Form 6-K
Table of Contents

 

 

FORM 6-K

 

 

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

Report of Foreign Issuer

Pursuant to Rule 13a-16 or 15d-16 of

the Securities Exchange Act of 1934

For the Month of February 2014

 

 

Commission File Number: 001-32294

 

 

 

LOGO

TATA MOTORS LIMITED

(Translation of registrant’s name into English)

 

 

BOMBAY HOUSE

24, HOMI MODY STREET,

MUMBAI 400 001, MAHARASHTRA, INDIA

Telephone # 91 22 6665 8282 Fax # 91 22 6665 7799

(Address of principal executive office)

 

 

Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.

Form 20-F  x            Form 40-F  ¨

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):

Yes  ¨            No  x

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):

Yes  ¨             No  x

Indicate by check mark whether by furnishing the information contained in this Form, the Registrant is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934:

Yes  ¨            No  x

If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g 3-2(b):  Not Applicable

 

 

 


Table of Contents

TABLE OF CONTENTS

Item 1: Form 6-K dated February 12, 2014 along with the Press Release.


Table of Contents

SIGNATURE

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 authorised.

Tata Motors Limited

By: /s/ Hoshang K Sethna

Name: Hoshang K Sethna

Title: Company Secretary

Dated: February 12, 2014


Table of Contents

 

LOGO


Table of Contents

Table of contents

 

     Page  

Management’s discussion and analysis of financial condition and results of operations

     2   

General trends in performance (including results of operations)

     3   

Business risks and mitigating factors

     5   

Employees

     5   

Liquidity and capital resources

     5   

Acquisitions and disposals

     6   

Off-balance sheet financial arrangements

     6   

Board of Directors

     6   

Condensed consolidated financial statements

  

Consolidated Income Statement

     7   

Consolidated Statement of Comprehensive Income

     9   

Consolidated Balance Sheet

     10   

Consolidated Statement of Changes in Equity

     12   

Consolidated Cash Flow Statement

     13   

Notes

     17   

This report uses:

Group, Company, Jaguar Land Rover and JLR to refer to Jaguar Land Rover Automotive plc and its subsidiaries.

EBITDA – measured as earnings before tax and adding back depreciation, amortisation, finance income, finance expense and foreign exchange gains/losses.

PBT – net income before tax

Free cash flow – measured as the net change in cash and cash equivalents, less net cash in financing activities, less movement in short term deposits.

FY14 – Year ended 31 March 2014

FY13 – Year ended 31 March 2013

H1 – 6 months ended 30 September

Q3 – 3 months ended 31 December

Q2 – 3 months ended 30 September

Q1 – 3 months ended 30 June

 

1


Table of Contents

Management’s discussion and analysis of financial condition and results of operations

The Company has continued to increase sales in the quarter, with revenue for the 3 months of £5,328 million, up 40% from £3,804 million in Q3 FY13. With an EBITDA margin of 17.9%, up 3.9 ppt from Q3 FY13, PBT also increased to £842 million, up 108% from £404 million in Q3 FY13.

In the nine months to 31 December 2013, revenue has grown 31% over the equivalent prior period, whilst PBT has grown 65%, due to higher margins on higher volumes.

The continued success of the new Range Rover, new Range Rover Sport and Jaguar F-TYPE, increased sales of Range Rover Evoque and increased sales of the Jaguar XF, have helped increase Q3 and 9 month year to date volumes in all regions compared to the same periods in FY13.

Strong growth has continued in China which was our largest retail and wholesale market for both the 3 and 9 months ended 31 December 2013.

Throughout the quarter, the world economy has continued to recover. China growth has remained above 7% whilst the USA and, particularly the UK continued to show renewed growth. Economic conditions in Europe also appear to be improving. The competition continue to react with very competitive marketing actions and financing offers.

The success of the new Range Rover and Range Rover Sport alongside strong market mix, has helped increase our EBITDA margins for the quarter to 17.9%, up 3.9 ppt from the same quarter in the prior year.

The foreign exchange environment in the quarter was similar to a year ago. The USD:GBP exchange rate was broadly flat, whilst the Euro is slightly stronger.

The Company continued to benefit from relatively soft commodity prices.

The Company continues to invest significantly in capital spending and R&D, spending £788 million in Q3 FY14, up £246 million compared to Q3 FY13. The Company expects capital spending, including R&D, to be in the region of £2.75 billion in FY14.

Free cash flow was £234 million in the quarter, compared to £(131) million in the same quarter of the prior year. This was driven by increased cash from operating activities, partially offset by increased investment spending.

 

2


Table of Contents

General trends in performance (including results of operations)

Overall strong volume growth

Total retail volumes were 112,172 units for the quarter, an increase of 27% compared to Q3 FY13. Retail volumes were 19,008 units for Jaguar and 93,164 for Land Rover, up 59% and 22% respectively compared to the equivalent quarter in the prior year.

The increase in Jaguar volumes was driven by the Jaguar XF and XJ, reflecting new derivatives (including XF Sportbrake, AWD and smaller engine options) and the newly launched F-TYPE.

The increase in Land Rover volumes primarily reflects higher volumes for the new Range Rover, new Range Rover Sport and Evoque.

Wholesale volumes for Q3 FY14 were 116,357 units, an increase of 23% on the equivalent quarter in the prior year. At a brand level, wholesale volumes were 20,372 units for Jaguar and 95,985 units for Land Rover.

Revenue and earnings

The Company generated revenue of £5,328 million in Q3 FY14, an increase of 40% over the £3,804 million in Q3 FY13.

EBITDA for the quarter was £955 million, up £422 million compared to £533 million for Q3 FY13, driven by higher revenue and higher margins compared to the prior year.

The EBITDA margin has improved by 3.9 ppt compared to Q3 FY13, at 17.9%. This is primarily driven by favourable product mix, i.e. new Range Rover, Range Rover Sport and Jaguar F-TYPE and higher volumes.

PBT for the quarter was £842 million, up £438 million from £404 million a year ago. The increase primarily reflects the increase in EBITDA and favourable foreign exchange hedging, partially offset by £52 million of additional depreciation and amortisation, reflecting the new vehicles launched since Q3 FY13.

Net Income

Net income for the quarter was £619 million, up from £296 million in Q3 FY13, with income tax expense for the quarter of £223 million, up from £108 million in Q3 FY13.

The effective tax rate is around 26%, in line with the same period in the prior year.

 

3


Table of Contents

Performance in key geographical markets on retail basis

 

     Q3 FY14      Q3 FY13      Change
(%)
 

UK

     15,297         13,969         10

North America

     20,936         15,737         33

Europe

     22,552         19,985         8

China

     28,732         19,731         46

Asia Pacific

     5,628         4,319         30

All other markets

     20,027         14,917         34
  

 

 

    

 

 

    

 

 

 

Total JLR

     112,172         88,658         27

Global economic growth picked up speed in the final quarter of 2013 as trends that emerged earlier in the year gathered pace. Those economies already in growth mode gained strength, while those languishing at the opposite end of the spectrum began to emerge from recession. However, it was not a clean-sweep improvement across the board: many emerging markets saw their economies slow, with a corresponding drag on automotive sales.

Our home market of the United Kingdom was one of the strong performers economically. Rising house prices and improving labour market conditions supported a pickup in retail spending and new vehicle sales. JLR sales in the three months to December increased by 10% year-on-year, just shy of the total market growth of 11%.

In the US, the government shutdown in October and inclement weather in December did little to disrupt the broadening recovery in the economy. Consumer confidence is high, employment is climbing and wages continued to rise, helping boost the overall passenger car market by 6% YoY. JLR sales in the US increased 33% YoY.

Likewise in China, a strong economic performance translated into further expansion of the automotive industry, which saw sales almost top 18 million during the year. Urbanisation, rapid wage growth and aspirational demand are expected to continue to drive new vehicles sales in the coming years. In Q3, thanks to strong brands and a growing dealer network, JLR sales grew by 46%, twenty percentage points faster than the overall market.

Meanwhile in Europe there have been increasing signs of recovery. Consumer and business confidence are slowly recovering, retail sales are beginning to pick up, and more firms are seeing output rise than fall. In fact, all four of the big markets of Germany, France, Italy and Spain experienced year-on-year growth in total passenger car sales, the first expansion since 2011. Admittedly, this was from a very low base, but it promising nonetheless. JLR sales in Europe were up 8%.

Industry sales of new vehicles in Brazil, Russia, South Africa and India have been declining, reflecting declining domestic demand with depreciating currencies. Despite this backdrop, JLR managed to increase retails by 49%, 37% and 24% YoY respectively in Brazil, Russia and India.

Overall, the improving global economic backdrop in the latter part of 2013 worked in our favour, supporting an expansion in retail sales of 27% compared to the same period last year.

 

4


Table of Contents

Business risks and mitigating factors

As discussed on pages 94-102, and elsewhere, of the Annual Report 2012-13 of the Company, Jaguar Land Rover is exposed to various business risks including the uncertainty of global economic conditions, fluctuations of currency exchange rates and raw material prices.

Employees

At the end of Q3 FY14, Jaguar Land Rover employed 28,938 people worldwide including agency personnel (Q3 FY13: 25,683). Approximately 1,000 of the people employed are in overseas markets.

Cash flow

Net cash provided by operating activities was £1,010 million in the quarter compared to £487 million during Q3 FY13 due to higher profits.

Net cash used in investing activities was £1,107 million in the quarter (Q3 FY13: £371 million). Investment in tangible assets (property, plant and equipment), expenditure on intangible assets (product development programs) and investment in associates totalled £733 million in the quarter, compared to £496 million in Q3 FY13. The investing cash outflow includes a £392 million increase in bank deposits with a maturity of over 3 months which are classified as investments, compared to a £75 million cash inflow from such deposits in Q3 FY13. The Company’s capital expenditure on tangible assets relates mostly to capacity expansion of its production facilities, quality and reliability improvement projects, and the introduction of new products.

Cash generated in financing activities was £310 million in the quarter compared to £96 million in Q3 FY13, reflecting a new USD 700 million 4.125% 2018 Bond issued in December.

Liquidity and capital resources

As at 31 December 2013, the Company had cash and cash equivalents of £2,181 million and bank deposits with a greater than 3 month maturity of £1,062 million. The total amount of cash and cash equivalents includes an amount of £582 million in subsidiaries of Jaguar Land Rover outside the United Kingdom. A portion of this amount is subject to constraints in certain countries which restrict or impede the ability of the Company’s subsidiaries in those countries to transfer cash across the group other than through annual dividends.

In addition, the Company had a £1,290 million undrawn committed credit facility with £968 million maturing in July 2018 and the balance maturing in July 2016 as well as £110 million of undrawn shorter-term committed credit facilities.

On 28 January 2014, the Company issued 8 year GBP 400 million 5.000% Senior Notes. At the same time, the Company launched a tender offer for any and all of our outstanding GBP 500 million 8.125% and USD 410 million 7.750% Senior Notes due in 2018 but callable in May 2014. The GBP tender offer has now completed with £304 million of the Senior Notes tendered. Subject to market conditions, the Company intends to repay any balance of the Senior Notes not tendered on or before May 2014.

 

5


Table of Contents

Borrowings

The following table shows details of the Company’s financing arrangements as at 31 December 2013.

 

Facility

   Facility
amount
     Maturity      Outstanding
as at

31  December
2013
    Undrawn
as at
31 December
2013
 
     £ in millions             £ in millions     £ in millions  

Committed

          

£500m Senior Notes 8.125%

     500         2018         500        —     

£500m Senior Notes 8.25%

     500         2020         500        —     

$410m Senior Notes 7.75%

     248         2018         248        —     

$410m Senior Notes 8.125%

     248         2021         248        —     

$500m Senior Notes 5.625%

     303         2023         303     

$700m Senior Notes 4.125%

     424         2018         424     

Revolving 3 & 5 year credit facilities

     1,290         2016-18         —          1,290   

Other financing loans

     62         2014         62        —     

Receivables factoring facilities

     272         2014         161        111   
  

 

 

    

 

 

    

 

 

   

 

 

 

Subtotal

     3,847            2,446        1,401   

Uncommitted

          

Receivables factoring facilities

     121         —           —          121   

Other facilities

     34         —           34        —     
  

 

 

    

 

 

    

 

 

   

 

 

 

Subtotal

     155            34        121   
  

 

 

    

 

 

    

 

 

   

 

 

 

Capitalized costs

     —           —           (32     —     
  

 

 

    

 

 

    

 

 

   

 

 

 

Total

     4,002         —           2,448        1,522   
  

 

 

    

 

 

    

 

 

   

 

 

 

Acquisitions and disposals

There were no material acquisitions or disposals in the period.

Off-balance sheet financial arrangements

The Company has no off-balance sheet financial arrangements other than commitments disclosed in the condensed interim financial statements.

Board of Directors

The following table provides information with respect to members of the Board of Directors of Jaguar Land Rover:

 

Name

  

Position

  

Year appointed as Director,

Chief Executive Officer

Cyrus P Mistry

   Chairman and Director    2012

Andrew M. Robb

   Director    2009

Dr. Ralf D. Speth

   Chief Executive Officer and Director    2010

Nasser Mukhtar Munjee

   Director    2012

Chandrasekaren Ramakrishnan

   Director    2012

 

6


Table of Contents

Condensed Consolidated Income Statement

For the three months ended 31 December 2013 (unaudited)

 

          Three months ended     Three months ended  
          31 December 2013     31 December 2012  
          (unaudited)     (unaudited)  
     Note    Trading
result
    Non-operating
result
    Total     Trading
result
    Non-operating
result
    Total  
          £m     £m     £m     £m     £m     £m  

Revenue

        5,328        —          5,328        3,804        —          3,804   

Material and other cost of sales

        (3,296     —          (3,296     (2,409     —          (2,409

Employee cost

        (440     —          (440     (354     —          (354

Other expenses

        (933     —          (933     (747     —          (747

Net impact of commodity derivatives

        —          (7     (7     —          (2     (2

Development costs capitalised

   2      271        —          271        229        —          229   

Other income

        32        —          32        12        —          12   

Depreciation and amortisation

        (221     —          (221     (169     —          (169

Foreign exchange loss

   3      80        —          80        (8     —          (8

MTM on derivatives not hedge accounted

   3      —          12        12        —          19        19   

Finance income

   4      9        —          9        8        —          8   

Finance expense (net)

   4      10        —          10        22        —          22   

Share of loss from joint venture

        (3     —          (3     (1     —          (1
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income before tax

        837        5        842        387        17        404   

Income tax expense

        (223     —          (223     (104     (4     (108
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to shareholders

        614        5        619        283        13        296   
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

7


Table of Contents

Condensed Consolidated Income Statement

For the nine months ended 31 December 2013 (unaudited)

 

          Nine months ended     Nine months ended  
          31 December 2013     31 December 2012  
          (unaudited)     (unaudited)  
     Note    Trading
result
    Non-operating
result
    Total     Trading
result
    Non-operating
result
    Total  
          £m     £m     £m     £m     £m     £m  

Revenue

        14,037        —          14,037        10,731        —          10,731   

Material and other cost of sales

        (8,613     —          (8,613     (6,834     —          (6,834

Employee cost

        (1,191     —          (1,191     (968     —          (968

Other expenses

        (2,677     —          (2,677     (2,114     —          (2,114

Net impact of commodity derivatives

        —          (16     (16     —          (2     (2

Development costs capitalised

   2      772        —          772        662        —          662   

Other income

        141        —          141        71        —          71   

Depreciation and amortisation

        (639     —          (639     (409     —          (409

Foreign exchange loss

   3      85        —          85        (16     —          (16

MTM on derivatives not hedge accounted

   3      —          50        50        —          26        26   

Finance income

   4      27        —          27        24        —          24   

Finance expense (net)

   4      (36     —          (36     (3     —          (3

Share of loss from joint venture

        (15     —          (15     (1     —          (1
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income before tax

        1,891        34        1,925        1,143        24        1,167   

Income tax expense

        (488     (7     (495     (325     (5     (330
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to shareholders

        1,403        27        1,430        818        19        837   
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

8


Table of Contents

Condensed Consolidated Statement of Comprehensive Income

For the three and nine months ended 31 December 2013 (unaudited)

 

     Three months
ended
    Three months
ended
    Nine months
ended
    Nine months
ended
 
     31 December
2013
    31 December
2012
    31 December
2013
    31 December
2012
 
     (unaudited)     (unaudited)     (unaudited)     (unaudited)  
     £m     £m     £m     £m  

Net income

     619        296        1,430        837   

Other comprehensive income:

        

Cash flow hedges: effective portion of change in fair value of derivative instruments

     120        (115     937        162   

Cash flow hedges: recognised in foreign exchange in the consolidated statement of comprehensive income

     56        96        9        48   

Actuarial gains / (losses)

     112        (92     (166     (116
  

 

 

   

 

 

   

 

 

   

 

 

 

Total comprehensive income before tax impact

     907        185        2,210        931   

Taxation impact

     (58     26        (195     (28
  

 

 

   

 

 

   

 

 

   

 

 

 

Total comprehensive income for the period attributable to shareholders

     849        211        2,015        903   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

9


Table of Contents

Condensed Consolidated Balance Sheet

 

     Note    31 December 2013      31 March 2013  
          £m      £m  
          (unaudited)      (audited)  

Non-current assets

        

Equity accounted investees

        136         60   

Other financial assets

        606         195   

Property, plant and equipment

        2,944         2,335   

Intangible assets

        4,042         3,522   

Other assets

        10         8   

Deferred income taxes

        276         508   
     

 

 

    

 

 

 

Total non-current assets

        8,014         6,628   
     

 

 

    

 

 

 

Current assets

        

Cash and cash equivalents

        2,181         2,072   

Short term deposits

        1,062         775   

Trade receivables

        837         927   

Other financial assets

   6      446         176   

Inventories

   7      2,048         1,794   

Other current assets

   8      241         435   

Current income tax assets

        23         30   
     

 

 

    

 

 

 

Total current assets

        6,838         6,209   
     

 

 

    

 

 

 

Total assets

        14,852         12,837   
     

 

 

    

 

 

 

Current liabilities

        

Accounts payable

        4,013         4,227   

Short term borrowings

   14      258         328   

Other financial liabilities

   11      276         433   

Provisions

   12      383         335   

Other current liabilities

   13      402         482   

Current income tax liabilities

        165         192   
     

 

 

    

 

 

 

Total current liabilities

        5,497         5,997   
     

 

 

    

 

 

 

Non-current liabilities

        

Long term debt

   14      2,190         1,839   

Other financial liabilities

   11      97         227   

Deferred tax

        273         86   

Other liabilities

        65         24   

Provisions

   12      1,326         1,125   
     

 

 

    

 

 

 

Total non-current liabilities

        3,951         3,301   
     

 

 

    

 

 

 

Total liabilities

        9,448         9,298   
     

 

 

    

 

 

 

 

10


Table of Contents

Condensed Consolidated Balance Sheet (continued)

 

     Note    31 December 2013      31 March 2013  
          £m      £m  
          (unaudited)      (audited)  

Equity attributable to shareholders

        

Ordinary shares

        1,501         1,501   

Capital redemption reserve

        167         167   

Reserves

   15      3,736         1,871   
     

 

 

    

 

 

 

Equity attributable to shareholders

        5,404         3,539   
     

 

 

    

 

 

 

Total liabilities and equity

        14,852         12,837   
     

 

 

    

 

 

 

These condensed consolidated interim financial statements were approved by the board of directors.

Company registered number: 6477691

 

11


Table of Contents

Condensed Consolidated Statement of Changes in Equity

 

     Ordinary shares      Capital
redemption
reserve
     Reserves     Total Equity  
     £m      £m      £m     £m  

Balance at 31 March 2013 (audited)

     1,501         167         1,871        3,539   

Income for the period

     —           —           1,430        1,430   

Other comprehensive income for the period

     —           —           585        585   
  

 

 

    

 

 

    

 

 

   

 

 

 

Total comprehensive income

     —           —           2,015        2,015   

Dividend paid

     —           —           (150     (150
  

 

 

    

 

 

    

 

 

   

 

 

 

Balance at 31 December 2013 (unaudited)

     1,501         167         3,736        5,404   
  

 

 

    

 

 

    

 

 

   

 

 

 
     Ordinary shares      Capital
redemption
reserve
     Reserves     Total Equity  
     £m      £m      £m     £m  

Balance at 31 March 2012 (audited)

     1,501         167         1,257        2,925   

Income for the period

     —           —           837        837   

Other comprehensive income for the period

     —           —           66        66   
  

 

 

    

 

 

    

 

 

   

 

 

 

Total comprehensive income

     —           —           903        903   

Dividend paid

     —           —           (150     (150
  

 

 

    

 

 

    

 

 

   

 

 

 

Balance at 31 December 2012 (unaudited)

     1,501         167         2,010        3,678   
  

 

 

    

 

 

    

 

 

   

 

 

 

 

12


Table of Contents

Condensed Consolidated Cash Flow Statement

For the three months ended 31 December 2013 (unaudited)

 

     Three months ended
31 December 2013
(unaudited)

£m
    Three months ended
31 December 2012
(unaudited)

£m
 

Cash flows from operating activities

    

Net income attributable to shareholders

     619        296   

Adjustments for:

    

Depreciation and amortisation

     221        169   

Loss on sale of assets

     1        —     

Foreign exchange (gain) / loss on loans

     (26     2   

Income tax expense

     223        108   

Gain on embedded derivative

     (23     (39

Finance expense (net)

     13        (22

Finance income

     (9     (8

Foreign exchange gain on derivatives

     (12     (19

Loss received from associates

     3        —     
  

 

 

   

 

 

 

Cash flows from operating activities before changes in assets and liabilities

     1,010        487   

Trade receivables

     (20     (151

Other financial assets

     (14     45   

Other current assets

     (121     (27

Inventories

     37        (178

Other non-current assets

     4        3   

Accounts payable

     (65     104   

Other current liabilities

     75        76   

Other financial liabilities

     24        (6

Other non-current liabilities

     (2     89   

Provisions

     32        (57
  

 

 

   

 

 

 

Cash generated from operations

     960        385   

Income tax paid

     (11     (70
  

 

 

   

 

 

 

Net cash from operating activities

     949        315   
  

 

 

   

 

 

 

Cash flows used in investing activities

    

Investment in associate

     (93     —     

Movements in other restricted deposits

     5        45   

Investment in short term deposits

     (392     75   

Purchases of property, plant and equipment

     (343     (245

Proceeds from sale of property, plant and equipment

     4        —     

Cash paid for intangible assets

     (297     (251

Finance income received

     9        5   
  

 

 

   

 

 

 

Net cash used in investing activities

     (1,107     (371
  

 

 

   

 

 

 

 

13


Table of Contents

Condensed Consolidated Cash Flow Statement (continued)

For the three months ended 31 December 2013 (unaudited)

 

     Three months ended
31 December 2013
(unaudited)

£m
    Three months ended
31 December 2012
(unaudited)

£m
 

Cash flows from financing activities

    

Finance expenses and fees paid

     (51     (49

Proceeds from issuance of short term debt

     8        108   

Repayment of short term debt

     (75     38   

Payments of lease liabilities

     (1     (1

Proceeds from issuance of long term debt

     429        —     
  

 

 

   

 

 

 

Net cash used in financing activities

     310        96   
  

 

 

   

 

 

 

Net change in cash and cash equivalents

     152        40   

Cash and cash equivalents at beginning of period

     2,029        1,801   
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

     2,181        1,841   
  

 

 

   

 

 

 

 

14


Table of Contents

Condensed Consolidated Cash Flow Statement (continued)

For the nine months ended 31 December 2013 (unaudited)

 

     Nine months ended
31 December 2013
(unaudited)

£m
    Nine months ended
31 December 2012
(unaudited)

£m
 

Cash flows from operating activities

    

Net income attributable to shareholders

     1,430        837   

Adjustments for:

    

Depreciation and amortisation

     639        409   

Loss on sale of assets

     1        1   

Foreign exchange gain on loans

     (78     (6

Income tax expense

     495        330   

Gain on embedded derivative

     (20     (39

Finance expense (net)

     56        3   

Finance income

     (27     (24

Foreign exchange gain on derivatives

     (50     (27

Loss received from associates

     15        —     
  

 

 

   

 

 

 

Cash flows from operating activities before changes in assets and liabilities

     2,461        1,484   

Trade receivables

     90        (35

Other financial assets

     269        19   

Other current assets

     191        123   

Inventories

     (253     (335

Other non-current assets

     —          1   

Accounts payable

     (197     86   

Other current liabilities

     (78     56   

Other financial liabilities

     (261     2   

Other non-current liabilities

     39        94   

Provisions

     76        57   
  

 

 

   

 

 

 

Cash generated from operations

     2,337        1,552   

Income tax paid

     (277     (227
  

 

 

   

 

 

 

Net cash from operating activities

     2,060        1,325   
  

 

 

   

 

 

 

Cash flows used in investing activities

    

Investment in associate

     (93     (1

Movements in other restricted deposits

     66        64   

Investment in short term deposits

     (287     (300

Purchases of property, plant and equipment

     (913     (595

Proceeds from sale of property, plant and equipment

     4        —     

Cash paid for intangible assets

     (830     (722

Finance income received

     29        19   
  

 

 

   

 

 

 

Net cash used in investing activities

     (2,024     (1,535
  

 

 

   

 

 

 

 

15


Table of Contents

Condensed Consolidated Cash Flow Statement (continued)

For the nine months ended 31 December 2013 (unaudited)

 

     Nine months ended
31 December 2013
(unaudited)

£m
    Nine months ended
31 December 2012
(unaudited)

£m
 

Cash flows from financing activities

    

Finance expenses and fees paid

     (135     (141

Proceeds from issuance of short term debt

     109        112   

Repayment of short term debt

     (176     (197

Payments of lease liabilities

     (4     (3

Proceeds from issuance of long term debt

     429        —     

Dividends paid

     (150     (150
  

 

 

   

 

 

 

Net cash used in financing activities

     73        (379
  

 

 

   

 

 

 

Net change in cash and cash equivalents

     109        (589

Cash and cash equivalents at beginning of period

     2,072        2,430   
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

     2,181        1,841   
  

 

 

   

 

 

 

 

16


Table of Contents

Notes (forming part of the condensed interim financial statements)

 

1 Accounting policies

Basis of preparation

The information for the nine months ended 31 December 2013 is unaudited and does not constitute statutory accounts as defined in Section 435 of the Companies Act 2006. The condensed consolidated interim financial statements of Jaguar Land Rover Automotive plc have been prepared in accordance with International Accounting Standard 34, ‘‘Interim Financial Reporting” under IFRS as adopted by the European Union (‘EU’).

The condensed consolidated interim financial statements have been prepared on historical cost basis except for certain financial instruments held at fair value.

The condensed consolidated interim financial statements should be read in conjunction with the annual consolidated financial statements for the year ended 31 March 2013, which were prepared in accordance with IFRS as adopted by the EU. There were no difference between those financial statements and the financial statements for the group prepared under IFRS as adopted by the International Accounting Standards Board.

The condensed consolidated interim financial statements have been prepared on the going concern basis as set out within the directors’ statement of responsibility section of the group’s annual report for the year ended 31 March 2013.

The accounting policies applied are consistent with those of the annual consolidated financial statements for the year ended 31 March 2013, as described in those financial statements.

 

17


Table of Contents

Notes (continued)

 

2 Research and development

 

     Three months
ended
    Three months
ended
    Nine months
ended
    Nine months
ended
 
     31 December
2013
    31 December
2012
    31 December
2013
    31 December
2012
 
     (unaudited)     (unaudited)     (unaudited)     (unaudited)  
     £m     £m     £m     £m  

Total R&D costs

     326        275        939        806   

R&D expensed

     (55     (46     (167     (144
  

 

 

   

 

 

   

 

 

   

 

 

 

Development costs capitalised

     271        229        772        662   

Interest capitalised

     28        24        75        85   

R&D tax credit

     (11     —          (34     —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Total internally developed intangible additions

     288        253        813        747   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

3 Foreign exchange

 

     Three months
ended
     Three months
ended
    Nine months
ended
     Nine months
ended
 
     31 December
2013
     31 December
2012
    31 December
2013
     31 December
2012
 
     (unaudited)      (unaudited)     (unaudited)      (unaudited)  
     £m      £m     £m      £m  

Trading foreign exchange gain / (loss)

     57         (3     10         (18

Foreign exchange gain / (loss) on foreign currency denominated borrowings

     23         (5     75         2   
  

 

 

    

 

 

   

 

 

    

 

 

 

Foreign exchange before mark to market

     80         (8     85         (16

Gain on mark to market of foreign exchange derivative instruments not designated in hedge relationship

     12         19        50         26   
  

 

 

    

 

 

   

 

 

    

 

 

 

Total foreign exchange gain

     92         11        135         10   
  

 

 

    

 

 

   

 

 

    

 

 

 

Mark to market on foreign exchange derivative instruments represents economic hedges. These instruments, however do not meet the criteria for hedge accounting under IFRS.

 

18


Table of Contents

Notes (continued)

 

4 Finance income and expense

Recognised in net income

 

     Three months
ended
    Three months
ended
    Nine months
ended
    Nine months
ended
 
     31 December
2013
    31 December
2012
    31 December
2013
    31 December
2012
 
     (unaudited)     (unaudited)     (unaudited)     (unaudited)  
     £m     £m     £m     £m  

Finance income

     9        8        27        24   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total finance income

     9        8        27        24   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total interest expense on financial liabilities measured at amortised cost

     (46     (41     (145     (126

Unwind of discount on provisions

     1        —          5        (1

Interest capitalised

     32        24        84        85   
  

 

 

   

 

 

   

 

 

   

 

 

 

Finance expense

     (13     (17     (56     (42
  

 

 

   

 

 

   

 

 

   

 

 

 

Embedded derivative value movement

     23        39        20        39   

Total finance expense (net)

     10        22        (36     (3
  

 

 

   

 

 

   

 

 

   

 

 

 

The capitalisation rate used to calculate borrowing costs eligible for capitalisation was 7.5% (nine months to 31 December 2012: 8.1%)

 

5 Allowances for trade and other receivables

Changes in the allowances for trade and other receivables are as follows:

 

     31 December 2013     31 March 2013  
     (unaudited)     (audited)  
     £m     £m  

At beginning of period

     10        13   

Allowance made during the period

     (1     (1

Written off

     —          (2
  

 

 

   

 

 

 

At end of period

     9        10   
  

 

 

   

 

 

 

 

19


Table of Contents

Notes (continued)

 

6 Other financial assets—current

 

     31 December 2013      31 March 2013  
     (unaudited)      (audited)  
     £m      £m  

Advances and other receivables recoverable in cash

     8         24   

Derivative financial instruments

     360         31   

Restricted cash

     67         110   

Other

     11         11   
  

 

 

    

 

 

 
     446         176   
  

 

 

    

 

 

 

 

7 Inventories

 

     31 December 2013      31 March 2013  
     (unaudited)      (audited)  
     £m      £m  

Raw materials and consumables

     63         51   

Work in progress

     233         197   

Finished goods

     1,752         1,546   
  

 

 

    

 

 

 
     2,048         1,794   
  

 

 

    

 

 

 

 

8 Other current assets

 

     31 December 2013      31 March 2013  
     (unaudited)      (audited)  
     £m      £m  

Recoverable VAT

     162         378   

Prepaid expenses

     79         57   
  

 

 

    

 

 

 
     241         435   
  

 

 

    

 

 

 

 

9 Taxation

Recognised in the income statement

The income tax for the 3 and 9 month periods are charged at the best estimate of the effective annual rate expected to apply for the full year at each subsidiary undertaking.

 

20


Table of Contents

Notes (continued)

 

10 Capital expenditure

Capital expenditure in the period was £894 million (9 month period to 31 December 2012: £691 million) on fixed assets and £913 million (9 month period to 31 December 2012: £608 million) was capitalised as intangible engineering assets (excluding the R&D tax credit). There were no impairments, material disposals or changes in use of assets.

 

11 Other financial liabilities

 

     31 December 2013      31 March 2013  
     (unaudited)      (audited)  
     £m      £m  

Current

     

Finance lease obligations

     5         5   

Interest accrued

     35         39   

Financial instruments

     56         206   

Liability for vehicles sold under a repurchase arrangement

     180         183   
  

 

 

    

 

 

 
     276         433   
  

 

 

    

 

 

 

Non-current

     

Finance lease obligations

     15         18   

Other payables

     —           1   

Long term derivatives

     82         208   
  

 

 

    

 

 

 
     97         227   
  

 

 

    

 

 

 

 

12 Provisions

 

     31 December 2013      31 March 2013  
     (unaudited)      (audited)  
     £m      £m  

Current

     

Product warranty

     328         317   

Legal and product liability

     52         16   

Provisions for residual risk

     2         2   

Other employee benefits obligations

     1         —     
  

 

 

    

 

 

 

Total current

     383         335   
  

 

 

    

 

 

 

Non-current

     

Defined benefit obligations

     820         658   

Other employee benefits obligations

     8         7   

Product warranty

     462         425   

Provision for residual risk

     14         13   

Provision for environmental liability

     22         22   
  

 

 

    

 

 

 

Total non-current

     1,326         1,125   
  

 

 

    

 

 

 

 

21


Table of Contents

Notes (continued)

 

12 Provisions (continued)

 

Product warranty

 

     31 December 2013     31 March 2013  
     (unaudited)     (audited)  
     £m     £m  

Opening balance

     742        569   

Provision made during the period

     370        462   

Provision used during the period

     (321     (287

Impact of discounting

     (1     (2
  

 

 

   

 

 

 

Closing balance

     790        742   
  

 

 

   

 

 

 

Legal and product liability

 

     31 December 2013     31 March 2013  
     (unaudited)     (audited)  
     £m     £m  

Opening balance

     16        16   

Provision made during the period

     38        6   

Provision used during the period

     (2     (6
  

 

 

   

 

 

 

Closing balance

     52        16   
  

 

 

   

 

 

 

Residual risk

 

     31 December 2013     31 March 2013  
     (unaudited)     (audited)  
     £m     £m  

Opening balance

     15        16   

Provision made during the period

     3        —     

Provision used during the period

     (2     (1
  

 

 

   

 

 

 

Closing balance

     16        15   
  

 

 

   

 

 

 

Environmental liability

 

     31 December 2013     31 March 2013  
     (unaudited)     (audited)  
     £m     £m  

Opening balance

     22        20   

Provision made during the period

     1        3   

Provision used during the period

     (1     (1
  

 

 

   

 

 

 

Closing balance

     22        22   
  

 

 

   

 

 

 

 

22


Table of Contents

Notes (continued)

 

12 Provisions (continued)

 

Product warranty provision

The group offers warranty cover in respect of manufacturing defects, which become apparent within a year and up to five years after purchase, dependent on the market in which the purchase occurred.

Legal and product liability provision

A legal and product liability provision is maintained in respect of known litigation which impacts the group. In the main the provision relates to motor accident claims, consumer complaints, dealer terminations, employment cases and personal injury claims.

Residual risk provision

In certain markets, the group is responsible for the residual risk arising on vehicles sold by dealers on leasing arrangements. The provision is based on the latest available market expectations of future residual value trends. The timing of the outflows will be at the end of the lease arrangements – being typically up to three years.

Environmental risk provision

This provision relates to various environmental remediation costs such as asbestos removal and land clean up. The timing of when these costs will be incurred is not known with certainty.

 

13 Other current liabilities

 

     31 December 2013      31 March 2013  
     (unaudited)      (audited)  
     £m      £m  

Current

     

Liabilities for advances received

     292         185   

VAT

     76         261   

Others

     34         36   
  

 

 

    

 

 

 
     402         482   
  

 

 

    

 

 

 

 

23


Table of Contents

Notes (continued)

 

14 Interest bearing loans and borrowings

 

     31 December 2013     31 March 2013  
     (unaudited)     (audited)  
     £m     £m  

EURO MTF listed bond

     2,190        1,839   

Loans from banks

     258        328   

Finance lease liabilities

     20        23   
  

 

 

   

 

 

 
     2,468        2,190   

Less:

    

Current bank loan

     (258     (328
  

 

 

   

 

 

 

Total short term borrowings

     (258     (328

Current portion of finance lease liabilities

     (5     (5
  

 

 

   

 

 

 

Long term debt

     2,205        1,857   
  

 

 

   

 

 

 

Presented as long term debt

     2,190        1,839   

Presented as long term finance leases in non-current other financial liabilities

     15        18   

 

24


Table of Contents

Notes (continued)

 

15 Other reserves

The movement of reserves and accumulated deficit is as follows:

 

    

Translation
reserve

£m

    Hedging
reserve
£m
    Pension
reserve
£m
   

Profit & loss
reserve

£m

    Total
reserves
£m
 

Balance at 1 April 2013

     (383     (197     (800     3,251        1,871   

Net profit for the period

     —          —          —          1,430        1,430   

Movements in employee benefit plan

     —          —          (166     —          (166

Cash flow hedges booked in equity

     —          937        —          —          937   

Cash flow hedges moved from equity and recognised in the income statement

     —          9        —          —          9   

Tax recorded in other comprehensive income

     —          (195     2        —          (193

Tax impact of items reclassified from other comprehensive income

     —          (2     —          —          (2

Dividend paid

     —          —          —          (150     (150
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at 31 December 2013

     (383     552        (964     4,531        3,736   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

 

25


Table of Contents

Notes (continued)

 

15 Other reserves (continued)

 

    

Translation
reserve

£m

    Hedging
reserve
£m
    Pension
reserve
£m
   

Profit & loss
reserve

£m

    Total
reserves
£m
 

Balance at 1 April 2012

     (383     (20     (526     2,186        1,257   

Net profit for the year

     —          —          —          1,215        1,215   

Movements in employee benefit plan

     —          —          (347     —          (347

Cash flow hedges booked in equity

     —          (289     —          —          (289

Cash flow hedges moved from equity and recognised in the income statement

     —          59        —          —          59   

Tax recorded in other comprehensive income

     —          66        73        —          139   

Tax impact of items reclassified from other comprehensive income

     —          (13     —          —          (13

Dividend paid

     —          —          —          (150     (150
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at 31 March 2013

     (383     (197     (800     3,251        1,871   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

16 Dividends

During the quarter ended 31 December 2013 and the quarter ended 31 December 2012 no ordinary share dividend was proposed and paid.

During the nine months ended 31 December 2013 an ordinary share dividend of £150 million was proposed and paid (nine months ended 31 December 2012: £150 million).

 

26


Table of Contents

Notes (continued)

 

17 Employee benefits

Jaguar Land Rover Limited and Jaguar Land Rover Holdings Limited (previously Land Rover), have pension arrangements providing employees with defined benefits related to pay and service as set out in the rules of each fund. The following table sets out the disclosure pertaining to employee benefits of Jaguar Land Rover Limited, Jaguar Land Rover Holdings Limited, UK and overseas subsidiaries which operate defined benefit pension plans.

Change in net pension liability

 

    

Nine months
ended
31 December 2013
(unaudited)

£m

   

Year

ended
31 March 2013
(audited)

£m

 

Net pension liability at beginning of the period

     (658     (325

Service cost

     (132     (118

Interest cost

     (196     (253

Actuarial loss

     (164     (462

Expected return on assets

     178        223   

Employer contributions and other changes

     154        168   

Prior service costs

     —          (6

Change in restriction on asset and onerous obligation

     (2     115   
  

 

 

   

 

 

 

Defined benefit obligation, at end of period

     (820     (658
  

 

 

   

 

 

 

Amount recognised in the balance sheet consists of

 

    

31 December 2013
(unaudited)

£m

   

31 March 2013
(audited)

£m

 

Present value of defined benefit obligations

     (5,884     (6,022

Fair value of plan assets

     5,067        5,365   

Restriction on asset and onerous obligation

     (3     (1
  

 

 

   

 

 

 

Net liability

     (820     (658
  

 

 

   

 

 

 

Non-current assets

     —          —     

Non-current liabilities

     (820     (658

The range of assumptions used in accounting for the pension plans in both periods is set out below:

 

     31 December 2013      31 March 2013  
     %      %  

Discount rate

     4.7         4.4   

Rate of increase in compensation level of covered employees

     3.9         3.9   

Inflation increase

     3.4         3.4   

Expected rate of return on plan assets

     4.7         4.7   

 

27


Table of Contents

Notes (continued)

 

17 Employee benefits (Continued)

 

For the valuation at 31 December 2013 and 31 March 2013, the mortality assumptions used are the SAPS base table, in particular S1NxA tables and the Light table for members of the Jaguar Executive Pension Plan. A scaling factor of 115% has been used for the Jaguar Pension Plan, 110% for the Land Rover Pension Scheme, and 90% for males and 115% for females for Jaguar Executive Pension Plan. There is an allowance for future improvements in line with the CMI (2012) projections and an allowance for long term improvements of 1.25% per annum.

IAS 19 (revised 2011) have impacted the accounting for the Group’s defined benefit schemes, by replacing the interest cost and expected return on plan assets with a net interest charge on the net defined benefit liability. The impact of retrospectively applying the accounting changes is not considered to have a material impact on the Group’s Financial Statements and so the prior year results have not been restated. If the changes were applied retrospectively as at 31 March 2013, the Group’s profit before tax would have decreased by £1 million.

 

18 Commitments and contingencies

In the normal course of business, the group faces claims and assertions by various parties. The group assesses such claims and assertions and monitors the legal environment on an on-going basis, with the assistance of external legal counsel wherever necessary. The group records a liability for any claims where a potential loss is probable and capable of being estimated and discloses such matters in its financial statements, if material. For potential losses that are considered possible, but not probable, the group provides a disclosure in the financial statements but does not record a liability in its accounts unless the loss becomes probable.

The following is a description of claims and assertions where a potential loss is possible, but not probable. Management believe that none of the contingencies described below, either individually or in aggregate, would have a material adverse effect on the group’s financial condition, results of operations, or cash flows.

Litigation

The group is involved in legal proceedings, both as plaintiff and as defendant and there are claims of £19 million (31 March 2013: £16 million) against the Company which management have not recognised as they are not considered probable. The majority of these claims pertain to motor accident claims and consumer complaints. Some of the cases also relate to replacement of parts of vehicles and/or compensation for deficiency in the services by the group or its dealers.

Other claims

The Group had no significant tax matters in dispute as at 31 December 2013 or 31 March 2013.

Commitments

The group has entered into various contracts with vendors and contractors for the acquisition of plant and machinery, equipment and various civil contracts of capital nature aggregating £536 million (31 March 2013: £288 million) and £Nil (31 March 2013: £Nil) relating to the acquisition of intangible assets.

The group has entered into various contracts with vendors and contractors which include obligations aggregating £805 million (31 March 2013: £887 million) to purchase minimum or fixed quantities of material.

Inventory of £Nil (31 March 2013: £Nil) and trade receivables with a carrying amount of £211 million (31 March 2013: £242 million) and property, plant and equipment with a carrying amount of £Nil (31 March 2013: £Nil) and restricted cash with a carrying amount of £67 million (31 March 2013: £110 million) are pledged as collateral/security against the borrowings and commitments.

There are guarantees provided in the ordinary course of business of £Nil (31 March 2013: £Nil).

 

28


Table of Contents

Notes (continued)

 

19 Capital management

The Company’s objectives for managing capital are to create value for shareholders, to safeguard business continuity and support the growth of the Company.

The Company determines the amount of capital required on the basis of annual operating plans and long-term product and other strategic investment plans. The funding requirements are met through a mixture of equity, convertible or non-convertible debt securities and other long-term/short-term borrowings. The Company’s policy is aimed at a combination of short-term and long-term borrowings.

The Company monitors the capital structure on the basis of total debt to equity ratio and maturity profile of the overall debt portfolio of the Company.

Total debt includes all long and short-term debts as disclosed in note 14 to the financial statements. Equity comprises all reserves.

The following table summarises the capital of the Company:

 

    

31 December 2013
(unaudited)

£m

     31 March 2013
(unaudited)
£m
 

Equity

     5,404         3,539   

Short term debt

     263         333   

Long term debt

     2,205         1,857   
  

 

 

    

 

 

 

Total debt

     2,468         2,190   
  

 

 

    

 

 

 

Total capital (debt and equity)

     7,872         5,729   
  

 

 

    

 

 

 

 

29


Table of Contents

Notes (continued)

 

20 Related party transactions

The Company’s related parties principally consist of Tata Sons Limited, subsidiaries of Tata Sons Limited, associates and joint ventures of Tata Sons Limited (including Tata Motors Limited). The Company routinely enters into transactions with these related parties in the ordinary course of business. The Company enters into transactions for the sale and purchase of products with its associates and joint ventures. Transactions and balances with its own subsidiaries are eliminated on consolidation.

The following table summarises related party transactions and balances included in the consolidated condensed interim financial statements.

 

    

Nine months ended

31 December 2013

    

Nine months ended

31 December 2012

 
     With associates
and joint
ventures
(unaudited)
£m
    

With

immediate or
ultimate
parent
(unaudited)
£m

     With associates
and joint
ventures
(unaudited)
£m
     With
immediate or
ultimate
parent
(unaudited)
£m
 

Sale of products

     —           41         41         —     

Services received

     111         4         69         —     

Services rendered

     22         —           —           —     

Trade and other receivables

     7         9         —           —     

Accounts payable

     15         —           14         —     

Dividend paid

     —           150         —           150   
  

 

 

    

 

 

    

 

 

    

 

 

 

Compensation of key management personnel

 

     Nine months
ended
     Nine months
ended
 
    

31 December 2013
(unaudited)

£m

    

31 December 2012
(unaudited)

£m

 

Key management personnel remuneration

     12         8   
  

 

 

    

 

 

 

 

21 Subsequent Events

On 28 January 2014, the Company issued 8 year GBP 400 million 5.000% Senior Notes. At the same time, the Company launched a tender offer for any and all of our outstanding GBP 500 million 8.125% and USD 410 million 7.750% Senior Notes due in 2018 but callable in May 2014. The GBP tender offer has now completed with £304 million of the Senior Notes tendered. Subject to market conditions, the Company intends to repay any balance of the Senior Notes not tendered on or before May 2014.

 

30


Table of Contents

LOGO


Table of Contents
LOGO

 

Jaguar Land Rover results under IFRS for the quarter ended 31 December 2013

10 February 2014


Table of Contents
LOGO

 

Disclaimer

Statements in this presentation describing the objectives, projections, estimates and expectations of Jaguar Land Rover Automotive plc and its direct and indirect subsidiaries (the “Company”, “Group” or “JLR”) may be “forward-looking statements” within the meaning of applicable securities laws and regulations. Actual results could differ materially from those expressed or implied. Important factors that could make a difference to the Company’s operations include, among others, economic conditions affecting demand / supply and price conditions in the domestic and overseas markets in which the Company operates, changes in Government regulations, tax laws and other statutes and incidental factors.

 

 

Q3 FY14 represents the 3 month period from 1 October 2013 to 31 December 2013

 

 

Q3 FY13 represents the 3 month period from 1 October 2012 to 31 December 2012

Consolidated results of Jaguar Land Rover Automotive plc and its subsidiaries contained in the presentation are unaudited and presented under IFRS as approved in the EU

 

2


Table of Contents
LOGO

 

Participants

Kenneth Gregor C. Ramakrishnan

CFO Jaguar Land Rover CFO Tata Motors

Bennett Birgbauer

Treasurer Jaguar Land Rover

3


Table of Contents
LOGO

 

Agenda

Key topics Page

Financial performance 5

Looking ahead / other developments 15

Closing Q&A 18

4


Table of Contents
LOGO

 

Q3 FY14 financial highlights Record revenue and profits

Retail volumes 113,000 for the quarter, up 27% from prior year.

Revenue Ł5.3bn, up Ł1.5bn on the same quarter in the prior year

EBITDA Ł955m, up Ł422m with EBITDA margin of 17.9%, up 3.9ppt from Q3 FY13

PBT of Ł842m, up Ł438m on the prior year

Free cash flow of Ł234m after investment of Ł788m, before financing costs

Cash and financial deposits Ł3.2bn and undrawn long-term committed bank lines Ł1.3bn

5


Table of Contents
LOGO

 

Key financial metrics – Q3

Key metrics—IFRS

Quarter ended 31 December 9 months ended 31 December

(Ł millions, unless stated) 2013 2012 Change 2013 2012 Change

Retail volumes (‘000 units) 113 89 24 310 260 50 Wholesale volumes (‘000 units) 116 95 21 309 256 53

Revenues (IFRS) 5,328 3,804 1,524 14,037 10,731 3,306

EBITDA 955 533 422 2,453 1,546 907

EBITDA % 17.9% 14.0% 3.9 ppt 17.5% 14.4% 3.1 ppt

Profit before tax 842 404 438 1,925 1,167 758 Profit after tax 619 296 323 1,430 837 593

Free cash flow 234 (131) 365 323 90 233 Cash 3,243 2,141 1,102 3,243 2,141 1,102

6


Table of Contents
LOGO

 

Very strong overall performance

Land Rover retail volume up 16k units (22%) – primarily reflects new Range Rover, new Range Rover Sport and Evoque sales growth

Jaguar retail volume up 7k units (59%) – reflecting launch of new F-TYPE, XF Sportbrake and new all-wheel drive and smaller engine options for XF and XJ

EBITDA of Ł955m (margin of 17.9%), up Ł422m (up 3.9ppt) from Q3 FY13, reflecting:

- wholesale volume increase

- richer product mix supported by launch of new Range Rover Sport, new Range Rover and Jaguar F-TYPE

- richer geographic mix, with increased volumes in emerging markets

PBT of Ł842m, up Ł438m due to higher EBITDA, more favourable fx revaluation, partially offset by higher depreciation and amortisation as well as lower finance income

PAT of Ł619m reflects an effective tax rate of 26% , in line with Q3 FY13

7


Table of Contents
LOGO

 

Quarterly retail volumes by carline

Jaguar – Q3 FY14 vs Q3 FY13 Land Rover – Q3 FY14 vs Q3 FY13

Up 59%

19 XK

1 2 F-TYPE

12 XJ

1 5

3 XF

12

8

Q3 FY13 Q3 FY14

93 Up 22%

12

77

6 20 15

Range Rover

28 33

New Range Rover Sport Range Rover Sport

10 Range Rover

11 Evoque Discovery

13 Freelander 12 Defender

4 5

Q3 FY13 Q3 FY14


Table of Contents
LOGO

 

Quarterly retail volumes by geography

UK

Up 10%

15 14

11 12

3 3

Q3 FY13 Q3 FY14

Europe

Up 8%

22 20

18 19

2 3

Q3 FY13 Q3 FY14

Land Rover Jaguar

North America

Up 33%

21

16

16 13

5 3

Q3 FY13 Q3 FY14

Asia Pacific

Up 30%

6 4

4 4

1 1

Q3 FY13 Q3 FY14

China

Up 46%

29

20

23

18

5 2

Q3 FY13 Q3 FY14

All other markets

Up 34%

20

15

18 13

2 2

Q3 FY13 Q3 FY14

Q3 FY14

UK All other 13.6% markets (ROW) Asia 17.9% Pacific North 5.0% America 18.7% Europe (ex. Russia) 19.2%

China 25.6%

112,172 units

Q3 FY13

All other UK markets 15.8% (ROW) Asia 16.8% Pacific North 4.9% America Europe 17.8% (ex. Russia) 22.5%

China 22.3%

88,658 units


Table of Contents
LOGO

 

Income statement

Consolidated income statement—IFRS

Quarter ended 31 December 9 months ended 31 December (Ł millions, unless stated) 2013 2012 Change 2013 2012 Change

Revenues 5,328 3,804 1,524 14,037 10,731 3,306

Material cost of sales (3,296) (2,409) (887) (8,613) (6,834) (1,779) Employee costs (440) (353) (87) (1,191) (968) (223) Other expenses (908) (738) (170) (2,552) (2,045) (507) Product development costs capitalised 271 229 42 772 662 110

EBITDA 955 533 422 2,453 1,546 907

Depreciation and amortisation (221) (169) (52) (639) (409) (230) Foreign exch. gain/(loss) (net) (1) 92 11 81 135 10 125 Net finance income / (expense) (2) 16 29 (13) (24) 20 (44)

Profit before tax 842 404 438 1,925 1,167 758

Income tax expense (223) (108) (115) (495) (330) (165)

Profit after tax 619 296 323 1,430 837 593

1. Includes mark to market of hedging instruments and revaluation of loans and other balance sheet items 10

2. Includes Ł(3)m start-up costs in China JV and Ł23m unrealised gain on bond call options for the quarter


Table of Contents
LOGO

 

Strong cash flow to support investment

Consolidated cash flow—IFRS

Quarter ended 31 December 9 months ended 31 December (Ł millions, unless stated) 2013 2012 Change 2013 2012 Change

Cash from operating activities 1,010 487 523 2,461 1,484 977

Working capital changes (50) (104) 54 (124) 66 (190) Tax paid (11) (69) 58 (277) (226) (51)

Cash flow from operations 949 314 635 2,060 1,324 736

Investment in fixed and intangible assets (733) (496) (237) (1,836) (1,317) (519) Other (including finance income) 18 51 (33) 99 83 16

Free cash flow (before financing) 234 (131) 365 323 90 233

Investment in financial deposits (392) 75 (467) (287) (300) 13 Changes in debt 361 148 213 358 (85) 443 Dividend paid ——(150) (150) -Finance expenses and fees (51) (52) 1 (135) (144) 9

Net change in cash & cash equivalents 152 40 112 109 (589) 698

11


Table of Contents
LOGO

 

Strong financing structure

Key financial indicators—IFRS

(Ł millions, unless stated) 30 December 2013 30 December 2012 Change

Cash and cash equivalents 2,181 1,841 340

Financial deposits 1,062 300 762

Cash and financial deposits 3,243 2,141 1,102

Long term undrawn credit facilities 1,290 795 495

Other undrawn committed facilities 110 196 (86)

Total liquidity 4,643 3,132 1,511

Total equity 5,404 3,677 1,727

Total debt (2,448) (1,886) (562)

Net cash 795 255 540

Total debt / annualised EBITDA 1.0 x 0.9 x (0.1) x

Total debt/equity 0.5 x 0.5 x 0.1 x

12


Table of Contents
LOGO

 

Refinancing of long-term debt

In December 2013, Jaguar Land Rover issued a new $700m bond at 4.125% due in 2018

In January 2014, the company issued a new Ł400m bond at 5.000% due in 2022

Alongside the January bond issue, Jaguar Land Rover made a tender offer for all of the Ł500m 8.125% bonds due 2018 and all the $410m 7.75% bonds due in 2018. The GBP tender offer has now closed with Ł304m of the bonds being tendered and the early tender date for the USD tender is 11 February, with the tender expiring on 26 February

Subject to market conditions, it is the intention of the company to repay the remainder of the tendered bonds on or before May 2014

13


Table of Contents
LOGO

 

Agenda

Key topics Page

Financial performance 5

Looking ahead / other developments 15

Closing Q&A 18

14


Table of Contents
LOGO

 

New products, new sites

Launched new F-TYPE coupé, the most dynamically capable, performance-focused, production Jaguar ever

Global debut for the long wheelbase Autobiography Black Range Rover at Los Angeles International auto show

Agreement with state authorities to open a new £240m manufacturing facility

(capacity of 24,000 vehicles) in Rio de Janiero, Brazil by 2016

15


Table of Contents
LOGO

 

Investment spending update

Free cash flow after investment in the region of £2.75 bn has continued to be stronger than expected and is expected to be positive in FY14

We plan to continue to increase capital investment to develop new products in new and existing segments, invest in new powertrains and technologies to meet customer and regulatory requirements and increase our manufacturing capacity

In the near and medium term, we plan to continue to spend above our long term capital spending target of 10-12% of revenues in order to realise the present opportunities we see for growth

In FY15, we expect our capital spending could increase to in the region of £3.5-3.7bn

We are targeting funding most of our capital spending out of operating cash flow, however given the expected capital spending, free cash flow could be negative in FY15

Our strong balance sheet and liquidity as well as proven access to funding from capital markets and banks, would also support our investment plans as required

16


Table of Contents
LOGO

 

Summary

Very strong performance in the first 9 months

In the 2013/14 fiscal year, continued focus is on:

- continuing to build sales momentum with the new Range Rover, new Range Rover Sport, Jaguar XF Sportbrake and Jaguar F-TYPE

- successfully launching the new F-TYPE coupe and other new products

- continuing to invest in more new products and new technologies to meet consumer and regulatory requirements and build manufacturing capacity in the UK and internationally

- continuing to monitor economic and sales trends closely to balance sales and production

- continuing to generate strong operating cash flows to support investment in the region of £2.75bn in FY14

17


Table of Contents
LOGO

 

Agenda

Key topics Page

Financial performance 5

Looking ahead / other developments 15

Closing Q&A 18

18


Table of Contents
LOGO

 

Q & A


Table of Contents
LOGO

 

Additional slides


Table of Contents
LOGO

 

9 month retail volumes by carline

Jaguar – 9 months FY14 vs 9 months FY13

Up 47%

56 XK

F-TYPE

38 2

6 XJ

3 14

11 XF

33

25

9 months FY13 9 months FY14

Land Rover – 9 months FY14 vs 9 months FY13

Up 15%

253

221 33

19

28

42 15

Range Rover 90

79 New Range Rover Sport Range Rover Sport Range Rover 34

33 Evoque Discovery Freelander

36 40

Defender

11 12

9 months FY13 9 months FY14


Table of Contents
LOGO

 

9 month retail volumes by geography

UK

Up 11%

52 47

41 36

10 11

9 months 9 months FY13 FY14

Europe

Up 5%

55 58

48 50

7 8

9 months 9 months FY13 FY14

Land Rover Jaguar

North America

Up 23%

56 45

41 36

9 14

9 months 9 months FY13 FY14

Asia Pacific

Up 34%

17 12

10 13

3 4

9 months 9 months FY13 FY14

China

Up 33%

74

55

60 50

14 5

9 months 9 months FY13 FY14

All other markets

Up 22%

54 44

40 48

4 6

9 months 9 months FY13 FY14

9 month FY14

All other UK markets 16.8% (ROW) Asia 17.4% Pacific 5.3% North America Europe 18.0% (ex.

Russia) 18.7%

China 23.7%

309,535 units

9 month FY13

All other UK markets 18.0% Asia (ROW) Pacific 17.0% 4.8% North Europe America (ex. 17.5% Russia) 21.4% China 21.4%

259,165 units


Table of Contents
LOGO

 

Quarterly wholesale volumes by carline

Jaguar – Q3 FY14 vs Q3 FY13

Up 35%

20 XK

15 1 F-Type

2

1 5 XJ

4

XF

9 12

Q3 FY13 Q3 FY14

Land Rover – Q3 FY14 vs Q3 FY13 96 Up 20%

13

80

5

22 14

1

31 Range Rover 33 New Range Rover Sport Range Rover Sport Range Rover 11

9 Evoque Discovery

15 14 Freelander Defender

4 5

Q3 FY13 Q3 FY14


Table of Contents
LOGO

 

Quarterly wholesale volumes by geography

UK

Up 13%

16 14

11 13

3 3

Q3 FY13 Q3 FY14

Europe

Up 3%

22 23

20 20

2 3

Q3 FY13 Q3 FY14

Land Rover Jaguar

North America

Up 24%

22 18

17 13

5 5

Q3 FY13 Q3 FY14

Asia Pacific

Up 22%

5 6

4 4

1 1

Q3 FY13 Q3 FY14

China

Up 45%

29

20

23

18

6 2

Q3 FY13 Q3 FY14

All other markets

Up 30%

20

16

18 14

2 2

Q3 FY13 Q3 FY14

Q3 FY14

All Eur China North Asia UK other pe UK All other America markets Pacif 0(ex. 0% .ic13.9% markets Russia) (ROW) 0.0% (ROW) 0.0% Asia 17.6% Pacific North 4.9% America Europe 19.1% (ex.

Russia) 19.7%

China 24.8%

116,357 units

Q3 FY13

All other UK markets 15.0% (ROW) Asia 16.6% Pacific North 4.9% America Europe 18.9% (ex.

Russia) 23.5%

China 21.1%

94,828 units


Table of Contents
LOGO

 

9 month wholesale volumes by carline

Jaguar – 9 months FY14 vs 9 months FY13

Up 58%

58 XK

2 F-Type

37 9

14 XJ

3 10

33 XF

23

9 months FY13 9 months FY14

Land Rover – 9 months FY14 vs 9 months FY13

Up 15% 251 219 33

17

35

41 9

89 Range Rover 82 New Range Rover Sport Range Rover Sport Range Rover 33

32 Evoque Discovery

40 Freelander 37 Defender

11 12

9 months FY13 9 months FY14


Table of Contents
LOGO

 

9 month wholesale volumes by geography

UK

Up 20%

51 43

34 39

9 12

9 months 9 months FY13 FY14

Europe

Up 6%

58 55

49 51

6 8

9 months 9 months FY13 FY14

Land Rover Jaguar

North America

Up 16%

53 46

37 39

9 14

9 months 9 months FY13 FY14

Asia Pacific

Up 33%

16 12

10 13

3 4

9 months 9 months FY13 FY14

China

Up 36%

75

55

60

50

14 5

9 months 9 months FY13 FY14

All other markets

Up 23%

55 45

41 49

4 6

9 months 9 months FY13 FY14

9 month FY14

All other UK markets 16.5% (ROW) Asia 17.9% Pacific North 5.3% America Europe 17.2% (ex.

Russia) 18.9%

China 24.2%

308,908 units

9 month FY13

All other UK markets 16.6% Asia (ROW) Pacific 17.6% 4.8% North Europe America (ex. 18.0% Russia) 21.5% China 21.5%

255,722 units


Table of Contents
LOGO

 

Product and other investment

Key financial indicators—IFRS

Quarter ended 31 December 9 months ended 31 December (£ millions, unless stated) 2013 2012 Change 2013 2012 Change

R&D expense

Capitalised 271 229 42 772 662 433

Expensed 55 46 9 167 144 98

Total R&D expense 326 275 51 939 806 531

Investment in tangible and other

462 267 195 1,064 655 388 intangible assets

Total product and other investment 788 542 246 2,003 1,461 919

27