Fourth Quarter 2018 Highlights
- Record fourth quarter sales of $10.1 billion up 5% from the fourth quarter of 2017
- Cash from operations of $1.6 billion
- Returned $585 million to shareholders through share repurchases and dividends
- Raised quarterly cash dividend by 11% to $0.365 per share
Full Year 2018 Highlights
- Record sales of $40.8 billion, up 12% from 2017
- Record diluted earnings per share of $6.61, an increase of 13%
- Record cash from operations of $3.7 billion
- Returned approximately $2.3 billion to shareholders through share repurchases and dividends
AURORA, Ontario, Feb. 22, 2019 (GLOBE NEWSWIRE) -- Magna International Inc. (TSX: MG; NYSE: MGA) today reported financial
results for the fourth quarter and year ended December 31, 2018.
| |
|
|
|
|
| |
|
THREE MONTHS ENDED
DECEMBER 31, |
|
YEAR ENDED
DECEMBER 31, |
| |
|
2018 |
|
2017 (2) |
|
2018 |
|
2017 (2) |
Reported
Sales |
|
$ |
10,137 |
|
$ |
9,684 |
|
$ |
40,827 |
|
$ |
36,588 |
| |
|
|
|
|
|
|
|
|
| Income from operations before income taxes |
|
$ |
607 |
|
$ |
765 |
|
$ |
2,951 |
|
$ |
2,985 |
Net income attributable to Magna International Inc. |
|
$ |
456 |
|
$ |
559 |
|
$ |
2,296 |
|
$ |
2,196 |
Diluted earnings per share |
|
$ |
1.37 |
|
$ |
1.54 |
|
$ |
6.61 |
|
$ |
5.87 |
| |
|
|
|
|
|
|
|
|
Non-GAAP Financial Measures(1)
Adjusted EBIT |
|
$ |
730 |
|
$ |
813 |
|
$ |
3,107 |
|
$ |
3,094 |
| |
|
|
|
|
|
|
|
|
| Adjusted diluted earnings per share |
|
$ |
1.63 |
|
$ |
1.58 |
|
$ |
6.71 |
|
$ |
5.93 |
| |
|
|
|
|
|
|
|
|
All results are reported in millions of U.S. dollars, except per share figures, which are
in U.S. dollars.
(1) Adjusted EBIT and Adjusted diluted earnings per share are Non-GAAP financial measures that have no
standardized meaning under U.S. GAAP, and as a result may not be comparable to the calculation of similar measures by other
companies. A reconciliation of these Non-GAAP financial measures is included in the back of this press release.
(2) 2017 amounts included in this Press Release have been adjusted for our adoption of the new revenue standard
(Accounting Standards Codification 606) and recast for our new reportable segments. |
| |
??A photo accompanying this announcement is available at http://www.globenewswire.com/NewsRoom/AttachmentNg/65ad4e4c-350d-413f-a71c-2941e952c4d2
THREE MONTHS ENDED DECEMBER 31, 2018
Our fourth quarter results were records for sales and adjusted diluted earnings per share and were substantially
in-line with our previously provided Outlook for 2018. During the quarter, we returned $585 million to shareholders through
share repurchases and dividends.
On a consolidated basis, we posted sales of $10.1 billion for the fourth quarter of 2018, an increase of 5% over
the fourth quarter of 2017. This strong growth was achieved in a period in which global light vehicle production declined by
4% led by a 14% decline in China and a 1% decline in Europe partly offset by an increase of 1% in North America. Excluding
the impact of foreign currency translation and net acquisitions, sales increased by 7% on a consolidated basis, and by segment: 3%
in Power & Vision, 15% in Seating, 43% in Complete Vehicles, and a 1% decline in Body Exteriors & Structures.
Adjusted EBIT of $730 million in the fourth quarter of 2018 decreased by 10% from the fourth quarter of 2017,
and adjusted EBIT as a percentage of sales declined to 7.2% compared to 8.4% in the fourth quarter of 2017. The margin decline
reflects:
- lower margins in our Power & Vision segment, mainly associated with increased spending for electrification and
autonomy, higher launch costs, a decline in equity income largely due to lower earnings at Getrag's joint-ventures in China, and
higher warranty expense;
- an increase in the proportion of sales generated in our Complete Vehicles segment relative to total sales, which have a
significantly lower margin than our consolidated average; and
- lower margins in our Seating segment, mainly associated with pre-operating costs incurred at new facilities.
These factors were partially offset by higher margins in our Body Exteriors & Structures segment, largely related to improved
profitability at certain underperforming operations.
Income from operations before income taxes of $607 million decreased $158 million in the fourth quarter of 2018
compared to the fourth quarter of 2017. The decrease reflects lower Adjusted EBIT, higher interest expense, and higher other
expense, net, each as compared to the fourth quarter of 2017.
Net income attributable to Magna International Inc. decreased $103 million in the fourth quarter of 2018
compared to the fourth quarter of 2017 primarily as a result of lower income from operations before income taxes, partially offset
by a lower income tax rate.
Diluted earnings per share decreased by 11% to $1.37 in the fourth quarter of 2018, reflecting lower net income
attributable to Magna International Inc. partly offset by the favourable impact of a reduced share count. Adjusted diluted
earnings per share increased 3% to $1.63 compared to $1.58 for the fourth quarter of 2018.
In the fourth quarter of 2018, we generated cash from operations before changes in operating assets and
liabilities of $1.0 billion and $597 million in operating assets and liabilities. Investment activities for the fourth quarter of
2018 included $647 million in fixed asset additions, a $150 million increase in investments, other assets and intangible assets and
$152 million in an acquisition.
YEAR ENDED DECEMBER 31, 2018
We posted record sales of $40.8 billion for the year ended December 31, 2018, an increase of 12% from the year
ended December 31, 2017.
Income from operations before income taxes was $2.95 billion, a decrease of $34 million from 2017.
Net income attributable to Magna International Inc. was $2.30 billion and diluted earnings per share were $6.61,
increases of $100 million and $0.74, respectively, each compared to 2017.
Adjusted EBIT increased to $3.11 billion in 2018, compared to $3.10 billion for 2017.
Our adjusted diluted earnings per share increased 13% to $6.71 for 2018 compared to $5.93 for 2017.
During 2018, we generated cash from operations before changes in operating assets and liabilities of $3.87
billion, and invested $153 million in operating assets and liabilities. Investment activities for 2018 included $1.65 billion in
fixed asset additions, $481 million increase in investments, other assets and intangible assets and $148 million in acquisitions.
We also invested $220 million in Lyft, Inc.
RETURN OF CAPITAL TO SHAREHOLDERS
During the three months and year ended December 31, 2018, Magna repurchased 9.9 million shares for $479 million
and 32.6 million shares for $1.83 billion, respectively. In addition, we paid dividends of $106 million and $448 million for
the three months and year ended December 31, 2018, respectively.
Our Board of Directors declared a quarterly dividend of $0.365 with respect to our outstanding Common Shares for
the quarter ended December 31, 2018. This dividend is payable on March 22, 2019 to shareholders of record on March 8, 2019.
A photo accompanying this announcement is available at http://www.globenewswire.com/NewsRoom/AttachmentNg/a6dae730-aff9-4f4b-bbb2-2a16f64a7af5
2019 OUTLOOK
Our 2019 outlook remains unchanged from the outlook provided in our January 15, 2019 press release. For further
details, refer to the "2019 Outlook" section later in this press release.
REVIEW OF SELECT FOURTH QUARTER 2018 FINANCIAL INFORMATION
Other Expense, net
We recorded other expense, net of $97 million ($92 million after tax) for the three months ended December 31,
2018 compared to $28 million ($35 million after tax) for the three months ended December 31, 2017. These items had an unfavourable
impact of $0.28 and $0.10 on diluted earnings per common share for the three months ended December 31, 2018 and 2017, respectively.
For further details, refer to the "Other Expense, net" section later in this press release.
Income Taxes
On December 22, 2017, the United States enacted the Tax Cuts and Jobs Act (the "US Tax Reform"), which reduced
the U.S. federal corporate tax rate from 35% to 21% beginning in 2018, required companies to pay a one-time transition tax on
earnings of certain foreign subsidiaries that were previously tax deferred and created new taxes on certain foreign-sourced
earnings. At December 31, 2017, we made a reasonable estimate of its effects on our deferred tax balances and the one-time
transition tax, recognizing a provisional $23 million net reduction in income tax expense in 2017. At December 31, 2018, we have
completed our analysis of the impact of the US Tax Reform and recorded a net increase in income tax expense of $11 million in
2018.
During 2018 we released a portion of our valuation allowance against our deferred tax assets in India. The
valuation allowance was required due to historical losses and uncertainty as to the timing of when we would be able to generate the
necessary level of earnings to recover these deferred tax assets. Over the past few years, some of our operations in India have
delivered sustained profits which, together with forecasted profits have allowed us to release the valuation allowance set up
against the India deferred tax assets. The effect of the valuation allowance release is a reduction of income tax expense of
$17 million ("Adjustments to Valuation Allowance").
US Tax Reform and the Adjustments to Valuation Allowance together result in a net favourable impact of $0.02 and
$0.06 on the diluted earnings per share for the three months ended December, 31, 2018 and 2017, respectively.
| |
| Segment Analysis |
| |
| Body Exteriors & Structures |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
For the three months |
|
|
|
|
|
|
|
|
|
| |
|
|
ended December 31, |
|
|
|
|
|
| |
|
|
2018 |
|
|
|
2017 |
|
|
Change |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Sales |
|
$ |
4,177 |
|
|
$ |
4,333 |
|
|
$ |
(156) |
|
|
- 4 |
% |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjusted EBIT |
|
$ |
351 |
|
|
$ |
354 |
|
|
$ |
(3) |
|
|
- 1 |
% |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjusted EBIT as a percentage of sales (i) |
|
|
8.4% |
|
|
|
8.2% |
|
|
|
|
|
|
+ 0.2 |
% |
|
(i) Adjusted EBIT as a percentage of sales is calculated as Adjusted EBIT divided by Sales.
Sales for Body Exteriors & Structures decreased 4% or $156 million to $4.18 billion for 2018 compared to $4.33
billion for 2017. The decrease in sales was primarily due to lower production volumes on certain existing programs and a $108
million decrease due to the weakening of the Canadian dollar, euro and Russian ruble, each against the U.S. dollar, partially
offset by the launch of new programs during or subsequent to the fourth quarter of 2017, including the Ram 1500 Pickup, GMC Sierra
& Chevrolet Silverado, BMW X3 and the Mercedes-Benz G-Class.
Adjusted EBIT for Body Exteriors & Structures decreased $3 million to $351 million for the fourth quarter of
2018 compared to $354 million for the fourth quarter of 2017. Excluding the $8 million unfavourable impact due to the weakening of
the Canadian dollar, Russian ruble and euro, each against the U.S. dollar, Adjusted EBIT increased $5 million.
Adjusted EBIT as a percentage of sales increased 0.2% to 8.4% for the fourth quarter of 2018 compared to 8.2%
for the fourth quarter of 2017.
The increase in Adjusted EBIT, excluding the impact of foreign currency translation, and Adjusted EBIT as a
percentage of sales was primarily due to productivity and efficiency improvements at certain underperforming facilities and lower
pre-operating costs incurred at new facilities, partially offset by inefficiencies at a plant we are closing and higher launch
costs.
| Power & Vision |
| |
|
|
For the three months |
|
|
|
|
| |
|
|
ended December 31, |
|
|
|
|
|
|
|
|
|
| |
|
|
2018 |
|
|
|
2017 |
|
|
Change |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Sales |
|
$ |
2,987 |
|
|
$ |
2,944 |
|
|
$ |
43 |
|
|
+ 1 |
% |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjusted EBIT |
|
$ |
253 |
|
|
$ |
322 |
|
|
$ |
(69) |
|
|
- 21 |
% |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjusted EBIT as a percentage of sales |
|
|
8.5% |
|
|
|
10.9% |
|
|
|
|
|
|
- 2.4 |
% |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales for Power & Vision increased 1% or $43 million to $2.99 billion for the fourth quarter of 2018 compared to
$2.94 billion for the fourth quarter of 2017. The increase in sales was primarily due to the launch of new programs during or
subsequent to the fourth quarter of 2017, including the GMC Sierra and Chevy Silverado, Porsche Cayenne, BMW X3, Volvo XC60 and
acquisitions, net of divestitures during or subsequent to the fourth quarter of 2017, which positively impacted sales by $38
million partially offset by a $76 million unfavourable impact due to the weakening of foreign currencies, including the euro,
Canadian dollar and Chinese renminbi each against the U.S. dollar and lower production volumes on certain existing programs.
Adjusted EBIT for Power & Vision decreased $69 million to $253 million for the fourth quarter of 2018 compared
to $322 million for the fourth quarter of 2017. The decrease was primarily due to higher spending associated with electrification
and autonomy, higher launch costs, lower equity income and higher warranty costs partially offset by lower depreciation on assets
classified as held for sale which, as of September 2018, are no longer being amortized and earnings on higher sales.
Adjusted EBIT as a percentage of sales decreased 2.4% to 8.5% for the fourth quarter of 2018 compared to 10.9%
for the fourth quarter of 2017. The decrease was primarily due to higher spending associated with electrification and
autonomy, higher launch costs, lower equity income and higher warranty costs partially offset by lower depreciation on assets
classified as held for sale which, as of September 2018, are no longer being amortized.
| Seating Systems |
| |
|
|
|
|
For the three months |
|
|
|
|
| |
|
|
|
|
ended December 31, |
|
|
|
|
|
|
|
| |
|
|
|
|
2018 |
|
|
|
2017 |
|
|
|
Change |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Sales |
|
|
|
$ |
1,435 |
|
|
$ |
1,305 |
|
|
$ |
130 |
|
+ 10 |
% |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjusted EBIT |
|
|
|
$ |
110 |
|
|
$ |
106 |
|
|
$ |
4 |
|
+ 4 |
% |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjusted EBIT as a percentage of sales |
|
|
|
|
7.7% |
|
|
|
8.1% |
|
|
|
|
|
- 0.4 |
% |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales for Seating Systems increased 10% or $130 million to $1.44 billion for the fourth quarter of 2018 compared
to $1.31 billion for the fourth quarter of 2017. This increase was primarily due to the launch of new programs during or subsequent
to the fourth quarter of 2017, including the BMW X5, Lynk & Co. 01 and 02 and the Skoda Kodiaq and higher production volumes on
certain existing programs, partially offset by a $59 million unfavourable impact due to the weakening of foreign currencies,
including the Turkish lira, Canadian dollar, euro and Brazilian real, each against the U.S. dollar.
Adjusted EBIT for Seating Systems increased $4 million to $110 million for the fourth quarter of 2018 compared
to $106 million for the fourth quarter of 2017. The increase was primarily due to a favourable pricing resolution, lower
launch costs and a Brazilian tax recovery partially offset by higher pre-operating costs incurred at new facilities and a $5
million unfavourable impact due to the weakening of foreign currencies, including the Turkish lira, Canadian dollar and Brazilian
real, each against the U.S. dollar.
Adjusted EBIT as a percentage of sales decreased 0.4% to 7.7% for the fourth quarter of 2018 compared to 8.1%
for the fourth quarter of 2017. The decrease was primarily due to higher pre-operating costs incurred at new facilities
partially offset by a favourable pricing resolution, lower launch costs and a Brazilian tax recovery.
| Complete Vehicles |
| |
|
|
For the three months |
|
|
|
|
|
| |
|
|
ended December 31, |
|
|
|
|
|
| |
|
|
2018 |
|
|
|
2017 |
|
|
|
Change |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Complete Vehicle Assembly Volumes (thousands of units) |
|
|
36.6 |
|
|
|
27.2 |
|
|
|
9.4 |
|
+ 35 |
% |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Sales |
|
$ |
1,687 |
|
|
$ |
1,213 |
|
|
$ |
474 |
|
+ 39 |
% |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjusted EBIT |
|
$ |
24 |
|
|
$ |
28 |
|
|
$ |
(4) |
|
- 14 |
% |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjusted EBIT as a percentage of sales |
|
|
1.4% |
|
|
|
2.3% |
|
|
|
|
|
- 0.9 |
% |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales for Complete Vehicles increased 39% or $474 million to $1.69 billion for the fourth quarter of 2018
compared to $1.21 billion for the fourth quarter of 2017 and assembly volumes increased 35% or 9.4 thousand units. This increase
was primarily due to the launch of the Jaguar I-Pace which started production during the first quarter of 2018, higher volumes on
the Jaguar E-Pace which started production during the third quarter of 2017, and higher volumes on the Mercedes G-Class which
launched in the second quarter of 2018 partially offset by lower volumes on the BMW 5-Series and a $54 million decrease due to the
weakening of the euro against the U.S. dollar.
Adjusted EBIT for Complete Vehicles decreased $4 million to $24 million and Adjusted EBIT as a percentage of
sales declined to 1.4%, in both cases for the fourth quarter of 2018 compared to the fourth quarter of 2017. The decrease in
Adjusted EBIT and Adjusted EBIT as a percentage of sales were primarily due to a favourable customer pricing resolution in 2017 and
reduced earnings on lower sales of the BMW 5-Series partially offset by earnings on higher sales of the Jaguar I-Pace and
E-Pace.
2019 OUTLOOK (3)
| |
|
|
|
|
Light Vehicle Production (Units)
North America
Europe |
|
|
17.0 million
22.3 million |
|
| |
|
|
|
|
Segment Sales
Body Exteriors & Structures
Power & Vision
Seating Systems
Complete Vehicles |
|
|
$16.8 - $17.6 billion
$11.2 - $11.8 billion
$5.8 - $6.2 billion
$6.9 - $7.3 billion |
|
Total Sales |
|
|
$40.2 - $42.4 billion |
|
| |
|
|
|
|
| EBIT Margin(4) |
|
|
7.3% - 7.6% |
|
| |
|
|
|
|
| Equity Income (included in EBIT) |
|
|
$195 - $240 million |
|
| |
|
|
|
|
| Interest Expense |
|
|
Approximately $100 million |
|
| |
|
|
|
|
| Tax Rate |
|
|
Approximately 24% |
|
| |
|
|
|
|
| Net income attributable to Magna |
|
|
$2.1 - $2.3 billion |
|
| |
|
|
|
|
| Capital Spending |
|
|
Approximately $1.7 billion |
|
| |
|
|
|
|
(3) Unchanged from 2019 outlook provided in our January 15, 2019 press release
(4) Earnings Before Interest and Taxes ("EBIT") is defined as Net Income attributable to Magna before
income attributable to non-controlling interests, income taxes, and interest expense, net. EBIT Margin is the ratio of EBIT to
Total Sales.
|
| |
In this outlook we have assumed no material unannounced acquisitions or divestitures or other significant
transactions. The outlook reflects the divestiture of our Fluid Pressure & Controls business, which is expected to occur at the end
of the first quarter of 2019. However, the outlook above does not include any estimated gain or loss on the sale. In addition, we
have assumed:
- 2019 light vehicle production volumes (as set out above);
- foreign exchange rates for the most common currencies in which we conduct business relative to our U.S. dollar reporting
currency were:
- 1 Canadian dollar equals U.S. dollars 0.76
- 1 euro equals U.S. dollars 1.13
These foreign exchange rates are unchanged from our previous 2019 outlook dated January 15, 2019.
Certain of the forward-looking financial measures above are provided on a Non-GAAP basis. We do not provide a
reconciliation of such forward-looking measures to the most directly comparable financial measures calculated and presented in
accordance with U.S. GAAP. To do so would be potentially misleading and not practical given the difficulty of projecting
items that are not reflective of on-going operations in any future period. The magnitude of these items, however, may be
significant.
MAGNA INTERNATIONAL INC.
CONSOLIDATED STATEMENTS OF INCOME
[Unaudited]
[U.S. dollars in millions, except per share figures]
| |
|
|
Three months ended |
|
|
Year ended |
|
| |
|
|
December 31, |
|
|
December 31, |
|
| |
|
|
2018 |
|
|
|
2017 (2) |
|
|
|
2018 |
|
|
|
2017 (2) |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Sales |
|
$ |
10,137 |
|
|
$ |
9,684 |
|
|
$ |
40,827 |
|
|
$ |
36,588 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Costs and expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cost of goods sold |
|
|
8,714 |
|
|
|
8,205 |
|
|
|
35,055 |
|
|
|
30,895 |
|
| Depreciation and amortization |
|
|
318 |
|
|
|
316 |
|
|
|
1,278 |
|
|
|
1,184 |
|
| Selling, general and administrative |
|
|
431 |
|
|
|
437 |
|
|
|
1,664 |
|
|
|
1,668 |
|
| Interest expense, net |
|
|
26 |
|
|
|
20 |
|
|
|
93 |
|
|
|
70 |
|
| Equity income |
|
|
(56) |
|
|
|
(87) |
|
|
|
(277) |
|
|
|
(253) |
|
| Other expense, net |
|
|
97 |
|
|
|
28 |
|
|
|
63 |
|
|
|
39 |
|
| Income from operations before income taxes |
|
|
607 |
|
|
|
765 |
|
|
|
2,951 |
|
|
|
2,985 |
|
| Income taxes |
|
|
140 |
|
|
|
190 |
|
|
|
619 |
|
|
|
741 |
|
| Net income |
|
|
467 |
|
|
|
575 |
|
|
|
2,332 |
|
|
|
2,244 |
|
| Income attributable to non-controlling interests |
|
|
(11) |
|
|
|
(16) |
|
|
|
(36) |
|
|
|
(48) |
|
| Net income attributable to Magna International Inc. |
|
$ |
456 |
|
|
$ |
559 |
|
|
$ |
2,296 |
|
|
$ |
2,196 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Earnings per Common Share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Basic |
|
$ |
1.37 |
|
|
$ |
1.55 |
|
|
$ |
6.65 |
|
|
$ |
5.91 |
|
| Diluted |
|
$ |
1.37 |
|
|
$ |
1.54 |
|
|
$ |
6.61 |
|
|
$ |
5.87 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash dividends paid per Common Share |
|
$ |
0.33 |
|
|
$ |
0.275 |
|
|
$ |
1.32 |
|
|
$ |
1.10 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Weighted average number of Common Shares outstanding during the period [in millions]: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Basic |
|
|
331.9 |
|
|
|
359.6 |
|
|
|
345.4 |
|
|
|
371.8 |
|
| Diluted |
|
|
333.2 |
|
|
|
362.3 |
|
|
|
347.5 |
|
|
|
373.9 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (2) 2017 amounts included in this Press Release have been adjusted for our
adoption of the new revenue standard (Accounting Standards Codification 606) and recast for our new reportable
segments. |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MAGNA INTERNATIONAL INC.
CONSOLIDATED BALANCE SHEETS
[Unaudited]
[U.S. dollars in millions]
| |
|
|
As at |
|
|
|
As at |
|
| |
|
|
December 31, |
|
|
|
December 31, |
|
| |
|
|
2018 |
|
|
|
2017 (2) |
|
| |
|
|
|
|
|
|
|
|
| ASSETS |
|
|
|
|
|
|
|
|
| Current assets |
|
|
|
|
|
|
|
|
| Cash and cash equivalents |
|
$ |
684 |
|
|
$ |
726 |
|
| Accounts receivable |
|
|
6,548 |
|
|
|
6,695 |
|
| Inventories |
|
|
3,403 |
|
|
|
3,542 |
|
| Prepaid expenses and other |
|
|
193 |
|
|
|
237 |
|
| Income taxes receivable |
|
|
57 |
|
|
|
— |
|
| Assets held for sale |
|
|
949 |
|
|
|
— |
|
| |
|
|
11,834 |
|
|
|
11,200 |
|
| |
|
|
|
|
|
|
|
|
| Investments |
|
|
2,189 |
|
|
|
2,079 |
|
| Fixed assets, net |
|
|
8,095 |
|
|
|
8,176 |
|
| Intangible assets, net |
|
|
560 |
|
|
|
650 |
|
| Goodwill |
|
|
1,979 |
|
|
|
2,099 |
|
Deferred tax assets
|
|
|
300 |
|
|
|
238 |
|
| Other assets |
|
|
988 |
|
|
|
1,026 |
|
| |
|
$ |
25,945 |
|
|
$ |
25,468 |
|
| |
|
|
|
|
|
|
|
|
| LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
| Current liabilities |
|
|
|
|
|
|
|
|
| Short-term borrowings |
|
$ |
1,098 |
|
|
$ |
259 |
|
| Accounts payable |
|
|
6,094 |
|
|
|
6,283 |
|
| Accrued salaries and wages |
|
|
769 |
|
|
|
836 |
|
| Other accrued liabilities |
|
|
1,734 |
|
|
|
1,739 |
|
| Income taxes payable |
|
|
— |
|
|
|
18 |
|
| Long?term debt due within one year |
|
|
201 |
|
|
|
108 |
|
| Liabilities held for sale |
|
|
408 |
|
|
|
— |
|
| |
|
|
10,304 |
|
|
|
9,243 |
|
| |
|
|
|
|
|
|
|
|
| Long?term debt |
|
|
3,084 |
|
|
|
3,195 |
|
| Long-term employee benefit liabilities |
|
|
597 |
|
|
|
670 |
|
| Other long?term liabilities |
|
|
400 |
|
|
|
326 |
|
| Deferred tax liabilities |
|
|
401 |
|
|
|
322 |
|
| |
|
|
14,786 |
|
|
|
13,756 |
|
| |
|
|
|
|
|
|
|
|
| Shareholders' equity |
|
|
|
|
|
|
|
|
| Capital stock |
|
|
|
|
|
|
|
|
| Common Shares |
|
|
|
|
|
|
|
|
| [issued:327,339,095; December 31, 2017 – 358,063,217] |
|
|
3,380 |
|
|
|
3,617 |
|
| Contributed surplus |
|
|
120 |
|
|
|
119 |
|
| Retained earnings |
|
|
8,376 |
|
|
|
8,074 |
|
| Accumulated other comprehensive loss |
|
|
(1,175) |
|
|
|
(600) |
|
| |
|
|
10,701 |
|
|
|
11,210 |
|
| |
|
|
|
|
|
|
|
|
| Non-controlling interests |
|
|
458 |
|
|
|
502 |
|
| |
|
|
11,159 |
|
|
|
11,712 |
|
| |
|
$ |
25,945 |
|
|
$ |
25,468 |
|
| |
|
|
|
|
|
|
|
|
| (2) 2017 amounts included in this Press Release have been adjusted for our adoption of the
new revenue standard (Accounting Standards Codification 606) and recast for our new reportable segments. |
|
| |
|
|
|
|
|
|
|
|
MAGNA INTERNATIONAL INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
[Unaudited]
[U.S. dollars in millions]
| |
|
Three months ended |
|
|
Year ended |
|
| |
|
December 31, |
|
|
December 31, |
|
| |
|
|
2018 |
|
|
|
2017 (2) |
|
|
|
2018 |
|
|
|
2017 (2) |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash provided from (used for): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net income |
|
$ |
467 |
|
|
$ |
575 |
|
|
$ |
2,332 |
|
|
$ |
2,244 |
|
| Items not involving current cash flows |
|
|
534 |
|
|
|
316 |
|
|
|
1,539 |
|
|
|
1,315 |
|
| |
|
|
1,001 |
|
|
|
891 |
|
|
|
3,871 |
|
|
|
3,559 |
|
| Changes in operating assets and liabilities |
|
|
597 |
|
|
|
558 |
|
|
|
(153) |
|
|
|
(213) |
|
| Cash provided from operating activities |
|
|
1,598 |
|
|
|
1,449 |
|
|
|
3,718 |
|
|
|
3,346 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| INVESTMENT ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fixed asset additions |
|
|
(647) |
|
|
|
(751) |
|
|
|
(1,650) |
|
|
|
(1,875) |
|
| Increase in Lyft, Inc. |
|
|
— |
|
|
|
— |
|
|
|
(220) |
|
|
|
— |
|
| Increase in investments, other assets and intangible assets |
|
|
(150) |
|
|
|
(267) |
|
|
|
(481) |
|
|
|
(651) |
|
| Proceeds from disposition |
|
|
70 |
|
|
|
105 |
|
|
|
223 |
|
|
|
332 |
|
| Proceeds on disposal of facilities |
|
|
— |
|
|
|
49 |
|
|
|
— |
|
|
|
49 |
|
| Acquisitions |
|
|
(152) |
|
|
|
— |
|
|
|
(148) |
|
|
|
— |
|
| Cash used for investing activities |
|
|
(879) |
|
|
|
(864) |
|
|
|
(2,276) |
|
|
|
(2,145) |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Issues of debt |
|
|
23 |
|
|
|
8 |
|
|
|
172 |
|
|
|
752 |
|
| (Decrease) increase in short-term borrowings |
|
|
(177) |
|
|
|
(196) |
|
|
|
866 |
|
|
|
(530) |
|
| Repayments of debt |
|
|
(130) |
|
|
|
(9) |
|
|
|
(171) |
|
|
|
(110) |
|
| Common Shares issued on exercise of stock options |
|
|
3 |
|
|
|
24 |
|
|
|
50 |
|
|
|
44 |
|
| Shares repurchased for tax withholdings on vesting of equity awards |
|
|
(10) |
|
|
|
(11) |
|
|
|
(16) |
|
|
|
(11) |
|
| Repurchase of Common Shares |
|
|
(479) |
|
|
|
(366) |
|
|
|
(1,831) |
|
|
|
(1,271) |
|
| Contributions to subsidiaries by non-controlling interests |
|
|
— |
|
|
|
— |
|
|
|
4 |
|
|
|
10 |
|
| Dividends paid to non-controlling interests |
|
|
(39) |
|
|
|
(5) |
|
|
|
(69) |
|
|
|
(38) |
|
| Dividends paid |
|
|
(106) |
|
|
|
(95) |
|
|
|
(448) |
|
|
|
(400) |
|
| Cash used for financing activities |
|
|
(915) |
|
|
|
(650) |
|
|
|
(1,443) |
|
|
|
(1,554) |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Effect of exchange rate changes on cash, cash equivalents and restricted cash equivalents |
|
|
(5) |
|
|
|
9 |
|
|
|
(36) |
|
|
|
24 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net decrease in cash, cash equivalents and Restricted cash equivalents during the period |
|
|
(201) |
|
|
|
(56) |
|
|
|
(37) |
|
|
|
(329) |
|
| Cash, cash equivalents and restricted cash equivalents, beginning of period |
|
|
1,003 |
|
|
|
895 |
|
|
|
839 |
|
|
|
1,168 |
|
| Cash, cash equivalents and restricted cash equivalents, end of period |
|
$ |
802 |
|
|
$ |
839 |
|
|
$ |
802 |
|
|
$ |
839 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (2) 2017 amounts included in this Press Release have been adjusted for our adoption of the new
revenue standard (Accounting Standards Codification 606) and recast for our new reportable segments. |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| MAGNA INTERNATIONAL INC. |
| SUPPLEMENTAL DATA |
| [Unaudited] |
| [All amounts in U.S. dollars and all tabular amounts in millions unless otherwise
noted] |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other Expense, net |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| During the three months and year ended December 31, 2018 and 2017, we recorded other expense, net items as
follows: |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Three months ended |
|
Year ended |
|
|
| |
|
December 31,
|
|
December 31, |
|
|
| |
|
|
2018 |
|
|
2017 |
|
|
|
2018 |
|
|
2017 |
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Impairment of investment (1) |
|
$ |
60 |
|
$ |
17 |
|
|
$ |
60 |
|
$ |
17 |
|
|
| Restructuring (2) |
|
|
23 |
|
|
18 |
|
|
|
45 |
|
|
29 |
|
|
| Impairment of long-lived assets (3) |
|
|
14 |
|
|
64 |
|
|
|
14 |
|
|
64 |
|
|
| Unrealized gain on investment revaluation (4) |
|
|
— |
|
|
— |
|
|
|
(56) |
|
|
— |
|
|
| Gain on formation of a new venture (5) |
|
|
— |
|
|
(45) |
|
|
|
— |
|
|
(45) |
|
|
| Gain on sale of investment (6) |
|
|
— |
|
|
(26) |
|
|
|
— |
|
|
(26) |
|
|
| Other expense, net |
|
$ |
97 |
|
$ |
28 |
|
|
$ |
63 |
|
$ |
39 |
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) During the fourth quarter of 2018, we recorded an impairment charge of $60 million ($59 million after tax) on our
equity-accounted investment in Getrag Ford Transmission GmbH in Power & Vision. The impairment reflects the expected further
industry volume decline in manual transmissions, which make up substantially all of the volume production in the joint venture.
In the fourth quarter of 2017, we recorded an impairment charge of $17 million ($17 million after tax) on one of
our equity-accounted investments in Power & Vision.
(2) For the year ended December 31, 2018, we recorded net restructuring charges of $45 million ($43 million after tax),
including $25 million ($23 million after tax) related to certain Body Exteriors & Structures facilities and $20 million ($20
million after tax) related to certain Power & Vision facilities. For the three months ended December 31, 2018, $20 million ($18
million after tax) of net restructuring charges relate to certain Body Exteriors & Structures facilities and $3 million ($3 million
after tax) relate to certain Power & Vision facilities.
For the year ended December 31, 2017, we recorded net restructuring charges of $29 million ($25 million after
tax), including $15 million ($11 million after tax) related to a certain Body Exteriors & Structures facility and $14 million ($14
million after tax) related to certain Power & Vision facilities. For the three months ended December 31, 2017, $15 million ($11
million after tax) of net restructuring charges relate to a certain Body Exteriors & Structures facility and $3 million ($3 million
after tax) relate to certain Power & Vision facilities.
(3) During the fourth quarter of 2018, we recorded fixed asset impairment charges of $14 million ($12 million after tax) related
to a certain Body Exteriors & Structures facility.
In the fourth quarter of 2017, we recorded fixed asset impairment charges of $64 million ($64 million after tax)
related to two Body Exteriors & Structures facilities.
(4) During 2018, we recorded an unrealized gain of $56 million ($53 million after tax) on the revaluation of our private equity
investments.
(5) We formed a new venture in China with Hubei Aviation Precision Machinery Co. Ltd. during the fourth quarter of 2017. The
transaction resulted in a gain of $45 million ($34 million after tax).
(6) We sold an investment during the fourth quarter of 2017 for proceeds of $33 million. A gain of $26 million ($26 million
after tax) was recognized on the sale of the investment, which was accounted for under the cost method.
| |
| MAGNA INTERNATIONAL INC. |
| SUPPLEMENTAL DATA |
| [Unaudited] |
| [All amounts in U.S. dollars and all tabular amounts in millions unless otherwise
noted] |
Segmented Information
Magna is a global automotive supplier which has complete vehicle engineering and contract manufacturing
expertise, as well as product capabilities which include body, chassis, exterior, seating, powertrain, active driver assistance,
electronics, vision, mechatronics and roof systems. Magna also has electronic and software capabilities across many of these
areas.
Previously, the Company organized its businesses into four reportable operating segments: North America, Europe,
Asia and Rest of World. In December 2017, the Company announced a realignment of its management structure along product
lines. As a result, beginning with the first quarter of 2018, the Company changed its segments to align with the way
its business is now managed.
The Company is now organized under four operating segments which have been determined on the basis of
technological opportunities, product similarities, and market and operating factors. These operating segments are also the
Company's reportable segments:
- Body Exteriors & Structures includes our body and chassis business, exteriors, roof systems, sealing systems and fuel systems
operations;
- Power & Vision includes our powertrain, electronics, mirrors, lighting and mechatronics operations;
- Seating Systems is comprised of our complete seat assembly facilities and our foam, trim, structures and mechanisms
operations; and
- Complete Vehicles is comprised of our contract manufacturing operations as well as our complete vehicle engineering
centers.
The results of each segment are regularly reviewed by the Company's chief operating decision maker to assess the
performance of the segment and make decisions regarding the allocation of resources. The Company's chief operating decision maker
uses Adjusted Earnings before Interest and Income Taxes ["Adjusted EBIT"] as the measure of segment profit or loss, since
management believes Adjusted EBIT is the most appropriate measure of operational profitability or loss for its reporting segments.
Adjusted EBIT is calculated by taking net income from operations and adding back income taxes, interest expense, net, and other
expense, net.
| |
| MAGNA INTERNATIONAL INC. |
| SUPPLEMENTAL DATA |
| [Unaudited] |
| All amounts in U.S. dollars and all tabular amounts in millions unless otherwise noted] |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Segmented Information (Continued) (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| The following tables show segment information for the Company's reporting segments and a
reconciliation of Adjusted EBIT to the Company's consolidated income before income taxes: |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Three months ended December 31, 2018 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
|
Equity |
|
|
|
Fixed |
|
| |
|
|
Total |
|
|
|
External |
|
|
Adjusted |
|
|
|
and |
|
|
(income) |
|
|
|
asset |
|
| |
|
|
sales |
|
|
|
sales |
|
|
EBIT [ii] |
|
|
|
amortization |
|
|
loss |
|
|
|
additions |
|
| Body Exteriors & Structures |
|
$ |
4,177 |
|
|
$ |
4,095 |
|
$ |
351 |
|
|
$ |
176 |
|
$ |
(3) |
|
|
$ |
280 |
|
| Power & Vision |
|
|
2,987 |
|
|
|
2,931 |
|
|
253 |
|
|
|
102 |
|
|
(58) |
|
|
|
293 |
|
| Seating Systems |
|
|
1,435 |
|
|
|
1,433 |
|
|
110 |
|
|
|
15 |
|
|
4 |
|
|
|
35 |
|
| Complete Vehicles |
|
|
1,687 |
|
|
|
1,677 |
|
|
24 |
|
|
|
19 |
|
|
— |
|
|
|
37 |
|
| Corporate & Other [i] |
|
|
(149) |
|
|
|
1 |
|
|
(8) |
|
|
|
6 |
|
|
1 |
|
|
|
2 |
|
| Total Reportable Segments |
|
$ |
10,137 |
|
|
$ |
10,137 |
|
$ |
730 |
|
|
$ |
318 |
|
$ |
(56) |
|
|
$ |
647 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Three months ended December 31, 2017 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
|
Equity |
|
|
|
Fixed |
|
| |
|
|
Total |
|
|
|
External |
|
|
Adjusted |
|
|
|
and |
|
|
(income) |
|
|
|
asset |
|
| |
|
|
sales |
|
|
|
sales |
|
|
EBIT [ii] |
|
|
|
amortization |
|
|
loss |
|
|
|
additions |
|
| Body Exteriors & Structures |
|
$ |
4,333 |
|
|
$ |
4,307 |
|
$ |
354 |
|
|
$ |
165 |
|
$ |
(3) |
|
|
$ |
366 |
|
| Power & Vision |
|
|
2,944 |
|
|
|
2,871 |
|
|
322 |
|
|
|
116 |
|
|
(86) |
|
|
|
222 |
|
| Seating Systems |
|
|
1,305 |
|
|
|
1,304 |
|
|
106 |
|
|
|
15 |
|
|
1 |
|
|
|
35 |
|
| Complete Vehicles |
|
|
1,213 |
|
|
|
1,200 |
|
|
28 |
|
|
|
13 |
|
|
— |
|
|
|
119 |
|
| Corporate & Other [i] |
|
|
(111) |
|
|
|
2 |
|
|
3 |
|
|
|
7 |
|
|
1 |
|
|
|
9 |
|
| Total Reportable Segments |
|
$ |
9,684 |
|
|
$ |
9,684 |
|
$ |
813 |
|
|
$ |
316 |
|
$ |
(87) |
|
|
$ |
751 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Year ended December 31, 2018 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
|
|
|
|
|
Fixed |
|
| |
|
|
Total |
|
|
|
External |
|
|
Adjusted |
|
|
|
and |
|
|
Equity |
|
|
|
asset |
|
| |
|
|
sales |
|
|
|
sales |
|
|
EBIT [ii] |
|
|
|
amortization |
|
|
income |
|
|
|
additions |
|
| Body Exteriors & Structures |
|
$ |
17,527 |
|
|
$ |
17,220 |
|
$ |
1,398 |
|
|
$ |
697 |
|
$ |
(12) |
|
|
$ |
730 |
|
| Power & Vision |
|
|
12,321 |
|
|
|
12,086 |
|
|
1,168 |
|
|
|
434 |
|
|
(261) |
|
|
|
655 |
|
| Seating Systems |
|
|
5,548 |
|
|
|
5,546 |
|
|
425 |
|
|
|
57 |
|
|
(3) |
|
|
|
78 |
|
| Complete Vehicles |
|
|
6,018 |
|
|
|
5,968 |
|
|
68 |
|
|
|
65 |
|
|
— |
|
|
|
170 |
|
| Corporate & Other [i] |
|
|
(587) |
|
|
|
7 |
|
|
48 |
|
|
|
25 |
|
|
(1) |
|
|
|
17 |
|
| Total Reportable Segments |
|
$ |
40,827 |
|
|
$ |
40,827 |
|
$ |
3,107 |
|
|
$ |
1,278 |
|
$ |
(277) |
|
|
$ |
1,650 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Year ended December 31, 2017 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
|
Equity |
|
|
|
Fixed |
|
| |
|
|
Total |
|
|
|
External |
|
|
Adjusted |
|
|
|
and |
|
|
(income) |
|
|
|
asset |
|
| |
|
|
sales |
|
|
|
sales |
|
|
EBIT [ii] |
|
|
|
amortization |
|
|
loss |
|
|
|
additions |
|
| Body Exteriors & Structures |
|
$ |
16,613 |
|
|
$ |
16,501 |
|
$ |
1,346 |
|
|
$ |
633 |
|
$ |
(10) |
|
|
$ |
930 |
|
| Power & Vision |
|
|
11,629 |
|
|
|
11,344 |
|
|
1,183 |
|
|
|
415 |
|
|
(245) |
|
|
|
568 |
|
| Seating Systems |
|
|
5,224 |
|
|
|
5,222 |
|
|
434 |
|
|
|
61 |
|
|
2 |
|
|
|
76 |
|
| Complete Vehicles |
|
|
3,547 |
|
|
|
3,513 |
|
|
66 |
|
|
|
46 |
|
|
— |
|
|
|
236 |
|
| Corporate & Other [i] |
|
|
(425) |
|
|
|
8 |
|
|
65 |
|
|
|
29 |
|
|
— |
|
|
|
65 |
|
| Total Reportable Segments |
|
$ |
36,588 |
|
|
$ |
36,588 |
|
$ |
3,094 |
|
|
$ |
1,184 |
|
$ |
(253) |
|
|
$ |
1,875 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
[i] Included in Corporate and Other Adjusted EBIT are intercompany fees charged to the automotive segments.
[ii] For a definition and reconciliation of Adjusted EBIT, refer to our Non-GAAP financial measures reconciliation included in the
"Supplemental Data" section of this Press Release.
(2) 2017 amounts included in this Press Release have been adjusted for our adoption of the new
revenue standard (Accounting Standards Codification 606) and recast for our new reportable segments.
| |
| MAGNA INTERNATIONAL INC. |
| SUPPLEMENTAL DATA |
| [Unaudited] |
| [All amounts in U.S. dollars and all tabular amounts in millions unless otherwise
noted] |
| |
|
|
|
|
|
|
|
|
| The following table shows Goodwill for the Company's reporting segments: |
| |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| |
|
|
December 31, |
|
|
|
December 31, |
|
| |
|
|
2018 |
|
|
|
2017 (2) |
|
| Body Exteriors & Structures |
|
$ |
459 |
|
|
$ |
463 |
|
| Power & Vision [i] |
|
|
1,260 |
|
|
|
1,365 |
|
| Seating Systems |
|
|
147 |
|
|
|
153 |
|
| Complete Vehicles |
|
|
113 |
|
|
|
118 |
|
| Total Reportable Segments |
|
$ |
1,979 |
|
|
$ |
2,099 |
|
| |
|
|
|
|
|
|
|
|
| [i] $157 million was reclassed to assets held for sale |
|
| |
|
|
|
|
|
|
|
|
| The following table shows Net Assets for the Company's reporting segments: |
| |
|
|
December 31, |
|
|
|
December 31, |
|
| |
|
|
2018 |
|
|
|
2017 (2) |
|
| |
|
|
|
|
|
|
|
|
| Body Exteriors & Structures |
|
$ |
6,946 |
|
|
$ |
7,243 |
|
| Power & Vision [i] |
|
|
6,675 |
|
|
|
6,475 |
|
| Seating Systems |
|
|
804 |
|
|
|
804 |
|
| Complete Vehicles |
|
|
605 |
|
|
|
394 |
|
| Corporate & Other |
|
|
798 |
|
|
|
658 |
|
| Total Reportable Segments |
|
$ |
15,828 |
|
|
$ |
15,574 |
|
| |
|
|
|
|
|
|
|
|
| [i] Includes $541 million of net assets held for sale |
|
| |
|
| The following table reconciles Total Assets to Net Assets: |
|
| |
|
|
|
|
|
|
|
|
| |
|
|
December 31, |
|
|
|
December 31, |
|
| |
|
|
2018 |
|
|
|
2017 (2) |
|
| |
|
|
|
|
|
|
|
|
| Total Assets |
$ |
|
25,945 |
|
|
$ |
25,468 |
|
| Deduct assets not included in segment net assets: |
|
|
|
|
|
|
|
|
| Cash and cash equivalents |
|
|
(684) |
|
|
|
(726) |
|
| Deferred tax assets |
|
|
(300) |
|
|
|
(238) |
|
| Long-term receivables from joint venture partners |
|
|
(71) |
|
|
|
(72) |
|
| Income taxes receivable |
|
|
(57) |
|
|
|
— |
|
| Deduct liabilities included in segment net assets: |
|
|
|
|
|
|
|
|
| Accounts payable |
|
|
(6,094) |
|
|
|
(6,283) |
|
| Accrued salaries and wages |
|
|
(769) |
|
|
|
(836) |
|
| Other accrued liabilities |
|
|
(1,734) |
|
|
|
(1,739) |
|
| Liabilities held for sale |
|
|
(408) |
|
|
|
— |
|
| Segment Net Assets |
$ |
|
15,828 |
|
|
$ |
15,574 |
|
| |
|
|
|
|
|
|
|
|
| (2) 2017 amounts included in this Press Release have been adjusted for our adoption of the new
revenue standard (Accounting Standards Codification 606) and recast for our new reportable segments. |
| |
| MAGNA INTERNATIONAL INC. |
| SUPPLEMENTAL DATA |
| [Unaudited] |
| [All amounts in U.S. dollars and all tabular amounts in millions unless otherwise
noted] |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Non-GAAP Financial Measures |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| In addition to the financial results reported in accordance with U.S. GAAP, this press release contains
references to the Non-GAAP financial measures reconciled below. We believe the Non-GAAP financial measures used in this
press release are useful to both management and investors in their analysis of the Company's financial position and results of
operations. In particular, management believes that Adjusted EBIT and Adjusted diluted earnings per share, are useful measures
in assessing the Company's financial performance by excluding certain items that are not indicative of the Company's core
operating performance. Management also believes that these measures are useful to both management and investors in their
analysis of the Company's results of operations, as they provide improved comparability between fiscal periods. The
presentation of Non-GAAP financial measures should not be considered in isolation, or as a substitute for the Company's related
financial results prepared in accordance with U.S. GAAP. |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| The following table reconciles Net income to Adjusted EBIT: |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Three months ended |
|
|
Year ended |
|
|
| |
|
?December 31?, |
|
|
December 31, |
|
|
| |
|
2018 |
|
2017 (2) |
|
|
|
2018 |
|
|
2017 (2) |
|
|
| Net income |
|
$ |
467 |
|
$ |
575 |
|
|
$ |
2,332 |
|
$ |
2,244 |
|
|
| Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest expense, net |
|
|
26 |
|
|
20 |
|
|
|
93 |
|
|
70 |
|
|
| Other expense, net |
|
|
97 |
|
|
28 |
|
|
|
63 |
|
|
39 |
|
|
| Income taxes |
|
|
140 |
|
|
190 |
|
|
|
619 |
|
|
741 |
|
|
| Adjusted EBIT |
|
$ |
730 |
|
$ |
813 |
|
|
$ |
3,107 |
|
$ |
3,094 |
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| The following table reconciles Net income attributable to Magna International Inc. to Adjusted Diluted
earnings per share: |
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Three months ended |
|
|
Year ended |
|
|
| |
|
December 31, |
|
|
December 31, |
|
|
| |
|
2018 |
|
2017 (2) |
|
|
2018 |
|
2017 (2) |
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net income attributable to Magna International Inc. |
|
$ |
456 |
|
$ |
559 |
|
|
$ |
2,296 |
|
$ |
2,196 |
|
|
| Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other expense, net |
|
|
97 |
|
|
28 |
|
|
|
63 |
|
|
39 |
|
|
| Tax effect on Other expense, net |
|
|
(5) |
|
|
7 |
|
|
|
(2) |
|
|
7 |
|
|
| Adjustments to Valuation Allowance |
|
|
(17) |
|
|
— |
|
|
|
(17) |
|
|
— |
|
|
| US Tax Reform |
|
|
11 |
|
|
(23) |
|
|
|
11 |
|
|
(23) |
|
|
| Reassessment of deferred tax balances |
|
|
— |
|
|
— |
|
|
|
(21) |
|
|
— |
|
|
| Adjusted net income attributable to Magna International Inc. |
|
$ |
542 |
|
$ |
571 |
|
|
$ |
2,330 |
|
$ |
2,219 |
|
|
| Diluted weighted average number of Common Shares outstanding during the period (millions): |
|
|
333.2 |
|
|
362.3 |
|
|
|
347.5 |
|
|
373.9 |
|
|
| Adjusted diluted earnings per share |
|
$ |
1.63 |
|
$ |
1.58 |
|
|
$ |
6.71 |
|
$ |
5.93 |
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (2) 2017 amounts included in this Press Release have been adjusted for our
adoption of the new revenue standard (Accounting Standards Codification 606) and recast for our new reportable
segments. |
|
|
| |
|
|
This press release together with our Management's Discussion and Analysis of Results of Operations and Financial
Position and our Interim Financial Statements are available in the Investor Relations section of our website at www.magna.com/investors and filed electronically through the System for Electronic Document
Analysis and Retrieval (SEDAR) which can be accessed at www.sedar.com as well as on the United States Securities and Exchange Commission's Electronic
Data Gathering, Analysis and Retrieval System (EDGAR), which can be accessed at www.sec.gov.
We will hold a conference call for interested analysts and shareholders to discuss our fourth quarter and year
ended December 31, 2018 results on Friday, February 22, 2019 at 7:00 a.m. EST. The conference call will be chaired by Don Walker,
Chief Executive Officer. The number to use for this call from North America is 1-800-616-4707. International callers should use
1-303-223-4369. Please call in at least 10 minutes prior to the call start time. We will also webcast the conference call at
www.magna.com. The slide presentation accompanying the conference call as well as our financial review summary will be available on our website Friday prior to the call.
TAGS
Quarterly earnings, record quarter, financial results, sales growth
INVESTOR CONTACT
Louis Tonelli, Vice-President, Investor Relations
louis.tonelli@magna.com ? 905.726.7035
MEDIA CONTACT
Tracy Fuerst, Director of Corporate Communications & PR
tracy.fuerst@magna.com ? 248.631.5396
OUR BUSINESS (5)
We have more than 174,000 entrepreneurial-minded employees dedicated to delivering mobility solutions. We are a
mobility technology company and one of the world's largest automotive suppliers with 348 manufacturing operations and 91 product
development, engineering and sales centres in 28 countries. Our competitive capabilities include body exteriors and structures,
power and vision technologies, seating systems and complete vehicle solutions. Our common shares trade on the Toronto Stock
Exchange (MG) and the New York Stock Exchange (MGA). For further information about Magna, visit www.magna.com.
(5) Manufacturing operations, product development, engineering and sales centres and employee
figures generally include equity-accounted operations.
FORWARD-LOOKING STATEMENTS
We disclose "forward-looking information" or "forward-looking statements" (collectively, "forward-looking statements") to provide
information about management's current expectations and plans. Such forward-looking statements may not be appropriate for other
purposes.
Forward-looking statements may include financial and other projections, as well as statements regarding our
future plans, objectives or economic performance, or the assumptions underlying any of the foregoing, and other statements that are
not recitations of historical fact. We use words such as "may", "would", "could", "should", "will", "likely", "expect",
"anticipate", "believe", "intend", "plan", "aim", "forecast", "outlook", "project", "estimate", "target" and similar expressions
suggesting future outcomes or events to identify forward-looking statements.
Forward-looking statements in this press release include, but are not limited to, statements related to:
- Growth prospects with our traditional customers and new industry entrants;
- Magna's forecasts of light vehicle production in North America and Europe;
- Expected consolidated sales, based on such light vehicle production, including expected split by segment in our Body
Exteriors & Structures; Power & Vision; Seating Systems; and Complete Vehicles segments;
- Consolidated EBIT margin for 2019;
|
|
- Consolidated equity income;
- Net interest expense;
- Effective income tax rate;
- Net income;
- Fixed asset expenditures; and
- Future returns of capital to our shareholders, including through dividends or share repurchases.
|
| |
|
|
Our forward-looking statements are based on information currently available to us, and are based on assumptions
and analyses made by us in light of our experience and our perception of historical trends, current conditions and expected future
developments, as well as other factors we believe are appropriate in the circumstances.
While we believe we have a reasonable basis for making such forward-looking statements, they are not a guarantee
of future performance or outcomes. Whether actual results and developments conform to our expectations and predictions is subject
to a number of risks, assumptions and uncertainties, many of which are beyond our control, and the effects of which can be
difficult to predict, including, without limitation:
Risks Related to the Automotive Industry
- economic cyclicality;
- regional volume declines;
- intense competition;
- potential restrictions on free trade;
- escalation of international trade disputes, including new, continued or higher tariffs on commodities and/or
automobiles;
Customer and Supplier Related Risks
- concentration of sales with six customers;
- shifts in market shares among vehicles or vehicle segments;
- shifts in "take rates" for products we sell;
- potential loss of any material purchase orders;
- deterioration in the financial condition of our supply base;
Manufacturing Operational Risks
- product and new facility launch risks;
- operational underperformance;
- restructuring costs;
- impairment charges;
- labour disruptions;
- supply disruptions;
- climate change risks;
- attraction/retention of skilled labour;
IT Security Risk
Pricing Risks
- pricing risks between time of quote and start of production;
- price concessions above contractual long-term agreement percentages;
- commodity cost increases;
- declines in scrap steel prices;
|
|
Warranty / Recall Risks
- costs to repair or replace defective products;
- warranty costs that exceed warranty provisions;
- costs related to significant recalls;
Acquisition Risks
- an increase in our risk profile as a result of completed acquisitions;
- acquisition integration risks;
Other Business Risks
- risks related to conducting business through joint ventures;
- our ability to consistently develop innovative products or processes;
- changing risk profile as a result of investment in strategic product areas such as powertrain and electronics;
- risks of conducting business in foreign markets;
- fluctuations in relative currency values;
- tax risks;
- reduced financial flexibility as a result of an economic shock;
- changes in credit ratings assigned to us;
Legal, Regulatory and Other Risks
- antitrust and compliance risks;
- legal claims and/or regulatory actions against us; and
- changes in laws.
|
| |
|
|
In evaluating forward-looking statements or forward-looking information, we caution readers not to place undue
reliance on any forward-looking statement, and readers should specifically consider the various factors which could cause actual
events or results to differ materially from those indicated by such forward-looking statements, including the risks, assumptions
and uncertainties above which are discussed in greater detail in this document under the section titled "Industry Trends and Risks"
and set out in our Annual Information Form filed with securities commissions in Canada and our annual report on Form 40-F filed
with the United States Securities and Exchange Commission, and subsequent filings.
Don Walker, Magna's Chief Executive Officer
“We posted a number of records in 2018 including sales that surpassed $40 billion, earnings and free cash flow
generation. We also continued to optimize our product portfolio and to enhance value for shareholders with the announced
divestiture of our Fluid Pressure and Controls business, as well as investments in smaller technology-oriented businesses.
Looking forward, we are well-positioned to continue to grow with our traditional customers as well as new entrants to the
industry.” - Don Walker, Magna's Chief Executive Officer
Vince Galifi, Magna’s Chief Financial Officer
“Our financial strategy remains focused on maintaining a strong balance sheet, reinvesting in the business, and returning
capital to shareholders. In 2018, we returned $2.3 billion to our shareholders between share buybacks and dividends while
simultaneously investing $1.7 billion in fixed assets. Our 11% dividend increase, the tenth consecutive annual increase,
reflects the confidence that both management and our Board have in Magna's future.” - Vince Galifi, Magna’s Chief Financial
Officer