1-3950
|
38-0549190
|
(Commission File Number)
|
(IRS Employer Identification No.)
|
One American Road, Dearborn, Michigan
|
48126
|
(Address of principal executive offices)
|
(Zip Code)
|
[ ] | 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)) |
Designation
|
Description
|
Method of Filing
|
Exhibit 99
|
News Release dated
|
Filed with this Report
|
July 26, 2011
|
FORD MOTOR COMPANY
|
||
(Registrant)
|
||
Date: July 26, 2011
|
By:
|
/s/ Louis J. Ghilardi
|
Louis J. Ghilardi
|
||
Assistant Secretary
|
Designation
|
Description
|
Exhibit 99
|
News Release dated July 26, 2011
|
| | News |
●
|
Second quarter net income was $2.4 billion, or 59 cents per share, a $201 million decrease from second quarter 2010. Pre-tax operating profit was $2.9 billion, or 65 cents per share, a decrease of $64 million from second quarter 2010.
|
●
|
Automotive pre-tax operating profit was $2.3 billion for the second quarter, an increase of $209 million from second quarter 2010.
|
●
|
Ford Credit reported a pre-tax operating profit of $604 million for the second quarter, a decrease of $284 million from second quarter 2010.
|
●
|
Total Company revenue was $35.5 billion in the second quarter, up $4.2 billion from second quarter 2010.
|
●
|
Ford generated positive Automotive operating-related cash flow of $2.3 billion in the second quarter.
|
●
|
Ford continued to reduce Automotive debt with an additional $2.6 billion of net debt reductions in the second quarter as a result of payments on its term loans and full repayment of the outstanding balance on its revolving credit line.
|
●
|
Ford ended the second quarter with Automotive gross cash of $22 billion, an increase of $700 million compared to March 31, 2011. Ford’s Automotive gross cash exceeded debt by $8 billion, an improvement of $6.6 billion during the first half of 2011.
|
●
|
Ford ended the second quarter with $32.2 billion in total Automotive liquidity, an increase of $4.3 billion over the first half.
|
●
|
For full year results, Ford plans to deliver continued improvement in pre-tax operating profit and Automotive operating-related cash flow compared to 2010.
|
Financial Results Summary+
|
Second Quarter
|
First Half
|
||||||||||||||||||||||
2010
|
2011
|
B/(W) 2010 | 2010 | 2011 | B/(W) 2010 | |||||||||||||||||||
Wholesales (000)++
|
1,418 | 1,519 | 101 | 2,671 | 2,922 | 251 | ||||||||||||||||||
Revenue (Bils.)++
|
$ | 31.3 | $ | 35.5 | $ | 4.2 | $ | 59.4 | $ | 68.6 | $ | 9.2 | ||||||||||||
Operating results
|
||||||||||||||||||||||||
Pre-tax results (Mils.)++
|
$ | 2,942 | $ | 2,878 | $ | (64 | ) | $ | 4,952 | $ | 5,715 | $ | 763 | |||||||||||
After-tax results (Mils.)+++
|
2,704 | 2,637 | (67 | ) | 4,465 | 5,249 | 784 | |||||||||||||||||
Earnings per share+++
|
0.68 | 0.65 | (0.03 | ) | 1.13 | 1.27 | 0.14 | |||||||||||||||||
Special items pre-tax (Mils.)
|
$ | (95 | ) | $ | (272 | ) | $ | (177 | ) | $ | 30 | $ | (333 | ) | $ | (363 | ) | |||||||
Net income / (loss) attributable to Ford
|
||||||||||||||||||||||||
After-tax results (Mils.)
|
$ | 2,599 | $ | 2,398 | $ | (201 | ) | $ | 4,684 | $ | 4,949 | $ | 265 | |||||||||||
Earnings per share
|
0.61 | 0.59 | (0.02 | ) | 1.10 | 1.20 | 0.10 | |||||||||||||||||
Automotive gross cash (Bils.)
|
$ | 21.9 | $ | 22.0 | $ | 0.1 | $ | 21.9 | $ | 22.0 | $ | 0.1 | ||||||||||||
Net cash (Bils.)
|
(5.4 | ) | 8.0 | 13.4 | (5.4 | ) | 8.0 | 13.4 |
●
|
Increased market share in the U.S. and Europe
|
●
|
Remained No. 1 in Canada, including best June result in 22 years
|
●
|
Increased sales volume by over 40 percent in Turkey and by over 30 percent in Russia
|
●
|
Increased market share in China and ASEAN
|
●
|
Focus, F-150 and MKX won IIHS Top Safety Pick; Focus won Euro NCAP’s five-star rating
|
●
|
Lincoln named the top brand in the 2011 AutoPacific Vehicle Satisfaction Awards
|
●
|
Previewed 2013 Taurus at New York Auto Show
|
●
|
Announced plans to build 1.0-liter three-cylinder EcoBoost engine and all-new eight-speed transmission
|
●
|
Announced $350 million investment with joint-venture partners to build Ford’s first transmission plant in China with initial capacity of 400,000 six-speed transmissions
|
●
|
Announced plan to add 340 new dealerships in China by 2015
|
●
|
Made commitment to build next-generation small SUV in China
|
●
|
Announced $72 million investment to increase production capacity at the Chennai Engine Plant in India
|
●
|
Began production of Duratorq TDCi engine in South Africa
|
●
|
Announced plan to export Ranger to 148 markets from South Africa
|
●
|
Revealed new production plans in Europe that will enable the launch of at least 20 all-new or significantly freshened vehicles in next three years
|
●
|
Signed agreement for a 50-50 joint venture in Russia with Sollers to provide more products and expanded services for the market
|
●
|
Announced plan to triple production capacity of electrified vehicles in the U.S. to more than 100,000 by 2013
|
Automotive Sector*
|
Second Quarter
|
First Half
|
||||||||||||||||||||||
2010
|
2011
|
B/(W) 2010 | 2010 | 2011 | B/(W) 2010 | |||||||||||||||||||
Wholesales (000)
|
1,418 | 1,519 | 101 | 2,671 | 2,922 | 251 | ||||||||||||||||||
Revenue (Bils.)
|
$ | 28.8 | $ | 33.5 | $ | 4.7 | $ | 54.2 | $ | 64.5 | $ | 10.3 | ||||||||||||
Pre-tax results (Mils.)
|
$ | 2,067 | $ | 2,276 | $ | 209 | $ | 3,262 | $ | 4,407 | $ | 1,145 |
Financial Services Sector
|
Second Quarter
|
First Half
|
||||||||||||||||||||||
2010
|
2011
|
B/(W) 2010 | 2010 | 2011 | B/(W) 2010 | |||||||||||||||||||
Revenue (Bils.)
|
$ | 2.5 | $ | 2.0 | $ | (0.5 | ) | $ | 5.2 | $ | 4.1 | $ | (1.1 | ) | ||||||||||
Ford Credit pre-tax results (Mils.)
|
$ | 888 | $ | 604 | $ | (284 | ) | $ | 1,716 | $ | 1,317 | $ | (399 | ) | ||||||||||
Other Financial Services pre-tax results (Mils.)
|
(13 | ) | (2 | ) | 11 | (26 | ) | (9 | ) | 17 | ||||||||||||||
Financial Services pre-tax results (Mils.)
|
$ | 875 | $ | 602 | $ | (273 | ) | $ | 1,690 | $ | 1,308 | $ | (382 | ) | ||||||||||
●
|
Aggressively restructuring to operate profitably at the current demand and changing model mix
|
●
|
Accelerating the development of new products that customers want and value
|
●
|
Financing the plan and improving the balance sheet
|
●
|
Working together effectively as one team, leveraging Ford’s global assets
|
First
|
Full Year
|
Full Year
|
||||||
Half
|
Plan
|
Outlook
|
||||||
Planning Assumptions
|
||||||||
Industry Volume (SAAR)* -- U.S. (Mils.)
|
12.8
|
13.0 - 13.5
|
On Track
|
|||||
-- Europe (Mils.)**
|
15.4
|
14.5 - 15.5
|
14.8 - 15.3
|
|||||
Operational Metrics
|
||||||||
Compared with Prior Year:
|
||||||||
- Quality |
Mixed
|
Improve
|
Mixed
|
|||||
- U.S. Market Share
|
16.7%
|
Equal / Improve
|
On Track
|
|||||
- U.S. Retail Share of Retail Market***
|
13.9%
|
Equal / Improve
|
On Track
|
|||||
- Europe Market Share**
|
8.4%
|
Equal / Improve
|
On Track
|
|||||
Financial Metrics
|
||||||||
Compared with Prior Year:
|
||||||||
- Total Company Pre-Tax Operating Profit****
|
$5.7 Bils.
|
Improve
|
On Track
|
|||||
- Automotive Structural Costs*****
|
$1.0 Bils. Higher
|
Higher
|
About $2 Bils. Higher
|
|||||
- Commodities Cost
|
$0.8 Bils. Higher
|
Higher
|
About $2 Bils. Higher
|
|||||
- Automotive Operating Margin****
|
7.3%
|
Equal / Improve
|
On Track
|
|||||
- Automotive Operating-Related Cash Flow
|
$4.5 Bils.
|
Improve
|
On Track
|
|||||
Absolute Amount:
|
||||||||
- Capital Spending
|
$2.0 Bils.
|
$5.0 - $5.5 Bils.
|
On Track
|
|||||
For Full Year Results, We Plan To Deliver Continued Improvement In Pre-Tax
Operating Profit And Automotive Operating-Related Cash Flow
|
*
|
Includes medium and heavy trucks
|
|
**
|
European 19 markets we track
|
|
***
|
Current quarter estimated; prior quarters based on latest Polk data
|
|
****
|
Excludes special items; Automotive operating margin is defined as Automotive pre-tax results, excluding special items and Other Automotive, divided by Automotive revenue
|
|
*****
|
Structural cost changes are measured primarily at present-year exchange, and exclude special items and discontinued operations
|
Production Volumes*
|
||||||||||||||||
2011
|
||||||||||||||||
Second Quarter Actual
|
Third Quarter Forecast
|
|||||||||||||||
Units
|
O/(U) 2010 |
Units
|
O/(U) 2010 | |||||||||||||
(000) | (000) | (000) | (000) | |||||||||||||
North America
|
710 | 57 | 630 | 44 | ||||||||||||
South America
|
130 | (1 | ) | 135 | 22 | |||||||||||
Europe
|
435 | (16 | ) | 355 | 3 | |||||||||||
Asia Pacific Africa
|
224 | 16 | 230 | 23 | ||||||||||||
Total
|
1,499 | 56 | 1,350 | 92 | ||||||||||||
* | Includes production of Ford brand and JMC brand vehicles to be sold by unconsolidated affiliates |
+
|
The financial results discussed herein are presented on a preliminary basis; final data will be included in Ford’s Quarterly Report on Form 10-Q for the period ended June 30, 2011. The following information applies to the information throughout this release:
|
●
|
Pre-tax operating results exclude special items unless otherwise noted.
|
●
|
See tables following the “Safe Harbor/Risk Factors” for the nature and amount of special items, and reconciliation of items designated as “excluding special items” to U.S. generally accepted accounting principles (“GAAP”). Also see the tables for reconciliation to GAAP of Automotive gross cash and operating-related cash flow.
|
●
|
Discussion of overall Automotive cost changes is measured primarily at present-year exchange and excludes special items and discontinued operations; in addition, costs that vary directly with production volume, such as material, freight, and warranty costs, are measured at present-year volume and mix.
|
●
|
Automotive liquidity is defined as Automotive cash, cash equivalents, and marketable securities and committed Automotive credit lines (including local lines available to foreign affiliates).
|
●
|
As a result of the sale of Volvo, 2010 results for Volvo were reported as special items and excluded from wholesales, revenue and operating results.
|
●
|
Wholesale unit sales and production volumes include the sale or production of Ford-brand and JMC-brand vehicles by unconsolidated affiliates. JMC refers to our Chinese joint venture, Jiangling Motors Corporation. See materials supporting the July 26, 2011 conference calls at www.shareholder.ford.com for further discussion of wholesale unit volumes.
|
++
|
Excludes special items.
|
+++
|
Excludes special items and “Income/(Loss) attributable to non-controlling interests.” See tables following “Safe Harbor/Risk Factors” for the nature and amount of these special items and reconciliation to GAAP.
|
●
|
Decline in industry sales volume, particularly in the United States or Europe, due to financial crisis, recession, geo-political events, or other factors;
|
●
|
Decline in market share or failure to achieve growth;
|
●
|
Lower-than-anticipated market acceptance of new or existing products;
|
●
|
An increase in or acceleration of market shift beyond our current planning assumptions from sales of trucks, medium- and large-sized utilities, or other more profitable vehicles, particularly in the United States;
|
●
|
An increase in fuel prices, continued volatility of fuel prices, or reduced availability of fuel;
|
●
|
Continued or increased price competition resulting from industry overcapacity, currency fluctuations, or other factors;
|
●
|
Adverse effects from the bankruptcy, insolvency, or government-funded restructuring of, change in ownership or control of, or alliances entered into by a major competitor;
|
●
|
Fluctuations in foreign currency exchange rates, commodity prices, and interest rates;
|
●
|
Economic distress of suppliers that may require us to provide substantial financial support or take other measures to ensure supplies of components and could increase our costs, affect our liquidity, or cause production constraints or disruptions;
|
●
|
Single-source supply of components or materials;
|
●
|
Labor or other constraints on our ability to maintain competitive cost structure;
|
●
|
Work stoppages at Ford or supplier facilities or other interruptions of production;
|
●
|
Substantial pension and postretirement health care and life insurance liabilities impairing our liquidity or financial condition;
|
●
|
Worse-than-assumed economic and demographic experience for our postretirement benefit plans (e.g., discount rates or investment returns);
|
●
|
Restriction on use of tax attributes from tax law "ownership change;"
|
●
|
The discovery of defects in vehicles resulting in delays in new model launches, recall campaigns, reputational damage, or increased warranty costs;
|
●
|
Increased safety, emissions, fuel economy, or other regulation resulting in higher costs, cash expenditures, and/or sales restrictions;
|
●
|
Unusual or significant litigation, governmental investigations or adverse publicity arising out of alleged defects in our products, perceived environmental impacts, or otherwise;
|
●
|
A change in our requirements for parts where we have long-term supply arrangements committing us to purchase minimum or fixed quantities of certain parts, or to pay a minimum amount to the seller ("take-or-pay" contracts);
|
●
|
Adverse effects on our results from a decrease in or cessation or clawback of government incentives related to investments;
|
●
|
Adverse effects on our operations resulting from certain geo-political or other events;
|
●
|
Inherent limitations of internal controls impacting financial statements and safeguarding of assets;
|
●
|
Substantial levels of Automotive indebtedness adversely affecting our financial condition or preventing us from fulfilling our debt obligations;
|
●
|
Failure of financial institutions to fulfill commitments under committed credit facilities;
|
●
|
A prolonged disruption of the debt and securitization markets;
|
●
|
Inability of Ford Credit to access debt, securitization, or derivative markets around the world at competitive rates or in sufficient amounts due to credit rating downgrades, market volatility, market disruption, regulatory requirements, or other factors;
|
●
|
Higher-than-expected credit losses;
|
●
|
Increased competition from banks or other financial institutions seeking to increase their share of financing Ford vehicles;
|
●
|
Collection and servicing problems related to finance receivables and net investment in operating leases;
|
●
|
Lower-than-anticipated residual values or higher-than-expected return volumes for leased vehicles;
|
●
|
Imposition of additional costs or restrictions due to the Dodd-Frank Wall Street Reform and Consumer Protection Act ("Act") and its implementing rules and regulations; and
|
●
|
New or increased credit, consumer, or data protection or other regulations resulting in higher costs and/or additional financing restrictions.
|
●
|
At 9 a.m. EST, Alan Mulally, Ford president and CEO, and Lewis Booth, Ford executive vice president and chief financial officer, will host a conference call for the investment community and news media to discuss the 2011 second quarter.
|
●
|
At 11 a.m. EDT, Bob Shanks, Ford vice president and controller, Neil Schloss, vice president and treasurer, and Mike Seneski, chief financial officer, Ford Motor Credit Company, will host a conference call for fixed income analysts and investors.
|
Access Information – Tuesday, July 26 |
Earnings Call: 9 a.m. EDT |
Toll Free: 877.415.3184 |
International: 857.244.7327 |
Earnings Passcode: “Ford Earnings” |
Fixed Income: 11 a.m. EDT |
Toll Free: 866.318.8612 |
International: 617.399.5131 |
Fixed Income Passcode: “Ford Fixed Income” |
Replays – Available after 2 p.m. the day of the event through Tuesday, Aug. 2. |
www.shareholder.ford.com |
Toll Free: 888.286.8010 |
International: 617.801.6888 |
Passcodes: |
Earnings: 51847137 |
Fixed Income: 38855937 |
Contact(s):
|
Media:
|
Equity Investment
|
Fixed Income
|
Shareholder
|
John Stoll
|
Community:
|
Investment Community:
|
Inquiries:
|
|
1.313.594.1106
|
Larry Heck
|
Shawn Ryan
|
1.800.555.5259 or
|
|
jstoll1@ford.com
|
1.313.594.0613
|
1.313.621.0881
|
1.313.845.8540
|
|
fordir@ford.com
|
fixedinc@ford.com
|
stockinf@ford.com
|
REVENUE RECONCILIATION TO GAAP
|
||||||||||||||||
Second Quarter
|
First Half
|
|||||||||||||||
2010
|
2011
|
2010
|
2011
|
|||||||||||||
(Bils.)
|
(Bils.)
|
(Bils.)
|
(Bils.)
|
|||||||||||||
North America
|
$ | 16.9 | $ | 19.5 | $ | 31.0 | $ | 37.4 | ||||||||
South America
|
2.6 | 2.9 | 4.6 | 5.2 | ||||||||||||
Europe
|
7.5 | 9.0 | 15.2 | 17.7 | ||||||||||||
Asia Pacific Africa
|
1.8 | 2.1 | 3.4 | 4.2 | ||||||||||||
Total Automotive (excl. special items)
|
$ | 28.8 | $ | 33.5 | $ | 54.2 | $ | 64.5 | ||||||||
Special items -- Volvo
|
3.7 | - | 7.2 | - | ||||||||||||
Total Automotive
|
$ | 32.5 | $ | 33.5 | $ | 61.4 | $ | 64.5 | ||||||||
Financial Services
|
2.5 | 2.0 | 5.2 | 4.1 | ||||||||||||
Total Company
|
$ | 35.0 | $ | 35.5 | $ | 66.6 | $ | 68.6 | ||||||||
Memo:
|
||||||||||||||||
Total Company (excl. Volvo)
|
$ | 31.3 | $ | 35.5 | $ | 59.4 | $ | 68.6 |
NET INCOME / (LOSS) RECONCILIATION TO GAAP
|
||||||||||||||||
Second Quarter
|
First Half
|
|||||||||||||||
B/(W) | B/(W) | |||||||||||||||
2011
|
2010 | 2011 | 2010 | |||||||||||||
(Mils.)
|
(Mils.)
|
(Mils.)
|
(Mils.)
|
|||||||||||||
Pre-tax results (excl. special items)
|
$ | 2,878 | $ | (64 | ) | $ | 5,715 | $ | 763 | |||||||
Special items*
|
(272 | ) | (177 | ) | (333 | ) | (363 | ) | ||||||||
Pre-tax results (incl. special items)
|
$ | 2,606 | $ | (241 | ) | $ | 5,382 | $ | 400 | |||||||
(Provision for) / Benefit from income taxes
|
(206 | ) | 45 | (426 | ) | (125 | ) | |||||||||
Net income / (loss)
|
$ | 2,400 | $ | (196 | ) | $ | 4,956 | $ | 275 | |||||||
Less: Income / (Loss) attributable to non-controlling interests
|
2 | 5 | 7 | 10 | ||||||||||||
Net income / (loss) attributable to Ford
|
$ | 2,398 | $ | (201 | ) | $ | 4,949 | $ | 265 |
* |
See page 15 for details of special items
|
INCOME / (LOSS) FROM CONTINUING OPERATIONS
|
||||||||||||||||
Second Quarter
|
First Half
|
|||||||||||||||
2010
|
2011
|
2010
|
2011
|
|||||||||||||
(Mils.)
|
(Mils.)
|
(Mils.)
|
(Mils.)
|
|||||||||||||
North America
|
$ | 1,898 | $ | 1,908 | $ | 3,151 | $ | 3,752 | ||||||||
South America
|
285 | 267 | 488 | 477 | ||||||||||||
Europe
|
322 | 176 | 429 | 469 | ||||||||||||
Asia Pacific Africa
|
113 | 1 | 136 | 34 | ||||||||||||
Other Automotive
|
(551 | ) | (76 | ) | (942 | ) | (325 | ) | ||||||||
Total Automotive (excl. special items)
|
$ | 2,067 | $ | 2,276 | $ | 3,262 | $ | 4,407 | ||||||||
Special items -- Automotive
|
(95 | ) | (272 | ) | 30 | (333 | ) | |||||||||
Total Automotive
|
$ | 1,972 | $ | 2,004 | $ | 3,292 | $ | 4,074 | ||||||||
Financial Services (excl. special items)
|
$ | 875 | $ | 602 | $ | 1,690 | $ | 1,308 | ||||||||
Special items -- Financial Services
|
- | - | - | - | ||||||||||||
Total Financial Services
|
$ | 875 | $ | 602 | $ | 1,690 | $ | 1,308 | ||||||||
Pre-tax results
|
$ | 2,847 | $ | 2,606 | $ | 4,982 | $ | 5,382 | ||||||||
(Provision for) / Benefit from income taxes
|
(251 | ) | (206 | ) | (301 | ) | (426 | ) | ||||||||
Net income / (loss)
|
$ | 2,596 | $ | 2,400 | $ | 4,681 | $ | 4,956 | ||||||||
Less: Income / (Loss) attributable to non-controlling interests
|
(3 | ) | 2 | (3 | ) | 7 | ||||||||||
Net income / (loss) attributable to Ford
|
$ | 2,599 | $ | 2,398 | $ | 4,684 | $ | 4,949 | ||||||||
Memo: Excluding special items
|
||||||||||||||||
Pre-tax results
|
$ | 2,942 | $ | 2,878 | $ | 4,952 | $ | 5,715 | ||||||||
(Provision for) / Benefit from income taxes
|
(241 | ) | (239 | ) | (490 | ) | (459 | ) | ||||||||
Less: Income / (Loss) attributable to non-controlling interests
|
(3 | ) | 2 | (3 | ) | 7 | ||||||||||
After-tax results
|
$ | 2,704 | $ | 2,637 | $ | 4,465 | $ | 5,249 |
SPECIAL ITEMS
|
||||||||||||||||
Second Quarter
|
First Half
|
|||||||||||||||
2010
|
2011
|
2010
|
2011
|
|||||||||||||
(Mils.)
|
(Mils.)
|
(Mils.)
|
(Mils.)
|
|||||||||||||
Personnel and Dealer-Related Items
|
||||||||||||||||
Personnel-reduction actions
|
$ | (27 | ) | $ | (110 | ) | $ | (113 | ) | $ | (132 | ) | ||||
Mercury discontinuation / Other dealer actions
|
(232 | ) | (61 | ) | (247 | ) | (62 | ) | ||||||||
Job Security Benefits / Other
|
30 | 5 | 68 | 4 | ||||||||||||
Total Personnel and Dealer-Related Items
|
$ | (229 | ) | $ | (166 | ) | $ | (292 | ) | $ | (190 | ) | ||||
Other Items
|
||||||||||||||||
Belgium pension settlement
|
$ | - | $ | (104 | ) | $ | - | $ | (104 | ) | ||||||
Trust Preferred redemption
|
- | - | - | (60 | ) | |||||||||||
Sale of Volvo and related charges
|
94 | 3 | 282 | 9 | ||||||||||||
Gain on debt reduction actions
|
40 | - | 40 | - | ||||||||||||
Other (Incl. Foreign Currency Translation Adjustment)
|
- | (5 | ) | - | 12 | |||||||||||
Total Other Items
|
$ | 134 | $ | (106 | ) | $ | 322 | $ | (143 | ) | ||||||
Total Special Items
|
$ | (95 | ) | $ | (272 | ) | $ | 30 | $ | (333 | ) | |||||
Memo:
|
||||||||||||||||
Special items impact on earnings per share*
|
$ | (0.02 | ) | $ | (0.06 | ) | $ | 0.05 | $ | (0.07 | ) |
* |
Includes related tax effect on special items and tax special items not detailed above
|
CALCULATION OF EARNINGS PER SHARE
|
||||||||||||||||
Second Quarter 2011 | First Half 2011 | |||||||||||||||
After-Tax
|
After-Tax | |||||||||||||||
Net Income |
Operating
|
Net Income
|
Operating | |||||||||||||
Attributable |
Excl. Special
|
Attributable
|
Excl. Special | |||||||||||||
to Ford |
Items
|
to Ford
|
Items | |||||||||||||
After-Tax Results (Mils.)
|
||||||||||||||||
After-tax results*
|
$ |
2,398
|
$ |
2,637
|
$ |
4,949
|
$ |
5,249
|
||||||||
Effect of dilutive 2016 Convertible Notes**
|
14
|
14
|
28
|
28
|
||||||||||||
Effect of dilutive 2036 Convertible Notes**
|
-
|
-
|
1
|
1
|
||||||||||||
Effect of dilutive convertible Trust Preferred Securities**/***
|
-
|
-
|
36
|
36
|
||||||||||||
Diluted after-tax results
|
$ |
2,412
|
$ |
2,651
|
$ |
5,014
|
$ |
5,314
|
||||||||
Basic and Diluted Shares (Mils.)
|
||||||||||||||||
Basic shares (Average shares outstanding)
|
3,799
|
3,799
|
3,785
|
3,785
|
||||||||||||
Net dilutive options and warrants****
|
205
|
205
|
234
|
234
|
||||||||||||
Dilutive 2016 Convertible Notes
|
95
|
95
|
95
|
95
|
||||||||||||
Dilutive 2036 Convertible Notes
|
3
|
3
|
3
|
3
|
||||||||||||
Dilutive convertible Trust Preferred Securities***
|
-
|
-
|
66
|
66
|
||||||||||||
Diluted shares
|
4,102
|
4,102
|
4,183
|
4,183
|
||||||||||||
EPS (Diluted)
|
$ |
0.59
|
$ |
0.65
|
$ |
1.20
|
$ |
1.27
|
* | Excludes Income / (Loss) attributable to non-controlling interests and the effect of discontinued operations; special items detailed on page 15 | |
** | As applicable, includes interest expense, amortization of discount, amortization of fees, and other changes in income or loss that result from the application of the if-converted method for convertible securities | |
*** |
On March 15, 2011, the Trust Preferred Securities, which were convertible into Ford common stock, were fully redeemed and, as a result, for purposes of dilution effect, the year-to-date average shares outstanding will reflect the common stock underlying the Trust Preferred Securities only through March 15. However, the quarterly dilution calculation for the remaining quarters of 2011 will not include the underlying common stock as the Trust Preferred Securities have been redeemed
|
|
**** |
Net dilutive effect includes approximately 134 million and 145 million dilutive shares for Second Quarter and First Half, respectively, representing the net share settlement methodology for the 362 million warrants outstanding as of June 30, 2011
|
AUTOMOTIVE GROSS CASH RECONCILIATION TO GAAP
|
||||||||||||||||
June 30,
|
Dec. 31,
|
Mar. 31,
|
June 30,
|
|||||||||||||
2010
|
2010
|
2011
|
2011
|
|||||||||||||
(Bils.)
|
(Bils.)
|
(Bils.)
|
(Bils.)
|
|||||||||||||
Cash and cash equivalents
|
$ | 8.7 | $ | 6.3 | $ | 12.6 | $ | 9.8 | ||||||||
Marketable securities*
|
13.2 | 14.2 | 8.8 | 12.2 | ||||||||||||
Total cash and marketable securities
|
$ | 21.9 | $ | 20.5 | $ | 21.4 | $ | 22.0 | ||||||||
Securities in transit**
|
- | - | (0.1 | ) | - | |||||||||||
Gross cash
|
$ | 21.9 | $ | 20.5 | $ | 21.3 | $ | 22.0 |
* |
Included at June 30, 2011 are Ford Credit debt securities that we purchased, which are reflected in the table at a carrying value of $201 million; the estimated fair value of these securities is $200 million. Also included are Mazda marketable securities with a fair value of $164 million. For similar datapoints for the other periods listed here, see our prior period SEC reports
|
|
** |
The purchase or sale of marketable securities for which the cash settlement was not made by period-end and for which there was a payable or receivable recorded on the balance sheet at period end
|
AUTOMOTIVE OPERATING-RELATED CASH FLOWS RECONCILIATION TO GAAP
|
||||||||||||||||
Second Quarter
|
First Half
|
|||||||||||||||
2010
|
2011
|
2010
|
2011
|
|||||||||||||
(Bils.)
|
(Bils.)
|
(Bils.)
|
(Bils.)
|
|||||||||||||
Cash flows from operating activities of continuing operations*
|
$ | 3.0 | $ | 2.7 | $ | 3.0 | $ | 5.7 | ||||||||
Items included in operating-related cash flows
|
||||||||||||||||
Capital expenditures
|
(1.0 | ) | (1.1 | ) | (1.9 | ) | (2.0 | ) | ||||||||
Proceeds from the exercise of stock options
|
- | - | 0.1 | 0.1 | ||||||||||||
Net cash flows from non-designated derivatives
|
(0.1 | ) | 0.1 | (0.2 | ) | 0.1 | ||||||||||
Items not included in operating-related cash flows
|
||||||||||||||||
Cash impact of Job Security Benefits and personnel-reduction actions
|
0.1 | 0.1 | 0.2 | 0.1 | ||||||||||||
Pension contributions
|
0.4 | 0.5 | 0.7 | 0.8 | ||||||||||||
Tax refunds and tax payments from affiliates
|
- | - | - | (0.4 | ) | |||||||||||
Other**
|
0.2 | - | 0.6 | 0.1 | ||||||||||||
Operating-related cash flows
|
$ | 2.6 | $ | 2.3 | $ | 2.5 | $ | 4.5 |
* |
2010 adjusted to reflect the reallocation of amounts previously displayed in "Net change in intersector receivables / payables and other liabilities" on our Sector Statement of Cash Flows. These amounts are being reallocated from a single line item to the individual cash flow line items within operating, investing, and financing activities of continuing operations on our Sector Statement of Cash Flows
|
|
** |
2010 includes Volvo cash flows
|
17 |
C4549..PG%/<^==5\. MZ=;3YU#2M7\-7*G<)K=6O+48YW#&)$]1UQ^%;EMXG\9RVHATC6O#>N-C"N&" MW./=&9!G\#^->V21I*A21%=3U5AD5SNJ>`O#&L;FN](MR[=75`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`@TJV,4.? M0S2=O]T5[3IWPP\(Z:^^/2HYI,YWSG>V?7)YKJK>TMK1-EO!'$N,810*S5?E M5H_U^93I