Press Release Magna Announces Fourth Quarter and 2016 Results
Please click HERE for a PDF version of the release.
- Record 2016 sales up 13%, well above 4% growth in global light vehicle production
- Record 2016 diluted earnings per share from continuing operations increased 9%
- Record 2016 cash generated from operating activities of
$3.4 billion , up 45% - Returned
$1.3 billion to shareholders in 2016
THREE MONTHS ENDED |
YEAR ENDED |
|||||||||||
2016 |
2015 |
2016 |
2015 |
|||||||||
Sales |
$ |
9,253 |
$ |
8,568 |
$ |
36,445 |
$ |
32,134 |
||||
Income from continuing operations before income taxes |
$ |
646 |
$ |
624 |
$ |
2,780 |
$ |
2,651 |
||||
Net income from continuing operations attributable to Magna International Inc. |
$ |
478 |
$ |
483 |
$ |
2,031 |
$ |
1,946 |
||||
Adjusted EBIT(1) |
$ |
696 |
$ |
656 |
$ |
2,898 |
$ |
2,529 |
||||
Diluted earnings per share from continuing operations |
$ |
1.24 |
$ |
1.19 |
$ |
5.16 |
$ |
4.72 |
||||
All results are reported in millions of U.S. dollars, except per share figures, which are in U.S. dollars. |
||||||||||||
(1) Adjusted EBIT is a Non-GAAP financial measure that has no standardized meaning under U.S. GAAP and as a result may not be comparable to the calculation of similar measures by other companies. Adjusted EBIT represents net income before income taxes; interest expense, net; and other expense (income), net. |
THREE MONTHS ENDED
We posted sales of
During the fourth quarter of 2016, income from continuing operations before income taxes was
During the fourth quarter ended
YEAR ENDED
We posted record sales of
During 2016, income from continuing operations before income taxes was
During
A more detailed discussion of our consolidated financial results for the fourth quarter and year ended
"2016 was another great year for Magna, with sales growth well above the market, record earnings and strong operating cash flow. We expect 2017 to be a strong year for Magna as well. We also completed the acquisition of Getrag early last year, and began its integration into Magna. We are pleased with our progress to date, and are excited about the strategic value Getrag brings to us.
Looking forward, as the industry undergoes significant changes over the next number of years, we believe our capabilities, innovations and deep vehicle knowledge will be instrumental in enabling the 'Car of the Future'. This should drive significant shareholder value."
-
RETURN OF CAPITAL TO SHAREHOLDERS
During the three months and year ended
Yesterday, our Board of Directors declared a quarterly dividend of
"This 10% dividend increase, the eighth consecutive year of increases, reflects the confidence that both management and our Board currently have in Magna's future."
-
2017 OUTLOOK
Light Vehicle Production (Units) |
|||
North America |
17.7 million |
||
Europe |
21.7 million |
||
Production Sales |
|||
North America |
$19.2 - $19.8 billion |
||
Europe |
$8.7 - $9.1 billion |
||
Asia |
$2.2 - $2.4 billion |
||
Rest of World |
$0.3 - $0.4 billion |
||
Total Production Sales |
$30.4 - $31.7 billion |
||
Complete Vehicle Assembly Sales |
$2.7 - $3.0 billion |
||
Total Sales |
$36.0 - $37.7 billion |
||
EBIT Margin(2) |
Approximately 8% |
||
Interest Expense, net |
Approximately $90 million |
||
Tax Rate |
25% - 26% |
||
Capital Spending |
Approximately $2.0 billion |
||
(2) Earnings Before Interest and Taxes ("EBIT") represents net income before income taxes and interest expense, net. EBIT Margin is the ratio of EBIT to Total Sales. |
In this 2017 outlook, in addition to 2017 light vehicle production, we have assumed no material unannounced acquisitions or divestitures. In addition, we have assumed that foreign exchange rates for the most common currencies in which we conduct business relative to our U.S. dollar reporting currency will approximate current rates.
We will hold a conference call for interested analysts and shareholders to discuss our fourth quarter and year ended
TAGS
Quarterly earnings, record quarter, financial results, sales growth
OUR BUSINESS (3)
We are a leading global automotive supplier with 317 manufacturing operations and 102 product development, engineering and sales centres in 29 countries. We have over 155,000 employees focused on delivering superior value to our customers through innovative products and processes, and world class manufacturing. We have complete vehicle engineering and contract manufacturing expertise, as well as product capabilities which include body, chassis, exterior, seating, powertrain, active driver assistance, vision, closure and roof systems and have electronic and software capabilities across many of these areas. Our common shares trade on the
_____________________________ |
FORWARD-LOOKING STATEMENTS
This press release contains statements that constitute "forward-looking statements" or "forward-looking information" within the meaning of applicable securities legislation, including, but not limited to, statements relating to: Magna's forecasts of light vehicle production in
Management's Discussion and Analysis of Results of Operations and Financial Position
Unless otherwise noted, all amounts in this Management's Discussion and Analysis of Results of Operations and Financial Position ("MD&A") are in U.S. dollars and all tabular amounts are in millions of U.S. dollars, except per share figures, which are in U.S. dollars. When we use the terms "we", "us", "our" or "Magna", we are referring to
In 2015, we sold substantially all of our interiors operations (excluding our seating operations). The assets and liabilities, and operating results for the previously reported interiors operations are presented as discontinued operations and have therefore been excluded from both continuing operations and segment results for all periods presented in the attached financial statements. This Management's Discussion and Analysis reflects the results of continuing operations, unless otherwise noted.
This MD&A should be read in conjunction with the unaudited interim consolidated financial statements for the three months and year ended December 31, 2016 included in this press release, and the audited consolidated financial statements and MD&A for the year ended December 31, 2015 included in our 2015 Annual Report to Shareholders.
This MD&A has been prepared as at
Non-GAAP Financial Measures
This MD&A includes the use of Gross margin, Gross margin as a percentage of sales, and Adjusted EBIT. Gross margin is calculated by subtracting Cost of goods sold from Sales, and Gross margin as a percentage of sales is calculated as Gross margin divided by Sales. Adjusted EBIT represents income from continuing operations before income taxes, interest expense, net, and other expense (income), net, as presented on the face of the Consolidated Statements of Income. Gross margin, Gross margin as a percentage of sales and Adjusted EBIT are all Non-GAAP financial measures that have no standardized meaning under U.S. GAAP. Due to the non-standardized definition, Gross margin, Gross margin as a percentage of sales and Adjusted EBIT may not be comparable to the calculation of similar measures of other companies. We believe that Gross margin and Gross margin as a percentage of sales facilitate a comparison of our performance with prior periods, and provide investors with a more consistent basis for comparing our results from period to period. Similarly, we believe that Adjusted EBIT provides useful information to our investors as an appropriate measure of our operational performance as it excludes items that are not reflective of ongoing operating profit or loss. 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.
HIGHLIGHTS
- We posted new records in total sales, income from continuing operations before income taxes and diluted earnings per share from continuing operations in 2016.
- Total sales increased 13% to
$36.45 billion in 2016, compared to$32.13 billion in 2015. The 13% increase is substantially higher than the 4% growth in global light vehicle production in 2016.- North American production sales increased 9%, compared to North American light vehicle production which increased 2%.
- European production sales increased 26%, while European light vehicle production was up 2%.
- Asian production sales rose 38%, compared to a 6% increase in Asian light vehicle production.
Diluted earnings per share from continuing operations increased 9% to
We generated cash from operating activities of
We further invested for our future, including:
$1.93 billion in acquisitions, including theGetrag Group of Companies ("Getrag"), one of the world's leading independent suppliers of automotive transmissions, and a leader in the market for dual-clutch transmissions ("DCTs"), a product which is expected to experience high growth over the next decade;$1.81 billion in fixed asset spending; and$478 million in investment and other asset spending.
We returned
OVERVIEW
Our Business(1)
We are a leading global automotive supplier with 317 manufacturing operations and 102 product development, engineering and sales centres in 29 countries. We have over 155,000 employees focused on delivering superior value to our customers through innovative products and processes, and world class manufacturing. We have complete vehicle engineering and contract manufacturing expertise, as well as product capabilities which include body, chassis, exterior, seating, powertrain, active driver assistance, vision, closure and roof systems and have electronic and software capabilities across many of these areas. Our common shares trade on the
INDUSTRY TRENDS AND RISKS
A number of general trends which have been impacting the automotive industry and our business in recent years are expected to continue, including the following:
- evolving concepts of mobility, including shared mobility, particularly in urban areas;
- the growing importance of electronics in the automotive value chain;
- the consolidation of vehicle platforms and proliferation of high-volume platforms supporting multiple vehicles and produced in multiple locations;
- the long-term growth of the automotive industry in
China ,India , Eastern Europe and other non-traditional markets, including accelerated movement of component and vehicle design, development, engineering and manufacturing to certain of these markets; - the growth of the B to D vehicle segments (subcompact to mid-size cars and SUVs/CUVs), particularly in developing markets;
- the extent to which innovation in the automotive industry is being driven by governmental regulation of fuel economy and carbon dioxide/greenhouse gas emissions, vehicle safety and vehicle recyclability;
- the growth of cooperative alliances and arrangements among competing automotive OEMs, including shared purchasing of components; joint engine, powertrain and/or platform development; engine, powertrain and platform sharing; and joint vehicle hybridization and electrification initiatives and other forms of cooperation; and
- the exertion of pricing pressure by OEMs.
The following are some of the more significant risks that could affect our ability to achieve our desired results:
- The global automotive industry is cyclical, with the potential for regional differences in timing of expansion and contraction. A worsening of economic or political conditions in
North America ,Europe orAsia , including through rising interest rates or inflation, rising unemployment, increasing energy prices, declining real estate values, increased volatility in global capital markets, international conflicts, sovereign debt concerns, an increase in protectionist trade measures, collapse of multilateral trade or currency unions and/or other factors, may result in lower consumer confidence. Lower consumer confidence typically results in lower vehicle sales levels, which in turn would typically result in lower vehicle production levels. A significant decline in vehicle production volumes from current levels could have a material adverse effect on our profitability. - The election of protectionist governments could lead to the withdrawal of some countries from, or renegotiation of, multilateral trade, economic or currency regimes such as the
European Union ,North American Free Trade Agreement and Trans-Pacific Partnership . The automobile industry is a highly globalized industry which is currently dependent on open borders and the free movement of goods, services, people and capital, particularly inEurope andNorth America . The continued growth of protectionist sentiments and implementation of measures which impede the free movement of goods, services, people and capital could have a material adverse effect on our operations, profitability or results of operations.
_________________________________ |
- The uncertainty created by rapidly changing economic or political conditions may impact our ability to plan effectively for our business over the short- and medium-terms. For example, we may establish production capacity at different facilities, including our complete vehicle assembly operations in
Austria , based on production volumes which fail to materialize. A material variation between our planning assumptions and actual outcomes could have a material adverse effect on our profitability or financial condition. - Although our financial results are reported in U.S. dollars, a significant portion of our sales and operating costs are realized in Canadian dollars, euros, British pounds and other currencies. Our profitability is affected by movements of the U.S. dollar against the Canadian dollar, the euro, the British pound and other currencies in which we generate revenues and incur expenses. Significant long-term fluctuations in relative currency values, in particular a significant change in the relative values of the U.S. dollar, Canadian dollar or euro, could have an adverse effect on our profitability and financial condition and any sustained change in such relative currency values could adversely impact our competitiveness in certain geographic regions.
- The automotive industry has in recent years been the subject of increased government enforcement of antitrust and competition laws, particularly by the
United States Department of Justice and theEuropean Commission . Antitrust enforcement proceedings can often continue for several years. Where wrongful conduct is found, the relevant antitrust authority can, depending on the jurisdiction, initiate administrative or criminal legal proceedings and impose administrative or criminal fines or penalties.
InSeptember 2014 , the Conselho Administrativo de Defesa Economica,Brazil's Federal competition authority, attended at one of our operating divisions inBrazil to obtain information in connection with an ongoing antitrust investigation relating to suppliers of automotive door latches and related products. At this time, management is unable to predict the duration or outcome of the Brazilian investigation, including whether any of our operating divisions will be found liable for any violation of law or the extent or magnitude of any liability, if found to be liable.
Our policy is to comply with all applicable laws, including antitrust and competition laws. We previously initiated a global review focused on antitrust risk led by a team of external counsel. If any antitrust violation is found as a result of such review, a regulatory investigation or otherwise, we could be subject to fines, penalties, restitution settlements and civil, administrative or criminal legal proceedings that could have a material adverse effect on our profitability in the year in which any such fine or penalty is imposed or the outcome of any such proceeding is determined. Additionally, we could be subject to other consequences, including reputational damage, which could have a material adverse effect on our operations. - The launch of new business is a complex process, the success of which depends on a wide range of factors, including the production readiness of our and our suppliers' manufacturing facilities, as well as factors related to manufacturing processes, tooling, equipment, employees, initial product quality and other factors. Our failure to successfully launch material new or takeover business could have a material adverse effect on our profitability.
- Although we are working to turn around underperforming operating divisions, there is no guarantee that we will be successful in doing so in the short to medium term or that the expected improvements will be fully realized or realized at all. We may also experience underperformance at operating divisions not currently experiencing any issues. Significant underperformance of one or more operating divisions could have a material adverse effect on our profitability and operations.
- We face ongoing pricing pressure from OEMs, including through: long-term supply agreements with mutually agreed price reductions over the life of the agreement; incremental annual price concession demands; pressure to absorb costs related to product design, engineering and tooling and other items previously paid for directly by OEMs; pressure to assume or offset commodities cost increases; and refusal to fully offset inflationary price increases. OEMs possess significant leverage over their suppliers due to their purchasing power and the highly competitive nature of the automotive supply industry. As a result of the broad portfolio of parts we supply to our six largest OEM customers, such customers may be able to exert greater leverage over us as compared to our competitors. We attempt to offset price concessions and costs in a number of ways, including through negotiations with our customers, improved operating efficiencies and cost reduction efforts. Our inability to fully offset price concessions or costs previously paid for by OEMs could have a material adverse effect on our profitability.
- Our customers continue to demand that we bear the cost of the repair and replacement of defective products which are either covered under their warranty or are the subject of a recall by them. Warranty provisions are established based on our best estimate of the amounts necessary to settle existing or probable claims on product defect issues. Recall costs are costs incurred when government regulators and/or our customers decide to recall a product due to a known or suspected performance issue and we are required to participate either voluntarily or involuntarily. Currently, under most customer agreements, we only account for existing or probable warranty claims. Under our powertrain systems programs and certain complete vehicle engineering and assembly contracts, we record an estimate of future warranty-related costs based on the terms of the specific customer agreements and the specific customer's, or our own, warranty experience. While we possess considerable historical warranty and recall data and experience with respect to the products we currently produce, we have little or no warranty and recall data which allows us to establish accurate estimates of, or provisions for, future warranty or recall costs relating to new products, assembly programs or technologies being brought into production or acquired by us. The obligation to repair or replace such products could have a material adverse effect on our profitability and financial condition.
- We intend to continue to pursue acquisitions in those product areas which we have identified as key to our business strategy. However, we may not be able to identify suitable acquisition targets or successfully acquire any suitable targets which we identify. Additionally, we may not be able to successfully integrate or achieve anticipated synergies from those acquisitions which we do complete and/or such acquisitions may be dilutive in the short to medium term, which could have a material adverse effect on our profitability.
- The successful completion of one or more significant acquisitions could increase our risk profile, including through the assumption of incremental regulatory/compliance, pricing, supply chain, commodities, labour relations, litigation, environmental, pensions, warranty, recall, IT, tax or other risks. Although we seek to conduct appropriate levels of due diligence on our acquisition targets, these efforts may not always prove to be sufficient in identifying all risks and liabilities related to the acquisition, including as a result of: limited access to information; time constraints for conducting due diligence; inability to access target company facilities and/or personnel; or other limitations in the due diligence process. Additionally, we may identify risks and liabilities through our acquisition due diligence efforts that we are not able to sufficiently mitigate through appropriate contractual protections. The realization of any such risks could have a material adverse effect on our profitability.
- Although we supply parts to all of the leading OEMs, a significant majority of our sales are to six customers:
General Motors , Ford, Fiat Chrysler, Daimler,BMW andVolkswagen . While we have diversified our customer base somewhat in recent years and continue to attempt to further diversify, there is no assurance we will be successful. Shifts in market share away from our top customers could have a material adverse effect on our profitability. - While we supply parts for a wide variety of vehicles produced globally, we do not supply parts for all vehicles produced, nor is the number or value of parts evenly distributed among the vehicles for which we do supply parts. Shifts in market shares among vehicles or vehicle segments, particularly shifts away from vehicles on which we have significant content and shifts away from vehicle segments in which our sales may be more heavily concentrated, could have a material adverse effect on our profitability.
- In light of the amount of business we currently have with our largest customers in
North America andEurope , our opportunities for incremental growth with these customers may be limited. The amount of business we have with Japanese, Korean and Chinese-based OEMs generally lags that of our largest customers, due in part to the existing relationships between such OEMs and their preferred suppliers. There is no certainty that we can achieve growth with Asian-based OEMs, nor that any such growth will offset slower growth we may experience with our largest customers inNorth America andEurope . As a result, our inability to grow our business with Asian-based OEMs could have a material adverse effect on our profitability. - While we continue to expand our manufacturing footprint with a view to taking advantage of opportunities in markets such as
China ,India ,Eastern Europe and other non-traditional markets for us, we cannot guarantee that we will be able to fully realize such opportunities. Additionally, the establishment of manufacturing operations in new markets carries its own risks, including those relating to: political, civil and economic instability and uncertainty; corruption risks; high inflation and our ability to recover inflation-related cost increases; trade, customs and tax risks; expropriation risks; currency exchange rates; currency controls; limitations on the repatriation of funds; insufficient infrastructure; competition to attract and retain qualified employees; and other risks associated with conducting business internationally. Expansion of our business in non-traditional markets is an important element of our strategy and, as a result, our exposure to the risks described above may be greater in the future. The likelihood of such occurrences and their potential effect on us vary from country to country and are unpredictable, however, the occurrence of any such risks could have an adverse effect on our operations, financial condition and profitability. - The automotive supply industry is highly competitive and becoming more so. As a result of our diversified automotive business, some of our competitors have greater market share than we do in product areas such as electronics or geographic regions such as
Asia , or increasing market share in such product areas or geographic regions which are experiencing higher growth rates. With the growing importance of electronics in the automotive value chain, a number of electronics and semiconductor companies have entered or expanded their presence in the automotive industry. Additionally, disruptive technology innovators are developing high-value product and service offerings which traditional automotive suppliers may not be able to match. Failure to successfully compete with existing or new competitors, including failure to grow sales of our electronics products or services at or above the rate of growth of electronics content, could have an adverse effect on our operations and profitability. - While we continue to invest in technology and innovation which we believe will be critical to our long-term growth, the automotive industry is experiencing rapid technological change and significant disruption. Our ability to anticipate changes in technology and to successfully develop and introduce new and enhanced products and/or manufacturing processes on a timely basis will be a significant factor in our ability to remain competitive. If we are unsuccessful or are less successful than our competitors in consistently developing innovative products and/or processes, we may be placed at a competitive disadvantage, which could have a material adverse effect on our profitability and financial condition.
- The risk profile of our business is changing with the growing importance to us of product areas such as powertrain and electronics. As our business evolves, we may face new or heightened risks, including: challenges in quoting for profitable returns on products with leading-edge technologies for which we may not have significant quoting experience; increased warranty and recall risks on new products and leading-edge technologies; increased product liability risks on safety-related products or systems; heightened risk of technological obsolescence of some of our products, processes and/or assets; and difficulties in attracting or retaining employees with critical skills in high-demand areas. Realization of one or more such risks could have a material adverse effect on our profitability, financial condition or operations.
- We may sell some product lines and/or downsize, close or sell some of our operating divisions. By taking such actions, we may incur restructuring, downsizing and/or other significant non-recurring costs. These costs may be higher in some countries than others and could have a material adverse effect on our profitability.
- We depend on the outsourcing of components, modules and assemblies, as well as complete vehicles, by OEMs. The extent of OEM outsourcing is influenced by a number of factors, including: relative cost, quality and timeliness of production by suppliers as compared to OEMs; OEM capacity utilization; OEMs' perceptions regarding the strategic importance of certain components/modules to them; labour relations among OEMs, their employees and unions; and other considerations. A reduction in outsourcing by OEMs, or the loss of any material production or assembly programs combined with the failure to secure alternative programs with sufficient volumes and margins, could have a material adverse effect on our profitability.
- Some of our manufacturing facilities are unionized, as are many manufacturing facilities of our customers and suppliers. Unionized facilities are subject to the risk of labour disruptions from time to time, including as a result of restructuring actions taken by us, our customers and other suppliers. We cannot predict whether or when any labour disruption may arise, or how long such a disruption could last. A significant labour disruption could lead to a lengthy shutdown of our or our customers' and/or our suppliers' production lines, which could have a material adverse effect on our operations and profitability.
- A disruption in the supply of components to us from our suppliers could cause the temporary shut-down of our or our customers' production lines. Any prolonged supply disruption, including due to the inability to re-source or in-source production, could have a material adverse effect on our profitability.
- Our business is generally not seasonal. However, our sales and profits are closely related to our automotive customers' vehicle production schedules. Our largest North American customers typically halt production for approximately two weeks in July and one week in December. In addition, many of our customers in
Europe typically shut down vehicle production during portions of August and one week in December. These scheduled shutdowns of our customers' production facilities could cause our sales and profitability to fluctuate when comparing fiscal quarters in any given year. - Contracts from our customers consist of blanket purchase orders which generally provide for the supply of components for a customer's annual requirements for a particular vehicle, instead of a specific quantity of products. These blanket purchase orders can be terminated by a customer at any time and, if terminated, could result in our incurring various pre-production, engineering and other costs which we may not recover from our customer and which could have an adverse effect on our profitability.
- Prices for certain key raw materials and commodities used in our parts, including steel and resin, can be volatile. To the extent we are unable to offset commodity price increases by passing such increases to our customers, by engineering products with reduced commodity content, through hedging strategies, or otherwise, such additional commodity costs could have an adverse effect on our profitability. Some of our manufacturing facilities generate a significant amount of scrap steel and recover some of the value through scrap steel sales. Scrap steel prices can also be volatile. Declines in scrap steel prices from time to time could have an adverse effect on our profitability.
- Our manufacturing facilities are subject to risks associated with natural disasters or other catastrophic event, including fires, floods, hurricanes and earthquakes. The occurrence of any of these disasters or catastrophic event could cause the total or partial destruction of our or our sub-supplier's manufacturing facility, thus preventing us from supplying products to our customers and disrupting production at their facilities for an indeterminate period of time. The inability to promptly resume the supply of products following a natural disaster or catastrophic event at a manufacturing facility could have a material adverse effect on our operations and profitability.
- The reliability and security of our information technology (IT) systems is important to our business and operations. Although we have established and continue to enhance security controls intended to protect our IT systems and infrastructure, there is no guarantee that such security measures will be effective in preventing unauthorized physical access or cyber-attacks. A significant breach of our IT systems could: cause disruptions in our manufacturing operations; lead to the loss, destruction or inappropriate use of sensitive data; or result in theft of our, our customers' or our suppliers' intellectual property or confidential information. If any of the foregoing events occurs, we may be subject to a number of consequences, including reputational damage, which could have a material adverse effect on our operations.
- Some of our current and former employees in
Canada ,the United States andGermany participate in defined benefit pension plans. Although such plans inNorth America have been closed to new participants, existing participants inCanada continue to accrue benefits. Our defined benefit pension plans inGermany are not funded and plans inCanada andthe United States may not be fully funded. Our pension funding obligations inNorth America could increase significantly due to a reduction in plan funding status caused by a variety of factors, including: weak performance of capital markets; declining interest rates; failure to achieve sufficient investment returns; investment risks inherent in the investment portfolios of the plans; and other factors. A significant increase in our pension funding obligations could have an adverse effect on our profitability and financial condition. - From time to time, we may become involved in regulatory proceedings, or become liable for legal, contractual and other claims by various parties, including customers, suppliers, former employees, class action plaintiffs and others. Depending on the nature or duration of any potential proceedings or claims, we may incur substantial costs and expenses and may be required to devote significant management time and resources to the matters. On an ongoing basis, we attempt to assess the likelihood of any adverse judgments or outcomes to these proceedings or claims, although it is difficult to predict final outcomes with any degree of certainty. Except as disclosed from time to time in our consolidated financial statements and/or our Management's Discussion & Analysis, we do not believe that any of the proceedings or claims to which we are party will have a material adverse effect on our profitability; however, we cannot provide any assurance to this effect.
- We have incurred losses in some countries which we may not be able to fully or partially offset against income we have earned in those countries. In some cases, we may not be able to utilize these losses at all if we cannot generate profits in those countries and/or if we have ceased conducting business in those countries altogether. Our inability to utilize tax losses could materially adversely affect our profitability. At any given time, we may face other tax exposures arising out of changes in tax or transfer pricing laws, tax reassessments or otherwise. To the extent we cannot implement measures to offset these exposures, they may have a material adverse effect on our profitability.
- We have in the past recorded significant impairment charges related to goodwill and long-lived assets and may do so again in the future. The early termination, loss, renegotiation of the terms of, or delay in the implementation of, any significant production contract could be indicators of impairment, as may the technological obsolescence of any of our products or production assets. In addition, to the extent that forward-looking assumptions regarding: the impact of turnaround plans on underperforming operations; new business opportunities; program price and cost assumptions on current and future business; the timing and success of new program launches; and forecast production volumes; are not met, any resulting impairment loss could have a material adverse effect on our profitability.
- We believe we will have sufficient financial resources available to successfully execute our business plan, even in the event of another global recession similar to that of 2008-2009. However, as a result of the reduction of our excess cash in connection with our balance sheet strategy, we may have less financial flexibility than we have had in the last few years. The occurrence of an economic shock not contemplated in our business plan, a rapid deterioration of economic conditions or a more prolonged recession than that experienced in 2008-2009 could result in the depletion of our cash resources, which could have a material adverse effect on our operations and financial condition.
- In recent years, we have invested significant amounts of money in our business through capital expenditures to support new facilities, expansion of existing facilities, purchases of production equipment and acquisitions. Returns achieved on such investments in the past are not necessarily indicative of the returns we may achieve on future investments and our inability to achieve returns on future investments which equal or exceed returns on past investments could have a material adverse effect on our level of profitability.
- Trading prices of our Common Shares cannot be predicted and may fluctuate significantly due to a variety of factors, many of which are outside our control, including: general economic and stock market conditions; variations in our operating results and financial condition; differences between our actual operating and financial results and those expected by investors and stock analysts; changes in recommendations made by stock analysts, whether due to factors relating to us, our customers, the automotive industry or otherwise; significant news or events relating to our primary customers, including the release of vehicle production and sales data; investor and stock analyst perceptions about the prospects for our or our primary customers' respective businesses or the automotive industry; and other factors.
RESULTS OF OPERATIONS
Average Foreign Exchange
For the three months ended December 31, |
For the year ended December 31, |
||||||
2016 |
2015 |
Change |
2016 |
2015 |
Change |
||
1 Canadian dollar equals U.S. dollars |
0.749 |
0.749 |
— |
0.755 |
0.784 |
- 4% |
|
1 euro equals U.S. dollars |
1.080 |
1.094 |
- 1% |
1.107 |
1.111 |
— |
|
1 British pound equals U.S. dollars |
1.241 |
1.516 |
- 18% |
1.355 |
1.529 |
- 11% |
|
1 Chinese renminbi equals U.S. dollars |
0.146 |
0.156 |
- 6% |
0.151 |
0.159 |
- 5% |
|
1 Brazilian real equals U.S. dollars |
0.304 |
0.260 |
+ 17% |
0.288 |
0.305 |
- 6% |
The preceding table reflects the average foreign exchange rates between the most common currencies in which we conduct business and our U.S. dollar reporting currency. The changes in these foreign exchange rates for the three months and year ended
The results of operations whose functional currency is not the U.S. dollar are translated into U.S. dollars using the average exchange rates in the table above for the relevant period. Throughout this MD&A, reference is made to the impact of translation of foreign operations on reported U.S. dollar amounts where relevant.
Our results can also be affected by the impact of movements in exchange rates on foreign currency transactions (such as raw material purchases or sales denominated in foreign currencies). However, as a result of hedging programs employed by us, foreign currency transactions in the current period have not been fully impacted by movements in exchange rates. We record foreign currency transactions at the hedged rate where applicable.
Finally, foreign exchange gains and losses on revaluation and/or settlement of monetary items denominated in a currency other than an operation's functional currency impact reported results. These gains and losses are recorded in selling, general and administrative expense.
RESULTS OF OPERATIONS – FOR THE YEAR ENDED
Sales |
||||||||
For the year ended December 31, |
||||||||
2016 |
2015 |
Change |
||||||
Vehicle Production Volumes (millions of units) |
||||||||
North America |
17.817 |
17.477 |
+ |
2% |
||||
Europe |
21.434 |
20.954 |
+ |
2% |
||||
Sales |
||||||||
External Production |
||||||||
North America |
$ |
19,381 |
$ |
17,759 |
+ |
9% |
||
Europe |
9,140 |
7,252 |
+ |
26% |
||||
Asia |
2,217 |
1,612 |
+ |
38% |
||||
Rest of World |
439 |
454 |
- |
3% |
||||
Complete Vehicle Assembly |
2,190 |
2,357 |
- |
7% |
||||
Tooling, Engineering and Other |
3,078 |
2,700 |
+ |
14% |
||||
Total Sales |
$ |
36,445 |
$ |
32,134 |
+ |
13% |
External Production Sales -
External production sales in
- the launch of new programs during or subsequent to 2015, including the:
- Chrysler Pacifica;
- Ford F-Series Superduty;
- Ford Edge and Lincoln MKX;
- Chevrolet Malibu;
- Cadillac XT5; and
- Lincoln
Continental ; and
- the acquisition of Getrag during the first quarter of 2016, which positively impacted production sales by
$593 million .
These factors were partially offset by:
- programs that ended production during or subsequent to 2015;
- a
$225 million decrease in reported U.S. dollar sales as a result of the weakening of foreign currencies against the U.S. dollar, including the Canadian dollar; - the contribution of two manufacturing facilities into an equity-accounted joint venture during the third quarter of 2015, which negatively impacted production sales by
$67 million ; - lower production volumes on certain existing programs; and
- net customer price concessions subsequent to 2015.
External Production Sales -
External production sales in
- acquisitions during or subsequent to 2015, which positively impacted production sales by
$1.42 billion , including Getrag which positively impacted production sales by$1.09 billion ; and - the launch of new programs during or subsequent to 2015, including the:
- Audi A4;
- Audi A3 and A3 Sportback;
- Skoda Superb;
- Mercedes-Benz E-Class; and
- BMW X1.
These factors were partially offset by:
- a
$146 million decrease in reported U.S. dollar sales as a result of the weakening of foreign currencies against the U.S. dollar, including the British pound, Turkish lira, Russian ruble and euro; - lower production volumes on the MINI Countryman and Paceman, as well as lower production content on the next generation of these programs which launched during the fourth quarter of 2016;
- lower production volumes on certain existing programs; and
- net customer price concessions subsequent to 2015.
External Production Sales -
External production sales in
- the launch of new programs during or subsequent to 2015, primarily in
China ; and - acquisitions during or subsequent to 2015, including the partnership agreement in
China ("theXingqiaorui Partnership ") with Chongqing Xingqiaorui and the acquisition of Getrag, which positively impacted production sales by$302 million .
These factors were partially offset by:
- a
$119 million decrease in reported U.S. dollar sales as a result of the weakening of foreign currencies against the U.S. dollar, including the Chinese renminbi; and - net customer price concessions subsequent to 2015.
External Production Sales - Rest of World
External production sales in Rest of World decreased 3% or
- an
$67 million decrease in reported U.S. dollar sales as a result of the weakening of foreign currencies against the U.S. dollar, including the Argentine peso and Brazilian real, each against the U.S. dollar; and - lower production volumes on certain existing programs.
These factors were partially offset by:
- net customer price increases subsequent to 2015; and
- the launch of new programs during or subsequent to 2015, primarily in
Brazil .
Complete Vehicle Assembly Sales
For the year |
||||||
2016 |
2015 |
Change |
||||
Complete Vehicle Assembly Sales |
$ |
2,190 |
$ |
2,357 |
- |
7% |
Complete Vehicle Assembly Volumes (Units) |
75,049 |
103,904 |
- |
28% |
Complete vehicle assembly sales decreased 7% or
The decrease in complete vehicle assembly sales is primarily as a result of:
- lower assembly volumes on the MINI Countryman and Paceman during 2016 which ended production during the fourth quarter of 2016; and
- the end of production of the Peugeot RCZ at our
Magna Steyr facility during the third quarter of 2015.
These factors were partially offset by an increase in assembly volumes for the Mercedes-Benz G-Class which has a higher average selling price per vehicle compared to the MINI programs.
Tooling, Engineering and Other Sales
Tooling, engineering and other sales increased 14% or
In 2016, the major programs for which we recorded tooling, engineering and other sales were the:
- Chrysler Pacifica;
- Chevrolet Cruze;
- Chevrolet Equinox and GMC Terrain;
- GMC Acadia, Buick Enclave and Chevrolet Traverse;
BMW 5-Series;- Mercedes-Benz E-Class;
- Chevrolet Malibu;
- Chevrolet Silverado and GMC Sierra; and
- Jeep Renegade.
In 2015, the major programs for which we recorded tooling, engineering and other sales were the:
- Chevrolet Cruze;
- GMC Acadia, Buick Enclave and Chevrolet Traverse;
- Ford F-Series and F-Series Super Duty;
- Audi A4;
- MINI Countryman;
- Chevrolet Equinox and GMC Terrain;
- Ford Edge;
- Chrysler Pacifica and Dodge Caravan;
BMW 2-Series; and- Mercedes-Benz M-Class.
Acquisitions during or subsequent to 2015, including Getrag, increased our reported tooling, engineering and other sales, while the weakening of certain foreign currencies against the U.S. dollar, including the Canadian dollar, Chinese renminbi, British pound and euro had an unfavourable impact of
Cost of Goods Sold and Gross Margin
For the year |
|||||
ended December 31, |
|||||
2016 |
2015 |
||||
Sales |
$ |
36,445 |
$ |
32,134 |
|
Cost of goods sold |
|||||
Material |
22,831 |
20,270 |
|||
Direct labour |
2,452 |
2,115 |
|||
Overhead |
5,840 |
5,174 |
|||
31,123 |
27,559 |
||||
Gross margin |
$ |
5,322 |
$ |
4,575 |
|
Gross margin as a percentage of sales |
14.6% |
14.2% |
Cost of goods sold increased
- acquisitions subsequent to 2015;
- higher material, overhead and labour costs associated with the increase in sales;
- operational inefficiencies at certain facilities;
- higher warranty costs of
$75 million ; - higher pre-operating costs incurred at new facilities;
- higher launch costs;
- a higher amount of employee profit sharing;
- lower recoveries associated with scrap steel; and
- insurance recoveries received during the first quarter of 2015, related to a fire at a body and chassis facility.
These factors were partially offset by:
- a net decrease in reported U.S. dollar cost of goods sold primarily due to the weakening of the Canadian dollar; Chinese renminbi, British pound and Argentine peso each against the U.S. dollar;
- productivity and efficiency improvements at certain facilities;
- net divestitures during or subsequent to 2015; and
- decreased commodity costs.
Gross margin increased
- productivity and efficiency improvements at certain facilities;
- a decrease in the proportion of complete vehicle assembly sales relative to total sales, which have a higher material content than our consolidated average; and
- decreased commodity costs.
These factors were partially offset by:
- operational inefficiencies at certain facilities, including one body and chassis operation in
North America ; - higher warranty costs;
- the acquisition of Getrag subsequent to 2015; and
- higher pre-operating costs incurred at new facilities.
Depreciation and Amortization
Depreciation and amortization costs increased
- acquisitions during or subsequent to 2015, including the acquisition of Getrag; the
Xingqiaorui Partnership ; and the acquisition ofStadco Automotive Ltd. ("Stadco"); - increased capital deployed at existing facilities; and
- increased capital deployed at new facilities.
These factors were partially offset by a decrease in reported U.S. dollar depreciation and amortization as a result of the weakening of the Canadian dollar, Chinese renminbi, British pound and euro, each against the U.S. dollar.
Selling, General and Administrative ("SG&A")
SG&A expense as a percentage of sales was 4.4% for 2016 compared to 4.5% for 2015. SG&A expense increased
- acquisitions during or subsequent to 2015;
- higher labour and benefit costs;
- increased costs incurred at new facilities;
- higher incentive and executive compensation;
- higher foreign exchange losses combined with lower foreign exchange gains;
- higher costs to support our global compliance programs; and
- a higher amount of employee profit sharing.
These factors were partially offset by:
- the weakening of the Canadian dollar, Chinese renminbi, Mexican peso and Argentine peso, each against the U.S. dollar;
- an insurance recovery, net of costs incurred, related to a fire in the second quarter of 2016 at a body and chassis facility in
Europe ; - a favourable intellectual property infringement settlement in relation to our electronics business;
- divestitures during or subsequent to 2015;
- lower consulting costs; and
- a
$5 million net increase in valuation gains in respect of asset-backed commercial paper ("ABCP").
Interest Expense, net
During 2016, we recorded net interest expense of
- interest expense incurred on the Senior Notes; and
- lower interest income earned due to lower average cash balances during 2016 compared to 2015.
Equity Income
Equity income increased
Other Expense (Income), net
During the three months and years ended
2016 |
2015 |
|||||||||||||
Operating Income |
Net Income Attributable to Magna |
Diluted |
Operating |
Net Income |
Diluted per Share |
|||||||||
Fourth Quarter |
||||||||||||||
Restructuring (1) |
$ |
17 |
$ |
17 |
$ |
0.05 |
$ |
15 |
$ |
15 |
$ |
0.03 |
||
Pension settlement (2) |
13 |
9 |
0.02 |
— |
— |
— |
||||||||
30 |
26 |
0.07 |
15 |
15 |
0.03 |
|||||||||
Third Quarter |
||||||||||||||
Gain on disposal (3) |
— |
— |
— |
(136) |
(80) |
(0.19) |
||||||||
Restructuring (1) |
— |
— |
— |
12 |
12 |
0.03 |
||||||||
— |
— |
— |
(124) |
(68) |
(0.16) |
|||||||||
Second Quarter |
||||||||||||||
Gain on disposal (3) |
— |
— |
— |
(57) |
(42) |
(0.10) |
||||||||
Full year other expense (income), net |
$ |
30 |
$ |
26 |
$ |
0.07 |
$ |
(166) |
$ |
(95) |
$ |
(0.23) |
(1) |
Restructuring |
|
[a] For the year ended December 31, 2016 |
||
During 2016, we recorded net restructuring charges of $17 million ($17 million after tax) in Germany at a powertrain systems facility. |
||
[b] For the year ended December 31, 2015 |
||
During 2015, we recorded net restructuring charges of $27 million ($27 million after tax) primarily in Germany at our exterior systems and roof systems operations. |
||
(2) |
Pension settlement |
|
During the fourth quarter of 2016, we offered a limited lump-sum payout to certain terminated vested plan participants of our U.S. defined benefit pension plans. As a result of the partial settlement, we recognized a $13 million ($9 million after tax) non-cash settlement charge. |
||
(3) |
Gains on disposal |
|
During the third quarter of 2015, we contributed two manufacturing facilities and received a 49% interest in a newly formed joint venture and cash proceeds of $118 million. Total consideration was valued at $160 million, and as a result we recognized a gain of $136 million ($80 million after tax). |
||
During the second quarter of 2015, we sold our battery pack business to Samsung SDI for gross proceeds of $120 million, resulting in a gain of $57 million ($42 million after tax). |
Income from Continuing Operations before Income Taxes
Income from continuing operations before income taxes increased
- margins earned on higher production sales;
- acquisitions during or subsequent to 2015;
- productivity and efficiency improvements at certain facilities;
- decreased commodity costs;
- an insurance recovery, net of costs incurred, related to a fire in the second quarter of 2016 at a body and chassis facility in
Europe ; - a favourable intellectual property infringement settlement in relation to our electronics business;
- divestitures during or subsequent to 2015;
- lower consulting costs; and
- a
$5 million net increase in valuation gains in respect of ABCP.
These factors were partially offset by:
- lower other expense (income), net of
$196 million , as discussed above; - operational inefficiencies at certain facilities, including one body and chassis operation in
North America ; - higher warranty costs of
$75 million ; - the
$44 million increase in interest expense, net, as discussed above; - the negative impact of foreign exchange translation from the weakening of foreign currencies, including the Canadian dollar, Chinese renminbi, British pound; partially offset by the strengthening of the Mexican peso; Brazilian real and Argentine peso, each against the U.S. dollar;
- higher incentive and executive compensation;
- higher pre-operating costs incurred at new facilities;
- higher foreign exchange losses combined with lower foreign exchange gains;
- higher costs to support our global compliance programs;
- higher launch costs;
- a higher amount of employee profit sharing; and
- lower recoveries associated with scrap steel.
Income Taxes
For the year ended December 31, |
|||||||
2016 |
2015 |
||||||
$ |
% |
$ |
% |
||||
Income taxes as reported |
$ |
706 |
25.4 |
$ |
711 |
26.8 |
|
Tax effect on Other Expense (Income), net |
4 |
(0.1) |
(71) |
(1.0) |
|||
$ |
710 |
25.3 |
$ |
640 |
25.8 |
Excluding Other Expense (Income), net, after tax, the effective income tax rate decreased to 25.3% for 2016 compared to 25.8% for 2015 primarily as a result of:
- lower non-creditable withholding tax;
- a reduction in losses not benefitted in
Asia ,South America andEurope ; - valuation allowance releases in
Europe ,Asia andNorth America ; and - an increase in equity income.
These factors were partially offset by:
- a benefit recorded in 2015 on the write-off of historical tax basis in one of our South American subsidiaries; and
- a change in our reserves for uncertain tax positions.
(Income) Loss from Continuing Operations Attributable to Non-Controlling Interests
Income from continuing operations attributable to non-controlling interests increased to
Net Income Attributable to
Net income attributable to
Earnings per Share
For the year |
|||||||
2016 |
2015 |
Change |
|||||
Basic earnings per Common Share |
|||||||
Continuing operations |
$ |
5.19 |
$ |
4.78 |
+ |
9% |
|
Attributable to Magna International Inc. |
$ |
5.19 |
$ |
4.94 |
+ |
5% |
|
Diluted earnings per Common Share |
|||||||
Continuing operations |
$ |
5.16 |
$ |
4.72 |
+ |
9% |
|
Attributable to Magna International Inc. |
$ |
5.16 |
$ |
4.88 |
+ |
6% |
|
Weighted average number of Common Shares outstanding (millions) |
|||||||
Basic |
391.0 |
407.5 |
- |
4% |
|||
Diluted |
393.2 |
412.7 |
- |
5% |
Diluted earnings per share from continuing operations increased
The decrease in the weighted average number of diluted shares outstanding was primarily due to the purchase and cancellation of Common Shares, during or subsequent to 2015, pursuant to our normal course issuer bids.
SEGMENT ANALYSIS
Given the differences between the regions in which we operate, our operations are segmented on a geographic basis. Consistent with the above, our internal financial reporting separately segments key internal operating performance measures between
Our chief operating decision maker uses Adjusted EBIT as the measure of segment profit or loss, since we believe Adjusted EBIT is the most appropriate measure of operational profitability or loss for our reporting segments.
The following table reconciles net income from continuing operations to Adjusted EBIT:
For the year |
|||||
2016 |
2015 |
||||
Net income from continuing operations |
$ |
2,074 |
$ |
1,940 |
|
Add (deduct): |
|||||
Interest expense, net |
88 |
44 |
|||
Other expense (income), net |
30 |
(166) |
|||
Income taxes |
706 |
711 |
|||
Adjusted EBIT |
$ |
2,898 |
$ |
2,529 |
For the year ended December 31, |
|||||||||||||
Total Sales |
Adjusted EBIT |
||||||||||||
2016 |
2015 |
Change |
2016 |
2015 |
Change |
||||||||
North America |
$ |
20,744 |
$ |
19,015 |
$ |
1,729 |
$ |
2,061 |
$ |
1,934 |
$ |
127 |
|
Europe |
13,080 |
11,123 |
1,957 |
543 |
451 |
92 |
|||||||
Asia |
2,674 |
1,981 |
693 |
266 |
149 |
117 |
|||||||
Rest of World |
465 |
461 |
4 |
(17) |
(25) |
8 |
|||||||
Corporate and Other |
(518) |
(446) |
(72) |
45 |
20 |
25 |
|||||||
Total reportable |
|||||||||||||
segments |
$ |
36,445 |
$ |
32,134 |
$ |
4,311 |
$ |
2,898 |
$ |
2,529 |
$ |
369 |
Adjusted EBIT in
- margins earned on higher production sales;
- the acquisition of Getrag during the first quarter of 2016;
- productivity and efficiency improvements at certain facilities;
- decreased commodity costs;
- a favourable intellectual property infringement settlement in relation to our electronics business; and
- lower launch costs.
These factors were partially offset by:
- operational inefficiencies at certain facilities, including one body and chassis operation;
- higher warranty costs of
$33 million ; - a decrease in reported U.S. dollar Adjusted EBIT due to the weakening of the Canadian dollar against the U.S. dollar;
- lower equity income;
- higher affiliation fees paid to Corporate;
- higher incentive compensation;
- lower recoveries associated with scrap steel;
- higher pre-operating costs incurred at new facilities;
- insurance recoveries received during the first quarter of 2015, related to a fire at a body and chassis facility; and
- net customer price concessions subsequent to 2015.
Adjusted EBIT in
- margins earned on higher production sales;
- acquisitions during or subsequent to 2015;
- productivity and efficiency improvements at certain facilities;
- an insurance recovery, net of costs incurred, related to a fire in the second quarter of 2016 at a body and chassis facility in
Europe ; and - decreased commodity costs.
These factors were partially offset by:
- operational inefficiencies at certain facilities;
- higher warranty costs of
$34 million ; - higher launch costs;
- a decrease in reported U.S. dollar Adjusted EBIT due to the weakening of the British pound, Turkish lira and Russian ruble, each against the U.S. dollar;
- higher affiliation fees paid to Corporate;
- higher pre-operating costs incurred at new facilities;
- a higher amount of employee profit sharing;
- higher incentive compensation; and
- net customer price concessions subsequent to 2015.
Adjusted EBIT in
- margins earned on higher production sales;
- acquisitions during or subsequent to 2015, including the
Xingqiaorui Partnership and Getrag; - productivity and efficiency improvements at certain facilities;
- decreased commodity costs;
- lower launch costs; and
- higher equity income.
These factors were partially offset by:
- a decrease in reported U.S. dollar Adjusted EBIT due to the weakening of the Chinese renminbi against the U.S. dollar;
- operational inefficiencies at certain facilities;
- higher pre-operating costs incurred at new facilities;
- higher warranty costs of
$8 million ; and - a higher amount of employee profit sharing.
Rest of World
Adjusted EBIT in Rest of World improved
- net customer price increases subsequent to 2015;
- an increase in reported U.S. dollar Adjusted EBIT due to the strengthening of the Brazilian real and Argentine peso, each, against the U.S. dollar;
- productivity and efficiency improvements at certain facilities;
- higher equity income; and
- lower pre-operating costs incurred at new facilities.
These factors were partially offset by:
- decreased margins earned on lower production sales; and
- higher incentive compensation.
Corporate and Other
Adjusted EBIT in Corporate and Other increased
- an increase in affiliation fees earned from our divisions;
- lower consulting costs; and
- a
$5 million net increase in valuation gains in respect of ABCP.
These factors were partially offset by:
- higher costs to support our global compliance programs; and
- higher incentive compensation;
- higher net foreign exchange losses; and
- higher labour costs.
FINANCIAL CONDITION, LIQUIDITY AND CAPITAL RESOURCES
Cash Flow from Operations
For the year |
|||||
2016 |
2015 |
Change |
|||
Net income from continuing operations |
$ |
2,074 |
$ |
1,940 |
|
Items not involving current cash flows |
1,231 |
736 |
|||
3,305 |
2,676 |
$ 629 |
|||
Changes in operating assets and liabilities |
81 |
(344) |
|||
Cash provided from operating activities |
$ |
3,386 |
$ |
2,332 |
$ 1,054 |
Cash provided from operating activities before changes in operating assets and liabilities increased
- an increase in cash received from customers of
$4.28 billion as a result of higher total sales as discussed above; - a decrease in current income taxes of
$32 million ; and - higher dividends received from equity investments of
$40 million .
These factors were partially offset by:
- higher cash paid for material, labour and overhead of
$2.54 billion ,$695 million and$401 million , respectively, each primarily associated with the increase in sales and other factors discussed in the Cost of Goods Sold and Gross Margin section above; - higher SG&A expense of
$54 million as discussed in the Selling, General and Administrative section above; and - higher net interest expense of
$42 million as discussed in the Interest Expense, net section above.
Changes in operating assets and liabilities increased
Capital and Investment Spending
For the year ended December 31, |
|||||
2016 |
2015 |
Change |
|||
Fixed asset additions |
$ |
(1,807) |
$ |
(1,591) |
|
Investments and other assets |
(478) |
(221) |
|||
Fixed assets, investments and other assets additions |
(2,285) |
(1,812) |
|||
Purchase of subsidiaries |
(1,930) |
(222) |
|||
Restricted cash deposits |
(194) |
— |
|||
Proceeds from disposition |
138 |
61 |
|||
Sale of Interiors |
— |
520 |
|||
Proceeds on disposal of facilities |
— |
221 |
|||
Cash used in discontinued operations |
— |
(56) |
|||
Cash used for investment activities |
$ |
(4,271) |
$ |
(1,288) |
$ (2,983) |
Fixed assets, investments and other assets additions
In 2016, we invested
We provided a
Restricted cash deposits
In 2016, we had
Proceeds from disposition
In 2016, the
Sale of Interiors
On
Proceeds on disposal of facilities
During 2015, we received
- sale of our battery pack business to
Samsung SDI ; and - formation of a joint venture for the manufacture and sale of roof and other accessories for the Jeep market to original equipment manufacturers as well as aftermarket customers.
Financing
For the year ended December 31, |
||||||
2016 |
2015 |
Change |
||||
Issues of debt |
$ |
282 |
$ |
1,608 |
||
Increase in short-term borrowings |
386 |
25 |
||||
Repayments of debt |
(417) |
(99) |
||||
Issue of Common Shares on exercise of stock options |
33 |
35 |
||||
Repurchase of Common Shares |
(913) |
(515) |
||||
Contributions to subsidiaries by non-controlling interests |
(1) |
41 |
||||
Dividends paid to non-controlling interests |
(5) |
— |
||||
Dividends paid |
(385) |
(354) |
||||
Cash (used for) provided from financing activities |
$ |
(1,020) |
$ |
741 |
$ |
(1,761) |
Issues of debt relates primarily to the issue of Senior Notes during 2015. Senior Notes are senior unsecured obligations and do not include any financial covenants. We may redeem the Senior Notes in whole or in part at any time, at specified redemption prices determined in accordance with the terms of each of the respective indentures governing the Senior Notes. The funds raised through these offerings were used for general corporate purposes, including capital expenditures, as well as the acquisition of Getrag.
During 2016 we issued
A portion of the proceeds from the issue of the U.S. Program were used to repay
Repurchases of Common Shares during 2016 includes 22.6 million Common Shares repurchased for aggregate cash consideration of
Cash dividends paid per Common Share were
Financing Resources
As at |
As at |
Change |
||||
Liabilities |
||||||
Short-term borrowings |
$ |
623 |
$ |
25 |
||
Long-term debt due within one year |
139 |
211 |
||||
Long-term debt |
2,394 |
2,327 |
||||
3,156 |
2,563 |
|||||
Non-controlling interests |
451 |
151 |
||||
Shareholders' equity |
9,768 |
8,966 |
||||
Total capitalization |
$ |
13,375 |
$ |
11,680 |
$ 1,695 |
Total capitalization increased by
The increase in liabilities relates primarily to:
- the issuance of
$295 million of U.S. commercial paper [the "U.S. Program"] during 2016 and the issuance of$320 million of euro-commercial paper [the "euro-Program"] during 2016. These programs allow us to minimize the amount of cash on hand to run our business by providing funding on a more flexible and cost effective basis compared to drawing on our revolving credit facility; - higher short-term borrowings are primarily as a result of an increase in non-cash working capital and cash deployed for the repurchase and cancellation of Common Shares under our normal course issuer bid during 2016; and
- higher long-term debt primarily as a result of the acquisition of Getrag in the first quarter of 2016.
The increase in shareholders' equity was primarily as a result of the
The increase in non-controlling interest was primarily as a result of acquisitions during or subsequent to 2015.
Cash Resources
During 2016, our cash resources decreased by
The Company maintains a revolving credit facility of
Maximum Number of Shares Issuable
The following table presents the maximum number of shares that would be outstanding if all of the outstanding options at
Common Shares |
382,456,855 |
Stock options (i) |
7,174,665 |
389,631,520 |
(i) Options to purchase Common Shares are exercisable by the holder in accordance with the vesting provisions and upon payment of the exercise price as may be determined from time to time pursuant to our stock option plans. |
Contractual Obligations and Off‑Balance Sheet Financing
A purchase obligation is defined as an agreement to purchase goods or services that is enforceable and legally binding on us and that specifies all significant terms, including: fixed or minimum quantities to be purchased; fixed, minimum or variable price provisions; and the approximate timing of the transaction. Consistent with our customer obligations, substantially all of our purchases are made under purchase orders with our suppliers which are requirements based and accordingly do not specify minimum quantities. Other long-term liabilities are defined as long-term liabilities that are recorded on our consolidated balance sheet. Based on this definition, the following table includes only those contracts which include fixed or minimum obligations.
At
2017 |
2018- |
2020- |
Thereafter |
Total |
|||||||
Operating leases |
$ |
277 |
$ |
445 |
$ |
347 |
$ |
586 |
$ |
1,655 |
|
Long-term debt |
139 |
65 |
42 |
2,287 |
2,533 |
||||||
Unconditional purchase obligations: |
|||||||||||
Materials and services |
2,758 |
419 |
162 |
5 |
3,344 |
||||||
Capital |
1,096 |
191 |
51 |
14 |
1,352 |
||||||
Total contractual obligations |
$ |
4,270 |
$ |
1,120 |
$ |
602 |
$ |
2,892 |
$ |
8,884 |
Our unfunded obligations with respect to employee future benefit plans, which have been actuarially determined, were $652 million at
Pension |
Retirement |
Termination and |
Total |
|||||
Projected benefit obligation |
$ |
624 |
$ |
31 |
$ |
327 |
$ |
982 |
Less plan assets |
(330) |
— |
— |
(330) |
||||
Unfunded amount |
$ |
294 |
$ |
31 |
$ |
327 |
$ |
652 |
Our off‑balance sheet financing arrangements are limited to operating lease contracts.
We have facilities that are subject to operating leases. Operating lease payments in 2016 for facilities were
We also have operating lease commitments for equipment. These leases are generally of shorter duration. Operating lease payments for equipment were
Although our consolidated contractual annual lease commitments decline year by year, we expect that existing leases will either be renewed or replaced, or alternatively, we will incur capital expenditures to acquire equivalent capacity.
Foreign Currency Activities
Our North American operations negotiate sales contracts with OEMs for payment in both U.S. and Canadian dollars. Materials and equipment are purchased in various currencies depending upon competitive factors, including relative currency values. Our North American operations use labour and materials which are paid for in both U.S. and Canadian dollars. Our Mexican operations generally use the U.S. dollar as the functional currency.
Our European operations negotiate sales contracts with OEMs for payment principally in euros and British pounds. The European operations' material, equipment and labour are paid for principally in euros and British pounds.
We employ hedging programs, primarily through the use of foreign exchange forward contracts, in an effort to manage our foreign exchange exposure, which arises when manufacturing facilities have committed to the delivery of products for which the selling price has been quoted in foreign currencies. These commitments represent our contractual obligations to deliver products over the duration of the product programs, which can last a number of years. The amount and timing of the forward contracts will be dependent upon a number of factors, including anticipated production delivery schedules and anticipated production costs, which may be paid in the foreign currency. In addition, we enter into foreign exchange contracts to manage foreign exchange exposure with respect to internal funding arrangements. Despite these measures, significant long-term fluctuations in relative currency values, in particular a significant change in the relative values of the U.S. dollar, Canadian dollar, euro or British pound, could have an adverse effect on our profitability and financial condition (as discussed throughout this MD&A).
RESULTS OF OPERATIONS – FOR THE THREE MONTHS ENDED
Sales
For the three months |
|||||||
2016 |
2015 |
Change |
|||||
Vehicle Production Volumes (millions of units) |
|||||||
North America |
4.389 |
4.549 |
- |
4% |
|||
Europe |
5.256 |
5.492 |
- |
4% |
|||
Sales |
|||||||
External Production |
|||||||
North America |
$ |
4,878 |
$ |
4,670 |
+ |
4% |
|
Europe |
2,204 |
1,832 |
+ |
20% |
|||
Asia |
663 |
473 |
+ |
40% |
|||
Rest of World |
133 |
87 |
+ |
53% |
|||
Complete Vehicle Assembly |
439 |
628 |
- |
30% |
|||
Tooling, Engineering and Other |
936 |
878 |
+ |
7% |
|||
Total Sales |
$ |
9,253 |
$ |
8,568 |
+ |
8% |
External Production Sales -
External production sales in
- the launch of new programs during or subsequent to the fourth quarter of 2015, including the:
- GMC Acadia;
- Chevrolet Cruze;
- Lincoln
Continental ; - Ford F-Series Superduty;
- Chrysler Pacifica; and
the acquisition of Getrag during the first quarter of 2016, which positively impacted production sales by
These factors were partially offset by:
- lower production volumes on certain existing programs;
- programs that ended production during or subsequent to the fourth quarter of 2015; and
- net customer price concessions subsequent to 2015.
External Production Sales -
External production sales in
- net acquisitions during or subsequent to the fourth quarter of 2015, which positively impacted production sales by
$329 million , including Getrag which positively impacted production sales by$258 million ; - the launch of new programs during or subsequent to the fourth quarter of 2015, including the:
- Audi A3 and A3 Sportback;
- Mercedes-Benz C-Class Convertible;
Audi Q2;- Mercedes-Benz E-Class; and
- Audi A4.
These factors were partially offset by:
- lower production volumes on certain existing programs;
- lower production volumes on the MINI Countryman and Paceman, as well as substantially lower production content on the next generation of these programs which launched during the fourth quarter of 2016;
- a
$61 million decrease in reported U.S. dollar production sales primarily as a result of the weakening of foreign currencies against the U.S. dollar, including the British pound, euro and Turkish lira; and - net customer price concessions subsequent to the fourth quarter of 2015.
External Production Sales -
External production sales in
- the launch of new programs during or subsequent to the fourth quarter of 2015, primarily in
China ; and - acquisitions during or subsequent to the fourth quarter of 2015, including Getrag and the
Xingqiaorui Partnership , which positively impacted production sales by$105 million .
These factors were partially offset by:
- a
$40 million decrease in reported U.S. dollar production sales primarily as a result of the weakening of foreign currencies against the U.S. dollar, including the Chinese renminbi; and - net customer price concessions subsequent to the fourth quarter of 2015.
External Production Sales - Rest of World
External production sales in Rest of World increased 53% or
- net customer price increases subsequent to the fourth quarter of 2015; and
- the launch of new programs during or subsequent to the fourth quarter of 2015, primarily in
Brazil andArgentina .
Complete Vehicle Assembly Sales
For the three months ended December 31, |
||||||
2016 |
2015 |
Change |
||||
Complete Vehicle Assembly Sales |
$ |
439 |
$ |
628 |
- |
30% |
Complete Vehicle Assembly Volumes (Units) |
7,418 |
25,042 |
- |
70% |
Complete vehicle assembly sales decreased 30% or
The decrease in complete vehicle assembly sales is primarily as a result of:
- the end of production of the MINI Countryman and Paceman during the fourth quarter of 2016; and
- a
$7 million decrease in reported U.S. dollar complete vehicle assembly sales as a result of the weakening of the euro against the U.S. dollar.
These factors were partially offset by an increase in assembly volumes for the Mercedes-Benz G-Class which has a higher average selling price per vehicle compared to the MINI programs.
Tooling, Engineering and Other Sales
Tooling, engineering and other sales increased 7% or
In the three months ended
- Chevrolet Equinox and GMC Terrain;
BMW 5-Series;- Opel Ampera-e;
- certain Jaguar Land Rover programs;
Audi Q5;- Skoda Yeti;
- Porsche Panamera; and
- Chevrolet Silverado and GMC Sierra.
In the three months ended
- Chevrolet Cruze;
- Buick Enclave, GMC Acadia and Chevrolet Traverse;
- Chevrolet Malibu;
- Audi A4;
- Chrysler Pacifica and Dodge Caravan;
- Chevrolet Volt;
- Chevrolet Equinox and GMC Terrain; and
- Cadillac CT6.
Acquisitions during or subsequent to the three months ended
Segment Analysis
The following table reconciles net income from continuing operations to Adjusted EBIT:
For the three months |
|||||
2016 |
2015 |
||||
Net income from continuing operations |
$ |
496 |
$ |
482 |
|
Add (deduct): |
|||||
Interest expense, net |
20 |
17 |
|||
Other expense (income), net |
30 |
15 |
|||
Income taxes |
150 |
142 |
|||
Adjusted EBIT |
$ |
696 |
$ |
656 |
For the three months ended December 31, |
|||||||||||||
Total Sales |
Adjusted EBIT |
||||||||||||
2016 |
2015 |
Change |
2016 |
2015 |
Change |
||||||||
North America |
$ |
5,238 |
$ |
5,090 |
$ |
148 |
$ |
516 |
$ |
501 |
$ |
15 |
|
Europe |
3,224 |
2,889 |
335 |
71 |
112 |
(41) |
|||||||
Asia |
775 |
624 |
151 |
100 |
63 |
37 |
|||||||
Rest of World |
144 |
88 |
56 |
4 |
(6) |
10 |
|||||||
Corporate and Other |
(128) |
(123) |
(5) |
5 |
(14) |
19 |
|||||||
Total reportable segments |
$ |
9,253 |
$ |
8,568 |
$ |
685 |
$ |
696 |
$ |
656 |
$ |
40 |
Adjusted EBIT in
- productivity and efficiency improvements at certain facilities;
- the acquisition of Getrag during the first quarter of 2016;
- higher recoveries associated with scrap steel;
- lower launch costs;
- a lower amount of employee profit sharing;
- decreased pre-operating costs incurred at new facilities; and
- lower incentive compensation.
These factors were partially offset by:
- operational inefficiencies at certain facilities;
- higher warranty costs of
$17 million ; - decreased margins earned on lower production sales on certain programs;
- lower equity income; and
- net customer price concessions subsequent to the fourth quarter of 2015.
Adjusted EBIT in
- higher warranty costs of
$18 million ; - a net loss associated with acquisitions during or subsequent to the fourth quarter of 2015, including Getrag;
- operational inefficiencies at certain facilities;
- higher launch costs;
- higher pre-operating costs incurred at new facilities;
- decreased margins earned on lower production sales on certain programs; and
- net customer price concessions subsequent to the fourth quarter of 2015.
These factors were partially offset by:
- productivity and efficiency improvements at certain facilities; and
- a lower amount of employee profit sharing.
Adjusted EBIT in
- margins earned on higher production sales;
- productivity and efficiency improvements at certain facilities;
- lower launch costs;
- acquisitions during or subsequent to the fourth quarter of 2015, including Getrag and the
Xingqiaorui Partnership ; and - higher equity income.
These factors were partially offset by:
- a decrease in reported U.S. dollar Adjusted EBIT due to the weakening of the Chinese renminbi against the U.S. dollar;
- higher warranty costs of
$2 million ; and - net customer price concessions subsequent to the fourth quarter of 2015.
Rest of World
Adjusted EBIT in Rest of World increased
- net customer price increases subsequent to the fourth quarter of 2015;
- margins earned on higher production sales; and
- productivity and efficiency improvements at certain facilities.
Corporate and Other
Corporate and Other Adjusted EBIT increased
- lower costs to support our global compliance programs;
- higher foreign exchange gains;
- lower costs related to the investment in our information technology infrastructure;
- lower consulting costs; and
- a
$3 million net increase in valuation gains in respect of ABCP.
COMMITMENTS AND CONTINGENCIES
From time to time, we may be contingently liable for litigation, legal and/or regulatory actions and proceedings and other claims.
Refer to note 16 of our unaudited interim consolidated financial statements for the three months and year ended
For a discussion of risk factors relating to legal and other claims/actions against us, refer to "Item 3. Description of the Business – Risk Factors" in our Annual Information Form and Annual Report on Form 40-F, each in respect of the year ended
CONTROLS AND PROCEDURES
During the first quarter of 2016, we acquired Getrag. Other than the addition of Getrag's operations to our internal control over financial reporting and any related changes in control to integrate Getrag, there have been no changes in our internal control over financial reporting that occurred during the year ended
FORWARD‑LOOKING STATEMENTS
The previous discussion contains statements that constitute "forward-looking information" or "forward-looking statements" within the meaning of applicable securities legislation, including, but not limited to, statements relating to the expected growth of the Dual Clutch Transmission (DCT) product segment. The forward-looking statements or forward-looking information in this document is presented for the purpose of providing information about management's current expectations and plans and such information may not be appropriate for other purposes. Forward-looking statements or forward-looking information 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", "forecast", "outlook", "project", "estimate" and similar expressions suggesting future outcomes or events to identify forward-looking statements or forward-looking information. Any such forward-looking statements or forward-looking information 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. However, whether actual results and developments will conform with 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: the potential for a deterioration of economic conditions or an extended period of economic uncertainty; a decline in consumer confidence, which would typically result in lower production volume levels; the growth of protectionism and the implementation of measures that impede the free movement of goods, services, people and capital; planning risks created by rapidly changing economic or political conditions; fluctuations in relative currency values; legal claims and/or regulatory actions against us, including without limitation any proceedings that may arise out of our global review focused on anti-trust risk; our ability to successfully launch material new or takeover business; underperformance of one or more of our operating divisions; ongoing pricing pressures, including our ability to offset price concessions demanded by our customers; warranty and recall costs; our ability to successfully identify, complete and integrate acquisitions or achieve anticipated synergies; our ability to conduct appropriate due diligence on acquisition targets; an increase in our risk profile as a result of completed acquisitions; shifts in market share away from our top customers; shifts in market shares among vehicles or vehicle segments, or shifts away from vehicles on which we have significant content; inability to sustain or grow our business; risks of conducting business in foreign markets, including
CONSOLIDATED STATEMENTS OF INCOME
[Unaudited]
[U.S. dollars in millions, except per share figures]
Three months ended |
Year ended |
|||||||||||||
December 31, |
December 31, |
|||||||||||||
Note |
2016 |
2015 |
2016 |
2015 |
||||||||||
Sales |
$ |
9,253 |
$ |
8,568 |
$ |
36,445 |
$ |
32,134 |
||||||
Costs and expenses |
||||||||||||||
Cost of goods sold |
7,901 |
7,336 |
31,123 |
27,559 |
||||||||||
Depreciation and amortization |
278 |
213 |
1,056 |
802 |
||||||||||
Selling, general and administrative |
424 |
412 |
1,601 |
1,448 |
||||||||||
Interest expense,net |
20 |
17 |
88 |
44 |
||||||||||
Equity income |
(46) |
(49) |
(233) |
(204) |
||||||||||
Other expense (income), net |
3 |
30 |
15 |
30 |
(166) |
|||||||||
Income from continuing operations before income taxes |
646 |
624 |
2,780 |
2,651 |
||||||||||
Income taxes |
150 |
142 |
706 |
711 |
||||||||||
Net income from continuing operations |
496 |
482 |
2,074 |
1,940 |
||||||||||
(Loss) income from discontinued operations, net of tax |
2 |
— |
(7) |
— |
67 |
|||||||||
Net income |
496 |
475 |
2,074 |
2,007 |
||||||||||
(Income) loss from continuing operations attributable to non-controlling interests |
(18) |
1 |
(43) |
6 |
||||||||||
Net income attributable to Magna International Inc. |
$ |
478 |
$ |
476 |
$ |
2,031 |
$ |
2,013 |
||||||
Basic earnings per share: |
4 |
|||||||||||||
Continuing operations |
$ |
1.25 |
$ |
1.20 |
$ |
5.19 |
$ |
4.78 |
||||||
Discontinued operations |
— |
(0.02) |
— |
0.16 |
||||||||||
Attributable to Magna International Inc. |
$ |
1.25 |
$ |
1.18 |
$ |
5.19 |
$ |
4.94 |
||||||
Diluted earnings per share: |
4 |
|||||||||||||
Continuing operations |
$ |
1.24 |
$ |
1.19 |
$ |
5.16 |
$ |
4.72 |
||||||
Discontinued operations |
— |
(0.02) |
— |
0.16 |
||||||||||
Attributable to Magna International Inc. |
$ |
1.24 |
$ |
1.17 |
$ |
5.16 |
$ |
4.88 |
||||||
Cash dividends paid per Common Share |
$ |
0.25 |
$ |
0.22 |
$ |
1.00 |
$ |
0.88 |
||||||
Weighted average number of Common Shares outstanding during the period [in millions]: |
4 |
|||||||||||||
Basic |
383.0 |
402.6 |
391.0 |
407.5 |
||||||||||
Diluted |
385.0 |
407.0 |
393.2 |
412.7 |
||||||||||
See accompanying notes |
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
[Unaudited]
[U.S. dollars in millions]
Three months ended |
Year ended |
|||||||||||||
December 31, |
December 31, |
|||||||||||||
Note |
2016 |
2015 |
2016 |
2015 |
||||||||||
Net income |
$ |
496 |
$ |
475 |
$ |
2,074 |
$ |
2,007 |
||||||
Other comprehensive loss, net of tax: |
14 |
|||||||||||||
Net unrealized loss on translation of net investment in foreign operations |
(300) |
(149) |
(134) |
(800) |
||||||||||
Net unrealized (loss) gain on cash flow hedges |
(38) |
(54) |
1 |
(244) |
||||||||||
Reclassification of net loss on cash flow hedges to net income |
28 |
39 |
126 |
95 |
||||||||||
Reclassifications of net loss on investments to net income |
1 |
— |
1 |
3 |
||||||||||
Reclassification of net loss on pensions to net income |
6 |
2 |
9 |
7 |
||||||||||
Pension and post retirement benefits |
(27) |
16 |
(29) |
14 |
||||||||||
Other comprehensive loss |
(330) |
(146) |
(26) |
(925) |
||||||||||
Comprehensive income |
166 |
329 |
2,048 |
1,082 |
||||||||||
Comprehensive loss (income) attributable to non-controlling interests |
1 |
2 |
(18) |
8 |
||||||||||
Comprehensive income attributable to Magna International Inc. |
$ |
167 |
$ |
331 |
$ |
2,030 |
$ |
1,090 |
||||||
See accompanying notes |
CONSOLIDATED BALANCE SHEETS
[Unaudited]
[U.S. dollars in millions]
As at |
As at |
||||||||
December 31, |
December 31, |
||||||||
Note |
2016 |
2015 |
|||||||
ASSETS |
|||||||||
Current assets |
|||||||||
Cash and cash equivalents |
5 |
$ |
974 |
$ |
2,863 |
||||
Accounts receivable |
6,165 |
5,439 |
|||||||
Inventories |
7 |
2,804 |
2,564 |
||||||
Prepaid expenses and other |
10 |
220 |
278 |
||||||
10,163 |
11,144 |
||||||||
Investments |
6, 15 |
1,850 |
399 |
||||||
Fixed assets, net |
7,022 |
5,948 |
|||||||
Goodwill |
6, 8 |
1,923 |
1,344 |
||||||
Deferred tax assets |
268 |
271 |
|||||||
Other assets |
9 |
1,340 |
581 |
||||||
$ |
22,566 |
$ |
19,687 |
||||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|||||||||
Current liabilities |
|||||||||
Short-term borrowings |
10 |
$ |
623 |
$ |
25 |
||||
Accounts payable |
5,430 |
4,746 |
|||||||
Accrued salaries and wages |
768 |
660 |
|||||||
Other accrued liabilities |
11 |
1,639 |
1,512 |
||||||
Income taxes payable |
96 |
122 |
|||||||
Long‑term debt due within one year |
139 |
211 |
|||||||
8,695 |
7,276 |
||||||||
Long‑term debt |
2,394 |
2,327 |
|||||||
Long-term employee benefit liabilities |
667 |
504 |
|||||||
Other long‑term liabilities |
298 |
331 |
|||||||
Deferred tax liabilities |
293 |
132 |
|||||||
12,347 |
10,570 |
||||||||
Shareholders' equity |
|||||||||
Capital stock |
|||||||||
Common Shares |
|||||||||
[issued: 382,252,522; December 31, 2015 – 402,264,201] |
13 |
3,796 |
3,942 |
||||||
Contributed surplus |
105 |
107 |
|||||||
Retained earnings |
7,318 |
6,387 |
|||||||
Accumulated other comprehensive loss |
14 |
(1,451) |
(1,470) |
||||||
9,768 |
8,966 |
||||||||
Non-controlling interests |
451 |
151 |
|||||||
10,219 |
9,117 |
||||||||
$ |
22,566 |
$ |
19,687 |
||||||
See accompanying notes |
CONSOLIDATED STATEMENTS OF CASH FLOWS
[Unaudited]
[U.S. dollars in millions]
Three months ended |
Year ended |
||||||||||||
December 31, |
December 31, |
||||||||||||
Note |
2016 |
2015 |
2016 |
2015 |
|||||||||
Cash provided from (used for): |
|||||||||||||
OPERATING ACTIVITIES |
|||||||||||||
Net income from continuing operations |
$ |
496 |
$ |
482 |
$ |
2,074 |
$ |
1,940 |
|||||
Items not involving current cash flows |
5 |
382 |
291 |
1,231 |
736 |
||||||||
878 |
773 |
3,305 |
2,676 |
||||||||||
Changes in operating assets and liabilities |
5 |
840 |
243 |
81 |
(344) |
||||||||
Cash provided from operating activities |
1,718 |
1,016 |
3,386 |
2,332 |
|||||||||
INVESTMENT ACTIVITIES |
|||||||||||||
Fixed asset additions |
(662) |
(604) |
(1,807) |
(1,591) |
|||||||||
Purchase of subsidiaries |
6 |
(117) |
(221) |
(1,930) |
(222) |
||||||||
Increase in investments and other assets |
(155) |
(69) |
(478) |
(221) |
|||||||||
Increase in restricted cash deposits |
(14) |
— |
(194) |
— |
|||||||||
Proceeds from disposition |
75 |
11 |
138 |
61 |
|||||||||
Sale of Interiors |
3 |
— |
47 |
— |
520 |
||||||||
Proceeds on disposal of facilities |
— |
— |
— |
221 |
|||||||||
Cash used in discontinued operations |
— |
— |
— |
(56) |
|||||||||
Cash used for investing activities |
(873) |
(836) |
(4,271) |
(1,288) |
|||||||||
FINANCING ACTIVITIES |
|||||||||||||
Issues of debt |
18 |
918 |
282 |
1,608 |
|||||||||
Increase (decrease) in short-term borrowings |
24 |
(4) |
386 |
25 |
|||||||||
Repayments of debt |
(82) |
(29) |
(417) |
(99) |
|||||||||
Issue of Common Shares on exercise of stock options |
5 |
16 |
33 |
35 |
|||||||||
Repurchase of Common Shares |
13 |
(114) |
(164) |
(913) |
(515) |
||||||||
Contributions to subsidiaries by non-controlling interests |
(1) |
31 |
(1) |
41 |
|||||||||
Dividends paid to non-controlling interests |
(5) |
— |
(5) |
— |
|||||||||
Dividends |
(95) |
(84) |
(385) |
(354) |
|||||||||
Cash (used for) provided from financing activities |
(250) |
684 |
(1,020) |
741 |
|||||||||
Effect of exchange rate changes on cash and cash equivalents |
15 |
(16) |
16 |
(171) |
|||||||||
Net increase (decrease) in cash and cash equivalents during the period |
610 |
848 |
(1,889) |
1,614 |
|||||||||
Cash and cash equivalents, beginning of period |
364 |
2,015 |
2,863 |
1,249 |
|||||||||
Cash and cash equivalents, end of period |
$ |
974 |
$ |
2,863 |
$ |
974 |
$ |
2,863 |
|||||
See accompanying notes |
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
[Unaudited]
[U.S. dollars in millions]
Common Shares |
||||||||||||||||||||||
Note |
Number |
Stated |
Contri- |
Retained |
AOCL (i) |
Non- |
Total |
|||||||||||||||
[in millions] |
||||||||||||||||||||||
Balance, December 31, 2014 |
410.3 |
$ |
3,979 |
$ |
83 |
$ |
5,155 |
$ |
(558) |
$ |
14 |
$ |
8,673 |
|||||||||
Net income |
2,013 |
(6) |
2,007 |
|||||||||||||||||||
Other comprehensive loss |
(923) |
(2) |
(925) |
|||||||||||||||||||
Shares issued on exercise of stock options |
2.4 |
45 |
(10) |
35 |
||||||||||||||||||
Release of stock and stock units |
0.5 |
17 |
(17) |
— |
||||||||||||||||||
Repurchase and cancellation under normal |
||||||||||||||||||||||
course issuer bid |
13 |
(11.1) |
(108) |
(418) |
11 |
(515) |
||||||||||||||||
Contributions by non-controlling interest |
17 |
29 |
46 |
|||||||||||||||||||
Purchase of non-controlling interests |
(2) |
(2) |
||||||||||||||||||||
Acquisition |
6 |
116 |
116 |
|||||||||||||||||||
Stock-based compensation expense |
36 |
36 |
||||||||||||||||||||
Dividends paid |
0.2 |
9 |
(363) |
(354) |
||||||||||||||||||
Balance, December 31, 2015 |
402.3 |
$ |
3,942 |
$ |
107 |
$ |
6,387 |
$ |
(1,470) |
$ |
151 |
$ |
9,117 |
|||||||||
Net income |
2,031 |
43 |
2,074 |
|||||||||||||||||||
Other comprehensive loss |
(1) |
(25) |
(26) |
|||||||||||||||||||
Shares issued on exercise of stock options |
2.1 |
47 |
(14) |
33 |
||||||||||||||||||
Release of stock and stock units |
0.4 |
25 |
(25) |
— |
||||||||||||||||||
Repurchase and cancellation under normal |
||||||||||||||||||||||
course issuer bid |
13 |
(22.6) |
(222) |
(711) |
20 |
(913) |
||||||||||||||||
Contribution by non-controlling interest |
(1) |
(1) |
||||||||||||||||||||
Acquisition |
6 |
288 |
288 |
|||||||||||||||||||
Stock-based compensation expense |
37 |
37 |
||||||||||||||||||||
Dividends paid to non-controlling interests |
(5) |
(5) |
||||||||||||||||||||
Dividends paid |
0.1 |
4 |
(389) |
(385) |
||||||||||||||||||
Balance, December 31, 2016 |
382.3 |
$ |
3,796 |
$ |
105 |
$ |
7,318 |
$ |
(1,451) |
$ |
451 |
$ |
10,219 |
|||||||||
(i) AOCL is Accumulated Other Comprehensive Loss. |
||||||||||||||||||||||
See accompanying notes |
NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS
[Unaudited]
[All amounts in U.S. dollars and all tabular amounts in millions unless otherwise noted]
1. SIGNIFICANT ACCOUNTING POLICIES
[a] Basis of presentation
The unaudited interim consolidated financial statements of
The unaudited interim consolidated financial statements reflect all adjustments, which consist only of normal and recurring adjustments, necessary to present fairly the financial position at
[b] Accounting changes
Pension and other Post Retirement Benefit Plans
At
[c] Future Accounting Standards
Revenue Recognition
In
Leases
In
Statement of Cash Flows
In
Income Taxes
In
Goodwill
In
[d] Seasonality
The Company's businesses are generally not seasonal. However, the Company's sales and profits are closely related to its automotive customers' vehicle production schedules. The Company's largest North American customers typically halt production for approximately two weeks in July and one week in December. Additionally, many of the Company's customers in
2. DISCONTINUED OPERATIONS
On
The following table summarizes the results of the interiors operations classified as discontinued operations for the three months and year ended
Three months ended |
Year ended |
||||||
December 31, 2015 |
December 31, 2015 |
||||||
Sales |
$ |
— |
$ |
1,737 |
|||
Costs and expense |
|||||||
Cost of goods sold |
— |
1,635 |
|||||
Depreciation and amortization |
— |
13 |
|||||
Selling, general and administrative |
— |
58 |
|||||
Equity income |
— |
(11) |
|||||
Income from discontinued operations before income taxes |
— |
42 |
|||||
Income taxes |
— |
20 |
|||||
Income from discontinued operations before gain on divestiture |
— |
22 |
|||||
(Loss) gain on divestiture of discontinued operations, net of tax |
(7) |
45 |
|||||
Income from discontinued operations, net of tax |
$ |
(7) |
$ |
67 |
The interiors operations were previously included within all of the Company's reporting segments except for Rest of World.
3. OTHER EXPENSE (INCOME), NET
Year ended |
||||||||
December 31, |
||||||||
2016 |
2015 |
|||||||
Fourth Quarter |
||||||||
Restructuring |
[a] |
$ |
17 |
$ |
15 |
|||
Pension settlement |
[b] |
13 |
— |
|||||
30 |
15 |
|||||||
Third Quarter |
||||||||
Gain on disposal |
[c] |
— |
(136) |
|||||
Restructuring |
[a] |
— |
12 |
|||||
— |
(124) |
|||||||
Second Quarter |
||||||||
Gain on disposal |
[c] |
— |
(57) |
|||||
$ |
30 |
$ |
(166) |
[a] Restructuring
During the fourth quarter, the Company recorded net restructuring charges of
During 2015, the Company recorded net restructuring charges of
[b] Pension settlement
During the fourth quarter of 2016, the Company offered a limited lump-sum payout to certain terminated vested plan participants of its U.S. defined benefit pension plans. As a result of the partial settlement, the Company recognized a
[c] Gain on disposal
During the third quarter of 2015, the Company contributed two manufacturing facilities and received a 49% interest in a newly formed joint venture and cash proceeds of
During the second quarter of 2015, the Company sold its battery pack business to
4. EARNINGS PER SHARE
Earnings per share are computed as follows:
Three months ended |
Year ended |
|||||||||||||
December 31, |
December 31, |
|||||||||||||
2016 |
2015 |
2016 |
2015 |
|||||||||||
Income available to Common shareholders: |
||||||||||||||
Net income from continuing operations |
$ |
496 |
$ |
482 |
$ |
2,074 |
$ |
1,940 |
||||||
(Income) loss from continuing operations attributable to |
||||||||||||||
non-controlling interests |
(18) |
1 |
(43) |
6 |
||||||||||
Net income attributable to Magna International Inc. |
||||||||||||||
from continuing operations |
478 |
483 |
2,031 |
1,946 |
||||||||||
(Loss) income from discontinued operations |
— |
(7) |
— |
67 |
||||||||||
Net income attributable to Magna International Inc. |
$ |
478 |
$ |
476 |
$ |
2,031 |
$ |
2,013 |
||||||
Weighted average shares outstanding: |
||||||||||||||
Basic |
383.0 |
402.6 |
391.0 |
407.5 |
||||||||||
Adjustments |
||||||||||||||
Stock options and restricted stock [a] |
2.0 |
4.4 |
2.2 |
5.2 |
||||||||||
Diluted |
385.0 |
407.0 |
393.2 |
412.7 |
[a] For the three months and year ended
Three months ended |
Year ended |
||||||||||||
December 31, |
December 31, |
||||||||||||
2016 |
2015 |
2016 |
2015 |
||||||||||
Earnings per Common Share: |
|||||||||||||
Basic: |
|||||||||||||
Continuing operations |
$ |
1.25 |
$ |
1.20 |
$ |
5.19 |
$ |
4.78 |
|||||
Discontinued operations |
— |
(0.02) |
— |
0.16 |
|||||||||
Attributable to Magna International Inc. |
$ |
1.25 |
$ |
1.18 |
$ |
5.19 |
$ |
4.94 |
|||||
Diluted: |
|||||||||||||
Continuing operations |
$ |
1.24 |
$ |
1.19 |
$ |
5.16 |
$ |
4.72 |
|||||
Discontinued operations |
— |
(0.02) |
— |
0.16 |
|||||||||
Attributable to Magna International Inc. |
$ |
1.24 |
$ |
1.17 |
$ |
5.16 |
$ |
4.88 |
5. DETAILS OF CASH FROM OPERATING ACTIVITIES
[a] Cash and cash equivalents
December 31, |
December 31, |
|||||
2016 |
2015 |
|||||
Bank term deposits, bankers' acceptances and government paper |
$ |
498 |
$ |
2,572 |
||
Cash |
476 |
291 |
||||
$ |
974 |
$ |
2,863 |
[b] Items not involving current cash flows:
Three months ended |
Year ended |
|||||||||||
December 31, |
December 31, |
|||||||||||
2016 |
2015 |
2016 |
2015 |
|||||||||
Depreciation and amortization |
$ |
278 |
$ |
213 |
$ |
1,056 |
$ |
802 |
||||
Amortization of other assets included in cost of goods sold |
35 |
28 |
135 |
110 |
||||||||
Deferred income taxes |
14 |
(2) |
22 |
(7) |
||||||||
Other non-cash charges |
6 |
23 |
27 |
44 |
||||||||
Equity income in excess of dividends received |
49 |
29 |
(9) |
(20) |
||||||||
Non-cash portion of Other Income [note 3] |
— |
— |
— |
(193) |
||||||||
$ |
382 |
$ |
291 |
$ |
1,231 |
$ |
736 |
[c] Changes in operating assets and liabilities:
Three months ended |
Year ended |
|||||||||||
December 31, |
December 31, |
|||||||||||
2016 |
2015 |
2016 |
2015 |
|||||||||
Accounts receivable |
$ |
558 |
$ |
178 |
$ |
(446) |
$ |
(410) |
||||
Inventories |
203 |
90 |
(159) |
(241) |
||||||||
Prepaid expenses and other |
13 |
22 |
189 |
13 |
||||||||
Accounts payable |
159 |
(28) |
562 |
139 |
||||||||
Accrued salaries and wages |
(2) |
(27) |
94 |
43 |
||||||||
Other accrued liabilities |
(99) |
45 |
(145) |
72 |
||||||||
Income taxes payable |
8 |
(37) |
(14) |
40 |
||||||||
$ |
840 |
$ |
243 |
$ |
81 |
$ |
(344) |
6. ACQUISITIONS
Acquisition of Getrag
On
The acquisition of Getrag was accounted for as a business combination. The following table summarizes the amounts recognized for assets acquired and liabilities assumed at their estimated fair values as of the acquisition date, as well as adjustments made during the three-months ended
Preliminary |
Measurement |
Final |
|||||||
Cash |
$ |
136 |
$ |
— |
$ |
136 |
|||
Non-cash working capital |
(459) |
64 |
(395) |
||||||
Investments |
1,736 |
(239) |
1,497 |
||||||
Fixed assets |
483 |
(38) |
445 |
||||||
Goodwill |
442 |
148 |
590 |
||||||
Other assets |
59 |
(35) |
24 |
||||||
Intangibles |
223 |
149 |
372 |
||||||
Deferred tax assets |
43 |
(9) |
34 |
||||||
Long-term employee benefit liabilities |
(125) |
(12) |
(137) |
||||||
Long-term debt |
(117) |
— |
(117) |
||||||
Other long-term liabilities |
(52) |
— |
(52) |
||||||
Deferred tax liabilities |
(144) |
25 |
(119) |
||||||
Non-controlling interest |
(307) |
20 |
(287) |
||||||
Consideration paid |
1,918 |
73 |
1,991 |
||||||
Less: Cash acquired |
(136) |
— |
(136) |
||||||
Net cash outflow |
$ |
1,782 |
$ |
73 |
$ |
1,855 |
The measurement period adjustments primarily reflect: (i) changes in the estimated fair value of the acquired equity method investments; (ii) changes in the estimated fair value of the acquired patents and customer relationship intangibles; and (iii) a working capital adjustment due to an increase in the total fair value of consideration transferred. This resulted in a net adjustment to goodwill of
The measurement period adjustments did not result from intervening events subsequent to the acquisition date and did not have a material impact on the Company's earnings in any period. The final allocation of the consideration transferred to the assets acquired and liabilities assumed has been completed.
The investments amount includes the following equity investments that were acquired as part of the business combination:
Ownership |
Investment |
|||
Getrag Ford Transmission GmbH |
50.0% |
$ |
340 |
|
Getrag (Jiangxi) Transmission Co., Ltd ["GJT"] (i) |
50.0% |
$ |
1,077 |
|
Dongfeng Getrag Transmission Co. Ltd |
50.0% |
$ |
80 |
(i) |
GJT is 66.7% owned by one of the Company's consolidated subsidiaries which has a 25% non-controlling interest. As a result, the preliminary investment balance was derived using 66.7% of the fair value. |
The Company accounts for the investments under the equity method since it has the ability to exercise significant influence but does not hold a controlling financial interest.
Recognized goodwill is attributable to the assembled workforce, expected synergies and other intangible assets that do not qualify for separate recognition. All of the goodwill recognized was assigned to the Company's European segment.
Intangible assets consist primarily of amounts recognized for the fair value of customer relationship intangibles and patents. These amortizable intangible assets are being amortized on a straight-line basis over a 15 year estimated useful life.
Sales for the acquired Getrag entities for the three months and year ended
The following table provides consolidated supplemental pro forma information as if the acquisition of Getrag had occurred on
Three months ended |
Year ended |
|||||
December 31, 2015 |
December 31, 2015 |
|||||
Sales |
$ |
9,108 |
$ |
34,150 |
||
Net income attributable to Magna International Inc. |
$ |
447 |
$ |
1,992 |
The unaudited pro forma financial results do not include any anticipated synergies or other expected benefits of the acquisition. This information is presented for informational purposes only and is not indicative of future operating results.
Other
During the fourth quarter of 2016, the Company acquired 100% of the equity interest in the BÖCO Group of Companies [BÖCO]. BÖCO is an automotive supplier of latches, hinges and strikers, with sales primarily to the
During the second quarter of 2016, the Company acquired 100% of the equity interest in
These entities have been included in our consolidated results of operations since their respective acquisition dates. Pro forma results of operations during the current period have not been presented because the effects of these acquisitions, individually and in aggregate, were not material to the Company's consolidated results of operations.
Acquisitions in the year ended
On
The acquisition of the 53% controlling interest in the
On
The final allocation of the consideration transferred to the assets acquired and liabilities assumed for both the
7. INVENTORIES
Inventories consist of:
December 31, |
December 31, |
|||
2016 |
2015 |
|||
Raw materials and supplies |
$ |
1,007 |
$ |
843 |
Work-in-process |
264 |
246 |
||
Finished goods |
327 |
311 |
||
Tooling and engineering |
1,206 |
1,164 |
||
$ |
2,804 |
$ |
2,564 |
Tooling and engineering inventory represents costs incurred on tooling and engineering services contracts in excess of billed and unbilled amounts included in accounts receivable.
8. GOODWILL
The following is a continuity of the Company's goodwill:
2016 |
2015 |
|||
Balance at December 31, 2015 |
$ |
1,344 |
$ |
1,337 |
Acquisitions [note 6] |
430 |
— |
||
Foreign exchange and other |
57 |
(74) |
||
Balance, March 31, 2016 |
1,831 |
1,263 |
||
Acquisitions [note 6] |
52 |
— |
||
Divestiture |
— |
(7) |
||
Foreign exchange and other |
(34) |
16 |
||
Balance, June 30, 2016 |
1,849 |
1,272 |
||
Foreign exchange and other |
16 |
(21) |
||
Balance, September 30, 2016 |
1,865 |
1,251 |
||
Acquisitions [note 6] |
132 |
120 |
||
Foreign exchange and other |
(74) |
(27) |
||
Balance, December 31, 2016 |
$ |
1,923 |
1,344 |
9. OTHER ASSETS
Other assets consist of:
December 31, |
December 31, |
||||
2016 |
2015 |
||||
Preproduction costs related to long-term supply agreements |
|||||
with contractual guarantee for reimbursement |
$ |
420 |
$ |
276 |
|
Customer relationship intangibles |
296 |
75 |
|||
Long-term receivables |
229 |
87 |
|||
Patents and licences, net |
251 |
37 |
|||
Computer software |
74 |
57 |
|||
Unrealized gain on cash flow hedges |
6 |
5 |
|||
Pension overfunded status |
21 |
17 |
|||
Other, net |
43 |
27 |
|||
$ |
1,340 |
$ |
581 |
10. SHORT-TERM BORROWINGS
The Company's short-term borrowings consist of the following:
December 31, |
December 31, |
|||
2016 |
2015 |
|||
Bank indebtedness [i] |
$ |
8 |
$ |
25 |
Commercial paper [ii] |
615 |
— |
||
$ |
623 |
$ |
25 |
[i] |
In the third quarter of 2016, the Company entered into an agreement for a credit facility that is drawn in euros. The Company is required to secure any amounts drawn on the facility with a USD cash deposit of 105% of the outstanding euro balance. As of December 31, 2016, the gross amount outstanding under the credit facility was $185 million [€175 million]. The credit agreement includes a netting arrangement with the bank that provides for the legal right of setoff. Accordingly, as at December 31, 2016, this liability balance was offset against the related restricted cash deposit of $194 million. The remaining net cash deposit of $9 million was included in the prepaid expenses and other balance, and is restricted under the terms of the loan. |
[ii] |
During the third quarter of 2016, the Company established a U.S. commercial paper program [the "U.S. Program"]. Under the U.S. Program, the Company may issue U.S. commercial paper notes [the "U.S. notes"] up to a maximum aggregate amount of U.S. $500 million. The U.S. Program is supported by the Company's existing global credit facility. The proceeds from the issuance of the U.S. notes are being used for general corporate purposes. As of December 31, 2016, $295 million of U.S notes were outstanding, with a weighted-average interest rate of 1.04%, and maturities generally less than three months. |
In the first quarter of 2016, the Company established a euro-commercial paper program [the "euro-Program"]. Under the euro-Program, the Company may issue euro-commercial paper notes [the "euro notes"] up to a maximum aggregate amount of €500 million or its equivalent in alternative currencies. The euro notes issued are guaranteed by the Company's existing global credit facility. The proceeds from the issuance of the euro notes are being used for general corporate purposes. As of December 31, 2016, $320 million [€304 million] of euro notes were outstanding, with a negative weighted-average interest rate of 0.07%, and maturities generally less than three months. |
11. WARRANTY
The following is a continuity of the Company's warranty accruals:
2016 |
2015 |
|||
Balance, beginning of period |
$ |
59 |
$ |
80 |
Expense, net |
19 |
8 |
||
Settlements |
(17) |
(10) |
||
Acquisitions [note 6] |
172 |
— |
||
Foreign exchange and other |
4 |
(6) |
||
Balance, March 31 |
237 |
72 |
||
Expense, net |
12 |
10 |
||
Settlements |
(14) |
(10) |
||
Foreign exchange and other |
(2) |
1 |
||
Balance, June 30 |
233 |
73 |
||
Expense, net |
26 |
1 |
||
Settlements |
(4) |
(10) |
||
Foreign exchange and other |
(1) |
(5) |
||
Balance, September 30 |
254 |
59 |
||
Expense, net |
44 |
7 |
||
Settlements |
(24) |
(23) |
||
Acquisitions [note 6] |
2 |
— |
||
Foreign exchange and other |
(6) |
16 |
||
Balance, December 31 |
$ |
270 |
$ |
59 |
During the first quarter of 2016, the warranty obligation assumed as a result of the acquisition was recognized at its estimated fair value of
12. LONG-TERM EMPLOYEE BENEFIT LIABILITIES
The Company recorded long-term employee benefit expenses as follows:
Three months ended |
Year ended |
||||||||
December 31, |
December 31, |
||||||||
2016 |
2015 |
2016 |
2015 |
||||||
Defined benefit pension plan and other |
$ |
18 |
$ |
4 |
$ |
31 |
$ |
14 |
|
Termination and long service arrangements |
7 |
21 |
29 |
41 |
|||||
Retirement medical benefit plan |
(1) |
— |
— |
1 |
|||||
$ |
24 |
$ |
25 |
$ |
60 |
$ |
56 |
13. CAPITAL STOCK
[a] The Company repurchased shares under normal course issuer bids as follows:
2016 |
2015 |
||||||
Number |
Cash |
Number |
Cash |
||||
of shares |
consideration |
of shares |
consideration |
||||
First Quarter |
7,277,425 |
$ |
300 |
— |
$ |
— |
|
Second Quarter |
7,823,637 |
308 |
— |
— |
|||
Third Quarter |
4,706,220 |
190 |
7,246,514 |
346 |
|||
Fourth Quarter |
2,527,736 |
106 |
3,505,970 |
155 |
|||
22,335,018 |
$ |
904 |
10,752,484 |
$ |
501 |
[b] The following table presents the maximum number of shares that would be outstanding if all the dilutive instruments outstanding at
Common Shares |
382,456,855 |
Stock options (i) |
7,174,665 |
389,631,520 |
(i) |
Options to purchase Common Shares are exercisable by the holder in accordance with the vesting provisions and upon payment of the exercise price as may be determined from time to time pursuant to the Company's stock option plans. |
14. ACCUMULATED OTHER COMPREHENSIVE LOSS
The following is a continuity schedule of accumulated other comprehensive loss: |
|||||
2016 |
2015 |
||||
Accumulated net unrealized loss on translation of net investment in foreign |
|||||
Balance, beginning of period |
$ |
(1,042) |
$ |
(255) |
|
Net unrealized gain (loss) |
256 |
(438) |
|||
Repurchase of shares under normal course issuer bid |
7 |
— |
|||
Balance, March 31 |
(779) |
(693) |
|||
Net unrealized (loss) gain |
(108) |
63 |
|||
Repurchase of shares under normal course issuer bid |
6 |
— |
|||
Balance, June 30 |
(881) |
(630) |
|||
Net unrealized gain (loss) |
24 |
(275) |
|||
Repurchase of shares under normal course issuer bid |
4 |
7 |
|||
Balance, September 30 |
(853) |
(898) |
|||
Net unrealized loss |
(281) |
(148) |
|||
Repurchase of shares under normal course issuer bid |
3 |
4 |
|||
Balance, December 31 |
(1,131) |
(1,042) |
|||
2016 |
2015 |
||||
Accumulated net unrealized loss on cash flow hedges (i) |
|||||
Balance, beginning of period |
(262) |
(113) |
|||
Net unrealized gain (loss) |
69 |
(65) |
|||
Reclassification of net loss to net income |
36 |
11 |
|||
Balance, March 31 |
(157) |
(167) |
|||
Net unrealized loss |
(11) |
(2) |
|||
Reclassification of net loss to net income |
35 |
21 |
|||
Balance, June 30 |
(133) |
(148) |
|||
Net unrealized loss |
(19) |
(123) |
|||
Reclassification of net loss to net income |
27 |
24 |
|||
Balance, September 30 |
(125) |
(247) |
|||
Net unrealized loss |
(38) |
(54) |
|||
Reclassification of net loss to net income |
28 |
39 |
|||
Balance, December 31 |
(135) |
(262) |
|||
Accumulated net unrealized loss on available-for-sale investments |
|||||
Balance, beginning of period |
(1) |
(4) |
|||
Net unrealized gain |
— |
1 |
|||
Balance, March 31 |
(1) |
(3) |
|||
Net unrealized gain |
— |
1 |
|||
Balance, June 30 |
(1) |
(2) |
|||
Net unrealized loss |
— |
(2) |
|||
Reclassification of net loss to net income |
— |
3 |
|||
Balance, September 30 |
(1) |
(1) |
|||
Reclassification of net loss to net income |
1 |
— |
|||
Balance, December 31 |
— |
(1) |
|||
Accumulated net unrealized loss on pensions (ii) |
|||||
Balance, beginning of period |
(165) |
(186) |
|||
Net unrealized loss |
(2) |
(1) |
|||
Acquisitions [note 6] |
(1) |
— |
|||
Reclassification of net loss to net income |
1 |
1 |
|||
Balance, March 31 |
(167) |
(186) |
|||
Acquisitions [note 6] |
1 |
— |
|||
Reclassification of net loss to net income |
1 |
2 |
|||
Balance, June 30 |
(165) |
(184) |
|||
Net unrealized loss |
— |
(1) |
|||
Reclassification of net loss to net income |
1 |
2 |
|||
Balance, September 30 |
(164) |
(183) |
|||
Net unrealized (loss) gain |
(27) |
16 |
|||
Reclassification of net loss to net income |
6 |
2 |
|||
Balance, December 31 |
(185) |
(165) |
|||
Total accumulated other comprehensive loss |
$ |
(1,451) |
$ |
(1,470) |
(i) The amount of income tax benefit that has been netted in the accumulated net unrealized loss on cash flow hedges is as follows: |
||||
2016 |
2015 |
|||
Balance, beginning of period |
$ |
97 |
$ |
44 |
Net unrealized (loss) gain |
(24) |
27 |
||
Reclassifications of net loss to net income |
(14) |
(5) |
||
Balance, March 31 |
59 |
66 |
||
Net unrealized gain (loss) |
6 |
(1) |
||
Reclassifications of net loss to net income |
(13) |
(8) |
||
Balance, June 30 |
52 |
57 |
||
Net unrealized gain |
7 |
47 |
||
Reclassifications of net loss to net income |
(10) |
(10) |
||
Balance, September 30 |
49 |
94 |
||
Net unrealized gain |
15 |
19 |
||
Reclassification of net loss to net income |
(11) |
(16) |
||
Balance, December 31 |
$ |
53 |
$ |
97 |
(ii) The amount of income tax benefit that has been netted in the accumulated net unrealized loss on pensions is as follows: |
||||
2016 |
2015 |
|||
Balance, beginning of period |
$ |
31 |
$ |
36 |
Net unrealized loss |
(2) |
— |
||
Balance, March 31 |
29 |
36 |
||
Reclassification of net loss to net income |
(1) |
(1) |
||
Balance, June 30 |
28 |
35 |
||
Net unrealized loss |
— |
(1) |
||
Reclassification of net loss to net income |
— |
(1) |
||
Balance, September 30 |
28 |
33 |
||
Net unrealized gain (loss) |
5 |
(2) |
||
Reclassification of net loss to net income |
(3) |
— |
||
Balance, December 31 |
$ |
30 |
$ |
31 |
The amount of other comprehensive loss that is expected to be reclassified to net income over the next 12 months is $130 million. |
15. FINANCIAL INSTRUMENTS
[a] Financial assets and liabilities
The Company's financial assets and financial liabilities consist of the following:
December 31, |
December 31, |
||||
Trading |
|||||
Cash and cash equivalents |
$ |
974 |
$ |
2,863 |
|
Investment in asset-backed commercial paper |
60 |
73 |
|||
Equity investments |
— |
4 |
|||
$ |
1,034 |
$ |
2,940 |
||
Held to maturity investments |
|||||
Severance investments |
$ |
3 |
$ |
3 |
|
Loans and receivables |
|||||
Accounts receivable |
$ |
6,165 |
$ |
5,439 |
|
Long-term receivables included in other assets |
229 |
87 |
|||
$ |
6,394 |
$ |
5,526 |
||
Other financial liabilities |
|||||
Bank indebtedness |
$ |
8 |
$ |
25 |
|
Commercial paper |
615 |
— |
|||
Long-term debt (including portion due within one year) |
2,533 |
2,557 |
|||
Accounts payable |
5,430 |
4,746 |
|||
$ |
8,586 |
$ |
7,328 |
||
Derivatives designated as effective hedges, measured at fair value |
|||||
Foreign currency contracts |
|||||
Prepaid expenses |
$ |
12 |
$ |
27 |
|
Other assets |
6 |
4 |
|||
Other accrued liabilities |
(134) |
(191) |
|||
Other long-term liabilities |
(61) |
(152) |
|||
$ |
(177) |
$ |
(312) |
[b] Derivatives designated as effective hedges, measured at fair value
The Company presents derivatives that are designated as effective hedges at gross fair values in the Consolidated Balance Sheets. However, master netting and other similar arrangements allow net settlements under certain conditions. The following table shows the Company's derivative foreign currency contracts at gross fair value as reflected in the Consolidated Balance Sheets and the unrecognized impacts of master netting arrangements:
Gross amounts presented in consolidated balance sheets |
Gross |
Net amounts |
|||||
December 31, 2016 |
|||||||
Assets |
$ |
18 |
$ |
17 |
$ |
1 |
|
Liabilities |
$ |
(195) |
$ |
(17) |
$ |
(178) |
|
December 31, 2015 |
|||||||
Assets |
$ |
31 |
$ |
30 |
$ |
1 |
|
Liabilities |
$ |
(343) |
$ |
(30) |
$ |
(313) |
[c] Fair value
The Company determined the estimated fair values of its financial instruments based on valuation methodologies it believes are appropriate; however, considerable judgment is required to develop these estimates. Accordingly, these estimated fair values are not necessarily indicative of the amounts the Company could realize in a current market exchange. The estimated fair value amounts can be materially affected by the use of different assumptions or methodologies. The methods and assumptions used to estimate the fair value of financial instruments are described below:
Cash and cash equivalents, accounts receivable, short-term borrowings and accounts payable.
Due to the short period to maturity of the instruments, the carrying values as presented in the consolidated balance sheets are reasonable estimates of fair values.
Investments
At
Commercial Paper
Due to the short period to maturity of the commercial paper, the carrying value as presented in the consolidated balance sheet is a reasonable estimate of its fair value.
Term debt
The Company's term debt includes
Senior Notes
The fair value of our Senior Notes are classified as Level 1 when we use quoted prices in active markets and Level 2 when the quoted prices are from less active markets or when other observable inputs are used to determine fair value. At
[d] Credit risk
The Company's financial assets that are exposed to credit risk consist primarily of cash and cash equivalents, accounts receivable, held to maturity investments, and foreign exchange forward contracts with positive fair values.
Cash and cash equivalents, which consists of short-term investments, are only invested in governments, bank term deposits and bank commercial paper with an investment grade credit rating. Credit risk is further reduced by limiting the amount which is invested in certain governments or any major financial institution.
The Company is also exposed to credit risk from the potential default by any of its counterparties on its foreign exchange forward contracts. The Company mitigates this credit risk by dealing with counterparties who are major financial institutions that the Company anticipates will satisfy their obligations under the contracts.
In the normal course of business, the Company is exposed to credit risk from its customers, substantially all of which are in the automotive industry and are subject to credit risks associated with the automotive industry. For the three-month period and year ended
[e] Interest rate risk
The Company is not exposed to significant interest rate risk due to the short-term maturity of its monetary current assets and current liabilities. In particular, the amount of interest income earned on the Company's cash and cash equivalents is impacted more by the investment decisions made and the demands to have available cash on hand, than by movements in the interest rates over a given period.
In addition, the Company is not exposed to interest rate risk on its term debt and Senior Notes as the interest rates on these instruments are fixed.
[f] Currency risk and foreign exchange contracts
The Company is exposed to fluctuations in foreign exchange rates when manufacturing facilities have committed to the delivery of products for which the selling price has been quoted in currencies other than the facilities' functional currency, and when materials and equipment are purchased in currencies other than the facilities' functional currency. In an effort to manage this net foreign exchange exposure, the Company employs hedging programs, primarily through the use of foreign exchange forward contracts.
At
Buys |
Sells |
||
For Canadian dollars |
|||
U.S. amount |
123 |
(1,954) |
|
euro amount |
24 |
(17) |
|
Korean won amount |
21,600 |
— |
|
For U.S. dollars |
|||
Peso amount |
5,883 |
— |
|
Korean won amount |
23,861 |
— |
|
For euros |
|||
U.S. amount |
187 |
(191) |
|
GBP amount |
6 |
(59) |
|
Czech Koruna amount |
7,805 |
— |
|
Polish Zlotys amount |
327 |
— |
Forward contracts mature at various dates through 2021. Foreign currency exposures are reviewed quarterly.
16. CONTINGENCIES
From time to time, the Company may become involved in regulatory proceedings, or become liable for legal, contractual and other claims by various parties, including customers, suppliers, former employees, class action plaintiffs and others. On an ongoing basis, the Company attempts to assess the likelihood of any adverse judgments or outcomes to these proceedings or claims, together with potential ranges of probable costs and losses. A determination of the provision required, if any, for these contingencies is made after analysis of each individual issue. The required provision may change in the future due to new developments in each matter or changes in approach such as a change in settlement strategy in dealing with these matters.
[a] In
- breach of fiduciary duty by the Company and two of its subsidiaries;
- breach by the Company of its binding letter of intent with
KS Centoco Ltd. , including its covenant not to have any interest, directly or indirectly, in any entity that carries on the airbag business inNorth America , other than throughMST Automotive Inc. , a company to be 77% owned by Magna and 23% owned byCentoco Holdings Limited ; - the plaintiff's exclusive entitlement to certain airbag technologies in
North America pursuant to an exclusive licence agreement [the "Licence Agreement"], together with an accounting of all revenues and profits resulting from the alleged use by the Company,TRW Inc. ["TRW"] and other unrelated third party automotive supplier defendants of such technology inNorth America ; - inducement by the Company of a breach of the Licence Agreement by TRW;
- a conspiracy by the Company, TRW and others to deprive
KS Centoco Ltd. of the benefits of such airbag technology inNorth America and to causeCentoco Holdings Limited to sell to TRW its interest inKS Centoco Ltd. in conjunction with the Company's sale to TRW of its interest inMST Automotive GmbH andTEMIC Bayern-Chemie Airbag GmbH ; and - oppression by the defendants.
The plaintiffs are seeking, among other things, damages of approximately
In
Both actions will be tried together at a trial scheduled to commence on
[b] In
Proceedings of this nature can often continue for several years. Where wrongful conduct is found, the relevant antitrust authority can, depending on the jurisdiction, initiate administrative or criminal legal proceedings and impose administrative or criminal fines or penalties taking into account several mitigating and aggravating factors. At this time, management is unable to predict the duration or outcome of the Brazilian investigation, including whether any operating divisions of the Company will be found liable for any violation of law or the extent or magnitude of any liability, if found to be liable.
The Company's policy is to comply with all applicable laws, including antitrust and competition laws. The Company previously initiated a global review focused on antitrust risk led by a team of external counsel. If any antitrust violation is found as a result of such review, a regulatory investigation or otherwise, Magna could be subject to fines, penalties, restitution settlements and civil, administrative or criminal legal proceedings and other consequences, including reputational damage.
[c] In certain circumstances, the Company is at risk for warranty costs including product liability and recall costs. Due to the nature of the costs, the Company makes its best estimate of the expected future costs [note 11]; however, the ultimate amount of such costs could be materially different. The Company continues to experience increased customer pressure to assume greater warranty responsibility. Currently, under most customer agreements, the Company only accounts for existing or probable claims. Under certain complete vehicle engineering and assembly contracts, and with respect to our powertrain systems programs, the Company records an estimate of future warranty-related costs based on the terms of the specific customer agreements, and the specific customer's [or the Company's] warranty experience.
17. SEGMENTED INFORMATION
The Company's chief operating decision maker uses 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 continuing operations and adding back income taxes, interest expense, net, and other expense (income), net.
The following tables show segment information for the Company's reporting segments and a reconciliation of Adjusted EBIT to the Company's consolidated income from continuing operations before income taxes:
Three months ended |
Three months ended |
|||||||||||||||||
December 31, 2016 |
December 31, 2015 |
|||||||||||||||||
Fixed |
Fixed |
|||||||||||||||||
Total |
External |
Adjusted |
assets, |
Total |
External |
Adjusted |
assets, |
|||||||||||
sales |
sales |
EBIT [ii] |
net |
sales |
sales |
EBIT [ii] |
net |
|||||||||||
North America |
||||||||||||||||||
Canada |
$ |
1,764 |
$ |
1,597 |
$ |
721 |
$ |
1,751 |
$ |
1,619 |
$ |
645 |
||||||
United States |
2,590 |
2,506 |
1,573 |
2,491 |
2,378 |
1,422 |
||||||||||||
Mexico |
1,269 |
1,119 |
999 |
1,176 |
1,066 |
755 |
||||||||||||
Eliminations |
(385) |
— |
— |
(328) |
— |
— |
||||||||||||
5,238 |
5,222 |
$ |
516 |
3,293 |
5,090 |
5,063 |
$ |
501 |
2,822 |
|||||||||
Europe |
||||||||||||||||||
Western Europe |
||||||||||||||||||
(excluding Great Britain) |
2,569 |
2,472 |
1,912 |
2,283 |
2,202 |
1,263 |
||||||||||||
Great Britain |
147 |
147 |
127 |
129 |
129 |
145 |
||||||||||||
Eastern Europe |
622 |
541 |
545 |
562 |
500 |
471 |
||||||||||||
Eliminations |
(114) |
— |
— |
(85) |
— |
— |
||||||||||||
3,224 |
3,160 |
71 |
2,584 |
2,889 |
2,831 |
112 |
1,879 |
|||||||||||
Asia |
775 |
726 |
100 |
679 |
624 |
584 |
63 |
811 |
||||||||||
Rest of World |
144 |
144 |
4 |
62 |
88 |
88 |
(6) |
51 |
||||||||||
Corporate and Other [i] |
(128) |
1 |
5 |
404 |
(123) |
2 |
(14) |
385 |
||||||||||
Total reportable segments |
9,253 |
9,253 |
696 |
7,022 |
8,568 |
8,568 |
656 |
5,948 |
||||||||||
Other expense, net |
(30) |
(15) |
||||||||||||||||
Interest expense, net |
(20) |
(17) |
||||||||||||||||
$ |
9,253 |
$ |
9,253 |
$ |
646 |
7,022 |
$ |
8,568 |
$ |
8,568 |
$ |
624 |
5,948 |
|||||
Current assets |
10,163 |
11,144 |
||||||||||||||||
Investments, goodwill, |
||||||||||||||||||
deferred tax assets, and |
||||||||||||||||||
other assets |
5,381 |
2,595 |
||||||||||||||||
Consolidated total assets |
$ |
22,566 |
$ |
19,687 |
||||||||||||||
Year ended |
Year ended |
|||||||||||||||||
December 31, 2016 |
December 31, 2015 |
|||||||||||||||||
Fixed |
Fixed |
|||||||||||||||||
Total |
External |
Adjusted |
assets, |
Total |
External |
Adjusted |
assets, |
|||||||||||
sales |
sales |
EBIT [ii] |
net |
sales |
sales |
EBIT [ii] |
net |
|||||||||||
North America |
||||||||||||||||||
Canada |
$ |
6,784 |
$ |
6,214 |
$ |
721 |
$ |
6,329 |
$ |
5,856 |
$ |
645 |
||||||
United States |
10,226 |
9,857 |
1,573 |
9,603 |
9,183 |
1,422 |
||||||||||||
Mexico |
5,121 |
4,586 |
999 |
4,261 |
3,869 |
755 |
||||||||||||
Eliminations |
(1,387) |
— |
— |
(1,178) |
— |
— |
||||||||||||
20,744 |
20,657 |
$ |
2,061 |
3,293 |
19,015 |
18,908 |
$ |
1,934 |
2,822 |
|||||||||
Europe |
||||||||||||||||||
Western Europe |
||||||||||||||||||
(excluding Great Britain) |
10,537 |
10,159 |
1,912 |
8,936 |
8,635 |
1,263 |
||||||||||||
Great Britain |
658 |
656 |
127 |
404 |
404 |
145 |
||||||||||||
Eastern Europe |
2,285 |
2,000 |
545 |
2,110 |
1,873 |
471 |
||||||||||||
Eliminations |
(400) |
— |
— |
(327) |
— |
— |
||||||||||||
13,080 |
12,815 |
543 |
2,584 |
11,123 |
10,912 |
451 |
1,879 |
|||||||||||
Asia |
2,674 |
2,502 |
266 |
679 |
1,981 |
1,846 |
149 |
811 |
||||||||||
Rest of World |
465 |
464 |
(17) |
62 |
461 |
461 |
(25) |
51 |
||||||||||
Corporate and Other [i] |
(518) |
7 |
45 |
404 |
(446) |
7 |
20 |
385 |
||||||||||
Total reportable segments |
36,445 |
36,445 |
2,898 |
7,022 |
32,134 |
32,134 |
2,529 |
5,948 |
||||||||||
Other (expense) income, net |
(30) |
166 |
||||||||||||||||
Interest expense, net |
(88) |
(44) |
||||||||||||||||
$ |
36,445 |
$ |
36,445 |
$ |
2,780 |
7,022 |
$ |
32,134 |
$ |
32,134 |
$ |
2,651 |
5,948 |
|||||
Current assets |
10,163 |
11,144 |
||||||||||||||||
Investments, goodwill, |
||||||||||||||||||
deferred tax assets and |
||||||||||||||||||
other assets |
5,381 |
2,595 |
||||||||||||||||
Consolidated total assets |
$ |
22,566 |
$ |
19,687 |
[i] Included in Corporate and Other Adjusted EBIT are intercompany fees charged to the automotive segments. |
|
[ii] The following table reconciles Net income from continuing operations to Adjusted EBIT: |
Three months ended |
Year ended |
|||||||||
December 31, |
December 31, |
|||||||||
2016 |
2015 |
2016 |
2015 |
|||||||
Net income from continuing operations |
$ |
496 |
$ |
482 |
$ |
2,074 |
$ |
1,940 |
||
Add (deduct): |
||||||||||
Interest expense, net |
20 |
17 |
88 |
44 |
||||||
Other expense (income), net |
30 |
15 |
30 |
(166) |
||||||
Income taxes |
150 |
142 |
706 |
711 |
||||||
Adjusted EBIT |
$ |
696 |
$ |
656 |
$ |
2,898 |
$ |
2,529 |
SOURCE