Form 8-K AUTOLIV INC For: Apr 22
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported) April 22, 2015
Autoliv, Inc.
(Exact name of registrant as specified in its charter)
Delaware | 001-12933 | 51-0378542 | ||
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
Vasagatan 11, 7th Floor, SE-111 20
Box 70381,
SE-107 24, Stockholm, Sweden
(Address and Zip Code of principal executive offices)
+46 8 587 20 600
(Registrants telephone number, including area code)
Not Applicable
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item 2.02 | Results of Operations and Financial Condition |
On April 22, 2015, Autoliv, Inc. (the Company) issued a press release announcing its financial results for the first quarter of 2015. A copy of the press release is furnished as Exhibit 99.1 to this report and is incorporated herein by reference. This press release contains certain references to financial measures identified as organic sales, operating margin (excluding certain costs), operating working capital, adjusted EPS, net debt (cash) and leverage ratio, all of which are adjustments from comparable measures calculated and presented in accordance with U.S. generally accepted accounting principles (GAAP). These financial measures, as used herein, differ from financial measures reported under GAAP, and management believes that these financial presentations provide useful supplemental information, which is important to a proper understanding by investors of the Companys core business results. These presentations should not be viewed as a substitute for results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP financial measures presented by other companies. For an explanation of the reasons why management uses these figures, see the Companys Annual Report on Form 10-K for the fiscal year ended December 31, 2014, filed with SEC on February 19, 2015.
Item 7.01 | Regulation FD Disclosure |
On April 22, 2015, the Company issued a press release announcing its financial results for the first quarter of 2015. A copy of the press release is furnished as Exhibit 99.1 to this report and is incorporated herein by reference.
The information in this Form 8-K and the exhibit attached hereto as Exhibit 99.1 shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the Exchange Act), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.
Item 9.01 | Financial Statements and Exhibits |
(d) EXHIBITS
99.1 Press Release of Autoliv, Inc. dated April 22, 2015.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
AUTOLIV, INC. | ||
By: | /s/ Fredrik Peyron | |
Name: | Fredrik Peyron | |
Title: | Group Vice President Legal Affairs | |
General Counsel and Secretary |
Date: April 22, 2015
EXHIBIT INDEX
Exhibit No. |
Description | |
99.1 | Press Release of Autoliv, Inc. dated April 22, 2015. |
Exhibit 99.1
Financial Report January March 2015
Strong organic sales growth in Europe and improved adjusted operating margin
(Stockholm, April 22, 2015) For the three-month period ended March 31, 2015, Autoliv, Inc. (NYSE: ALV and SSE: ALIV.Sdb) the worldwide leader in automotive safety systems reported consolidated sales of $2,174 million. Quarterly organic sales* grew by close to 4%. The adjusted operating margin* was 8.9% (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 3% and an adjusted operating margin of around 8%. The higher than expected sales growth came mainly from strong sales in Europe. The reported operating margin of 3.7% was negatively affected by antitrust related settlements and the on-going capacity alignment in Europe by a total of around $113 million.
For the second quarter of 2015, the Company expects organic sales to increase by around 6% and an adjusted operating margin of around 9%. The expectation for the full year is for organic sales growth of more than 6% and an adjusted operating margin of around 9.5%.
Key Figures
(Dollars in millions, except per share data) |
Q1 2015 | Q1 2014 | Change | |||||||||
Net sales |
$ | 2,174.1 | $ | 2,295.8 | (5.3 | )% | ||||||
Operating income |
$ | 80.0 | $ | 191.7 | (58.3 | )% | ||||||
Operating margin |
3.7 | % | 8.4 | % | (4.7)pp | |||||||
Adjusted operating margin1) |
8.9 | % | 8.6 | % | 0.3pp | |||||||
Earnings per share, diluted2) |
$ | 0.40 | $ | 1.38 | (71.0 | )% | ||||||
Adjusted earnings per share, diluted1, 2) |
$ | 1.42 | $ | 1.43 | (0.7 | )% | ||||||
Operating cash flow |
$ | 84.2 | $ | 185.3 | (54.6 | )% |
1) Excluding costs for capacity alignment and antitrust matters (including settlements in Q1 2015)*. 2) Assuming dilution and net of treasury shares.
Comments from Jan Carlson, Chairman, President & CEO
|
I am pleased with our first quarter performance. Organic sales and adjusted operating margin were both stronger than anticipated at the beginning of the quarter. These positive developments were primarily driven by strong sales in Europe, for both passive and active safety products, coupled with lower than anticipated overhead costs.
For the quarter we again experienced strong growth in active safety and we continue to grow the business while investing in research and development for long term success in this growth area.
As anticipated, our sales in China showed modest growth in the quarter. This was due to a challenging customer mix first experienced in the second half of 2014, which we expect will gradually improve throughout 2015. |
We have continued to adjust our capital structure and we have now reached a leverage ratio for the Company of 0.5 times, which is within our long-term target range of 0.5 to 1.5 times originally communicated at our Capital Market Day in 2013. This has primarily been achieved by direct shareholder returns through share repurchases and dividends. In our cyclical industry this range gives us flexibility to grow the Company while being prepared for potential costs associated with on-going antitrust matters.
During the quarter we made progress in our antitrust related matters by reaching additional settlements and we continued to execute on our European capacity alignment program, which is important for the long term competitiveness of our European operations. We further executed well on our improvements in steering wheels and on our vertical integration strategy while our operations in Brazil remains a challenge due to the continued declining vehicle production.
We continue into 2015 with strong focus on quality leadership, execution and further buildup of our active safety capabilities, while working towards our ultimate vision of saving more lives.
An earnings conference call will be held at 3:00 p.m. (CET) today, April 22. 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.
Q1 Report 2015 | 1st Quarter |
Outlook
Consolidated Sales
Sales by Product
Change vs. same quarter last year | Reported (U.S. GAAP) |
Currency effects1) |
Organic change* |
|||||||||||||
Sales (MUSD) | ||||||||||||||||
Airbags2) |
$ | 1,181.1 | (5.7 | )% | (8.8 | )% | 3.1 | % | ||||||||
Seatbelts2) |
653.4 | (7.1 | )% | (10.4 | )% | 3.3 | % | |||||||||
Passive Safety Electronics |
213.2 | (8.8 | )% | (6.2 | )% | (2.6 | )% | |||||||||
Active Safety |
126.4 | 18.3 | % | (13.1 | )% | 31.4 | % | |||||||||
Total |
$ | 2,174.1 | (5.3 | )% | (9.2 | )% | 3.9 | % | ||||||||
|
|
|
|
|
|
|
|
1) Effects from currency translations. 2) Including Corporate and other sales.
2
Q1 Report 2015 | 1st Quarter |
Sales by Region
Reported (U.S. GAAP) |
Currency effects1) |
Organic change* |
||||||||||||||||
Change vs. same quarter last year |
Sales (MUSD) | |||||||||||||||||
Asia |
$ | 721.8 | (5.2 | )% | (5.1 | )% | (0.1 | )% | ||||||||||
Whereof: |
China |
$ | 354.4 | (0.6 | )% | (2.2 | )% | 1.6 | % | |||||||||
Japan |
$ | 152.6 | (18.5 | )% | (13.7 | )% | (4.8 | )% | ||||||||||
Rest of Asia |
$ | 214.8 | (1.2 | )% | (2.4 | )% | 1.2 | % | ||||||||||
Americas |
$ | 748.1 | (0.3 | )% | (3.3 | )% | 3.0 | % | ||||||||||
Europe |
$ | 704.2 | (10.2 | )% | (18.7 | )% | 8.5 | % | ||||||||||
Global |
$ | 2,174.1 | (5.3 | )% | (9.2 | )% | 3.9 | % |
1) Effects from currency translations.
Launches in the 1st Quarter
|
Hyundais new Tucson/ix35 Driver airbag, passenger airbag, inflatable curtains, side airbags, seatbelts with pretensioners and safety electronics. |
Renaults new Espace Steering wheel with driver airbag, inflatable curtains, side airbags, seatbelts with pretensioners and safety electronics. |
Toyotas new Alphard Passenger airbag and inflatable curtains. | |||||||
|
Volvos new XC90 Steering wheel with driver airbag, inflatable curtains, active seatbelts with pretensioners, safety electronics and pyrotechnical battery cable cutters. |
Audis new Q7 Side airbags, active seatbelts with pretensioners, pyrotechnical battery cable cutters and night vision system. |
Jaguars new XE Seatbelts with pretensioners and hood lifters for pedestrian protection. | |||||||
|
Mercedes new GLE Coupé Steering wheel with driver airbag, passenger airbag, knee airbag, inflatable curtains, side airbags, seatbelts with pretensioners, pyrotechnical battery cable cutters and radar system. |
Dongfengs new Fengdu MX6 Steering wheel with driver airbag, passenger airbag, inflatable curtains, side airbags and safety electronics. |
Ssangyongs new Tivoli Driver airbag, passenger airbag, knee airbag, inflatable curtains and side airbags. |
3
Q1 Report 2015 | 1st Quarter |
Earnings
(Dollars in millions, except per share data) |
Q1 2015 | Q1 2014 | Change | |||||||||
Net Sales |
$ | 2,174.1 | $ | 2,295.8 | (5.3 | )% | ||||||
Gross profit |
$ | 423.3 | $ | 445.3 | (4.9 | )% | ||||||
% of sales |
19.5 | % | 19.4 | % | 0.1pp | |||||||
S,G&A |
$ | (100.6 | ) | $ | (102.5 | ) | (1.9 | )% | ||||
% of sales |
(4.6 | )% | (4.5 | )% | (0.1 | )pp | ||||||
R,D&E net |
$ | (126.5 | ) | $ | (142.2 | ) | (11.0 | )% | ||||
% of sales |
(5.8 | )% | (6.2 | )% | 0.4pp | |||||||
Operating income |
$ | 80.0 | $ | 191.7 | (58.3 | )% | ||||||
% of sales |
3.7 | % | 8.4 | % | (4.7 | )pp | ||||||
Adjusted operating income1) |
$ | 192.9 | $ | 197.7 | (2.4 | )% | ||||||
% of sales |
8.9 | % | 8.6 | % | 0.3pp | |||||||
Income before taxes |
$ | 64.5 | $ | 184.3 | (65.0 | )% | ||||||
Tax rate |
44.6 | % | 28.9 | % | 15.7pp | |||||||
Net income |
$ | 35.7 | $ | 131.1 | (72.8 | )% | ||||||
Net income attributable to controlling interest |
$ | 35.7 | $ | 130.3 | (72.6 | )% | ||||||
Earnings per share, diluted2) |
$ | 0.40 | $ | 1.38 | (71.0 | )% | ||||||
Adjusted earnings per share, diluted1, 2) |
$ | 1.42 | $ | 1.43 | (0.7 | )% |
1) Excluding costs for capacity alignment and antitrust matters (including settlements in Q1 2015)*. 2) Assuming dilution and net of treasury shares.
4
Q1 Report 2015 | 1st Quarter |
Cash Flow and Balance Sheet
Light Vehicle Production Development
Change vs. same quarter last year |
China | Japan | RoA | Americas | Europe | Total | ||||||||||||||||||
LVP1) |
8.4 | % | (7.7 | )% | (0.1 | )% | (0.7 | )% | 2.1 | % | 1.9 | % |
1) Source: IHS April 16, 2015.
Headcount
March 31, 2015 | December 31, 2014 | March 31, 2014 | ||||||||||||
Headcount |
61,056 | 60,016 | 57,900 | |||||||||||
Whereof: |
Direct workers in manufacturing |
72 | % | 72 | % | 73 | % | |||||||
Low Cost Countries |
74 | % | 74 | % | 72 | % | ||||||||
Temporary personnel |
15 | % | 15 | % | 18 | % |
5
Q1 Report 2015 |
Segment information
Commencing with the period starting January 1, 2015, the Company reports its results under two new segments, Passive Safety and Electronics. Passive Safety includes Autolivs airbag and seatbelt businesses, while Electronics integrates all of Autolivs electronics resources and expertise in both passive safety electronics and active safety in one organization. Corporate sales and income, capital expenditure and depreciation and amortization for the reportable segments can be found in the tables on page 15 of this report.
Passive Safety
(Dollars in millions) |
Q1 2015 | Q1 2014 | Change | Organic change* |
||||||||||||
Segment sales |
$ | 1,830.4 | $ | 1,951.5 | (6.2) | % | 3.1 | % | ||||||||
Segment operating income |
$ | 63.2 | $ | 155.8 | (59.4) | % | ||||||||||
Segment operating margin |
3.5 | % | 8.0 | % | (4.5)p | p |
Electronics
(Dollars in millions) |
Q1 2015 | Q1 2014 | Change | Organic change* |
||||||||||||
Segment sales |
$ | 351.2 | $ | 354.8 | (1.0 | )% | 7.6 | % | ||||||||
Segment operating income |
$ | 9.0 | $ | 18.7 | (51.9 | )% | ||||||||||
Segment operating margin |
2.5 | % | 5.3 | % | (2.8 | )pp |
Headcount Segment
March 31, 2015 | December 31, 2014 | March 31, 2014 | ||||||||||
Headcount Passive Safety segment |
57,316 | 56,327 | 54,486 | |||||||||
Headcount Electronics segment |
3,607 | 3,570 | 3,297 |
6
Q1 Report 2015 |
Other Significant Items
7
Q1 Report 2015 |
8
Q1 Report 2015 |
Key Ratios
Quarter January - March | Latest 12 months | Full year | ||||||||||||||
2015 | 2014 |
|
2014 | |||||||||||||
Earnings per share, basic |
$ | 0.40 | $ | 1.39 | $ | 4.11 | $ | 5.08 | ||||||||
Earnings per share, diluted1) |
$ | 0.40 | $ | 1.38 | $ | 4.10 | $ | 5.06 | ||||||||
Total parent shareholders equity per share |
$ | 36.48 | $ | 42.51 | $ | 36.48 | $ | 38.64 | ||||||||
Cash dividend paid per share |
$ | 0.54 | $ | 0.52 | $ | 2.14 | $ | 2.12 | ||||||||
Operating working capital, $ in millions2) |
572 | 558 | 572 | 595 | ||||||||||||
Capital employed, $ in millions3) |
3,490 | 3,530 | 3,490 | 3,504 | ||||||||||||
Net debt (cash), $ in millions2) |
264 | (470 | ) | 264 | 62 | |||||||||||
Net debt to capitalization, %4) |
8 | n/a | 8 | 2 | ||||||||||||
Gross margin, %5) |
19.5 | 19.4 | 19.5 | 19.5 | ||||||||||||
Operating margin, %6) |
3.7 | 8.4 | 6.7 | 7.8 | ||||||||||||
Return on total equity, %7) |
4.3 | 13.1 | 10.2 | 12.3 | ||||||||||||
Return on capital employed, %8) |
9.3 | 22.0 | 17.4 | 20.5 | ||||||||||||
Average no. of shares in millions1) |
88.6 | 94.3 | 91.0 | 92.4 | ||||||||||||
No. of shares at period-end in millions9) |
88.0 | 93.7 | 88.0 | 88.7 | ||||||||||||
No. of employees at period-end10) |
51,608 | 47,699 | 51,608 | 50,770 | ||||||||||||
Headcount at period-end11) |
61,056 | 57,900 | 61,056 | 60,016 | ||||||||||||
Days receivables outstanding12) |
76 | 73 | 76 | 71 | ||||||||||||
Days inventory outstanding13) |
31 | 30 | 31 | 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.
9
Q1 Report 2015 |
Consolidated Statements of Net Income
Quarter January - March | Latest 12 months | Full year | ||||||||||||||
(Dollars in millions, except per share data) |
2015 | 2014 |
|
2014 | ||||||||||||
Net sales |
||||||||||||||||
Airbag products1) |
$ | 1,181.1 | $ | 1,252.3 | $ | 4,948.1 | $ | 5,019.3 | ||||||||
Seatbelt products1) |
653.4 | 703.0 | 2,750.5 | 2,800.1 | ||||||||||||
Passive safety electronic products |
213.2 | 233.6 | 911.6 | 932.0 | ||||||||||||
Active safety products |
126.4 | 106.9 | 508.6 | 489.1 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total net sales |
2,174.1 | 2,295.8 | 9,118.8 | 9,240.5 | ||||||||||||
Cost of sales |
(1,750.8 | ) | (1,850.5 | ) | (7,337.0 | ) | (7,436.7 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Gross profit |
423.3 | 445.3 | 1,781.8 | 1,803.8 | ||||||||||||
Selling, general & administrative expenses |
(100.6 | ) | (102.5 | ) | (413.0 | ) | (414.9 | ) | ||||||||
Research, development & engineering expenses, net |
(126.5 | ) | (142.2 | ) | (519.9 | ) | (535.6 | ) | ||||||||
Amortization of intangibles |
(3.7 | ) | (4.1 | ) | (15.6 | ) | (16.0 | ) | ||||||||
Other income (expense), net |
(112.5 | ) | (4.8 | ) | (222.4 | ) | (114.7 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income |
80.0 | 191.7 | 610.9 | 722.6 | ||||||||||||
Income from equity method investments |
1.3 | 1.7 | 6.5 | 6.9 | ||||||||||||
Interest income |
0.4 | 1.2 | 4.0 | 4.8 | ||||||||||||
Interest expense |
(17.1 | ) | (8.0 | ) | (72.5 | ) | (63.4 | ) | ||||||||
Other non-operating items, net |
(0.1 | ) | (2.3 | ) | (1.7 | ) | (3.9 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Income before income taxes |
64.5 | 184.3 | 547.2 | 667.0 | ||||||||||||
Income taxes |
(28.8 | ) | (53.2 | ) | (173.6 | ) | (198.0 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
$ | 35.7 | $ | 131.1 | $ | 373.6 | $ | 469.0 | ||||||||
Less; Net income attributable to non-controlling interest |
0.0 | 0.8 | 0.4 | 1.2 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income attributable to controlling interest |
$ | 35.7 | $ | 130.3 | $ | 373.2 | $ | 467.8 | ||||||||
Earnings per share2) |
$ | 0.40 | $ | 1.38 | $ | 4.10 | $ | 5.06 |
1) Including Corporate and other sales. 2) Assuming dilution and net of treasury shares.
10
Q1 Report 2015 |
Consolidated Balance Sheets
(Dollars in millions) |
March 31 2015 |
December 31 2014 |
September 30 2014 |
June 30 2014 |
March 31 2014 |
|||||||||||||||
Assets |
||||||||||||||||||||
Cash & cash equivalents |
$ | 1,364.1 | $ | 1,529.0 | $ | 1,846.7 | $ | 2,060.2 | $ | 1,096.8 | ||||||||||
Receivables, net |
1,783.3 | 1,706.3 | 1,712.7 | 1,843.1 | 1,826.1 | |||||||||||||||
Inventories, net |
652.7 | 675.5 | 686.5 | 683.2 | 663.6 | |||||||||||||||
Other current assets |
217.3 | 225.4 | 243.9 | 265.0 | 214.4 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total current assets |
4,017.4 | 4,136.2 | 4,489.8 | 4,851.5 | 3,800.9 | |||||||||||||||
Property, plant & equipment, net |
1,384.7 | 1,390.2 | 1,396.1 | 1,396.1 | 1,354.4 | |||||||||||||||
Investments and other non-current assets |
268.2 | 255.3 | 238.9 | 268.9 | 271.2 | |||||||||||||||
Goodwill assets |
1,583.6 | 1,594.0 | 1,602.6 | 1,612.1 | 1,610.6 | |||||||||||||||
Intangible assets, net |
72.6 | 67.2 | 65.4 | 68.9 | 73.2 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total assets |
$ | 7,326.5 | $ | 7,442.9 | $ | 7,792.8 | $ | 8,197.5 | $ | 7,110.3 | ||||||||||
Liabilities and equity |
||||||||||||||||||||
Short-term debt |
$ | 124.3 | $ | 79.6 | $ | 250.4 | $ | 246.4 | $ | 360.6 | ||||||||||
Accounts payable |
1,093.1 | 1,091.5 | 1,053.5 | 1,167.7 | 1,166.8 | |||||||||||||||
Other current liabilities |
1,038.8 | 967.5 | 1,021.1 | 1,033.6 | 1,028.3 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total current liabilities |
2,256.2 | 2,138.6 | 2,325.0 | 2,447.7 | 2,555.7 | |||||||||||||||
Long-term debt |
1,511.0 | 1,521.2 | 1,520.5 | 1,528.3 | 277.7 | |||||||||||||||
Pension liability |
226.7 | 232.5 | 148.0 | 153.9 | 151.8 | |||||||||||||||
Other non-current liabilities |
107.0 | 108.5 | 123.6 | 124.2 | 125.2 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total non-current liabilities |
1,844.7 | 1,862.2 | 1,792.1 | 1,806.4 | 554.7 | |||||||||||||||
Total parent shareholders equity |
3,210.6 | 3,427.1 | 3,660.3 | 3,926.9 | 3,983.5 | |||||||||||||||
Non-controlling interest |
15.0 | 15.0 | 15.4 | 16.5 | 16.4 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total equity |
3,225.6 | 3,442.1 | 3,675.7 | 3,943.4 | 3,999.9 | |||||||||||||||
Total liabilities and equity |
$ | 7,326.5 | $ | 7,442.9 | $ | 7,792.8 | $ | 8,197.5 | $ | 7,110.3 | ||||||||||
|
|
|
|
|
|
|
|
|
|
11
Q1 Report 2015 |
Consolidated Statements of Cash Flows
Quarter January - March | Latest 12 months | Full year | ||||||||||||||
(Dollars in millions) |
2015 | 2014 |
|
2014 | ||||||||||||
Net income |
$ | 35.7 | $ | 131.1 | $ | 373.6 | $ | 469.0 | ||||||||
Depreciation and amortization |
73.7 | 73.8 | 305.3 | 305.4 | ||||||||||||
Other, net |
(19.0 | ) | (5.6 | ) | 27.6 | 41.0 | ||||||||||
Changes in operating assets and liabilities |
(6.2 | ) | (14.0 | ) | (94.9 | ) | (102.7 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net cash provided by operating activities |
84.2 | 185.3 | 611.6 | 712.7 | ||||||||||||
Capital expenditures, net |
(128.0 | ) | (92.7 | ) | (488.7 | ) | (453.4 | ) | ||||||||
Acquisitions of businesses and other, net |
(3.2 | ) | (1.4 | ) | (1.4 | ) | 0.4 | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Net cash used in investing activities |
(131.2 | ) | (94.1 | ) | (490.1 | ) | (453.0 | ) | ||||||||
Net cash before financing1) |
(47.0 | ) | 91.2 | 121.5 | 259.7 | |||||||||||
Net increase (decrease) in short-term debt |
55.3 | 17.4 | (214.8 | ) | (252.7 | ) | ||||||||||
Issuance of long-term debt |
| | 1,263.0 | 1,263.0 | ||||||||||||
Repayments and other changes in long-term debt |
| (0.4 | ) | (0.8 | ) | (1.2 | ) | |||||||||
Dividends paid |
(47.8 | ) | (48.8 | ) | (193.9 | ) | (194.9 | ) | ||||||||
Shares repurchased |
(104.4 | ) | (94.3 | ) | (626.1 | ) | (616.0 | ) | ||||||||
Common stock options exercised |
11.0 | 15.9 | 27.6 | 32.5 | ||||||||||||
Dividend paid to non-controlling interests |
| (3.1 | ) | (1.8 | ) | (4.9 | ) | |||||||||
Other, net |
0.0 | 0.0 | 0.5 | 0.5 | ||||||||||||
Effect of exchange rate changes on cash |
(32.0 | ) | 0.6 | (107.9 | ) | (75.3 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Increase (decrease) in cash and cash equivalents |
(164.9 | ) | (21.5 | ) | 267.3 | 410.7 | ||||||||||
Cash and cash equivalents at period-start |
1,529.0 | 1,118.3 | 1,096.8 | 1,118.3 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Cash and cash equivalents at period-end |
$ | 1,364.1 | $ | 1,096.8 | $ | 1,364.1 | $ | 1,529.0 |
1) Non-U.S. GAAP measure comprised of Net cash provided by operating activities and Net cash used in investing activities.
12
Q1 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 January - March | Airbag Products2) |
Seatbelt Products2) |
Passive Safety Electronics |
Active Safety |
Total | |||||||||||||||||||||||||||||||||||
% | $ | % | $ | % | $ | % | $ | % | $ | |||||||||||||||||||||||||||||||
Organic change |
3.1 | $ | 38.2 | 3.3 | $ | 22.9 | (2.6 | ) | $ | (6.0 | ) | 31.4 | $ | 33.6 | 3.9 | $ | 88.7 | |||||||||||||||||||||||
Currency effects1) |
(8.8 | ) | (109.4 | ) | (10.4 | ) | (72.5 | ) | (6.2 | ) | (14.4 | ) | (13.1 | ) | (14.1 | ) | (9.2 | ) | (210.4 | ) | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Reported change |
(5.7 | ) | $ | (71.2 | ) | (7.1 | ) | $ | (49.6 | ) | (8.8 | ) | $ | (20.4 | ) | 18.3 | $ | 19.5 | (5.3 | ) | $ | (121.7 | ) |
1) Effects from currency translations. 2) Including Corporate and other sales.
Sales by Region
Quarter January - March | China | Japan | RoA | Americas | Europe | Total | ||||||||||||||||||||||||||||||||||||||||||
% | $ | % | $ | % | $ | % | $ | % | $ | % | $ | |||||||||||||||||||||||||||||||||||||
Organic change |
1.6 | $ | 5.9 | (4.8 | ) | $ | (8.9 | ) | 1.2 | $ | 2.7 | 3.0 | $ | 22.8 | 8.5 | $ | 66.2 | 3.9 | $ | 88.7 | ||||||||||||||||||||||||||||
Currency effects1) |
(2.2 | ) | (7.9 | ) | (13.7 | ) | (25.7 | ) | (2.4 | ) | (5.3 | ) | (3.3 | ) | (25.3 | ) | (18.7 | ) | (146.2 | ) | (9.2 | ) | (210.4 | ) | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Reported change |
(0.6 | ) | $ | (2.0 | ) | (18.5 | ) | $ | (34.6 | ) | (1.2 | ) | $ | (2.6 | ) | (0.3 | ) | $ | (2.5 | ) | (10.2 | ) | $ | (80.0 | ) | (5.3 | ) | $ | (121.7 | ) |
1) Effects from currency translations.
Sales by Segment
Quarter January - March | Passive Safety | Electronics | Other and |
Total | ||||||||||||||||||||||||||
% | $ | % | $ | $ | % | $ | ||||||||||||||||||||||||
Organic change |
3.1 | $ | 60.0 | 7.6 | $ | 27.0 | $ | 1.7 | 3.9 | $ | 88.7 | |||||||||||||||||||
Currency effects1) |
(9.3 | ) | (181.1 | ) | (8.6 | ) | (30.6 | ) | 1.3 | (9.2 | ) | (210.4 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Reported change |
(6.2 | ) | $ | (121.1 | ) | (1.0 | ) | $ | (3.6 | ) | $ | 3.0 | (5.3 | ) | $ | (121.7 | ) |
1) Effects from currency translations.
13
Q1 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
March 31 | December 31 | September 30 | June 30 | March 31 | ||||||||||||||||
2015 | 2014 | 2014 | 2014 | 2014 | ||||||||||||||||
Total current assets |
$ | 4,017.4 | $ | 4,136.2 | $ | 4,489.8 | $ | 4,851.5 | $ | 3,800.9 | ||||||||||
Total current liabilities |
(2,256.2 | ) | (2,138.6 | ) | (2,325.0 | ) | (2,447.7 | ) | (2,555.7 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Working capital |
1,761.2 | 1,997.6 | 2,164.8 | 2,403.8 | 1,245.2 | |||||||||||||||
Cash and cash equivalents |
(1,364.1 | ) | (1,529.0 | ) | (1,846.7 | ) | (2,060.2 | ) | (1,096.8 | ) | ||||||||||
Short-term debt |
124.3 | 79.6 | 250.4 | 246.4 | 360.6 | |||||||||||||||
Derivative asset and liability, current |
1.4 | (0.8 | ) | (0.9 | ) | 0.1 | (0.4 | ) | ||||||||||||
Dividends payable |
49.5 | 47.9 | 49.3 | 50.1 | 49.0 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating working capital |
$ | 572.3 | $ | 595.3 | $ | 616.9 | $ | 640.2 | $ | 557.6 |
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.
March 31 | December 31 | September 30 | June 30 | March 31 | ||||||||||||||||
2015 | 2014 | 2014 | 2014 | 2014 | ||||||||||||||||
Short-term debt |
$ | 124.3 | $ | 79.6 | $ | 250.4 | $ | 246.4 | $ | 360.6 | ||||||||||
Long-term debt |
1,511.0 | 1,521.2 | 1,520.5 | 1,528.3 | 277.7 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total debt |
1,635.3 | 1,600.8 | 1,770.9 | 1,774.7 | 638.3 | |||||||||||||||
Cash and cash equivalents |
(1,364.1 | ) | (1,529.0 | ) | (1,846.7 | ) | (2,060.2 | ) | (1,096.8 | ) | ||||||||||
Debt-related derivatives |
(7.2 | ) | (10.0 | ) | (10.6 | ) | (10.5 | ) | (11.7 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net debt (cash) |
$ | 264.0 | $ | 61.8 | $ | (86.4 | ) | $ | (296.0 | ) | $ | (470.2 | ) |
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 tables.
March 31 | December 31 | March 31 | ||||||||||
2015 | 2014 | 2014 | ||||||||||
Net debt (cash)1) |
$ | 264.0 | $ | 61.8 | $ | (470.2 | ) | |||||
Pension liabilities |
226.7 | 232.5 | 151.8 | |||||||||
|
|
|
|
|
|
|||||||
Debt (cash) per the Policy |
$ | 490.7 | $ | 294.3 | $ | (318.4 | ) | |||||
Income before income taxes2) |
$ | 547.2 | $ | 667.0 | $ | 748.1 | ||||||
Plus: Interest expense, net3) |
68.5 | 58.6 | 28.8 | |||||||||
Depreciation and amortization of intangibles4) |
305.3 | 305.4 | 290.2 | |||||||||
|
|
|
|
|
|
|||||||
EBITDA per the Policy |
$ | 921.0 | $ | 1,031.0 | $ | 1,067.1 | ||||||
Leverage ratio5) |
0.5 | 0.3 | n/a |
1) Net debt (cash) 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 March 2014 due to net cash position.
14
Q1 Report 2015 |
Segment Disclosure
Sales, including Intersegment Sales | Quarter January - March | |||||||
(Dollars in millions) |
2015 | 2014 | ||||||
Passive Safety |
$ | 1,830.4 | $ | 1,951.5 | ||||
Electronics |
351.2 | 354.8 | ||||||
Total segment sales |
$ | 2,181.6 | $ | 2,306.3 | ||||
Corporate and other |
4.2 | 4.0 | ||||||
Intersegment sales |
(11.7 | ) | (14.5 | ) | ||||
Total net sales |
$ | 2,174.1 | $ | 2,295.8 | ||||
Income before Income Taxes | Quarter January - March | |||||||
(Dollars in millions) |
2015 | 2014 | ||||||
Passive Safety |
$ | 63.2 | $ | 155.8 | ||||
Electronics |
9.0 | 18.7 | ||||||
Segment operating income |
$ | 72.2 | $ | 174.5 | ||||
Corporate and other |
7.8 | 17.2 | ||||||
Interest and other non-operating expenses, net |
(16.8 | ) | (9.1 | ) | ||||
Income from equity method investments |
1.3 | 1.7 | ||||||
Income before income taxes |
$ | 64.5 | $ | 184.3 | ||||
Capital Expenditures | Quarter January - March | |||||||
(Dollars in millions) |
2015 | 2014 | ||||||
Passive Safety |
$ | 121.2 | $ | 80.4 | ||||
Electronics |
11.6 | 12.5 | ||||||
Corporate and other |
2.0 | 0.4 | ||||||
Total capital expenditures |
$ | 134.8 | $ | 93.3 | ||||
Depreciation and Amortization | Quarter January - March | |||||||
(Dollars in millions) |
2015 | 2014 | ||||||
Passive Safety |
$ | 61.8 | $ | 61.9 | ||||
Electronics |
10.7 | 10.4 | ||||||
Corporate and other |
1.2 | 1.5 | ||||||
Total depreciation and amortization |
$ | 73.7 | $ | 73.8 | ||||
Segment Assets |
||||||||
(Dollars in millions) |
March 31, 2015 | December 31, 2014 | ||||||
Passive Safety |
$ | 5,778.9 | $ | 5,782.3 | ||||
Electronics |
745.9 | 713.9 | ||||||
Segment assets |
$ | 6,524.8 | $ | 6,496.2 | ||||
Corporate and other1) |
801.7 | 946.7 | ||||||
Total assets |
$ | 7,326.5 | $ | 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.
15
Q1 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 January - March 2015 | Quarter January - March 2014 | |||||||||||||||||||||||
Non-U.S. GAAP |
Adjustments1) | Reported U.S. GAAP |
Non-U.S. GAAP |
Adjustments1) | Reported U.S. GAAP |
|||||||||||||||||||
Operating income |
$ | 192.9 | $ | (112.9 | ) | $ | 80.0 | $ | 197.7 | $ | (6.0 | ) | $ | 191.7 | ||||||||||
Operating margin, % |
8.9 | (5.2 | ) | 3.7 | 8.6 | (0.2 | ) | 8.4 | ||||||||||||||||
Income before taxes |
$ | 177.4 | $ | (112.9 | ) | $ | 64.5 | $ | 190.3 | $ | (6.0 | ) | $ | 184.3 | ||||||||||
Net income |
$ | 126.1 | $ | (90.4 | ) | $ | 35.7 | $ | 135.6 | $ | (4.5 | ) | $ | 131.1 | ||||||||||
Capital employed |
$ | 3,580 | $ | (90 | ) | $ | 3,490 | $ | 3,534 | $ | (4 | ) | $ | 3,530 | ||||||||||
Return on capital employed, % |
21.9 | (12.6 | ) | 9.3 | 22.7 | (0.7 | ) | 22.0 | ||||||||||||||||
Return on total equity, % |
14.9 | (10.6 | ) | 4.3 | 13.4 | (0.3 | ) | 13.1 | ||||||||||||||||
Earnings per share, diluted2) |
$ | 1.42 | $ | (1.02 | ) | $ | 0.40 | $ | 1.43 | $ | (0.05 | ) | $ | 1.38 | ||||||||||
Total parent shareholders equity per share |
$ | 37.51 | $ | (1.03 | ) | $ | 36.48 | $ | 42.56 | $ | (0.05 | ) | $ | 42.51 |
1) Capacity alignment and antitrust matters (including settlements in Q1 2015)*. 2) Assuming dilution and net of treasury shares.
16
Q1 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.
17
Serious News for Serious Traders! Try StreetInsider.com Premium Free!
You May Also Be Interested In
- Autoliv, Inc. (ALV) PT Raised to $129 at JPMorgan
- RROCKET Burns 50% of Its Supply to Fuel Growth and Investor Confidence
- RESULT OF RIKSBANK AUCTIONS GOVERNMENT BONDS
Create E-mail Alert Related Categories
SEC FilingsSign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!