UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
______________________________________
FORM 8-K
______________________________________
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): October 24, 2024
______________________________________
(Exact name of Registrant as specified in its charter)
______________________________________
| (State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification Number) | ||||||
(Address of principal executive offices)
(248 ) 447-1500
(Registrant’s telephone number, including area code)
N/A
(Former name or former address, if changed since last report)
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:
Securities registered pursuant to Section 12(b) of the Act:
| Title of Each Class | Trading Symbol(s) | Name of Each Exchange on Which Registered | ||||||
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
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 ☐
Section 2 - Financial Information
Item 2.02 Results of Operations and Financial Condition.
On October 24, 2024, Lear Corporation issued a press release reporting financial results for the third quarter of 2024 and updating its full year 2024 financial outlook. A copy of the press release is attached hereto as Exhibit 99.1 and incorporated by reference herein.
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.
Section 9 - Financial Statements and Exhibits
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits
| Exhibit Number | Exhibit Description | |||||||
| 99.1 | ||||||||
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document). | |||||||
2
SIGNATURES
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 thereunto duly authorized.
| Lear Corporation | ||||||||||||||||||||
| October 24, 2024 | By: | /s/ Jason M. Cardew | ||||||||||||||||||
| Name: | Jason M. Cardew | |||||||||||||||||||
| Title: | Senior Vice President and Chief Financial Officer | |||||||||||||||||||
FOR IMMEDIATE RELEASE
Lear Contacts:
Marianne Vidershain
(248) 447-5541
Tim Brumbaugh
(248) 447-1329
Lear Reports Third Quarter 2024 Results
SOUTHFIELD, Mich., October 24, 2024 -- Lear Corporation (NYSE: LEA), a global automotive technology leader in Seating and E-Systems, today reported results for the third quarter 2024.
Third Quarter 2024 Highlights
•Delivered revenue of $5.6 billion in the third quarter, compared to $5.8 billion in the third quarter of 2023
•Total company revenue outperformed industry volume by 3 percentage points, with 5 percentage points in E-Systems and 3 percentage points in Seating
•Net income of $136 million and adjusted net income of $163 million, compared to $133 million and $170 million, respectively, in the third quarter of 2023
•Core operating earnings of $257 million, compared to $267 million in the third quarter of 2023
•Earnings per share of $2.41 and adjusted earnings per share of $2.89, compared to $2.25 and $2.87, respectively, in the third quarter of 2023
•Adjusted earnings per share growth of 1% year over year, reflecting the benefit of our share repurchase program
•Net cash provided by operating activities of $183 million and free cash flow of $51 million, compared to $404 million and $251 million, respectively, in the third quarter of 2023
•Continued growth in China with several awards with BYD, Xiaomi and Seres in Seating, and with the Dongfeng Group in E-Systems
•Launched the first ComfortFlexTM module, combining heat, ventilation and massage, with Volvo
•New business awards for ComfortFlexTM modules with a premium European automaker and Hyundai
•Awarded eight top-three finishes – more than twice as many as the next closest competitor – in the J.D. Power 2024 U.S. Seat Quality and Satisfaction StudySM, including a sweep of all three awards in the Premium Car category
•Named a 2025 Automotive News PACE Award finalist for our Zone Control Module featuring a highly configurable software solution
•Repurchased $209 million of shares and paid $43 million in dividends
(more)
•Cash and cash equivalents at quarter end of $764 million and total liquidity of $2.8 billion
“In the third quarter, Lear generated revenue that outperformed the industry by 3 percentage points globally, with outgrowth in both Seating and E-Systems,” said Ray Scott, Lear’s President and Chief Executive Officer. “We accelerated the pace of our share repurchases, allowing us to increase adjusted earnings per share despite lower industry volumes. The first ComfortFlexTM module, combining heat, ventilation and massage, launched with Volvo. In China, the relationships we have built with key customers are generating additional business wins. In Seating, we won several new awards with BYD, Xiaomi and Seres, and in E-Systems, we were awarded new business for multiple programs with the Dongfeng Group. While margins remain below our mid-term targets in each segment, we continue to make significant progress with the factors we control. I am confident that the innovative products we are developing, combined with the investments we are making in advanced manufacturing, will support revenue and earnings growth, strong cash flow generation and significant shareholder returns.”
Third Quarter Financial Results
(in millions, except per share amounts)
| 2024 | 2023 | ||||||||||
| Reported | |||||||||||
| Sales | $ | 5,584.4 | $ | 5,781.0 | |||||||
| Net income | $ | 135.8 | $ | 132.9 | |||||||
| Earnings per share | $ | 2.41 | $ | 2.25 | |||||||
Adjusted(1) | |||||||||||
| Core operating earnings | $ | 256.6 | $ | 267.1 | |||||||
| Adjusted net income | $ | 162.8 | $ | 169.6 | |||||||
| Adjusted earnings per share | $ | 2.89 | $ | 2.87 | |||||||
In the third quarter, global vehicle production was down 5% compared to a year ago, with North America down 5%, Europe down 6% and China down 3%. Global vehicle production was down 6% on a Lear sales-weighted basis(2).
Sales in the third quarter were $5.6 billion, representing a year-over-year decrease of 3%. Excluding the impact of commodities, foreign exchange, acquisitions and divestitures, sales were also down 3%, reflecting lower production on key Lear platforms, partially offset by the addition of new business in both of our business segments.
Net income was $135.8 million, up 2% compared to 2023. Core operating earnings were $257 million, or 4.6% of sales, as compared to $267 million, or 4.6% of sales, in 2023. Earnings were impacted by lower production on key Lear platforms, partially offset by positive operating performance and the addition of new business. In the Seating segment, margins and adjusted margins were 5.9% and 6.4% of sales, respectively. In the E-Systems segment, margins and adjusted margins were 4.4% and 5.0% of sales, respectively.
2
Earnings per share were $2.41 and adjusted earnings per share were $2.89, as compared to $2.25 and $2.87, respectively, a year ago, primarily reflecting the benefit of our share repurchase program.
In the third quarter of 2024, net cash from operating activities was $183 million, and free cash flow(1) was $51 million.
(1) For more information regarding our non-GAAP financial measures, see “Non-GAAP Financial Information” below.
(2) The global and regional production changes are based on S&P Global estimates. The production change on a Lear sales-weighted basis is calculated using Lear’s prior year regional sales mix and third quarter fiscal calendar. Management believes this provides a more meaningful comparison of the Company’s global revenue growth relative to global vehicle production.
Share Repurchase Program
During the third quarter of 2024, Lear repurchased 1,875,382 shares of our common stock for a total of $209 million. At the end of the third quarter, we had a remaining share repurchase authorization of approximately $1.2 billion, which reflects approximately 20% of our total market capitalization at current market prices.
Since initiating the share repurchase program in 2011, we have repurchased 58.0 million shares of our common stock for a total of $5.5 billion at an average price of $94.45 per share. This represents a reduction of approximately 55% of our shares outstanding since the time we began the program.
2024 Financial Outlook
Our 2024 financial outlook, adjusted for the changes to our outlook for global production and its impact on our business, is summarized below:
| Full Year 2024 Financial Outlook | ||||||||
| Net Sales | $22,950 million - $23,150 million | |||||||
| Core Operating Earnings | $1,040 million - $1,090 million | |||||||
| Adjusted EBITDA | $1,670 million - $1,720 million | |||||||
| Restructuring Costs | ≈$150 million | |||||||
| Operating Cash Flow | $1,110 million - $1,160 million | |||||||
| Capital Spending | ≈$575 million | |||||||
| Free Cash Flow | $535 million - $585 million | |||||||
The financial outlook is based on a full year average exchange rate of $1.085/Euro and 7.20 RMB/$.
Certain of the forward-looking financial measures above are provided on a non-GAAP basis. The Company does not provide a reconciliation of such forward-looking measures to the most directly comparable financial measures calculated and presented in accordance with GAAP because to do so would be potentially misleading and not practical given the
3
difficulty of projecting event-driven transactional and other non-core operating items in any future period. The magnitude of these items, however, may be significant.
Third Quarter 2024 Conference Call and Webcast Information
A conference call and webcast will be held to discuss Lear’s third quarter 2024 financial results and related matters on October 24, 2024, at 8:00 a.m. EDT. The webcast link for the conference call will be available through Lear’s investor relations webpage at ir.lear.com. In addition, the conference call can be accessed by dialing 1-877-883-0383 (domestic) or 1-412-902-6506 (international) with Conference I.D. 7307511. The webcast replay will be available two hours following the call.
Non-GAAP Financial Information
In addition to the results reported in accordance with accounting principles generally accepted in the United States (GAAP) included throughout this press release, the Company has provided information regarding “pretax income before equity income, interest, other expense, restructuring costs and other special items” (core operating earnings or adjusted segment earnings), “pretax income before equity income, interest, other expense, depreciation expense, amortization of intangible assets, restructuring costs and other special items” (adjusted EBITDA), “adjusted depreciation and amortization,” “adjusted net income attributable to Lear” (adjusted net income), “adjusted diluted net income per share attributable to Lear” (adjusted earnings per share) and “free cash flow” (each, a non-GAAP financial measure). Other expense includes, among other things, non-income related taxes, foreign exchange gains and losses, gains and losses related to certain derivative instruments and hedging activities, gains and losses on the disposal of fixed assets and the non-service cost components of net periodic benefit cost. Adjusted depreciation and amortization represents depreciation expense and amortization of intangible assets adjusted for intangible asset impairment charges. Adjusted net income and adjusted earnings per share represent net income attributable to Lear and diluted net income per share attributable to Lear, respectively, adjusted for restructuring costs and other special items, including the tax effect thereon. Free cash flow represents net cash provided by operating activities, excluding the settlement of accounts payable in conjunction with the acquisition of I.G. Bauerhin, less capital expenditures.
Management believes the non-GAAP financial measures used in this press release are useful to both management and investors in their analysis of the Company’s financial position and results of operations. In particular, management believes that core operating earnings, adjusted EBITDA, adjusted depreciation and amortization, adjusted net income and adjusted earnings per share are useful measures in assessing the Company’s financial performance by excluding certain items that are not indicative of the Company's core operating performance or that may obscure trends useful in evaluating the Company’s continuing operating activities. Management also believes that these measures provide improved comparability between fiscal periods. Management believes that free cash flow is useful to both management and investors in their analysis of the Company’s ability to service and repay its debt. Further, management uses these non-GAAP financial measures for planning and forecasting future periods.
Core operating earnings, adjusted EBITDA, adjusted depreciation and amortization, adjusted net income, adjusted earnings per share and free cash flow should not be considered in isolation or as a substitute for net income attributable to Lear, diluted net
4
income per share attributable to Lear, cash provided by operating activities or other income statement or cash flow statement data prepared in accordance with GAAP or as a measure of profitability or liquidity. In addition, the calculation of free cash flow does not reflect cash used to service debt and, therefore, does not reflect funds available for investment or other discretionary uses. Also, these non-GAAP financial measures, as determined and presented by the Company, may not be comparable to related or similarly titled measures reported by other companies. Set forth below are reconciliations of these non-GAAP financial measures to the most directly comparable financial measures calculated and presented in accordance with GAAP.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including statements regarding anticipated financial results and liquidity. The words “will,” “may,” “designed to,” “outlook,” “believes,” “should,” “anticipates,” “plans,” “expects,” “intends,” “estimates,” “forecasts” and similar expressions identify certain of these forward-looking statements. The Company also may provide forward-looking statements in oral statements or other written materials released to the public. All statements contained or incorporated in this press release or in any other public statements that address operating performance, events or developments that the Company expects or anticipates may occur in the future are forward-looking statements. Factors that could cause actual results to differ materially from these forward-looking statements are discussed in the Company's Annual Report on Form 10-K for the year ended December 31, 2023, and its other Securities and Exchange Commission filings. Future operating results will be based on various factors, including actual industry production volumes, supply chain disruptions, labor disruptions, commodity prices, changes in foreign exchange rates, the impact of restructuring actions and the Company's success in implementing its operating strategy.
Information in this press release relies on assumptions in the Company's core sales backlog. The Company's core sales backlog reflects anticipated net sales from formally awarded new programs less lost and discontinued programs and excludes the impact of non-core products winding down in our E-Systems business. The Company enters into contracts with its customers to provide production parts generally at the beginning of a vehicle’s life cycle. Typically, these contracts do not provide for a specified quantity of production, and many of these contracts may be terminated by the Company’s customers at any time. Therefore, these contracts do not represent firm orders. Further, the calculation of the core sales backlog does not reflect customer price reductions on existing or newly awarded programs. The core sales backlog may be impacted by various assumptions embedded in the calculation, including vehicle production levels on new programs, foreign exchange rates and the timing of major program launches.
The forward-looking statements in this press release are made as of the date hereof, and the Company does not assume any obligation to update, amend or clarify them to reflect events, new information or circumstances occurring after the date hereof.
5
About Lear Corporation
Lear, a global automotive technology leader in Seating and E-Systems, enables superior in-vehicle experiences for consumers around the world. Lear’s diverse team of talented employees in 38 countries is driven by a commitment to innovation, operational excellence, and sustainability. Lear is Making every drive better™ by providing the technology for safer, smarter, and more comfortable journeys. Lear, headquartered in Southfield, Michigan, serves every major automaker in the world and ranks 174 on the Fortune 500. Further information about Lear is available at lear.com.
6
Lear Corporation and Subsidiaries
Condensed Consolidated Statements of Income
(Unaudited; in millions, except per share amounts)
| Three Months Ended | ||||||||||||||
| September 28, 2024 | September 30, 2023 | |||||||||||||
| Net sales | $ | 5,584.4 | $ | 5,781.0 | ||||||||||
| Cost of sales | 5,179.1 | 5,362.8 | ||||||||||||
| Selling, general and administrative expenses | 174.1 | 182.5 | ||||||||||||
| Amortization of intangible assets | 10.7 | 15.5 | ||||||||||||
| Interest expense | 26.5 | 25.7 | ||||||||||||
| Other expense, net | 3.4 | 5.8 | ||||||||||||
| Consolidated income before income taxes and equity in net income of affiliates | 190.6 | 188.7 | ||||||||||||
| Income taxes | 47.1 | 47.0 | ||||||||||||
| Equity in net income of affiliates | (12.5) | (10.4) | ||||||||||||
| Consolidated net income | 156.0 | 152.1 | ||||||||||||
| Net income attributable to noncontrolling interests | 20.2 | 19.2 | ||||||||||||
| Net income attributable to Lear | $ | 135.8 | $ | 132.9 | ||||||||||
| Diluted net income per share attributable to Lear | $ | 2.41 | $ | 2.25 | ||||||||||
| Weighted average number of diluted shares outstanding | 56.4 | 59.1 | ||||||||||||
7
Lear Corporation and Subsidiaries
Condensed Consolidated Statements of Income
(Unaudited; in millions, except per share amounts)
| Nine Months Ended | ||||||||||||||
| September 28, 2024 | September 30, 2023 | |||||||||||||
| Net sales | $ | 17,591.4 | $ | 17,625.7 | ||||||||||
| Cost of sales | 16,339.2 | 16,320.5 | ||||||||||||
| Selling, general and administrative expenses | 535.9 | 542.1 | ||||||||||||
| Amortization of intangible assets | 38.5 | 47.4 | ||||||||||||
| Interest expense | 79.5 | 76.1 | ||||||||||||
| Other expense, net | 24.3 | 39.0 | ||||||||||||
| Consolidated income before income taxes and equity in net income of affiliates | 574.0 | 600.6 | ||||||||||||
| Income taxes | 133.8 | 134.1 | ||||||||||||
| Equity in net income of affiliates | (37.1) | (36.2) | ||||||||||||
| Consolidated net income | 477.3 | 502.7 | ||||||||||||
| Net income attributable to noncontrolling interests | 58.8 | 57.5 | ||||||||||||
| Net income attributable to Lear | $ | 418.5 | $ | 445.2 | ||||||||||
| Diluted net income per share available to Lear common stockholders | $ | 7.33 | $ | 7.50 | ||||||||||
| Weighted average number of diluted shares outstanding | 57.1 | 59.3 | ||||||||||||
8
Lear Corporation and Subsidiaries
Condensed Consolidated Balance Sheets
(In millions)
| September 28, 2024 | December 31, 2023 | |||||||||||||
| (Unaudited) | (Audited) | |||||||||||||
| ASSETS | ||||||||||||||
| Current: | ||||||||||||||
| Cash and cash equivalents | $ | 763.9 | $ | 1,196.3 | ||||||||||
| Accounts receivable | 4,289.4 | 3,681.2 | ||||||||||||
| Inventories | 1,768.1 | 1,758.0 | ||||||||||||
| Other | 987.1 | 1,001.4 | ||||||||||||
| 7,808.5 | 7,636.9 | |||||||||||||
| Long-Term: | ||||||||||||||
| PP&E, net | 2,912.2 | 2,977.4 | ||||||||||||
| Goodwill | 1,754.4 | 1,737.9 | ||||||||||||
| Other | 2,343.0 | 2,343.3 | ||||||||||||
| 7,009.6 | 7,058.6 | |||||||||||||
| Total Assets | $ | 14,818.1 | $ | 14,695.5 | ||||||||||
| LIABILITIES AND EQUITY | ||||||||||||||
| Current: | ||||||||||||||
| Short-term borrowings | $ | 27.8 | $ | 27.5 | ||||||||||
| Accounts payable and drafts | 3,493.7 | 3,434.2 | ||||||||||||
| Accrued liabilities | 2,368.9 | 2,205.2 | ||||||||||||
| Current portion of long-term debt | 2.3 | 0.3 | ||||||||||||
| 5,892.7 | 5,667.2 | |||||||||||||
| Long-Term: | ||||||||||||||
| Long-term debt | 2,767.8 | 2,742.6 | ||||||||||||
| Other | 1,263.3 | 1,225.1 | ||||||||||||
| 4,031.1 | 3,967.7 | |||||||||||||
| Equity | 4,894.3 | 5,060.6 | ||||||||||||
| Total Liabilities and Equity | $ | 14,818.1 | $ | 14,695.5 | ||||||||||
9
Lear Corporation and Subsidiaries
Consolidated Supplemental Data
(Unaudited; in millions, except content per vehicle and per share amounts)
| Three Months Ended | ||||||||||||||
| September 28, 2024 | September 30, 2023 | |||||||||||||
| Net Sales | ||||||||||||||
| North America | $ | 2,403.4 | $ | 2,381.4 | ||||||||||
| Europe and Africa | 1,892.5 | 2,015.4 | ||||||||||||
| Asia | 1,055.0 | 1,142.5 | ||||||||||||
| South America | 233.5 | 241.7 | ||||||||||||
| Total | $ | 5,584.4 | $ | 5,781.0 | ||||||||||
Content per Vehicle 1 | ||||||||||||||
| North America | $ | 651 | $ | 604 | ||||||||||
| Europe and Africa | $ | 508 | $ | 498 | ||||||||||
Free Cash Flow 2 | ||||||||||||||
| Net cash provided by operating activities | $ | 182.7 | $ | 403.8 | ||||||||||
| Capital expenditures | (132.2) | (153.2) | ||||||||||||
| Free cash flow | $ | 50.5 | $ | 250.6 | ||||||||||
Core Operating Earnings 2 | ||||||||||||||
| Net income attributable to Lear | $ | 135.8 | $ | 132.9 | ||||||||||
| Interest expense | 26.5 | 25.7 | ||||||||||||
| Other expense, net | 3.4 | 5.8 | ||||||||||||
| Income taxes | 47.1 | 47.0 | ||||||||||||
| Equity in net income of affiliates | (12.5) | (10.4) | ||||||||||||
| Net income attributable to noncontrolling interests | 20.2 | 19.2 | ||||||||||||
| Restructuring costs and other special items - | ||||||||||||||
| Costs related to restructuring actions | 27.8 | 48.0 | ||||||||||||
| Acquisition costs | — | 0.4 | ||||||||||||
| Costs related to CrowdStrike Holdings, Inc. | 3.7 | — | ||||||||||||
| Impairments (recoveries) related to Russian operations, net | (2.6) | 0.4 | ||||||||||||
| Insurance recoveries related to typhoon in the Philippines, net of costs | — | (3.5) | ||||||||||||
| Other | 7.2 | 1.6 | ||||||||||||
| Core operating earnings | $ | 256.6 | $ | 267.1 | ||||||||||
10
Lear Corporation and Subsidiaries
Consolidated Supplemental Data
(continued)
(Unaudited; in millions, except content per vehicle and per share amounts)
| Three Months Ended | ||||||||||||||
| September 28, 2024 | September 30, 2023 | |||||||||||||
Adjusted Net Income and Adjusted Earnings Per Share 2 | ||||||||||||||
| Net income attributable to Lear | $ | 135.8 | $ | 132.9 | ||||||||||
| Restructuring costs and other special items - | ||||||||||||||
| Costs related to restructuring actions | 25.6 | 48.0 | ||||||||||||
| Acquisition costs | — | 0.4 | ||||||||||||
| Costs related to CrowdStrike Holdings, Inc. | 3.7 | — | ||||||||||||
| Impairments (recoveries) related to Russian operations, net | (2.6) | 0.4 | ||||||||||||
| Insurance recoveries related to typhoon in the Philippines, net of costs | — | (7.5) | ||||||||||||
| Foreign exchange gains due to foreign exchange rate volatility related to Russia | (1.5) | (0.7) | ||||||||||||
| Other | 6.4 | 3.5 | ||||||||||||
Tax impact of special items and other net tax adjustments 3 | (4.6) | (7.4) | ||||||||||||
| Adjusted net income | $ | 162.8 | $ | 169.6 | ||||||||||
| Weighted average number of diluted shares outstanding | 56.4 | 59.1 | ||||||||||||
| Diluted net income per share available to Lear | $ | 2.41 | $ | 2.25 | ||||||||||
| Adjusted earnings per share | $ | 2.89 | $ | 2.87 | ||||||||||
11
Lear Corporation and Subsidiaries
Consolidated Supplemental Data
(continued)
(Unaudited; in millions, except content per vehicle and per share amounts)
| Nine Months Ended | ||||||||||||||
| September 28, 2024 | September 30, 2023 | |||||||||||||
| Net Sales | ||||||||||||||
| North America | $ | 7,431.8 | $ | 7,231.2 | ||||||||||
| Europe and Africa | 6,317.9 | 6,438.9 | ||||||||||||
| Asia | 3,189.1 | 3,271.1 | ||||||||||||
| South America | 652.6 | 684.5 | ||||||||||||
| Total | $ | 17,591.4 | $ | 17,625.7 | ||||||||||
Content per Vehicle 1 | ||||||||||||||
| North America | $ | 632 | $ | 607 | ||||||||||
| Europe and Africa | $ | 483 | $ | 472 | ||||||||||
Free Cash Flow 2 | ||||||||||||||
| Net cash provided by operating activities | $ | 439.3 | $ | 679.6 | ||||||||||
| Settlement of accounts payable in conjunction with acquisition of IGB | — | 15.4 | ||||||||||||
| Capital expenditures | (366.6) | (433.3) | ||||||||||||
| Free cash flow | $ | 72.7 | $ | 261.7 | ||||||||||
Core Operating Earnings 2 | ||||||||||||||
| Net income attributable to Lear | $ | 418.5 | $ | 445.2 | ||||||||||
| Interest expense | 79.5 | 76.1 | ||||||||||||
| Other expense, net | 24.3 | 39.0 | ||||||||||||
| Income taxes | 133.8 | 134.1 | ||||||||||||
| Equity in net income of affiliates | (37.1) | (36.2) | ||||||||||||
| Net income attributable to noncontrolling interests | 58.8 | 57.5 | ||||||||||||
| Restructuring costs and other special items - | ||||||||||||||
| Costs related to restructuring actions | 115.8 | 96.9 | ||||||||||||
| Acquisition costs | 0.5 | 0.9 | ||||||||||||
| Acquisition-related inventory fair value adjustment | — | 1.8 | ||||||||||||
| Costs related to CrowdStrike Holdings, Inc. | 3.7 | — | ||||||||||||
| Impairments related to Fisker Inc. | 14.8 | — | ||||||||||||
| Impairments (recoveries) related to Russian operations, net | (1.5) | 1.5 | ||||||||||||
| Intangible asset impairment | — | 1.9 | ||||||||||||
| Insurance recoveries related to typhoon in the Philippines, net of costs | — | (3.3) | ||||||||||||
| Other | 27.3 | 16.9 | ||||||||||||
| Core operating earnings | $ | 838.4 | $ | 832.3 | ||||||||||
12
Lear Corporation and Subsidiaries
Consolidated Supplemental Data
(continued)
(Unaudited; in millions, except content per vehicle and per share amounts)
| Nine Months Ended | ||||||||||||||
| September 28, 2024 | September 30, 2023 | |||||||||||||
Adjusted Net Income Attributable to Lear 2 | ||||||||||||||
| Net income attributable to Lear | $ | 418.5 | $ | 445.2 | ||||||||||
| Restructuring costs and other special items - | ||||||||||||||
| Costs related to restructuring actions | 112.0 | 96.9 | ||||||||||||
| Acquisition costs | 0.5 | 0.9 | ||||||||||||
| Acquisition-related inventory fair value adjustment | — | 1.8 | ||||||||||||
| Costs related to CrowdStrike Holdings, Inc. | 3.7 | — | ||||||||||||
| Impairments related to Fisker Inc. | 14.8 | — | ||||||||||||
| Impairments (recoveries) related to Russian operations, net | (1.5) | 1.5 | ||||||||||||
| Intangible asset impairment | — | 1.9 | ||||||||||||
| Insurance recoveries related to typhoon in the Philippines, net of costs | — | (7.3) | ||||||||||||
| Foreign exchange gains due to foreign exchange rate volatility related to Russia | (0.5) | (2.7) | ||||||||||||
| Loss related to affiliate | 2.2 | 5.0 | ||||||||||||
| Other | 29.8 | 14.6 | ||||||||||||
Tax impact of special items and other net tax adjustments 3 | (27.7) | (24.5) | ||||||||||||
| Adjusted net income attributable to Lear | $ | 551.8 | $ | 533.3 | ||||||||||
| Weighted average number of diluted shares outstanding | 57.1 | 59.3 | ||||||||||||
| Diluted net income per share available to Lear common stockholders | $ | 7.33 | $ | 7.50 | ||||||||||
| Adjusted earnings per share | $ | 9.67 | $ | 8.99 | ||||||||||
Adjusted Depreciation and Amortization 2 | ||||||||||||||
| Depreciation and amortization | $ | 461.6 | $ | 450.3 | ||||||||||
| Less - Intangible asset impairment | — | 1.9 | ||||||||||||
| Adjusted depreciation and amortization | $ | 461.6 | $ | 448.4 | ||||||||||
Diluted Shares Outstanding at End of Period 4 | 55,151,664 | 58,746,353 | ||||||||||||
1 Content per Vehicle for 2023 has been updated to reflect actual production levels. | ||||||||||||||
2 See "Non-GAAP Financial Information" included in this press release. | ||||||||||||||
3 Represents the tax effect of restructuring costs and other special items, as well as several discrete tax items. The identification of these tax items is judgmental in nature, and their calculation is based on various assumptions and estimates. | ||||||||||||||
4 Calculated using stock price at end of quarter. | ||||||||||||||
13
Lear Corporation and Subsidiaries
Segment Supplemental Data
(Unaudited; in millions, except margins)
| Three Months Ended | ||||||||||||||
| September 28, 2024 | September 30, 2023 | |||||||||||||
| Adjusted Segment Earnings | ||||||||||||||
| Seating | ||||||||||||||
| Net sales | $ | 4,111.8 | $ | 4,284.9 | ||||||||||
| Segment earnings | $ | 242.4 | $ | 244.7 | ||||||||||
| Restructuring costs and other special items - | ||||||||||||||
| Costs related to restructuring actions | 17.0 | 28.5 | ||||||||||||
| Costs related to CrowdStrike Holdings, Inc. | 3.1 | — | ||||||||||||
| Impairments (recoveries) related to Russian operations, net | (2.6) | 0.4 | ||||||||||||
| Other | 1.6 | 1.3 | ||||||||||||
| Adjusted segment earnings | $ | 261.5 | $ | 274.9 | ||||||||||
| Segment margins | 5.9 | % | 5.7 | % | ||||||||||
| Adjusted segment margins | 6.4 | % | 6.4 | % | ||||||||||
| E-Systems | ||||||||||||||
| Net sales | $ | 1,472.6 | $ | 1,496.1 | ||||||||||
| Segment earnings | $ | 65.3 | $ | 60.4 | ||||||||||
| Restructuring and other special items - | ||||||||||||||
| Costs related to restructuring actions | 7.1 | 19.5 | ||||||||||||
| Costs related to CrowdStrike Holdings, Inc. | 0.6 | — | ||||||||||||
| Insurance recoveries related to typhoon in the Philippines, net of costs | — | (3.5) | ||||||||||||
| Other | 1.2 | 2.5 | ||||||||||||
| Adjusted segment earnings | $ | 74.2 | $ | 78.9 | ||||||||||
| Segment margins | 4.4 | % | 4.0 | % | ||||||||||
| Adjusted segment margins | 5.0 | % | 5.3 | % | ||||||||||
14
Lear Corporation and Subsidiaries
Segment Supplemental Data
(continued)
(Unaudited; in millions, except margins)
| Nine Months Ended | ||||||||||||||
| September 28, 2024 | September 30, 2023 | |||||||||||||
| Adjusted Segment Earnings | ||||||||||||||
| Seating | ||||||||||||||
| Net sales | $ | 13,036.4 | $ | 13,206.0 | ||||||||||
| Segment earnings | $ | 760.0 | $ | 823.4 | ||||||||||
| Costs related to restructuring actions | 83.6 | 65.8 | ||||||||||||
| Acquisition-related inventory fair value adjustment | — | 1.8 | ||||||||||||
| Costs related to CrowdStrike Holdings, Inc. | 3.1 | — | ||||||||||||
| Impairments related to Fisker Inc. | 2.3 | — | ||||||||||||
| Impairments (recoveries) related to Russian operations, net | (1.5) | 1.5 | ||||||||||||
| Other | 11.0 | 4.9 | ||||||||||||
| Adjusted segment earnings | $ | 858.5 | $ | 897.4 | ||||||||||
| Segment margins | 5.8 | % | 6.2 | % | ||||||||||
| Adjusted segment margins | 6.6 | % | 6.8 | % | ||||||||||
| E-Systems | ||||||||||||||
| Net sales | $ | 4,555.0 | $ | 4,419.7 | ||||||||||
| Segment earnings | $ | 188.9 | $ | 155.6 | ||||||||||
| Costs related to restructuring actions | 25.9 | 29.9 | ||||||||||||
| Costs related to CrowdStrike Holdings, Inc. | 0.6 | — | ||||||||||||
| Impairments related to Fisker Inc. | 12.5 | — | ||||||||||||
| Intangible asset impairment | — | 1.9 | ||||||||||||
| Insurance recoveries related to typhoon in the Philippines, net of costs | — | (3.6) | ||||||||||||
| Other | 5.6 | 7.3 | ||||||||||||
| Adjusted segment earnings | $ | 233.5 | $ | 191.1 | ||||||||||
| Segment margins | 4.1 | % | 3.5 | % | ||||||||||
| Adjusted segment margins | 5.1 | % | 4.3 | % | ||||||||||
15