e8vkza
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D. C. 20549
FORM 8-K/A
(Amendment No. 1)
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported) February 10, 2006
VISTEON CORPORATION
(Exact name of registrant as specified in its charter)
|
|
|
|
|
Delaware
|
|
1-15827
|
|
38-3519512 |
|
|
|
|
|
(State or other jurisdiction of incorporation)
|
|
(Commission File Number)
|
|
(IRS Employer Identification No.) |
|
|
|
One Village Center Drive, Van Buren Township, Michigan
|
|
48111 |
|
|
|
(Address of principal executive offices)
|
|
(Zip Code) |
Registrants telephone number, including area code (800)-VISTEON
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy
the filing obligation of the registrant under any of the following provisions:
|
|
|
o |
|
Written communication pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|
|
|
o |
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
|
|
|
o |
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
|
|
|
o |
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
-2-
EXPLANATORY NOTE
This Amendment No. 1 to the Current Report on Form 8-K/A amends the Current Report on Form 8-K
filed by Visteon Corporation (the Company) on January 11, 2006 (the Original Form 8-K) to
provide updated disclosures regarding the Companys three-year restructuring and improvement plan
as described in the Original Form 8-K. This Amendment No. 1 also furnishes information regarding
the Companys financial results for fourth quarter and fiscal year 2005.
SECTION 2 FINANCIAL INFORMATION
Item 2.02. Results of Operations and Financial Condition.
On February 10, 2006, the Company issued a press release regarding its financial results for
fourth quarter and fiscal year 2005. A copy of the press release is attached hereto as Exhibit
99.1 and is incorporated herein by reference.
The information contained in Exhibit 99.1 shall not be deemed filed for purposes of Section
18 of the Securities Exchange Act of 1934, as amended (the Exchange Act), or incorporated by
reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except
as shall be expressly set forth by specific reference in such a filing.
Item 2.05. Costs Associated with Exit or Disposal Activities.
As discussed in the Original Form 8-K, the Company previously announced the commencement of a
three-year improvement plan that involves the restructuring of up to 23 underperforming and/or
non-strategic plants.
During the fourth quarter of 2005 the Company recorded $28 million of severance and other
restructuring costs related to this three-year improvement plan, which will be settled in cash. The
Company is expecting to be reimbursed for these costs from the restructuring escrow account funded
by Ford Motor Company on October 1, 2005.
The Company currently estimates that the cumulative costs associated with this three-year
improvement plan will be approximately $650 million, of which approximately $100 million is
expected to be non-cash costs. This estimate has been reduced from the Companys previous estimate
as provided in the Original Form 8-K to reflect the reduced value of assets associated with certain
plants that have been impaired as described in Item 2.06 below. However, the timing and amount of
these costs are likely to change as the details of the plan are finalized over the plan period.
Statements contained in this report, which are not historical fact, constitute
Forward-Looking Statements. Actual results may differ materially due to numerous important
factors that are described in the Companys most recent report to the SEC on Form 10-Q, which may
-3-
be revised or supplemented in subsequent reports to the SEC on Forms 10-K and 8-K. The Company
does not intend or assume any obligation to update any forward-looking statement.
Item 2.06. Material Impairments.
During the fourth quarter of 2005, the Company recorded a non-cash impairment charge of $335
million to adjust certain lived long-lived assets to their estimated fair values in accordance with
Statement of Financial Accounting Standards No. 144, Accounting for the Impairment or Disposal of
Long-Lived Assets. A significant amount of this impairment charge relates to product lines
manufactured at facilities that are subject to the Companys three-year improvement plan discussed
above in Item 2.05.
SECTION 7 REGULATION FD
Item 7.01. Regulation FD Disclosure.
See Item 2.02. Results of Operations and Financial Condition above.
SECTION 9 FINANCIAL STATEMENTS AND EXHIBITS
Item 9.01. Financial Statements and Exhibits.
|
|
|
Exhibit No. |
|
Description |
99.1
|
|
Press release dated February 10, 2006. |
-4-
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly
caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
|
|
|
|
|
VISTEON CORPORATION
|
|
Date: February 10, 2006 |
By: |
/s/ William G. Quigley III
|
|
|
|
William G. Quigley III |
|
|
|
Vice President, Corporate Controller
and Chief Accounting Officer |
|
|
-5-
EXHIBIT INDEX
|
|
|
|
|
Exhibit No. |
|
Description |
|
Page |
99.1
|
|
Press release dated February 10, 2006.
|
|
|
exv99w1
Exhibit 99.1
|
|
|
NEWS RELEASE - For Immediate Release
|
|
|
Visteon announces fourth-quarter and full-year 2005 results
Highlights:
|
|
|
2005 net loss narrows; cash flow improves |
|
|
|
|
Multi-year action plan for year-over-year improvements through 2008 and beyond |
|
|
|
|
Customer diversification continues |
VAN BUREN TOWNSHIP, Mich., Feb. 10, 2006 Visteon Corporation (NYSE:VC) today announced
fourth-quarter and full-year results for 2005. For the fourth quarter of 2005, Visteon reported
net income of $1.338 billion, or $10.25 per diluted share, on total sales of $2.9 billion. For
full year 2005, Visteon reported a net loss of $270 million, or $2.14 per share, on total sales of
$17.0 billion.
With the Ford transaction completed, we are now focused on implementing our multi-year plan to
restructure Visteon and improve our earnings and free cash flow, said Michael F. Johnston,
chairman and chief executive officer. We are looking at every opportunity to accelerate our
actions to achieve continued year-over-year improvements. For 2006, we are increasing our outlook
for earnings and reaffirming our outlook for positive free cash flow. We are also reiterating our
expectation for continued improvement in 2007 and beyond.
Fourth Quarter 2005
For the fourth quarter of 2005, product sales were $2.7 billion and services revenues were $164
million. More than 50 percent of total product sales were generated from customers other than
Ford, a significant increase over prior year. Sales for the same period a year ago totaled $4.7
billion, of which non-Ford sales were 33 percent. Product sales were lower primarily due to the
sale of 23 North American facilities on Oct. 1, 2005, as part of the Automotive Components
Holdings, LLC (ACH) transactions, lower production volumes by Ford in North America and price
reductions to customers. Services revenues of $164 million represent billings for employee and
related costs for business support activities provided to ACH under terms of various agreements
between Visteon and ACH that took effect Oct. 1, 2005.
Visteons net income of $1.338 billion for the fourth quarter of 2005 included a gain of $1.8
billion related to the ACH transactions, and non-cash asset impairment charges of $335 million
related to product lines manufactured principally at plants in the United States and the United
Kingdom. These manufacturing operations are addressed by Visteons multi-year restructuring
program. This impairment charge is expected to decrease depreciation and amortization expense by
approximately $25 million annually. Visteon also incurred $28 million of restructuring expenses in
the quarter related to various personnel and other cost-reduction actions. Reimbursements from the
restructuring escrow account for qualified expenses incurred by Visteon in both the fourth quarter
and prior quarters of 2005 totaled $51 million. For the fourth quarter of 2004, Visteon reported a
net loss of $138 million, which included restructuring expenses of $41 million.
|
|
|
|
|
Media Inquiries
|
|
Investor Inquiries
|
|
Visteon Corporation |
Jim Fisher
|
|
Derek Fiebig
|
|
One Village Center Drive |
734-710-5557
|
|
734-710-5800
|
|
Van Buren Twp., Mich., 48111 |
734-417-6184 mobile
|
|
dfiebig@visteon.com |
|
|
jfishe89@visteon.com |
|
|
|
|
Cash provided by operating activities was $42 million for the fourth quarter of 2005, down about
$150 million from the same period a year ago, as favorable performance in trade working capital was
offset by an estimated $300 million net working capital run-off associated with retained
receivables and payables of the business that transferred as part of the ACH transactions. Capital
expenditures for the quarter of $185 million were $73 million lower than fourth quarter 2004. Free
cash flow was negative $143 million in the fourth quarter 2005, compared with negative $63 million
in the same period of 2004.
Full Year 2005
Sales for full year 2005 totaled $17.0 billion, including product sales of $16.8 billion and
services revenues of $164 million. Of the product sales, 62 percent were Ford-related with 38
percent from other customers. Sales for the same period a year ago totaled $18.7 billion, of which
Ford-related sales were 70 percent and sales from other customers were 30 percent. Sales were
lower primarily due to the sale of 23 North American facilities on Oct. 1, 2005 as part of the ACH
transactions, lower production volumes by Ford in North America and price reductions to customers.
2005 results include the operations of the businesses and facilities that were sold as part of the
ACH transactions for the nine months for which they were owned by Visteon. Sales generated by
these former facilities as reported in Visteons 2005 results were nearly $6.1 billion, including
$611 million of sales to customers other than Ford. For 2004, these former facilities accounted
for nearly $9.0 billion of sales, including $677 million of sales to customers other than Ford.
Visteons net loss of $270 million for the full year 2005 represents an improvement over 2004s net
loss of $1.5 billion. The results for 2005 include the fourth quarter non-cash charges discussed
above, the gain on the ACH transactions, as well as previously announced non-cash asset impairment
charges of about $1.2 billion and $46 million of restructuring expenses, partially offset by $51
million of reimbursements from the restructuring escrow account. For 2004, Visteons net loss
included restructuring expenses of $82 million, non-cash asset impairment charges of $314 million
and a non-cash charge of $871 million related to deferred tax assets.
Cash provided by operating activities was $417 million for full year 2005, about the same as 2004
full-year results. Free cash flow for full year 2005 was negative $168 million compared with a
negative $409 million for full year 2004. Capital expenditures for the year of $585 million were
$242 million lower than for the full year 2004.
Cash and Debt
As of Dec. 31, 2005, Visteon had cash of $865 million, an improvement over 2004s $752 million.
Visteons 2005 debt position also improved, with total borrowings of $1.994 billion as of Dec. 31,
2005, compared with total borrowings of $2.021 billion at the end of 2004.
On Jan. 9, 2006, Visteon closed on a new 18-month secured term loan of $350 million. The new loan
expires on June 20, 2007, and replaced Visteons $300 million secured short-term revolving credit
facility that expired on Dec. 15, 2005. The term loan was made part of Visteons existing $772
million five-year facility agreement. The terms and conditions of the agreement were also modified
to align various covenants with Visteons restructuring initiatives and to make changes to the
consolidated leverage ratios. Visteon also amended its $241 million delayed draw term loan
agreement, which also expires in June 2007, to reflect substantially the same terms and conditions.
Outlook
Visteon is raising its estimate for 2006 full-year earnings before net interest expense and the
provision for income taxes, excluding net unreimbursed restructuring expenses and non-cash asset
impairments (EBIT-R) to a range of $45 million to $75 million, reflecting reduced depreciation and
amortization expense estimates. Additionally, Visteon expects to generate about $50 million of free
cash flow and expects 2006 full-year product sales of approximately $11.2 billion, with 58 percent
coming from non-Ford sales.
Visteon is a global leader in our core product areas of climate, interior and electronic systems,
with the global reach and diverse customer mix to continue delivering year-over-year improvements,
Johnston said. We have established a sustainable business model and solid action plans to
strengthen our results and create value for our customers, employees and shareholders.
Forward-looking Information
This press release contains forward-looking statements within the meaning of the Private
Securities Litigation Reform Act of 1995. Forward-looking statements are not guarantees of future
results and conditions but rather are subject to various factors, risks and uncertainties that
could cause our actual results to differ materially from those expressed in these forward-looking
statements, including general economic conditions, including changes in interests rates and fuel
prices; the automotive vehicle production volumes and schedules of our customers, and in particular
Fords vehicle production volumes; our ability to satisfy our future capital and liquidity
requirements and comply with the terms of our existing credit agreements and indentures; the
financial distress of our suppliers and possible disruptions in the supply of commodities; our
ability to implement, and realize the anticipated benefits of, restructuring and other
cost-reduction initiatives and our successful execution of internal performance plans and other
productivity efforts; the timing and expenses related to restructurings, employee reductions,
acquisitions or dispositions; increases in raw material and energy costs and our ability to offset
or recover significant material surcharges; the effect of pension and other post-employment benefit
obligations; increases in our warranty, product liability and recall costs; the outcome of legal or
regulatory proceedings to which we are or may become a party; as well as those factors identified
in our filings with the SEC (including our Quarterly Report on Form 10-Q for the quarterly period
ended September 30, 2005). We assume no obligation to update these forward-looking statements.
Use of Non-GAAP Financial Information
This press release contains information about Visteons financial results which is not presented in
accordance with accounting principles generally accepted in the United States (GAAP). Such
non-GAAP financial measures are reconciled to their closest GAAP financial measures at the end of
this press release. The provision of these comparable GAAP financial measures for 2006 is not
intended to indicate that Visteon is explicitly or implicitly providing projections on those GAAP
financial measures, and actual results for such measures are likely to vary from those presented.
The reconciliations include all information reasonably available to the company at the date of this
press release and the adjustments that management can reasonably predict.
Visteon Corporation is a leading global automotive supplier that designs, engineers and
manufactures innovative climate, interior, electronic and lighting products for vehicle
manufacturers, and also provides a range of products and services to aftermarket customers. With
corporate offices in Van Buren Township, Mich. (U.S.); Shanghai, China; and Kerpen, Germany; the
company has more than 170 facilities in 24 countries and employs approximately 50,000 people.
# # #
Visteon news releases,
photographs and product specification details
are available at www.visteon.com
VISTEON CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in millions, except share and per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Year Ended |
|
|
|
December 31, |
|
|
December 31, |
|
|
|
2005 |
|
|
2004 |
|
|
2005 |
|
|
2004 |
|
Net sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product |
|
$ |
2,701 |
|
|
$ |
4,679 |
|
|
$ |
16,812 |
|
|
$ |
18,657 |
|
Services |
|
|
164 |
|
|
|
|
|
|
|
164 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,865 |
|
|
|
4,679 |
|
|
|
16,976 |
|
|
|
18,657 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product |
|
|
2,638 |
|
|
|
4,521 |
|
|
|
16,259 |
|
|
|
17,769 |
|
Services |
|
|
163 |
|
|
|
|
|
|
|
163 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,801 |
|
|
|
4,521 |
|
|
|
16,422 |
|
|
|
17,769 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
|
64 |
|
|
|
158 |
|
|
|
554 |
|
|
|
888 |
|
Selling, general and administrative expenses |
|
|
183 |
|
|
|
252 |
|
|
|
946 |
|
|
|
980 |
|
Restructuring expenses |
|
|
28 |
|
|
|
41 |
|
|
|
46 |
|
|
|
82 |
|
Reimbursement from Escrow Account |
|
|
51 |
|
|
|
|
|
|
|
51 |
|
|
|
|
|
Impairment of long-lived assets |
|
|
335 |
|
|
|
|
|
|
|
1,511 |
|
|
|
314 |
|
Gain on ACH transactions |
|
|
1,832 |
|
|
|
|
|
|
|
1,832 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
|
1,401 |
|
|
|
(135 |
) |
|
|
(66 |
) |
|
|
(488 |
) |
Interest expense, net |
|
|
34 |
|
|
|
24 |
|
|
|
132 |
|
|
|
96 |
|
Equity in net income of non-consolidated affiliates |
|
|
3 |
|
|
|
7 |
|
|
|
25 |
|
|
|
45 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes and minority
interests in consolidated subsidiaries |
|
|
1,370 |
|
|
|
(152 |
) |
|
|
(173 |
) |
|
|
(539 |
) |
Provision (benefit) for income taxes |
|
|
23 |
|
|
|
(21 |
) |
|
|
64 |
|
|
|
962 |
|
Minority interests in consolidated subsidiaries |
|
|
9 |
|
|
|
7 |
|
|
|
33 |
|
|
|
35 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
1,338 |
|
|
$ |
(138 |
) |
|
$ |
(270 |
) |
|
$ |
(1,536 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted income (loss) per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic income (loss) per share |
|
$ |
10.58 |
|
|
$ |
(1.10 |
) |
|
$ |
(2.14 |
) |
|
$ |
(12.26 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic average shares outstanding (millions) |
|
|
126.5 |
|
|
|
125.3 |
|
|
|
126.0 |
|
|
|
125.3 |
|
Diluted income (loss) per share |
|
$ |
10.25 |
|
|
$ |
(1.10 |
) |
|
$ |
(2.14 |
) |
|
$ |
(12.26 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted average shares outstanding (millions) |
|
|
130.6 |
|
|
|
125.3 |
|
|
|
126.0 |
|
|
|
125.3 |
|
Cash dividends per share |
|
$ |
|
|
|
$ |
0.06 |
|
|
$ |
|
|
|
$ |
0.24 |
|
VISTEON CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Dollars in millions)
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
|
|
Unaudited |
|
|
|
|
|
|
2005 |
|
|
2004 |
|
ASSETS
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
865 |
|
|
$ |
752 |
|
Accounts receivable, net |
|
|
|
|
|
|
|
|
Ford Motor Company |
|
|
618 |
|
|
|
1,255 |
|
Non-Ford Motor Company |
|
|
1,120 |
|
|
|
1,285 |
|
Inventories, net |
|
|
537 |
|
|
|
889 |
|
Prepaid expenses and other current assets |
|
|
205 |
|
|
|
249 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets |
|
|
3,345 |
|
|
|
4,430 |
|
Property, plant and equipment, net |
|
|
2,973 |
|
|
|
5,303 |
|
Other assets |
|
|
418 |
|
|
|
559 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
6,736 |
|
|
$ |
10,292 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS (DEFICIT) / EQUITY
|
|
|
|
|
|
|
|
|
|
Short-term debt, including current portion of
long-term debt |
|
$ |
485 |
|
|
$ |
508 |
|
Accounts payable |
|
|
1,803 |
|
|
|
2,493 |
|
Employee benefits, including pensions |
|
|
233 |
|
|
|
341 |
|
Accrued expenses and other current liabilities |
|
|
438 |
|
|
|
580 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
2,959 |
|
|
|
3,922 |
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
|
1,509 |
|
|
|
1,513 |
|
Postretirement benefits other than pensions |
|
|
724 |
|
|
|
639 |
|
Postretirement benefits payable to Ford Motor
Company |
|
|
154 |
|
|
|
2,135 |
|
Employee benefits, including pensions |
|
|
647 |
|
|
|
751 |
|
Deferred income taxes |
|
|
175 |
|
|
|
287 |
|
Other liabilities |
|
|
382 |
|
|
|
516 |
|
Minority interests in consolidated subsidiaries |
|
|
234 |
|
|
|
209 |
|
|
|
|
|
|
|
|
|
|
Shareholders (deficit) / equity |
|
|
|
|
|
|
|
|
Preferred stock (par value $1.00,
50 million shares authorized, none outstanding) |
|
|
|
|
|
|
|
|
Common stock (par value $1.00, 500 million
shares authorized, 131 million shares
issued, 129 million and 130 million
shares outstanding, respectively) |
|
|
131 |
|
|
|
131 |
|
Stock warrants |
|
|
127 |
|
|
|
|
|
Capital in excess of par value of stock |
|
|
3,394 |
|
|
|
3,380 |
|
Accumulated other comprehensive income (loss) |
|
|
(232 |
) |
|
|
5 |
|
Other |
|
|
(28 |
) |
|
|
(26 |
) |
Accumulated deficit |
|
|
(3,440 |
) |
|
|
(3,170 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total shareholders (deficit) / equity |
|
|
(48 |
) |
|
|
320 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders (deficit) /
equity |
|
$ |
6,736 |
|
|
$ |
10,292 |
|
|
|
|
|
|
|
|
VISTEON CORPORATION AND SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF CASH FLOWS
(Dollars in millions)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Year Ended |
|
|
|
December 31, |
|
|
December 31, |
|
|
|
2005 |
|
|
2004 |
|
|
2005 |
|
|
2004 |
|
Cash provided from (used by) operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
1,338 |
|
|
$ |
(138 |
) |
|
$ |
(270 |
) |
|
$ |
(1,536 |
) |
Adjustments to reconcile net income (loss) to net
cash provided from operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on ACH transactions |
|
|
(1,832 |
) |
|
|
|
|
|
|
(1,832 |
) |
|
|
|
|
Depreciation and amortization |
|
|
122 |
|
|
|
171 |
|
|
|
595 |
|
|
|
685 |
|
Impairment of long-lived assets |
|
|
335 |
|
|
|
|
|
|
|
1,511 |
|
|
|
314 |
|
Equity in net income of non-consolidated
affiliates, net of dividends remitted |
|
|
12 |
|
|
|
(6 |
) |
|
|
23 |
|
|
|
(2 |
) |
Other non-cash items |
|
|
15 |
|
|
|
12 |
|
|
|
44 |
|
|
|
40 |
|
Changes in assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
577 |
|
|
|
258 |
|
|
|
684 |
|
|
|
(52 |
) |
Inventories |
|
|
33 |
|
|
|
125 |
|
|
|
34 |
|
|
|
3 |
|
Accounts payable |
|
|
(579 |
) |
|
|
(74 |
) |
|
|
(593 |
) |
|
|
82 |
|
Postretirement benefits other than pensions |
|
|
8 |
|
|
|
33 |
|
|
|
227 |
|
|
|
180 |
|
Income taxes deferred and payable, net |
|
|
1 |
|
|
|
(42 |
) |
|
|
(40 |
) |
|
|
869 |
|
Other assets and other liabilities |
|
|
12 |
|
|
|
(144 |
) |
|
|
34 |
|
|
|
(165 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided from operating activities |
|
|
42 |
|
|
|
195 |
|
|
|
417 |
|
|
|
418 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash provided from (used by) investing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures |
|
|
(185 |
) |
|
|
(258 |
) |
|
|
(585 |
) |
|
|
(827 |
) |
Acquisitions and investments in joint ventures, net |
|
|
(1 |
) |
|
|
|
|
|
|
(21 |
) |
|
|
|
|
Net cash proceeds from ACH transactions |
|
|
(12 |
) |
|
|
|
|
|
|
299 |
|
|
|
|
|
Sales and maturities of securities |
|
|
|
|
|
|
8 |
|
|
|
|
|
|
|
11 |
|
Other, including proceeds from asset disposals |
|
|
37 |
|
|
|
16 |
|
|
|
76 |
|
|
|
34 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used by investing activities |
|
|
(161 |
) |
|
|
(234 |
) |
|
|
(231 |
) |
|
|
(782 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash provided from (used by) financing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial paper repayments, net |
|
|
|
|
|
|
(50 |
) |
|
|
|
|
|
|
(81 |
) |
Other short-term debt, net |
|
|
48 |
|
|
|
10 |
|
|
|
239 |
|
|
|
(20 |
) |
Proceeds from issuance of other debt, net of
issuance costs |
|
|
10 |
|
|
|
28 |
|
|
|
50 |
|
|
|
576 |
|
Maturity/repurchase of unsecured debt securities |
|
|
|
|
|
|
|
|
|
|
(250 |
) |
|
|
(269 |
) |
Principal payments on other debt |
|
|
(30 |
) |
|
|
|
|
|
|
(69 |
) |
|
|
(32 |
) |
Treasury stock activity |
|
|
|
|
|
|
|
|
|
|
(2 |
) |
|
|
(11 |
) |
Cash dividends |
|
|
|
|
|
|
(7 |
) |
|
|
|
|
|
|
(31 |
) |
Other, including book overdrafts |
|
|
57 |
|
|
|
51 |
|
|
|
(19 |
) |
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided from (used by) financing activities |
|
|
85 |
|
|
|
32 |
|
|
|
(51 |
) |
|
|
135 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash |
|
|
1 |
|
|
|
30 |
|
|
|
(22 |
) |
|
|
28 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (decrease) increase in cash and cash equivalents |
|
|
(33 |
) |
|
|
23 |
|
|
|
113 |
|
|
|
(201 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of period |
|
|
898 |
|
|
|
729 |
|
|
|
752 |
|
|
|
953 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of year |
|
$ |
865 |
|
|
$ |
752 |
|
|
$ |
865 |
|
|
$ |
752 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VISTEON CORPORATION AND SUBSIDIARIES
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Dollars in millions)
(Unaudited)
In this press release the Company has provided information regarding certain non-GAAP
financial measures including free cash flow and EBIT-R. Such non-GAAP financial measures are
reconciled to their closest US GAAP financial measure in the schedules below.
EBIT-R: EBIT-R represents net income (loss) before net interest expense and provision for
income taxes and excludes impairment and net unreimbursed restructuring charges as well as the gain
on the ACH transactions. Management believes EBIT-R is useful to investors because it provides
meaningful supplemental information regarding the Companys operating results because the excluded
items may vary significantly in timing or amounts and/or may obscure trends useful in evaluating
and comparing the Companys continuing operating activities.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Year Ended |
|
|
2006 |
|
|
|
December 31, |
|
|
December 31, |
|
|
Estimate |
|
|
|
2005 |
|
|
2004 |
|
|
2005 |
|
|
2004 |
|
|
|
|
|
Net Income (Loss) |
|
$ |
1,338 |
|
|
$ |
(138 |
) |
|
$ |
(270 |
) |
|
$ |
(1,536 |
) |
|
$ |
(250) $ |
(220) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net |
|
|
34 |
|
|
|
24 |
|
|
|
132 |
|
|
|
96 |
|
|
|
160 |
|
Provision (benefit) for income taxes |
|
|
23 |
|
|
|
(21 |
) |
|
|
64 |
|
|
|
962 |
|
|
|
105 |
|
Impairment of long-lived assets |
|
|
335 |
|
|
|
|
|
|
|
1,511 |
|
|
|
314 |
|
|
|
30 |
|
Net unreimbursed restructuring expense |
|
|
|
|
|
|
41 |
|
|
|
7 |
|
|
|
82 |
|
|
|
|
|
Gain on ACH transactions |
|
|
(1,832 |
) |
|
|
|
|
|
|
(1,832 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBIT-R |
|
$ |
(102 |
) |
|
$ |
(94 |
) |
|
$ |
(388 |
) |
|
$ |
(82 |
) |
|
$ |
45 $ 75 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBIT-R is not a recognized term under GAAP and does not purport to be an alternative to net income
(loss) as an indicator of operating performance or to cash flows from operating activities as a
measure of liquidity. Because not all companies use identical calculations, this presentation of
EBIT-R may not be comparable to other similarly titled measures of other companies. Additionally,
EBIT-R is not intended to be a measure of free cash flow for managements discretionary use, as it
does not consider certain cash requirements such as interest payments, tax payments and debt
service requirements.
Free Cash Flow: Free cash flow represents cash flow from operating activities less capital
expenditures. Management believes that free cash flow is useful in analyzing the Companys ability
to service and repay its debt and it uses the measure for planning and forecasting in future
periods, as well as in management compensation decisions.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Year Ended |
|
|
2006 |
|
|
|
December 31, |
|
|
December 31, |
|
|
Estimate |
|
|
|
2005 |
|
|
2004 |
|
|
2005 |
|
|
2004 |
|
|
|
|
|
Cash provided from operating activities |
|
$ |
42 |
|
|
$ |
195 |
|
|
$ |
417 |
|
|
$ |
418 |
|
|
$ |
500 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures |
|
|
(185 |
) |
|
|
(258 |
) |
|
|
(585 |
) |
|
|
(827 |
) |
|
|
(450 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow |
|
$ |
(143 |
) |
|
$ |
(63 |
) |
|
$ |
(168 |
) |
|
$ |
(409 |
) |
|
$ |
50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow is not a recognized term under GAAP and does not reflect cash used to service debt
and does not reflect funds available for investment or other discretionary uses.