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
140.14a-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))
|
Three
Months Ended March 31, 2008
|
Year
Ended December 31, 2007
|
|||||||||||||||||||||||
Historical
Financial
Statement
|
Pro
Forma
Adjustments
Jaguar
Land
Rover
|
Pro
Forma
Financial
Statement
|
Historical
Financial
Statement
|
Pro
Forma
Adjustments
Jaguar
Land
Rover
|
Pro
Forma
Financial
Statement
|
|||||||||||||||||||
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
||||||||||||||||||||
(a)
|
(a)
|
|||||||||||||||||||||||
Sales
and revenues
|
||||||||||||||||||||||||
Automotive
sales
|
$ | 39,117 | $ | (4,145 | ) | $ | 34,972 | $ | 154,379 | $ | (14,861 | ) | $ | 139,518 | ||||||||||
Financial
Services revenues
|
4,396 | — | 4,396 | 18,076 | — | 18,076 | ||||||||||||||||||
Total
sales and revenues
|
43,513 | (4,145 | ) | 39,368 | 172,455 | (14,861 | ) | 157,594 | ||||||||||||||||
Costs
and expenses
|
||||||||||||||||||||||||
Automotive
cost of sales
|
35,455 | (3,773 | ) | 31,682 | 142,587 | (12,722 | ) | 129,865 | ||||||||||||||||
Selling,
administrative and other expenses
|
5,081 | (380 | ) | 4,701 | 21,169 | (1,514 | ) | 19,655 | ||||||||||||||||
Goodwill
impairment
|
— | — | — | 2,400 | — | 2,400 | ||||||||||||||||||
Interest
expense
|
2,542 | — | 2,542 | 10,927 | — | 10,927 | ||||||||||||||||||
Financial
Services provision for credit and insurance losses
|
343 | — | 343 | 668 | — | 668 | ||||||||||||||||||
Total
costs and expenses
|
43,421 | (4,153 | ) | 39,268 | 177,751 | (14,236 | ) | 163,515 | ||||||||||||||||
Automotive
interest income and other non-operating income/(expense),
net
|
92 | (8 | ) | 84 | 1,161 | 5 | 1,166 | |||||||||||||||||
Automotive
equity in net income/(loss) of affiliated companies
|
136 | — | 136 | 389 | — | 389 | ||||||||||||||||||
Income/(Loss)
before income taxes
|
320 | — | 320 | (3,746 | ) | (620 | ) | (4,366 | ) | |||||||||||||||
Provision
for/(Benefit from) income taxes
|
97 | (5 | ) | 92 | (1,294 | ) | (13 | ) | (1,307 | ) | ||||||||||||||
Income/(Loss)
before minority interests
|
223 | 5 | 228 | (2,452 | ) | (607 | ) | (3,059 | ) | |||||||||||||||
Minority
interests in net income/(loss) of subsidiaries
|
122 | — | 122 | 312 | — | 312 | ||||||||||||||||||
Income/(Loss)
from continuing operations
|
$ | 101 | $ | 5 | $ | 106 | $ | (2,764 | ) | $ | (607 | ) | $ | (3,371 | ) | |||||||||
AMOUNTS
PER SHARE OF COMMON AND CLASS B STOCK
|
||||||||||||||||||||||||
Basic
income/(loss)
|
||||||||||||||||||||||||
Income/(Loss)
from continuing operations
|
$ | 0.05 | $ | — | $ | 0.05 | $ | (1.40 | ) | $ | (0.31 | ) | $ | (1.71 | ) | |||||||||
Number
of shares used to compute amounts per share
|
2,188 | 2,188 | 2,188 | 1,978 | 1,978 | 1,978 | ||||||||||||||||||
Diluted
income/(loss)
|
||||||||||||||||||||||||
Income/(Loss)
from continuing operations
|
$ | 0.05 | $ | — | $ | 0.05 | $ | (1.40 | ) | $ | (0.31 | ) | $ | (1.71 | ) | |||||||||
Number
of shares used to compute amounts per share
|
2,208 | 2,208 | 2,208 | 1,978 | 1,978 | 1,978 |
Three
Months Ended March 31, 2008
|
Year
Ended December 31, 2007
|
|||||||||||||||||||||||
Historical
Financial
Statement
|
Pro
Forma
Adjustments
Jaguar
Land
Rover
|
Pro
Forma
Financial
Statement
|
Historical
Financial
Statement
|
Pro
Forma
Adjustments
Jaguar
Land
Rover
|
Pro
Forma
Financial
Statement
|
|||||||||||||||||||
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
||||||||||||||||||||
(a)
|
(a)
|
|||||||||||||||||||||||
AUTOMOTIVE
|
||||||||||||||||||||||||
Sales
|
$ | 39,117 | $ | (4,145 | ) | $ | 34,972 | $ | 154,379 | $ | (14,861 | ) | $ | 139,518 | ||||||||||
Costs
and expenses
|
||||||||||||||||||||||||
Cost
of sales
|
35,455 | (3,773 | ) | 31,682 | 142,587 | (12,722 | ) | 129,865 | ||||||||||||||||
Selling,
administrative and other expenses
|
3,109 | (380 | ) | 2,729 | 13,660 | (1,514 | ) | 12,146 | ||||||||||||||||
Goodwill
impairment
|
— | — | — | 2,400 | — | 2,400 | ||||||||||||||||||
Total
costs and expenses
|
38,564 | (4,153 | ) | 34,411 | 158,647 | (14,236 | ) | 144,411 | ||||||||||||||||
Operating
income/(loss)
|
553 | 8 | 561 | (4,268 | ) | (625 | ) | (4,893 | ) | |||||||||||||||
Interest
expense
|
528 | — | 528 | 2,252 | — | 2,252 | ||||||||||||||||||
Interest
income and other non-operating income/(expense), net
|
92 | (8 | ) | 84 | 1,161 | 5 | 1,166 | |||||||||||||||||
Equity
in net income/(loss) of affiliated companies
|
136 | — | 136 | 389 | — | 389 | ||||||||||||||||||
Income/(Loss)
before income taxes — Automotive
|
253 | — | 253 | (4,970 | ) | (620 | ) | (5,590 | ) | |||||||||||||||
FINANCIAL
SERVICES
|
||||||||||||||||||||||||
Revenues
|
4,396 | — | 4,396 | 18,076 | — | 18,076 | ||||||||||||||||||
Costs
and expenses
|
||||||||||||||||||||||||
Interest
expense
|
2,014 | — | 2,014 | 8,675 | — | 8,675 | ||||||||||||||||||
Depreciation
|
1,836 | — | 1,836 | 6,289 | — | 6,289 | ||||||||||||||||||
Operating
and other expenses
|
136 | — | 136 | 1,220 | — | 1,220 | ||||||||||||||||||
Provision
for credit and insurance losses
|
343 | — | 343 | 668 | — | 668 | ||||||||||||||||||
Total
costs and expenses
|
4,329 | — | 4,329 | 16,852 | — | 16,852 | ||||||||||||||||||
Income/(Loss)
before income taxes — Financial Services
|
67 | — | 67 | 1,224 | — | 1,224 | ||||||||||||||||||
TOTAL
COMPANY
|
||||||||||||||||||||||||
Income/(Loss)
before income taxes
|
320 | — | 320 | (3,746 | ) | (620 | ) | (4,366 | ) | |||||||||||||||
Provision
for/(Benefit from) income taxes
|
97 | (5 | ) | 92 | (1,294 | ) | (13 | ) | (1,307 | ) | ||||||||||||||
Income/(Loss)
before minority interests
|
223 | 5 | 228 | (2,452 | ) | (607 | ) | (3,059 | ) | |||||||||||||||
Minority
interests in net income/(loss) of subsidiaries
|
122 | — | 122 | 312 | — | 312 | ||||||||||||||||||
Income/(Loss)
from continuing operations
|
$ | 101 | $ | 5 | $ | 106 | $ | (2,764 | ) | $ | (607 | ) | $ | (3,371 | ) | |||||||||
AMOUNTS
PER SHARE OF COMMON AND CLASS B STOCK
|
||||||||||||||||||||||||
Basic
income/(loss)
|
||||||||||||||||||||||||
Income/(Loss)
from continuing operations
|
$ | 0.05 | $ | — | $ | 0.05 | $ | (1.40 | ) | $ | (0.31 | ) | $ | (1.71 | ) | |||||||||
Number
of shares used to compute per share
|
2,188 | 2,188 | 2,188 | 1,978 | 1,978 | 1,978 | ||||||||||||||||||
Diluted
income/(loss)
|
||||||||||||||||||||||||
Income/(Loss)
from continuing operations
|
$ | 0.05 | $ | — | $ | 0.05 | $ | (1.40 | ) | $ | (0.31 | ) | $ | (1.71 | ) | |||||||||
Number
of shares used to compute per share
|
2,208 | 2,208 | 2,208 | 1,978 | 1,978 | 1,978 |
Historical
Financial
Statement
|
Pro
Forma
Adjustments
Jaguar
Land
Rover
|
Pro
Forma
Financial
Statement
|
|||||||||||
(unaudited)
|
(unaudited)
|
(unaudited)
|
|||||||||||
ASSETS
|
|||||||||||||
Cash
and cash equivalents
|
$ | 33,751 | $ | — | $ | 33,751 | |||||||
— | 2,500 |
(b)
|
2,500 | ||||||||||
— | (600 | ) |
(c)
|
(600 | ) | ||||||||
— | (514 | ) |
(d)
|
(514 | ) | ||||||||
Subtotal
adjusted cash and cash equivalents
|
33,751 | 1,386 | 35,137 | ||||||||||
Marketable
securities
|
8,593 | — | 8,593 | ||||||||||
Loaned
securities
|
6,746 | — | 6,746 | ||||||||||
Finance
receivables, net
|
110,717 | — | 110,717 | ||||||||||
Other
receivables, net
|
8,089 | 224 |
(e)
|
8,313 | |||||||||
Net
investment in operating leases
|
32,493 | — | 32,493 | ||||||||||
Retained
interest in sold receivables
|
540 | — | 540 | ||||||||||
Inventories
|
11,721 | — | 11,721 | ||||||||||
Equity
in net assets of affiliated companies
|
3,120 | — | 3,120 | ||||||||||
Net
property
|
37,007 | — | 37,007 | ||||||||||
Deferred
income taxes
|
3,331 | — | 3,331 | ||||||||||
Goodwill
and other net intangible assets
|
2,064 | — | 2,064 | ||||||||||
Jaguar
Land Rover assets of discontinued/held-for-sale operations
|
8,054 | (8,054 | ) |
(f)
|
— | ||||||||
Other
assets
|
16,687 | — | 16,687 | ||||||||||
Total
assets
|
$ | 282,913 | $ | (6,444 | ) | $ | 276,469 | ||||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|||||||||||||
Payables
|
$ | 24,014 | $ | — | $ | 24,014 | |||||||
Accrued
liabilities and deferred revenue
|
72,877 | 182 |
(g)
|
73,059 | |||||||||
Debt
|
169,480 | (317 | ) |
(h)
|
169,163 | ||||||||
Deferred
income taxes
|
2,901 | — | 2,901 | ||||||||||
Jaguar
Land Rover liabilities of discontinued/held-for-sale
operations
|
5,064 | (5,064 | ) |
(f)
|
— | ||||||||
Total
liabilities
|
274,336 | (5,199 | ) | 269,137 | |||||||||
Minority
interests
|
1,466 | — | 1,466 | ||||||||||
Stockholders'
equity
|
|||||||||||||
Capital
stock
|
|||||||||||||
Common
Stock, par value $0.01 per share (2,148 million shares
issued)
|
21 | — | 21 | ||||||||||
Class
B Stock, par value $0.01 per share (71 million shares
issued)
|
1 | — | 1 | ||||||||||
Capital
in excess of par value of stock
|
7,988 | — | 7,988 | ||||||||||
Accumulated
other comprehensive income/(loss)
|
657 | (1,245 | ) |
(f)
|
(588 | ) | |||||||
Treasury
stock
|
(184 | ) | — | (184 | ) | ||||||||
Retained
earnings/(Accumulated deficit)
|
(1,372 | ) | — |
(i)
|
(1,372 | ) | |||||||
Total
stockholders' equity
|
7,111 | (1,245 | ) | 5,866 | |||||||||
Total
liabilities and stockholders' equity
|
$ | 282,913 | $ | (6,444 | ) | $ | 276,469 |
Historical
Financial Statement
|
Pro
Forma Adjustments Jaguar
Land
Rover
|
Pro
Forma Financial Statement
|
|||||||||||
(unaudited)
|
(unaudited)
|
(unaudited)
|
|||||||||||
ASSETS
|
|||||||||||||
Automotive
|
|||||||||||||
Cash
and cash equivalents
|
$ | 18,663 | $ | 1,386 |
(b)(c)(d)
|
$ | 20,049 | ||||||
Marketable
securities
|
6,602 | — | 6,602 | ||||||||||
Loaned
securities
|
6,746 | — | 6,746 | ||||||||||
Total
cash, marketable and loaned securities
|
32,011 | 1,386 | 33,397 | ||||||||||
Receivables,
net
|
4,164 | 224 |
(e)
|
4,388 | |||||||||
Inventories
|
11,721 | — | 11,721 | ||||||||||
Deferred
income taxes
|
562 | — | 562 | ||||||||||
Other
current assets
|
6,206 | — | 6,206 | ||||||||||
Current
receivable from Financial Services
|
225 | — | 225 | ||||||||||
Total
current assets
|
54,889 | 1,610 | 56,499 | ||||||||||
Equity
in net assets of affiliated companies
|
2,558 | — | 2,558 | ||||||||||
Net
property
|
36,757 | — | 36,757 | ||||||||||
Deferred
income taxes
|
8,557 | — | 8,557 | ||||||||||
Goodwill
and other net intangible assets
|
2,054 | — | 2,054 | ||||||||||
Jaguar
Land Rover assets of discontinued/held-for-sale operations
|
8,054 | (8,054 | ) |
(f)
|
— | ||||||||
Other
assets
|
5,966 | — | 5,966 | ||||||||||
Non-current
receivable from Financial Services
|
2,003 | — | 2,003 | ||||||||||
Total
Automotive assets
|
120,838 | (6,444 | ) | 114,394 | |||||||||
Financial
Services
|
|||||||||||||
Cash
and cash equivalents
|
15,088 | — | 15,088 | ||||||||||
Marketable
securities
|
1,991 | — | 1,991 | ||||||||||
Finance
receivables, net
|
114,642 | — | 114,642 | ||||||||||
Net
investment in operating leases
|
29,962 | — | 29,962 | ||||||||||
Retained
interest in sold receivables
|
540 | — | 540 | ||||||||||
Equity
in net assets of affiliated companies
|
562 | — | 562 | ||||||||||
Goodwill
and other net intangible assets
|
10 | — | 10 | ||||||||||
Other
assets
|
7,464 | — | 7,464 | ||||||||||
Total
Financial Services assets
|
170,259 | — | 170,259 | ||||||||||
Intersector
elimination
|
(2,228 | ) | — | (2,228 | ) | ||||||||
Total
assets
|
$ | 288,869 | $ | (6,444 | ) | $ | 282,425 | ||||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|||||||||||||
Automotive
|
|||||||||||||
Trade
payables
|
$ | 17,692 | $ | — | $ | 17,692 | |||||||
Other
payables
|
4,248 | — | 4,248 | ||||||||||
Accrued
liabilities and deferred revenue
|
26,533 | 182 |
(g)
|
26,715 | |||||||||
Deferred
income taxes
|
2,567 | — | 2,567 | ||||||||||
Debt
payable within one year
|
1,445 | (317 | ) |
(h)
|
1,128 | ||||||||
Total
current liabilities
|
52,485 | (135 | ) | 52,350 | |||||||||
Long-term
debt
|
25,608 | — | 25,608 | ||||||||||
Other
liabilities
|
40,714 | — | 40,714 | ||||||||||
Deferred
income taxes
|
846 | — | 846 | ||||||||||
Jaguar
Land Rover liabilities of discontinued/held-for-sale
operations
|
5,064 | (5,064 | ) |
(f)
|
— | ||||||||
Total
Automotive liabilities
|
124,717 | (5,199 | ) | 119,518 | |||||||||
Financial
Services
|
|||||||||||||
Payables
|
2,080 | — | 2,080 | ||||||||||
Debt
|
142,427 | — | 142,427 | ||||||||||
Deferred
income taxes
|
5,444 | — | 5,444 | ||||||||||
Other
liabilities and deferred income
|
5,624 | — | 5,624 | ||||||||||
Payable
to Automotive
|
2,228 | — | 2,228 | ||||||||||
Total
Financial Services liabilities
|
157,803 | — | 157,803 | ||||||||||
Minority
interests
|
1,466 | — | 1,466 | ||||||||||
Stockholders'
equity
|
|||||||||||||
Capital
stock
|
|||||||||||||
Common
Stock, par value $0.01 per share (2,148 million shares
issued)
|
21 | — | 21 | ||||||||||
Class
B Stock, par value $0.01 per share (71 million shares
issued)
|
1 | — | 1 | ||||||||||
Capital
in excess of par value of stock
|
7,988 | — | 7,988 | ||||||||||
Accumulated
other comprehensive income/(loss)
|
657 | (1,245 | ) |
(f)
|
(588 | ) | |||||||
Treasury
stock
|
(184 | ) | — | (184 | ) | ||||||||
Retained
earnings/(Accumulated deficit)
|
(1,372 | ) | — |
(i)
|
(1,372 | ) | |||||||
Total
stockholders' equity
|
7,111 | (1,245 | ) | 5,866 | |||||||||
Intersector
elimination
|
(2,228 | ) | — | (2,228 | ) | ||||||||
Total
liabilities and stockholders' equity
|
$ | 288,869 | $ | (6,444 | ) | $ | 282,425 |
(a)
|
Carve-out
of Jaguar Land Rover results included in our historical financial
statements.
|
(b)
|
Cash
proceeds from the sale of Jaguar Land Rover of $2.5 billion, which
includes a purchase price adjustment of about $200 million for cash
(net of debt) that would have been transferred to Tata Motors
had the sale occurred on March 31,
2008.
|
(c)
|
Contribution
to Jaguar Land Rover pension plan.
|
(d)
|
Jaguar
Land Rover cash balances that would have been transferred to Tata Motors
had the sale occurred on March 31,
2008.
|
(e)
|
Trade
receivables from Jaguar Land Rover (eliminated as an intercompany
transaction in our historical financial
statements).
|
|
(f)
|
Carve-out
of assets, liabilities, and accumulated other comprehensive income/(loss)
of Jaguar Land Rover included in our historical financial
statements.
|
(g)
|
Liabilities
incurred in connection with the sale of Jaguar Land
Rover.
|
(h)
|
Jaguar
Land Rover debt that would have been transferred to Tata Motors had the
sale occurred on March 31, 2008.
|
|
(i)
|
Estimated
gain/(loss) on sale of Jaguar Land Rover as if sold on
March 31, 2008.
|
Designation
|
Description
|
Method of
Filing
|
||
Exhibit
23.1
|
Consent
of Independent Registered Public Accounting Firm.
|
Filed
with this Report
|
||
Exhibit
99.1
|
"Item
8. Financial Statements and Supplementary Data" from Ford Motor Company's
Annual Report on Form 10-K for the year ended December 31, 2007
(revised to reflect changes in segment reporting
structure).
|
Filed
with this Report
|
FORD MOTOR
COMPANY
|
||
(Registrant)
|
||
Date: June
2, 2008
|
By:
|
/s/ Louis
J. Ghilardi
|
Louis
J. Ghilardi
|
||
Assistant
Secretary
|
Designation
|
Description
|
Consent
of Independent Registered Public Accounting
Firm.
|
"Item
8. Financial Statements and Supplementary Data" from Ford Motor Company's
Annual Report on Form 10-K for the year ended December 31, 2007
(revised to reflect changes in segment reporting
structure).
|