SOUTHFIELD, Mich., Feb. 6, 2025
/PRNewswire/ -- Lear Corporation (NYSE: LEA), a global automotive
technology leader in Seating and E-Systems, today reported results
for the fourth quarter and full year 2024 and provided its
financial outlook for the full year 2025.
Fourth Quarter 2024 Highlights
- Delivered revenue of $5.7 billion
in the fourth quarter, compared to $5.8
billion in the fourth quarter of 2023
- Net income of $88 million and
adjusted net income of $161 million,
compared to $127 million and
$177 million, respectively, in the
fourth quarter of 2023
- Core operating earnings of $258
million, compared to $288
million in the fourth quarter of 2023
- Earnings per share of $1.61 and
adjusted earnings per share of $2.94,
compared to $2.18 and $3.03, respectively, in the fourth quarter
of 2023
- Net cash provided by operating activities of $681 million and free cash flow of $489 million, compared to $570 million and $377
million, respectively, in the fourth quarter of 2023
- Repurchased $101 million of
shares and paid $42 million in
dividends
- Industry first new business award to provide Lear's
INTUTM radar and software technology to a European
luxury automaker
- Integrating Lear's ComfortMax SeatTM into select GM
vehicles, launching in the second quarter of 2025, which will be
the industry's first incorporation of thermal comfort technologies
into Lear's trim covers
- Acquired StoneShield Engineering to enhance our IDEA by
LearTM advanced automation capabilities, improving our
wire harness production efficiency in E-Systems
Full Year 2024 Highlights
- Delivered revenue of $23.3
billion, compared to $23.5
billion for the full year 2023
- Total company revenue growth outperformed industry volume by 2
percentage points, including 6 percentage points in E-Systems.
While consolidated Seating outgrowth was less than 1 percentage
point, it was 2 percentage points including growth through our
non-consolidated joint ventures
- Net income of $507 million and
adjusted net income of $713 million,
compared to $573 million and
$710 million, respectively, for the
full year 2023
- Core operating earnings of $1,096
million, compared to $1,120
million for the full year 2023
- Earnings per share of $8.97 and
adjusted earnings per share of $12.62, compared to $9.68 and $12.02, respectively, for the full year
2023
- Increased adjusted earnings per share for the fourth
consecutive year
- Net cash provided by operating activities of $1,120 million and free cash flow of $561 million, compared to $1,249 million and $638
million, respectively, for the full year 2023
- Repurchased $400 million of Lear
shares and paid $174 million in
dividends
- Cash and cash equivalents at year-end of $1.1 billion and total liquidity of $3.1 billion
- Improved E-Systems margins for the second consecutive year
- Introduced IDEA by Lear and acquired WIP Industrial Automation
to strengthen our automation and artificial intelligence
capabilities
- Reduced global hourly headcount by 9% in Seating and 8% in
E-Systems, exceeding targets in both segments
- Continued to grow in China
with numerous awards with BYD, Leapmotor, Geely and Xiaomi in
Seating and Changan and the Dongfeng Group in both Seating and
E-Systems
- Launched the industry's first ComfortFlexTM module,
combining heat, ventilation and massage, with Volvo
- Awarded 19 contracts for ComfortMax Seat by LearTM,
ComfortFlexTM and FlexAir applications representing
≈$135 million of annual revenue
- Completed validation of first ComfortMax SeatTM
application with Ford
- Named a 2025 Automotive News PACE Award finalist for our Zone
Control Module featuring a highly configurable software
solution
- 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
"Lear delivered solid results in 2024 despite continuing
macroeconomic and industry headwinds, with both segments outgrowing
the market. Strong cash flow generation enabled us to return
$574 million of cash through share
repurchases and dividends. Margins in E-Systems improved for the
second consecutive year, and investments in automation through IDEA
by Lear and footprint optimization will improve margins in both
segments," said Ray Scott, Lear's
President and Chief Executive Officer. "In Seating, we are
expanding our market share by growing with all customers,
particularly the Chinese domestic automakers while our innovative
solutions are reducing cost and complexity. We launched the
industry's first ComfortFlexTM module, combining heat,
ventilation and massage, and validated the first ComfortMax
SeatTM. Our relentless focus on the factors we can
control sets Lear up for long-term growth and margin expansion that
will allow us to continue to return capital to our
shareholders."
Fourth Quarter
Financial Results
(in millions, except
per share amounts)
|
|
2024
|
|
2023
|
Reported
|
|
|
|
Sales
|
$5,714.6
|
|
$5,841.2
|
Net income
|
$88.1
|
|
$127.3
|
Earnings per
share
|
$1.61
|
|
$2.18
|
|
|
|
|
Adjusted(1)
|
|
|
|
Core operating
earnings
|
$257.7
|
|
$287.7
|
Adjusted net
income
|
$161.0
|
|
$177.0
|
Adjusted earnings per
share
|
$2.94
|
|
$3.03
|
In the fourth quarter, global vehicle production was up 1%
compared to a year ago, with North
America down 3%, Europe
down 8% and China up 8%. Global
vehicle production was down 1% on a Lear sales-weighted
basis(2).
Sales in the fourth quarter were $5.7 billion, representing
a year-over-year decrease of 2%. Excluding the impact of
commodities, foreign exchange, acquisitions and divestitures, sales
were also down 2%, reflecting lower production on key Lear
platforms, partially offset by the addition of new business in both
of our business segments.
Core operating earnings were $257.7 million, or 4.5% of
sales, as compared to $287.7 million,
or 4.9% of sales, in 2023. Earnings were impacted by lower
production on key Lear platforms, partially offset by the addition
of new business and positive operating performance. Net income was
$88.1 million, as compared to
$127.3 million in 2023.
In the Seating segment, margins and adjusted margins were 5.5%
and 6.1% of sales, respectively. In the E-Systems segment,
margins and adjusted margins were 3.8% and 5.0% of sales,
respectively.
Earnings per share were $1.61 and adjusted earnings
per share were $2.94, as compared to $2.18 and $3.03,
respectively, a year ago.
In the fourth quarter of 2024, net cash from operating
activities was $681 million, and
free cash flow(1) was $489
million.
Full Year Financial
Results (in millions, except per share amounts)
|
|
2024
|
|
2023
|
Reported
|
|
|
|
Sales
|
$23,306.0
|
|
$23,466.9
|
Net income
|
$506.6
|
|
$572.5
|
Earnings per
share
|
$8.97
|
|
$9.68
|
|
|
|
|
Adjusted(1)
|
|
|
|
Core operating
earnings
|
$1,096.1
|
|
$1,120.0
|
Adjusted net
income
|
$712.8
|
|
$710.3
|
Adjusted earnings per
share
|
$12.62
|
|
$12.02
|
For the full year 2024, global vehicle production declined by 1%
compared to a year ago, with North
America down 1%, Europe
down 5% and China up 4%. Global
vehicle production declined 2% on a Lear sales-weighted
basis(2).
Sales for the full year were $23.3 billion, representing a
year-over-year decrease of 1%. Excluding the impact of commodities,
foreign exchange, acquisitions and divestitures, sales were flat,
reflecting lower production on key Lear platforms, offset by the
addition of new business in both of our business segments and the
impact from commercial recoveries.
Core operating earnings were $1,096
million, or 4.7% of sales, as compared to $1,120 million, or 4.8% 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 5.7%
and 6.5% of sales, respectively. In the E-Systems segment, margins
and adjusted margins were 4.1% and 5.1% of sales, respectively.
Earnings per share were $8.97, as
compared to $9.68 in 2023. Adjusted
earnings per share increased 5% to $12.62, up from $12.02 in 2023, reflecting the benefit of our
share repurchase program and higher earnings.
For the full year of 2024, net cash provided by operating
activities was $1,120 million, and
free cash flow(1) was $561
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 fourth 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 fourth quarter of
2024, Lear repurchased 1,009,079 shares of our common stock for a
total of $101 million. At the end of
the fourth quarter, we had a remaining share repurchase
authorization of approximately $1.1
billion, which reflects approximately 22% of our total
market capitalization at current market prices.
Since initiating the share repurchase program in 2011, we have
repurchased 59.1 million shares of our common stock for a total of
$5.6 billion at an average price of
$94.54 per share. This represents a
reduction of approximately 56% of our shares outstanding since the
time we began the program.
2025-2026 Sales Backlog
The consolidated two-year
2025-2026 core sales backlog is $1.3
billion and will drive continued global revenue growth and
sales diversification. The sales backlog has been impacted by
launch delays and lower than originally expected volumes on certain
electric vehicle programs. The core sales backlog excludes
the impact of non-core products winding down in our E-Systems
business. Delays in sourcing awards due to changes in customer
strategies impacted the ability to provide a meaningful 2027 sales
backlog. Lear expects to provide a three-year backlog later in
2025.
2025 Financial Outlook
At the midpoint of our guidance
range, we have assumed that global industry production will be 2%
lower than in 2024 on a Lear sales weighted basis. The
industry volume assumptions underlying Lear's 2025 financial
outlook are derived from several sources, including internal
estimates, customer production schedules and the most recent
S&P Global Mobility production estimates for Lear's vehicle
platforms.
Our 2025 financial outlook is summarized below:
|
Full Year 2025 Financial
Outlook
|
|
|
|
Net Sales
|
$21,875 million -
$22,875 million
|
|
|
Core Operating
Earnings
|
$915 million - $1,175
million
|
|
|
Adjusted
EBITDA
|
$1,535 million -
$1,795 million
|
|
|
Restructuring
Costs
|
≈$175
million
|
|
|
Operating Cash
Flow
|
$1,055 million -
$1,255 million
|
|
|
Capital
Spending
|
≈$625
million
|
|
|
Free Cash
Flow
|
$430 million - $630
million
|
|
|
The financial outlook is based on a full year average exchange
rate of $1.04/Euro and 7.30 RMB/$ and excludes any impact of potential
changes to tariffs.
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 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.
Fourth Quarter and Full Year 2024 Conference Call and Webcast
Information
A conference call and webcast will be held to
discuss Lear's fourth quarter and full year 2024 financial results
and related matters on February 6,
2025, at 9:00 a.m. ET. 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.
1508209. 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 businesses and 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 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 any potential changes to
tariffs, 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.
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.
Lear Corporation and
Subsidiaries
Condensed
Consolidated Statements of Income
(Unaudited; in
millions, except per share amounts)
|
|
|
Three Months
Ended
|
|
|
December 31,
2024
|
|
December 31,
2023
|
Net sales
|
|
$
5,714.6
|
|
$
5,841.2
|
|
|
|
|
|
Cost of
sales
|
|
5,327.5
|
|
5,436.0
|
Selling, general and
administrative expenses
|
|
166.6
|
|
172.6
|
Amortization of
intangible assets
|
|
10.6
|
|
15.1
|
Interest
expense
|
|
26.7
|
|
25.0
|
Other expense,
net
|
|
24.3
|
|
15.9
|
|
|
|
|
|
Consolidated income
before income taxes and equity in net income of
affiliates
|
|
158.9
|
|
176.6
|
Income taxes
|
|
57.3
|
|
46.7
|
Equity in net income of
affiliates
|
|
(12.9)
|
|
(13.1)
|
|
|
|
|
|
Consolidated net
income
|
|
114.5
|
|
143.0
|
Net income attributable
to noncontrolling interests
|
|
26.4
|
|
15.7
|
|
|
|
|
|
Net income attributable
to Lear
|
|
$
88.1
|
|
$
127.3
|
|
|
|
|
|
|
|
|
|
|
Diluted net income per
share attributable to Lear
|
|
$
1.61
|
|
$
2.18
|
|
|
|
|
|
Weighted average number
of diluted shares outstanding
|
|
54.8
|
|
58.5
|
|
|
|
|
|
Lear Corporation and
Subsidiaries
Condensed
Consolidated Statements of Income
(In millions, except
per share amounts)
|
|
|
Twelve Months
Ended
|
|
|
December 31,
2024
|
|
December 31,
2023
|
Net sales
|
|
$
23,306.0
|
|
$
23,466.9
|
|
|
|
|
|
Cost of
sales
|
|
21,666.7
|
|
21,756.5
|
Selling, general and
administrative expenses
|
|
702.5
|
|
714.7
|
Amortization of
intangible assets
|
|
49.1
|
|
62.5
|
Interest
expense
|
|
106.2
|
|
101.1
|
Other expense,
net
|
|
48.6
|
|
54.9
|
|
|
|
|
|
Consolidated income
before income taxes and equity in net income of
affiliates
|
|
732.9
|
|
777.2
|
Income taxes
|
|
191.1
|
|
180.8
|
Equity in net income of
affiliates
|
|
(50.0)
|
|
(49.3)
|
|
|
|
|
|
Consolidated net
income
|
|
591.8
|
|
645.7
|
Net income attributable
to noncontrolling interests
|
|
85.2
|
|
73.2
|
|
|
|
|
|
Net income attributable
to Lear
|
|
$
506.6
|
|
$
572.5
|
|
|
|
|
|
|
|
|
|
|
Diluted net income per
share attributable to Lear
|
|
$
8.97
|
|
$
9.68
|
|
|
|
|
|
Weighted average number
of diluted shares outstanding
|
|
56.5
|
|
59.1
|
|
|
|
|
|
Lear Corporation and
Subsidiaries
Condensed
Consolidated Balance Sheets
(In
millions)
|
|
|
December 31,
2024
|
|
December 31,
2023
|
ASSETS
|
|
|
|
|
Current:
|
|
|
|
|
Cash and cash
equivalents
|
|
$
1,052.9
|
|
$
1,196.3
|
Accounts
receivable
|
|
3,589.3
|
|
3,681.2
|
Inventories
|
|
1,601.1
|
|
1,758.0
|
Other
|
|
940.8
|
|
1,001.4
|
|
|
7,184.1
|
|
7,636.9
|
Long-Term:
|
|
|
|
|
PP&E,
net
|
|
2,833.4
|
|
2,977.4
|
Goodwill
|
|
1,699.2
|
|
1,737.9
|
Other
|
|
2,310.8
|
|
2,343.3
|
|
|
6,843.4
|
|
7,058.6
|
|
|
|
|
|
Total
Assets
|
|
$
14,027.5
|
|
$
14,695.5
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND
EQUITY
|
|
|
|
|
Current:
|
|
|
|
|
Short-term
borrowings
|
|
$
26.7
|
|
$
27.5
|
Accounts payable and
drafts
|
|
3,250.5
|
|
3,434.2
|
Accrued
liabilities
|
|
2,167.6
|
|
2,205.2
|
Current portion of
long-term debt
|
|
2.2
|
|
0.3
|
|
|
5,447.0
|
|
5,667.2
|
Long-Term:
|
|
|
|
|
Long-term
debt
|
|
2,733.3
|
|
2,742.6
|
Other
|
|
1,246.2
|
|
1,225.1
|
|
|
3,979.5
|
|
3,967.7
|
|
|
|
|
|
Equity
|
|
4,601.0
|
|
5,060.6
|
|
|
|
|
|
Total Liabilities
and Equity
|
|
$
14,027.5
|
|
$
14,695.5
|
|
|
|
|
|
Lear Corporation and
Subsidiaries
Consolidated
Supplemental Data
(Unaudited; in
millions, except content per vehicle and per share
amounts)
|
|
|
Three Months
Ended
|
|
|
December 31,
2024
|
|
December 31,
2023
|
Net
Sales
|
|
|
|
|
North
America
|
|
$
2,317.3
|
|
$
2,272.2
|
Europe and
Africa
|
|
1,980.5
|
|
2,173.7
|
Asia
|
|
1,203.3
|
|
1,173.9
|
South
America
|
|
213.5
|
|
221.4
|
Total
|
|
$
5,714.6
|
|
$
5,841.2
|
|
|
|
|
|
Content per
Vehicle 1
|
|
|
|
|
North
America
|
|
$
626
|
|
$
604
|
Europe and
Africa
|
|
$
447
|
|
$
458
|
|
|
|
|
|
Free Cash
Flow 2
|
|
|
|
|
Net cash provided by
operating activities
|
|
$
680.8
|
|
$
569.7
|
Capital
expenditures
|
|
(192.1)
|
|
(193.2)
|
Free cash
flow
|
|
$
488.7
|
|
$
376.5
|
|
|
|
|
|
Core Operating
Earnings 2
|
|
|
|
|
Net income attributable
to Lear
|
|
$
88.1
|
|
$
127.3
|
Interest
expense
|
|
26.7
|
|
25.0
|
Other expense,
net
|
|
24.3
|
|
15.9
|
Income
taxes
|
|
57.3
|
|
46.7
|
Equity in net income
of affiliates
|
|
(12.9)
|
|
(13.1)
|
Net income
attributable to noncontrolling interests
|
|
26.4
|
|
15.7
|
Restructuring costs and
other special items -
|
|
|
|
|
Costs related to
restructuring actions
|
|
42.7
|
|
55.5
|
Acquisition
costs
|
|
0.1
|
|
(0.1)
|
Recoveries related to
CrowdStrike Holdings, Inc.
|
|
(0.5)
|
|
—
|
Impairments related to
Fisker, Inc.
|
|
0.2
|
|
—
|
Impairments
(recoveries) related to Russian operations, net
|
|
(0.2)
|
|
0.9
|
Favorable tax ruling
in a foreign jurisdiction
|
|
—
|
|
(0.2)
|
Other
|
|
5.5
|
|
14.1
|
Core operating
earnings
|
|
$
257.7
|
|
$
287.7
|
|
|
|
|
|
Lear Corporation and
Subsidiaries
Consolidated
Supplemental Data
(continued)
(Unaudited; in
millions, except content per vehicle and per share
amounts)
|
|
|
Three Months
Ended
|
|
|
December 31,
2024
|
|
December 31,
2023
|
Adjusted Net Income
Attributable to Lear 2
|
|
|
|
|
Net income attributable
to Lear
|
|
$
88.1
|
|
$
127.3
|
Restructuring costs and
other special items -
|
|
|
|
|
Costs related to
restructuring actions
|
|
33.0
|
|
37.3
|
Acquisition
costs
|
|
0.1
|
|
(0.1)
|
Non-cash loss related
to pending disposal of a non-core business
|
|
24.4
|
|
—
|
Recoveries related to
CrowdStrike Holdings, Inc.
|
|
(0.5)
|
|
—
|
Impairments related to
Fisker, Inc.
|
|
0.2
|
|
—
|
Impairments
(recoveries) related to Russian operations, net
|
|
(0.2)
|
|
0.9
|
Non-cash settlement
loss on pension lump-sum payout
|
|
6.6
|
|
—
|
Foreign exchange
(gains) losses due to foreign exchange rate volatility related to
Russia
|
|
(1.5)
|
|
0.8
|
Favorable tax ruling
in a foreign jurisdiction
|
|
—
|
|
(0.7)
|
Loss related to
affiliate
|
|
—
|
|
2.0
|
Other
|
|
7.7
|
|
19.7
|
Tax impact of special
items and other net tax adjustments 3
|
|
3.1
|
|
(10.2)
|
Adjusted net income
attributable to Lear
|
|
$
161.0
|
|
$
177.0
|
|
|
|
|
|
Weighted average number
of diluted shares outstanding
|
|
54.8
|
|
58.5
|
|
|
|
|
|
Diluted net income per
share available to Lear common stockholders
|
|
$
1.61
|
|
$
2.18
|
|
|
|
|
|
Adjusted earnings per
share
|
|
$
2.94
|
|
$
3.03
|
|
|
|
|
|
Lear Corporation and
Subsidiaries
Consolidated
Supplemental Data
(continued)
(Unaudited; in
millions, except content per vehicle and per share
amounts)
|
|
|
Twelve Months
Ended
|
|
|
December 31,
2024
|
|
December 31,
2023
|
Net
Sales
|
|
|
|
|
North
America
|
|
$
9,749.1
|
|
$
9,503.4
|
Europe and
Africa
|
|
8,298.4
|
|
8,612.6
|
Asia
|
|
4,392.4
|
|
4,445.0
|
South
America
|
|
866.1
|
|
905.9
|
Total
|
|
$
23,306.0
|
|
$
23,466.9
|
|
|
|
|
|
Content per
Vehicle 1
|
|
|
|
|
North
America
|
|
$
630
|
|
$
606
|
Europe and
Africa
|
|
$
473
|
|
$
468
|
|
|
|
|
|
Free Cash
Flow 2
|
|
|
|
|
Net cash provided by
operating activities
|
|
$
1,120.1
|
|
$
1,249.3
|
Settlement of accounts
payable in conjunction with acquisition of IGB
|
|
—
|
|
15.4
|
Capital
expenditures
|
|
(558.7)
|
|
(626.5)
|
Free cash
flow
|
|
$
561.4
|
|
$
638.2
|
|
|
|
|
|
Core Operating
Earnings 2
|
|
|
|
|
Net income attributable
to Lear
|
|
$
506.6
|
|
$
572.5
|
Interest
expense
|
|
106.2
|
|
101.1
|
Other expense,
net
|
|
48.6
|
|
54.9
|
Income
taxes
|
|
191.1
|
|
180.8
|
Equity in net income
of affiliates
|
|
(50.0)
|
|
(49.3)
|
Net income
attributable to noncontrolling interests
|
|
85.2
|
|
73.2
|
Restructuring costs and
other special items -
|
|
|
|
|
Costs related to
restructuring actions
|
|
158.5
|
|
152.4
|
Acquisition
costs
|
|
0.6
|
|
0.8
|
Acquisition-related
inventory fair value adjustment
|
|
—
|
|
1.8
|
Costs related to
CrowdStrike Holdings, Inc.
|
|
3.2
|
|
—
|
Impairments related to
Fisker, Inc.
|
|
15.0
|
|
—
|
Impairments
(recoveries) related to Russian operations, net
|
|
(1.7)
|
|
2.4
|
Intangible asset
impairment
|
|
—
|
|
1.9
|
Insurance recoveries
related to typhoon in the Philippines, net of costs
|
|
—
|
|
(3.3)
|
Favorable tax ruling
in a foreign jurisdiction
|
|
—
|
|
(0.2)
|
Other
|
|
32.8
|
|
31.0
|
Core operating
earnings
|
|
$
1,096.1
|
|
$
1,120.0
|
|
|
|
|
|
Lear Corporation and
Subsidiaries
Consolidated
Supplemental Data
(continued)
(Unaudited; in
millions, except content per vehicle and per share
amounts)
|
|
|
Twelve Months
Ended
|
|
|
December 31,
2024
|
|
December 31,
2023
|
Adjusted Net Income
Attributable to Lear 2
|
|
|
|
|
Net income attributable
to Lear
|
|
$
506.6
|
|
$
572.5
|
Restructuring costs and
other special items -
|
|
|
|
|
Cost related to
restructuring actions
|
|
145.0
|
|
134.2
|
Acquisition
costs
|
|
0.6
|
|
0.8
|
Acquisition-related
inventory fair value adjustment
|
|
—
|
|
1.8
|
Non-cash loss related
to pending disposal of a non-core business
|
|
24.4
|
|
—
|
Costs related to
CrowdStrike Holdings, Inc.
|
|
3.2
|
|
—
|
Impairments related to
Fisker, Inc.
|
|
15.0
|
|
—
|
Impairments
(recoveries) related to Russian operations, net
|
|
(1.7)
|
|
2.4
|
Intangible asset
impairment
|
|
—
|
|
1.9
|
Insurance recoveries
related to typhoon in the Philippines, net of costs
|
|
—
|
|
(7.3)
|
Non-cash settlement
loss on pension lump-sum payout
|
|
6.6
|
|
—
|
Foreign exchange gains
due to foreign exchange rate volatility related to
Russia
|
|
(2.0)
|
|
(1.9)
|
Favorable tax ruling
in a foreign jurisdiction
|
|
—
|
|
(0.7)
|
Loss related to
affiliate
|
|
—
|
|
7.0
|
Other
|
|
39.7
|
|
34.3
|
Tax impact of special
items and other net tax adjustments 3
|
|
(24.6)
|
|
(34.7)
|
Adjusted net income
attributable to Lear
|
|
$
712.8
|
|
$
710.3
|
|
|
|
|
|
Weighted average number
of diluted shares outstanding
|
|
56.5
|
|
59.1
|
|
|
|
|
|
Diluted net income per
share available to Lear common stockholders
|
|
$
8.97
|
|
$
9.68
|
|
|
|
|
|
Adjusted earnings per
share
|
|
$
12.62
|
|
$
12.02
|
|
|
|
|
|
Adjusted
Depreciation and Amortization 2
|
|
|
|
|
Depreciation and
amortization
|
|
$
620.7
|
|
$
604.4
|
Less - Intangible asset
impairment
|
|
—
|
|
1.9
|
Adjusted depreciation
and amortization
|
|
$
620.7
|
|
$
602.5
|
|
|
|
|
|
Diluted Shares
Outstanding at End of Year 4
|
|
54,195,858
|
|
57,611,687
|
|
|
|
|
|
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 year.
|
|
|
|
|
Lear Corporation and
Subsidiaries
Segment Supplemental
Data
(Unaudited; in
millions, except margins)
|
|
|
Three Months
Ended
|
|
|
December 31,
2024
|
|
December 31,
2023
|
Adjusted Segment
Earnings
|
|
|
|
|
|
|
|
|
|
Seating
|
|
|
|
|
Net sales
|
|
$
4,185.7
|
|
$
4,342.8
|
|
|
|
|
|
Segment
earnings
|
|
$
228.5
|
|
$
243.5
|
Costs related to
restructuring actions
|
|
26.4
|
|
45.6
|
Recoveries related to
CrowdStrike Holdings, Inc.
|
|
(0.5)
|
|
—
|
Impairments
(recoveries) related to Russian operations, net
|
|
(0.2)
|
|
0.9
|
Other
|
|
2.8
|
|
3.8
|
Adjusted segment
earnings
|
|
$
257.0
|
|
$
293.8
|
|
|
|
|
|
Segment
margins
|
|
5.5 %
|
|
5.6 %
|
|
|
|
|
|
Adjusted segment
margins
|
|
6.1 %
|
|
6.8 %
|
|
|
|
|
|
E-Systems
|
|
|
|
|
Net sales
|
|
$
1,528.9
|
|
$
1,498.4
|
|
|
|
|
|
Segment
earnings
|
|
$
58.5
|
|
$
73.3
|
Costs related to
restructuring actions
|
|
14.6
|
|
7.8
|
Impairments related to
Fisker, Inc.
|
|
0.2
|
|
—
|
Other
|
|
3.4
|
|
2.9
|
Adjusted segment
earnings
|
|
$
76.7
|
|
$
84.0
|
|
|
|
|
|
Segment
margins
|
|
3.8 %
|
|
4.9 %
|
|
|
|
|
|
Adjusted segment
margins
|
|
5.0 %
|
|
5.6 %
|
|
|
|
|
|
Lear Corporation and
Subsidiaries
Segment Supplemental
Data
(continued)
(Unaudited; in
millions, except margins)
|
|
|
Twelve Months
Ended
|
|
|
December 31,
2024
|
|
December 31,
2023
|
Adjusted Segment
Earnings
|
|
|
|
|
|
|
|
|
|
Seating
|
|
|
|
|
Net sales
|
|
$ 17,222.1
|
|
$ 17,548.8
|
|
|
|
|
|
Segment
earnings
|
|
$
988.5
|
|
$
1,066.9
|
Costs related to
restructuring actions
|
|
110.0
|
|
111.4
|
Acquisition-related
inventory fair value adjustment
|
|
—
|
|
1.8
|
Costs related to
CrowdStrike Holdings, Inc.
|
|
2.6
|
|
—
|
Impairments related to
Fisker, Inc.
|
|
2.3
|
|
—
|
Impairments
(recoveries) related to Russian operations, net
|
|
(1.7)
|
|
2.4
|
Other
|
|
13.8
|
|
8.7
|
Adjusted segment
earnings
|
|
$
1,115.5
|
|
$
1,191.2
|
|
|
|
|
|
Segment
margins
|
|
5.7 %
|
|
6.1 %
|
|
|
|
|
|
Adjusted segment
margins
|
|
6.5 %
|
|
6.8 %
|
|
|
|
|
|
E-Systems
|
|
|
|
|
Net sales
|
|
$
6,083.9
|
|
$
5,918.1
|
|
|
|
|
|
Segment
earnings
|
|
$
247.4
|
|
$
228.9
|
Costs related to
restructuring actions
|
|
40.5
|
|
37.7
|
Costs related to
CrowdStrike Holdings, Inc.
|
|
0.6
|
|
—
|
Impairments related to
Fisker, Inc.
|
|
12.7
|
|
—
|
Intangible asset
impairment
|
|
—
|
|
1.9
|
Insurance recoveries
related to typhoon in the Philippines, net of costs
|
|
—
|
|
(3.6)
|
Other
|
|
9.0
|
|
10.2
|
Adjusted segment
earnings
|
|
$
310.2
|
|
$
275.1
|
|
|
|
|
|
Segment
margins
|
|
4.1 %
|
|
3.9 %
|
|
|
|
|
|
Adjusted segment
margins
|
|
5.1 %
|
|
4.6 %
|
|
|
|
|
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/lear-reports-fourth-quarter-and-full-year-2024-results-302369582.html
SOURCE Lear Corporation