TRW Reports Record Second Quarter and First-Half 2010 Financial Results
LIVONIA, Mich., Aug. 4, 2010 -- TRW Automotive Holdings Corp. , the global leader in active and passive safety systems, today reported second quarter 2010 financial results with sales of $3.7 billion, an increase of 34 percent compared to the prior year period. The Company reported record GAAP second quarter net earnings of $227 million or $1.78 per diluted share, which compares to a net loss of $11 million or ($0.11) per share in the prior year period.
Excluding restructuring and fixed asset impairment charges, the impact of debt retirement and favorable tax benefits from both periods, the Company reported net earnings of $221 million, or $1.73 per diluted share in the second quarter of this year, which compares to net earnings of $8 million or $0.08 per diluted share in the prior year period.
The operating performance achieved in the second quarter resulted in strong positive operating cash flow less capital expenditures of $340 million, allowing the Company to continue its trend of debt reduction. At quarter end, the Company achieved its lowest level of net debt since becoming an independent company in 2003.
"TRW's impressive results for the second quarter and the first six months of 2010 have been driven by our reduced cost structure and higher levels of vehicle production," said John C. Plant, President and Chief Executive Officer. "TRW's success at winning new business due to our leading technology portfolio combined with the overall industry recovery and dynamic growth in emerging markets provides a solid foundation for future growth."
Second Quarter 2010
The Company reported second-quarter 2010 sales of $3.7 billion, an increase of $929 million or 34 percent from the prior year period. The positive impact on sales resulting from improved global vehicle production volumes, compared to the prior year quarter, was partially offset by the negative impact of currency movements.
The Company's second quarter 2010 operating income was a record $322 million compared with $44 million in the 2009 period. The 2010 and 2009 periods included restructuring and fixed asset impairment charges totaling $3 million and $26 million, respectively. Excluding these charges from both periods, operating income for the second quarter was $325 million, which compares to $70 million in the prior year period. The year-to-year improvement of $255 million was driven primarily by the positive profit impact from the higher level of sales between the two quarters and the positive impact of the Company's restructuring and cost containment actions implemented in 2009, partially offset by higher raw material prices.
Net interest expense for the second quarter of 2010 totaled $41 million, which compares to $42 million in the 2009 period.
Tax expense for the second quarter of 2010 was $52 million, which compares to a tax expense of $14 million in the prior year period. The increase in expense was driven by higher pre-tax earnings in certain geographic locations for the current period, partially offset by a net benefit of $10 million related to favorable resolutions of tax matters in foreign jurisdictions. Excluding tax benefits related to the special items previously noted in both years, tax expense was $62 million in the current quarter compared with $20 million last year.
The Company reported 2010 second quarter GAAP earnings of $227 million, or $1.78 per diluted share, which compares to a GAAP net loss of $11 million, or ($0.11) per share in the 2009 period.
Excluding restructuring and fixed asset impairment charges, the impact of debt retirement and favorable tax benefits from both periods, the Company reported second quarter 2010 net earnings of $221 million, or $1.73 per diluted share, which compares to net earnings of $8 million or $0.08 per diluted share in the 2009 period.
Earnings before interest, taxes, depreciation and amortization and special items ("adjusted EBITDA") were $437 million in the second quarter of 2010, as compared to the prior year level of $192 million. See page A6 for a description of the special items excluded in calculating adjusted EBITDA.
First Half 2010
The Company reported first-half 2010 sales of $7.2 billion, an increase of $2.1 billion or 41 percent compared to prior year sales. The increase in sales resulted from the significantly improved global vehicle production volumes compared to first-half 2009 when industry production fell to its lowest point of the cycle.
For the first-half of 2010, the Company incurred restructuring and fixed asset impairment charges totaling $10 million compared to restructuring and fixed asset impairment charges of $50 million as well as a one-time trademark impairment charge of $30 million for the 2009 period. Excluding these charges from both periods, the Company reported operating income in the first-half of 2010 of $632 million which compares to an operating loss of $1 million in the prior year period. The year-to-year improvement was driven primarily by the positive profit impact of the higher level of sales between the two periods and the positive impact of the Company's restructuring and cost containment actions implemented in 2009.
Net interest expense for the first-half of 2010 totaled $86 million, which compares to $84 million in the prior year period. In addition, the 2010 period included a net loss on retirement of debt totaling $1 million compared with the first-half 2009 period which recognized a net gain on retirement of debt totaling $35 million.
First-half 2010 tax expense was $102 million, which compares to $9 million in the prior year. The increase in expense was driven by higher pre-tax earnings in certain geographic locations for the current period. Excluding the tax benefits related to the special items previously noted in both years, tax expense was $114 million and $19 million in the first-half of 2010 and the first-half of 2009, respectively.
The Company reported record first-half 2010 GAAP net earnings of $431 million, or $3.38 per diluted share, which compares to a GAAP net loss of $142 million, or ($1.40) per share in the prior year period.
Excluding special items, the Company reported net earnings of $430 million in the first-half of 2010, or $3.38 per diluted share, which compares to a net loss of $107 million or ($1.06) per share in the first-half of 2009.
Adjusted EBITDA totaled $862 million in first-half 2010, compared to $235 million in the prior year period. See page A6 for a description of the special items excluded in calculating adjusted EBITDA.
Cash Flow and Capital Structure
Second quarter 2010 net cash flow provided by operating activities was $402 million, which compares to $23 million in the prior year. The favorable outcome compared with last year resulted primarily from the higher level of profitability in the current quarter partially offset by higher working capital requirements. Capital expenditures were $62 million in the current quarter compared to $37 million last year. Second quarter free cash flow (cash flow from operating activities less capital expenditures) was $340 million, which compares to an outflow of $14 million in the prior year quarter.
For the six month period ended July 2, 2010, net cash flow provided by operating activities totaled $423 million, which compares to a net cash usage of $231 million in first-half 2009. The year-to-year improvement resulted primarily from higher operating income. First-half capital expenditures were $107 million compared to $72 million in 2009. Free cash flow was a positive $316 million in first half 2010 compared to an outflow of $303 million for the same period last year.
As of July 2, 2010, the Company had $2,044 million of debt and $767 million of cash and marketable securities, resulting in net debt (defined as debt less cash and marketable securities) of $1,277 million. This net debt outcome is a historic low for the Company, $306 million lower than the balance at the end of 2009 and $1,192 million lower than the balance at the end of the prior year second quarter. Committed liquidity facilities and cash on hand provided the Company with available liquidity in excess of $1.7 billion as of July 2, 2010.
2010 Outlook
TRW expects full year production to total 11.6 million units in North America and 17.2 million units in Europe. Based on these production levels and the Company's expectations for foreign currency exchange rates, full-year sales are forecast to range between $13.2 and $13.6 billion, with third quarter sales expected to be approximately $3.1 billion.
"Vehicle production schedules were robust during the first half of 2010; however, we anticipate normal seasonality and soft consumer demand will lead to a decline in production levels, primarily in Europe, during the second half of this year," said Mr. Plant. "We are committed to protecting TRW's profitability, managing through potential industry headwinds, such as rising commodity prices, and finishing the year strong."
Second Quarter 2010 Conference Call
The Company will host its second quarter conference call at 8:30 a.m. (Eastern time) today, Wednesday, August 4th, 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 one week. To access the replay, U.S. locations should dial (800) 642-1687, and locations outside the U.S. should dial (706) 645-9291. The replay code is 85617970. A live audio 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 (losses), operating income (losses) and diluted earnings per share each excluding special items, tax expense excluding certain net tax benefits, adjusted EBITDA and free cash flow. Management uses these non-GAAP measures to evaluate the operating performance of the Company and its business segments, including use in connection with forecasting 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 other similarly titled measures of other companies. For a reconciliation of non-GAAP measures to the closest 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 2009 sales of $11.6 billion, TRW Automotive ranks among the world's leading automotive suppliers. Headquartered in Livonia, Michigan, USA, the Company, through its subsidiaries, operates in 26 countries and employs over 60,000 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 Report on Form 10-K for the fiscal year ended December 31, 2009 (our "Form 10-K"), and our Form 10-Q for the quarter ended April 2, 2010 such as: the financial condition of our customers adversely affecting us or the viability of our supply base; disruptions in the financial markets adversely impacting the availability and cost of credit negatively affecting our business; any shortage of supplies adversely affecting us; any further material contraction in automotive sales and production adversely affecting our results, liquidity or the viability of our supply base; escalating pricing pressures from our customers; commodity inflationary pressures adversely affecting our profitability or supply base; our dependence on our largest customers; costs of product liability, warranty and recall claims and efforts by customers to adversely alter contract terms and conditions concerning warranty and recall participation; costs or liabilities relating to environmental, health and safety regulations; limitations on available cash and access to additional capital due to our substantial debt; strengthening of the U.S. dollar and other foreign currency exchange rate fluctuations impacting our results; any increase in the expense of our pension and other postretirement benefits or the funding requirements of our pension plans; any impairment of a significant amount of our goodwill or other intangible assets; risks associated with non-U.S. operations, including foreign exchange risks and economic and political uncertainty in some regions; work stoppages or other labor issues at our facilities or at the facilities of our customers or suppliers; volatility in our annual effective tax rate resulting from a change in earnings mix or other factors; assertions by or against us relating to intellectual property rights; the possibility that our largest stockholder's interests will conflict with our or our other stockholders' interests; and other risks and uncertainties set forth in our Form 10-K and in our other filings with the Securities and Exchange Commission. We do not undertake any obligation to release publicly any update or revision to any of the forward-looking statements.
TRW Automotive Holdings Corp.
Index of Condensed Consolidated Financial Information
Page
----
Consolidated Statements of Operations (unaudited)
for the three months ended July 2, 2010 and July 3, 2009 A2
Consolidated Statements of Operations (unaudited)
for the six months ended July 2, 2010 and July 3, 2009 A3
Condensed Consolidated Balance Sheets as of July 2, 2010
(unaudited)
and December 31, 2009 A4
Condensed Consolidated Statements of Cash Flows
(unaudited)
for the six months ended July 2, 2010 and July 3, 2009 A5
Reconciliation of Non-GAAP Financial Measures
(unaudited)
for the three and six months ended July 2, 2010 and July
3, 2009 A6
Reconciliation of GAAP Net Earnings (Losses) to Adjusted
Earnings (Losses) (unaudited):
-- For the three months ended July 2, 2010 A7
-- For the six months ended July 2, 2010 A8
-- For the three months ended July 3, 2009 A9
-- For the six months ended July 3, 2009 A10
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, 2009 and Quarterly Report on Form 10-Q for the period ended April 2, 2010, which were filed with the United States Securities and Exchange Commission.
A2
TRW Automotive Holdings Corp.
Consolidated Statements of Operations
(Unaudited)
(In millions, except per share amounts) Three Months Ended
------------------
July 2, July 3,
2010 2009
-------- --------
Sales $3,661 $2,732
Cost of sales 3,222 2,532
----- -----
Gross profit 439 200
Administrative and selling expenses 130 117
Amortization of intangible assets 6 6
Restructuring charges and fixed asset impairments 3 26
Other (income) expense - net (22) 7
--- ---
Operating income (losses) 322 44
Interest expense - net 41 42
(Gain) loss on retirement of debt - net 1 (1)
Equity in (earnings) losses of affiliates, net of
tax (9) (5)
--- ---
Earnings (losses) before income taxes 289 8
Income tax expense (benefit) 52 14
--- ---
Net earnings (losses) 237 (6)
Less: Net earnings attributable to noncontrolling
interest, net of tax 10 5
--- ---
Net earnings (losses) attributable to TRW $227 $(11)
==== ====
Basic earnings (losses) per share:
Earnings (losses) per share $1.90 $(0.11)
===== ======
Weighted average shares outstanding 119.4 101.4
===== =====
Diluted earnings (losses) per share:
Earnings (losses) per share $1.78 $(0.11)
===== ======
Weighted average shares outstanding 130.7 101.4
===== =====
A3
TRW Automotive Holdings Corp.
Consolidated Statements of Operations
(Unaudited)
Six Months Ended
----------------
July 2, July 3,
(In millions, except per share amounts) 2010 2009
-------- --------
Sales $7,244 $5,122
Cost of sales 6,376 4,892
----- -----
Gross profit 868 230
Administrative and selling expenses 255 224
Amortization of intangible assets 11 11
Restructuring charges and fixed asset impairments 10 50
Intangible asset impairments - 30
Other (income) expense - net (30) (4)
--- ---
Operating income (losses) 622 (81)
Interest expense - net 86 84
(Gain) loss on retirement of debt - net 1 (35)
Equity in (earnings) losses of affiliates, net of
tax (17) (4)
--- ---
Earnings (losses) before income taxes 552 (126)
Income tax expense (benefit) 102 9
--- ---
Net earnings (losses) 450 (135)
Less: Net earnings attributable to noncontrolling
interest, net of tax 19 7
--- ---
Net earnings (losses) attributable to TRW $431 $(142)
==== =====
Basic earnings (losses) per share:
Earnings (losses) per share $3.62 $(1.40)
===== ======
Weighted average shares outstanding 118.9 101.3
===== =====
Diluted earnings (losses) per share:
Earnings (losses) per share $3.38 $(1.40)
===== ======
Weighted average shares outstanding 130.0 101.3
===== =====
A4
TRW Automotive Holdings Corp.
Condensed Consolidated Balance Sheets
(Dollars in millions) As of
-----
July 2, December 31,
2010 2009
(Unaudited)
Assets
Current assets:
Cash and cash equivalents $767 $788
Accounts receivable - net 2,285 1,943
Inventories 696 660
Prepaid expenses and other current assets 199 201
--- ---
Total current assets 3,947 3,592
Property, plant and equipment - net 2,029 2,334
Goodwill 1,755 1,768
Intangible assets - net 313 324
Pension assets 218 179
Other assets 510 535
--- ---
Total assets $8,772 $8,732
====== ======
Liabilities and Equity
Current liabilities:
Short-term debt $30 $18
Current portion of long-term debt 20 28
Trade accounts payable 2,024 1,912
Accrued compensation 241 256
Other current liabilities 1,147 1,094
----- -----
Total current liabilities 3,462 3,308
Long-term debt 1,994 2,325
Postretirement benefits other than pensions 463 479
Pension benefits 721 804
Other long-term liabilities 493 507
--- ---
Total liabilities 7,133 7,423
Commitments and contingencies
Stockholders' equity:
Capital stock 1 1
Treasury stock - -
Paid-in-capital 1,572 1,553
Retained earnings (accumulated deficit) 108 (323)
Accumulated other comprehensive earnings
(losses) (190) (71)
---- ---
Total TRW stockholders' equity 1,491 1,160
Noncontrolling interest 148 149
--- ---
Total equity 1,639 1,309
----- -----
Total liabilities and equity $8,772 $8,732
====== ======
A5
TRW Automotive Holdings Corp.
Condensed Consolidated Statements of Cash Flows
(Unaudited)
(Dollars in millions) Six Months Ended
----------------
July 2, July 3,
2010 2009
---- ----
Operating Activities
Net earnings (losses) $450 $(135)
Adjustments to reconcile net earnings
(losses) to net cash provided by (used
in) operating activities:
Depreciation and amortization 232 239
Net pension and other postretirement
benefits income and contributions (95) (122)
Net (gain) loss on retirement of debt 1 (35)
Intangible asset impairment charges - 30
Fixed asset impairment charges (3) 7
Net (gain) loss on sales of assets (1) (3)
Other - net 4 6
Changes in assets and liabilities, net of
effects of businesses acquired:
Accounts receivable - net (519) (247)
Inventories (88) 51
Trade accounts payable 270 (115)
Prepaid expense and other assets (19) 107
Other liabilities 191 (14)
--- ---
Net cash provided by (used in) operating
activities 423 (231)
Investing Activities
Capital expenditures, including other
intangible assets (107) (72)
Net proceeds from asset sales 6 3
--- ---
Net cash provided by (used in) investing
activities (101) (69)
Financing Activities
Change in short-term debt 11 (25)
Net (repayments on) proceeds from
revolving credit facility - 198
Proceeds from issuance of long-term
debt, net of fees 1 1,075
Redemption of long-term debt (294) (1,131)
Proceeds from exercise of stock options 17 -
Dividends paid to noncontrolling interest (12) (6)
--- ---
Net cash provided by (used in) financing
activities (277) 111
Effect of exchange rate changes on cash (66) 4
--- ---
Increase (decrease) in cash and cash
equivalents (21) (185)
Cash and cash equivalents at beginning of
period 788 756
--- ---
Cash and cash equivalents at end of
period $767 $571
==== ====
A6
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 nearest
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 (losses) 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.
(Dollars in millions) Three Months Ended
------------------
July 2, July 3,
2010 2009
---- ----
GAAP net earnings (losses)
attributable to TRW $227 $(11)
Income tax expense (benefit) 52 14
Interest expense - net 41 42
Depreciation and amortization 113 122
--- ---
EBITDA 433 167
Restructuring charges and fixed
asset impairments 3 26
Intangible asset impairments - -
(Gain) loss on retirement of
debt -net 1 (1)
--- ---
Adjusted EBITDA $437 $192
==== ====
(Dollars in millions) Six Months Ended
----------------
July 2, July 3,
2010 2009
---- ----
GAAP net earnings (losses)
attributable to TRW $431 $(142)
Income tax expense (benefit) 102 9
Interest expense - net 86 84
Depreciation and amortization 232 239
--- ---
EBITDA 851 190
Restructuring charges and fixed
asset impairments 10 50
Intangible asset impairments - 30
(Gain) loss on retirement of
debt -net 1 (35)
--- ---
Adjusted EBITDA $862 $235
==== ====
Free Cash Flow
--------------
Free cash flow represents net cash provided by (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.
(Dollars in millions) Three Months Ended
------------------
July 2, July 3,
2010 2009
---- ----
Cash flow provided by (used in)
operating activities $402 $23
Capital expenditures (62) (37)
--- ---
Free cash flow $340 $(14)
==== ====
(Dollars in millions) Six Months Ended
----------------
July 2, July 3,
2010 2009
---- ----
Cash flow provided by (used in)
operating activities $423 $(231)
Capital expenditures (107) (72)
---- ---
Free cash flow $316 $(303)
==== =====
A7
TRW Automotive Holdings Corp.
Reconciliation of GAAP Net Earnings (Losses) to Adjusted Earnings
(Losses)
(Unaudited)
Among other adjustments, the Company recorded restructuring charges
of $7 million primarily related to severance, retention, and
outplacement services at various production facilities. This was
offset by a gain on the sale of a property in the amount of $4
million
related to a closed North American braking facility, which was
impaired in 2008.
Three Months Three Months
Ended Ended
July 2, 2010 July 2, 2010
(In millions, except
per share amounts) Actual Adjustments Adjusted
------ ----------- --------
Sales $3,661 $ - $3,661
Cost of sales 3,222 - 3,222
----- --- -----
Gross profit 439 - 439
Administrative and
selling expenses 130 - 130
Amortization of
intangible assets 6 - 6
Restructuring charges
and fixed asset
impairments 3 (3) (a) -
Other (income) expense
- net (22) - (22)
--- --- ---
Operating income
(losses) 322 3 325
Interest expense - net 41 - 41
(Gain) loss on
retirement of debt -
net 1 (1) (b) -
Equity in (earnings)
losses of affiliates,
net of tax (9) - (9)
--- --- ---
Earnings (losses)
before income taxes 289 4 293
Income tax expense
(benefit) 52 10 (c) 62
--- --- ---
Net earnings (losses) 237 (6) 231
Less: Net earnings
attributable to
noncontrolling
interest, net of tax 10 - 10
--- --- ---
Net earnings (losses)
attributable to TRW $227 $(6) $221
==== === ====
Basic earnings
(losses) per share:
Earnings (losses) per
share $1.90 $1.85
===== =====
Weighted average
shares outstanding 119.4 119.4
===== =====
Diluted earnings
(losses) per share:
Earnings (losses) per
share $1.78 $1.73
===== =====
Weighted average
shares outstanding 130.7 130.7
===== =====
__________
(a) Represents the elimination of restructuring charges and fixed asset
impairments.
(b) Represents the elimination of the loss on retirement of debt.
(c) Represents the elimination of a $10 million tax benefit related to
the favorable resolution of various tax matters in foreign
jurisdictions.
A8
TRW Automotive Holdings Corp.
Reconciliation of GAAP Net Earnings (Losses) to Adjusted Earnings
(Losses)
(Unaudited)
Among other adjustments, the Company recorded restructuring charges
of $13 million primarily related to severance, retention, and
outplacement services at various production facilities and fixed
asset impairment charges of $1 million. This was offset by a gain
on the
sale of a property in the amount of $4 million related to a closed
North American braking facility, which was impaired in 2008.
Six Months Six Months
Ended Ended
July 2, 2010 July 2, 2010
(In millions, except
per share amounts) Actual Adjustments Adjusted
------ ----------- --------
Sales $7,244 $ - $7,244
Cost of sales 6,376 - 6,376
----- --- -----
Gross profit 868 - 868
Administrative and
selling expenses 255 - 255
Amortization of
intangible assets 11 - 11
Restructuring charges
and fixed asset
impairments 10 (10) (a) -
Other (income) expense
- net (30) - (30)
--- --- ---
Operating income
(losses) 622 10 632
Interest expense - net 86 - 86
(Gain) loss on
retirement of debt -
net 1 (1) (b) -
Equity in (earnings)
losses of affiliates,
net of tax (17) - (17)
--- --- ---
Earnings (losses)
before income taxes 552 11 563
Income tax expense
(benefit) 102 12 (c) 114
--- --- ---
Net earnings (losses) 450 (1) 449
Less: Net earnings
attributable to
noncontrolling
interest, net of tax 19 - 19
--- --- ---
Net earnings (losses)
attributable to TRW $431 $(1) $430
==== === ====
Basic earnings
(losses) per share:
Earnings (losses) per
share $3.62 $3.62
===== =====
Weighted average
shares outstanding 118.9 118.9
===== =====
Diluted earnings
(losses) per share:
Earnings (losses) per
share $3.38 $3.38
===== =====
Weighted average
shares outstanding 130.0 130.0
===== =====
__________
(a) Represents the elimination of restructuring charges and fixed asset
impairments.
(b) Represents the elimination of the loss on retirement of debt.
(c) Represents the elimination of (i) the income tax impact of the
adjustments made to the restructuring charges and fixed asset
impairments, by calculating the income tax impact of each of these
items using the appropriate tax rate for the jurisdiction where the
charges were incurred, and (ii) a $10 million tax benefit recorded in
the second quarter of 2010 related to the favorable resolution of
various tax matters in foreign jurisdictions.
A9
TRW Automotive Holdings Corp.
Reconciliation of GAAP Net Earnings (Losses) to Adjusted Earnings
(Losses)
(Unaudited)
Among other adjustments, the Company recorded $24 million of
restructuring charges related primarily to severance, retention and
outplacement services and $2 million of fixed asset impairment charges.
Three Months Three Months
Ended Ended
July 3, 2009 July 3, 2009
(In millions, except
per share amounts) Actual Adjustments Adjusted
------ ----------- --------
Sales $2,732 $ - $2,732
Cost of sales 2,532 - 2,532
----- --- -----
Gross profit 200 - 200
Administrative and
selling expenses 117 - 117
Amortization of
intangible assets 6 - 6
Restructuring charges
and fixed asset
impairments 26 (26) (a) -
Other (income) expense
- net 7 - 7
--- --- ---
Operating income
(losses) 44 26 70
Interest expense - net 42 - 42
(Gain) loss on
retirement of debt -
net (1) 1 (b) -
Equity in (earnings)
losses of affiliates,
net of tax (5) - (5)
--- --- ---
Earnings (losses)
before income taxes 8 25 33
Income tax expense
(benefit) 14 6 (c) 20
--- --- ---
Net earnings (losses) (6) 19 13
Less: Net earnings
attributable to
noncontrolling
interest, net of tax 5 - 5
--- --- ---
Net earnings (losses)
attributable to TRW $(11) $19 $8
==== === ===
Basic earnings
(losses) per share:
Earnings (losses) per
share $(0.11) $0.08
====== =====
Weighted average
shares outstanding 101.4 101.4
===== =====
Diluted earnings
(losses) per share:
Earnings (losses) per
share $(0.11) $0.08
====== =====
Weighted average
shares outstanding 101.4 102.0
===== =====
__________
(a) Represents the elimination of restructuring charges and fixed asset
impairments.
(b) Represents the elimination of the gain on retirement of debt.
(c) Represents the elimination of the income tax impact of the
adjustments made to the restructuring charges and fixed asset
impairments, by calculating the income tax impact of each of these
items using the appropriate tax rate for the jurisdiction where the
charges were incurred.
A10
TRW Automotive Holdings Corp.
Reconciliation of GAAP Net Earnings (Losses) to Adjusted Earnings
(Losses)
(Unaudited)
Among other adjustments, the Company recorded $44 million of
restructuring charges related primarily to severance, retention and
outplacement services, $30 million of intangible asset impairment
charges and $6 million of fixed asset impairment charges.
Six Months Six Months
Ended Ended
July 3, 2009 July 3, 2009
(In millions, except
per share amounts) Actual Adjustments Adjusted
------ ----------- --------
Sales $5,122 $ - $5,122
Cost of sales 4,892 - 4,892
----- --- -----
Gross profit 230 - 230
Administrative and
selling expenses 224 - 224
Amortization of
intangible assets 11 - 11
Restructuring charges
and fixed asset
impairments 50 (50) (a) -
Intangible asset
impairments 30 (30) (b) -
Other (income) expense
- net (4) - (4)
--- --- ---
Operating income
(losses) (81) 80 (1)
Interest expense - net 84 - 84
(Gain) loss on
retirement of debt -
net (35) 35 (c) -
Equity in (earnings)
losses of affiliates,
net of tax (4) - (4)
--- --- ---
Earnings (losses)
before income taxes (126) 45 (81)
Income tax expense
(benefit) 9 10 (d) 19
--- --- ---
Net earnings (losses) (135) 35 (100)
Less: Net earnings
attributable to
noncontrolling
interest, net of tax 7 - 7
--- --- ---
Net earnings (losses)
attributable to TRW $(142) $35 $(107)
===== === =====
Basic earnings
(losses) per share:
Earnings (losses) per
share $(1.40) $(1.06)
====== ======
Weighted average
shares outstanding 101.3 101.3
===== =====
Diluted earnings
(losses) per share:
Earnings (losses) per
share $(1.40) $(1.06)
====== ======
Weighted average
shares outstanding 101.3 101.3
===== =====
__________
(a) Represents the elimination of restructuring charges and fixed asset
impairments.
(b) Represents the elimination of intangible asset impairments.
(c) Represents the elimination of the gain on retirement of debt.
(d) Represents the elimination of the income tax impact of the
adjustments made to the restructuring charges and fixed asset
impairments, by calculating the income tax impact of each of these
items using the appropriate tax rate for the jurisdiction where the
charges were incurred.
Company News On-Call: http://www.prnewswire.com/comp/853755.html