Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.

Delphi Reports Third Quarter 2016 Financial Results

APTV

PR Newswire

GILLINGHAM, England, Nov. 2, 2016 /PRNewswire/ -- Delphi Automotive PLC (NYSE: DLPH), a leading global technology company serving the automotive sector, today reported third quarter 2016 U.S. GAAP earnings from continuing operations of $1.07 per diluted share. Excluding special items, third quarter earnings from continuing operations totaled $1.50 per diluted share.

Third Quarter Highlights Include:

  • Revenue of $4.1 billion, up 10% adjusted for currency exchange, commodity movements, acquisitions and divestitures
  • U.S. GAAP net income from continuing operations of $293 million, diluted earnings per share from continuing operations of $1.07
    • Excluding special items, earnings from continuing operations of $1.50 per diluted share, up 17%
  • Adjusted Operating Income of $531 million, up 13%
    • U.S. GAAP Operating Income margin of 11.2%. Adjusted Operating Income margin of 13.0%, up 10 basis points
  • Generated $415 million of cash from continuing operations
  • Share repurchases and dividends of $179 million

Year-to-Date Highlights Include:

  • Revenue of $12.3 billion, up 8% adjusted for currency exchange, commodity movements, acquisitions and divestitures
  • U.S. GAAP net income from continuing operations of $871 million, diluted earnings per share from continuing operations of $3.18
    • Excluding special items, earnings from continuing operations of $4.45 per diluted share, up 16%
  • Adjusted Operating Income of $1,617 million, up 10%
    • U.S. GAAP Operating Income margin of 10.5%. Adjusted Operating Income margin of 13.1%, up 10 basis points
  • Generated $1,258 million of cash from continuing operations
  • Share repurchases and dividends of $773 million

"We delivered strong performance in the third quarter with double-digit sales and earnings growth," said Kevin Clark, president and chief executive officer. "We are confident in our outlook as we continue to aggressively optimize our cost structure to expand margins and fund smart investments in technologies that will enhance our future profitable growth."

Third Quarter 2016 Results

The Company reported third quarter 2016 revenue of $4.1 billion, an increase of 13% from the prior year period, reflecting the acquisition of HellermannTyton Group PLC ("HellermannTyton") and continued volume growth in North America, Europe and Asia Pacific. Adjusted for currency exchange, commodity movements, the acquisition of HellermannTyton and the divestiture of the Company's Reception Systems business, revenue increased by 10% in the third quarter. This reflects growth of 9% in North America, 7% in Europe and 19% in Asia, partially offset by a decline of 13% in South America.

The Company reported third quarter 2016 U.S. GAAP net income from continuing operations of $293 million and earnings from continuing operations of $1.07 per diluted share, compared to $351 million and $1.23 per diluted share in the prior year period. The third quarter 2016 results include pre-tax restructuring charges of $63 million, principally related to programs focused on the continued rotation of our manufacturing footprint to low cost locations in Europe and on reducing our global overhead costs, and $73 million of pre-tax losses on the extinguishment of debt resulting from the refinancing of a portion of our debt during the quarter.

Third quarter Adjusted Net Income, a non-GAAP financial measure defined below, totaled $409 million, or $1.50 per diluted share, which includes the favorable impact of a reduced share count, offset by a higher tax rate compared to the prior year period. Adjusted Net Income in the prior year period was $365 million, or $1.28 per diluted share.

Third quarter Adjusted Operating Income, a non-GAAP financial measure defined below, was $531 million, compared to $470 million in the prior year period. Adjusted Operating Income margin increased 10 basis points in the third quarter of 2016 to 13.0%, compared with 12.9% in the prior year period, resulting from the continued above-market growth of our businesses in Europe, North America and Asia Pacific, increased earnings from the December 2015 acquisition of HellermannTyton and the impact of cost reduction initiatives, including our continuing rotation to low cost manufacturing locations in Europe. Depreciation and amortization expense totaled $174 million in the third quarter, an increase from $131 million in the prior year period, primarily attributable to the acquisition of HellermannTyton in December of 2015.

Interest expense for the third quarter totaled $41 million, an increase from $30 million in the prior year period, which reflects the issuance of $1.3 billion in senior unsecured notes in the fourth quarter of 2015 to finance the acquisition of HellermannTyton.

Tax expense in the third quarter of 2016 was $57 million, resulting in an effective tax rate of approximately 16%, compared to $61 million, or an effective rate of 15%, in the prior year period. The increase in the effective tax rate was primarily attributable to the geographic mix of pretax earnings.

The Company generated net cash flow from continuing operating activities of $415 million in the three months ended September 30, 2016, compared to $394 million in the prior year period.

Year-to-Date 2016 Results

For the nine months ended September 30, 2016, the Company reported revenue of $12.3 billion, an increase of 9% from the prior year period, reflecting the acquisition of HellermannTyton and continued volume growth in North America, Europe and Asia Pacific. Adjusted for currency exchange, commodity movements, the acquisition of HellermannTyton and the divestiture of the Company's Reception Systems business, revenue increased by 8% during the period. This reflects growth of 7% in North America, 9% in Europe and 11% in Asia, partially offset by a decline of 19% in South America.

For the 2016 year-to-date period the Company reported U.S. GAAP net income from continuing operations of $871 million and earnings from continuing operations of $3.18 per diluted share, compared to $989 million and $3.43 per diluted share in the prior year period. Year-to-date Adjusted Net Income totaled $1,221 million, or $4.45 per diluted share, which includes the favorable impact of a reduced share count, partially offset by a higher tax rate compared to the prior year period. Adjusted Net Income in the prior year period was $1,104 million, or $3.83 per diluted share.

The Company reported Adjusted Operating Income of $1,617 million for the nine months ended September 30, 2016, compared to $1,468 million in the prior year period. Adjusted Operating Income margin was 13.1% for the nine months ended September 30, 2016, an improvement of 10 basis points, compared with 13.0% in the prior year period, resulting from the continued above-market growth of our businesses in Europe, Asia Pacific and North America, increased earnings from the acquisition of HellermannTyton and the impact of cost reduction initiatives, including our continuing rotation to low cost manufacturing locations in Europe. Depreciation and amortization expense (including asset impairment charges) totaled $526 million, an increase from $394 million in the prior year period, primarily attributable to the acquisition of HellermannTyton.

Interest expense for the nine months ended September 30, 2016 totaled $123 million, an increase from $92 million in the prior year period, which reflects the issuance of $1.3 billion in senior unsecured notes in the fourth quarter of 2015 to finance the acquisition of HellermannTyton. Additionally, the nine months ended September 30, 2016 and 2015 included losses on the extinguishment of debt totaling $73 million and $52 million, respectively.

Tax expense for the nine months ended September 30, 2016 was $216 million, resulting in an effective tax rate of approximately 20%, compared to $202 million, or an effective rate of 16%, in the prior year period. The increase is primarily attributable to the geographic mix of pretax earnings, and includes the impacts related to certain of the restructuring charges described above for which no tax benefit was recognized.

The Company generated net cash flow from continuing operating activities of $1,258 million in the nine months ended September 30, 2016, compared to $1,029 million in the prior year period. As of September 30, 2016, the Company had cash and cash equivalents of $0.4 billion and total debt of $4.1 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 measures calculated and presented in accordance with accounting principles generally accepted in the United States ("GAAP") are provided in the attached supplemental schedules.

Share Repurchase Program

During the third quarter of 2016, Delphi repurchased 1.49 million shares for approximately $100 million under its existing authorized share repurchase programs, leaving approximately $1,472 million available for future share repurchases. Year-to-date, the Company has repurchased 7.98 million shares for approximately $535 million.  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.

Full Year 2016 Outlook

The Company's full year 2016 financial guidance is as follows:

(in millions, except per share amounts)

Full Year 2016

Revenue

$16,400 - $16,500

Adjusted operating income

$2,160 - $2,190

Adjusted operating income margin

13.2% - 13.3%

Adjusted earnings per share

$6.00 - $6.10

Cash flow from operations

$1,900

Capital expenditures

$800

Adjusted effective tax rate

17%

Conference Call and Webcast

The Company will host a conference call to discuss these results at 9:00 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 93892935. 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 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 acquisition and portfolio project costs, asset impairments and gains (losses) on business divestitures. Other acquisition and portfolio project costs includes costs incurred to integrate acquired businesses and to plan and execute product portfolio transformation actions, including business and product acquisitions and divestitures. Adjusted Operating Income margin is defined as Adjusted Operating Income as a percentage of Net sales.

Adjusted Net Income represents net income attributable to Delphi before discontinued operations, restructuring and other special items, including the tax impact thereon. 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, adjusted for the purchase price of business acquisitions (including the amount deposited for the acquisition of HellermannTyton in September 2015 and the settlement of foreign currency derivatives related to the acquisition of HellermannTyton) and net proceeds from the divestiture of discontinued 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, results of operations and liquidity. In particular, management believes Adjusted Operating Income, Adjusted Net Income, Adjusted Net Income Per Share and Cash Flow Before Financing are useful measures in assessing the Company's ongoing financial performance that, when reconciled to the corresponding GAAP measure, provide improved comparability between periods through the exclusion of certain items that management believes are not indicative of the Company's core operating performance and that may obscure underlying business results and trends. Management also uses these non-GAAP financial measures for internal planning and forecasting purposes.

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 high-technology company that integrates safer, greener and more connected solutions for the automotive sector. Headquartered in Gillingham, U.K., Delphi operates technical centers, manufacturing sites and customer support services in 44 countries. Visit 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
September 30,


Nine Months Ended
September 30,


2016


2015


2016


2015


(in millions, except per share amounts)

Net sales

$

4,091



$

3,631



$

12,348



$

11,286


Operating expenses:








Cost of sales

3,256



2,862



9,869



8,994


Selling, general and administrative

278



249



834



765


Amortization

34



23



101



70


Restructuring

63



36



252



69


Total operating expenses

3,631



3,170



11,056



9,898


Operating income

460



461



1,292



1,388


Interest expense

(41)



(30)



(123)



(92)


Other expense, net

(66)



(11)



(64)



(67)


Income from continuing operations before income taxes and 
     equity income

353



420



1,105



1,229


Income tax expense

(57)



(61)



(216)



(202)


Income from continuing operations before equity income

296



359



889



1,027


Equity income, net of tax

10



5



23



10


Income from continuing operations

306



364



912



1,037


Income from discontinued operations, net of tax



54



108



277


Net income

306



418



1,020



1,314


Net income attributable to noncontrolling interest

13



14



44



56


Net income attributable to Delphi

$

293



$

404



$

976



$

1,258










Amounts attributable to Delphi:








Income from continuing operations

$

293



$

351



$

871



$

989


Income from discontinued operations



53



105



269


Net income

$

293



$

404



$

976



$

1,258










Diluted net income per share:








Continuing operations

$

1.07



$

1.23



$

3.18



$

3.43


Discontinued operations



0.19



0.38



0.93


Diluted net income per share attributable to Delphi

$

1.07



$

1.42



$

3.56



$

4.36


Weighted average number of diluted shares outstanding

272.77



284.40



274.39



288.33










Cash dividends declared per share

$

0.29



$

0.25



$

0.87



$

0.75


 

 

DELPHI AUTOMOTIVE PLC
CONSOLIDATED BALANCE SHEETS



September 30,
 2016


December 31,
 2015


(Unaudited)



(in millions)

ASSETS




Current assets:




Cash and cash equivalents

$

395



$

535


Restricted cash

2



1


Accounts receivable, net

2,983



2,750


Inventories

1,375



1,181


Other current assets

392



431


Current assets held for sale



223


Total current assets

5,147



5,121


Long-term assets:




Property, net

3,522



3,377


Investments in affiliates

104



94


Intangible assets, net

1,322



1,383


Goodwill

1,583



1,539


Other long-term assets

444



459


Total long-term assets

6,975



6,852


Total assets

$

12,122



$

11,973


LIABILITIES AND SHAREHOLDERS' EQUITY




Current liabilities:




Short-term debt

$

36



$

52


Accounts payable

2,544



2,541


Accrued liabilities

1,261



1,204


Current liabilities held for sale



130


Total current liabilities

3,841



3,927


Long-term liabilities:




Long-term debt

4,038



3,956


Pension benefit obligations

794



854


Other long-term liabilities

528



503


Total long-term liabilities

5,360



5,313


Total liabilities

9,201



9,240


Commitments and contingencies




Total Delphi shareholders' equity

2,552



2,250


Noncontrolling interest

369



483


Total shareholders' equity

2,921



2,733


Total liabilities and shareholders' equity

$

12,122



$

11,973


 

 

DELPHI AUTOMOTIVE PLC
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)



Nine Months Ended September 30,


2016


2015


(in millions)

Cash flows from operating activities:




Net income

$

1,020



$

1,314


Income from discontinued operations, net of tax

108



277


Income from continuing operations

912



1,037


Adjustments to reconcile net income to net cash provided by operating activities:




Depreciation and amortization

526



394


Restructuring expense, net of cash paid

73



(26)


Deferred income taxes

21



(10)


Income from equity method investments, net of dividends received

(15)



3


Loss on extinguishment of debt

73



52


Other, net

95



98


Changes in operating assets and liabilities:




Accounts receivable, net

(230)



(217)


Inventories

(193)



(179)


Accounts payable

74



125


Other, net

(18)



(189)


Pension contributions

(60)



(59)


Net cash provided by operating activities from continuing operations

1,258



1,029


Net cash used in operating activities from discontinued operations



(21)


Net cash provided by operating activities

1,258



1,008


Cash flows from investing activities:




Capital expenditures

(614)



(539)


Proceeds from sale of property / investments

14



7


Net proceeds from divestiture of discontinued operations

52



730


Proceeds from business divestitures, net of $7 payment in 2015

 



18


Cost of business acquisitions, net of cash acquired

(15)



(15)


Cost of technology investments

(3)



(23)


Deposit for acquisition of HellermannTyton



(844)


Settlement of derivatives

(16)




Increase in restricted cash

(1)



(1)


Net cash used in investing activities from continuing operations

(583)



(667)


Net cash used in investing activities from discontinued operations

(4)



(68)


Net cash used in investing activities

(587)



(735)


Cash flows from financing activities:




(Decrease) increase in short and long-term debt, net

(24)



606


Contingent consideration and deferred acquisition purchase price payments

(4)




Dividend payments of consolidated affiliates to minority shareholders

(24)



(63)


Repurchase of ordinary shares

(530)



(946)


Distribution of cash dividends

(238)



(216)


Taxes withheld and paid on employees' restricted share awards

(40)



(58)


Net cash used in financing activities

(860)



(677)


Effect of exchange rate fluctuations on cash and cash equivalents

5



(41)


Decrease in cash and cash equivalents

(184)



(445)


Cash and cash equivalents at beginning of period

579



904


Cash and cash equivalents at end of period

$

395



$

459


Cash and cash equivalents of discontinued operations

$



$

25


Cash and cash equivalents of continuing operations

$

395



$

434


 

 

DELPHI AUTOMOTIVE PLC
FOOTNOTES
(Unaudited)


1. Segment Summary


Three Months Ended September 30,


Nine Months Ended September 30,


2016


2015


%


2016


2015


%


(in millions)




(in millions)



Net Sales












Electrical/Electronic Architecture

$

2,287



$

1,941



18%


$

6,916



$

6,063



14%

Powertrain Systems

1,077



1,064



1%


3,340



3,293



1%

Electronics and Safety

763



668



14%


2,208



2,058



7%

Eliminations and Other (a)

(36)



(42)





(116)



(128)




Net Sales

$

4,091



$

3,631





$

12,348



$

11,286
















Adjusted Operating Income












Electrical/Electronic Architecture

$

316



$

263



20%


$

964



$

819



18%

Powertrain Systems

120



115



4%


378



377



—%

Electronics and Safety

95



92



3%


275



272



1%

Eliminations and Other (a)












Adjusted Operating Income

$

531



$

470





$

1,617



$

1,468
















(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 and nine months ended September 30, 2016 and 2015:


Three Months Ended
September 30,


Nine Months Ended
September 30,


2016


2015


2016


2015


(in millions, except per share data)

Weighted average ordinary shares outstanding, basic

272.19



282.97



273.91



287.18


Dilutive shares related to RSUs

0.58



1.43



0.48



1.15


Weighted average ordinary shares outstanding, including dilutive shares

272.77



284.40



274.39



288.33


Basic net income per share:








Continuing operations

$

1.08



$

1.24



$

3.18



$

3.44


Discontinued operations



0.19



0.38



0.94


Basic net income per share attributable to Delphi

$

1.08



$

1.43



$

3.56



$

4.38


Diluted net income per share:








Continuing operations

$

1.07



$

1.23



$

3.18



$

3.43


Discontinued operations



0.19



0.38



0.93


Diluted net income per share attributable to Delphi

$

1.07



$

1.42



$

3.56



$

4.36


 

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 financial performance which management believes is useful to investors in assessing the Company's ongoing financial performance that, when reconciled to the corresponding U.S. GAAP measure, provides improved comparability between periods through the exclusion of certain items that management believes are not indicative of the Company's core operating performance and which may obscure underlying business results and trends. Our management utilizes Adjusted Operating Income in its financial decision making process, to evaluate performance of the Company and for internal reporting, planning and forecasting purposes. Management also utilizes Adjusted Operating Income as the key performance measure of segment income or loss and for planning and forecasting purposes to allocate resources to our segments, as management also believes this measure is most reflective of the operational profitability or loss of our operating segments. 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 2016 guidance was determined using a consistent manner and methodology.

 

Consolidated Adjusted Operating Income









Three Months Ended
September 30,


Nine Months Ended
September 30,


2016


2015


2016


2015


(in millions)

Net income attributable to Delphi

$

293



$

404



$

976



$

1,258


Interest expense

41



30



123



92


Other expense, net

66



11



64



67


Income tax expense

57



61



216



202


Equity income, net of tax

(10)



(5)



(23)



(10)


Income from discontinued operations, net of tax



(54)



(108)



(277)


Net income attributable to noncontrolling interest

13



14



44



56


Operating income

460



461



1,292



1,388


Restructuring

63



36



252



69


Other acquisition and portfolio project costs

7



12



50



30


Asset impairments

1





23



6


(Gain) loss on business divestitures, net



(39)





(25)


Adjusted operating income

$

531



$

470



$

1,617



$

1,468


 

 

Segment Adjusted Operating Income










(in millions)










Three Months Ended September 30, 2016

Electrical/

Electronic Architecture


Powertrain Systems


Electronics and Safety


Eliminations and Other


Total

Operating income

$

282



$

96



$

82



$



$

460


Restructuring

30



22



11





63


Other acquisition and portfolio project costs

4



2



1





7


Asset impairments





1





1


Adjusted operating income

$

316



$

120



$

95



$



$

531












Depreciation and amortization (a)

$

102



$

47



$

25



$



$

174












Three Months Ended September 30, 2015

Electrical/
Electronic Architecture


Powertrain Systems


Electronics and Safety


Eliminations and Other


Total

Operating income

$

245



$

92



$

124



$



$

461


Restructuring

13



19



4





36


Other acquisition and portfolio project costs

5



4



3





12


(Gain) loss on business divestitures, net





(39)





(39)


Adjusted operating income

$

263



$

115



$

92



$



$

470












Depreciation and amortization (a)

$

67



$

48



$

16



$



$

131












Nine Months Ended September 30, 2016

Electrical/
Electronic Architecture


Powertrain Systems


Electronics and Safety


Eliminations and Other


Total

Operating income

$

863



$

191



$

238



$



$

1,292


Restructuring

65



157



30





252


Other acquisition and portfolio project costs

36



8



6





50


Asset impairments



22



1





23


Adjusted operating income

$

964



$

378



$

275



$



$

1,617












Depreciation and amortization (a)

$

297



$

163



$

66



$



$

526












Nine Months Ended September 30, 2015

Electrical/
Electronic Architecture


Powertrain Systems


Electronics and Safety


Eliminations and Other


Total

Operating income

$

765



$

335



$

288



$



$

1,388


Restructuring

22



33



14





69


Other acquisition and portfolio project costs

15



9



6





30


Asset impairments

3





3





6


(Gain) loss on business divestitures, net

14





(39)





(25)


Adjusted operating income

$

819



$

377



$

272



$



$

1,468












Depreciation and amortization (a)

$

202



$

142



$

50



$



$

394












(a) Includes asset impairments.

 

DELPHI AUTOMOTIVE PLC
RECONCILIATION OF NET EARNINGS TO ADJUSTED EARNINGS
(Unaudited)

Adjusted Net Income and Adjusted Net Income Per Share: Adjusted Net Income and Adjusted Net Income Per Share, which are non-GAAP measures, are presented as supplemental measures of the Company's financial performance which management believes are useful to investors in assessing the Company's ongoing financial performance that, when reconciled to the corresponding U.S. GAAP measure, provide improved comparability between periods through the exclusion of certain items that management believes are not indicative of the Company's core operating performance and which may obscure underlying business results and trends. Management utilizes Adjusted Net Income and Adjusted Net Income Per Share in its financial decision making process, to evaluate performance of the Company and for internal reporting, planning and forecasting purposes. 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 2016 guidance was determined using a consistent manner and methodology.

 


Three Months Ended
September 30,


Nine Months Ended
September 30,


2016


2015


2016


2015


(in millions, except per share amounts)

Net income attributable to Delphi

$

293



$

404



$

976



$

1,258


Income from discontinued operations attributable to Delphi, net of 
     tax



(53)



(105)



(269)


Income from continuing operations attributable to Delphi

293



351



871



989


Adjusting items:








Restructuring

63



36



252



69


Other acquisition and portfolio project costs

7



12



50



30


Asset impairments

1





23



6


(Gain) loss on business divestitures, net



(39)





(25)


Debt extinguishment costs

73





73



52


Transaction and related costs associated with acquisitions



12





13


Tax impact of adjusting items (a)

(28)



(7)



(48)



(30)


Adjusted net income attributable to Delphi

$

409



$

365



$

1,221



$

1,104










Weighted average number of diluted shares outstanding

272.77



284.40



274.39



288.33


Diluted net income per share from continuing operations attributable 
     to Delphi

$

1.07



$

1.23



$

3.18



$

3.43


Adjusted net income per share

$

1.50



$

1.28



$

4.45



$

3.83




(a)

Represents the income tax impacts of the adjustments made for restructuring and other special items 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, evaluating its liquidity and determining appropriate capital allocation strategies. Management believes this measure is useful to investors to understand how the Company's core operating activities generate and use cash. 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, adjusted for the purchase price of business acquisitions (including the amount deposited for the acquisition of HellermannTyton in September 2015 and the settlement of foreign currency derivatives related to the acquisition of HellermannTyton) and net proceeds from the divestiture of discontinued 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 calculation of Cash Flow Before Financing does not reflect cash used to service debt, pay dividends or repurchase shares and, therefore, does not necessarily reflect funds available for investment or other discretionary uses. The Company's 2016 guidance was determined using a consistent manner and methodology.

 


Three Months Ended September 30,


Nine Months Ended September 30,


2016


2015


2016


2015


(in millions)

Cash flows from operating activities:








Income from continuing operations

$

306



$

364



$

912



$

1,037


Adjustments to reconcile net income to net cash provided by 
     operating activities:








Depreciation and amortization

174



131



526



394


Restructuring expense, net of cash paid

(20)



6



73



(26)


Working capital

(147)



(9)



(349)



(271)


Pension contributions

(21)



(22)



(60)



(59)


Other, net

123



(76)



156



(46)


Net cash provided by operating activities from continuing operations

415



394



1,258



1,029










Cash flows from investing activities:








Capital expenditures

(202)



(179)



(614)



(539)


Net proceeds from divestiture of discontinued operations



70



52



730


Cost of business acquisitions, net of cash acquired



(15)



(15)



(15)


Cost of technology investments





(3)



(23)


Deposit for acquisition of HellermannTyton



(844)





(844)


Settlement of derivatives





(16)




Other, net

5



28



13



24


Net cash used in investing activities from continuing operations

(197)



(940)



(583)



(667)










Adjusting items:








Adjustment for net proceeds from divestiture of discontinued 
     operations



(70)



(52)



(730)


Adjustment for the cost of business acquisitions, net of cash 
     acquired



15



15



15


Adjustment for amount deposited for acquisition of 
     HellermannTyton



844





844


Adjustment for settlement of derivatives related to business 
     acquisition





15




Cash flow before financing

$

218



$

243



$

653



$

491


 

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/delphi-reports-third-quarter-2016-financial-results-300355400.html

SOURCE Delphi Automotive PLC