Exhibit 99.1
| |
|
|
|
|
Immediate Release
Contact: Ken Lamb: (248) 754-0884 |
BorgWarner posts third quarter earnings of $0.15 per diluted share
lean operations drive improved profitability
Auburn Hills, Michigan, October 28, 2009 BorgWarner Inc. (NYSE: BWA) reported third quarter
U.S. GAAP earnings of $0.15 per diluted share today compared with $(1.12) per diluted share in the
third quarter of 2008. The sequential gain in income from second quarter 2009 is attributable to
continuous improvement in operational efficiency in combination with higher sales. Positive free
cash flow of $13.6 million in the quarter (net cash provided by operating activities less capital
expenditures, including tooling outlays), further strengthened the balance sheet.
Third Quarter Highlights:
| |
|
|
Sales were $1,027.8 million. |
| |
| |
|
|
U.S. GAAP earnings were $0.15 per diluted share. |
| |
| |
|
|
Operating income was $27.5 million, or 2.7% of sales. |
| |
| |
|
|
Net cash provided by operating activities was $226.3 million for the first nine
months of 2009. |
| |
| |
|
|
Net debt decreased $88.0 million since the end of 2008. |
| |
| |
|
|
Net debt to capital ratio was 21.3%. |
Comment and Outlook: BorgWarners continued focus on execution generated positive results during
the quarter, said Timothy Manganello, Chairman and CEO. Our earnings performance in the third
quarter, which has lifted us to near breakeven levels year to date on a recurring basis, is a
direct result of resizing our business for profitability at these sales levels. Our decremental
margin in the quarter was approximately 15%, significantly better than our target range of 20% to
25%. As a result of actions taken over the last twelve months, BorgWarner is a much leaner company
now with a renewed commitment to operational excellence and efficiency.
Commenting on the
remainder of the year, Manganello noted, We continue to be cautiously optimistic about the fourth
quarter. We expect production volumes to be incrementally higher than third quarter levels in North
America, while visibility in Europe remains limited due to uncertainty surrounding consumer demand,
the impact of expiring government-sponsored incentive programs and other market dynamics.
Ultimately, we expect it to be another profitable quarter for our company. Furthermore, our
leadership in fuel-efficient technologies, combined with the companys diversified customer base
and broad geographic presence should enable BorgWarner to achieve sustained profitable growth over
the long term.
- more -
BORGWARNER REPORTS THIRD QUARTER 2009 RESULTS/2
Financial Results: For the third quarter 2009, sales were $1,027.8 million, down 22.0%
compared with $1,316.9 million in the third quarter 2008. Excluding the negative impact of
currency, the decline would have been approximately 18%. Net income in the quarter was $17.2
million, or $0.15 per diluted share, compared with a loss of $(130.4) million, or $(1.12) per
diluted share, in third quarter 2008. The third quarter 2008 loss included a restructuring charge
of $(0.16) per diluted share, a charge of $(1.27) per diluted share for a goodwill adjustment
related to the BERU acquisition, a valuation adjustment for foreign tax credits of $(0.12) per
diluted share, and a charge related to the outcome of retiree healthcare benefits litigation of
$(0.03) per diluted share. The impact of foreign currencies, primarily the lower Euro, lowered
sales by approximately $50 million in third quarter 2009 compared with third quarter 2008, and
reduced earnings by approximately $(3) million, or $(0.03) per diluted share.
For the first nine
months of 2009, sales were $2,763.5 million, down 36.2% compared with $4,332.4 million in the first
nine months of 2008. Excluding the negative impact of currency, the decline would have been
approximately 31%. Net income in the first nine months of 2009 was a loss of $(25.7) million, or
$(0.22) per diluted share, compared with income of $45.8 million, or $0.39 per diluted share, in
the first nine months of 2008. The loss in the first nine months of 2009 included a $(0.29) per
diluted share loss related to restructuring activities, a $(0.03) per diluted share net loss from
interest rate derivative agreements, a $(0.03) per diluted share loss upon adoption of Topic 805,
Business Combinations (formerly referred to as FAS 141R), for the treatment of on-going
acquisition-related activity, and a $0.15 per diluted share net gain related to retiree obligations
resulting from the closure of the Muncie, Indiana, Drivetrain facility. The first nine months of
2008 net income included a third quarter restructuring charge of $(0.16) per diluted share, a
charge of $(1.24) per diluted share for a goodwill adjustment related to the BERU acquisition, a
valuation adjustment for foreign tax credits of $(0.11) per diluted share, a charge related to the
outcome of retiree healthcare benefits litigation of $(0.03) per diluted share, and purchase
accounting adjustments related to the acquisition of BERU of $(0.04) per diluted share. The impact
of foreign currencies, primarily the lower Euro, reduced sales by approximately $232 million in the
first nine months of 2009 compared with first nine months of 2008, and reduced the loss in earnings
by approximately $(3) million, or $(0.03) per diluted share.
- more -
BORGWARNER REPORTS THIRD QUARTER 2009 RESULTS/3
The following table reconciles the companys non-U.S. GAAP amounts included in the press
release to the most directly comparable U.S. GAAP amounts and is provided for comparisons with
other results:
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Third Quarter |
|
First Nine Months |
| Net earnings or (loss) per diluted share |
|
2009 |
|
2008 |
|
2009 |
|
2008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non U.S. GAAP |
|
$ |
0.15 |
|
|
$ |
0.44 |
|
|
$ |
(0.03 |
) |
|
$ |
1.97 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring activities |
|
|
|
|
|
|
(0.16 |
) |
|
|
(0.29 |
) |
|
|
(0.16 |
) |
Goodwill impairment charge |
|
|
|
|
|
|
(1.27 |
) |
|
|
|
|
|
|
(1.24 |
) |
Tax valuation allowance |
|
|
|
|
|
|
(0.12 |
) |
|
|
|
|
|
|
(0.11 |
) |
DTP retiree outcome |
|
|
|
|
|
|
(0.03 |
) |
|
|
|
|
|
|
(0.03 |
) |
BERU purchase accounting |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.04 |
) |
Interest rate derivative agreements |
|
|
|
|
|
|
|
|
|
|
(0.03 |
) |
|
|
|
|
Topic 805, Business Combinations, adoption |
|
|
|
|
|
|
|
|
|
|
(0.03 |
) |
|
|
|
|
Change in retiree obligations related to Muncie closure |
|
|
|
|
|
|
|
|
|
|
0.15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
U.S. GAAP |
|
$ |
0.15 |
|
|
$ |
(1.12) |
* |
|
$ |
(0.22) |
* |
|
$ |
0.39 |
|
| |
|
|
|
|
|
|
|
| * |
|
Column does not add due to rounding |
The Companys operating income was $27.5 million in third quarter 2009 versus an operating
loss of $(103.9) million in third quarter 2008. Excluding non-recurring items, operating income in
third quarter 2008 was $71.9 million, or 5.5% of sales. Research and development spending was $41.4
million, or 4.0% of sales, versus $50.7 million, or 3.8% of sales, in third quarter 2008.
Net cash provided by operating activities was $226.3 million in the first nine months of 2009
versus $265.1 million in the first nine months of 2008. Investments in capital expenditures,
including tooling outlays, totaled $127.2 million during the first nine months of 2009, compared
with $265.6 million for the same period in 2008. Balance sheet debt increased by $67.4 million at
the end of the quarter compared with the end of 2008 primarily due to the net impact of the
issuance of $373.8 million in convertible senior notes, the retirement of $136.7 million in senior
notes and payments related to other short term debt obligations. Cash on hand increased by $155.4
million during the same period.
- more -
BORGWARNER REPORTS THIRD QUARTER 2009 RESULTS/4
Engine Group Results: Demand for the companys engine products in
the third quarter was an improvement over the second quarter, but was still weak compared with
the same period a year ago. Engine segment net sales decreased to $735.3 million, or 24.5%,
compared with $974.1 million in the prior years quarter. Excluding the negative impact of
currency, sales were down approximately 21%. Earnings before interest and income taxes were $56.6
million.
Drivetrain Group Results: Drivetrain segment third quarter sales were relatively strong
considering the weakened state of the industry. Sales were $296.8 million, down only 14.5% compared
with $347.2 million in third quarter 2008. Excluding the negative impact of currency, sales were
down approximately 10%. Earnings before interest and income taxes were $7.5 million.
Recent Highlights: During the quarter, the company announced it has been selected to supply
turbochargers and exhaust gas recirculation (EGR) valves for various cars and light commercial
vehicles manufactured by First Automotive Works (FAW), Chinas oldest and largest vehicle
manufacturer, beginning in 2010. Located in Changchun, China, FAW sold 1.5 million vehicles in 70
countries last year. BorgWarners proven turbocharging and EGR technologies will help FAW meet
China 4 emissions standards, which are equivalent to Euro 4 emissions standards.
Also, BorgWarner has been selected to supply its friction materials and plates for the new ZF
8-speed automatic transmission (8HP), debuting on the 2010 BMW 760i. BorgWarners friction
technology helps reduce drag losses, allowing the transmission to achieve improved fuel economy and
outstanding performance.
The Company also announced the supply of collated friction packs and roller one-way clutch
assemblies for the new generation of six-speed front-wheel drive automatic transmissions from the
Hyundai-Kia Automotive Group. Consisting of five variants, the new transmission family will
ultimately drive 16 Hyundai and Kia vehicles powered by 2.0- to 3.8-liter gasoline and diesel
engines. Debuting on the Hyundai Grandeur/Azera near-luxury sedans earlier this year, future
applications for the new transmission family will include Hyundais new Tucson, Sonata and Santa
Fe, as well as Kias new Sorento and Borrego (Mohave), among others.
Additionally, BorgWarner was chosen to supply variable turbine geometry (VTG) turbochargers to
boost John Deere Power Systems Interim Tier 4/Stage III B PowerTech PVX and PowerTech PSX 4.5L,
6.8L and 13.5L diesel engines for agricultural, construction, forestry and OEM applications.
BorgWarners turbocharging technology helps these new industrial engines meet stringent Interim
Tier 4/Stage III B regulations for off-highway applications. These regulations require up to a 50%
reduction in nitrogen oxide (NOx) emissions compared with previous standards.
- more -
BORGWARNER REPORTS THIRD QUARTER 2009 RESULTS/5
And, BorgWarner announced another eGearDrive transmission application on the all-electric
CODA sedan, scheduled for introduction in California in 2010. Ideally suited for full performance
electric vehicles on either front-wheel drive or rear-wheel drive transverse driveline
applications, the BorgWarner 31-03 eGearDrive single-speed transmission delivers high torque
capacity, high efficiency, and low noise, vibration and harshness (NVH) in a compact package.
At 9:00 a.m. ET today, a brief conference call concerning third quarter results will be
webcast at: http://www.borgwarner.com/invest/webcasts.shtml
Auburn Hills, Michigan-based BorgWarner Inc. (NYSE: BWA) is a product leader in highly
engineered components and systems for vehicle powertrain applications worldwide. The FORTUNE 500
company operates manufacturing and technical facilities in 60 locations in 18 countries. Customers
include VW/Audi, Ford, Toyota, Renault/Nissan, General Motors, Hyundai/Kia, Daimler, Chrysler,
Fiat, BMW, Honda, John Deere, PSA, and MAN. The Internet address for BorgWarner is:
http://www.borgwarner.com.
Additional Important Information
Statements contained in this news release may contain forward-looking statements as contemplated by
the 1995 Private Securities Litigation Reform Act that are based on managements current
expectations, estimates and projections. Words such as outlook, expects, anticipates,
intends, plans, believes, estimates, variations of such words and similar expressions are
intended to identify such forward-looking statements. Forward-looking statements are subject to
risks and uncertainties, many of which are difficult to predict and generally beyond our control,
that could cause actual results to differ materially from those expressed, projected or implied in
or by the forward-looking statements. Such risks and uncertainties include: fluctuations in
domestic or foreign vehicle production, the continued use of outside suppliers, fluctuations in
demand for vehicles containing our products, changes in general economic conditions, and other
risks detailed in our filings with the Securities and Exchange Commission, including the Risk
Factors, identified in our most recently filed Annual Report on Form 10-K. We do not undertake any
obligation to update any forward-looking statements.
Financial Tables Follow
###
BorgWarner Inc.
Condensed Consolidated Statements of Operations (Unaudited)
(millions of dollars, except share and per share data)
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Three Months Ended |
|
|
Nine Months Ended |
|
| |
|
September 30, |
|
|
September 30, |
|
| |
|
2009 |
|
|
2008 |
|
|
2009 |
|
|
2008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales |
|
$ |
1,027.8 |
|
|
$ |
1,316.9 |
|
|
$ |
2,763.5 |
|
|
$ |
4,332.4 |
|
Cost of sales |
|
|
876.0 |
|
|
|
1,114.6 |
|
|
|
2,415.9 |
|
|
|
3,567.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
151.8 |
|
|
|
202.3 |
|
|
|
347.6 |
|
|
|
764.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
|
125.9 |
|
|
|
134.8 |
|
|
|
315.4 |
|
|
|
450.4 |
|
Restructuring expense |
|
|
|
|
|
|
25.0 |
|
|
|
50.3 |
|
|
|
25.0 |
|
Goodwill impairment charge |
|
|
|
|
|
|
146.8 |
|
|
|
|
|
|
|
146.8 |
|
Other (income) expense |
|
|
(1.6 |
) |
|
|
(0.4 |
) |
|
|
(1.6 |
) |
|
|
2.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
|
27.5 |
|
|
|
(103.9 |
) |
|
|
(16.5 |
) |
|
|
139.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity in affiliates earnings, net of tax |
|
|
(6.5 |
) |
|
|
(9.2 |
) |
|
|
(11.5 |
) |
|
|
(30.2 |
) |
Interest income |
|
|
(0.5 |
) |
|
|
(2.2 |
) |
|
|
(1.7 |
) |
|
|
(6.4 |
) |
Interest expense and finance charges |
|
|
13.0 |
|
|
|
11.2 |
|
|
|
41.1 |
|
|
|
28.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) before income taxes and noncontrolling interest |
|
|
21.5 |
|
|
|
(103.7 |
) |
|
|
(44.4 |
) |
|
|
147.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision (benefit) for income taxes |
|
|
1.5 |
|
|
|
24.3 |
|
|
|
(24.2 |
) |
|
|
87.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss) |
|
|
20.0 |
|
|
|
(128.0 |
) |
|
|
(20.2 |
) |
|
|
60.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings attributable to the noncontrolling interest |
|
|
2.8 |
|
|
|
2.4 |
|
|
|
5.5 |
|
|
|
14.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss) attributable to BorgWarner Inc. |
|
$ |
17.2 |
|
|
$ |
(130.4 |
) |
|
$ |
(25.7 |
) |
|
$ |
45.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per share diluted |
|
$ |
0.15 |
|
|
$ |
(1.12 |
) |
|
$ |
(0.22 |
) |
|
$ |
0.39 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding (millions)
Diluted |
|
|
117.5 |
|
|
|
116.0 |
|
|
|
116.4 |
|
|
|
118.0 |
|
Supplemental Information (Unaudited)
(millions of dollars)
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Three Months Ended |
|
|
Nine Months Ended |
|
| |
|
September 30, |
|
|
September 30, |
|
| |
|
2009 |
|
|
2008 |
|
|
2009 |
|
|
2008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures, including tooling outlay |
|
$ |
38.9 |
|
|
$ |
103.4 |
|
|
$ |
127.2 |
|
|
$ |
265.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed assets and tooling |
|
$ |
58.8 |
|
|
$ |
66.8 |
|
|
$ |
172.9 |
|
|
$ |
202.3 |
|
Other |
|
|
7.2 |
|
|
|
6.7 |
|
|
|
19.1 |
|
|
|
21.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
66.0 |
|
|
$ |
73.5 |
|
|
$ |
192.0 |
|
|
$ |
223.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Statement
BorgWarner Inc.
Net Sales by Reporting Segment (Unaudited)
(millions of dollars)
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Three Months Ended |
|
|
Nine Months Ended |
|
| |
|
September 30, |
|
|
September 30, |
|
| |
|
2009 |
|
|
2008 |
|
|
2009 |
|
|
2008 |
|
Engine |
|
$ |
735.3 |
|
|
$ |
974.1 |
|
|
$ |
2,030.2 |
|
|
$ |
3,181.2 |
|
Drivetrain |
|
|
296.8 |
|
|
|
347.2 |
|
|
|
743.8 |
|
|
|
1,171.4 |
|
Inter-segment eliminations |
|
|
(4.3 |
) |
|
|
(4.4 |
) |
|
|
(10.5 |
) |
|
|
(20.2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales |
|
$ |
1,027.8 |
|
|
$ |
1,316.9 |
|
|
$ |
2,763.5 |
|
|
$ |
4,332.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Earnings (Loss) Before Interest and Income Taxes
(Unaudited)
(millions of dollars)
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Three Months Ended |
|
|
Nine Months Ended |
|
| |
|
September 30, |
|
|
September 30, |
|
| |
|
2009 |
|
|
2008 |
|
|
2009 |
|
|
2008 |
|
Engine |
|
$ |
56.6 |
|
|
$ |
94.1 |
|
|
$ |
136.5 |
|
|
$ |
358.4 |
|
Drivetrain |
|
|
7.5 |
|
|
|
(2.9 |
) |
|
|
(34.0 |
) |
|
|
37.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment earnings before interest and income taxes
(Segment EBIT) |
|
|
64.1 |
|
|
|
91.2 |
|
|
|
102.5 |
|
|
|
395.6 |
|
Muncie closure retiree obligation net gain |
|
|
|
|
|
|
|
|
|
|
27.9 |
|
|
|
|
|
Corporate, including equity in affiliates earnings
and stock-based compensation |
|
|
(30.1 |
) |
|
|
(14.1 |
) |
|
|
(85.1 |
) |
|
|
(54.0 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated earnings before interest and taxes (EBIT) |
|
|
34.0 |
|
|
|
77.1 |
|
|
|
45.3 |
|
|
|
341.6 |
|
Restructuring expense |
|
|
|
|
|
|
25.0 |
|
|
|
50.3 |
|
|
|
25.0 |
|
Goodwill impairment charge |
|
|
|
|
|
|
146.8 |
|
|
|
|
|
|
|
146.8 |
|
Interest income |
|
|
(0.5 |
) |
|
|
(2.2 |
) |
|
|
(1.7 |
) |
|
|
(6.4 |
) |
Interest expense and finance charges |
|
|
13.0 |
|
|
|
11.2 |
|
|
|
41.1 |
|
|
|
28.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) before income taxes and noncontrolling interest |
|
|
21.5 |
|
|
|
(103.7 |
) |
|
|
(44.4 |
) |
|
|
147.7 |
|
Provision (benefit) for income taxes |
|
|
1.5 |
|
|
|
24.3 |
|
|
|
(24.2 |
) |
|
|
87.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss) |
|
|
20.0 |
|
|
|
(128.0 |
) |
|
|
(20.2 |
) |
|
|
60.0 |
|
Net earnings attributable to the noncontrolling interest |
|
|
2.8 |
|
|
|
2.4 |
|
|
|
5.5 |
|
|
|
14.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings (loss) attributable to BorgWarner Inc. |
|
$ |
17.2 |
|
|
$ |
(130.4 |
) |
|
$ |
(25.7 |
) |
|
$ |
45.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segments
BorgWarner Inc.
Condensed Consolidated Balance Sheets (Unaudited)
(millions of dollars)
| |
|
|
|
|
|
|
|
|
| |
|
September 30, 2009 |
|
|
December 31, 2008 |
|
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash |
|
$ |
258.8 |
|
|
$ |
103.4 |
|
Receivables, net |
|
|
779.6 |
|
|
|
607.1 |
|
Inventories, net |
|
|
314.6 |
|
|
|
451.2 |
|
Other current assets |
|
|
151.9 |
|
|
|
146.5 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
1,504.9 |
|
|
|
1,308.2 |
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net |
|
|
1,525.0 |
|
|
|
1,586.2 |
|
Other non-current assets |
|
|
1,761.3 |
|
|
|
1,749.6 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
4,791.2 |
|
|
$ |
4,644.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable |
|
$ |
76.8 |
|
|
$ |
183.8 |
|
Current portion of long-term debt |
|
|
|
|
|
|
136.9 |
|
Accounts payable and accrued expenses |
|
|
973.2 |
|
|
|
923.0 |
|
Income taxes payable |
|
|
4.6 |
|
|
|
6.3 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
1,054.6 |
|
|
|
1,250.0 |
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
|
770.9 |
|
|
|
459.6 |
|
Other non-current liabilities |
|
|
795.0 |
|
|
|
896.9 |
|
| |
Total BorgWarner Inc. stockholders equity |
|
|
2,137.2 |
|
|
|
2,006.0 |
|
Noncontrolling interest |
|
|
33.5 |
|
|
|
31.5 |
|
|
|
|
|
|
|
|
Total stockholders equity |
|
|
2,170.7 |
|
|
|
2,037.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity |
|
$ |
4,791.2 |
|
|
$ |
4,644.0 |
|
|
|
|
|
|
|
|
Balance Sheet
BorgWarner Inc.
Condensed Consolidated Statements of Cash Flows (Unaudited)
(millions of dollars)
| |
|
|
|
|
|
|
|
|
| |
|
Nine Months Ended |
|
| |
|
September 30, |
|
| |
|
2009 |
|
|
2008 |
|
| |
Operating |
|
|
|
|
|
|
|
|
Net earnings (loss) |
|
$ |
(20.2 |
) |
|
$ |
60.0 |
|
Non-cash charges (credits) to operations: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
192.0 |
|
|
|
223.4 |
|
Convertible bond premium amortization |
|
|
8.3 |
|
|
|
|
|
Restructuring expense, net of cash paid |
|
|
39.4 |
|
|
|
17.8 |
|
Goodwill impairment charge |
|
|
|
|
|
|
146.8 |
|
Deferred income tax benefit |
|
|
(46.1 |
) |
|
|
(25.2 |
) |
Other non-cash items |
|
|
36.0 |
|
|
|
15.3 |
|
|
|
|
|
|
|
|
Net earnings adjusted for non-cash charges to operations |
|
|
209.4 |
|
|
|
438.1 |
|
Changes in assets and liabilities |
|
|
16.9 |
|
|
|
(173.0 |
) |
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
226.3 |
|
|
|
265.1 |
|
|
|
|
|
|
|
|
|
|
Investing |
|
|
|
|
|
|
|
|
Capital expenditures, including tooling outlays |
|
|
(127.2 |
) |
|
|
(265.6 |
) |
Payments for business acquired, net of cash acquired |
|
|
(23.0 |
) |
|
|
(58.8 |
) |
Net proceeds from asset disposals |
|
|
20.5 |
|
|
|
4.2 |
|
Net proceeds from sale of business |
|
|
|
|
|
|
5.5 |
|
Proceeds from sales of marketable securities |
|
|
|
|
|
|
14.6 |
|
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
(129.7 |
) |
|
|
(300.1 |
) |
|
|
|
|
|
|
|
|
|
Financing |
|
|
|
|
|
|
|
|
Net change in notes payable |
|
|
(109.3 |
) |
|
|
80.7 |
|
Net change in long-term debt |
|
|
218.9 |
|
|
|
(7.3 |
) |
Payment for purchase of bond hedge, net of proceeds from warrant issuance |
|
|
(25.2 |
) |
|
|
|
|
Reduction in accounts receivable securitization facility |
|
|
(50.0 |
) |
|
|
|
|
Payment for purchase of treasury stock |
|
|
|
|
|
|
(48.4 |
) |
Proceeds from interest rate swap termination |
|
|
30.0 |
|
|
|
|
|
Proceeds from stock options exercised, including the tax benefit |
|
|
5.8 |
|
|
|
16.2 |
|
Dividends paid to BorgWarner stockholders |
|
|
(13.8 |
) |
|
|
(38.3 |
) |
Dividends paid to noncontrolling stockholders |
|
|
(8.7 |
) |
|
|
(12.9 |
) |
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities |
|
|
47.7 |
|
|
|
(10.0 |
) |
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash |
|
|
11.1 |
|
|
|
(7.7 |
) |
|
|
|
|
|
|
|
| |
Net increase (decrease) in cash |
|
|
155.4 |
|
|
|
(52.7 |
) |
|
|
|
|
|
|
|
|
|
Cash at beginning of year |
|
|
103.4 |
|
|
|
188.5 |
|
|
|
|
|
|
|
|
Cash at end of period |
|
$ |
258.8 |
|
|
$ |
135.8 |
|
|
|
|
|
|
|
|
Cash Flow