1-3950
|
38-0549190
|
(Commission File Number)
|
(IRS Employer Identification No.)
|
One American Road, Dearborn, Michigan
|
48126
|
(Address of principal executive offices)
|
(Zip Code)
|
[ ]
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
[ ]
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
[ ]
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
[ ]
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
FORD MOTOR COMPANY
|
||
(Registrant)
|
||
Date: August 2, 2010
|
By:
|
/s/ Louis J. Ghilardi
|
Louis J. Ghilardi
|
||
Assistant Secretary
|
Three Months Ended March 31, 2010
|
Year Ended December 31, 2009
|
|||||||||||||||||||||||||
Historical
|
Pro Forma
|
Pro Forma
|
Historical
|
Pro Forma
|
Pro Forma
|
|||||||||||||||||||||
Financial
|
Adjustments
|
Financial
|
Financial
|
Adjustments
|
Financial
|
|||||||||||||||||||||
Statement
|
Volvo (a)
|
Statement
|
Statement
|
Volvo (a)
|
Statement
|
|||||||||||||||||||||
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
|||||||||||||||||||||
Sales and revenues
|
||||||||||||||||||||||||||
Automotive sales
|
$ | 28,894 | $ | (3,523 | ) | $ | 25,371 | $ | 103,868 | $ | (12,356 | ) | $ | 91,512 | ||||||||||||
Financial Services revenues
|
2,672 | — | 2,672 | 12,415 | — | 12,415 | ||||||||||||||||||||
Total sales and revenues
|
31,566 | (3,523 | ) | 28,043 | 116,283 | (12,356 | ) | 103,927 | ||||||||||||||||||
Costs and expenses
|
||||||||||||||||||||||||||
Automotive cost of sales
|
25,139 | (2,949 | ) | 22,190 | 98,866 | (11,907 | ) | 86,959 | ||||||||||||||||||
Selling, administrative and other expenses
|
3,089 | (389 | ) | 2,700 | 13,029 | (1,433 | ) | 11,596 | ||||||||||||||||||
Interest expense
|
1,701 | (2 | ) | 1,699 |
(b)
|
6,790 | (11 | ) | 6,779 |
(b)
|
||||||||||||||||
Financial Services provision for credit and insurance losses
|
(41 | ) | — | (41 | ) | 1,030 | — | 1,030 | ||||||||||||||||||
Total costs and expenses
|
29,888 | (3,340 | ) | 26,548 | 119,715 | (13,351 | ) | 106,364 | ||||||||||||||||||
Automotive interest income and other non-operating income/(expense), net
|
189 | — | 189 | 5,284 | — | 5,284 | ||||||||||||||||||||
Financial Services other income/(loss)
|
126 | — | 126 | 552 | — | 552 | ||||||||||||||||||||
Equity in net income/(loss) of affiliated companies
|
142 | (3 | ) | 139 | 195 | (45 | ) | 150 | ||||||||||||||||||
Income/(Loss) before income taxes
|
2,135 | (186 | ) | 1,949 | 2,599 | 950 | 3,549 | |||||||||||||||||||
Provision for/(Benefit from) income taxes
|
50 | (33 | ) | 17 | (113 | ) | (57 | ) | (170 | ) | ||||||||||||||||
Income/(Loss) from continuing operations
|
2,085 | (153 | ) | 1,932 | 2,712 | 1,007 | 3,719 | |||||||||||||||||||
Income/(Loss) from discontinued operations
|
— | — | — | 5 | — | 5 | ||||||||||||||||||||
Net income/(loss)
|
2,085 | (153 | ) | 1,932 | 2,717 | 1,007 | 3,724 | |||||||||||||||||||
Less: Income/(Loss) attributable to noncontrolling interests
|
— | — | — | — | — | — | ||||||||||||||||||||
Net income/(loss) attributable to Ford Motor Company
|
$ | 2,085 | $ | (153 | ) | $ | 1,932 | $ | 2,717 | $ | 1,007 | $ | 3,724 |
NET INCOME/(LOSS) ATTRIBUTABLE TO FORD MOTOR COMPANY
|
|||||||||||||||||||||||||
Income/(Loss) from continuing operations
|
$ | 2,085 | $ | (153 | ) | $ | 1,932 | $ | 2,712 | $ | 1,007 | $ | 3,719 | ||||||||||||
Income/(Loss) from discontinued operations
|
— | — | — | 5 | — | 5 | |||||||||||||||||||
Net income/(loss)
|
$ | 2,085 | $ | (153 | ) | $ | 1,932 | $ | 2,717 | $ | 1,007 | $ | 3,724 |
AMOUNTS PER SHARE ATTRIBUTABLE TO FORD MOTOR COMPANY COMMON AND CLASS B STOCK
|
|||||||||||||||||||||||||
Basic income/(loss)
|
|||||||||||||||||||||||||
Income/(Loss) from continuing operations
|
$ | 0.62 | $ | (0.05 | ) | $ | 0.57 | $ | 0.91 | $ | 0.34 | $ | 1.24 | ||||||||||||
Number of shares used to compute amounts per share
|
3,365 | 3,365 | 3,365 | 2,991 | 2,991 | 2,991 | |||||||||||||||||||
Diluted income/(loss)
|
|||||||||||||||||||||||||
Income/(Loss) from continuing operations
|
$ | 0.50 | $ | (0.04 | ) | $ | 0.47 | $ | 0.86 | $ | 0.34 | $ | 1.17 | ||||||||||||
Number of shares used to compute amounts per share
|
4,569 | 3,570 | 4,569 | 3,312 | 2,991 | 3,474 |
Three Months Ended March 31, 2010
|
Year Ended December 31, 2009
|
|||||||||||||||||||||||||
Historical
|
Pro Forma
|
Pro Forma
|
Historical
|
Pro Forma
|
Pro Forma
|
|||||||||||||||||||||
Financial
|
Adjustments
|
Financial
|
Financial
|
Adjustments
|
Financial
|
|||||||||||||||||||||
Statement
|
Volvo (a)
|
Statement
|
Statement
|
Volvo (a)
|
Statement
|
|||||||||||||||||||||
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
|||||||||||||||||||||
AUTOMOTIVE
|
||||||||||||||||||||||||||
Sales
|
$ | 28,894 | $ | (3,523 | ) | $ | 25,371 | $ | 103,868 | $ | (12,356 | ) | $ | 91,512 | ||||||||||||
Costs and expenses
|
||||||||||||||||||||||||||
Cost of sales
|
25,139 | (2,949 | ) | 22,190 | 98,866 | (11,907 | ) | 86,959 | ||||||||||||||||||
Selling, administrative and other expenses
|
2,220 | (389 | ) | 1,831 | 8,354 | (1,433 | ) | 6,921 | ||||||||||||||||||
Total costs and expenses
|
27,359 | (3,338 | ) | 24,021 | 107,220 | (13,340 | ) | 93,880 | ||||||||||||||||||
Operating income/(loss)
|
1,535 | (185 | ) | 1,350 | (3,352 | ) | 984 | (2,368 | ) | |||||||||||||||||
Interest expense
|
542 | (2 | ) | 540 |
(b)
|
1,477 | (11 | ) | 1,466 |
(b)
|
||||||||||||||||
Interest income and other non-operating income/(expense), net
|
189 | — | 189 | 5,284 | — | 5,284 | ||||||||||||||||||||
Equity in net income/(loss) of affiliated companies
|
138 | (3 | ) | 135 | 330 | (45 | ) | 285 | ||||||||||||||||||
Income/(Loss) before income taxes — Automotive
|
1,320 | (186 | ) | 1,134 | 785 | 950 | 1,735 | |||||||||||||||||||
FINANCIAL SERVICES
|
||||||||||||||||||||||||||
Revenues
|
2,672 | — | 2,672 | 12,415 | — | 12,415 | ||||||||||||||||||||
Costs and expenses
|
||||||||||||||||||||||||||
Interest expense
|
1,159 | — | 1,159 | 5,313 | — | 5,313 | ||||||||||||||||||||
Depreciation
|
660 | — | 660 | 3,937 | — | 3,937 | ||||||||||||||||||||
Operating and other expenses
|
209 | — | 209 | 738 | — | 738 | ||||||||||||||||||||
Provision for credit and insurance losses
|
(41 | ) | — | (41 | ) | 1,030 | — | 1,030 | ||||||||||||||||||
Total costs and expenses
|
1,987 | — | 1,987 | 11,018 | — | 11,018 | ||||||||||||||||||||
Other income/(loss), net
|
126 | — | 126 | 552 | — | 552 | ||||||||||||||||||||
Equity in net income/(loss) of affiliated companies
|
4 | — | 4 | (135 | ) | — | (135 | ) | ||||||||||||||||||
Income/(Loss) before income taxes — Financial Services
|
815 | — | 815 | 1,814 | — | 1,814 | ||||||||||||||||||||
TOTAL COMPANY
|
||||||||||||||||||||||||||
Income/(Loss) before income taxes
|
2,135 | (186 | ) | 1,949 | 2,599 | 950 | 3,549 | |||||||||||||||||||
Provision for/(Benefit from) income taxes
|
50 | (33 | ) | 17 | (113 | ) | (57 | ) | (170 | ) | ||||||||||||||||
Income/(Loss) from continuing operations
|
2,085 | (153 | ) | 1,932 | 2,712 | 1,007 | 3,719 | |||||||||||||||||||
Income/(Loss) from discontinued operations
|
— | — | — | 5 | — | 5 | ||||||||||||||||||||
Net income/(loss)
|
2,085 | (153 | ) | 1,932 | 2,717 | 1,007 | 3,724 | |||||||||||||||||||
Less: Income/(Loss) attributable to noncontrolling interests
|
— | — | — | — | — | — | ||||||||||||||||||||
Net income/(loss) attributable to Ford Motor Company
|
$ | 2,085 | $ | (153 | ) | $ | 1,932 | $ | 2,717 | $ | 1,007 | $ | 3,724 | |||||||||||||
NET INCOME/(LOSS) ATTRIBUTABLE TO FORD MOTOR COMPANY
|
||||||||||||||||||||||||
Income/(Loss) from continuing operations
|
$ | 2,085 | $ | (153 | ) | $ | 1,932 | $ | 2,712 | $ | 1,007 | $ | 3,719 | |||||||||||
Income/(Loss) from discontinued operations
|
— | — | — | 5 | — | 5 | ||||||||||||||||||
Net income/(loss)
|
$ | 2,085 | $ | (153 | ) | $ | 1,932 | $ | 2,717 | $ | 1,007 | $ | 3,724 | |||||||||||
AMOUNTS PER SHARE ATTRIBUTABLE TO FORD MOTOR COMPANY COMMON AND CLASS B STOCK
|
||||||||||||||||||||||||
Basic income/(loss)
|
||||||||||||||||||||||||
Income/(Loss) from continuing operations
|
$ | 0.62 | $ | (0.05 | ) | $ | 0.57 | $ | 0.91 | $ | 0.34 | $ | 1.24 | |||||||||||
No. of shares used to compute per share
|
3,365 | 3,365 | 3,365 | 2,991 | 2,991 | 2,991 | ||||||||||||||||||
Diluted income/(loss)
|
||||||||||||||||||||||||
Income/(Loss) from continuing operations
|
$ | 0.50 | $ | (0.04 | ) | $ | 0.47 | $ | 0.86 | $ | 0.34 | $ | 1.17 | |||||||||||
No. of shares used to compute per share
|
4,569 | 3,570 | 4,569 | 3,312 | 2,991 | 3,474 |
Historical
|
Pro Forma
|
Pro Forma
|
|||||||||||
Financial
|
Adjustments
|
Financial
|
|||||||||||
Statement
|
Volvo
|
Statement
|
|||||||||||
(unaudited)
|
(unaudited)
|
(unaudited)
|
|||||||||||
ASSETS
|
|||||||||||||
Cash and cash equivalents
|
$ | 24,356 | $ | — | $ | 24,356 | |||||||
— | 1,301 |
(c)
|
1,301 | ||||||||||
— | (665 | ) |
(d)
|
(665 | ) | ||||||||
— | (280 | ) |
(e)
|
(280 | ) | ||||||||
Subtotal adjusted cash and cash equivalents
|
24,356 | 356 | 24,712 | ||||||||||
Marketable securities
|
21,883 | — | 21,883 | ||||||||||
Finance receivables, net
|
73,837 | — | 73,837 | ||||||||||
Other receivables, net
|
6,925 | 303 |
(f)
|
7,228 | |||||||||
Net investment in operating leases
|
15,818 | — | 15,818 | ||||||||||
Inventories
|
6,292 | — | 6,292 | ||||||||||
Equity in net assets of affiliated companies
|
2,544 | — | 2,544 | ||||||||||
Net property
|
22,826 | — | 22,826 | ||||||||||
Deferred income taxes
|
2,861 | — | 2,861 | ||||||||||
Goodwill and other net intangible assets
|
192 | — | 192 | ||||||||||
Assets of held-for-sale operations
|
8,076 | (8,076 | ) |
(g)
|
— | ||||||||
Other assets
|
6,358 | — | 6,358 | ||||||||||
Total assets
|
$ | 191,968 | $ | (7,417 | ) | $ | 184,551 | ||||||
Payables
|
$ | 15,611 | $ | 149 |
(h)
|
$ | 15,760 | ||||||
Accrued liabilities and deferred revenue
|
44,445 | 47 |
(i)
|
44,492 | |||||||||
Debt
|
130,105 | (377 | ) |
(j)(e)
|
129,728 | ||||||||
Deferred income taxes
|
1,600 | — | 1,600 | ||||||||||
Liabilities of held-for-sale operations
|
5,644 | (5,644 | ) |
(g)
|
— | ||||||||
Total liabilities
|
197,405 | (5,825 | ) | 191,580 | |||||||||
Equity
|
|||||||||||||
Capital stock
|
|||||||||||||
Common Stock, par value $0.01 per share (3,345 million shares issued)
|
33 | — | 33 | ||||||||||
Class B Stock, par value $0.01 per share (71 million shares issued)
|
1 | — | 1 | ||||||||||
Capital in excess of par value of stock
|
17,382 | — | 17,382 | ||||||||||
Accumulated other comprehensive income/(loss)
|
(11,199 | ) | (1,609 | ) |
(g)
|
(12,808 | ) | ||||||
Treasury stock
|
(178 | ) | 17 |
(k)
|
(161 | ) | |||||||
Retained earnings/(Accumulated deficit)
|
(11,514 | ) | — |
(l)
|
(11,514 | ) | |||||||
Total equity/(deficit) attributable to Ford Motor Company
|
(5,475 | ) | (1,592 | ) | (7,067 | ) | |||||||
Equity/(Deficit) attributable to noncontrolling interests
|
38 | — | 38 | ||||||||||
Total equity/(deficit)
|
(5,437 | ) | (1,592 | ) | (7,029 | ) | |||||||
Total liabilities and equity
|
$ | 191,968 | $ | (7,417 | ) | $ | 184,551 |
ASSETS
|
||||||||||||
Cash and cash equivalents
|
$ | 5,117 | $ | — | $ | 5,117 | ||||||
Finance receivables, net
|
54,471 | — | 54,471 | |||||||||
Other receivables, net
|
25 | — | 25 | |||||||||
Net investment in operating leases
|
10,765 | — | 10,765 | |||||||||
Inventories
|
22 | — | 22 | |||||||||
Net property
|
31 | — | 31 | |||||||||
Other assets
|
39 | — | 39 | |||||||||
LIABILITIES
|
||||||||||||
Payables
|
22 | — | 22 | |||||||||
Accrued liabilities and deferred revenue
|
504 | — | 504 | |||||||||
Debt
|
47,929 | — | 47,929 |
Historical
Financial
Statement
|
Pro Forma Adjustments
Volvo
|
Pro Forma Financial
Statement
|
|||||||||||
(unaudited)
|
(unaudited)
|
(unaudited)
|
|||||||||||
ASSETS
|
|||||||||||||
Automotive
|
|||||||||||||
Cash and cash equivalents
|
$ | 12,801 | $ | 356 |
(c)(d)(e)
|
$ | 13,157 | ||||||
Marketable securities
|
12,491 | — | 12,491 | ||||||||||
Total cash, marketable and loaned securities
|
25,292 | 356 | 25,648 | ||||||||||
Receivables, net
|
3,332 | 303 |
(f)
|
3,635 | |||||||||
Inventories
|
6,292 | — | 6,292 | ||||||||||
Deferred income taxes
|
493 | — | 493 | ||||||||||
Other current assets
|
2,797 | — | 2,797 | ||||||||||
Current receivable from Financial Services
|
2,834 | — | 2,834 | ||||||||||
Total current assets
|
41,040 | 659 | 41,699 | ||||||||||
Equity in net assets of affiliated companies
|
2,420 | — | 2,420 | ||||||||||
Net property
|
22,655 | — | 22,655 | ||||||||||
Deferred income taxes
|
5,600 | — | 5,600 | ||||||||||
Goodwill and other net intangible assets
|
183 | — | 183 | ||||||||||
Assets of held-for-sale operations
|
8,076 | (8,076 | ) |
(g)
|
— | ||||||||
Other assets
|
1,726 | — | 1,726 | ||||||||||
Non-current receivable from Financial Services
|
256 | — | 256 | ||||||||||
Total Automotive assets
|
81,956 | (7,417 | ) | 74,539 | |||||||||
Financial Services
|
|||||||||||||
Cash and cash equivalents
|
11,555 | — | 11,555 | ||||||||||
Marketable securities
|
9,824 | — | 9,824 | ||||||||||
Finance receivables, net
|
77,439 | — | 77,439 | ||||||||||
Net investment in operating leases
|
13,780 | — | 13,780 | ||||||||||
Equity in net assets of affiliated companies
|
124 | — | 124 | ||||||||||
Goodwill and other net intangible assets
|
9 | — | 9 | ||||||||||
Other assets
|
4,330 | — | 4,330 | ||||||||||
Total Financial Services assets
|
117,061 | — | 117,061 | ||||||||||
Intersector elimination
|
(3,532 | ) | — | (3,532 | ) | ||||||||
Total assets
|
$ | 195,485 | $ | (7,417 | ) | $ | 188,068 | ||||||
LIABILITIES
|
|||||||||||||
Automotive
|
|||||||||||||
Trade payables
|
$ | 11,898 | $ | 149 |
(h)
|
$ | 12,047 | ||||||
Other payables
|
2,480 | — | 2,480 | ||||||||||
Accrued liabilities and deferred revenue
|
17,642 | 47 |
(i)
|
17,689 | |||||||||
Deferred income taxes
|
2,949 | — | 2,949 | ||||||||||
Debt payable within one year
|
5,009 | (67 | ) |
(j)(e)
|
4,942 | ||||||||
Total current liabilities
|
39,978 | 129 | 40,107 | ||||||||||
Long-term debt
|
29,242 | (310 | ) |
(j)(e)
|
28,932 | ||||||||
Other liabilities
|
22,337 | — | 22,337 | ||||||||||
Deferred income taxes
|
524 | — | 524 | ||||||||||
Liabilities of held-for-sale operations
|
5,644 | (5,644 | ) |
(g)
|
— | ||||||||
Total Automotive liabilities
|
97,725 | (5,825 | ) | 91,900 | |||||||||
Financial Services
|
|||||||||||||
Payables
|
1,233 | — | 1,233 | ||||||||||
Debt
|
96,286 | — | 96,286 | ||||||||||
Deferred income taxes
|
1,644 | — | 1,644 | ||||||||||
Other liabilities and deferred income
|
4,476 | — | 4,476 | ||||||||||
Payable to Automotive
|
3,090 | — | 3,090 | ||||||||||
Total Financial Services liabilities
|
106,729 | — | 106,729 | ||||||||||
Intersector elimination
|
(3,532 | ) | — | (3,532 | ) | ||||||||
Total liabilities
|
200,922 | (5,825 | ) | 195,097 | |||||||||
Equity
|
|||||||||||||
Capital stock
|
|||||||||||||
Common Stock, par value $0.01 per share (3,345 million shares issued)
|
33 | — | 33 | ||||||||||
Class B Stock, par value $0.01 per share (71 million shares issued)
|
1 | — | 1 | ||||||||||
Capital in excess of par value of stock
|
17,382 | — | 17,382 | ||||||||||
Accumulated other comprehensive income/(loss)
|
(11,199 | ) | (1,609 | ) |
(g)
|
(12,808 | ) | ||||||
Treasury stock
|
(178 | ) | 17 |
(k)
|
(161 | ) | |||||||
Retained earnings/(Accumulated deficit)
|
(11,514 | ) | — |
(l)
|
(11,514 | ) | |||||||
Total equity/(deficit) attributable to Ford Motor Company
|
(5,475 | ) | (1,592 | ) | (7,067 | ) | |||||||
Equity/(Deficit) attributable to noncontrolling interests
|
38 | — | 38 | ||||||||||
Total equity/(deficit)
|
(5,437 | ) | (1,592 | ) | (7,029 | ) | |||||||
Total liabilities and equity
|
$ | 195,485 | $ | (7,417 | ) | $ | 188,068 |
(a)
|
Carve-out of Volvo results included in our historical statements.
|
(b)
|
The interest savings from the use of $280 million of sale proceeds to partially prepay certain outstanding term loans as required pursuant to the terms of the Credit Agreement.
|
(c)
|
Anticipated cash proceeds from the sale of Volvo of $1.301 billion. Amount is comprised of the portion of the purchase price to be settled in cash ($1.6 billion), and contractually defined purchase price adjustments ($299 million) for estimated pension liabilities, the cash to be transferred to the acquirer, net of debt, and the difference between actual and targeted working capital balances, had the sale occurred on March 31, 2010.
|
(d)
|
Volvo cash balances that would have been transferred to Geely had the sale occurred on March 31, 2010.
|
(e)
|
Use of $280 million of sale proceeds to partially prepay certain outstanding term loans as required pursuant to the terms of the Credit Agreement.
|
(f)
|
Portion of the purchase price to be paid in the form of a seller loan note ($200 million) and trade receivables ($103 million) between Ford and Volvo as of March 31, 2010 (eliminated as an intercompany item in our historical financial statements).
|
(g)
|
Carve out of assets, liabilities, and other accumulated other comprehensive income/(loss) of Volvo included in our historical financial statements.
|
(h)
|
Trade payables between Ford and Volvo as of March 31, 2010 (eliminated as an intercompany item in our historical financial statements).
|
(i)
|
Liabilities incurred in connection with the sale of Volvo.
|
(j)
|
Volvo debt that would have been transferred to Geely had the sale occurred on March 31, 2010 ($97 million).
|
(k)
|
Related to the transfer of shares held by the Volvo North America Employee Stock Ownership Plan.
|
(l)
|
Estimated gain/(loss) on the sale of Volvo as if sold on March 31, 2010.
|