LONDON, Aug. 5, 2020
/PRNewswire/ -- Delphi Technologies PLC (NYSE: DLPH) ("Delphi
Technologies" or the "Company") today announced
financial results for its second quarter 2020.
Q2 2020 results
|
Revenue
|
|
Operating
Income
|
|
Net Income per
Share - Diluted
|
|
Cash From
Operations
|
GAAP
|
$628
M
|
|
$(60)
M
|
|
$(1.23)
|
|
$10
M
|
vs. Q2
2019
|
(44)%
|
|
(207)%
|
|
(497)%
|
|
$(60) M
|
|
|
|
|
|
|
|
|
|
Adj. Revenue
Growth
|
|
Adj. Operating
Income
|
|
Adj. Net
Income
per Share -
Diluted
|
|
|
Non-GAAP
|
N/A
|
|
$(43)
M
|
|
$(0.58)
|
|
|
vs. Q2 2019
|
(41)%
|
|
(153)%
|
|
(200)%
|
|
|
Q2 2020
- Revenue of $628 million decreased
44% from Q2 2019. Adjusting for currency exchange, revenue
decreased 41%. The decline was primarily due to lower global
production, the closure of customer production sites related to
COVID-19 and the downward trend in passenger car diesel fuel
injection systems in Europe. This
was partially offset by strong growth in Power Electronics.
- On a regional basis, adjusted revenue reflects decreases of 57%
in Europe, 61% in North America, and 34% in South America, partially offset by an increase
of 13% in Asia Pacific, including
an increase of 41% in China.
- Operating loss was $60 million,
compared to operating income of $56
million in the prior year period. Adjusted operating loss
was $43 million, compared to
$81 million of adjusted operating
income in the prior year period. The decrease was primarily due to
lower volumes, partially offset by structural cost reductions.
- Earnings per diluted share of $(1.23), compared to $0.31 in the prior year period. Excluding special
items, earnings per diluted share was $(0.58), compared to $0.58 in the prior year period.
- Cash flow from operating activities was $10 million, compared to $70 million in the prior year period. The
year-on-year decrease is primarily due to the decrease in net
income, offset by changes in operating assets and liabilities.
- Cash balance of $550 million as
of June 30, 2020, including
$500 million of funds drawn on the
Company's Revolving Credit Facility.
- The Company executed the sale of a technical center and
received cash proceeds of approximately $40
million during the third quarter 2020.
CEO comments
"In the face of the severe economic downturn and complexity
caused by the global COVID-19 pandemic, the Delphi Technologies
team performed admirably in the second quarter and I could not be
more proud of them," said Richard F.
Dauch, Chief Executive Officer of Delphi Technologies.
"Our financial position remained robust, reflecting our ability
to execute on our key strategic priorities in the most difficult of
environments. We acted decisively to protect the health and safety
of our employees and families, as well as taking the necessary
steps to preserve and generate cash.
Financial highlights included:
- Strong revenue outgrowth in the quarter, led by more than 40%
year-on-year growth in China and
30% year-on-year growth in Power Electronics.
- 25% decremental adjusted operating margin, driven by stringent
cost control measures and positive momentum of our cost
transformation plan.
- Positive operating cash flow of $10
million.
- A cash balance of $550 million at
the end of Q2, including the full $500
million of revolving credit facility.
Significantly, since the end of Q2 we have received
approximately $40 million in cash
from asset sales, which further strengthens our balance sheet.
Delphi Technologies also made major strides in Q2 from an
operational perspective.
Operational highlights included:
- Working closely with customers and suppliers across the globe
to ensure continuity of supply under rapidly changing business
conditions.
- Completing the full qualification and launch of new plants in
Mexico, China and Poland as we continue to support OEMs on the
path to electrified vehicles.
- Maintaining the timing on all major new business programs
launching over the next two years.
- Securing a number of significant new Power Electronics wins, as
well as earning a major new GDi program in North America.
- Ensuring GDi remains on track to be break-even by the end of
the year, despite significantly lower industry production, and is
on a path to deliver long term profitable growth.
- Driving our cost transformation plan, including footprint
consolidation and LEAN systems implementation, which remains ahead
of schedule, and is delivering a payback of less than one year.
Year-to-date, we have closed 17 distribution warehouses, 3
technical centers and one manufacturing site.
Excellent progress continues to be made on the BorgWarner
transaction. We have now received regulatory approval from six out
of seven jurisdictions, and an overwhelming majority of our
shareholders approved the transaction.
In addition, integration and synergy planning for the
transaction, which is expected to close this year, is on schedule.
I am excited about the future combination of Delphi Technologies
with BorgWarner and am even more confident about the value creation
opportunity for all of our shareholders."
Use of non-GAAP financial information
This press release contains information about Delphi
Technologies' financial results which are not presented in
accordance with U.S. GAAP. Specifically, Adjusted Operating Income,
Adjusted Net Income, Adjusted Net Income per Share and the Adjusted
Effective Tax Rate are non-GAAP financial measures. Adjusted
Operating Income represents net income before interest expense,
other income (expense), net, income tax expense, equity income, net
of tax, restructuring, separation and transformation costs, asset
impairments, pension charges and Transaction related costs.
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
Technologies before 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. Adjusted
Effective Tax Rate represents income tax expense less the income
tax related to the adjustments noted above for Adjusted Net Income,
divided by income before income taxes less adjustments.
In addition, this press release contains information about the
Company's adjusted revenue, which is presented on a constant
currency basis. The constant currency presentation, which is a
non-GAAP measure, excludes the impact of fluctuations in foreign
currency exchange rates that occurred between the comparative
periods. Constant currency net sales results are calculated by
translating current period net sales in local currency to the U.S.
dollar amount by using the currency conversion rate for the prior
comparative period. The Company consistently applies this
approach to net sales for all countries where the functional
currency is not the U.S. dollar. The Company believes that this
presentation provides useful supplemental information regarding
changes in our revenue that were not due to fluctuations in
currency exchange rates and such information is consistent with how
the Company assesses changes in its revenue between comparative
periods.
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 and Adjusted Net Income per
Share are useful measures 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 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 U.S. 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 the Company's reported results prepared in accordance with U.S.
GAAP and, as calculated, may not be comparable to other similarly
titled measures of other companies.
Forward-looking statements
This press release, as well as other statements made by Delphi
Technologies PLC, contain forward-looking statements as
contemplated by the 1995 Private Securities Litigation Reform Act
that reflect, when made, the Company's current views with respect
to future events, including the proposed acquisition of the Company
by BorgWarner (the "proposed transaction" or the "Transaction") and
financial performance, or that are based on its management's
current outlook, expectations, estimates and projections, including
with respect to the combined company following the proposed
transaction, if completed. 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. In some cases, you can
identify these statements by forward-looking words such as "may,"
"might," "will," "should," "expects," "plans," "intends,"
"anticipates," "believes," "estimates," "predicts," "projects,"
"potential," "outlook" or "continue," the negatives thereof and
other comparable terminology. Factors that could cause actual
results to differ materially from these forward-looking statements
include, but are not limited to, the following: the severity,
magnitude and duration of the COVID-19 pandemic, including impacts
of the pandemic and of businesses' and governments' responses to
the pandemic on our operations and personnel, and on commercial
activity and demand across our and our customers' businesses, and
on global supply chains; uncertainties around the extent to which
the COVID-19 pandemic and related impacts will continue to
adversely impact our financial condition and results of operations;
global and regional economic conditions, including conditions
affecting the credit market and those resulting from the
United Kingdom referendum held on
June 23, 2016 in which voters
approved an exit from the European Union, commonly referred to as
"Brexit"; risks inherent in operating as a global company,
such as, fluctuations in interest rates and foreign currency
exchange rates and economic, political and trade conditions around
the world; the cyclical nature of automotive sales and production;
the potential disruptions in the supply of and changes in the
competitive environment for raw material integral to the Company's
products; the Company's ability to maintain contracts that are
critical to its operations; potential changes to beneficial free
trade laws and regulations such as the North American Free Trade
Agreement; the ability of the Company to achieve the intended
benefits from its separation from its former parent or from
acquisitions the Company may make; the ability of the Company to
attract, motivate and/or retain key executives; the ability of the
Company to avoid or continue to operate during a strike, or partial
work stoppage or slow down by any of its unionized employees or
those of its principal customers; the ability of the Company to
attract and retain customers; changes in the costs of raw
materials; the Company's indebtedness, including the amount thereof
and capital availability and cost; the cost and outcome of any
claims, legal proceedings or investigations; the failure or breach
of information technology systems; severe weather conditions and
natural disasters and any resultant disruptions on the supply or
production of goods or services or customer demands; acts of war
and/or terrorism, as well as the impact of actions taken by
governments as a result of further acts or threats of terrorism;
the possibility that the proposed transaction will not be
completed; failure to obtain necessary regulatory approvals or
required financing or to satisfy any of the other conditions to the
proposed transaction; adverse effects on the market price of the
Company's ordinary shares or BorgWarner's shares of common stock
and on the Company's or BorgWarner's operating results; failure to
realize the expected benefits of the proposed transaction; failure
to promptly and effectively integrate the Company's businesses;
negative effects relating to any further announcements relating to
the proposed transaction on the market price of the Company's
ordinary shares or BorgWarner's shares of common stock; significant
transaction costs and/or unknown or inestimable liabilities;
potential litigation associated with the proposed transaction;
general economic and business conditions that affect the combined
company following the consummation of the proposed transaction;
changes in global, political, economic, business, competitive,
market and regulatory forces; changes in tax laws, regulations,
rates and policies; future business acquisitions or disposals;
competitive developments; and the timing and occurrence (or
non-occurrence) of other events or circumstances that may be beyond
the Company's control.
Additional factors are discussed under the captions
"Forward-Looking Statements", "Risk Factors" and "Management's
Discussion and Analysis of Financial Condition and Results of
Operations" in the Company's filings with the SEC. 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's
forward-looking statements speak only as of the date of this
communication or as of the date they are made. 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.
All subsequent written and oral forward-looking statements
attributable to the Company or its directors, executive officers or
any person acting on behalf of any of them are expressly qualified
in their entirety by this paragraph.
About Delphi Technologies
Delphi Technologies is a global provider of propulsion
technologies that make vehicles drive cleaner, better and further.
It offers pioneering solutions for internal combustion engine,
hybrid and electric passenger cars and commercial vehicles. Delphi
Technologies builds on its Original Equipment expertise to provide
leading service solutions for the aftermarket. Headquartered in
London (UK), the company operates
technical centers, manufacturing sites, customer support service
centers in 24 countries and employs more than 21,000 people around
the world. Visit www.delphi.com to learn more.
DELPHI
TECHNOLOGIES PLC
CONSOLIDATED
STATEMENTS OF OPERATIONS
(Unaudited)
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
2020
|
|
2019
|
|
2020
|
|
2019
|
|
(in millions,
except per share amounts)
|
Net sales
|
$
|
628
|
|
|
$
|
1,121
|
|
|
$
|
1,573
|
|
|
$
|
2,272
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
Cost of
sales
|
602
|
|
|
955
|
|
|
1,426
|
|
|
1,938
|
|
Selling, general and
administrative
|
74
|
|
|
103
|
|
|
169
|
|
|
207
|
|
Amortization
|
3
|
|
|
2
|
|
|
6
|
|
|
8
|
|
Restructuring
|
9
|
|
|
5
|
|
|
52
|
|
|
8
|
|
Total operating
expenses
|
688
|
|
|
1,065
|
|
|
1,653
|
|
|
2,161
|
|
Operating (loss)
income
|
(60)
|
|
|
56
|
|
|
(80)
|
|
|
111
|
|
Interest
expense
|
(22)
|
|
|
(18)
|
|
|
(38)
|
|
|
(36)
|
|
Other income
(expense), net
|
9
|
|
|
8
|
|
|
11
|
|
|
(4)
|
|
(Loss) income before
income taxes and equity income
|
(73)
|
|
|
46
|
|
|
(107)
|
|
|
71
|
|
Income tax
expense
|
(27)
|
|
|
(14)
|
|
|
(47)
|
|
|
(22)
|
|
(Loss) income before
equity income
|
(100)
|
|
|
32
|
|
|
(154)
|
|
|
49
|
|
Equity income, net of
tax
|
(2)
|
|
|
(1)
|
|
|
(2)
|
|
|
1
|
|
Net (loss)
income
|
(102)
|
|
|
31
|
|
|
(156)
|
|
|
50
|
|
Net income
attributable to noncontrolling interest
|
4
|
|
|
4
|
|
|
7
|
|
|
7
|
|
Net (loss) income
attributable to Delphi Technologies
|
$
|
(106)
|
|
|
$
|
27
|
|
|
$
|
(163)
|
|
|
$
|
43
|
|
|
|
|
|
|
|
|
|
Net income per share
attributable to Delphi Technologies:
|
|
|
|
|
|
|
|
Basic
|
$
|
(1.23)
|
|
|
$
|
0.31
|
|
|
$
|
(1.89)
|
|
|
$
|
0.49
|
|
Diluted
|
$
|
(1.23)
|
|
|
$
|
0.31
|
|
|
$
|
(1.89)
|
|
|
$
|
0.49
|
|
Weighted average
ordinary shares outstanding:
|
|
|
|
|
|
|
|
Basic
|
86.33
|
|
|
87.77
|
|
|
86.25
|
|
|
88.11
|
|
Diluted
|
86.33
|
|
|
88.11
|
|
|
86.25
|
|
|
88.33
|
|
DELPHI
TECHNOLOGIES PLC
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
|
|
June 30,
2020
|
|
December
31,
2019
|
|
(Unaudited)
|
|
|
(in
millions)
|
ASSETS
|
|
|
|
Current
assets:
|
|
|
|
Cash and cash
equivalents
|
$
|
550
|
|
|
$
|
191
|
|
Accounts receivable,
net
|
703
|
|
|
821
|
|
Inventories,
net
|
373
|
|
|
447
|
|
Other current
assets
|
128
|
|
|
189
|
|
Total current
assets
|
1,754
|
|
|
1,648
|
|
Long-term
assets:
|
|
|
|
Property,
net
|
1,435
|
|
|
1,509
|
|
Investments in
affiliates
|
40
|
|
|
42
|
|
Intangible assets,
net
|
44
|
|
|
53
|
|
Goodwill
|
6
|
|
|
7
|
|
Deferred income
taxes
|
260
|
|
|
269
|
|
Other long-term
assets
|
230
|
|
|
219
|
|
Total long-term
assets
|
2,015
|
|
|
2,099
|
|
Total
assets
|
$
|
3,769
|
|
|
$
|
3,747
|
|
LIABILITIES AND
SHAREHOLDERS' EQUITY
|
|
|
|
Current
liabilities:
|
|
|
|
Short-term
debt
|
$
|
58
|
|
|
$
|
40
|
|
Accounts
payable
|
480
|
|
|
717
|
|
Accrued
liabilities
|
486
|
|
|
466
|
|
Total current
liabilities
|
1,024
|
|
|
1,223
|
|
Long-term
liabilities:
|
|
|
|
Long-term
debt
|
1,914
|
|
|
1,455
|
|
Pension and other
postretirement benefit obligations
|
367
|
|
|
404
|
|
Other long-term
liabilities
|
200
|
|
|
210
|
|
Total long-term
liabilities
|
2,481
|
|
|
2,069
|
|
Total
liabilities
|
3,505
|
|
|
3,292
|
|
Total Delphi
Technologies shareholders' equity
|
132
|
|
|
315
|
|
Noncontrolling
interest
|
132
|
|
|
140
|
|
Total shareholders'
equity
|
264
|
|
|
455
|
|
Total liabilities and
shareholders' equity
|
$
|
3,769
|
|
|
$
|
3,747
|
|
DELPHI
TECHNOLOGIES PLC
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|
|
Six Months Ended
June 30,
|
|
2020
|
|
2019
|
|
(in
millions)
|
Cash flows from
operating activities:
|
|
|
|
Net (loss)
income
|
$
|
(156)
|
|
|
$
|
50
|
|
Adjustments to
reconcile net (loss) income to net cash provided by operating
activities:
|
|
|
|
Depreciation and
amortization
|
112
|
|
|
104
|
|
Impairment of
assets
|
5
|
|
|
8
|
|
Restructuring expense,
net of cash paid
|
—
|
|
|
(11)
|
|
Deferred income
taxes
|
4
|
|
|
(2)
|
|
Pension and other
postretirement benefit expenses
|
—
|
|
|
18
|
|
Income from equity
method investments
|
2
|
|
|
(1)
|
|
Other, net
|
4
|
|
|
8
|
|
Changes in operating
assets and liabilities:
|
|
|
|
Accounts receivable,
net
|
157
|
|
|
(6)
|
|
Inventories,
net
|
74
|
|
|
(32)
|
|
Accounts
payable
|
(188)
|
|
|
(13)
|
|
Other, net
|
38
|
|
|
(6)
|
|
Pension
contributions
|
(11)
|
|
|
(26)
|
|
Net cash provided by
operating activities
|
41
|
|
|
91
|
|
Cash flows from
investing activities:
|
|
|
|
Capital
expenditures
|
(145)
|
|
|
(234)
|
|
Proceeds from sale of
property
|
9
|
|
|
5
|
|
Dividends from equity
method investment
|
1
|
|
|
—
|
|
Cost of technology
investments
|
(1)
|
|
|
—
|
|
Settlement of
undesignated derivatives
|
(1)
|
|
|
(1)
|
|
Net cash used in
investing activities
|
(137)
|
|
|
(230)
|
|
Cash flows from
financing activities:
|
|
|
|
Net repayments under
other short-term debt agreements
|
(1)
|
|
|
—
|
|
Repayments under
long-term debt agreements
|
(19)
|
|
|
(19)
|
|
Net borrowings under
revolving credit facility
|
500
|
|
|
—
|
|
Dividend payments of
consolidated affiliates to minority shareholders
|
(8)
|
|
|
(8)
|
|
Repurchase of ordinary
shares
|
—
|
|
|
(29)
|
|
Taxes withheld and
paid on employees' restricted share awards
|
(2)
|
|
|
(2)
|
|
Fees associated with
amendments to long-term debt agreements
|
(9)
|
|
|
—
|
|
Net cash provided by
(used in) financing activities
|
461
|
|
|
(58)
|
|
Effect of exchange
rate fluctuations on cash, cash equivalents and restricted
cash
|
(6)
|
|
|
—
|
|
Increase (decrease)
in cash, cash equivalents and restricted cash
|
359
|
|
|
(197)
|
|
Cash, cash
equivalents and restricted cash at beginning of period
|
191
|
|
|
360
|
|
Cash, cash
equivalents and restricted cash at end of period
|
$
|
550
|
|
|
$
|
163
|
|
DELPHI
TECHNOLOGIES PLC
FOOTNOTES
(Unaudited)
|
|
1. Segment
Summary
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
2020
|
|
2019
|
|
%
|
|
2020
|
|
2019
|
|
%
|
|
(in
millions)
|
|
|
|
(in
millions)
|
|
|
Net Sales
|
|
|
|
|
|
|
|
|
|
|
|
Fuel Injection
Systems
|
$
|
238
|
|
|
$
|
451
|
|
|
(47)%
|
|
$
|
631
|
|
|
$
|
905
|
|
|
(30)%
|
Powertrain
Products
|
142
|
|
|
314
|
|
|
(55)%
|
|
403
|
|
|
641
|
|
|
(37)%
|
Electrification &
Electronics
|
155
|
|
|
211
|
|
|
(27)%
|
|
333
|
|
|
454
|
|
|
(27)%
|
Aftermarket
|
128
|
|
|
214
|
|
|
(40)%
|
|
302
|
|
|
407
|
|
|
(26)%
|
Corporate Costs and
Other1
|
(35)
|
|
|
(69)
|
|
|
(49)%
|
|
(96)
|
|
|
(135)
|
|
|
(29)%
|
Net Sales
|
$
|
628
|
|
|
$
|
1,121
|
|
|
|
|
$
|
1,573
|
|
|
$
|
2,272
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Operating
Income
|
|
|
|
|
|
|
|
|
|
|
|
Fuel Injection
Systems
|
$
|
(29)
|
|
|
$
|
37
|
|
|
(178)%
|
|
$
|
(11)
|
|
|
$
|
60
|
|
|
(118)%
|
Powertrain
Products
|
7
|
|
|
48
|
|
|
(85)%
|
|
42
|
|
|
109
|
|
|
(61)%
|
Electrification &
Electronics
|
(5)
|
|
|
11
|
|
|
(145)%
|
|
(4)
|
|
|
28
|
|
|
(114)%
|
Aftermarket
|
6
|
|
|
21
|
|
|
(71)%
|
|
21
|
|
|
36
|
|
|
(42)%
|
Corporate Costs and
Other1
|
(22)
|
|
|
(36)
|
|
|
(39)%
|
|
(51)
|
|
|
(65)
|
|
|
(22)%
|
Adjusted Operating
Income
|
$
|
(43)
|
|
|
$
|
81
|
|
|
|
|
$
|
(3)
|
|
|
$
|
168
|
|
|
|
|
|
1
|
Corporate Costs and
Other includes corporate related expenses not allocated to
operating segments, which primarily includes executive
administration, corporate finance, legal, human resources, supply
chain management and information technology. This column also
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 Technologies for the three and six months ended
June 30, 2020 and 2019:
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
2020
|
|
2019
|
|
2020
|
|
2019
|
|
(in millions,
except per share data)
|
Weighted average
ordinary shares outstanding, basic
|
86.33
|
|
|
87.77
|
|
|
86.25
|
|
|
88.11
|
|
Dilutive shares
related to restricted stock units1
|
—
|
|
|
0.34
|
|
|
—
|
|
|
0.22
|
|
Weighted average
ordinary shares outstanding, including dilutive shares
|
86.33
|
|
|
88.11
|
|
|
86.25
|
|
|
88.33
|
|
Net income per share
attributable to Delphi Technologies:
|
|
|
|
|
|
|
|
Basic
|
$
|
(1.23)
|
|
|
$
|
0.31
|
|
|
$
|
(1.89)
|
|
|
$
|
0.49
|
|
Diluted
|
$
|
(1.23)
|
|
|
$
|
0.31
|
|
|
$
|
(1.89)
|
|
|
$
|
0.49
|
|
Anti-dilutive
securities share impact
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
1 Due
to losses during the three and six months ended June 30, 2020, 0.15
million shares and 0.13 million shares, respectively, are not
include because the effect would be anti-dilutive.
|
DELPHI TECHNOLOGIES
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" and "Adjusted Net Income
per Share." 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, net,
income tax expense, equity income, net of tax, restructuring,
separation and transformation costs, asset impairments, pension
charges and Transaction related costs. 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.
Consolidated
Adjusted Operating Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
2020
|
|
2019
|
|
2020
|
|
2019
|
|
($ in
millions)
|
|
$
|
|
Margin
|
|
$
|
|
Margin
|
|
$
|
|
Margin
|
|
$
|
|
Margin
|
Net (loss) income
attributable to Delphi Technologies
|
$
|
(106)
|
|
|
|
|
$
|
27
|
|
|
|
|
$
|
(163)
|
|
|
|
|
$
|
43
|
|
|
|
Net income
attributable to noncontrolling interest
|
4
|
|
|
|
|
4
|
|
|
|
|
7
|
|
|
|
|
7
|
|
|
|
Net (loss)
income
|
(102)
|
|
|
|
|
31
|
|
|
|
|
(156)
|
|
|
|
|
50
|
|
|
|
Equity loss (income),
net of tax
|
2
|
|
|
|
|
1
|
|
|
|
|
2
|
|
|
|
|
(1)
|
|
|
|
Income tax
expense
|
27
|
|
|
|
|
14
|
|
|
|
|
47
|
|
|
|
|
22
|
|
|
|
Other (income)
expense, net
|
(9)
|
|
|
|
|
(8)
|
|
|
|
|
(11)
|
|
|
|
|
4
|
|
|
|
Interest
expense
|
22
|
|
|
|
|
18
|
|
|
|
|
38
|
|
|
|
|
36
|
|
|
|
Operating (loss)
income
|
(60)
|
|
|
(9.6)
|
%
|
|
56
|
|
|
5.0
|
%
|
|
(80)
|
|
|
(5.1)
|
%
|
|
111
|
|
|
4.9
|
%
|
Restructuring
|
9
|
|
|
|
|
5
|
|
|
|
|
52
|
|
|
|
|
8
|
|
|
|
Separation and
transformation costs1
|
—
|
|
|
|
|
13
|
|
|
|
|
3
|
|
|
|
|
31
|
|
|
|
Transaction related
costs2
|
5
|
|
|
|
|
—
|
|
|
|
|
17
|
|
|
|
|
—
|
|
|
|
Asset
impairments
|
2
|
|
|
|
|
5
|
|
|
|
|
2
|
|
|
|
|
8
|
|
|
|
Pension
charges3
|
1
|
|
|
|
|
2
|
|
|
|
|
3
|
|
|
|
|
10
|
|
|
|
Adjusted operating
(loss) income
|
$
|
(43)
|
|
|
(6.8)
|
%
|
|
$
|
81
|
|
|
7.2
|
%
|
|
$
|
(3)
|
|
|
(0.2)
|
%
|
|
$
|
168
|
|
|
7.4
|
%
|
1
|
Separation and
transformation costs include one-time incremental expenses
associated with becoming a stand-alone publicly-traded company and
costs and income associated with the transformation of our global
technical center footprint.
|
2
|
Transaction related
costs include charges for due diligence, integration planning and
other expenses related to the Transaction with
BorgWarner.
|
3
|
Pension charges
include additional contributions to defined contribution plans,
other payments to impacted employees and other related expenses
resulting from the freeze of future accruals for nearly all U.K.
defined benefit pension plans.
|
Segment Adjusted
Operating Income
|
|
|
|
|
|
|
|
|
|
|
|
(in
millions)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30, 2020
|
Fuel Injection
Systems
|
|
Powertrain
Products
|
|
Electrification
& Electronics
|
|
Aftermarket
|
|
Corporate
Costs and
Other1
|
|
Total
|
Operating (loss)
income
|
$
|
(39)
|
|
|
$
|
5
|
|
|
$
|
(3)
|
|
|
$
|
4
|
|
|
$
|
(27)
|
|
|
$
|
(60)
|
|
Restructuring
|
8
|
|
|
2
|
|
|
(3)
|
|
|
1
|
|
|
1
|
|
|
9
|
|
Separation and
transformation costs2
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
(1)
|
|
|
—
|
|
Asset
impairments
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
2
|
|
Pension
charges3
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
Transaction related
costs4
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5
|
|
|
5
|
|
Adjusted operating
(loss) income
|
$
|
(29)
|
|
|
$
|
7
|
|
|
$
|
(5)
|
|
|
$
|
6
|
|
|
$
|
(22)
|
|
|
$
|
(43)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and
amortization5
|
$
|
31
|
|
|
$
|
10
|
|
|
$
|
12
|
|
|
$
|
2
|
|
|
$
|
—
|
|
|
$
|
55
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30, 2019
|
Fuel Injection
Systems
|
|
Powertrain
Products
|
|
Electrification
& Electronics
|
|
Aftermarket
|
|
Corporate
Costs and
Other1
|
|
Total
|
Operating income
(loss)
|
$
|
32
|
|
|
$
|
46
|
|
|
$
|
6
|
|
|
$
|
20
|
|
|
$
|
(48)
|
|
|
$
|
56
|
|
Restructuring
|
1
|
|
|
1
|
|
|
1
|
|
|
—
|
|
|
2
|
|
|
5
|
|
Separation and
transformation costs2
|
—
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
10
|
|
|
13
|
|
Asset
impairments
|
2
|
|
|
1
|
|
|
1
|
|
|
1
|
|
|
—
|
|
|
5
|
|
Pension
charges3
|
2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
Adjusted operating
income (loss)
|
$
|
37
|
|
|
$
|
48
|
|
|
$
|
11
|
|
|
$
|
21
|
|
|
$
|
(36)
|
|
|
$
|
81
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and
amortization5
|
$
|
32
|
|
|
$
|
12
|
|
|
$
|
11
|
|
|
$
|
2
|
|
|
$
|
—
|
|
|
$
|
57
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
June 30, 2020
|
Fuel Injection
Systems
|
|
Powertrain
Products
|
|
Electrification
& Electronics
|
|
Aftermarket
|
|
Corporate
Costs and
Other1
|
|
Total
|
Operating (loss)
income
|
$
|
(55)
|
|
|
$
|
32
|
|
|
$
|
(5)
|
|
|
$
|
19
|
|
|
$
|
(71)
|
|
|
$
|
(80)
|
|
Restructuring
|
40
|
|
|
10
|
|
|
(2)
|
|
|
1
|
|
|
3
|
|
|
52
|
|
Separation and
transformation costs2
|
—
|
|
|
—
|
|
|
2
|
|
|
1
|
|
|
—
|
|
|
3
|
|
Asset
impairments
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
2
|
|
Pension
charges3
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
Transaction related
costs4
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17
|
|
|
17
|
|
Adjusted operating
(loss) income
|
$
|
(11)
|
|
|
$
|
42
|
|
|
$
|
(4)
|
|
|
$
|
21
|
|
|
$
|
(51)
|
|
|
$
|
(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and
amortization5
|
$
|
61
|
|
|
$
|
21
|
|
|
$
|
25
|
|
|
$
|
3
|
|
|
$
|
1
|
|
|
$
|
111
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended
June 30, 2019
|
Fuel Injection
Systems
|
|
Powertrain
Products
|
|
Electrification
& Electronics
|
|
Aftermarket
|
|
Corporate
Costs and Other1
|
|
Total
|
Operating income
(loss)
|
$
|
45
|
|
|
$
|
103
|
|
|
$
|
19
|
|
|
$
|
34
|
|
|
$
|
(90)
|
|
|
$
|
111
|
|
Restructuring
|
4
|
|
|
1
|
|
|
1
|
|
|
—
|
|
|
2
|
|
|
8
|
|
Separation and
transformation costs2
|
—
|
|
|
1
|
|
|
7
|
|
|
—
|
|
|
23
|
|
|
31
|
|
Asset
impairments
|
2
|
|
|
4
|
|
|
1
|
|
|
1
|
|
|
—
|
|
|
8
|
|
Pension
charges3
|
9
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
10
|
|
Adjusted operating
income (loss)
|
$
|
60
|
|
|
$
|
109
|
|
|
$
|
28
|
|
|
$
|
36
|
|
|
$
|
(65)
|
|
|
$
|
168
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and
amortization5
|
$
|
60
|
|
|
$
|
26
|
|
|
$
|
21
|
|
|
$
|
3
|
|
|
$
|
—
|
|
|
$
|
110
|
|
|
|
1
|
Corporate Costs and
Other includes corporate related expenses not allocated to
operating segments, which primarily includes executive
administration, corporate finance, legal, human resources, supply
chain management and information technology. This column also
includes the elimination of inter-segment transactions.
|
2
|
Separation and
transformation costs include one-time incremental expenses
associated with becoming a stand-alone publicly-traded company and
costs and income associated with the transformation of our global
technical center footprint.
|
3
|
Pension charges include
additional contributions to defined contribution plans, other
payments to impacted employees and other related expenses resulting
from the freeze of future accruals for nearly all U.K. defined
benefit pension plans.
|
4
|
Transaction related
costs include charges for due diligence, integration planning and
other expenses related to the Transaction with
BorgWarner.
|
5
|
Includes asset
impairments, with the exception of $3 million of impairments
for the six months ended June 30, 2020 that was recorded in other
income (expense), net.
|
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 Technologies, 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.
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
2020
|
|
2019
|
|
2020
|
|
2019
|
|
(in millions,
except per share amounts)
|
Net (loss) income
attributable to Delphi Technologies
|
$
|
(106)
|
|
|
$
|
27
|
|
|
$
|
(163)
|
|
|
$
|
43
|
|
Adjusting
items:
|
|
|
|
|
|
|
|
Restructuring
|
9
|
|
|
5
|
|
|
52
|
|
|
8
|
|
Separation and
transformation costs1
|
(3)
|
|
|
13
|
|
|
—
|
|
|
31
|
|
Asset
impairments
|
2
|
|
|
5
|
|
|
5
|
|
|
8
|
|
Pension
charges2
|
1
|
|
|
2
|
|
|
3
|
|
|
25
|
|
Transaction related
costs3
|
5
|
|
|
—
|
|
|
17
|
|
|
—
|
|
Tax
adjustments4
|
42
|
|
|
(1)
|
|
|
55
|
|
|
(5)
|
|
Adjusted net income
attributable to Delphi Technologies
|
$
|
(50)
|
|
|
$
|
51
|
|
|
$
|
(31)
|
|
|
$
|
110
|
|
|
|
|
|
|
|
|
|
Weighted average
number of diluted shares outstanding
|
86.33
|
|
|
88.11
|
|
|
86.25
|
|
|
88.33
|
|
Diluted net income
per share attributable to Delphi Technologies
|
$
|
(1.23)
|
|
|
$
|
0.31
|
|
|
$
|
(1.89)
|
|
|
$
|
0.49
|
|
Adjusted net income
per share
|
$
|
(0.58)
|
|
|
$
|
0.58
|
|
|
$
|
(0.36)
|
|
|
$
|
1.25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1
|
Separation and
transformation costs include one-time incremental expenses
associated with becoming a stand-alone publicly-traded company and
costs and income associated with the transformation of our global
technical center footprint.
|
2
|
Pension charges
include a one-time plan curtailment charge, additional
contributions to defined contribution plans, other payments to
impacted employees and other related expenses resulting from the
freeze of future accruals for nearly all U.K. defined benefit
pension plans.
|
3
|
Transaction related
costs include charges for due diligence, integration planning and
other expenses related to the Transaction with
BorgWarner.
|
4
|
Represents an
adjustment to income tax expense related to the tax impact of a
one-time intercompany transaction, changes in tax law recognized at
the date of enactment and the income tax impacts of the adjustments
made for restructuring and other special items by calculating the
anticipated income tax impact of these items using the appropriate
tax rate for the jurisdiction where the charges were incurred. In
addition, for the three and six months ended June 30, 2020, in
response to expected earnings volatility related to the impacts of
COVID-19, included in this line is an adjustment to present an
adjusted effective tax rate of 25%, as otherwise the adjusted
effective tax rate would not be representative of a normalized
effective tax rate.
|
View original content to download
multimedia:http://www.prnewswire.com/news-releases/delphi-technologies-reports-second-quarter-results-301106829.html
SOURCE Delphi Technologies PLC