XML 35 R24.htm IDEA: XBRL DOCUMENT v3.10.0.1
Discontinued Operations (Tables)
9 Months Ended
Sep. 30, 2018
Discontinued Operations And Disposal Groups [Abstract]  
Summary of Financial Results of Discontinued Operations, Carrying Value of Assets and Liabilities Reclassified as Discontinued Operations and Significant Non-Cash Items of Discontinued Operations

The financial results of Veoneer are presented as loss from discontinued operations, net of income taxes in the unaudited Condensed Consolidated Statements of Income. The following table presents the financial results of Veoneer (dollars in millions).

 

 

 

Three months ended

 

 

Nine months ended

 

 

 

September 30, 2018

 

 

September 30, 2017

 

 

September 30, 2018

 

 

September 30, 2017

 

Net sales

 

$

 

 

$

547.9

 

 

$

1,122.9

 

 

$

1,675.3

 

Cost of sales

 

 

 

 

 

(438.5

)

 

 

(898.4

)

 

 

(1,331.9

)

Gross profit

 

 

 

 

 

109.4

 

 

 

224.5

 

 

 

343.4

 

Selling, general and administrative expenses

 

 

 

 

 

(22.3

)

 

 

(59.7

)

 

 

(67.1

)

Research, development and engineering expenses, net

 

 

 

 

 

(89.4

)

 

 

(224.0

)

 

 

(275.7

)

Amortization of intangibles

 

 

 

 

 

(6.1

)

 

 

(10.5

)

 

 

(29.7

)

Other income (expense), net

 

 

 

 

 

(0.1

)

 

 

(53.4

)

 

 

12.5

 

Operating loss

 

 

 

 

 

(8.5

)

 

 

(123.1

)

 

 

(16.6

)

Loss from equity method investments

 

 

 

 

 

(9.9

)

 

 

(29.9

)

 

 

(17.7

)

Interest income

 

 

 

 

 

 

 

 

0.7

 

 

 

 

Interest expense

 

 

 

 

 

 

 

 

(0.4

)

 

 

(0.1

)

Other non-operating items, net

 

 

 

 

 

0.2

 

 

 

0.5

 

 

 

(0.1

)

Loss before income taxes

 

 

 

 

 

(18.2

)

 

 

(152.2

)

 

 

(34.5

)

Income tax (expense) benefit

 

 

 

 

 

0.2

 

 

 

(43.6

)

 

 

2.5

 

Loss from discontinued operations, net of income taxes

 

 

 

 

 

(18.0

)

 

 

(195.8

)

 

 

(32.0

)

Less: Net loss attributable to non-controlling interest

 

 

 

 

 

(3.1

)

 

 

(8.3

)

 

 

(7.2

)

Net loss from discontinued operations

 

$

 

 

$

(14.9

)

 

$

(187.5

)

 

$

(24.8

)

 

The following table summarizes the carrying value of major classes of assets and liabilities of Veoneer, reclassified as assets and liabilities of discontinued operations at December 31, 2017 (dollars in millions).

 

 

 

December 31, 2017

 

ASSETS

 

 

 

 

Receivables, net

 

$

460.5

 

Inventories, net

 

 

154.8

 

Other current assets

 

 

31.9

 

Total current assets, discontinued operations

 

 

647.2

 

 

 

 

 

 

Property, plant and equipment, net

 

 

364.2

 

Investments and other non-current assets

 

 

177.5

 

Goodwill

 

 

291.8

 

Intangible assets, net

 

 

122.2

 

Total non-current assets, discontinued operations

 

$

955.7

 

 

 

 

 

 

LIABILITIES

 

 

 

 

Accounts payable

 

$

323.5

 

Accrued expenses

 

 

199.1

 

Other current liabilities

 

 

45.6

 

Total current liabilities, discontinued operations

 

 

568.2

 

 

 

 

 

 

Long-term debt

 

 

11.0

 

Pension liability

 

 

19.1

 

Other non-current liabilities

 

 

34.0

 

Total non-current liabilities, discontinued operations

 

$

64.1

 

The following table presents depreciation, amortization, capital expenditures, acquisition of businesses and significant non-cash items of the discontinued operations related to Veoneer (dollars in millions).

 

 

 

Nine months ended

 

 

 

September 30, 2018

 

 

September 30, 2017

 

Depreciation

 

$

44.8

 

 

$

61.0

 

Amortization of intangible assets

 

 

10.5

 

 

 

29.7

 

Capital expenditures

 

 

71.1

 

 

 

69.9

 

Acquisition in affiliate, net

 

 

71.0

 

 

 

110.1

 

M/A-COM earn-out adjustment

 

 

(14.0

)

 

 

(12.7

)

Undistributed loss from equity method investment

 

 

29.9

 

 

 

17.7