GILLINGHAM, England--(BUSINESS WIRE)--
Delphi Automotive PLC (NYSE: DLPH), a leading global vehicle components
manufacturer, today reported first quarter 2015 U.S. GAAP earnings from
continuing operations of $0.99 per diluted share. Excluding special
items, first quarter earnings from continuing operations increased 4% to
$1.21 per diluted share.
Highlights Include:
-
Revenue of $3.8 billion, up 6% adjusted for currency exchange and
commodity movements
-
Growth of 4 points above market
-
U.S. GAAP diluted earnings per share from continuing operations of
$0.99
-
Excluding special items, earnings from continuing operations of
$1.21 per diluted share, up 4%
-
Adjusted Operating Income of $472 million, up 2%
-
Adjusted Operating Income margin of 12.4%, up 50 basis points
-
Generated $121 million of cash from continuing operations
-
Share repurchases and dividends of $313 million
-
Announced agreement for sale of Thermal Systems business to MAHLE
for approximately $727 million, expected to close in the 3rd quarter
of 2015
-
Thermal Systems classified as discontinued operations for all
periods presented
“Delphi’s strong financial results demonstrate that the disciplined
execution of our strategy is resulting in solid operating growth," said
Kevin Clark, president and chief executive officer. "Additionally, the
sale of our Thermal Division has unlocked value for our shareholders and
will help fuel a focused, high-growth product portfolio that capitalizes
on industry trends in safe, green and connected content going forward."
First Quarter 2015 Results
The Company reported first quarter 2015 revenue of $3.8 billion,
a decline of 3% from the prior year period, reflecting unfavorable
currency impacts, which offset continued volume growth in Asia and North
America. Adjusted for the impacts of currency exchange and commodity
movements, revenue increased by 6% in the first quarter. This reflects
growth of 15% in Asia, 7% in North America and 2% in Europe, partially
offset by a decline of 16% in South America.
The Company reported first quarter 2015 U.S. GAAP net income from
continuing operations of $288 million and earnings from continuing
operations of $0.99 per diluted share, compared to $310 million and
$1.01 per diluted share in the prior year period. First quarter net
income from continuing operations excluding restructuring and other
special items ("Adjusted Net Income"), totaled $353 million, or $1.21
per diluted share, which includes the favorable impacts of a reduced
share count. Adjusted Net Income in the prior year period was $357
million, or $1.16 per diluted share.
First quarter earnings before interest expense, other income (expense),
net, income tax expense, equity income (loss), net of tax, income (loss)
from discontinued operations, net of tax, restructuring and other
special items ("Adjusted Operating Income") was $472 million, compared
to $463 million in the prior year period. Adjusted Operating Income
margin increased 50 basis points in the first quarter of 2015 to 12.4%,
compared with 11.9% in the prior year period. Despite the unfavorable
impacts of currency exchange, Adjusted Operating Income increased as a
result of above-market growth of our businesses in Asia and North
America and the impacts of successful cost reduction initiatives.
Depreciation and amortization expense totaled $128 million in the first
quarter, compared to $134 million in the prior year period.
Interest expense for the first quarter totaled $32 million, a decrease
from $35 million in the prior year period, which reflects the benefits
of our debt refinancing transactions in the first quarters of 2015 and
2014. Additionally, both the first quarter of 2015 and 2014 included
losses on the extinguishment of debt, which totaled $52 million and $34
million, respectively.
Tax expense in the first quarter of 2015 was $61 million, resulting in
an effective tax rate of approximately 17%, compared to $69 million, or
an effective rate of 18%, in the prior year period. The decrease
reflects a decline in pretax earnings from continuing operations, as
well as the geographic mix of these pretax earnings.
The Company generated net cash flow from continuing operating activities
of $121 million in the first quarter of 2015, compared to $118 million
in the prior year period. As of March 31, 2015, the Company had cash and
cash equivalents of $558 million and total debt of $2.7 billion.
Reconciliations of Adjusted Net Income, Adjusted Net Income per Share,
Adjusted Operating Income and Cash Flow Before Financing, which are
non-GAAP measures, to the most directly comparable financial measure
calculated and presented in accordance with accounting principles
generally accepted in the United States ("GAAP") are provided in the
attached supplemental schedules.
Discontinued Operations - Sale of Thermal Business
As previously disclosed, during the first quarter of 2015 Delphi entered
into a definitive agreement to sell its wholly-owned Thermal Systems
business to MAHLE GmbH for approximately $727 million, subject to
closing adjustments. The sale is expected to close in the third quarter
of 2015, subject to regulatory and other approvals, and Delphi expects
to receive proceeds of approximately $670 million and to recognize a
gain on the divestiture of over $300 million. Proceeds from the sale
will be used to fund future growth initiatives, including acquisitions,
as well as share repurchases under the existing share repurchase
program. Delphi and MAHLE also signed a separate letter of intent to
sell Delphi’s interest in Shanghai Delphi Automotive Air-Conditioning
System Co., Ltd. ("SDAAC"), subject to regulatory and other approvals.
Proceeds from the sale of Delphi's interest in SDAAC will be in addition
to the $727 million paid for the wholly-owned Thermal operations.
Additionally, as part of the Company's overall Thermal Systems
divestiture strategy, Delphi intends to divest the Company's interest in
its Korea Delphi Automotive Systems Corporation ("KDAC") joint venture
to a separate buyer.
The results of the Thermal Systems business, including the Company's
interests in SDAAC and KDAC, are presented as discontinued operations
separate from the Company’s continuing operations for all periods
presented. Loss from discontinued operations attributable to Delphi, net
of tax, was $79 million for the three months ended March 31, 2015, which
includes an $88 million non-cash impairment loss related to the
Company's interest in KDAC.
Share Repurchase Program
During the first quarter of 2015, Delphi repurchased 3.23 million shares
for approximately $240 million under its existing authorized share
repurchase program, leaving approximately $1,426 million available for
future share repurchases. All repurchased shares were retired, and are
reflected as a reduction of ordinary share capital for the par value of
the shares, with the excess applied as reductions to additional
paid-in-capital and retained earnings.
Q2 2015 and Full Year 2015 Outlook
The Company's second quarter and full year 2015 financial guidance is as
follows:
|
(in millions, except per share amounts)
|
|
|
Continuing Ops
Q2 2015
|
|
|
Continuing Ops
Full Year 2015
|
|
|
Revenue
|
|
|
$3,825 - $3,925
|
|
|
$15,300 - $15,700
|
|
|
Adjusted operating income
|
|
|
$500 - $520
|
|
|
$1,980 - $2,080
|
|
|
Adjusted operating income margin
|
|
|
13.1% - 13.2%
|
|
|
12.9% - 13.2%
|
|
|
Adjusted earnings per share
|
|
|
$1.27 - $1.37
|
|
|
$5.35 - $5.50
|
|
|
Cash flow before financing
|
|
|
|
|
|
$1,100
|
|
|
Capital expenditures
|
|
|
|
|
|
$800
|
|
|
Adjusted effective tax rate
|
|
|
|
|
|
17%
|
|
Conference Call and Webcast
The Company will host a conference call to discuss these results at 8:30
a.m. (ET) today, which is accessible by dialing 888.486.0553 (US
domestic) or 706.634.4982 (international) or through a webcast at http://investor.delphi.com/.
The conference ID number is 25775847. A slide presentation will
accompany the prepared remarks and has been posted on the investor
relations section of the Company's website. A replay will be available
two hours following the conference call.
Use of Non-GAAP Financial Information
This press release contains information about Delphi's financial results
which are not presented in accordance with accounting principles
generally accepted in the United States (“GAAP”). Specifically, Adjusted
Operating Income, Adjusted Net Income, Adjusted Net Income per Share and
Cash Flow Before Financing are non-GAAP financial measures. Adjusted
Operating Income represents net income before interest expense, other
income (expense), net, income tax expense, equity income (loss), net of
tax, income (loss) from discontinued operations, net of tax,
restructuring, other project and integration costs related to
acquisitions and other portfolio transactions and asset impairments.
Adjusted Net Income represents net income (loss) attributable to Delphi
before income (loss) from discontinued operations, net of tax,
restructuring, other project and integration costs related to
acquisitions and other portfolio transactions, asset impairments and
debt extinguishment costs. Adjusted Net Income Per Share represents
Adjusted Net Income divided by the weighted average number of diluted
shares outstanding for the period. Cash Flow Before Financing represents
cash provided by (used in) operating activities from continuing
operations plus cash provided by (used in) investing activities from
continuing operations. Management believes the non-GAAP financial
measures used in this press release are useful to both management and
investors in their analysis of the Company's financial position and
results of operations.
Such non-GAAP financial measures are reconciled to the most directly
comparable GAAP financial measures in the attached supplemental
schedules at the end of this press release. Non-GAAP measures should not
be considered in isolation or as a substitute for our reported results
prepared in accordance with GAAP and, as calculated, may not be
comparable to other similarly titled measures of other companies.
About Delphi
Delphi Automotive PLC (NYSE: DLPH) is a leading global technology
company for automotive and commercial vehicle markets delivering
solutions that help make vehicles safe, green and connected.
Headquartered in Gillingham, U.K., Delphi operates technical centers,
manufacturing sites and customer support services in 33 countries. Visit www.delphi.com.
Forward-Looking Statements
This press release, as well as other statements made by Delphi
Automotive PLC (the “Company”), contain forward-looking statements that
reflect, when made, the Company's current views with respect to current
events and financial performance. Such forward-looking statements are
subject to many risks, uncertainties and factors relating to the
Company's operations and business environment, which may cause the
actual results of the Company to be materially different from any future
results. All statements that address future operating, financial or
business performance or the Company's strategies or expectations are
forward-looking statements. Factors that could cause actual results to
differ materially from these forward-looking statements are discussed
under the captions “Risk Factors” and “Management's Discussion and
Analysis of Financial Condition and Results of Operations” in the
Company's filings with the Securities and Exchange Commission. New risks
and uncertainties arise from time to time, and it is impossible for us
to predict these events or how they may affect the Company. It should be
remembered that the price of the ordinary shares and any income from
them can go down as well as up. The Company disclaims any intention or
obligation to update or revise any forward-looking statements, whether
as a result of new information, future events and/or otherwise, except
as may be required by law.
|
DELPHI AUTOMOTIVE PLC
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
|
|
|
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2015
|
|
2014
|
|
|
|
(in millions, except per share amounts)
|
|
Net sales
|
|
$
|
3,797
|
|
|
$
|
3,897
|
|
|
Operating expenses:
|
|
|
|
|
|
Cost of sales
|
|
3,056
|
|
|
3,164
|
|
|
Selling, general and administrative
|
|
255
|
|
|
248
|
|
|
Amortization
|
|
24
|
|
|
24
|
|
|
Restructuring
|
|
16
|
|
|
21
|
|
|
Total operating expenses
|
|
3,351
|
|
|
3,457
|
|
|
Operating income
|
|
446
|
|
|
440
|
|
|
Interest expense
|
|
(32
|
)
|
|
(35
|
)
|
|
Other expense, net
|
|
(54
|
)
|
|
(17
|
)
|
|
Income from continuing operations before income taxes and equity
income
|
|
360
|
|
|
388
|
|
|
Income tax expense
|
|
(61
|
)
|
|
(69
|
)
|
|
Income from continuing operations before equity income
|
|
299
|
|
|
319
|
|
|
Equity income, net of tax
|
|
5
|
|
|
7
|
|
|
Income from continuing operations
|
|
304
|
|
|
326
|
|
|
(Loss) income from discontinued operations, net of tax
|
|
(75
|
)
|
|
15
|
|
|
Net income
|
|
229
|
|
|
341
|
|
|
Net income attributable to noncontrolling interest
|
|
20
|
|
|
21
|
|
|
Net income attributable to Delphi
|
|
$
|
209
|
|
|
$
|
320
|
|
|
|
|
|
|
|
|
Amounts attributable to Delphi:
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
288
|
|
|
$
|
310
|
|
|
(Loss) income from discontinued operations
|
|
(79
|
)
|
|
10
|
|
|
Net income
|
|
$
|
209
|
|
|
$
|
320
|
|
|
|
|
|
|
|
|
Diluted net income (loss) per share:
|
|
|
|
|
|
Continuing operations
|
|
$
|
0.99
|
|
|
$
|
1.01
|
|
|
Discontinued operations
|
|
(0.27
|
)
|
|
0.03
|
|
|
Diluted net income per share attributable to Delphi
|
|
$
|
0.72
|
|
|
$
|
1.04
|
|
|
Weighted average number of diluted shares outstanding
|
|
291.81
|
|
|
306.89
|
|
|
|
|
|
|
|
|
Cash dividends declared per share
|
|
$
|
0.25
|
|
|
$
|
0.25
|
|
|
DELPHI AUTOMOTIVE PLC
CONSOLIDATED BALANCE SHEETS
(Unaudited)
|
|
|
|
|
|
March 31,
2015
|
|
December 31,
2014
|
|
|
|
|
|
|
|
(in millions)
|
|
ASSETS
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
558
|
|
|
$
|
859
|
|
Restricted cash
|
|
1
|
|
|
1
|
|
Accounts receivable, net
|
|
2,677
|
|
|
2,400
|
|
Inventories
|
|
1,081
|
|
|
1,013
|
|
Other current assets
|
|
533
|
|
|
567
|
|
Current assets held for sale
|
|
837
|
|
|
384
|
|
Total current assets
|
|
5,687
|
|
|
5,224
|
|
Long-term assets:
|
|
|
|
|
|
Property, net
|
|
2,905
|
|
|
3,021
|
|
Investments in affiliates
|
|
101
|
|
|
98
|
|
Intangible assets, net
|
|
681
|
|
|
728
|
|
Goodwill
|
|
611
|
|
|
656
|
|
Other long-term assets
|
|
479
|
|
|
508
|
|
Long-term assets held for sale
|
|
—
|
|
|
511
|
|
Total long-term assets
|
|
4,777
|
|
|
5,522
|
|
Total assets
|
|
$
|
10,464
|
|
|
$
|
10,746
|
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Short-term debt
|
|
$
|
44
|
|
|
$
|
34
|
|
Accounts payable
|
|
2,287
|
|
|
2,278
|
|
Accrued liabilities
|
|
1,081
|
|
|
1,221
|
|
Current liabilities held for sale
|
|
406
|
|
|
356
|
|
Total current liabilities
|
|
3,818
|
|
|
3,889
|
|
Long-term liabilities:
|
|
|
|
|
|
Long-term debt
|
|
2,673
|
|
|
2,417
|
|
Pension benefit obligations
|
|
926
|
|
|
1,002
|
|
Other long-term liabilities
|
|
384
|
|
|
390
|
|
Long-term liabilities held for sale
|
|
—
|
|
|
35
|
|
Total long-term liabilities
|
|
3,983
|
|
|
3,844
|
|
Total liabilities
|
|
7,801
|
|
|
7,733
|
|
Commitments and contingencies
|
|
|
|
|
|
Total Delphi shareholder's equity
|
|
2,155
|
|
|
2,510
|
|
Noncontrolling interest
|
|
508
|
|
|
503
|
|
Total shareholders’ equity
|
|
2,663
|
|
|
3,013
|
|
Total liabilities and shareholders’ equity
|
|
$
|
10,464
|
|
|
$
|
10,746
|
|
DELPHI AUTOMOTIVE PLC
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|
|
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2015
|
|
2014
|
|
|
|
(in millions)
|
|
Cash flows from operating activities:
|
|
|
|
|
|
Net income
|
|
$
|
229
|
|
|
$
|
341
|
|
|
(Loss) income from discontinued operations, net of tax
|
|
(75
|
)
|
|
15
|
|
|
Income from continuing operations
|
|
304
|
|
|
326
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
Depreciation and amortization
|
|
128
|
|
|
134
|
|
|
Deferred income taxes
|
|
(1
|
)
|
|
10
|
|
|
Income from equity method investments, net of dividends received
|
|
(5
|
)
|
|
(7
|
)
|
|
Loss on extinguishment of debt
|
|
52
|
|
|
34
|
|
|
Other, net
|
|
12
|
|
|
14
|
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
Accounts receivable, net
|
|
(277
|
)
|
|
(358
|
)
|
|
Inventories
|
|
(68
|
)
|
|
(127
|
)
|
|
Accounts payable
|
|
105
|
|
|
175
|
|
|
Other, net
|
|
(110
|
)
|
|
(59
|
)
|
|
Pension contributions
|
|
(19
|
)
|
|
(24
|
)
|
|
Net cash provided by operating activities from continuing operations
|
|
121
|
|
|
118
|
|
|
Net cash provided by operating activities from discontinued
operations
|
|
14
|
|
|
18
|
|
|
Net cash provided by operating activities
|
|
135
|
|
|
136
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
Capital expenditures
|
|
(213
|
)
|
|
(272
|
)
|
|
Proceeds from sale of property / investments
|
|
—
|
|
|
1
|
|
|
Decrease in restricted cash
|
|
—
|
|
|
(3
|
)
|
|
Net cash used in investing activities from continuing operations
|
|
(213
|
)
|
|
(274
|
)
|
|
Net cash used in investing activities from discontinued operations
|
|
(37
|
)
|
|
(26
|
)
|
|
Net cash used in investing activities
|
|
(250
|
)
|
|
(300
|
)
|
|
Cash flows from financing activities:
|
|
|
|
|
|
Increase in short and long-term debt, net
|
|
217
|
|
|
4
|
|
|
Dividend payments of consolidated affiliates to minority shareholders
|
|
(13
|
)
|
|
(7
|
)
|
|
Repurchase of ordinary shares
|
|
(240
|
)
|
|
(153
|
)
|
|
Distribution of cash dividends
|
|
(73
|
)
|
|
(77
|
)
|
|
Taxes withheld and paid on employees' restricted share awards
|
|
(58
|
)
|
|
(8
|
)
|
|
Net cash used in financing activities
|
|
(167
|
)
|
|
(241
|
)
|
|
Effect of exchange rate fluctuations on cash and cash equivalents
|
|
(21
|
)
|
|
(6
|
)
|
|
Decrease in cash and cash equivalents
|
|
(303
|
)
|
|
(411
|
)
|
|
Cash and cash equivalents at beginning of period
|
|
904
|
|
|
1,389
|
|
|
Cash and cash equivalents at end of period
|
|
$
|
601
|
|
|
$
|
978
|
|
|
Cash and cash equivalents of discontinued operations
|
|
$
|
43
|
|
|
$
|
43
|
|
|
Cash and cash equivalents of continuing operations
|
|
$
|
558
|
|
|
$
|
935
|
|
DELPHI AUTOMOTIVE PLC
FOOTNOTES
(Unaudited)
|
|
|
1. Segment Summary
|
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2015
|
|
2014
|
|
%
|
|
|
|
(in millions)
|
|
|
|
Net Sales
|
|
|
|
|
|
|
|
Electrical/Electronic Architecture
|
|
$
|
2,078
|
|
|
$
|
2,111
|
|
|
(2)%
|
|
Powertrain Systems
|
|
1,081
|
|
|
1,097
|
|
|
(1)%
|
|
Electronics and Safety
|
|
682
|
|
|
737
|
|
|
(7)%
|
|
Eliminations and Other (a)
|
|
(44
|
)
|
|
(48
|
)
|
|
|
|
Net Sales
|
|
$
|
3,797
|
|
|
$
|
3,897
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Operating Income
|
|
|
|
|
|
|
|
Electrical/Electronic Architecture
|
|
$
|
264
|
|
|
$
|
269
|
|
|
(2)%
|
|
Powertrain Systems
|
|
129
|
|
|
113
|
|
|
14%
|
|
Electronics and Safety
|
|
79
|
|
|
81
|
|
|
(2)%
|
|
Eliminations and Other (a)
|
|
—
|
|
|
—
|
|
|
|
|
Adjusted Operating Income
|
|
$
|
472
|
|
|
$
|
463
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Eliminations and Other includes the elimination of inter-segment
transactions.
|
|
2. Weighted Average Number of Diluted Shares Outstanding
|
|
|
|
The following table illustrates the weighted average shares
outstanding used in calculating basic and diluted net income per
share attributable to Delphi for the three months ended March 31,
2015 and 2014:
|
|
|
|
Three Months Ended March 31,
|
|
|
|
2015
|
|
2014
|
|
|
|
(in millions, except per share data)
|
|
Weighted average ordinary shares outstanding, basic
|
|
290.90
|
|
|
305.85
|
|
Dilutive shares related to RSUs
|
|
0.91
|
|
|
1.04
|
|
Weighted average ordinary shares outstanding, including dilutive
shares
|
|
291.81
|
|
|
306.89
|
|
Basic net income per share:
|
|
|
|
|
|
Continuing operations
|
|
$
|
0.99
|
|
|
$
|
1.02
|
|
Discontinued operations
|
|
(0.27
|
)
|
|
0.03
|
|
Basic net income per share attributable to Delphi
|
|
$
|
0.72
|
|
|
$
|
1.05
|
|
Diluted net income per share:
|
|
|
|
|
|
Continuing operations
|
|
$
|
0.99
|
|
|
$
|
1.01
|
|
Discontinued operations
|
|
(0.27
|
)
|
|
0.03
|
|
Diluted net income per share attributable to Delphi
|
|
$
|
0.72
|
|
|
$
|
1.04
|
DELPHI AUTOMOTIVE PLC
RECONCILIATION OF NON-GAAP
MEASURES
(Unaudited)
In this press release the Company has provided information regarding
certain non-GAAP financial measures, including "Adjusted Operating
Income," "Adjusted Net Income," "Adjusted Net Income per Share" and
"Cash Flow Before Financing." Such non-GAAP financial measures are
reconciled to their closest GAAP financial measure in the following
schedules.
Adjusted Operating Income: Adjusted
Operating Income is presented as a supplemental measure of the Company's
performance which is consistent with the basis and manner in which
management presents financial information for the purpose of making
internal operating decisions. Adjusted Operating Income is defined as
net income before interest expense, other income (expense), net, income
tax expense, equity income (loss), net of tax, income (loss) from
discontinued operations, net of tax, restructuring and other special
items. Not all companies use identical calculations of Adjusted
Operating Income, therefore this presentation may not be comparable to
other similarly titled measures of other companies. The Company's 2015
guidance was determined using a consistent manner and methodology.
|
Consolidated Adjusted Operating Income
|
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2015
|
|
2014
|
|
|
|
(in millions)
|
|
Net income attributable to Delphi
|
|
$
|
209
|
|
|
$
|
320
|
|
|
Interest expense
|
|
32
|
|
|
35
|
|
|
Other expense, net
|
|
54
|
|
|
17
|
|
|
Income tax expense
|
|
61
|
|
|
69
|
|
|
Equity income, net of tax
|
|
(5
|
)
|
|
(7
|
)
|
|
Loss (income) from discontinued operations, net of tax
|
|
75
|
|
|
(15
|
)
|
|
Net income attributable to noncontrolling interest
|
|
20
|
|
|
21
|
|
|
Operating income
|
|
446
|
|
|
440
|
|
|
Restructuring
|
|
16
|
|
|
21
|
|
|
Other acquisition and portfolio project costs
|
|
8
|
|
|
2
|
|
|
Asset impairments
|
|
2
|
|
|
—
|
|
|
Adjusted operating income
|
|
$
|
472
|
|
|
$
|
463
|
|
|
Segment Adjusted Operating Income
|
|
(in millions)
|
|
Three Months Ended March 31, 2015
|
|
Electrical/
Electronic
Architecture
|
|
Powertrain
Systems
|
|
Electronics
and Safety
|
|
Eliminations
and Other
|
|
Total
|
|
Operating income
|
|
$
|
253
|
|
|
$
|
121
|
|
|
$
|
72
|
|
|
$
|
—
|
|
|
$
|
446
|
|
Restructuring
|
|
4
|
|
|
6
|
|
|
6
|
|
|
—
|
|
|
16
|
|
Other acquisition and portfolio project costs
|
|
5
|
|
|
2
|
|
|
1
|
|
|
—
|
|
|
8
|
|
Asset impairments
|
|
2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
Adjusted operating income
|
|
$
|
264
|
|
|
$
|
129
|
|
|
$
|
79
|
|
|
$
|
—
|
|
|
$
|
472
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization (a)
|
|
$
|
66
|
|
|
$
|
44
|
|
|
$
|
18
|
|
|
$
|
—
|
|
|
$
|
128
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2014
|
|
Electrical/
Electronic
Architecture
|
|
Powertrain
Systems
|
|
Electronics
and Safety
|
|
Eliminations
and Other
|
|
Total
|
|
Operating income
|
|
$
|
254
|
|
|
$
|
111
|
|
|
$
|
75
|
|
|
$
|
—
|
|
|
$
|
440
|
|
Restructuring
|
|
13
|
|
|
2
|
|
|
6
|
|
|
—
|
|
|
21
|
|
Other acquisition and portfolio project costs
|
|
2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
Adjusted operating income
|
|
$
|
269
|
|
|
$
|
113
|
|
|
$
|
81
|
|
|
$
|
—
|
|
|
$
|
463
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization (a)
|
|
$
|
64
|
|
|
$
|
51
|
|
|
$
|
19
|
|
|
$
|
—
|
|
|
$
|
134
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Includes asset impairments.
|
DELPHI AUTOMOTIVE PLC
RECONCILIATION OF NET EARNINGS TO
ADJUSTED EARNINGS
(Unaudited)
Adjusted Net Income and Adjusted Net Income Per
Share: Management believes Adjusted Net Income and Adjusted
Net Income Per Share, which are non-GAAP measures, are useful in
evaluating the ongoing operating performance of the Company. Adjusted
Net Income is defined as net income attributable to Delphi before
discontinued operations, restructuring and other special items,
including the tax impact thereon. Adjusted Net Income Per Share is
defined as Adjusted Net Income divided by the weighted average number of
diluted shares outstanding for the period. Not all companies use
identical calculations of Adjusted Net Income and Adjusted Net Income
Per Share, therefore this presentation may not be comparable to other
similarly titled measures of other companies. The Company's 2015
guidance was determined using a consistent manner and methodology.
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2015
|
|
2014
|
|
|
|
(in millions, except per share amounts)
|
|
Net income attributable to Delphi
|
|
$
|
209
|
|
|
$
|
320
|
|
|
Loss (income) from discontinued operations attributable to Delphi,
net of tax
|
|
79
|
|
|
(10
|
)
|
|
Income from continuing operations attributable to Delphi
|
|
288
|
|
|
310
|
|
|
Adjusting items:
|
|
|
|
|
|
Restructuring
|
|
16
|
|
|
21
|
|
|
Other acquisition and portfolio project costs
|
|
8
|
|
|
2
|
|
|
Asset impairments
|
|
2
|
|
|
—
|
|
|
Debt extinguishment costs
|
|
52
|
|
|
34
|
|
|
Tax impact of adjusting items (a)
|
|
(13
|
)
|
|
(10
|
)
|
|
Adjusted net income attributable to Delphi
|
|
$
|
353
|
|
|
$
|
357
|
|
|
|
|
|
|
|
|
Weighted average number of diluted shares outstanding
|
|
291.81
|
|
|
306.89
|
|
|
Diluted net income per share from continuing operations attributable
to Delphi
|
|
$
|
0.99
|
|
|
$
|
1.01
|
|
|
Adjusted net income per share
|
|
$
|
1.21
|
|
|
$
|
1.16
|
|
|
(a)
|
|
Represents the income tax impacts of the adjustments made for
restructuring, other acquisition and portfolio project costs, asset
impairments and debt extinguishment costs by calculating the income
tax impact of these items using the appropriate tax rate for the
jurisdiction where the charges were incurred.
|
Cash Flow Before Financing: Cash
Flow Before Financing is presented as a supplemental measure of the
Company's liquidity which is consistent with the basis and manner in
which management presents financial information for the purpose of
making internal operating decisions. Cash Flow Before Financing is
defined as cash provided by (used in) operating activities from
continuing operations plus cash provided by (used in) investing
activities from continuing operations. Not all companies use identical
calculations of cash flow before financing therefore this presentation
may not be comparable to other similarly titled measures of other
companies. The Company's 2015 guidance was determined using a consistent
manner and methodology.
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2015
|
|
2014
|
|
|
|
(in millions)
|
|
Cash flows from operating activities:
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
304
|
|
|
$
|
326
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
Depreciation and amortization
|
|
128
|
|
|
134
|
|
|
Working capital
|
|
(240
|
)
|
|
(310
|
)
|
|
Pension contributions
|
|
(19
|
)
|
|
(24
|
)
|
|
Other, net
|
|
(52
|
)
|
|
(8
|
)
|
|
Net cash provided by operating activities from continuing operations
|
|
121
|
|
|
118
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
Capital expenditures
|
|
(213
|
)
|
|
(272
|
)
|
|
Other, net
|
|
—
|
|
|
(2
|
)
|
|
Net cash used in investing activities from continuing operations
|
|
(213
|
)
|
|
(274
|
)
|
|
|
|
|
|
|
|
Cash flow before financing
|
|
$
|
(92
|
)
|
|
$
|
(156
|
)
|
Source: Delphi Automotive PLC