Date | Speakers | Release | Webcast | Slides |
---|---|---|---|---|
July 24, 201309:00 AM EDT | Alan Mulally, President and Chief Executive Officer; Bob Shanks, Executive Vice President and Chief Financial Officer |
Download Full Financials Release
•
|
Strong second quarter with total company pre-tax profit of $2.6 billion, or 45 cents per share, an increase of $726 million, or 15 cents per share, compared with a year ago; 16th consecutive quarter of profitability
|
•
|
Net income of $1.2 billion, or 30 cents per share, up $193 million, or 4 cents per share, compared with a year ago
|
•
|
Top-line growth with wholesale volume and total company revenue up 16 percent and 15 percent, respectively, compared with a year ago; growth supported by market share gains in all regions
|
•
|
North America set second quarter and first half records for pre-tax profits; Asia Pacific Africa delivered its best-ever quarterly profit; Ford Credit delivered solid performance; South America returned to profitability; Europe incurred a loss, but improved compared with a year ago and first quarter
|
•
|
Total Automotive operating margin for second quarter, at 6.4 percent, improved 1.5 percentage points from 2012
|
•
|
$3.3 billion positive operating-related cash flow for the quarter, an increase of $2.5 billion compared with a year ago; 13th consecutive quarter of positive operating-related cash flow; strong liquidity of $37.1 billion, an increase of $2.6 billion from the end of the first quarter
|
•
|
First half pre-tax profit of $4.7 billion, an improvement of $579 million compared with a year ago; first half net income of $2.8 billion, an improvement of $408 million compared with a year ago
|
•
|
Improved full year company financial guidance: Ford now expects total company pre-tax profit to be equal to or higher than 2012, Automotive operating margin to be about equal to 2012 and Automotive operating-related cash flow to be substantially higher than 2012
|
Financial Results Summary +
|
Second Quarter
|
First Half
|
||||||||||||||||||||||
2012
|
2013
|
B/(W) 2012
|
2012
|
2013
|
B/(W) 2012
|
|||||||||||||||||||
Wholesales (000)
|
1,447
|
|
1,678
|
|
231
|
|
2,805
|
|
3,175
|
|
370
|
|
||||||||||||
Revenue (Bils.)
|
$
|
33.3
|
|
$
|
38.1
|
|
$
|
4.8
|
|
$
|
65.7
|
|
$
|
73.9
|
|
$
|
8.2
|
|
||||||
Operating Results
|
|
|
|
|
||||||||||||||||||||
Pre-tax results (Mils.)
|
$
|
1,829
|
|
$
|
2,555
|
|
$
|
726
|
|
$
|
4,122
|
|
$
|
4,701
|
|
$
|
579
|
|
||||||
After-tax results (Mils.)++
|
1,203
|
|
1,833
|
|
630
|
|
2,781
|
|
3,475
|
|
694
|
|
||||||||||||
Earnings per share++
|
0.30
|
|
0.45
|
|
0.15
|
|
0.69
|
|
0.86
|
|
0.17
|
|
||||||||||||
Special items pre-tax (Mils.)
|
$
|
(234)
|
|
$
|
(736)
|
|
$
|
(502)
|
|
$
|
(489)
|
|
$
|
(759)
|
|
$
|
(270)
|
|
||||||
Net income attributable to Ford
|
|
|
|
|
||||||||||||||||||||
After-tax results (Mils.)
|
$
|
1,040
|
|
$
|
1,233
|
|
$
|
193
|
|
$
|
2,436
|
|
$
|
2,844
|
|
$
|
408
|
|
||||||
Earnings per share
|
0.26
|
|
0.30
|
|
0.04
|
|
0.61
|
|
0.70
|
|
0.09
|
|
||||||||||||
Automotive
|
|
|
|
|
||||||||||||||||||||
Operating-related cash flow (Bils.)
|
$
|
0.8
|
|
$
|
3.3
|
|
$
|
2.5
|
|
$
|
1.7
|
|
$
|
4.0
|
|
$
|
2.3
|
|
||||||
Gross cash (Bils.)
|
$
|
23.7
|
|
$
|
25.7
|
|
$
|
2.0
|
|
$
|
23.7
|
|
$
|
25.7
|
|
$
|
2.0
|
|
||||||
Debt (Bils.)
|
(14.2)
|
|
(15.8)
|
|
(1.6)
|
|
(14.2)
|
|
(15.8)
|
|
(1.6)
|
|
||||||||||||
Net cash (Bils.)
|
$
|
9.5
|
|
$
|
9.9
|
|
|
$
|
0.4
|
|
|
$
|
9.5
|
|
|
$
|
9.9
|
|
|
$
|
0.4
|
|
DEARBORN, Mich., July 24, 2013 — Ford Motor Company [NYSE: F] reported second quarter 2013 pre-tax profits of $2.6 billion, reflecting improvement by all business units compared with a year ago. North America, the company’s largest region, set records for second quarter and first half pre-tax profits. Asia Pacific Africa, the company’s fastest-growing region, achieved its best-ever quarterly pre-tax profit. Ford Credit once again delivered solid performance, with pre-tax operating profit of $454 million, and South America returned to profitability.
Second Quarter
|
First Half
|
|||||||||||||||||||||||
2012
|
2013
|
B/(W) 2012
|
2012
|
2013
|
B/(W) 2012
|
|||||||||||||||||||
Wholesales (000)
|
1,447
|
|
1,678
|
|
231
|
|
2,805
|
|
3,175
|
|
370
|
|
||||||||||||
Revenue (Bils.)
|
$
|
31.4
|
|
$
|
36.0
|
|
$
|
4.6
|
|
$
|
61.9
|
|
$
|
69.9
|
|
$
|
8.0
|
|
||||||
Pre-tax results (Mils.)
|
$
|
1,382
|
|
$
|
2,104
|
|
$
|
722
|
|
$
|
3,219
|
|
$
|
3,747
|
|
$
|
528
|
|
||||||
Operating Margin (Pct.)
|
4.9
|
%
|
6.4
|
%
|
1.5 pts.
|
|
5.6
|
%
|
5.8
|
%
|
0.2 pts.
|
|
Second Quarter
|
First Half
|
|||||||||||||||||||||||
2012
|
2013
|
B/(W) 2012
|
2012
|
2013
|
B/(W) 2012
|
|||||||||||||||||||
Wholesales (000)
|
719
|
|
823
|
|
104
|
|
1,370
|
|
1,584
|
|
214
|
|
||||||||||||
Revenue (Bils.)
|
$
|
19.7
|
|
$
|
22.4
|
|
$
|
2.7
|
|
$
|
38.3
|
|
$
|
44.7
|
|
$
|
6.4
|
|
||||||
Pre-tax results (Mils.)
|
$
|
2,010
|
|
$
|
2,329
|
|
$
|
319
|
|
$
|
4,143
|
|
$
|
4,771
|
|
$
|
628
|
|
||||||
Operating Margin (Pct.)
|
10.2
|
%
|
10.4
|
%
|
0.2 pts.
|
|
10.8
|
%
|
10.7
|
%
|
(0.1) pts.
|
|
Second Quarter
|
First Half
|
|||||||||||||||||||||||
2012
|
2013
|
B/(W) 2012
|
2012
|
2013
|
B/(W) 2012
|
|||||||||||||||||||
Wholesales (000)
|
119
|
|
147
|
|
28
|
|
237
|
|
260
|
|
23
|
|
||||||||||||
Revenue (Bils.)
|
$
|
2.3
|
|
$
|
3.0
|
|
$
|
0.7
|
|
$
|
4.7
|
|
$
|
5.3
|
|
$
|
0.6
|
|
||||||
Pre-tax results (Mils.)
|
$
|
5
|
|
$
|
151
|
|
$
|
146
|
|
$
|
59
|
|
$
|
(67)
|
|
$
|
(126)
|
|
||||||
Operating Margin (Pct.)
|
0.2
|
%
|
5.0
|
%
|
4.8 pts.
|
|
1.2
|
%
|
(1.3)
|
%
|
(2.5) pts.
|
|
Second Quarter
|
First Half
|
|||||||||||||||||||||||
2012
|
2013
|
B/(W) 2012
|
2012
|
2013
|
B/(W) 2012
|
|||||||||||||||||||
Wholesales (000)
|
359
|
|
391
|
|
32
|
|
731
|
|
732
|
|
1
|
|
||||||||||||
Revenue (Bils.)
|
$
|
7.1
|
|
$
|
7.6
|
|
$
|
0.5
|
|
$
|
14.3
|
|
$
|
14.3
|
|
$
|
—
|
|
||||||
Pre-tax results (Mils.)
|
$
|
(404)
|
|
$
|
(348)
|
|
$
|
56
|
|
$
|
(553)
|
|
$
|
(810)
|
|
$
|
(257)
|
|
||||||
Operating Margin (Pct.)
|
(5.8
|
)%
|
(4.6)
|
%
|
1.2 pts.
|
|
(3.9)
|
%
|
(5.7)
|
%
|
(1.8) pts.
|
|
“Europe is making very good progress in executing our transformation plan, which is focused on product, brand and cost,” said Bob Shanks, Ford’s chief financial officer. “Our strong cadence of new product introductions, matching supply with real demand and focusing more on retail customers will enable us to meet our goal of being profitable in Europe by mid-decade.”
Second Quarter
|
First Half
|
|||||||||||||||||||||||
2012
|
2013
|
B/(W) 2012
|
2012
|
2013
|
B/(W) 2012
|
|||||||||||||||||||
Wholesales (000)
|
250
|
|
317
|
|
67
|
|
467
|
|
599
|
|
132
|
|
||||||||||||
Revenue (Bils.)
|
$
|
2.3
|
|
$
|
3.0
|
|
$
|
0.7
|
|
$
|
4.6
|
|
$
|
5.6
|
|
$
|
1.0
|
|
||||||
Pre-tax results (Mils.)
|
$
|
(66)
|
|
$
|
177
|
|
$
|
243
|
|
$
|
(161)
|
|
$
|
183
|
|
$
|
344
|
|
||||||
Operating Margin (Pct.)
|
(2.9
|
)%
|
5.8
|
%
|
8.7 pts.
|
|
(3.6)
|
%
|
3.2
|
%
|
6.8 pts.
|
|
Production Volumes*
|
||||||||
2013
|
||||||||
Second Quarter
|
Third Quarter
|
|||||||
Actual
|
Forecast
|
|||||||
Units
|
O/(U) 2012
|
Units
|
O/(U) 2012
|
|||||
(000)
|
(000)
|
(000)
|
(000)
|
|||||
North America
|
820
|
83
|
740
|
67
|
||||
South America
|
134
|
34
|
130
|
26
|
||||
Europe
|
401
|
32
|
325
|
6
|
||||
Asia Pacific Africa
|
313
|
69
|
360
|
96
|
||||
Total
|
1,668
|
218
|
1,555
|
195
|
||||
* Includes Ford brand and JMC brand vehicles to be produced by unconsolidated affiliates
|
Second Quarter
|
First Half
|
|||||||||||||||||||||||
2012
|
2013
|
B/(W) 2012
|
2012
|
2013
|
B/(W) 2012
|
|||||||||||||||||||
Revenue (Bils.)
|
$
|
1.9
|
|
$
|
2.1
|
|
$
|
0.2
|
|
$
|
3.8
|
|
$
|
4.0
|
|
$
|
0.2
|
|
||||||
Ford Credit pre-tax results (Mils.)
|
$
|
438
|
|
$
|
454
|
|
$
|
16
|
|
$
|
890
|
|
$
|
961
|
|
$
|
71
|
|
||||||
Other Financial Services pre-tax results (Mils.)
|
9
|
|
(3)
|
|
(12)
|
|
13
|
|
(7)
|
|
(20)
|
|
||||||||||||
Financial Services pre-tax results (Mils.)
|
$
|
447
|
|
$
|
451
|
|
|
$
|
4
|
|
|
$
|
903
|
|
|
$
|
954
|
|
|
$
|
51
|
|
OUTLOOK
Memo:
|
||||||||
2012
|
2013
|
2013
|
||||||
Full Year
|
Full Year
|
First Half
|
||||||
Results
|
Plan
|
Outlook
|
Results
|
|||||
Planning Assumptions
|
||||||||
Industry Volume* -- U.S. (Mils.)
|
14.8
|
15.0 - 16.0
|
15.5 - 16.0
|
15.6
|
||||
Industry Volume* -- Europe (Mils.)**
|
14.0
|
13.0 - 14.0
|
13.0 - 13.5
|
13.5
|
||||
Industry Volume* -- China (Mils.)
|
19.0
|
19.5 - 21.5
|
20.5 - 21.5
|
21.4
|
||||
Operational Metrics
|
||||||||
Compared with Prior Year:
|
||||||||
- U.S. Market Share
|
15.2%
|
Higher
|
On Track
|
16.2%
|
||||
- Europe Market Share**
|
7.9%
|
About Equal
|
On Track
|
7.9%
|
||||
- China Market Share***
|
3.2%
|
Higher
|
On Track
|
3.9%
|
||||
- Quality
|
Mixed
|
Improve
|
Mixed
|
Mixed
|
||||
Financial Metrics
|
||||||||
Compared with Prior Year:
|
||||||||
- Total Company Pre-Tax Operating Profit (Bils.)****
|
$8.0
|
About Equal
|
About Equal / Higher
|
$4.7
|
||||
- Automotive Operating Margin****
|
5.3%
|
About Equal / Lower
|
About Equal
|
5.8%
|
||||
- Automotive Operating-Related Cash Flow (Bils.)
|
$3.4
|
Higher
|
Substantially Higher
|
$4.0
|
||||
*
|
Includes medium and heavy trucks
|
|||||||
**
|
The 19 markets Ford tracks
|
|||||||
***
|
Includes Ford and JMC brand vehicles produced in China by unconsolidated affiliates
|
|||||||
****
|
Excludes special items; Automotive operating margin is defined as Automotive pre-tax results, excluding special items and Other Automotive, divided by Automotive revenue
|
|||||||
•
|
Aggressively restructuring to operate profitably at the current demand and changing model mix
|
•
|
Accelerating the development of new products that customers want and value
|
•
|
Financing the plan and improving the balance sheet
|
•
|
Working together effectively as one team, leveraging Ford’s global assets
|
+
|
The financial results discussed herein are presented on a preliminary basis; final data will be included in Ford’s Quarterly Report on Form 10-Q for the period ended June 30, 2013. The following information applies to the information throughout this release:
|
•
|
Pre-tax results exclude special items unless otherwise noted.
|
•
|
All references to records by Automotive business units are for the period 2001 through the present, as comparative business unit results for Ford North America, Ford South America, Ford Europe and Ford Asia Pacific Africa are not available prior to such period.
|
•
|
See tables at the end of this release for the nature and amount of special items, and reconciliation of items designated as “excluding special items” to U.S. generally accepted accounting principles (“GAAP”). Also see the tables for reconciliation to GAAP of Automotive gross cash, operating-related cash flow and net interest.
|
•
|
Discussion of overall Automotive cost changes is measured primarily at present-year exchange and excludes special items and discontinued operations; in addition, costs that vary directly with production volume, such as material, freight and warranty costs, are measured at present-year volume and mix.
|
•
|
Wholesale unit sales and production volumes include the sale or production of Ford-brand and JMC-brand vehicles by unconsolidated affiliates. JMC refers to our Chinese joint venture, Jiangling Motors Corporation. See materials supporting the July 24, 2013, conference calls at www.shareholder.ford.com for further discussion of wholesale unit volumes.
|
++
|
Excludes special items and “Income/(Loss) attributable to non-controlling interests.” See tables at the end of this release for the nature and amount of these special items and reconciliation to GAAP.
|
•
|
Decline in industry sales volume, particularly in the United States or Europe, due to financial crisis, recession, geopolitical events, or other factors;
|
•
|
Decline in Ford's market share or failure to achieve growth;
|
•
|
Lower-than-anticipated market acceptance of Ford's new or existing products;
|
•
|
Market shift away from sales of larger, more profitable vehicles beyond Ford's current planning assumption, particularly in the United States;
|
•
|
An increase in or continued volatility of fuel prices, or reduced availability of fuel;
|
•
|
Continued or increased price competition resulting from industry excess capacity, currency fluctuations, or other factors;
|
•
|
Fluctuations in foreign currency exchange rates, commodity prices, and interest rates;
|
•
|
Adverse effects resulting from economic, geopolitical, or other events;
|
•
|
Economic distress of suppliers that may require Ford to provide substantial financial support or take other measures to ensure supplies of components or materials and could increase costs, affect liquidity, or cause production constraints or disruptions;
|
•
|
Work stoppages at Ford or supplier facilities or other limitations on production (whether as a result of labor disputes, natural or man-made disasters, tight credit markets or other financial distress, production constraints or difficulties, or other factors);
|
•
|
Single-source supply of components or materials;
|
•
|
Labor or other constraints on Ford's ability to maintain competitive cost structure;
|
•
|
Substantial pension and postretirement health care and life insurance liabilities impairing our liquidity or financial condition;
|
•
|
Worse-than-assumed economic and demographic experience for postretirement benefit plans (e.g., discount rates or investment returns);
|
•
|
Restriction on use of tax attributes from tax law "ownership change;"
|
•
|
The discovery of defects in vehicles resulting in delays in new model launches, recall campaigns, or increased warranty costs;
|
•
|
Increased safety, emissions, fuel economy, or other regulations resulting in higher costs, cash expenditures, and/or sales restrictions;
|
•
|
Unusual or significant litigation, governmental investigations, or adverse publicity arising out of alleged defects in products, perceived environmental impacts, or otherwise;
|
•
|
A change in requirements under long-term supply arrangements committing Ford to purchase minimum or fixed quantities of certain parts, or to pay a minimum amount to the seller ("take-or-pay" contracts);
|
•
|
Adverse effects on results from a decrease in or cessation or clawback of government incentives related to investments;
|
•
|
Inherent limitations of internal controls impacting financial statements and safeguarding of assets;
|
•
|
Cybersecurity risks to operational systems, security systems, or infrastructure owned by Ford, Ford Credit, or a third-party vendor or supplier;
|
•
|
Failure of financial institutions to fulfill commitments under committed credit and liquidity facilities;
|
•
|
Inability of Ford Credit to access debt, securitization, or derivative markets around the world at competitive rates or in sufficient amounts, due to credit rating downgrades, market volatility, market disruption, regulatory requirements, or other factors;
|
•
|
Higher-than-expected credit losses, lower-than-anticipated residual values, or higher-than-expected return volumes for leased vehicles;
|
•
|
Increased competition from banks or other financial institutions seeking to increase their share of financing Ford vehicles; and
|
•
|
New or increased credit, consumer, or data protection or other regulations resulting in higher costs and/or additional financing restrictions.
|
•
|
At 9 a.m. EDT, Alan Mulally, Ford president and CEO, and Bob Shanks, Ford executive vice president and chief financial officer, will host a conference call for the investment community and news media to discuss the 2013 second quarter financial results.
|
•
|
At 11 a.m. EDT, Neil Schloss, Ford vice president and treasurer, Stuart Rowley, Ford vice president and controller, and Mike Seneski, chief financial officer, Ford Motor Credit Company, will host a conference call for fixed income analysts and investors.
|
TOTAL COMPANY
|
||||||||||||||||
CALCULATION OF EARNINGS PER SHARE
|
||||||||||||||||
Second Quarter 2013
|
First Half 2013
|
|||||||||||||||
Net Income Attributable to Ford
|
After-Tax Operating Results Excl. Special Items*
|
Net Income Attributable to Ford
|
After-Tax Operating Results Excl. Special Items*
|
|||||||||||||
After-Tax Results (Mils.)
|
||||||||||||||||
After-tax results*
|
$
|
1,233
|
|
$
|
1,833
|
|
$
|
2,844
|
|
$
|
3,475
|
|
||||
Effect of dilutive 2016 Convertible Notes**
|
11
|
|
12
|
|
24
|
|
25
|
|
||||||||
Effect of dilutive 2036 Convertible Notes**
|
—
|
|
—
|
|
1
|
|
1
|
|
||||||||
Diluted after-tax results
|
$
|
1,244
|
|
$
|
1,845
|
|
|
$
|
2,869
|
|
|
$
|
3,501
|
|
||
Basic and Diluted Shares (Mils.)
|
||||||||||||||||
Basic shares (Average shares outstanding)
|
3,933
|
|
3,933
|
|
3,928
|
|
3,928
|
|
||||||||
Net dilutive options
|
50
|
|
50
|
|
49
|
|
49
|
|
||||||||
Dilutive 2016 Convertible Notes
|
98
|
|
98
|
|
97
|
|
97
|
|
||||||||
Dilutive 2036 Convertible Notes
|
3
|
|
3
|
|
3
|
|
3
|
|
||||||||
Diluted shares
|
4,084
|
|
4,084
|
|
4,077
|
|
4,077
|
|||||||||
EPS (Diluted)
|
$
|
0.30
|
|
$
|
0.45
|
|
$
|
0.70
|
|
$
|
0.86
|
|
||||
*
|
Excludes Income/(Loss) attributable to non-controlling interests; special items detailed on page 11
|
|||||||||||||||
**
|
As applicable, includes interest expense, amortization of discount, amortization of fees, and other changes in income or loss that result from the application of the if-converted method for convertible securities
|
TOTAL COMPANY
|
||||||||||||||||
INCOME FROM CONTINUING OPERATIONS
|
||||||||||||||||
Second Quarter
|
First Half
|
|||||||||||||||
2012
|
2013
|
2012
|
2013
|
|||||||||||||
(Mils.)
|
(Mils.)
|
(Mils.)
|
(Mils.)
|
|||||||||||||
North America
|
$
|
2,010
|
|
$
|
2,329
|
|
$
|
4,143
|
|
$
|
4,771
|
|
||||
South America
|
5
|
|
151
|
|
59
|
|
(67)
|
|
||||||||
Europe
|
(404)
|
|
(348)
|
|
(553)
|
|
(810)
|
|
||||||||
Asia Pacific Africa
|
(66)
|
|
177
|
|
(161)
|
|
183
|
|
||||||||
Other Automotive
|
(163)
|
|
(205)
|
|
(269)
|
|
(330)
|
|
||||||||
Total Automotive (excl. special items)
|
$
|
1,382
|
|
$
|
2,104
|
|
|
$
|
3,219
|
|
|
$
|
3,747
|
|
||
Special items -- Automotive
|
(234)
|
|
(736)
|
|
(489)
|
|
(759)
|
|
||||||||
Total Automotive
|
$
|
1,148
|
|
$
|
1,368
|
|
|
$
|
2,730
|
|
|
$
|
2,988
|
|
||
Financial Services
|
447
|
|
451
|
|
903
|
|
954
|
|
||||||||
Pre-tax results
|
$
|
1,595
|
|
$
|
1,819
|
|
|
$
|
3,633
|
|
|
$
|
3,942
|
|
||
(Provision for)/Benefit from income taxes
|
(557)
|
|
(585)
|
|
(1,197)
|
|
(1,096)
|
|
||||||||
Net income
|
$
|
1,038
|
|
$
|
1,234
|
|
|
$
|
2,436
|
|
|
$
|
2,846
|
|
||
Less: Income/(Loss) attributable to non-controlling interests
|
(2)
|
|
1
|
|
—
|
|
2
|
|
||||||||
Net income attributable to Ford
|
$
|
1,040
|
|
$
|
1,233
|
|
|
$
|
2,436
|
|
|
$
|
2,844
|
|
||
Memo: Excluding special items
|
||||||||||||||||
Pre-tax results
|
$
|
1,829
|
|
$
|
2,555
|
|
|
$
|
4,122
|
|
|
$
|
4,701
|
|
||
(Provision for)/Benefit from income taxes
|
(628)
|
|
(721)
|
|
(1,341)
|
|
(1,224)
|
|
||||||||
Less: Income/(Loss) attributable to non-controlling interests
|
(2)
|
|
1
|
|
|
—
|
|
|
2
|
|
||||||
After tax results
|
$
|
1,203
|
|
$
|
1,833
|
|
|
$
|
2,781
|
|
|
$
|
3,475
|
|
TOTAL COMPANY
|
||||||||||||||||
SPECIAL ITEMS
|
||||||||||||||||
Second Quarter
|
First Half
|
|||||||||||||||
2012
|
2013
|
2012
|
2013
|
|||||||||||||
(Mils.)
|
(Mils.)
|
(Mils.)
|
(Mils.)
|
|||||||||||||
Personnel and Dealer-Related Items
|
||||||||||||||||
Separation-related actions*
|
$
|
(39)
|
|
$
|
(442)
|
|
$
|
(272)
|
|
$
|
(450)
|
|
||||
Mercury discontinuation / Other dealer actions
|
(13)
|
|
—
|
|
(29)
|
|
—
|
|
||||||||
Total Personnel and Dealer-Related Items
|
$
|
(52)
|
|
$
|
(442)
|
|
|
$
|
(301)
|
|
|
$
|
(450)
|
|
||
Other Items
|
||||||||||||||||
U.S. pension lump-sum program
|
$
|
—
|
|
$
|
(294)
|
|
$
|
—
|
|
$
|
(294)
|
|
||||
Loss on sale of two component businesses
|
(173)
|
|
—
|
|
(173)
|
|
—
|
|
||||||||
Other
|
(9)
|
|
—
|
|
(15)
|
|
(15)
|
|
||||||||
Total Other Items
|
$
|
(182)
|
|
$
|
(294)
|
|
|
$
|
(188)
|
|
|
$
|
(309)
|
|
||
Total Special Items
|
$
|
(234)
|
|
$
|
(736)
|
|
|
$
|
(489)
|
|
|
$
|
(759)
|
|
||
Tax Special Items
|
$
|
71
|
|
$
|
136
|
|
$
|
144
|
|
$
|
128
|
|
||||
Memo:
|
||||||||||||||||
Special Items impact on earnings per share**
|
$
|
(0.04)
|
|
$
|
(0.15)
|
|
$
|
(0.08)
|
|
$
|
(0.16)
|
|
||||
*
|
For 2013, primarily related to separation costs for personnel at the Genk and U.K. facilities
|
|||||||||||||||
**
|
Includes related tax effect on special items and tax special items
|
NET INTEREST RECONCILIATION TO GAAP
|
|||||||||||||||
Second Quarter
|
First Half
|
||||||||||||||
2012
|
2013
|
2012
|
2013
|
||||||||||||
(Mils.)
|
(Mils.)
|
(Mils.)
|
(Mils.)
|
||||||||||||
Interest expense
|
$
|
(188)
|
|
$
|
(207)
|
|
$
|
(373)
|
|
$
|
(413)
|
|
|||
Interest income
|
65
|
|
43
|
|
152
|
|
87
|
|
|||||||
Subtotal
|
$
|
(123)
|
|
$
|
(164)
|
|
|
$
|
(221)
|
|
|
$
|
(326)
|
|
|
Adjusted for items included / excluded from net interest:
|
|||||||||||||||
Include: Gains/(Losses) on cash equivalents & marketable securities*
|
5
|
|
(55)
|
|
31
|
|
(41)
|
|
|||||||
Include: Gains/(Losses) on extinguishment of debt
|
—
|
|
—
|
|
—
|
|
(18)
|
|
|||||||
Other
|
(18)
|
|
(28)
|
|
(36)
|
|
(51)
|
|
|||||||
Net Interest
|
$
|
(136)
|
|
$
|
(247)
|
|
|
$
|
(226)
|
|
|
$
|
(436)
|
|
|
* Excludes mark-to-market adjustments of our investment in Mazda
|
AUTOMOTIVE SECTOR
|
||||||||||||||||
GROSS CASH RECONCILIATION TO GAAP
|
||||||||||||||||
2012
|
2013
|
|||||||||||||||
Jun. 30
|
Dec. 31
|
Mar. 31
|
Jun. 30
|
|||||||||||||
(Bils.)
|
(Bils.)
|
(Bils.)
|
(Bils.)
|
|||||||||||||
Cash and cash equivalents
|
$
|
7.2
|
|
$
|
6.2
|
|
$
|
6.0
|
|
$
|
5.5
|
|
||||
Marketable securities
|
16.6
|
|
18.2
|
|
18.2
|
|
20.2
|
|
||||||||
Total cash and marketable securities
|
$
|
23.8
|
|
$
|
24.4
|
|
$
|
24.2
|
|
|
$
|
25.7
|
|
|||
Securities in transit*
|
(0.1)
|
|
(0.1)
|
|
—
|
|
—
|
|
||||||||
Gross cash
|
$
|
23.7
|
|
$
|
24.3
|
|
$
|
24.2
|
|
|
$
|
25.7
|
|
|||
*
|
The purchase or sale of marketable securities for which the cash settlement was not made by period end and for which there was a payable or receivable recorded on the balance sheet at period end
|
AUTOMOTIVE SECTOR
|
||||||||||||||||
OPERATING-RELATED CASH FLOWS RECONCILIATION TO GAAP
|
||||||||||||||||
Second Quarter
|
First Half
|
|||||||||||||||
2012
|
2013
|
2012
|
2013
|
|||||||||||||
(Bils.)
|
(Bils.)
|
(Bils.)
|
(Bils.)
|
|||||||||||||
Cash flows from operating activities of continuing operations
|
$
|
1.8
|
|
$
|
3.7
|
|
$
|
2.7
|
|
$
|
4.4
|
|
||||
Items included in operating-related cash flows
|
||||||||||||||||
Capital expenditures
|
(1.2)
|
|
(1.6)
|
|
(2.3)
|
|
(3.1)
|
|
||||||||
Proceeds from the exercise of stock options
|
—
|
|
0.2
|
|
—
|
|
0.2
|
|
||||||||
Net cash flows from non-designated derivatives
|
(0.2)
|
|
—
|
|
(0.3)
|
|
(0.2)
|
|
||||||||
Items not included in operating-related cash flows
|
||||||||||||||||
Cash impact of Job Security Benefits and personnel-reduction actions
|
0.2
|
|
—
|
|
0.3
|
|
0.1
|
|
||||||||
Pension contributions
|
0.8
|
|
1.0
|
|
1.9
|
|
2.8
|
|
||||||||
Tax refunds and tax payments from affiliates
|
—
|
|
—
|
|
(0.1)
|
|
(0.3)
|
|
||||||||
Settlement of outstanding obligation with affiliates
|
(0.3)
|
|
(0.3)
|
|
—
|
|
||||||||||
Other
|
(0.3)
|
|
—
|
|
(0.2)
|
|
0.1
|
|
||||||||
Operating-related cash flows
|
$
|
0.8
|
|
$
|
3.3
|
|
|
$
|
1.7
|
|
|
$
|
4.0
|
|
Ford Motor Company Lincoln Motor Company
Ford Motor Company Lincoln Motor Company
Ford Motor Company
Ford Motor Company Lincoln Motor Company