0001104659-13-034692.txt : 20130430 0001104659-13-034692.hdr.sgml : 20130430 20130430070615 ACCESSION NUMBER: 0001104659-13-034692 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20130430 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20130430 DATE AS OF CHANGE: 20130430 FILER: COMPANY DATA: COMPANY CONFORMED NAME: TRW AUTOMOTIVE HOLDINGS CORP CENTRAL INDEX KEY: 0001267097 STANDARD INDUSTRIAL CLASSIFICATION: MOTOR VEHICLE PARTS & ACCESSORIES [3714] IRS NUMBER: 810597059 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-31970 FILM NUMBER: 13794295 BUSINESS ADDRESS: STREET 1: 12001TECH CENTER DRIVE CITY: LIVONIA STATE: MI ZIP: 48150 BUSINESS PHONE: 734 855 2600 MAIL ADDRESS: STREET 1: 12001TECH CENTER DRIVE CITY: LIVONIA STATE: MI ZIP: 48150 8-K 1 a13-10945_18k.htm 8-K

 

 

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 30, 2013

 

 

TRW Automotive Holdings Corp.

(Exact name of registrant as specified in its charter)

 

Delaware

(State or other jurisdiction of incorporation)

 

001-31970

 

81-0597059

(Commission file number)

 

(IRS Employer Identification No.)

 

 

 

12001 Tech Center Drive, Livonia, Michigan

 

48150

(Address of principal executive offices)

 

(Zip Code)

 

Registrant’s telephone number, including area code  (734) 855-2600

 

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):

 

o    Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o    Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o    Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o    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 30, 2013, TRW Automotive Holdings Corp. issued a press release and will hold a conference call regarding its financial results for its first quarter ended March 29, 2013.  A copy of the press release is furnished as Exhibit 99.1 to this Form 8-K.

 

The information in this Form 8-K and the exhibit attached hereto shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (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 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

 

Exhibit No.

 

Description

 

 

 

99.1

 

Press release of TRW Automotive Holdings Corp. dated April 30, 2013 describing its results for its first quarter ended March 29, 2013.

 

2



 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

TRW AUTOMOTIVE HOLDINGS CORP.

 

 

 

 

Date:  April 30, 2013

By:

/s/ Joseph S. Cantie

 

 

Joseph S. Cantie

 

 

Executive Vice President and

 

 

Chief Financial Officer

 

3



 

Index to Exhibits

 

Exhibit No.

 

Description

 

 

 

99.1

 

Press release of TRW Automotive Holdings Corp. dated April 30, 2013 describing its results for its first quarter ended March 29, 2013.

 

4


EX-99.1 2 a13-10945_1ex99d1.htm EX-99.1

Exhibit 99.1

 

News Release

TRW Automotive

12001 Tech Center Drive

Livonia, MI 48150

 

 

 

 

Investor Relations Contact:

Mark Oswald

(734) 855-3140

 

 

 

 

 

Media Contact:

John Wilkerson

(734) 855-3864

 

 

TRW Reports First Quarter 2013 Financial Results

 

LIVONIA, MICHIGAN, April 30, 2013 — TRW Automotive Holdings Corp. (NYSE: TRW), the global leader in active and passive safety systems, today reported first quarter 2013 financial results with sales of $4.2 billion, essentially flat compared to the prior year period.  The Company reported GAAP first quarter net earnings of $162 million or $1.29 per diluted share, which compares to net earnings of $206 million or $1.59 per diluted share in the prior year period.

 

Excluding special items from the Company’s current and prior year quarterly results, the Company reported first quarter 2013 net earnings of $189 million, or $1.51 per diluted share, which compares to net earnings of $211 million or $1.62 per diluted share in the prior year period.

 

“The ability to mitigate the challenging automotive industry conditions in Europe, where vehicle demand and production continues to decline, demonstrates the benefits of TRW’s global footprint and highly diversified product and customer mix,” said John C. Plant, Chairman and Chief Executive Officer.  “We expect our strong market position will continue to strengthen in the future as the Company executes its significant growth strategy.”

 

First Quarter 2013

 

The Company reported first quarter 2013 sales of $4.2 billion, an increase of $5 million from the prior year period.  The impact of increasing demand for TRW’s innovative technologies and higher vehicle production volumes in China were offset by sharply lower vehicle production in Europe.

 

1



 

The Company’s first quarter 2013 operating income was $253 million, compared with $331 million in the 2012 period.  Both the 2013 and 2012 periods included restructuring and asset impairment charges totaling $37 million and $2 million, respectively.  Excluding these charges, operating income for the first quarter was $290 million, which compares to $333 million in the prior year period.  The year-to-year decline in profit was primarily driven by a higher mix of lower margin business and planned increases in costs to support future growth.

 

Net interest expense for the first quarter of 2013 totaled $30 million, which compares to $29 million in the 2012 period.  In addition, the 2012 period included a net loss on retirement of debt totaling $5 million.

 

Tax expense for the first quarter of 2013 was $62 million, which compares to a tax expense of $93 million in the prior year period.  The 2013 period included a $10 million tax benefit related to restructuring actions, compared to the 2012 period which included a net tax benefit of $2 million related to restructuring actions and debt retirement.

 

The Company reported 2013 first quarter GAAP net earnings of $162 million, or $1.29 per diluted share, which compares to GAAP net earnings of $206 million, or $1.59 per diluted share in the 2012 period.

 

Excluding special items, the Company reported first quarter 2013 net earnings of $189 million, or $1.51 per diluted share, which compares to net earnings of $211 million or $1.62 per diluted share in the 2012 period.

 

Earnings before interest, taxes, depreciation and amortization and special items (“adjusted EBITDA”) were $396 million in the first quarter of 2013, compared to the prior year level of $439 million.  See page A5 for a description of the special items excluded in calculating adjusted EBITDA.

 

Cash Flow and Capital Structure

 

First quarter 2013 net cash flow provided by operating activities was a use of $178 million, which compares to a use of $102 million in the first quarter of 2012.  Capital expenditures were $104 million in the current quarter compared to $96 million last year.  First quarter free cash flow (cash flow from operating activities less capital expenditures) was an outflow of $282 million, compared to an outflow of $198 million in

 

2



 

the prior year quarter.  The unfavorable outcome compared with last year resulted primarily from higher working capital requirements, an increased level of restructuring and lower overall earnings.

 

As of March 29, 2013, the Company had $1,880 million of debt and $1,346 million of cash and cash equivalents, resulting in net debt (defined as debt less cash and cash equivalents) of $534 million.  The $418 million increase in total debt compared with year end 2012 reflects the Company’s $400 million notes offering completed during the first quarter.

 

2013 Outlook

 

TRW expects full year industry production volumes to total 16.0 million units in North America and 18.4 million units in Europe.  Within this forecast, the Company assumes industry conditions in Europe will remain challenging in the near-term, with a modest recovery expected in the second half of the year.  The Company continues to expect expansion in vehicle production volumes in China and rest of world regions.  Based on these production levels, the Company’s first quarter performance and expectations for foreign currency exchange rates, full year 2013 sales are now expected to range between $16.6 billion and $16.9 billion, with second quarter sales expected to be approximately $4.3 billion.

 

“The Company is on track and focused on achieving its key objectives for the year, which are straightforward — execute the Company’s growth strategy, while mitigating the negative impact related to the industry challenges in Europe, especially in the first half of the year,” said Mr. Plant.

 

First Quarter 2013 Conference Call

 

The Company will host its first quarter conference call at 8:30 a.m. (Eastern time) today, Tuesday, April 30th, to discuss financial results and other related matters.  To participate in the conference call, please dial (877) 852-7898 for U.S. locations, or (706) 634-1095 for international locations.

 

An audio replay of the conference call will be available approximately two hours after the conclusion of the call and will be accessible afterward for approximately two weeks.  To access the replay, U.S. locations should dial (855) 859-2056, and locations outside the U.S. should dial (404) 537-3406. The replay code is 28413263.  A live audio

 

3



 

webcast and replay of the conference call will also be available on the Company’s website at www.trw.com.

 

Reconciliation to GAAP

 

In addition to GAAP results included within this press release, the Company has provided certain information which is not calculated according to GAAP (“non-GAAP”), such as net earnings, operating income and diluted earnings per share each excluding special items; adjusted EBITDA; and free cash flow.  Management uses these non-GAAP measures to evaluate the operating performance of the Company and its business segments and to forecast future periods.  Management believes that investors will likewise find these non-GAAP measures useful in evaluating such performance.  Such measures are frequently used by security analysts, institutional investors and other interested parties in the evaluation of companies in our industry.

 

Non-GAAP measures should not be considered in isolation or as a substitute for our reported results prepared in accordance with GAAP and, as calculated, may not be comparable to similarly titled measures of other companies.  For a reconciliation of non-GAAP measures to the most comparable GAAP financial measure and for share amounts used to derive earnings per share, please see the financial schedules that accompany this release.

 

About TRW

 

With 2012 sales of $16.4 billion, TRW Automotive ranks among the world’s leading automotive suppliers. Headquartered in Livonia, Michigan, USA, the Company, through its subsidiaries, operates in 25 countries and employs approximately 65,000 people worldwide.  TRW Automotive products include integrated vehicle control and driver assist systems, braking systems, steering systems, suspension systems, occupant safety systems (seat belts and airbags), electronics, engine components, fastening systems and aftermarket replacement parts and services.  All references to “TRW Automotive”, “TRW” or the “Company” in this press release refer to TRW Automotive Holdings Corp. and its subsidiaries, unless otherwise indicated.  TRW Automotive news is available on the internet at www.trw.com.

 

Forward-Looking Statements

 

This release contains statements that are not statements of historical fact, but instead are forward-looking statements within the meaning of the U.S. Private Securities Litigation Reform Act of 1995.  We caution readers not to place undue reliance on these statements, which speak only as of the date hereof.  All forward-looking statements are subject to numerous assumptions, risks and uncertainties which could cause our actual results to differ materially from those suggested by the forward-looking statements, including those set forth in our Annual Report on Form 10-K for the fiscal year ended December 31, 2012 (our “Form 10-K”) such as: any developments related to antitrust investigations adversely affecting our financial condition, results, cash flows or reputation; economic conditions adversely affecting our business, results or the viability of our supply base; the unsuccessful implementation of our current expansion efforts adversely impacting our business or results; any shortage of supplies causing a production disruption for any customers or us; strengthening of the U.S. dollar and other foreign currency exchange rate fluctuations impacting our results; risks associated with non-U.S. operations, including economic and political uncertainty in some regions, adversely affecting our business, results or financial condition; any inability to protect our intellectual property rights adversely affecting our business or our competitive position; the loss of any of our largest customers materially adversely affecting us; commodity inflationary pressures adversely affecting our profitability or supply base; pricing pressures from our customers adversely affecting our profitability; costs of product liability, warranty and recall claims and efforts by customers to adversely alter contract terms and conditions concerning warranty and recall

 

4



 

participation; costs  or adverse effects on our business, reputation or results from governmental regulations; costs or liabilities relating to environmental, health and safety regulations adversely affecting our results; any increase in the expense of our pension and other postretirement benefits or the funding requirements of our pension plans reducing our profitability; work stoppages or other labor issues at our facilities or at the facilities of our customers or those in our supply chain adversely affecting our business, results or financial condition; any disruption in our information technology systems adversely impacting our business and operations; any impairment of a significant amount of our goodwill or other intangible assets adversely affecting our financial condition; and other risks and uncertainties set forth in our Form 10-K and in our other filings with the U.S. Securities and Exchange Commission.  We do not undertake any obligation to release publicly any update or revision to any of the forward-looking statements.

 

# # #

 

5



 

TRW Automotive Holdings Corp.

 

Index of Condensed Consolidated Financial Information

 

 

Page

 

 

Consolidated Statements of Earnings (unaudited)

for the three months ended March 29, 2013 and March 30, 2012

A2

 

 

Condensed Consolidated Balance Sheets as of March 29, 2013 (unaudited)

and December 31, 2012

A3

 

 

Condensed Consolidated Statements of Cash Flows (unaudited)

for the three months ended March 29, 2013 and March 30, 2012

A4

 

 

Reconciliation of Non-GAAP Financial Measures (unaudited)

for the three months ended March 29, 2013 and March 30, 2012

A5

 

 

Reconciliation of GAAP Net Earnings to Adjusted Earnings (unaudited):

 

 

 

·      For the three months ended March 29, 2013

A6

 

 

·      For the three months ended March 30, 2012

A7

 

The accompanying unaudited condensed consolidated financial information and reconciliation schedules should be read in conjunction with the TRW Automotive Holdings Corp. Annual Report on Form 10-K for the year ended December 31, 2012, which was filed with the United States Securities and Exchange Commission.

 

A1



 

TRW Automotive Holdings Corp.

 

Consolidated Statements of Earnings

(Unaudited)

 

 

 

Three Months Ended

 

(In millions, except per share amounts)

 

March 29,
2013

 

March 30,
2012

 

 

 

 

 

 

 

Sales

 

$

4,213

 

$

4,208

 

Cost of sales

 

3,786

 

3,734

 

Gross profit

 

427

 

474

 

Administrative and selling expenses

 

138

 

146

 

Amortization of intangible assets

 

3

 

3

 

Restructuring charges and asset impairments

 

37

 

2

 

Other (income) expense — net

 

(4

)

(8

)

Operating income

 

253

 

331

 

Interest expense — net

 

30

 

29

 

Loss on retirement of debt — net

 

 

5

 

Equity in earnings of affiliates, net of tax

 

(12

)

(11

)

Earnings before income taxes

 

235

 

308

 

Income tax expense

 

62

 

93

 

Net earnings

 

173

 

215

 

Less: Net earnings attributable to noncontrolling interest, net of tax

 

11

 

9

 

Net earnings attributable to TRW

 

$

162

 

$

206

 

 

 

 

 

 

 

Basic earnings per share:

 

 

 

 

 

Earnings per share

 

$

1.35

 

$

1.66

 

Weighted average shares outstanding

 

119.6

 

123.8

 

 

 

 

 

 

 

Diluted earnings per share:

 

 

 

 

 

Earnings per share

 

$

1.29

 

$

1.59

 

Weighted average shares outstanding

 

126.9

 

131.2

 

 

A2



 

TRW Automotive Holdings Corp.

 

Condensed Consolidated Balance Sheets

 

 

 

As of

 

 

 

March 29,

 

December 31,

 

(Dollars in millions)

 

2013

 

2012

 

 

 

(Unaudited)

 

 

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

1,346

 

$

1,223

 

Accounts receivable — net

 

2,666

 

2,200

 

Inventories

 

1,022

 

975

 

Prepaid expenses and other current assets

 

348

 

330

 

Total current assets

 

5,382

 

4,728

 

 

 

 

 

 

 

Property, plant and equipment — net

 

2,347

 

2,385

 

Goodwill

 

1,753

 

1,756

 

Intangible assets — net

 

291

 

293

 

Pension assets

 

814

 

823

 

Other assets

 

866

 

872

 

Total assets

 

$

11,453

 

$

10,857

 

 

 

 

 

 

 

Liabilities and Equity

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Short-term debt

 

$

103

 

$

67

 

Current portion of long-term debt

 

541

 

26

 

Trade accounts payable

 

2,497

 

2,423

 

Accrued compensation

 

238

 

254

 

Other current liabilities

 

1,168

 

1,111

 

Total current liabilities

 

4,547

 

3,881

 

 

 

 

 

 

 

Long-term debt

 

1,236

 

1,369

 

Postretirement benefits other than pensions

 

389

 

396

 

Pension benefits

 

864

 

898

 

Other long-term liabilities

 

547

 

544

 

Total liabilities

 

7,583

 

7,088

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

Capital stock

 

1

 

1

 

Paid-in-capital

 

1,649

 

1,635

 

Retained earnings

 

2,560

 

2,408

 

Accumulated other comprehensive earnings (losses)

 

(539

)

(466

)

Total TRW stockholders’ equity

 

3,671

 

3,578

 

Noncontrolling interest

 

199

 

191

 

Total equity

 

3,870

 

3,769

 

Total liabilities and equity

 

$

11,453

 

$

10,857

 

 

A3



 

TRW Automotive Holdings Corp.

 

Condensed Consolidated Statements of Cash Flows

(Unaudited)

 

 

 

Three Months Ended

 

 

 

March 29,

 

March 30,

 

(Dollars in millions)

 

2013

 

2012

 

 

 

 

 

 

 

Operating Activities

 

 

 

 

 

Net earnings

 

$

173

 

$

215

 

Adjustments to reconcile net earnings to net cash used in operating activities:

 

 

 

 

 

Depreciation and amortization

 

105

 

104

 

Net pension and other postretirement benefits income and contributions

 

(62

)

(58

)

Loss on retirement of debt — net

 

 

5

 

Deferred income taxes

 

23

 

51

 

Other — net

 

3

 

(9

)

Changes in assets and liabilities:

 

 

 

 

 

Accounts receivable — net

 

(506

)

(454

)

Inventories

 

(63

)

(89

)

Trade accounts payable

 

119

 

183

 

Prepaid expenses and other assets

 

(31

)

(30

)

Other liabilities

 

61

 

(20

)

Net cash used in operating activities

 

(178

)

(102

)

 

 

 

 

 

 

Investing Activities

 

 

 

 

 

Capital expenditures, including other intangible assets

 

(104

)

(96

)

Net proceeds from asset sales and divestitures

 

 

7

 

Other — net

 

 

3

 

Net cash used in investing activities

 

(104

)

(86

)

 

 

 

 

 

 

Financing Activities

 

 

 

 

 

Change in short-term debt

 

36

 

11

 

Proceeds from issuance of long-term debt, net of fees

 

394

 

 

Redemption of long-term debt

 

(12

)

(56

)

Proceeds from exercise of stock options

 

16

 

6

 

Repurchase of capital stock

 

(10

)

(38

)

Dividends paid to noncontrolling interest

 

(2

)

(8

)

Net cash provided by (used in) financing activities

 

422

 

(85

)

Effect of exchange rate changes on cash

 

(17

)

29

 

Increase (decrease) in cash and cash equivalents

 

123

 

(244

)

Cash and cash equivalents at beginning of period

 

1,223

 

1,241

 

Cash and cash equivalents at end of period

 

$

1,346

 

$

997

 

 

A4



 

TRW Automotive Holdings Corp.

 

Reconciliation of Non-GAAP Financial Measures

(Unaudited)

 

EBITDA, Adjusted EBITDA and free cash flow are not recognized terms under GAAP and do not purport to be alternatives to the most comparable GAAP amounts.  Further, since all companies do not use identical calculations, our definition and presentation of these measures may not be comparable to similarly titled measures reported by other companies.

 

EBITDA and Adjusted EBITDA

 

EBITDA as calculated below is a measure used by management to evaluate the operating performance of the Company and its business segments and to forecast future periods.  Adjusted EBITDA is defined as EBITDA excluding restructuring charges, asset impairments and other significant special items.  Management uses Adjusted EBITDA to evaluate the performance of ongoing operations separate from items that may have a disproportionate impact in any particular period.  EBITDA and Adjusted EBITDA are frequently used by securities analysts, institutional investors and other interested parties in the evaluation of companies in our industry.

 

EBITDA and Adjusted EBITDA do not purport to be alternatives to net earnings as an indicator of operating performance, nor to cash flows from operating activities as a measure of liquidity.  Additionally, neither is intended to be a measure of free cash flow for management’s discretionary use, as they do not consider certain cash requirements such as interest payments, tax payments and debt service requirements.

 

 

 

Three Months Ended

 

 

 

March 29,

 

March 30,

 

(Dollars in millions)

 

2013

 

2012

 

 

 

 

 

 

 

GAAP net earnings attributable to TRW

 

$

162

 

$

206

 

Income tax expense

 

62

 

93

 

Interest expense - net

 

30

 

29

 

Depreciation and amortization

 

105

 

104

 

EBITDA

 

359

 

432

 

 

 

 

 

 

 

Restructuring charges and asset impairments

 

37

 

2

 

Loss on retirement of debt - net

 

 

5

 

Adjusted EBITDA

 

$

396

 

$

439

 

 

Free Cash Flow

 

Free cash flow represents net cash used in operating activities less capital expenditures, and is used by management in analyzing the Company’s ability to service and repay its debt and to forecast future periods.  However, this measure does not represent funds available for investment or other discretionary uses since it does not deduct cash used to service debt or for other non-discretionary expenditures.

 

 

 

Three Months Ended

 

 

 

March 29,

 

March 30,

 

(Dollars in millions)

 

2013

 

2012

 

 

 

 

 

 

 

Cash flow used in operating activities

 

$

(178

)

$

(102

)

Capital expenditures

 

(104

)

(96

)

Free cash flow

 

$

(282

)

$

(198

)

 

A5



 

TRW Automotive Holdings Corp.

 

Reconciliation of GAAP Net Earnings to Adjusted Earnings

(Unaudited)

 

The Company recorded restructuring charges of $37 million primarily related to severance and other charges.

 

 

 

Three Months

 

 

 

Three Months

 

 

 

Ended

 

 

 

Ended

 

 

 

March 29, 2013

 

 

 

March 29, 2013

 

(In millions, except per share amounts)

 

Actual

 

Adjustments

 

Adjusted

 

 

 

 

 

 

 

 

 

Sales

 

$

4,213

 

$

 

$

4,213

 

Cost of sales

 

3,786

 

 

3,786

 

Gross profit

 

427

 

 

427

 

Administrative and selling expenses

 

138

 

 

138

 

Amortization of intangible assets

 

3

 

 

3

 

Restructuring charges and asset impairments

 

37

 

(37

)(a)

 

Other (income) expense — net

 

(4

)

 

(4

)

Operating income

 

253

 

37

 

290

 

Interest expense — net

 

30

 

 

30

 

Loss on retirement of debt — net

 

 

 

 

Equity in earnings of affiliates, net of tax

 

(12

)

 

(12

)

Earnings before income taxes

 

235

 

37

 

272

 

Income tax expense

 

62

 

10

(b)

72

 

Net earnings

 

173

 

27

 

200

 

Less: Net earnings attributable to noncontrolling interest, net of tax

 

11

 

 

11

 

Net earnings attributable to TRW

 

$

162

 

$

27

 

$

189

 

 

 

 

 

 

 

 

 

Basic earnings per share:

 

 

 

 

 

 

 

Earnings per share

 

$

1.35

 

 

 

$

1.58

 

Weighted average shares outstanding

 

119.6

 

 

 

119.6

 

 

 

 

 

 

 

 

 

Diluted earnings per share:

 

 

 

 

 

 

 

Earnings per share

 

$

1.29

 

 

 

$

1.51

 

Weighted average shares outstanding

 

126.9

 

 

 

126.9

 

 


(a)         Represents the elimination of restructuring charges and asset impairments.

 

(b)         Represents the elimination of the income tax impact of the above adjustment, by calculating the income tax impact of the item using the appropriate tax rate for the jurisdiction where the charges were incurred.

 

A6



 

TRW Automotive Holdings Corp.

 

Reconciliation of GAAP Net Earnings to Adjusted Earnings

(Unaudited)

 

The Company recorded restructuring charges of $2 million primarily related to severance, retention and outplacement services.

 

 

 

Three Months

 

 

 

Three Months

 

 

 

Ended

 

 

 

Ended

 

 

 

March 30, 2012

 

 

 

March 30, 2012

 

(In millions, except per share amounts)

 

Actual

 

Adjustments

 

Adjusted

 

 

 

 

 

 

 

 

 

Sales

 

$

4,208

 

$

 

$

4,208

 

Cost of sales

 

3,734

 

 

3,734

 

Gross profit

 

474

 

 

474

 

Administrative and selling expenses

 

146

 

 

146

 

Amortization of intangible assets

 

3

 

 

3

 

Restructuring charges and asset impairments

 

2

 

(2

)(a)

 

Other (income) expense — net

 

(8

)

 

(8

)

Operating income

 

331

 

2

 

333

 

Interest expense — net

 

29

 

 

29

 

Loss on retirement of debt — net

 

5

 

(5

)(b)

 

Equity in earnings of affiliates, net of tax

 

(11

)

 

(11

)

Earnings before income taxes

 

308

 

7

 

315

 

Income tax expense

 

93

 

2

(c)

95

 

Net earnings

 

215

 

5

 

220

 

Less: Net earnings attributable to noncontrolling interest, net of tax

 

9

 

 

9

 

Net earnings attributable to TRW

 

$

206

 

$

5

 

$

211

 

 

 

 

 

 

 

 

 

Basic earnings per share:

 

 

 

 

 

 

 

Earnings per share

 

$

1.66

 

 

 

$

1.70

 

Weighted average shares outstanding

 

123.8

 

 

 

123.8

 

 

 

 

 

 

 

 

 

Diluted earnings per share:

 

 

 

 

 

 

 

Earnings per share

 

$

1.59

 

 

 

$

1.62

 

Weighted average shares outstanding

 

131.2

 

 

 

131.2

 

 


(a)    Represents the elimination of restructuring charges and asset impairments.

 

(b)    Represents the elimination of the loss on retirement of debt.

 

(c)     Represents the elimination of the income tax impact of the above adjustments, by calculating the income tax impact of each of these items using the appropriate tax rate for the jurisdiction where the charges were incurred.

 

A7


GRAPHIC 3 g109451mm01i001.gif GRAPHIC begin 644 g109451mm01i001.gif M1TE&.#EA6@`;`'<`,2'^&E-O9G1W87)E.B!-:6-R;W-O9G0@3V9F:6-E`"'Y M!`$`````+`````!9`!L`AP```````!04%!(2$@P,#`H*"A,3$QD9&0("`@@( M"`0$!!`0$!@8&!86%A<7%P,#`QL;&QX>'AP<'`$!`0\/#PL+"PX.#@4%!1T= M'145%0D)"1$1$34U-2HJ*C@X.#6QL;']_?VEI:79V=F-C8W1T=&UM;6IJ:GM[>WAX>')RGHR,C)&1D8V-C9>7EZRLK*JJJJ2D MI*VMK:>GIZFIJ:.CHZ:FIJBHJ*6EI;6UM:NKJ[2TM+&QL;"PL+*RLJ"@H**B MHK>WM[FYN:ZNKK:VMKN[N[V]O=[>WM_?W\K*RM?7U]34U,C(R,W-S='1TSL[/'Q\>[N[O;V]NCHZ./CX_W]_?[^_NWM[?3T]/GY^>?GY____P$"`P$" M`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$" M`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$" M`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$" M`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$" M`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$" M`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$"`P$" M`P$"`P$"`P$"`P$"`P$"`P$"`PC_`#MUSJ1.5JS`\8R,&=@7&24$48B+QL(=,"4J4`/76D6$6@& M)@V,1HPVP@CS3"='88T>F1GWY2.-,&M@?&`4DD`^,`4BJ4O3:A7"+ZUT"@/3 MAL`^1R,Y?)E$X`<($3)KWLRY,P2GG6XXZ,P9!%^:CM'`#"%0B0'2F1-($B@! ML^8"DS+JWLV[MV_=@&&*^$V\N/'CR'4G@3DBN?/GT'\O@2DDNO7KSFE>P#;#C3EUDD* M3&U'5E=?L?C;%C2MX1M-#F#TQU%<9,0&4S)U`M91/!!7@(.\M4%3%QEE0%,/ MCNBVU%&`M'A4);]90I,/OO5`I$!NP%0!;V\<]0!&/]:D`G%-T!3(C#"ML!M- M7NP&QU$W25E3&L35Y%L<-,FQVV&!Z;;&49>0>11Q@M#DA&\K;)D137-E-(=1 M+&14)DR+_@8#38FP^=(/O3U!$R89T6%4'98:-=MO-&G@VQ-3T0JXUP4$<$#1ITAM5,/78VR8T-2?0 M(#41PJRCO-&$@6]0T%0(<4'09(A`A]!$P&ZZIA0%<6E,D,&]^%Z@'F\,;(#O CO0984!PG`3Q@\,$!U-@)(@4?;'``8.P60L,.!U"H;P$!`#L_ ` end GRAPHIC 4 g109451bai001.gif GRAPHIC begin 644 g109451bai001.gif M1TE&.#EA"@$G`/<``````(````"``("`````@(``@`"`@,#`P,#0 M(]NTESCPU*K_^%IF.%8C8*6&O<*5FO*4Y-.H4T.LO%EI7%+XU",9/^/62!`HU.8I,?^>3EVF7.-SSPHDC=TU[;EK M&[__7_7SZ%>>%,J^O?OW\-\_>/T@OGVASDUSO,\;8K[[[?7'T7_QI6?@ M@9]""##;HX(,.6I$>.,39EHY)),IE?> M4P@T*>64OGTAWE/(4:GE3%M((442449FSREDEFDFF0?$=,"9;.K7YBF?//F4 M?G&]:6>9:;YSYYV&Q43*GW_V:56:-R*P%@"(`G#:%P3&)Z!+5S0JGW8^P:>3 M$9[5!^![#CQTA::;!FC3)HDB*BA-]P!`BHT'2*%H1@%I.0;M$6:M%.Z<`/-:UTRNQMOQJ[#>([*N(HLL MD,CPDG+/6O=LTB4I\L95\CW_(+")%-!F1,H66\3,5LM2;$'*6@>TG&@2]Q!: M],C_++UR1O;,K!$"TB:!\ZG:SK6Q2XAYQ&VF;SVQM6UD"4BO1UG.U.ZQ\&Y4 MZJK_)`R`%$T;FZC.=@,P:T:I(O\JA=S'QEHJS1JA:S?A_^0-`.$?IVDP`$?) MO?<_'Y>Z[+UHR_06L1G5FM+8A(DFW=ES<0Y3QS0SS%:I(,%+L^'&TDUYJ8_' MFU'E=N-^<.*)!LWPVG9GQ/#C1ZE>JM"]E^3P4]J]M#QHZNWXA4L7![4UZ5/9 M6Y+@KZK^3]\'LQ[7[(@.?3+#X.?,.Z*S`@Y`E/""_/'>C<=E#_>*@L3]WK#S MG6C.L(-;_S;2-8^`;B4%G,K72L*:1X7..1O!7D-J]!)UP>UH&OD8W/"G$?$) MI'[?^Y]`."B0MPE$;K);'\A@5RVYJ>\?CR/<`/\!+Y"HSG!)*(FXF/"K",%%P>US.")8HD$1Q MA,DKH;*JB"AYW9"*P-L;^%(HJP^)&(K9`EWCN*4F$6AT/DH\#MA)TL&R* M]MSFMP.8$X6*)-P:H>8]#TI.F8F$)*'`M[=;"L1UMTL4XC:Y_ZR/Q>V84XRF M&TL3$WU1Y`$QX:,<(?C*B0F1)>!3G.PJZ4E]^F^9P,3@/2VZ2<*1<).$DIL4 MVPE02&:PB%1KBK50")2J!SEGB[/:%2!!+!PTJ2JWCJ6PEWBS5EK^=4#?LC* M!L[D6C^L'DOX*$N:*!6>>[/G:CHY4@0A.Z(YV^9(>Q7"U8-[?8V_3`Q26/N]P5%8:_-`'.D"5EV&9[Z4BW M0C),Z2NN)G"E$+6/!9\@N3?*YP5%JQJ)6$_[-9)\W<:!.T7EK9Z*RS_B M+V_,/!XD83:XC%H1LS53W2Z+-M1=KDMN^R2M9-F)Q8AN9#WVF4^V-F63IMBG M*;8!T/1JRQ\\LH2%)?FB"LOWV/,J37&(>^=QX?G"LIJ*G&&L(8@QJI&(#G4@ M(,)N1CY$H5E2+\5TLD>*'7R8%,_$'E;STDJDY27$;4$!28`6CZ60WU99+:KV LV(2SK);?:5%KA$[.2)>^%+,#;&')/6.)DI.`M'M.JR1.!E.0JL;DC00$`#L_ ` end