Document
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549
FORM 10-Q
QUARTERLY REPORT
|
| | |
(Mark One) | | |
þ | | Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
| | For the quarterly period ended June 30, 2018 |
OR
|
| | |
o | | Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
| | For the transition period from to |
Commission file number: 1-12162BORGWARNER INC.
________________________________________________
(Exact name of registrant as specified in its charter)
|
| | |
Delaware | | 13-3404508 |
State or other jurisdiction of | | (I.R.S. Employer |
Incorporation or organization | | Identification No.) |
| | |
3850 Hamlin Road, Auburn Hills, Michigan | | 48326 |
(Address of principal executive offices) | | (Zip Code) |
Registrant’s telephone number, including area code: (248) 754-9200
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
YES þ NO o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
YES þ NO o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):
|
| | | | | | | |
Large accelerated filer | þ | Accelerated filer | o | Non-accelerated filer | o | Smaller reporting company | o |
Emerging growth company | o | | | | | | |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
YES o NO þ
As of July 20, 2018, the registrant had 208,867,302 shares of voting common stock outstanding.
BORGWARNER INC.
FORM 10-Q
THREE AND SIX MONTHS ENDED JUNE 30, 2018
INDEX
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements
BORGWARNER INC. AND CONSOLIDATED SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
|
| | | | | | | |
(in millions) | June 30, 2018 | | December 31, 2017 |
ASSETS |
| |
|
Cash | $ | 361.9 |
| | $ | 545.3 |
|
Receivables, net | 2,131.0 |
| | 2,018.9 |
|
Inventories, net | 800.2 |
| | 766.3 |
|
Prepayments and other current assets | 185.1 |
| | 145.4 |
|
Assets held for sale | 65.5 |
| | 67.3 |
|
Total current assets | 3,543.7 |
| | 3,543.2 |
|
|
|
| |
|
|
Property, plant and equipment, net | 2,825.7 |
| | 2,863.8 |
|
Investments and other long-term receivables | 610.5 |
| | 547.4 |
|
Goodwill | 1,858.1 |
| | 1,881.8 |
|
Other intangible assets, net | 461.9 |
| | 492.7 |
|
Other non-current assets | 477.3 |
| | 458.7 |
|
Total assets | $ | 9,777.2 |
| | $ | 9,787.6 |
|
|
|
| |
|
|
LIABILITIES AND EQUITY |
|
| |
|
|
Notes payable and other short-term debt | $ | 70.5 |
| | $ | 84.6 |
|
Accounts payable and accrued expenses | 2,122.1 |
| | 2,270.3 |
|
Income taxes payable | 12.4 |
| | 40.8 |
|
Liabilities held for sale | 31.3 |
| | 29.5 |
|
Total current liabilities | 2,236.3 |
| | 2,425.2 |
|
|
|
| |
|
|
Long-term debt | 2,102.5 |
| | 2,103.7 |
|
| | | |
Other non-current liabilities: | | | |
Asbestos-related liabilities | 747.9 |
| | 775.7 |
|
Retirement-related liabilities | 284.4 |
| | 301.6 |
|
Other | 352.1 |
| | 355.5 |
|
Total other non-current liabilities | 1,384.4 |
| | 1,432.8 |
|
|
|
| |
|
|
Common stock | 2.5 |
| | 2.5 |
|
Capital in excess of par value | 1,110.7 |
| | 1,118.7 |
|
Retained earnings | 4,958.8 |
| | 4,531.0 |
|
Accumulated other comprehensive loss | (567.6 | ) | | (490.0 | ) |
Common stock held in treasury | (1,544.1 | ) | | (1,445.4 | ) |
Total BorgWarner Inc. stockholders’ equity | 3,960.3 |
| | 3,716.8 |
|
Noncontrolling interest | 93.7 |
| | 109.1 |
|
Total equity | 4,054.0 |
| | 3,825.9 |
|
Total liabilities and equity | $ | 9,777.2 |
| | $ | 9,787.6 |
|
See accompanying Notes to Condensed Consolidated Financial Statements.
BORGWARNER INC. AND CONSOLIDATED SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
|
| | | | | | | | | | | | | | | |
| Three Months Ended June 30, | | Six Months Ended June 30, |
(in millions, except share and per share amounts) | 2018 | | 2017 | | 2018 | | 2017 |
Net sales | $ | 2,694.0 |
| | $ | 2,389.7 |
| | $ | 5,478.3 |
| | $ | 4,796.7 |
|
Cost of sales | 2,114.8 |
| | 1,876.8 |
| | 4,307.3 |
| | 3,767.5 |
|
Gross profit | 579.2 |
| | 512.9 |
| | 1,171.0 |
| | 1,029.2 |
|
| | | | | | |
|
|
Selling, general and administrative expenses | 236.0 |
| | 215.1 |
| | 489.4 |
| | 434.1 |
|
Other expense (income), net | 30.4 |
| | (0.3 | ) | | 35.3 |
| | 5.5 |
|
Operating income | 312.8 |
| | 298.1 |
| | 646.3 |
| | 589.6 |
|
| | | | | | |
|
|
Equity in affiliates’ earnings, net of tax | (13.0 | ) | | (14.4 | ) | | (23.2 | ) | | (24.1 | ) |
Interest income | (1.4 | ) | | (1.4 | ) | | (2.9 | ) | | (2.9 | ) |
Interest expense and finance charges | 14.9 |
| | 18.0 |
| | 31.0 |
| | 36.0 |
|
Other postretirement income | (2.4 | ) | | (1.4 | ) | | (5.0 | ) | | (2.6 | ) |
Earnings before income taxes and noncontrolling interest | 314.7 |
| | 297.3 |
| | 646.4 |
| | 583.2 |
|
| | | | | | |
|
|
Provision for income taxes | 30.4 |
| | 76.2 |
| | 125.3 |
| | 162.5 |
|
Net earnings | 284.3 |
| | 221.1 |
| | 521.1 |
| | 420.7 |
|
Net earnings attributable to the noncontrolling interest, net of tax | 12.5 |
| | 9.1 |
| | 24.2 |
| | 19.5 |
|
Net earnings attributable to BorgWarner Inc. | $ | 271.8 |
| | $ | 212.0 |
| | $ | 496.9 |
| | $ | 401.2 |
|
| | | | | | | |
Earnings per share — basic | $ | 1.30 |
| | $ | 1.01 |
| | $ | 2.38 |
| | $ | 1.90 |
|
| | | | | | | |
Earnings per share — diluted | $ | 1.30 |
|
| $ | 1.00 |
|
| $ | 2.36 |
| | $ | 1.89 |
|
| | | | | | | |
Weighted average shares outstanding (thousands): | | | | | | | |
Basic | 208,570 |
| | 210,572 |
| | 209,023 |
| | 211,084 |
|
Diluted | 209,857 |
|
| 211,478 |
|
| 210,312 |
| | 211,857 |
|
| | | | | | | |
Dividends declared per share | $ | 0.17 |
| | $ | 0.14 |
| | $ | 0.34 |
| | $ | 0.28 |
|
See accompanying Notes to Condensed Consolidated Financial Statements.
BORGWARNER INC. AND CONSOLIDATED SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(UNAUDITED)
|
| | | | | | | | | | | | | | | |
| Three Months Ended June 30, | | Six Months Ended June 30, |
(in millions) | 2018 | | 2017 | | 2018 | | 2017 |
Net earnings attributable to BorgWarner Inc. | $ | 271.8 |
| | $ | 212.0 |
| | $ | 496.9 |
| | $ | 401.2 |
|
| | | | | | | |
Other comprehensive income (loss) | | | | | | | |
Foreign currency translation adjustments* | (145.5 | ) | | 73.4 |
| | (80.5 | ) | | 122.4 |
|
Hedge instruments* | 1.6 |
| | (2.3 | ) | | (1.7 | ) | | (3.5 | ) |
Defined benefit postretirement plans* | 6.6 |
| | (4.5 | ) | | 4.6 |
| | (4.4 | ) |
Other* | — |
| | 1.2 |
| | — |
| | 1.2 |
|
Total other comprehensive (loss) income attributable to BorgWarner Inc. | (137.3 | ) | | 67.8 |
| | (77.6 | ) | | 115.7 |
|
| | | | | | | |
Comprehensive income attributable to BorgWarner Inc.* | 134.5 |
| | 279.8 |
| | 419.3 |
| | 516.9 |
|
| | | | | | | |
Net earnings attributable to noncontrolling interest, net of tax | 12.5 |
| | 9.1 |
| | 24.2 |
| | 19.5 |
|
Other comprehensive (loss) income attributable to the noncontrolling interest* | (6.5 | ) | | (0.6 | ) | | (4.1 | ) | | 3.4 |
|
Comprehensive income | $ | 140.5 |
| | $ | 288.3 |
| | $ | 439.4 |
| | $ | 539.8 |
|
____________________________________
See accompanying Notes to Condensed Consolidated Financial Statements.
BORGWARNER INC. AND CONSOLIDATED SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) |
| | | | | | | |
| Six Months Ended June 30, |
(in millions) | 2018 | | 2017 |
OPERATING | | | |
Net earnings | $ | 521.1 |
| | $ | 420.7 |
|
Adjustments to reconcile net earnings to net cash flows from operations: | | | |
Depreciation and amortization | 218.3 |
| | 197.1 |
|
Stock-based compensation expense | 21.9 |
| | 24.3 |
|
Deferred income tax (benefit) provision | (34.5 | ) | | 38.8 |
|
Restructuring expense, net of cash paid | 30.8 |
| | — |
|
Equity in affiliates’ earnings, net of dividends received, and other | (26.9 | ) | | (10.4 | ) |
Net earnings adjusted for non-cash charges to operations | 730.7 |
| | 670.5 |
|
Changes in assets and liabilities: |
|
| | |
|
Receivables | (158.6 | ) | | (174.0 | ) |
Inventories | (61.6 | ) | | (31.2 | ) |
Prepayments and other current assets | (34.6 | ) | | (13.4 | ) |
Accounts payable and accrued expenses | (106.2 | ) | | (0.7 | ) |
Income taxes payable | (52.7 | ) | | (20.2 | ) |
Other assets and liabilities | (11.8 | ) | | (31.8 | ) |
Net cash provided by operating activities | 305.2 |
| | 399.2 |
|
|
|
| |
|
|
INVESTING |
|
| | |
|
Capital expenditures, including tooling outlays | (268.7 | ) | | (254.2 | ) |
Payments for venture capital investment | (3.0 | ) | | (2.0 | ) |
Proceeds from asset disposals and other | 5.1 |
| | 1.0 |
|
Net cash used in investing activities | (266.6 | ) | | (255.2 | ) |
|
|
| |
|
|
FINANCING |
|
| | |
|
Net increase (decrease) in notes payable | 0.8 |
| | (32.0 | ) |
Additions to long-term debt, net of debt issuance costs | 19.4 |
| | — |
|
Repayments of long-term debt, including current portion | (14.3 | ) | | (12.5 | ) |
Payments for debt issuance cost | — |
| | (2.4 | ) |
Payments for purchase of treasury stock | (110.5 | ) | | (84.7 | ) |
Payments for stock-based compensation items | (15.1 | ) | | (1.9 | ) |
Dividends paid to BorgWarner stockholders | (71.1 | ) | | (59.1 | ) |
Dividends paid to noncontrolling stockholders | (24.9 | ) | | (21.7 | ) |
Net cash used in financing activities | (215.7 | ) | | (214.3 | ) |
Effect of exchange rate changes on cash | (6.3 | ) | | 13.7 |
|
Net decrease in cash | (183.4 | ) | | (56.6 | ) |
Cash at beginning of year | 545.3 |
| | 443.7 |
|
Cash at end of period | $ | 361.9 |
| | $ | 387.1 |
|
| | | |
SUPPLEMENTAL CASH FLOW INFORMATION | | | |
|
Cash paid during the period for: | | | |
|
Interest | $ | 38.7 |
| | $ | 40.3 |
|
Income taxes, net of refunds | $ | 185.9 |
| | $ | 152.0 |
|
See accompanying Notes to Condensed Consolidated Financial Statements.
BORGWARNER INC. AND CONSOLIDATED SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
(1) Basis of Presentation
The accompanying unaudited Condensed Consolidated Financial Statements of BorgWarner Inc. and Consolidated Subsidiaries (the “Company”) have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and footnotes necessary for a comprehensive presentation of financial position, results of operations and cash flow activity required by GAAP for complete financial statements. In the opinion of management, all normal recurring adjustments necessary for a fair statement of results have been included. Operating results for the three and six months ended June 30, 2018 are not necessarily indicative of the results that may be expected for the year ending December 31, 2018. The balance sheet as of December 31, 2017 was derived from the audited financial statements as of that date. For further information, refer to the Consolidated Financial Statements and Footnotes thereto included in the Company's Annual Report on Form 10-K for the year ended December 31, 2017. As disclosed in the Form 8-K dated June 15, 2018, the Company announced that it would restate its consolidated financial statements for the fiscal years ended December 31, 2016 and 2015 included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2017, due to the Company’s re-evaluation of its accounting in those years for the estimated value of asbestos-related claims that had not yet been asserted and their associated defense costs. The restatement does not affect the current financial results reported on this Quarterly Report on Form 10-Q, nor does it affect the Company’s previously reported results for the fiscal year ended December 31, 2017. For more information concerning the restatement, please see the Current Report on Form 8-K filed by the Company with the Securities and Exchange Commission ("SEC") on June 15, 2018.
Certain prior period amounts have been reclassified to conform to current period presentation. During the fourth quarter of 2017, the Company identified a prior period error related to the exclusion of the net earnings attributable to the non-controlling interest in the first three and six months of 2017 Consolidated Statement of Comprehensive Income. The inclusion of this amount increased total Comprehensive Income by $9.1 million and $19.5 million for the three and six months ended June 30, 2017, respectively.
The Company concluded that the error was not material to the financial statements of any prior annual or interim period and therefore, amendments of previously filed reports are not required. In accordance with ASC Topic 250, "Accounting Changes and Error Corrections," we have corrected the error for all prior periods presented by revising the consolidated financial statements appearing herein. Quarterly periods not presented herein will be revised, as applicable, in future filings. The revision had no impact on the Consolidated Balance Sheets, Consolidated Statements of Operations, Consolidated Statements of Cash Flows.
Management makes estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the financial statements and accompanying notes, as well as, the amounts of revenues and expenses reported during the periods covered by those financial statements and accompanying notes. Actual results could differ from these estimates.
(2) New Accounting Pronouncements
In February 2018, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") No. 2018-07, "Compensation - Stock Compensation (Topic 718)." It expands the scope of the employee share-based payments guidance, which currently only includes share-based payments issued to employees, to also include share-based payments issued to nonemployees for goods and services. This guidance is effective for interim and annual periods beginning after December 15, 2018. Early adoption is
permitted. The Company does not expect this guidance to have a material impact on its consolidated financial statements.
In February 2018, the FASB issued ASU No. 2018-02, "Income Statement - Reporting Comprehensive Income (Topic 220)." It allows a reclassification from accumulated other comprehensive income to retained earnings for stranded tax effects resulting from the Tax Cuts and Jobs Act of 2017 ("the Tax Act"). In addition, the new guidance requires expanded disclosures including a description of the accounting policy releasing disproportionate income tax effects from accumulated other comprehensive income. This guidance is effective for interim and annual periods beginning after December 15, 2018. Early adoption is permitted. The Company is currently evaluating the impact that this guidance will have on its consolidated financial statements.
In August 2017, the FASB issued ASU No. 2017-12, "Derivatives and Hedging (Topic 815)." It expands and refines hedge accounting for both nonfinancial and financial risk components and reduces complexity in fair value hedges of interest rate risk. It eliminates the requirement to separately measure and report hedge ineffectiveness and generally requires the entire change in the fair value of a hedging instrument to be presented in the same income statement line as the hedged item. It also eases certain documentation and assessment requirements and modifies the accounting for components excluded from assessment of hedge effectiveness. In addition, the new guidance requires expanded disclosures as it pertains to the effect of hedging on individual income statement lines, including the effects of components excluded from the assessment of effectiveness. The guidance is effective prospectively for interim and annual periods beginning after December 15, 2018. Early adoption is permitted. The Company adopted this guidance during the first quarter of 2018 and the impact on the consolidated financial statements was not material. Refer to the Financial Instruments footnote to the Condensed Consolidated Financial Statements for expanded disclosures.
In March 2017, the FASB issued ASU No. 2017-07, "Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost." It requires disaggregating the service cost component from the other components of net benefit cost, provides explicit guidance on how to present the service cost component and the other components of net benefit cost in the income statement and allows only the service cost component of net benefit cost to be eligible for capitalization when applicable. This guidance is effective for interim and annual periods beginning after December 15, 2017. During the first quarter of 2018, the Company retrospectively adopted the presentation of service cost separate from the other components of net benefit costs. As a result, Cost of sales of $1.3 million and $2.3 million and Selling, general and administrative expenses of $0.1 million and $0.3 million for the three and six months ended June 30, 2017, respectively, have been reclassified to Other postretirement income as a separate line item in the Condensed Consolidated Statements of Operations.
In January 2017, the FASB issued ASU No. 2017-01, "Clarifying the Definition of a Business." It revises the definition of a business and provides a framework to evaluate when an input and a substantive process are present in an acquisition to be considered a business. This guidance is effective for annual periods beginning after December 15, 2017. The Company adopted this guidance in the first quarter of 2018 and there is no impact to the consolidated financial statements.
In November 2016, the FASB issued ASU No. 2016-18, "Restricted Cash." It requires that amounts generally described as restricted cash and restricted cash equivalents should be included with cash and cash equivalents when reconciling the beginning-of-period and end-of-period total amounts shown on the statement of cash flows. This guidance is effective for interim and annual reporting periods beginning after December 15, 2017. The Company adopted this guidance in the first quarter of 2018 and there is no impact to the consolidated financial statements.
In August 2016, the FASB issued ASU No. 2016-15, "Classification of Certain Cash Receipts and Cash Payments." It provides guidance on eight specific cash flow issues with the objective of reducing the existing
diversity in practice in how they are classified in the statement of cash flows. This guidance is effective for interim and annual reporting periods beginning after December 15, 2017. The Company adopted this guidance in the first quarter of 2018 and there is no impact to the consolidated financial statements.
In June 2016, the FASB issued ASU No. 2016-13, "Financial Instruments - Credit Losses (Topic 326)." It replaces the current incurred loss impairment method with a new method that reflects expected credit losses. Under this new model an entity would recognize an impairment allowance equal to its current estimate of credit losses on financial assets measured at amortized cost. This guidance is effective for fiscal years beginning after December 15, 2019, with early adoption permitted. The Company is currently evaluating the impact this guidance will have on its consolidated financial statements.
In February 2016, the FASB issued ASU No. 2016-02, "Leases (Topic 842)." Under this guidance, lessees will be required to recognize a right-of-use asset and a lease liability for most leases, including operating leases defined under previous GAAP. Adoption will require a modified retrospective transition with an option to apply the transition provisions of the new standard at its adoption date instead of at the earliest comparative period presented. This guidance is effective for interim and annual reporting periods beginning after December 15, 2018. The Company is currently evaluating all forms of leasing arrangements and determining potential system requirements that will be necessary to implement the new standard. Based on the results of the assessment, the Company will refine its internal policy to include criteria for evaluating the impact of the new standard and also implement appropriate refinements to business processes, systems and controls to support the requirements of this new standard in the second half of 2018. The Company continues to evaluate the impact this guidance will have on its consolidated financial statements.
In January 2016, the FASB issued ASU No. 2016-01, "Recognition and Measurement of Financial Assets and Financial Liabilities." It requires equity investments (except those accounted for under the equity method of accounting) to be measured at fair value with changes in fair value recognized in net income. However, an entity may choose to measure equity investments that do not have readily determinable fair values at cost minus impairment, if any, plus or minus changes resulting from observable price changes in orderly transactions for the identical or a similar investment of the same issuer. It also requires separate presentation of financial assets and financial liabilities by measurement category and form of financial asset on the balance sheet or the accompanying notes to the financial statements. This guidance is effective for interim and fiscal years beginning after December 15, 2017. The Company adopted this guidance in the first quarter of 2018 with no impact to the consolidated financial statements and elected the measurement alternative for equity investments without readily determinable fair values.
In May 2014, the FASB amended the Accounting Standards Codification to add Topic 606 and issued ASU 2014-09, "Revenue from Contracts with Customers," outlining a single comprehensive model for entities to use in accounting for revenue arising from contracts with customers and superseding the then applicable revenue recognition guidance. The new guidance requires new disclosures about the nature, amount, timing and uncertainty of revenue and cash flows arising from contracts with customers. We adopted this new standard and all the related amendments (“new revenue standard”) effective January 1, 2018 and applied it to all contracts using the modified retrospective method. We recognized the cumulative effect of initially applying the new revenue standard as an adjustment to the opening balance of retained earnings. The comparative information has not been restated and continues to be reported under the accounting standards in effect for those periods. We expect the impact of adoption of the new standard to be immaterial to our sales and net income on an ongoing basis.
Revenue is recognized when performance obligations under the terms of a contract are satisfied, which generally occurs with the transfer of control of our products. For most of our products, transfer of control occurs upon shipment or delivery, however, a limited number of our customer arrangements for our highly customized products with no alternative use provide us with the right to payment during the production process. As a result, for these limited arrangements, under the new revenue standard, revenue is recognized
as goods are produced and control transfers to the customer. The Company recorded a transition adjustment as of January 1, 2018, which increased retained earnings by $2.0 million related to these arrangements.
The Company also has a limited number of arrangements with customers where the price paid by the customer is dependent on the volume of product purchased over the term of the arrangement. Under the new revenue standard, the Company estimates the volumes to be sold over the term of the arrangement and recognizes revenue based on the estimated amount of consideration to be received from these arrangements. The Company recorded a transition adjustment, which decreased the opening balance of retained earnings by $0.1 million related to these arrangements.
The cumulative effect of the changes made to our consolidated January 1, 2018 balance sheet for the adoption of new revenue standard was as follows: |
| | | | | | | | | | | | |
(In millions) | | Balance at December 31, 2017 | | Adjustments due to ASC 606 | | Balance at January 1, 2018 |
Inventories, net | | $ | 766.3 |
| | $ | (7.4 | ) | | $ | 758.9 |
|
Prepayments and other current assets (including contract assets) | | $ | 145.4 |
| | $ | 9.4 |
| | $ | 154.8 |
|
Accounts payable and other accrued expenses (including contract liabilities) | | $ | 2,270.3 |
| | $ | 0.1 |
| | $ | 2,270.4 |
|
Retained earnings | | $ | 4,531.0 |
| | $ | 1.9 |
| | $ | 4,532.9 |
|
The impact from adopting the new revenue standard as compared to the previous revenue guidance is immaterial to our Consolidated Statements of Operations for the three and six months ended June 30, 2018 and Consolidated Balance Sheets as of June 30, 2018.
(3) Revenue from Contracts with Customers
The Company adopted the new accounting standard ASC 606, Revenue from Contracts with Customers and all the related amendments to all contracts using the modified retrospective method effective January 1, 2018. The Company manufactures and sells products, primarily to OEMs of light vehicles, and, to a lesser extent, to other OEMs of commercial vehicles, off-highway vehicles, certain Tier One vehicle systems suppliers and into the aftermarket. Although the Company may enter into long-term supply arrangements with its major customers, the prices and volumes are not fixed over the life of the arrangements, and a contract does not exist for purposes of applying ASC 606 until volumes are contractually known. Revenue is recognized when performance obligations under the terms of a contract are satisfied which generally occurs with the transfer of control of our products. For most of our products, transfer of control occurs upon shipment or delivery, however, a limited number of our customer arrangements for our highly customized products with no alternative use provide us with the right to payment during the production process. As a result, for these limited arrangements, revenue is recognized as goods are produced and control transfers to the customer. The Company recorded a contract asset of $10.7 million and $9.4 million at June 30, 2018 and January 1, 2018 for these arrangements. These amounts are reflected in Prepayments and other current assets in our consolidated balance sheet.
Revenue is measured at the amount of consideration we expect to receive in exchange for transferring the goods. The Company has a limited number of arrangements with customers where the price paid by the customer is dependent on the volume of product purchased over the term of the arrangement. In other limited arrangements, the Company will provide a rebate to customers based on the volume of products purchased during the course of the arrangement. The Company estimates the volumes to be sold over the term of the arrangement and recognizes revenue based on the estimated amount of consideration to be received from these arrangements. As a result of these arrangements, the Company recognized a liability of $10.9 million and $18.4 million at June 30, 2018 and December 31, 2017. These amounts are reflected in Accounts payable and accrued expenses in our consolidated balance sheet.
The Company’s payment terms with customers are customary and vary by customer and geography but typically range from 30 to 90 days. We have evaluated the terms of our arrangements and determined that they do not contain significant financing components. The Company provides warranties on some of its products. Provisions for estimated expenses related to product warranty are made at the time products are sold. See the Product Warranty footnote to the Consolidated Financial Statements for more information on product warranties. Shipping and handling fees billed to customers are included in sales, while costs of shipping and handling are included in cost of sales. The Company has elected to apply the accounting policy election available under ASC 606 and accounts for shipping and handling activities as a fulfillment cost.
In limited instances, certain customers have provided payments in advance of receiving related products, typically at the onset of an arrangement prior to the beginning of production. These contract liabilities are reflected as Accounts payable and accrued expenses and Other non-current liabilities in our consolidated balance sheet and were $11.9 million and $19.3 million at June 30, 2018 and $12.1 million and $21.9 million at December 31, 2017, respectively. These amounts are reflected as revenue over the term of the arrangement (typically 3 to 7 years) as the underlying products are shipped.
The Company continually seeks business development opportunities and at times provides customer incentives for new program awards. The Company evaluates the underlying economics of each amount of consideration payable to a customer to determine the proper accounting by understanding the reasons for the payment, the rights and obligations resulting from the payment, the nature of the promise in the contract, and other relevant facts and circumstances. When the Company determines that the payments are incremental and incurred only if the new business is obtained and expects to recover these costs from the customer over the term of the new business arrangement, the Company capitalizes these costs. The Company recognizes a reduction to revenue as products that the upfront payments are related to are transferred to the customer based on the total amount of products expected to be sold over the term of the arrangement (generally 3 to 7 years). The Company evaluates the amounts capitalized each period end for recoverability and expenses any amounts that are no longer expected to be recovered over the term of the business arrangement. The Company had $25.5 million and $18.2 million recorded in Prepayments and other current assets, and $172.4 million and $180.4 million recorded in Other non-current assets in the consolidated balance sheet at June 30, 2018 and December 31, 2017.
The following table represents a disaggregation of revenue from contracts with customers by segment and region:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Three months ended June 30, 2018 | | Three months ended June 30, 2017 |
(In millions) | | Engine | | Drivetrain | | Total | | Engine | | Drivetrain | | Total |
North America | | $ | 391.8 |
| | $ | 441.4 |
| | $ | 833.2 |
| | $ | 393.0 |
| | $ | 431.8 |
| | $ | 824.8 |
|
Europe | | 806.6 |
| | 247.9 |
| | 1,054.5 |
| | 685.2 |
| | 228.9 |
| | 914.1 |
|
Asia | | 430.4 |
| | 337.1 |
| | 767.5 |
| | 365.1 |
| | 253.0 |
| | 618.1 |
|
Other | | 31.1 |
| | 7.7 |
| | 38.8 |
| | 25.3 |
| | 7.4 |
| | 32.7 |
|
Total | | $ | 1,659.9 |
| | $ | 1,034.1 |
| | $ | 2,694.0 |
| | $ | 1,468.6 |
| | $ | 921.1 |
| | $ | 2,389.7 |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Six months ended June 30, 2018 | | Six months ended June 30, 2017 |
(In millions) | | Engine | | Drivetrain | | Total | | Engine | | Drivetrain | | Total |
North America | | $ | 793.5 |
| | $ | 889.4 |
| | $ | 1,682.9 |
| | $ | 782.6 |
| | $ | 861.1 |
| | $ | 1,643.7 |
|
Europe | | 1,652.8 |
| | 539.1 |
| | 2,191.9 |
| | 1,364.3 |
| | 465.8 |
| | 1,830.1 |
|
Asia | | 852.1 |
| | 673.8 |
| | 1,525.9 |
| | 757.0 |
| | 505.0 |
| | 1,262.0 |
|
Other | | 62.7 |
| | 14.9 |
| | 77.6 |
| | 46.8 |
| | 14.1 |
| | 60.9 |
|
Total | | $ | 3,361.1 |
| | $ | 2,117.2 |
| | $ | 5,478.3 |
| | $ | 2,950.7 |
| | $ | 1,846.0 |
| | $ | 4,796.7 |
|
(4) Research and Development Expenditures
The Company's net Research & Development ("R&D") expenditures are included in selling, general and administrative expenses of the Condensed Consolidated Statements of Operations. Customer reimbursements are netted against gross R&D expenditures as they are considered a recovery of cost. Customer reimbursements for prototypes are recorded net of prototype costs based on customer contracts, typically either when the prototype is shipped or when it is accepted by the customer. Customer reimbursements for engineering services are recorded when performance obligations are satisfied in accordance with the contract and accepted by the customer. Financial risks and rewards transfer upon shipment, acceptance of a prototype component by the customer or upon completion of the performance obligation, as stated in the respective customer agreement.
The following table presents the Company’s gross and net expenditures on R&D activities:
|
| | | | | | | | | | | | | | | |
| Three Months Ended June 30, | | Six Months Ended June 30, |
(in millions) | 2018 | | 2017 | | 2018 | | 2017 |
Gross R&D expenditures | $ | 134.4 |
| | $ | 119.7 |
| | $ | 264.1 |
| | $ | 231.7 |
|
Customer reimbursements | (22.0 | ) | | (14.8 | ) | | (35.0 | ) | | (30.4 | ) |
Net R&D expenditures | $ | 112.4 |
| | $ | 104.9 |
| | $ | 229.1 |
| | $ | 201.3 |
|
The Company has contracts with several customers at the Company's various R&D locations. No such contract exceeded 5% of annual net R&D expenditures in any of the periods presented.
(5) Other Expense, net
Items included in other expense, net consist of:
|
| | | | | | | | | | | | | | | |
| Three Months Ended June 30, | | Six Months Ended June 30, |
(in millions) | 2018 | | 2017 | | 2018 | | 2017 |
Restructuring expense | $ | 31.2 |
| | $ | — |
| | $ | 38.7 |
| | $ | — |
|
Merger, acquisition and divestiture expense | 1.0 |
| | — |
| | 3.2 |
| | — |
|
Lease termination settlement | — |
| | — |
| | — |
| | 5.3 |
|
Other (income) expense | (1.8 | ) | | (0.3 | ) | | (6.6 | ) | | 0.2 |
|
Other expense (income), net | $ | 30.4 |
| | $ | (0.3 | ) | | $ | 35.3 |
| | $ | 5.5 |
|
During the three and six months ended June 30, 2018, the Company recorded restructuring expense of $31.2 million and $38.7 million, respectively. This restructuring expense primarily relates to Drivetrain and Engine segment actions designed to improve future profitability and competitiveness. See the Restructuring footnote to the Condensed Consolidated Financial Statements for further discussion of these expenses.
During the three and six months ended June 30, 2018, the Company recorded $1.0 million and $3.2 million of merger, acquisition and divestiture expense primarily related to professional fees associated with divestiture activities for the non-core pipe and thermostat product lines, respectively. See the Assets and Liabilities Held for Sale footnote to the Condensed Consolidated Financial Statements for further discussion.
During the first three months of 2018, the Company recorded a gain of approximately $4.0 million related to the settlement of a commercial contract for an entity acquired in the 2015 Remy acquisition.
During the first three months of 2017, the Company recorded a loss of $5.3 million related to the termination of a long term property lease for a manufacturing facility located in Europe.
(6) Income Taxes
The Company's provision for income taxes is based upon an estimated annual tax rate for the year applied to federal, state and foreign income. On a quarterly basis, the annual effective tax rate is adjusted, as appropriate, based upon changed facts and circumstances, if any, as compared to those forecasted at the beginning of the fiscal year and each interim period thereafter.
At June 30, 2018, the Company's effective tax rate for the first six months was 19.4%. This rate includes income tax expenses of $0.9 million related to a commercial settlement gain, and reductions of income tax expense of $8.2 million related to restructuring expense, $0.3 million related to merger and acquisition expense, $13.4 million related to adjustments to measurement period provisional estimates associated with the Tax Act, $21.1 million related to an increase to our deferred tax asset due to the Company's ability to record a tax benefit for certain foreign tax credits now available due to actions the Company took in the second quarter, and $9.5 million for other one-time tax adjustments.
At June 30, 2017, the Company's effective tax rate for the first six months was 27.9%. This rate includes a reduction of income tax expense of $6.6 million related to one-time tax adjustments, primarily resulting from tax audit settlements.
The annual effective tax rates differ from the U.S. statutory rate primarily due to foreign rates which differ from those in the U.S., U.S. taxes on foreign earnings, the realization of certain business tax credits, including foreign tax credits, and favorable permanent differences between book and tax treatment for certain items, including equity in affiliates' earnings.
In accordance with guidance provided by Staff Accounting Bulletin No 118 (SAB 118), we have not completed our accounting for the tax effects of the Tax Act and have recorded provisional estimates for significant items including the following: (i) the effects on our existing deferred balances, (ii) the one-time transition tax, and (iii) our indefinite reinvestment assertion. The measurement period begins in the reporting period that includes the Tax Act’s enactment date and ends when the additional information is obtained, prepared, or analyzed to complete the accounting requirements under ASC Topic 740. The measurement period should not extend beyond one year from the enactment date.
As of June 30, 2018, the Company evaluated the provisional amounts initially recorded for the year ended December 31, 2017 and recorded adjustments based on updates to the Company's assumptions and the application of additional interpretative guidance issued in the second quarter of 2018. These adjustments resulted in (i) an increase in our existing deferred tax asset balances (ii) a net decrease to the one-time transition tax, and (iii) a decrease in the deferred tax liability associated with our indefinite reinvestment assertion totaling a net tax benefit of $13.4 million in the second quarter of 2018. The Company will continue to evaluate the provisional amounts recorded for the year ended December 31, 2017 throughout the remainder of the measurement period.
Deferred tax assets, which are reflected in Other non-current assets in our consolidated balance sheet, increased from $121.2 million at December 31, 2017 to $170.5 million at June 30, 2018, primarily due to the Company’s ability to record a tax benefit for certain foreign tax credits now available in the second quarter of 2018.
We have made an accounting policy election to treat the future tax impacts of the global intangible low tax income (GILTI) provisions of the Tax Act as a period cost to the extent applicable.
(7) Inventories, net
Certain U.S. inventories are measured by the last-in, first-out (“LIFO”) method at the lower of cost or market, while other U.S. and foreign operations use the first-in, first-out (“FIFO”) or average-cost methods at the lower of cost and net realizable value. Inventories consisted of the following:
|
| | | | | | | |
| June 30, | | December 31, |
(in millions) | 2018 | | 2017 |
Raw material and supplies | $ | 502.8 |
| | $ | 469.7 |
|
Work in progress | 123.6 |
| | 126.7 |
|
Finished goods | 187.5 |
| | 183.0 |
|
FIFO inventories | 813.9 |
| | 779.4 |
|
LIFO reserve | (13.7 | ) | | (13.1 | ) |
Inventories, net | $ | 800.2 |
| | $ | 766.3 |
|
(8) Property, Plant and Equipment, net
|
| | | | | | | |
| June 30, | | December 31, |
(in millions) | 2018 | | 2017 |
Land, land use rights and buildings | $ | 892.1 |
| | $ | 899.2 |
|
Machinery and equipment | 2,767.8 |
| | 2,734.4 |
|
Capital leases | 1.3 |
| | 1.5 |
|
Construction in progress | 362.3 |
| | 410.5 |
|
Total property, plant and equipment, gross | 4,023.5 |
| | 4,045.6 |
|
Less: accumulated depreciation | (1,406.9 | ) | | (1,391.7 | ) |
Property, plant and equipment, net, excluding tooling | 2,616.6 |
| | 2,653.9 |
|
Tooling, net of amortization | 209.1 |
| | 209.9 |
|
Property, plant and equipment, net | $ | 2,825.7 |
| | $ | 2,863.8 |
|
As of June 30, 2018 and December 31, 2017, accounts payable of $62.1 million and $106.5 million, respectively, were related to property, plant and equipment purchases.
Interest costs capitalized for the six months ended June 30, 2018 and 2017 were $11.1 million and $9.2 million, respectively.
(9) Product Warranty
The Company provides warranties on some, but not all, of its products. The warranty terms are typically from one to three years. Provisions for estimated expenses related to product warranty are made at the time products are sold. These estimates are established using historical information about the nature, frequency and average cost of warranty claim settlements as well as product manufacturing and industry developments and recoveries from third parties. Management actively studies trends of warranty claims and takes action to improve product quality and minimize warranty claims. Management believes that the warranty accrual is appropriate; however, actual claims incurred could differ from the original estimates, requiring adjustments to the accrual.
The following table summarizes the activity in the product warranty accrual accounts:
|
| | | | | | | |
(in millions) | 2018 | | 2017 |
Beginning balance, January 1 | $ | 111.5 |
| | $ | 95.3 |
|
Provisions | 35.3 |
| | 43.9 |
|
Acquisition | 0.2 |
| | — |
|
Payments | (29.8 | ) | | (32.2 | ) |
Translation adjustment | (2.5 | ) | | 3.9 |
|
Ending balance, June 30 | $ | 114.7 |
| | $ | 110.9 |
|
In the six months ended June 30, 2018, warranty provisions decreased by $8.6 million from the same period in 2017 as the result of fewer product defect claims from customers in the Company's Engine segment.
The product warranty liability is classified in the Condensed Consolidated Balance Sheets as follows:
|
| | | | | | | |
| June 30, | | December 31, |
(in millions) | 2018 | | 2017 |
Accounts payable and accrued expenses | $ | 67.9 |
| | $ | 69.0 |
|
Other non-current liabilities | 46.8 |
| | 42.5 |
|
Total product warranty liability | $ | 114.7 |
| | $ | 111.5 |
|
(10) Notes Payable and Long-Term Debt
As of June 30, 2018 and December 31, 2017, the Company had short-term and long-term debt outstanding as follows:
|
| | | | | | | |
| June 30, | | December 31, |
(in millions) | 2018 | | 2017 |
Short-term debt |
|
| |
|
|
Short-term borrowings | $ | 67.7 |
| | $ | 68.8 |
|
|
|
| |
|
|
Long-term debt |
|
| |
|
|
8.00% Senior notes due 10/01/19 ($134 million par value) | 136.4 |
| | 137.4 |
|
4.625% Senior notes due 09/15/20 ($250 million par value) | 251.2 |
| | 251.4 |
|
1.80% Senior notes due 11/7/22 (€500 million par value) | 580.1 |
| | 595.7 |
|
3.375% Senior notes due 03/15/25 ($500 million par value) | 496.3 |
| | 496.1 |
|
7.125% Senior notes due 02/15/29 ($121 million par value) | 119.0 |
| | 118.9 |
|
4.375% Senior notes due 03/15/45 ($500 million par value) | 493.6 |
| | 493.5 |
|
Term loan facilities and other | 28.7 |
| | 26.5 |
|
Total long-term debt | 2,105.3 |
| | 2,119.5 |
|
Less: current portion | 2.8 |
| | 15.8 |
|
Long-term debt, net of current portion | $ | 2,102.5 |
| | $ | 2,103.7 |
|
In July 2016, the Company terminated interest rate swaps which had the effect of converting $384.0 million of fixed rate notes to variable rates. The gain on the termination was recorded as an increase to the notes and is being amortized as a reduction to interest expense over the remaining terms of the notes. The unamortized gain related to these swap terminations as of June 30, 2018 was $2.4 million and $0.6 million on the 4.625% and 8.00% notes, respectively. The unamortized gain related to these swap terminations as of December 31, 2017 was $2.9 million and $0.8 million on the 4.625% and 8.00% notes, respectively.
The Company terminated fixed to floating interest rate swaps in 2009. The gain on the termination was recorded as an increase to the notes and is being amortized as a reduction to interest expense over the remaining term of the notes. The unamortized gain related to this swap termination at June 30, 2018 and December 31, 2017 was $1.9 million and $2.7 million, respectively, on the 8.00% notes.
The weighted average interest rate on short-term borrowings outstanding as of June 30, 2018 and December 31, 2017 was 3.2% and 3.1%, respectively. The weighted average interest rate on all borrowings outstanding, including the effects of outstanding swaps, as of June 30, 2018 and December 31, 2017 was 3.4% and 3.8%, respectively.
The Company has a $1.2 billion multi-currency revolving credit facility, which includes a feature that allows the Company's borrowings to be increased to $1.5 billion. The facility provides for borrowings through June 29, 2022. The Company has one key financial covenant as part of the credit agreement which is a debt to EBITDA ("Earnings Before Interest, Taxes, Depreciation and Amortization") ratio. The Company was in compliance with the financial covenant at June 30, 2018. At June 30, 2018 and December 31, 2017, the Company had no outstanding borrowings under this facility.
The Company's commercial paper program allows the Company to issue short-term, unsecured commercial paper notes up to a maximum aggregate principal amount outstanding of $1.2 billion. Under this program, the Company may issue notes from time to time and will use the proceeds for general corporate purposes. The Company had no outstanding borrowings under this program as of June 30, 2018 and December 31, 2017.
The total current combined borrowing capacity under the multi-currency revolving credit facility and commercial paper program cannot exceed $1.2 billion.
As of June 30, 2018 and December 31, 2017, the estimated fair values of the Company’s senior unsecured notes totaled $2,153.8 million and $2,209.1 million, respectively. The estimated fair values were $77.2 million and $116.1 million higher than their carrying value at June 30, 2018 and December 31, 2017, respectively. Fair market values of the senior unsecured notes are developed using observable values for similar debt instruments, which are considered Level 2 inputs as defined by ASC Topic 820. The carrying values of the Company's multi-currency revolving credit facility and commercial paper program approximates fair value. The fair value estimates do not necessarily reflect the values the Company could realize in the current markets.
The Company had outstanding letters of credit of $29.3 million and $31.4 million at June 30, 2018 and December 31, 2017, respectively. The letters of credit typically act as guarantees of payment to certain third parties in accordance with specified terms and conditions.
(11) Fair Value Measurements
ASC Topic 820 emphasizes that fair value is a market-based measurement, not an entity specific measurement. Therefore, a fair value measurement should be determined based on assumptions that market participants would use in pricing an asset or liability. As a basis for considering market participant assumptions in fair value measurements, ASC Topic 820 establishes a fair value hierarchy, which prioritizes the inputs used in measuring fair values as follows:
| |
Level 1: | Observable inputs such as quoted prices for identical assets or liabilities in active markets; |
| |
Level 2: | Inputs, other than quoted prices in active markets, that are observable either directly or indirectly; and |
| |
Level 3: | Unobservable inputs in which there is little or no market data, which require the reporting entity to develop its own assumptions. |
Assets and liabilities measured at fair value are based on one or more of the following three valuation techniques noted in ASC Topic 820:
| |
A. | Market approach: Prices and other relevant information generated by market transactions involving identical or comparable assets, liabilities or a group of assets or liabilities, such as a business. |
| |
B. | Cost approach: Amount that would be required to replace the service capacity of an asset (replacement cost). |
| |
C. | Income approach: Techniques to convert future amounts to a single present amount based upon market expectations (including present value techniques, option-pricing and excess earnings models). |
The following tables classify assets and liabilities measured at fair value on a recurring basis as of June 30, 2018 and December 31, 2017:
|
| | | | | | | | | | | | | | | | | |
| | | Basis of fair value measurements | | |
(in millions) | Balance at June 30, 2018 | | Quoted prices in active markets for identical items (Level 1) | | Significant other observable inputs (Level 2) | | Significant unobservable inputs (Level 3) | | Valuation technique |
Assets: | | | | | | | | | |
Foreign currency contracts | $ | 1.5 |
| | $ | — |
| | $ | 1.5 |
| | $ | — |
| | A |
Net investment hedge contracts | $ | 6.6 |
| | $ | — |
| | $ | 6.6 |
| | $ | — |
| | A |
Other long-term receivables (insurance settlement agreement note receivable) | $ | 43.4 |
| | $ | — |
| | $ | 43.4 |
| | $ | — |
| | C |
Liabilities: | | | | | | | | | |
Commodity contracts | $ | 0.1 |
| | $ | — |
| | $ | 0.1 |
| | $ | — |
| | A |
Foreign currency contracts | $ | 6.2 |
| | $ | — |
| | $ | 6.2 |
| | $ | — |
| | A |
|
| | | | | | | | | | | | | | | | | |
| | | Basis of fair value measurements | | |
(in millions) | Balance at December 31, 2017 | | Quoted prices in active markets for identical items (Level 1) | | Significant other observable inputs (Level 2) | | Significant unobservable inputs (Level 3) | | Valuation technique |
Assets: | | | | | | | | | |
Foreign currency contracts | $ | 1.7 |
| | $ | — |
| | $ | 1.7 |
| | $ | — |
| | A |
Other long-term receivables (insurance settlement agreement note receivable) | $ | 42.9 |
| | $ | — |
| | $ | 42.9 |
| | $ | — |
| | C |
Liabilities: | | | | | | | | | |
Foreign currency contracts | $ | 5.0 |
| | $ | — |
| | $ | 5.0 |
| | $ | — |
| | A |
(12) Financial Instruments
The Company’s financial instruments include cash and marketable securities. Due to the short-term nature of these instruments, their book value approximates their fair value. The Company’s financial instruments may include long-term debt, interest rate and cross-currency swaps, commodity derivative contracts and foreign currency derivative contracts. All derivative contracts are placed with counterparties that have an S&P, or equivalent, investment grade credit rating at the time of the contracts’ placement. At June 30, 2018 and December 31, 2017, the Company had no derivative contracts that contained credit risk related contingent features.
The Company uses certain commodity derivative contracts to protect against commodity price changes related to forecasted raw material and component purchases. The Company primarily utilizes forward and option contracts, which are designated as cash flow hedges. At June 30, 2018, the following commodity derivative contracts were outstanding. At December 31, 2017, there were no commodity derivative contracts outstanding.
|
| | | | | | | |
| | Commodity derivative contracts |
| | Volume hedged | | | | |
Commodity | | June 30, 2018 | | Units of measure | | Duration |
Copper | | 151.0 |
| | Metric Tons | | Dec - 18 |
The Company manages its interest rate risk by balancing its exposure to fixed and variable rates while attempting to optimize its interest costs. The Company selectively uses interest rate swaps to reduce market value risk associated with changes in interest rates (fair value hedges). At June 30, 2018 and December 31, 2017, the Company had no outstanding interest rate swaps.
The Company uses foreign currency forward and option contracts to protect against exchange rate movements for forecasted cash flows (cash flow hedges), remeasurement exposures that affect earnings (non-designated hedges), and exposures associated with the Company’s net investments in certain foreign operations (net investment hedges). Forecasted cash flows may include capital expenditures, inventory purchases, operating expenses or sales transactions designated in currencies other than the functional currency of the operating unit. The Company has also designated its Euro-denominated debt as a net investment hedge of the Company's investment in a European subsidiary. Foreign currency derivative contracts require the Company, at a future date, to either buy or sell foreign currency in exchange for the operating units' local currency. At June 30, 2018 and December 31, 2017, the following foreign currency derivative contracts were outstanding:
|
| | | | | | | | | | |
Foreign currency derivatives (in millions) |
Functional currency | | Traded currency | | Notional in traded currency June 30, 2018 | | Notional in traded currency December 31, 2017 | | Ending Duration |
Brazilian real | | Euro | | 1.9 |
| | 1.1 |
| | Dec - 18 |
British pound | | Euro | | 15.9 |
| | — |
| | Dec - 18 |
British pound | | US dollar | | 5.8 |
| | — |
| | Dec - 18 |
Chinese renminbi | | US dollar | | 11.6 |
| | 36.0 |
| | Sep - 18 |
Chinese renminbi | | Euro | | — |
| | 18.6 |
| | Jun - 18 |
Euro | | Chinese renminbi | | 37.0 |
| | 85.0 |
| | Dec - 18 |
Euro | | British pound | | 2.0 |
| | 3.9 |
| | Dec - 18 |
Euro | | Japanese yen | | 525.3 |
| | 1,311.3 |
| | Dec - 18 |
Euro | | Swedish krona | | 267.4 |
| | 267.4 |
| | Jun -19 |
Euro | | US dollar | | 24.7 |
| | 56.5 |
| | Mar - 19 |
Japanese yen | | Chinese renminbi | | 44.0 |
| | — |
| | Dec - 18 |
Japanese yen | | US dollar | | 1.4 |
| | — |
| | Dec - 18 |
Korean won | | Euro | | 0.8 |
| | 3.1 |
| | Dec - 18 |
Korean won | | Japanese yen | | 213.5 |
| | 619.0 |
| | Dec - 18 |
Korean won |
| US dollar | | 29.8 |
| | 11.2 |
| | Dec - 18 |
Swedish krona | | Euro | | 83.1 |
| | 109.7 |
| | Jan - 20 |
US dollar | | Euro | | — |
| | 42.0 |
| | Dec - 18 |
US dollar | | Mexican peso | | 264.9 |
| | — |
| | Dec - 18 |
The Company selectively uses cross-currency swaps to hedge the foreign currency exposure associated with our net investment in certain foreign operations (net investment hedges). At June 30, 2018, the following cross-currency swap contracts were outstanding. At December 31, 2017, there were no cross-currency swap derivative contracts outstanding.
|
| | | | | | | | | |
| Cross-Currency Swaps |
(millions of dollars) | Notional in USD | | Notional in Local Currency | | Duration |
Fixed $ to fixed € | $ | 250.0 |
| | € | 206.2 |
| | Sep - 20 |
Fixed $ to fixed ¥ | $ | 100.0 |
| | ¥ | 10,977.5 |
| | Feb - 23 |
At June 30, 2018 and December 31, 2017, the following amounts were recorded in the Condensed Consolidated Balance Sheets as being payable to or receivable from counterparties:
|
| | | | | | | | | | | | | | | | | | | | |
(in millions) | | Assets | | Liabilities |
Derivatives designated as hedging instruments Under Topic 815: | | Location | | June 30, 2018 | | December 31, 2017 | | Location | | June 30, 2018 | | December 31, 2017 |
Foreign currency | | Prepayments and other current assets | | $ | 1.5 |
| | $ | 0.9 |
| | Accounts payable and accrued expenses | | $ | 4.0 |
| | $ | 3.9 |
|
| | Other non-current assets | | $ | — |
| | $ | 0.8 |
| | Other non-current liabilities | | $ | 1.7 |
| | $ | — |
|
Commodity | | Prepayments and other current assets | | $ | — |
| | $ | — |
| | Accounts payable and accrued expenses | | $ | 0.1 |
| | $ | — |
|
Net investment hedges | | Other non-current assets | | $ | 6.6 |
| | $ | — |
| | Other non-current liabilities | | $ | — |
| | $ | — |
|
| | | | | | | | | | | | |
Derivatives not designated as hedging instruments | | | | | | | | | | | | |
Foreign currency | | Prepayments and other current assets | | — |
| | — |
| | Accounts payable and accrued expenses | | 0.5 |
| | 1.1 |
|
Effectiveness for cash flow hedges is assessed at the inception of the hedging relationship and quarterly, thereafter. Gains and losses arising from these contracts that are included in the assessment of effectiveness are deferred into accumulated other comprehensive income (loss) ("AOCI") and reclassified into income as the underlying operating transactions are recognized. These realized gains or losses offset the hedged transaction and are recorded on the same line in the statement of operations. The initial value of any component excluded from the assessment of effectiveness will be recognized in income using a systematic and rational method over the life of the hedging instrument. Any difference between the change in fair value of the excluded component and amounts recognized in income under that systematic and rational method will be recognized in AOCI.
Effectiveness for net investment hedges is assessed at the inception of the hedging relationship and quarterly, thereafter. Gains and losses arising from these contracts that are included in the assessment of effectiveness are deferred into foreign currency translation adjustments and only released when the subsidiary being hedged is sold or substantially liquidated. The initial value of any component excluded from the assessment of effectiveness will be recognized in income using a systematic and rational method over the life of the hedging instrument. Any difference between the change in fair value of the excluded component and amounts recognized in income under that systematic and rational method will be recognized in AOCI.
The table below shows deferred gains (losses) reported in AOCI as well as the amount expected to be reclassified to income in one year or less. The amount expected to be reclassified to income in one year or less assumes no change in the current relationship of the hedged item at June 30, 2018 market rates.
|
| | | | | | | | | | | | |
(in millions) | | Deferred gain (loss) in AOCI at | | Gain (loss) expected to be reclassified to income in one year or less |
Contract Type | | June 30, 2018 | | December 31, 2017 | |
Foreign currency | | $ | (4.4 | ) | | $ | (2.3 | ) | | $ | (2.6 | ) |
Commodity | | (0.1 | ) | | — |
| | (0.1 | ) |
Net investment hedges: | | | | | | |
Foreign currency | | 2.9 |
| | 2.9 |
| | — |
|
Cross-currency swaps | | 6.6 |
| | — |
| | — |
|
Foreign currency denominated debt | | (41.1 | ) | | (57.1 | ) | | — |
|
Total | | $ | (36.1 | ) | | $ | (56.5 | ) | | $ | (2.7 | ) |
The Company recognized a deferred loss of $0.4 million and $5.9 million in AOCI related to cash flow hedges during the three and six months ended June 30, 2018, respectively. The Company recognized a deferred loss of $1.4 million and $0.9 million in AOCI related to cash flow hedges during the three and six months ended June 30, 2017, respectively.
The Company recognized a deferred gain of $45.9 million and $22.6 million in foreign currency translation adjustment related to net investment hedges during the three and six months ended June 30, 2018, respectively. The Company recognized a deferred loss of $44.9 million and $51.7 million in foreign currency translation adjustment related to net investment hedges during the three and six months ended June 30, 2017, respectively.
Derivative instruments designated as cash flow hedge instruments as defined by ASC Topic 815 held during the period resulted in the following gains and (losses) recorded in income:
|
| | | | | | | | | | | | |
| | Three Months Ended June 30, 2018 |
(in millions) | | Net sales | | Cost of sales | | Selling, general and administrative expenses |
Total amounts of income and expense line items presented in the Consolidated Statements of Operations in which the effects of cash flow hedges are recorded | | $ | 2,694.0 |
| | $ | 2,114.8 |
| | $ | 236.0 |
|
| | | | | | |
Gain (loss) on cash flow hedging relationships: | | | | | | |
| | | | | | |
Foreign currency | | | | | | |
Gain (loss) reclassified from AOCI to income | | $ | (0.7 | ) | | $ | (1.5 | ) | | $ | (0.3 | ) |
Gain (loss) reclassified from AOCI to income as a result that a forecasted transaction is no longer probable of occurring | | $ | — |
| | $ | — |
| | $ | — |
|
| | | | | | |
Commodity | | | | | | |
Gain (loss) reclassified from AOCI to income | | $ | — |
| | $ | — |
| | $ | — |
|
Gain (loss) reclassified from AOCI to income as a result that a forecasted transaction is no longer probable of occurring | | $ | — |
| | $ | — |
| | $ | — |
|
|
| | | | | | | | | | | | |
| | Six Months Ended June 30, 2018 |
(in millions) | | Net sales | | Cost of sales | | Selling, general and administrative expenses |
Total amounts of income and expense line items presented in the Consolidated Statements of Operations in which the effects of cash flow hedges are recorded | | $ | 5,478.3 |
| | $ | 4,307.3 |
| | $ | 489.4 |
|
| | | | | | |
Gain (loss) on cash flow hedging relationships: | | | | | | |
| | | | | | |
Foreign currency | | | | | | |
Gain (loss) reclassified from AOCI to income | | $ | (0.8 | ) | | $ | (2.6 | ) | | $ | (0.3 | ) |
Gain (loss) reclassified from AOCI to income as a result that a forecasted transaction is no longer probable of occurring | | $ | — |
| | $ | — |
| | $ | — |
|
| | | | | | |
Commodity | | | | | | |
Gain (loss) reclassified from AOCI to income | | $ | — |
| | $ | — |
| | $ | — |
|
Gain (loss) reclassified from AOCI to income as a result that a forecasted transaction is no longer probable of occurring | | $ | — |
| | $ | — |
| | $ | — |
|
|
| | | | | | | | | | | | |
| | Three Months Ended June 30, 2017 |
(in millions) | | Net sales | | Cost of sales | | Selling, general and administrative expenses |
Total amounts of income and expense line items presented in the Consolidated Statements of Operations in which the effects of cash flow hedges are recorded | | $ | 2,389.7 |
| | $ | 1,876.8 |
| | $ | 215.1 |
|
| | | | | | |
Gain (loss) on cash flow hedging relationships: | | | | | | |
| | | | | | |
Foreign currency | | | | | | |
Gain (loss) reclassified from AOCI to income | | $ | 0.9 |
| | $ | 0.5 |
| | $ | — |
|
Gain (loss) reclassified from AOCI to income as a result that a forecasted transaction is no longer probable of occurring | | $ | — |
| | $ | — |
| | $ | (0.1 | ) |
| | | | | | |
Commodity | | | | | | |
Gain (loss) reclassified from AOCI to income | | $ | — |
| | $ | 0.1 |
| | $ | — |
|
Gain (loss) reclassified from AOCI to income as a result that a forecasted transaction is no longer probable of occurring | | $ | — |
| | $ | — |
| | $ | — |
|
|
| | | | | | | | | | | | |
| | Six Months Ended June 30, 2017 |
(in millions) | | Net sales | | Cost of sales | | Selling, general and administrative expenses |
Total amounts of income and expense line items presented in the Consolidated Statements of Operations in which the effects of cash flow hedges are recorded | | $ | 4,796.7 |
| | $ | 3,767.5 |
| | $ | 434.1 |
|
| | | | | | |
Gain (loss) on cash flow hedging relationships: | | | | | | |
| | | | | | |
Foreign currency | | | | | | |
Gain (loss) reclassified from AOCI to income | | $ | 2.0 |
| | $ | 1.3 |
| | $ | — |
|
Gain (loss) reclassified from AOCI to income as a result that a forecasted transaction is no longer probable of occurring | | $ | — |
| | $ | — |
| | $ | — |
|
| | | | | | |
Commodity | | | | | | |
Gain (loss) reclassified from AOCI to income | | $ | — |
| | $ | 0.3 |
| | $ | — |
|
Gain (loss) reclassified from AOCI to income as a result that a forecasted transaction is no longer probable of occurring | | $ | — |
| | $ | — |
| | $ | — |
|
There were no gains and (losses) recorded in income related to components excluded from the assessment of effectiveness for derivative instruments designated as cash flow hedges.
Derivatives designated as net investment hedge instruments as defined by ASC Topic 815 held during the period resulted in the following gains and (losses) recorded in income on components excluded from the assessment of effectiveness:
|
| | | | | | | | | | |
(in millions) | | | | Three months ended |
Contract Type | | Location | | June 30, 2018 | | June 30, 2017 |
Cross-currency swap | | Interest expense and finance charges | | $ | 2.2 |
| | $ | — |
|
|
| | | | | | | | | | |
(in millions) | | | | Six months ended |
Contract Type | | Location | | June 30, 2018 | | June 30, 2017 |
Cross-currency swap | | Interest expense and finance charges | | $ | 3.5 |
| | $ | — |
|
There were no gains and (losses) recorded in income related to components excluded from the assessment of effectiveness for foreign currency denominated debt designated as net investment hedges. There were no gains and losses reclassified from AOCI for net investment hedges during the periods presented.
Derivatives not designated as hedging instruments are used to hedge remeasurement exposures of monetary assets and liabilities denominated in currencies other than the operating units’ functional currency. These derivatives resulted in the following gains and (losses) recorded in income:
|
| | | | | | | | | | |
(in millions) | | | | Three months ended |
Contract Type | | Location | | June 30, 2018 | | June 30, 2017 |
Foreign currency | | Selling, general and administrative expenses | | $ | 2.5 |
| | $ | 1.1 |
|
|
| | | | | | | | | | |
(in millions) | | | | Six months ended |
Contract Type | | Location | | June 30, 2018 | | June 30, 2017 |
Foreign currency | | Selling, general and administrative expenses | | $ | (1.2 | ) | | $ | 0.1 |
|
(13) Retirement Benefit Plans
The Company has a number of defined benefit pension plans and other postretirement benefit plans covering eligible salaried and hourly employees and their dependents. The estimated contributions to the Company's defined benefit pension plans for 2018 range from $15.0 million to $25.0 million, of which $8.1 million has been contributed through the first six months of the year. The other postretirement benefit plans, which provide medical and life insurance benefits, are unfunded plans.
The components of net periodic benefit cost recorded in the Condensed Consolidated Statements of Operations are as follows:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Pension benefits | | Other postretirement employee benefits |
(in millions) | | 2018 | | 2017 | |
Three Months Ended June 30, | | US | | Non-US | | US | | Non-US | | 2018 | | 2017 |
Service cost | | $ | — |
| | $ | 4.5 |
| | $ | — |
| | $ | 4.5 |
| | $ | — |
| | $ | 0.1 |
|
Interest cost | | 2.2 |
| | 3.0 |
| | 2.2 |
| | 2.6 |
| | 0.7 |
| | 0.8 |
|
Expected return on plan assets | | (3.5 | ) | | (6.9 | ) | | (3.2 | ) | | (5.8 | ) | | — |
| | — |
|
Amortization of unrecognized prior service credit | | (0.2 | ) | | — |
| | (0.2 | ) | | — |
| | (1.0 | ) | | (1.0 | ) |
Amortization of unrecognized loss | | 1.1 |
| | 1.8 |
| | 1.0 |
| | 1.9 |
| | 0.3 |
| | 0.3 |
|
Net periodic benefit (income) cost | | $ | (0.4 | ) | | $ | 2.4 |
| | $ | (0.2 | ) | | $ | 3.2 |
| | $ | — |
| | $ | 0.2 |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Pension benefits | | Other postretirement employee benefits |
(in millions) | | 2018 | | 2017 | |
Six Months Ended June 30, | | US | | Non-US | | US | | Non-US | | 2018 | | 2017 |
Service cost | | $ | — |
| | $ | 9.1 |
| | $ | — |
| | $ | 8.8 |
| | $ | — |
| | $ | 0.1 |
|
Interest cost | | 4.3 |
| | 6.1 |
| | 4.4 |
| | 5.2 |
| | 1.4 |
| | 1.6 |
|
Expected return on plan assets | | (6.9 | ) | | (13.9 | ) | | (6.5 | ) | | (11.4 | ) | | — |
| | — |
|
Amortization of unrecognized prior service credit | | (0.4 | ) | | — |
| | (0.4 | ) | | — |
| | (2.0 | ) | | (2.0 | ) |
Amortization of unrecognized loss | | 2.1 |
| | 3.6 |
| | 2.1 |
| | 3.8 |
| | 0.6 |
| | 0.6 |
|
Net periodic benefit (income) cost | | $ | (0.9 | ) | | $ | 4.9 |
| | $ | (0.4 | ) | | $ | 6.4 |
| | $ | — |
| | $ | 0.3 |
|
The components of net periodic benefit cost other than the service cost component are included in Other postretirement income in the Condensed Consolidated Statements of Operations.
(14) Stock-Based Compensation
The Company has granted restricted common stock and restricted stock units (collectively, "restricted stock") and performance share units as long-term incentive awards to employees and non-employee directors under the Company's 2014 Stock Incentive Plan ("2014 Plan") and the Company's 2018 Stock Incentive Plan ("2018 Plan"). The Company's Board of Directors adopted the 2018 Plan as a replacement to the 2014 Plan in February 2018, and the Company's stockholders approved the 2018 Plan at the annual meeting of stockholders on April 25, 2018. After stockholders approved the 2018 Plan, the Company could no longer make grants under the 2014 Plan. The shares that were available for issuance under the 2014 Plan were cancelled upon approval of the 2018 Plan. The 2018 Plan authorizes the issuance of a total of 7.0 million shares, of which approximately 6.9 million shares were available for future issuance as of June 30, 2018.
Restricted stock In the first six months of 2018, the Company granted restricted stock relating to 673,961 shares and 19,656 shares to employees and non-employee directors, respectively. Restricted stock granted to employees generally vests 50% after two years and the remainder after three years from the date of grant. Restricted stock granted to non-employee directors generally vests on the first anniversary of the date of grant. The Company recognizes the value of the restricted stock, which is equal to the market value of the Company’s common stock on the date of grant, as compensation expense ratably over the restricted stock's vesting period. As of June 30, 2018, the Company had $46.7 million of unrecognized compensation expense that will be recognized over a weighted average period of 2.0 years. The Company recorded restricted stock compensation expense of $5.4 million and $6.7 million for the three months ended June 30, 2018 and 2017, respectively, and $11.9 million and $13.5 million for the six months ended June 30, 2018 and 2017, respectively.
A summary of the Company’s nonvested restricted stock for the six months ended June 30, 2018 is as follows:
|
| | | | | | |
| Shares subject to restriction (thousands) | | Weighted average grant date fair value |
Nonvested at December 31, 2017 | 1,593 |
| | $ | 38.86 |
|
Granted | 625 |
| | $ | 52.64 |
|
Vested | (486 | ) | | $ | 41.05 |
|
Forfeited | (7 | ) | | $ | 49.48 |
|
Nonvested at March 31, 2018 | 1,725 |
| | $ | 43.26 |
|
Granted | 68 |
| | $ | 50.86 |
|
Vested | (68 | ) | | $ | 51.11 |
|
Forfeited | (142 | ) | | $ | 45.68 |
|
Nonvested at June 30, 2018 | 1,583 |
| | $ | 43.03 |
|
Total Stockholder Return Performance Share Units The Company grants performance share units to members of senior management that vest at the end of three-year periods based on the Company's total stockholder return relative to a peer group of companies. The Company recorded compensation expense of $0.5 million and $2.3 million for the three months ended June 30, 2018 and 2017, respectively, and $2.2 million and $5.4 million for the six months ended June 30, 2018 and 2017, respectively.
Relative Revenue Growth Performance Share Units The Company also grants performance share units to members of senior management that vest based on the Company's revenue growth relative to the vehicle market over three-year performance periods. The Company's compensation expense was $1.2 million and $2.2 million for the three months ended June 30, 2018 and 2017, respectively, and $7.7 million and $5.4 million for the six months ended June 30, 2018 and 2017, respectively.
A summary of the status of the Company’s non-vested relative revenue growth performance share units for the six months ended June 30, 2018 is as follows:
|
| | | | | | |
| Number of shares (thousands) | | Weighted average grant date fair value |
Non-vested at December 31, 2017 | 355 |
| | $ | 39.42 |
|
Granted | 175 |
| | $ | 52.64 |
|
Non-vested at March 31, 2018 | 530 |
| | $ | 43.79 |
|
Granted | 95 |
| | $ | 50.20 |
|
Forfeited | (144 | ) | | $ | 45.82 |
|
Non-vested at June 30, 2018 | 481 |
| | $ | 44.45 |
|
The restricted stock and performance share unit compensation expense for the three and six months ended June 30, 2018 disclosed above includes a net reduction to expense of $4.1 million related to the Company's second quarter of 2018 decision to modify the vesting provisions of existing restricted stock and performance share unit grants made to a retiring executive officer to allow certain of the outstanding awards, that otherwise would have been forfeited, to vest upon retirement. Additional incremental compensation expense of $15.8 million related to these modified awards will be recognized ratably through February 2019.
Stockholder's Equity During the six months ended June 30, 2018, the Company paid cash dividends of $71.1 million and repurchased 2,224,503 shares of common stock at a total cost of approximately $113.5 million. In connection with the stock based compensation plans above, the Company issued approximately 858,175 shares from treasury stock during the six months ended June 30, 2018. During the six months ended June 30, 2018, the Company declared dividends of $35.5 million to noncontrolling interest stockholders, of which $24.9 million were paid out.
(15) Accumulated Other Comprehensive Loss
The following tables summarize the activity within accumulated other comprehensive loss during the three and six months ended June 30, 2018 and 2017:
|
| | | | | | | | | | | | | | | | | | | | |
(in millions) | | Foreign currency translation adjustments | | Hedge instruments | | Defined benefit postretirement plans | | Other | | Total |
Beginning balance, March 31, 2018 | | $ | (228.8 | ) | | $ | (4.6 | ) | | $ | (199.6 | ) | | $ | 2.7 |
| | $ | (430.3 | ) |
Comprehensive income (loss) before reclassifications | | (148.4 | ) | | (0.4 | ) | | 6.4 |
| | — |
| | (142.4 | ) |
Income taxes associated with comprehensive income (loss) before reclassifications | | 2.9 |
| | — |
| | (1.4 | ) | | — |
| | 1.5 |
|
Reclassification from accumulated other comprehensive loss | | — |
| | 2.5 |
| | 2.0 |
| | — |
| | 4.5 |
|
Income taxes reclassified into net earnings | | — |
| | (0.5 | ) | | (0.4 | ) | | — |
| | (0.9 | ) |
Ending balance, June 30, 2018 | | $ | (374.3 | ) | | $ | (3.0 | ) | | $ | (193.0 | ) | | $ | 2.7 |
| | $ | (567.6 | ) |
|
| | | | | | | | | | | | | | | | | | | | |
(in millions) | | Foreign currency translation adjustments | | Hedge instruments | | Defined benefit postretirement plans | | Other | | Total |
Beginning balance, March 31, 2017 | | $ | (481.3 | ) | | $ | 3.8 |
| | $ | (198.0 | ) | | $ | 1.3 |
| | $ | (674.2 | ) |
Comprehensive income (loss) before reclassifications | | 73.4 |
| | (1.4 | ) | | (8.7 | ) | | 1.2 |
| | 64.5 |
|
Income taxes associated with comprehensive income (loss) before reclassifications | | — |
| | (0.3 | ) | | 2.7 |
| | — |
| | 2.4 |
|
Reclassification from accumulated other comprehensive loss | | — |
| | (1.5 | ) | | 2.0 |
| | — |
| | 0.5 |
|
Income taxes reclassified into net earnings | | — |
| | 0.9 |
| | (0.5 | ) | | — |
| | 0.4 |
|
Ending balance, June 30, 2017 | | $ | (407.9 | ) | | $ | 1.5 |
| | $ | (202.5 | ) | | $ | 2.5 |
| | $ | (606.4 | ) |
|
| | | | | | | | | | | | | | | | | | | | |
(in millions) | | Foreign currency translation adjustments | | Hedge instruments | | Defined benefit postretirement plans | | Other | | Total |
Beginning balance, December 31, 2017 | | $ | (293.8 | ) | | $ | (1.3 | ) | | $ | (197.6 | ) | | $ | 2.7 |
| | $ | (490.0 | ) |
Comprehensive income (loss) before reclassifications | | (86.7 | ) | | (5.9 | ) | | 2.1 |
| | — |
| | (90.5 | ) |
Income taxes associated with comprehensive income (loss) before reclassifications | | 6.2 |
| | 1.3 |
| | (0.3 | ) | | — |
| | 7.2 |
|
Reclassification from accumulated other comprehensive loss | | — |
| | 3.7 |
| | 3.9 |
| | — |
| | 7.6 |
|
Income taxes reclassified into net earnings | | — |
| | (0.8 | ) | | (1.1 | ) | | — |
| | (1.9 | ) |
Ending balance, June 30, 2018 | | $ | (374.3 | ) | | $ | (3.0 | ) | | $ | (193.0 | ) | | $ | 2.7 |
| | $ | (567.6 | ) |