | $ | 216.7 | |||||||||||
Operating margin, % |
11.1 | 0.1 | 11.2 | 10.1 | (0.9 | ) | 9.2 | |||||||||||||||||
Income before taxes |
$ | 262.7 | $ | 2.2 | $ | 264.9 | $ | 223.8 | $ | (20.5 | ) | $ | 203.3 | |||||||||||
Net income |
$ | 184.3 | $ | 1.6 | $ | 185.9 | $ | 162.8 | $ | (14.8 | ) | $ | 148.0 | |||||||||||
Return on capital employed, % |
29.4 | 1.3 | 30.7 | 26.3 | (1.7 | ) | 24.6 | |||||||||||||||||
Return on total equity, % |
20.9 | 1.0 | 21.9 | 17.9 | (1.3 | ) | 16.6 | |||||||||||||||||
Earnings per share, diluted2) |
$ | 2.08 | $ | 0.02 | $ | 2.10 | $ | 1.81 | $ | (0.16 | ) | $ | 1.65 | |||||||||||
Full year 2015 | Full year 2014 | |||||||||||||||||||||||
Non-U.S. GAAP |
Adjustments1) | Reported U.S. GAAP |
Non-U.S. GAAP |
Adjustments1) | Reported U.S. GAAP |
|||||||||||||||||||
Operating income |
$ | 893.3 | $ | (165.5 | ) | $ | 727.8 | $ | 842.4 | $ | (119.8 | ) | $ | 722.6 | ||||||||||
Operating margin, % |
9.7 | (1.8 | ) | 7.9 | 9.1 | (1.3 | ) | 7.8 | ||||||||||||||||
Income before taxes |
$ | 841.2 | $ | (165.5 | ) | $ | 675.7 | $ | 786.8 | $ | (119.8 | ) | $ | 667.0 | ||||||||||
Net income |
$ | 588.4 | $ | (130.9 | ) | $ | 457.5 | $ | 549.1 | $ | (80.1 | ) | $ | 469.0 | ||||||||||
Capital employed |
$ | 3,801 | $ | (131 | ) | $ | 3,670 | $ | 3,584 | $ | (80 | ) | $ | 3,504 | ||||||||||
Return on capital employed, % |
24.4 | (4.0 | ) | 20.4 | 23.6 | (3.1 | ) | 20.5 | ||||||||||||||||
Return on total equity, % |
17.1 | (3.5 | ) | 13.6 | 14.2 | (1.9 | ) | 12.3 | ||||||||||||||||
Earnings per share, diluted2) |
$ | 6.65 | $ | (1.48 | ) | $ | 5.17 | $ | 5.93 | $ | (0.87 | ) | $ | 5.06 | ||||||||||
Total parent shareholders equity per share |
$ | 40.70 | $ | (1.48 | ) | $ | 39.22 | $ | 39.54 | $ | (0.90 | ) | $ | 38.64 |
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
Q4 Report 2015 |
Segment Disclosure
Sales, including Intersegment Sales | Quarter October - December | Full year | Full year | |||||||||||||
(Dollars in millions) | 2015 | 2014 | 2015 | 2014 | ||||||||||||
Passive Safety |
$ | 2,068.3 | $ | 1,971.8 | $ | 7,621.2 | $ | 7,800.1 | ||||||||
Electronics |
463.2 | 396.7 | 1,588.7 | 1,488.9 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total segment sales |
$ | 2,531.5 | $ | 2,368.5 | $ | 9,209.9 | $ | 9,289.0 | ||||||||
Corporate and other |
3.6 | 6.0 | 14.7 | 20.1 | ||||||||||||
Intersegment sales |
(15.6 | ) | (20.8 | ) | (55.0 | ) | (68.6 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Total net sales |
$ | 2,519.5 | $ | 2,353.7 | $ | 9,169.6 | $ | 9,240.5 | ||||||||
Income before Income Taxes | Quarter October - December | Full year | Full year | |||||||||||||
(Dollars in millions) | 2015 | 2014 | 2015 | 2014 | ||||||||||||
Passive Safety |
$ | 264.5 | $ | 187.5 | $ | 669.2 | $ | 598.1 | ||||||||
Electronics |
32.3 | 24.4 | 64.5 | 76.0 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Segment operating income |
$ | 296.8 | $ | 211.9 | $ | 733.7 | $ | 674.1 | ||||||||
Corporate and other |
(15.5 | ) | 4.8 | (5.9 | ) | 48.5 | ||||||||||
Interest and other non-operating expenses, net |
(17.6 | ) | (14.5 | ) | (56.8 | ) | (62.5 | ) | ||||||||
Income from equity method investments |
1.2 | 1.1 | 4.7 | 6.9 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income before income taxes |
$ | 264.9 | $ | 203.3 | $ | 675.7 | $ | 667.0 | ||||||||
Capital Expenditures | Quarter October - December | Full year | Full year | |||||||||||||
(Dollars in millions) | 2015 | 2014 | 2015 | 2014 | ||||||||||||
Passive Safety |
$ | 99.1 | $ | 114.2 | $ | 405.6 | $ | 389.0 | ||||||||
Electronics |
16.1 | 13.8 | 53.2 | 64.1 | ||||||||||||
Corporate and other |
3.0 | 1.1 | 7.0 | 2.9 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total capital expenditures |
$ | 118.2 | $ | 129.1 | $ | 465.8 | $ | 456.0 | ||||||||
Depreciation and Amortization | Quarter October - December | Full year | Full year | |||||||||||||
(Dollars in millions) | 2015 | 2014 | 2015 | 2014 | ||||||||||||
Passive Safety |
$ | 71.9 | $ | 63.9 | $ | 264.5 | $ | 254.6 | ||||||||
Electronics |
15.7 | 12.2 | 49.3 | 45.2 | ||||||||||||
Corporate and other |
1.9 | 1.3 | 5.3 | 5.6 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total depreciation and amortization |
$ | 89.5 | $ | 77.4 | $ | 319.1 | $ | 305.4 | ||||||||
Segment Assets (Dollars in millions) |
December 31, 2015 |
December 31, 2014 |
||||||||||||||
Passive Safety |
$ | 5,539.3 | $ | 5,782.3 | ||||||||||||
Electronics |
966.5 | 713.9 | ||||||||||||||
|
|
|
|
|||||||||||||
Segment assets |
$ | 6,505.8 | $ | 6,496.2 | ||||||||||||
Corporate and other1) |
1,019.7 | 946.7 | ||||||||||||||
|
|
|
|
|||||||||||||
Total assets |
$ | 7,525.5 | $ | 7,442.9 |
1) Corporate and other assets mainly consists of cash and cash equivalents, income tax and deferred tax assets and equity method investments.
21
Q4 Report 2015 |
Multi-year Summary
(Dollars in millions, except per share data) |
20151) | 20141) | 20131, 5) | 20121) | 20111) | |||||||||||||||
Sales and Income |
||||||||||||||||||||
Net sales |
$ | 9,170 | $ | 9,240 | $ | 8,803 | $ | 8,267 | $ | 8,232 | ||||||||||
Operating income |
728 | 723 | 761 | 705 | 889 | |||||||||||||||
Income before income taxes |
676 | 667 | 734 | 669 | 828 | |||||||||||||||
Net income attributable to controlling interest |
457 | 468 | 486 | 483 | 623 | |||||||||||||||
Financial Position |
||||||||||||||||||||
Current assets excluding cash |
2,705 | 2,607 | 2,582 | 2,312 | 2,261 | |||||||||||||||
Property, plant and equipment, net |
1,437 | 1,390 | 1,336 | 1,233 | 1,121 | |||||||||||||||
Intangible assets (primarily goodwill) |
1,794 | 1,661 | 1,687 | 1,707 | 1,716 | |||||||||||||||
Non-interest bearing liabilities |
2,518 | 2,400 | 2,364 | 2,162 | 2,102 | |||||||||||||||
Capital employed |
3,670 | 3,504 | 3,489 | 3,415 | 3,257 | |||||||||||||||
Net debt (cash) |
202 | 62 | (511 | ) | (361 | ) | (92 | ) | ||||||||||||
Total equity |
3,468 | 3,442 | 4,000 | 3,776 | 3,349 | |||||||||||||||
Total assets |
7,526 | 7,443 | 6,983 | 6,570 | 6,117 | |||||||||||||||
Long-term debt |
1,499 | 1,521 | 279 | 563 | 364 | |||||||||||||||
Share data |
||||||||||||||||||||
Earnings per share (US$) basic |
5.18 | 5.08 | 5.09 | 5.17 | 6.99 | |||||||||||||||
Earnings per share (US$) assuming dilution |
5.17 | 5.06 | 5.07 | 5.08 | 6.65 | |||||||||||||||
Total parent shareholders equity per share (US$) |
39.22 | 38.64 | 42.17 | 39.36 | 37.33 | |||||||||||||||
Cash dividends paid per share (US$) |
2.22 | 2.12 | 2.00 | 1.89 | 1.73 | |||||||||||||||
Cash dividends declared per share (US$) |
2.24 | 2.14 | 2.02 | 1.94 | 1.78 | |||||||||||||||
Share repurchases |
104 | 616 | 148 | | | |||||||||||||||
Number of shares outstanding (million)2) |
88.1 | 88.7 | 94.4 | 95.5 | 89.3 | |||||||||||||||
Ratios |
||||||||||||||||||||
Gross margin (%) |
20.1 | 19.5 | 19.4 | 19.9 | 21.0 | |||||||||||||||
Operating margin (%) |
7.9 | 7.8 | 8.6 | 8.5 | 10.8 | |||||||||||||||
Pretax margin (%) |
7.4 | 7.2 | 8.3 | 8.1 | 10.1 | |||||||||||||||
Return on capital employed (%) |
20 | 21 | 22 | 21 | 28 | |||||||||||||||
Return on total equity (%) |
14 | 12 | 13 | 14 | 20 | |||||||||||||||
Total equity ratio (%) |
46 | 46 | 57 | 57 | 55 | |||||||||||||||
Net debt to capitalization (%) |
6 | 2 | n/a | n/a | n/a | |||||||||||||||
Days receivables outstanding |
73 | 71 | 70 | 66 | 67 | |||||||||||||||
Days inventory outstanding |
33 | 32 | 31 | 30 | 32 | |||||||||||||||
Other data |
||||||||||||||||||||
Airbag sales3) |
5,036 | 5,019 | 4,822 | 5,392 | 5,393 | |||||||||||||||
Seatbelt sales4) |
2,599 | 2,800 | 2,773 | 2,657 | 2,679 | |||||||||||||||
Passive safety electronic sales6) |
923 | 932 | 863 | n/a | n/a | |||||||||||||||
Active safety sales |
611 | 489 | 345 | 218 | 160 | |||||||||||||||
Net cash provided by operating activities |
751 | 713 | 838 | 689 | 758 | |||||||||||||||
Capital expenditures, net |
450 | 453 | 379 | 360 | 357 | |||||||||||||||
Net cash used in investing activities |
(591 | ) | (453 | ) | (377 | ) | (358 | ) | (373 | ) | ||||||||||
Net cash provided by (used in) financing activities |
(319 | ) | 226 | (318 | ) | (91 | ) | (223 | ) | |||||||||||
Number of employees, December 31 |
54,600 | 50,800 | 46,900 | 41,700 | 38,500 |
1) Costs in 2015, 2014, 2013, 2012 and 2011 for capacity alignments and antitrust matters reduced operating income by (millions) $166, $120, $47, $98 and $19 and net income by (millions) $131, $80, $33, $71 and $14. This corresponds to 1.8%, 1.3%, 0.6%, 1.2% and 0.2% on operating margins and 1.4%, 0.9%, 0.4%, 0.9% and 0.2% on net margins. The impact on EPS was $1.48, $0.87, $0.34, $0.74 and $0.15 while return on total equity was reduced by 1.7%, 1.9%, 0.8 %, 1.8% and 0.4% for the same five year period.
2) At year end, net of treasury shares.
3) Incl. passive electronics (2011 and 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 and 2011, sales for passive safety electronics were in airbag sales.
22