TRW Reports Solid Second Quarter and First Half 2013 Financial Results

30 Jul, 2013, 07:00 ET from TRW Automotive Holdings Corp.

LIVONIA, Mich., July 30, 2013 /PRNewswire/ -- TRW Automotive Holdings Corp. (NYSE: TRW), the global leader in active and passive safety systems, today reported second quarter 2013 financial results with sales of $4.5 billion, an increase of 6% compared to the prior year period.  The Company reported GAAP second quarter net earnings of $248 million or $1.99 per diluted share, which compares to net earnings of $220 million or $1.71 per diluted share in the prior year period.                  

Excluding special items from the Company's current and prior year quarterly results, the Company reported second quarter 2013 net earnings of $252 million, or $2.02 per diluted share, which compares to net earnings of $221 million or $1.72 per diluted share in the prior year period. 

"TRW's solid second quarter results provides evidence the Company is on track and focused on achieving its key objectives for the year," said John C. Plant, Chairman and Chief Executive Officer.       

Second Quarter 2013 The Company reported second quarter 2013 sales of $4.5 billion, an increase of $275 million from the prior year period.  The higher level of sales was driven by increasing demand for TRW's innovative technologies and higher vehicle production volumes in North America and China.                       

The Company's second quarter 2013 operating income was $385 million (margin of 8.5%), compared with $337 million (margin of 7.9%) in the 2012 period.  The 2013 and 2012 periods included restructuring charges of $1 million and $2 million, respectively.  Excluding these charges, the $47 million year-to-year increase in profit and corresponding improvement in margin was primarily driven by the higher level of sales between the two quarters, partially offset by planned increases in costs to support future growth.                             

Net interest expense for the second quarter of 2013 totaled $34 million, which compares to $27 million in the 2012 period.  In addition, a net loss on retirement of debt totaling $5 million was recognized in the second quarter of 2013.                        

Tax expense for the second quarter of 2013 was $97 million, which compares to a tax expense of $92 million in the prior year period.  The 2013 period included a $2 million net tax benefit related to debt retirement, compared to the 2012 period which included a tax benefit of $1 million related to restructuring actions.

The Company reported 2013 second quarter GAAP net earnings of $248 million, or $1.99 per diluted share, which compares to GAAP net earnings of $220 million, or $1.71 per diluted share in the 2012 period. 

Excluding special items, the Company reported second quarter 2013 net earnings of $252 million, or $2.02 per diluted share, which compares to net earnings of $221 million or $1.72 per diluted share in the 2012 period. 

Earnings before interest, taxes, depreciation and amortization and special items ("adjusted EBITDA") were $492 million in the second quarter of 2013, compared to the prior year level of $444 million.  See page A6 for a description of the special items excluded in calculating adjusted EBITDA.    

First Half 2013 The Company reported first half 2013 sales of $8.7 billion, an increase of $280 million compared to prior year sales.  The increase in sales resulted from a higher level of demand for TRW's broad array of active and passive safety products and improved vehicle production volumes in North America and China, partially offset by lower vehicle production volumes in Europe.           

For the first half of 2013, the Company reported operating income of $638 million (margin of 7.3%) which compares to $668 million of operating income (margin of 7.9%) in the prior year period.  Both the 2013 and 2012 periods included restructuring charges totaling $38 million and $4 million, respectively.  Excluding these items from both periods, the Company reported operating income of $676 million in the 2013 period, which compares to $672 million in the prior year.  The positive contribution from the higher level of sales was partially offset by planned increases in costs to support future growth and a higher mix of lower margin business.    

Net interest expense for the first half of 2013 totaled $64 million, which compares to $56 million in the prior year period.  In addition, both periods included a net loss on retirement of debt totaling $5 million.          

First half 2013 tax expense was $159 million, which compares to $185 million in the prior year.  Excluding the tax benefits related to the special items previously noted in both periods, tax expense was $171 million and $188 million in the first half of 2013 and the first half of 2012, respectively.      

The Company reported first half 2013 GAAP net earnings of $410 million, or $3.28 per diluted share, which compares to GAAP net earnings of $426 million, or $3.30 per diluted share in the prior year period.

Excluding special items, the Company reported net earnings of $441 million in the first half of 2013, or $3.52 per diluted share, which compares to net earnings of $432 million or $3.34 per diluted share in the first half of 2012. 

Adjusted EBITDA totaled $888 million in first half 2013, compared to $883 million in the prior year period.  See page A6 for a description of the special items excluded in calculating adjusted EBITDA.

Cash Flow and Capital Structure Second quarter 2013 net cash flow provided by operating activities was $271 million, which compares to $191 million in the second quarter of 2012.  Capital expenditures were $167 million in the current quarter compared to $104 million last year.  Second quarter free cash flow (cash flow from operating activities less capital expenditures) was $104 million, compared to $87 million in the prior year quarter.     

For the six month period ended June 28, 2013, net cash provided by operating activities was $93 million, which compares to $89 million in the first half of 2012.  First half capital expenditures were $271 million compared to $200 million in 2012.  Free cash flow was an outflow of $178 million, compared to an outflow of $111 million for the same period last year.

During the first half of 2013, TRW used approximately $200 million of cash to repurchase over 2.9 million shares of its common stock and $96 million of cash to retire $91 million of face value senior notes.

As of June 28, 2013, the Company had $1,856 million of debt and $1,214 million of cash and cash equivalents, resulting in net debt (defined as debt less cash and cash equivalents) of $642 million.            

2013 Outlook TRW expects full year industry production volumes to total 16.1 million units in North America and 18.6 million units in Europe.  Within the forecast for Europe, normal seasonality is expected to place continued downward pressure on vehicle production in the near-term despite early signs the challenging industry conditions in the region appear to be stabilizing.  The Company continues to expect expansion in vehicle production volumes in China and rest of world regions.  Based on these production levels, the Company's first half performance and expectations for foreign currency exchange rates, full year 2013 sales are now expected to range between $16.8 billion and $17.0 billion, with third quarter sales expected to be approximately $4.1 billion.

"Although we are encouraged by early signs of stabilization in the European vehicle market, we remain cautious on the region in the near-term.  Managing through the difficult economic environment in Europe, while building on TRW's solid performance achieved through the first half of 2013 is essential to achieving TRW's full year goals and further positioning the Company for long-term success," said Mr. Plant.           

Second Quarter 2013 Conference Call The Company will host its second quarter conference call at 8:30 a.m. (Eastern time) today, Tuesday, July 30th, to discuss financial results and other related matters.  To participate in the conference call, please dial (877) 852-7898 for U.S. locations, or (706) 634-1095 for international locations. 

An audio replay of the conference call will be available approximately two hours after the conclusion of the call and will be accessible afterward for approximately two weeks.  To access the replay, U.S. locations should dial (855) 859-2056, and locations outside the U.S. should dial (404) 537-3406. The replay code is 91667170.  A live audio webcast and replay of the conference call will also be available on the Company's website at www.trw.com.

Reconciliation to GAAP In addition to GAAP results included within this press release, the Company has provided certain information which is not calculated according to GAAP ("non-GAAP"), such as net earnings, operating income, tax expense and diluted earnings per share each excluding special items; adjusted EBITDA; and free cash flow.  Management uses these non-GAAP measures to evaluate the operating performance of the Company and its business segments and to forecast future periods.  Management believes that investors will likewise find these non-GAAP measures useful in evaluating such performance.  Such measures are frequently used by security analysts, institutional investors and other interested parties in the evaluation of companies in our industry.    

Non-GAAP measures should not be considered in isolation or as a substitute for our reported results prepared in accordance with GAAP and, as calculated, may not be comparable to similarly titled measures of other companies.  For a reconciliation of non-GAAP measures to the most comparable GAAP financial measure and for share amounts used to derive earnings per share, please see the financial schedules that accompany this release.

About TRW With 2012 sales of $16.4 billion, TRW Automotive ranks among the world's leading automotive suppliers. Headquartered in Livonia, Michigan, USA, the Company, through its subsidiaries, operates in 25 countries and employs approximately 65,000 people worldwide.  TRW Automotive products include integrated vehicle control and driver assist systems, braking systems, steering systems, suspension systems, occupant safety systems (seat belts and airbags), electronics, engine components, fastening systems and aftermarket replacement parts and services.  All references to "TRW Automotive", "TRW" or the "Company" in this press release refer to TRW Automotive Holdings Corp. and its subsidiaries, unless otherwise indicated.  TRW Automotive news is available on the internet at www.trw.com.  

Forward-Looking Statements This release contains statements that are not statements of historical fact, but instead are forward-looking statements within the meaning of the U.S. Private Securities Litigation Reform Act of 1995.  We caution readers not to place undue reliance on these statements, which speak only as of the date hereof.  All forward-looking statements are subject to numerous assumptions, risks and uncertainties which could cause our actual results to differ materially from those suggested by the forward-looking statements, including those set forth in our Annual Report on Form 10-K for the fiscal year ended December 31, 2012 (our "Form 10-K") and our Report on Form 10-Q for the fiscal quarter ended March 29, 2013, such as: any developments related to antitrust investigations adversely affecting our financial condition, results, cash flows or reputation; economic conditions adversely affecting our business, results or the viability of our supply base; the unsuccessful implementation of our current expansion efforts adversely impacting our business or results; any shortage of supplies causing a production disruption for any customers or us; strengthening of the U.S. dollar and other foreign currency exchange rate fluctuations impacting our results; risks associated with non-U.S. operations, including economic and political uncertainty in some regions, adversely affecting our business, results or financial condition; any inability to protect our intellectual property rights adversely affecting our business or our competitive position; the loss of any of our largest customers or the loss of a significant amount of their business materially adversely affecting us; commodity inflationary pressures adversely affecting our profitability or supply base; pricing pressures from our customers adversely affecting our profitability; costs of product liability, warranty and recall claims and efforts by customers to adversely alter contract terms and conditions concerning warranty and recall participation; costs  or adverse effects on our business, reputation or results from governmental regulations; costs or liabilities relating to environmental, health and safety regulations adversely affecting our results; any increase in the expense of our pension and other postretirement benefits or the funding requirements of our pension plans reducing our profitability; work stoppages or other labor issues at our facilities or at the facilities of our customers or those in our supply chain adversely affecting our business, results or financial condition; any disruption in our information technology systems adversely impacting our business and operations; any impairment of a significant amount of our goodwill or other intangible assets adversely affecting our financial condition; and other risks and uncertainties set forth in our Form 10-K and in our other filings with the U.S. Securities and Exchange Commission.  We do not undertake any obligation to release publicly any update or revision to any of the forward-looking statements.      

 

 

A1

TRW Automotive Holdings Corp.

Index of Condensed Consolidated Financial Information

Page

Consolidated Statements of Earnings (unaudited) for the three months ended June 28, 2013 and June 29, 2012

A2

Consolidated Statements of Earnings (unaudited) for the six months ended June 28, 2013 and June 29, 2012

A3

Condensed Consolidated Balance Sheets as of June 28, 2013 (unaudited) and December 31, 2012

A4

Condensed Consolidated Statements of Cash Flows (unaudited) for the six months ended June 28, 2013 and June 29, 2012

A5

Reconciliation of Non-GAAP Financial Measures (unaudited)

for the three and six months ended June 28, 2013 and June 29, 2012

A6

Reconciliation of GAAP Net Earnings to Adjusted Earnings (unaudited):

     - For the three months ended June 28, 2013

A7

     - For the six months ended June 28, 2013

A8

     - For the three months ended June 29, 2012

A9

     - For the six month ended June 29, 2012

A10

 

The accompanying unaudited condensed consolidated financial information and reconciliation schedules should be read in conjunction with the TRW Automotive Holdings Corp. Annual Report on Form 10-K for the year ended December 31, 2012 and Quarterly Report on Form 10-Q for the period ended March 29, 2013, which were filed with the United States Securities and Exchange Commission.

 

A2

TRW Automotive Holdings Corp.

Consolidated Statements of Earnings

(Unaudited)

Three Months Ended

(In millions, except per share amounts)

June 28,

2013

June 29,

2012

Sales

$

4,514

$

4,239

Cost of sales

3,983

3,763

Gross profit

531

476

Administrative and selling expenses

143

143

Amortization of intangible assets

4

3

Restructuring charges and asset impairments

1

2

Other (income) expense — net

(2)

(9)

Operating income

385

337

Interest expense — net

34

27

Loss on retirement of debt — net

5

-

Equity in earnings of affiliates, net of tax

(11)

(9)

Earnings before income taxes

357

319

Income tax expense

97

92

Net earnings

260

227

Less: Net earnings attributable to noncontrolling interest, net of tax

12

7

Net earnings attributable to TRW

$

248

$

220

Basic earnings per share:

Earnings per share

$

2.09

$

1.80

Weighted average shares outstanding

118.9

122.5

Diluted earnings per share:

Earnings per share

$

1.99

$

1.71

Weighted average shares outstanding

125.8

129.6

 

A3

TRW Automotive Holdings Corp.

Consolidated Statements of Earnings

(Unaudited)

Six Months Ended

(In millions, except per share amounts)

June 28,

2013

June 29,

2012

Sales

$

8,727

$

8,447

Cost of sales

7,769

7,497

Gross profit

958

950

Administrative and selling expenses

281

289

Amortization of intangible assets

7

6

Restructuring charges and asset impairments

38

4

Other (income) expense — net

(6)

(17)

Operating income

638

668

Interest expense — net

64

56

Loss on retirement of debt — net

5

5

Equity in earnings of affiliates, net of tax

(23)

(20)

Earnings before income taxes

592

627

Income tax expense

159

185

Net earnings

433

442

Less: Net earnings attributable to noncontrolling interest, net of tax

23

16

Net earnings attributable to TRW

$

410

$

426

Basic earnings per share:

Earnings per share

$

3.44

$

3.46

Weighted average shares outstanding

119.2

123.1

Diluted earnings per share:

Earnings per share

$

3.28

$

3.30

Weighted average shares outstanding

126.3

130.4

 

A4

TRW Automotive Holdings Corp.

Condensed Consolidated Balance Sheets

As of

June 28,

December 31,

(Dollars in millions)

2013

2012

(Unaudited)

Assets

Current assets:

Cash and cash equivalents

$

1,214

$

1,223

Accounts receivable — net

2,879

2,200

Inventories

1,005

975

Prepaid expenses and other current assets

344

330

Total current assets

5,442

4,728

Property, plant and equipment — net

2,411

2,385

Goodwill

1,754

1,756

Intangible assets — net

287

293

Pension assets

887

823

Other assets

883

872

Total assets

$

11,664

$

10,857

Liabilities and Equity

Current liabilities:

Short-term debt

$

87

$

67

Current portion of long-term debt

457

26

Trade accounts payable

2,599

2,423

Accrued compensation

254

254

Other current liabilities

1,215

1,111

Total current liabilities

4,612

3,881

Long-term debt

1,312

1,369

Postretirement benefits other than pensions

436

396

Pension benefits

861

898

Other long-term liabilities

590

544

Total liabilities

7,811

7,088

Commitments and contingencies

Stockholders' equity:

Capital stock

1

1

Paid-in-capital

1,637

1,635

Retained earnings

2,643

2,408

Accumulated other comprehensive earnings (losses)

(627)

(466)

Total TRW stockholders' equity

3,654

3,578

Noncontrolling interest

199

191

Total equity

3,853

3,769

Total liabilities and equity

$

11,664

$

10,857

 

A5

TRW Automotive Holdings Corp.

Condensed Consolidated Statements of Cash Flows

(Unaudited)

Six Months Ended

June 28,

June 29,

(Dollars in millions)

2013

2012

Operating Activities

Net earnings

$

433

$

442

Adjustments to reconcile net earnings to net cash provided by operating activities:

Depreciation and amortization

212

207

Net pension and other postretirement benefits income and contributions

(138)

(124)

Loss on retirement of debt — net

5

5

Deferred income taxes

82

102

Other — net

25

(6)

Changes in assets and liabilities:

Accounts receivable — net

(723)

(496)

Inventories

(49)

(148)

Trade accounts payable

216

192

Prepaid expenses and other assets

(22)

(56)

Other liabilities

52

(29)

Net cash provided by operating activities

93

89

Investing Activities

Capital expenditures, including other intangible assets

(271)

(200)

Net proceeds from asset sales and divestitures

-

7

Other — net

-

3

Net cash used in investing activities 

(271)

(190)

Financing Activities

Change in short-term debt

20

5

Proceeds from issuance of long-term debt, net of fees

482

-

Redemption of long-term debt

(120)

(59)

Proceeds from exercise of stock options

19

7

Repurchase of capital stock

(200)

(102)

Dividends paid to noncontrolling interest

(15)

(15)

Net cash provided by (used in) financing activities

186

(164)

Effect of exchange rate changes on cash

(17)

(10)

Decrease in cash and cash equivalents

(9)

(275)

Cash and cash equivalents at beginning of period

1,223

1,241

Cash and cash equivalents at end of period

$

1,214

$

966

 

A6 TRW Automotive Holdings Corp.

Reconciliation of Non-GAAP Financial Measures (Unaudited)

EBITDA, Adjusted EBITDA and free cash flow are not recognized terms under GAAP and do not purport to be alternatives to the most comparable GAAP amounts.  Further, since all companies do not use identical calculations, our definition and presentation of these measures may not be comparable to similarly titled measures reported by other companies.

EBITDA and Adjusted EBITDA EBITDA as calculated below is a measure used by management to evaluate the operating performance of the Company and its business segments and to forecast future periods.  Adjusted EBITDA is defined as EBITDA excluding restructuring charges, asset impairments and other significant special items.  Management uses Adjusted EBITDA to evaluate the performance of ongoing operations separate from items that may have a disproportionate impact in any particular period.  EBITDA and Adjusted EBITDA are frequently used by securities analysts, institutional investors and other interested parties in the evaluation of companies in our industry.

EBITDA and Adjusted EBITDA do not purport to be alternatives to net earnings as an indicator of operating performance, nor to cash flows from operating activities as a measure of liquidity.  Additionally, neither is intended to be a measure of free cash flow for management's discretionary use, as they do not consider certain cash requirements such as interest payments, tax payments and debt service requirements.

 

Three Months Ended

Six Months Ended

June 28,

June 29,

June 28,

June 29,

(Dollars in millions)

2013

2012

2013

2012

GAAP net earnings attributable to TRW

$

248

$

220

$

410

$

426

Income tax expense

97

92

159

185

Interest expense - net

34

27

64

56

Depreciation and amortization

107

103

212

207

EBITDA

486

442

845

874

Restructuring charges and asset impairments

1

2

38

4

Loss on retirement of debt - net

5

-

5

5

Adjusted EBITDA

$

492

$

444

$

888

$

883

 

Free Cash Flow

Free cash flow represents net cash provided by operating activities less capital expenditures, and is used by management in analyzing the Company's ability to service and repay its debt and to forecast future periods.  However, this measure does not represent funds available for investment or other discretionary uses since it does not deduct cash used to service debt or for other non-discretionary expenditures.

 

Three Months Ended

Six Months Ended

June 28,

June 29,

June 28,

June 29,

(Dollars in millions)

2013

2012

2013

2012

Cash flow provided by operating activities

$

271

$

191

$

93

$

89

Capital expenditures

(167)

(104)

(271)

(200)

Free cash flow

$

104

$

87

$

(178)

$

(111)

 

A7

TRW Automotive Holdings Corp.

Reconciliation of GAAP Net Earnings to Adjusted Earnings

(Unaudited)

The Company recorded restructuring charges of $1 million primarily related to severance and other charges.

Three Months

Three Months

Ended

Ended

June 28, 2013

June 28, 2013

(In millions, except per share amounts)

Actual

Adjustments

Adjusted

Sales

$

4,514

$

-

$

4,514

Cost of sales

3,983

-

3,983

Gross profit

531

-

531

Administrative and selling expenses

143

-

143

Amortization of intangible assets

4

-

4

Restructuring charges and asset impairments

1

(1)

(a)

-

Other (income) expense — net

(2)

-

(2)

Operating income

385

1

386

Interest expense — net

34

-

34

Loss on retirement of debt — net

5

(5)

(b)

-

Equity in earnings of affiliates, net of tax

(11)

-

(11)

Earnings before income taxes

357

6

363

Income tax expense

97

2

(c)

99

Net earnings

260

4

264

Less: Net earnings attributable to noncontrolling interest, net of tax

12

-

12

Net earnings attributable to TRW

$

248

$

4

$

252

Basic earnings per share:

Earnings per share

$

2.09

$

2.12

Weighted average shares outstanding

118.9

118.9

Diluted earnings per share:

Earnings per share

$

1.99

$

2.02

Weighted average shares outstanding

125.8

125.8

__________

(a)

Represents the elimination of restructuring charges and asset impairments.

(b)

Represents the elimination of the loss on retirement of debt.

(c)

Represents the elimination of the income tax impact of the above adjustments, by calculating the income tax impact of each of these items using the appropriate tax rate for the jurisdiction where the charges were incurred.

 

A8

TRW Automotive Holdings Corp.

Reconciliation of GAAP Net Earnings to Adjusted Earnings

(Unaudited)

The Company recorded restructuring charges of $38 million primarily related to severance and other charges.

Six Months

Six Months

Ended

Ended

June 28, 2013

June 28, 2013

(In millions, except per share amounts)

Actual

Adjustments

Adjusted

Sales

$

8,727

$

-

$

8,727

Cost of sales

7,769

-

7,769

Gross profit

958

-

958

Administrative and selling expenses

281

-

281

Amortization of intangible assets

7

-

7

Restructuring charges and asset impairments

38

(38)

(a)

-

Other (income) expense — net

(6)

-

(6)

Operating income

638

38

676

Interest expense — net

64

-

64

Loss on retirement of debt — net

5

(5)

(b)

-

Equity in earnings of affiliates, net of tax

(23)

-

(23)

Earnings before income taxes

592

43

635

Income tax expense

159

12

(c)

171

Net earnings

433

31

464

Less: Net earnings attributable to noncontrolling interest, net of tax

23

-

23

Net earnings attributable to TRW

$

410

$

31

$

441

Basic earnings per share:

Earnings per share

$

3.44

$

3.70

Weighted average shares outstanding

119.2

119.2

Diluted earnings per share:

Earnings per share

$

3.28

$

3.52

Weighted average shares outstanding

126.3

126.3

__________

(a)

Represents the elimination of restructuring charges and asset impairments.

(b)

Represents the elimination of the loss on retirement of debt.

(c)

Represents the elimination of the income tax impact of the above adjustments, by calculating the income tax impact of each of these items using the appropriate tax rate for the jurisdiction where the charges were incurred.

 

A9

TRW Automotive Holdings Corp.

Reconciliation of GAAP Net Earnings to Adjusted Earnings

(Unaudited)

The Company recorded restructuring charges of $2 million primarily related to severance-related postemployment benefits.

Three Months

Three Months

Ended

Ended

June 29, 2012

June 29, 2012

(In millions, except per share amounts)

Actual

Adjustments

Adjusted

Sales

$

4,239

$

-

$

4,239

Cost of sales

3,763

-

3,763

Gross profit

476

-

476

Administrative and selling expenses

143

-

143

Amortization of intangible assets

3

-

3

Restructuring charges

2

(2)

(a)

-

Other (income) expense — net

(9)

-

(9)

Operating income

337

2

339

Interest expense — net

27

-

27

Equity in earnings of affiliates, net of tax

(9)

-

(9)

Earnings before income taxes

319

2

321

Income tax expense

92

1

(b)

93

Net earnings

227

1

228

Less: Net earnings attributable to noncontrolling interest, net of tax

7

-

7

Net earnings attributable to TRW

$

220

$

1

$

221

Basic earnings per share:

Earnings per share

$

1.80

$

1.80

Weighted average shares outstanding

122.5

122.5

Diluted earnings per share:

Earnings per share

$

1.71

$

1.72

Weighted average shares outstanding

129.6

129.6

__________

(a)

Represents the elimination of restructuring charges.

(b)

Represents the elimination of the income tax impact of the adjustment made to restructuring charges, by calculating the income tax impact using the appropriate tax rate for the jurisdiction where the charges were incurred.

 

A10

TRW Automotive Holdings Corp.

Reconciliation of GAAP Net Earnings to Adjusted Earnings

(Unaudited)

The Company recorded restructuring charges of $4 million primarily related to severance and other charges.

Six Months

Six Months

Ended

Ended

June 29, 2012

June 29, 2012

(In millions, except per share amounts)

Actual

Adjustments

Adjusted

Sales

$

8,447

$

-

$

8,447

Cost of sales

7,497

-

7,497

Gross profit

950

-

950

Administrative and selling expenses

289

-

289

Amortization of intangible assets

6

-

6

Restructuring charges

4

(4)

(a)

-

Other (income) expense — net

(17)

-

(17)

Operating income

668

4

672

Interest expense — net

56

-

56

Loss on retirement of debt — net

5

(5)

(b)

-

Equity in earnings of affiliates, net of tax

(20)

-

(20)

Earnings before income taxes

627

9

636

Income tax expense

185

3

(c)

188

Net earnings

442

6

448

Less: Net earnings attributable to noncontrolling interest, net of tax

16

-

16

Net earnings attributable to TRW

$

426

$

6

$

432

Basic earnings per share:

Earnings per share

$

3.46

$

3.51

Weighted average shares outstanding

123.1

123.1

Diluted earnings per share:

Earnings per share

$

3.30

$

3.34

Weighted average shares outstanding

130.4

130.4

__________

(a)

Represents the elimination of restructuring charges.

(b)

Represents the elimination of the loss on retirement of debt.

(c)

Represents the elimination of the income tax impact of the above adjustments, by calculating the income tax impact of each of these items using the appropriate tax rate for the jurisdiction where the charges were incurred.

 

SOURCE TRW Automotive Holdings Corp.



RELATED LINKS

http://www.trw.com