|
Delaware |
|
51-0378542 |
World Trade Center, |
|
N/A |
|
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by
Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports); and (2) has been subject to such filing requirement for the past 90 days. |
ITEM 1 |
FINANCIAL STATEMENTS |
CONSOLIDATED
STATEMENTS OF INCOME (UNAUDITED) (Dollars in millions, except per share data) |
Quarter July - September | First 9 months | |||
2005 | 2004 | 2005 | 2004 | |
Net sales | ||||
- Airbag products | $916.9 | $911.4 | $3,118.6 | $2,924.1 |
- Seatbelt products | 474.8 | 471.3 | 1,621.3 | 1,525.0 |
Total net sales | 1,391.7 | 1,382.7 | 4,739.9 | 4,449.1 |
Cost of sales | (1,110.5) | (1,119.1) | (3,772.1) | (3,562.6) |
Gross profit | 281.2 | 263.6 | 967.8 | 886.5 |
Selling, general & administrative expenses | (78.2) | (72.7) | (249.1) | (217.9) |
Research, development & engineering expenses | (88.8) | (80.0) | (310.2) | (280.0) |
Amortization of intangibles | (3.9) | (5.2) | (11.3) | (15.9) |
Other income (expense), net | (6.0) | (1.4) | (20.3) | (5.9) |
Operating income | 104.3 | 104.3 | 376.9 | 366.8 |
Equity in earnings of affiliates | 1.1 | 2.1 | 5.1 | 7.9 |
Interest income | 1.4 | .9 | 5.8 | 2.8 |
Interest expense | (11.4) | (10.4) | (35.9) | (29.0) |
Other financial items, net | (.3) | (.3) | (.6) | (1.8) |
Income before income taxes | 95.1 | 96.6 | 351.3 | 346.7 |
Income taxes | (33.7) | (28.7) | (119.8) | (107.5) |
Minority interests in subsidiaries | (2.3) | (.6) | (8.9) | (6.3) |
Net income | $59.1 | $67.3 | $222.6 | $232.9 |
Earnings per share (basic and diluted) | $.66 | $.72 | $2.45 | $2.46 |
Weighted average number of shares outstanding, assuming dilution and net of treasury shares (in millions) | 89.3 | 93.7 | 90.9 | 94.7 |
Number of shares outstanding, excluding dilution and net of treasury shares (in millions) | 87.0 | 92.2 | 87.0 | 92.2 |
Cash dividend per share - declared and paid (US$) | .30 | .20 | .85 | .55 |
See "Notes to unaudited consolidated financial statements" |
CONDENSED CONSOLIDATED BALANCE SHEETS (Dollars in millions) |
September 30 | December 31 | ||
2005 | 2004 | ||
(unaudited) | |||
Assets | |||
Cash & cash equivalents | $106.9 | $229.2 | |
Receivables | 1,255.0 | 1,288.8 | |
Inventories | 489.1 | 509.2 | |
Other current assets | 261.4 | 163.6 | |
Total current assets | 2,112.4 | 2,190.8 | |
Property, plant & equipment, net | 1,088.0 | 1,159.7 | |
Investments and other non-current assets, net | 132.6 | 294.3 | |
Goodwill, net | 1,526.7 | 1,552.0 | |
Intangible assets, net | 156.7 | 157.3 | |
Total assets | $5,016.4 | $5,354.1 | |
Liabilities and shareholders' equity | |||
Short-term debt | $547.3 | $313.8 | |
Accounts payable | 692.4 | 798.9 | |
Accrued expenses | 345.8 | 346.0 | |
Other current liabilities | 279.0 | 340.6 | |
Total current liabilities | 1,864.5 | 1,799.3 | |
Long-term debt | 472.2 | 667.1 | |
Pension liability | 77.8 | 73.6 | |
Other non-current liabilities | 114.2 | 118.9 | |
Minority interests in subsidiaries | 58.2 | 58.8 | |
Shareholders' equity | 2,429.5 | 2,636.4 | |
Total liabilities and shareholders' equity | $5,016.4 | $5,354.1 | |
See "Notes to unaudited consolidated financial statements" |
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) (Dollars in millions) |
Quarter July - September | First 9 months | |||
2005 | 2004 | 2005 | 2004 | |
Operating activities | ||||
Net income | $59.1 | $67.3 | $222.6 | $232.9 |
Depreciation and amortization | 72.7 | 71.6 | 234.7 | 218.0 |
Deferred taxes and other | 12.9 | (2.1) | 36.0 | .3 |
Changes in operating assets and liabilities | (20.8) | (9.7) | (169.2) | 3.1 |
Net cash provided by operating activities | 123.9 | 127.1 | 324.1 | 454.3 |
Investing activities | ||||
Capital expenditures | (66.0) | (65.5) | (234.5) | (227.8) |
Proceeds from sale of property, plant and equipment | .4 | 2.4 | 2.2 | 6.1 |
Acquisitions of businesses and other, net | .6 | 4.4 | 2.2 | 8.2 |
Net cash before financing | 58.9 | 68.4 | 94.0 | 240.8 |
Financing activities | ||||
Net increase (decrease) in short-term debt | 36.5 | (25.2) | (97.5) | (56.6) |
Issuance of long-term debt | 136.6 | 43.0 | 351.5 | 94.4 |
Repayments and other changes in long-term debt | (71.4) | (.2) | (140.3) | (92.8) |
Dividends paid | (26.8) | (18.7) | (77.2) | (51.9) |
Shares repurchased | (132.6) | (70.6) | (233.3) | (129.5) |
Stock options exercised | .7 | .8 | 4.3 | 8.2 |
Minority interests and other, net | .2 | (5.6) | (5.0) | .7 |
Effect of exchange rate changes on cash | (2.2) | 2.2 | (18.8) | (.2) |
Increase (decrease) in cash and cash equivalents | (.1) | (5.9) | (122.3) | 13.1 |
Cash and cash equivalents at period-start | 107.0 | 112.7 | 229.2 | 93.7 |
Cash and cash equivalents at period-end | $106.9 | $106.8 | $106.9 | $106.8 |
See "Notes to unaudited consolidated financial statements" |
KEY RATIOS (UNAUDITED) |
Quarter July - September | First 9 months | |||
2005 | 2004 | 2005 | 2004 | |
Earnings per share 1) | $.66 | $.72 | $2.45 | $2.46 |
Equity per share | 27.93 | 26.58 | 27.93 | 26.58 |
Cash dividend per share - declared and paid | .30 | .20 | .85 | .55 |
Working capital, $ in millions | 587 | 513 | 587 | 513 |
Capital employed, $ in millions | 3,243 | 3,164 | 3,243 | 3,164 |
Net debt, $ in millions 2) | 814 | 713 | 814 | 713 |
Net debt to capitalization, % 3) | 25 | 22 | 25 | 22 |
Gross margin, % 4) | 20.2 | 19.1 | 20.4 | 19.9 |
Operating margin, % 5) | 7.5 | 7.5 | 8.0 | 8.2 |
Return on shareholders' equity, % | 9.6 | 11.0 | 11.7 | 12.8 |
Return on capital employed, % | 13.0 | 13.5 | 15.7 | 15.8 |
Weighted average no. of shares in millions 1) | 89.3 | 93.7 | 90.9 | 94.7 |
No. of shares at period-end in millions 6) | 87.0 | 92.2 | 87.0 | 92.2 |
No. of employees at period-end | 34,300 | 34,000 | 34,300 | 34,000 |
Headcount at period-end | 39,700 | 39,900 | 39,700 | 39,900 |
Days receivables outstanding 7) | 86 | 82 | 76 | 77 |
Days inventory outstanding 8) | 36 | 32 | 32 | 30 |
1)Assuming dilution and net of treasury shares 2)Short- and long-term interest bearing liabilities and related derivatives, less cash and cash equivalents 3)Net debt in relation to net debt and equity (including minority) 4)Gross profit relative to sales 5)Operating income relative to sales 6)Excluding dilution and net of treasury shares 7)Outstanding receivables at average exchange rates relative to average daily sales 8)Outstanding inventory at average exchange rates relative to average daily sales |
||||
See "Notes to unaudited consolidated financial statements" |
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS |
|
|
September 30, 2005 |
December 31, 2004 |
|
||
Raw material |
$176.6 |
$191.3 |
Work in progress |
210.8 |
200.9 |
Finished products |
101.7 |
117.0 |
|
$489.1 |
$509.2 |
3. Restructuring |
|
December 31 |
|
Cash |
|
Change in |
|
Translation |
|
March 31 |
|
2004 |
|
payments |
|
reserve |
|
difference |
|
2005 |
|
|||||||||
Restructuring - employee related |
$4.7 |
|
$(2.0) |
|
$5.5 |
|
$(.1) |
|
$8.1 |
Liability |
16.2 |
|
- |
|
- |
|
(.2) |
|
16.0 |
Total reserve |
$20.9 |
|
$(2.0) |
|
$5.5 |
|
$(.3) |
|
$24.1 |
|
|
March 31 |
|
Cash |
|
Change in |
|
Translation |
|
June 30 |
|
2005 |
|
payments |
|
reserve |
|
difference |
|
2005 |
|
|||||||||
Restructuring - employee related |
$8.1 |
|
$(1.7) |
|
$4.2 |
|
$(.7) |
|
$9.9 |
Liability |
16.0 |
|
- |
|
(7.0) |
|
(.4) |
|
8.6 |
Total reserve |
$24.1 |
|
$(1.7) |
|
($2.8) |
|
$(1.1) |
|
$18.5 |
During the second quarter 2005, 290 additional persons became entitled to redundancy payments and 57 employees left the Company. As of June 30, 2005, 766 employees remain that are covered by the restructuring reserves. Q3 In the third quarter of 2005, restructuring provisions of $4 million relating to severance costs were made for plant consolidation activities in Australia, the United Kingdom and other European countries. The severance costs were charged to "Other income and expense" in the income statement in the third quarter of 2005. The change in liability is mainly related to a provision for a legal dispute. The table below summarizes the change in the balance sheet position of the restructuring reserves from June 30, 2005 to September 30, 2005. |
|
June 30 |
|
Cash |
|
Change in |
|
Translation |
|
September 30 |
|
2005 |
|
payments |
|
reserve |
|
difference |
|
2005 |
|
|||||||||
Restructuring - employee related |
$9.9 |
|
$(3.6) |
|
$4.0 |
|
- |
|
$10.3 |
Liability |
8.6 |
|
- |
|
1.0 |
|
- |
|
9.6 |
Total reserve |
$18.5 |
|
$(3.6) |
|
$5.0 |
|
- |
|
$19.9 |
During the third quarter 2005, 96 additional persons became entitled to redundancy payments and 228 employees left the Company. As of September 30, 2005, 634 employees remain who are covered by the restructuring reserves. 2004 In 2004, employee related restructuring provisions of $2.8 million were made for severance costs related to plant consolidation in Europe. The provision was charged against "Other income and expense" in the income statement during 2004. The table below summarizes the change in the balance sheet position of the restructuring reserves from December 31, 2003 to December 31, 2004. |
|
December 31 |
|
Cash |
|
Change in |
|
Translation |
|
December 31 |
|
2003 |
|
payments |
|
reserve |
|
difference |
|
2004 |
|
|||||||||
Restructuring - employee related |
$6.1 |
|
$(6.7) |
|
$4.9 |
|
$.4 |
|
$4.7 |
Liability |
19.4 |
|
- |
|
(3.6) |
|
.4 |
|
16.2 |
Total reserve |
$25.5 |
|
$(6.7) |
|
$1.3 |
|
$.8 |
|
$20.9 |
During 2004, severance provisions were made for 84 employees as part of restructuring in Europe. In addition, another 26 employees were terminated or left voluntarily during 2004. At December 31, 2004, 96 employees remained covered by the reserves as part of the restructuring activities. 4. Product Related Liabilities The Company has reserves for product risks. Such reserves are related to product performance issues including recall, product liability and warranty issues. The Company records liabilities for product related risks when probable claims are identified and it is possible to reasonably estimate costs. Provisions for warranty claims are estimated based on prior experience and likely changes in performance of newer products and the mix and volume of the products sold. The provisions are recorded on an accrual basis. For further explanations, see section 10 "Contingent Liabilities" below. The table below summarizes the change in the balance sheet position of the product related liabilities from June 30, 2005 to September 30, 2005. |
Reserve at beginning of the period |
$51.9 |
Change in reserve |
4.5 |
Cash payments |
(12.8) |
Translation difference |
.7 |
Reserve at end of the period |
$44.3 |
5. Comprehensive Income |
Comprehensive Income | Quarter July - September | Nine Months January - September | ||
2005 | 2004 | 2005 | 2004 | |
Net income | $59.1 | $67.3 | $222.6 | $232.9 |
Minimum pension liability | .1 | - | .5 | (.1) |
Fair value of derivatives | (.1) | (1.0) | 4.2 | 2.7 |
Translation of foreign operations | 12.4 | 18.3 | (128.0) | (13.6) |
Other Comprehensive income (loss) | 12.4 | 17.3 | (123.3) | (11.0) |
Comprehensive income | $71.5 | $84.6 | $99.3 | $221.9 |
6. Stock Incentive Plan
|
Quarter July - September | Nine Months January - September | |||
|
2005 | 2004 | 2005 | 2004 |
|
||||
Net income as reported |
$59.1 |
$67.3 |
$222.6 |
$232.9 |
Add:Compensation under fair value method included in Net income, net of tax |
.6 |
.4 |
1.8 |
1.2 |
Deduct:Compensation under fair value |
|
|
|
|
method for all awards, net of tax |
(1.6) |
(1.2) |
(4.8) |
(3.6) |
Net income pro-forma |
$58.1 |
$66.5 |
$219.6 |
$230.5 |
|
||||
Earnings per share - basic and diluted: |
|
|
|
|
As reported |
$.66 |
$.72 |
$2.45 |
$2.46 |
Pro-forma |
$.65 |
$.71 |
$2.42 |
$2.43 |
7. New Accounting Pronouncements 8. Income Taxes
9. Retirement Plans
|
Quarter July - September | Nine Months January - September | |||
2005 | 2004 | 2005 | 2004 | |
Service cost |
$4.4 |
$4.4 |
$13.7 |
$13.1 |
Interest cost |
2.9 |
2.5 |
8.1 |
7.7 |
Expected return on plan assets |
(2.1) |
(1.9) |
(6.1) |
(5.6) |
Amortization of prior service cost |
.1 |
.2 |
.5 |
.6 |
Amortization of net (gain) loss |
.4 |
.2 |
.9 |
.6 |
Net periodic benefit cost |
$5.7 |
$5.4 |
$17.1 |
$16.4 |
10. Contingent Liabilities
|
ITEM 2 |
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
Other Significant Events
|
ITEM 3 |
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK |
There have been no material changes in the information that was provided in the Company's 2004 Annual Report on Form 10-K filed with the SEC on March 10, 2005. |
ITEM 4 |
CONTROLS AND PROCEDURES |
||
|
|||
|
|
|
|
|
|||
|
(b) |
Changes in Internal Control Over Financial Reporting |
PART II - OTHER INFORMATION |
ITEM 1 | LEGAL PROCEEDINGS | |
Various claims, lawsuits and proceedings are pending or threatened
against the Company or its subsidiaries, covering a range of matters that arise in the ordinary course of its business activities
with respect to commercial, product liability and other matters.
|
ITEM 2 | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS | ||
|
(c) |
Stock repurchase program |
|
||
During the 3rd quarter of 2005, Autoliv has repurchased 2,957,800 shares at an average price of 44.76 USD. Since the repurchasing program was adopted in 2000, Autoliv has bought back 16.7 million shares at an average cost of $33.13 per share. Under the existing authorizations, another 3.3 million shares could be repurchased. Below is a summary of Autoliv's common stock repurchases by month for the quarter ended September 30, 2005: |
Stockholm Stock Exchange ("SSE") | New York Stock Exchange ("NYSE") | SSE + NYSE | |||||
Total No. of | Average Price in USD | Total No. of | Average Price in USD | Total No. of Shares | Average Price in USD | Maximum No. of Shares | |
Shares Purchased | Paid per Share | Shares Purchased | Paid per Share | Purchased as Part of Publicly | Paid per Share | that may yet be Purchased | |
Date | Announced Plans or Programs | under the Plans or Programs | |||||
July 1- | |||||||
July 31 | |||||||
Total | 35,000 | 44.8330 | 37,000 | 44.9675 | 72,000 | 44.9021 | 6,202,662 |
August 1- | |||||||
August 31 | |||||||
Total | 741,000 | 45.2489 | 716,300 | 45.0938 | 1,457,300 | 45.1726 | 4,745,362 |
Sept 1- | |||||||
Sept 30 | |||||||
Total | 717,700 | 44.3977 | 710,800 | 44.2745 | 1,428,500 | 44.3364 | 3,316,862 |
Total | 1,493,700 | 44,8301 | 1,464,100 | 44.6928 | 2,957,800 | 44.7622 | 3,316,862 |
1) Announcement of share buy back program with authorization to buy back 10 million shares made on May 9, 2000. 2) Announcement of expansion of existing share buy back program from 10 million shares to 20 million shares made on April 30, 2003. 3) The share buy back program does not have an expiration date. |
ITEM 6. |
EXHIBITS |
||
|
|
Exhibit No. |
Description |
|
||
|
3.1 |
Autoliv's Restated Certificate of Incorporation incorporated herein by reference to Exhibit 3.1 to the Registration Statement on Form S-4 (File No. 333-23813, filing date June 13, 1997) (the "Registration Statement"). |
|
3.2 |
Autoliv's Restated By-Laws incorporated herein by reference to Exhibit 3.2 to the Registration Statement. |
|
4.1 |
Rights Agreement dated as of December 4, 1997 between Autoliv and First Chicago Trust Company of New York incorporated herein by reference to Exhibit 3 to Autoliv's Registration Statement on Form 8-A (File No. 1-12933, filing date December 4, 1997). |
|
10.1 |
Facilities Agreement, dated November 13, 2000, among Autoliv, Inc. and the lenders named therein, as amended by amendment dated November 5, 2001, as further amended by amendment dated December 12, 2001, and as further amended by amendment dated June 6, 2002, is incorporated herein by reference to Exhibit 10.1 on Form 10-K (File No. 1-12933, filing date July 2, 2002) |
|
10.2 |
Autoliv, Inc. 1997 Stock Incentive Plan, incorporated herein by reference to Autoliv's Registration Statement on Form S-8 (File No. 333-26299, filing date May 1, 1997) |
|
10.3 |
Amendment No. 1 to Autoliv, Inc. Stock Incentive Plan, is incorporated herein by reference to Exhibit 10.3 on Form 10-K (File No. 1-12933, filing date July 2, 2002) |
|
10.4 |
Form of Employment Agreement between Autoliv, Inc. and its executive officers, is incorporated herein by reference to Exhibit 10.3 on Form 10-K (File No. 1-12933, filing date July 2, 2002) |
|
10.5 |
Form of Supplementary Agreement to the Employment Agreement between Autoliv and certain of its executive officers, is incorporated herein by reference to Exhibit 10.3 on Form 10-K (File No. 1-12933, filing date July 2, 2002) |
|
10.6 |
Employment Agreement, dated November 11, 1998, between Autoliv, Inc. and Lars Westerberg, is incorporated herein by reference to Exhibit 10.3 on Form 10-K (File No. 1-12933, filing date July 2, 2002) |
|
10.7 |
Form of Severance Agreement between Autoliv and its executive officers, is incorporated herein by reference to Exhibit 10.3 on Form 10-K (File No. 1-12933, filing date July 2, 2002) |
|
10.8 |
Pension Agreement, dated November 26, 1999, between Autoliv AB and Lars Westerberg, is incorporated herein by reference to Exhibit 10.3 on Form 10-K (File No. 1-12933, filing date July 2, 2002) |
|
10.9* |
Form of Amendment to Employment Agreement - notice. |
|
10.10* |
Form of Amendment to Employment Agreement - pension. |
|
10.11* |
Form of Agreement - additional pension. |
|
10.12** |
Amendment No.2 to the Autoliv, Inc. 1997 Stock Incentive Plan |
|
11 |
Information concerning the calculation of Autoliv's earnings per share is included in Note 1 of the Consolidated Notes to Financial Statements contained in the Company's Annual Report on Form 10-K (File No. 1-12933, filing date March 10, 2005) and is incorporated herein by reference. |
|
||
|
31.1*** |
Certification of the Chief Executive Officer of Autoliv, Inc. pursuant to Rules 13a-14(a) and 15d-14(a) of the the Securities Exchange Act of 1934, as amended. |
|
||
|
31.2*** |
Certification of the Chief Financial Officer of Autoliv, Inc. pursuant to Rules 13a-14(a) and 15d-14(a) of the the Securities Exchange Act of 1934, as amended. |
|
||
|
32.1*** |
Certification of the Chief Executive Officer of Autoliv, Inc. pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
|
||
|
32.2*** |
Certification of the Chief Financial Officer of Autoliv, Inc. pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
*Filed in 10-K for the fiscal year ended 2002. ** Filed in 10-K for the fiscal year ended 2003. *** Filed herewith. |
SIGNATURE |