Try our mobile app

Published: 2023-08-02 00:00:00 ET
<<<  go to ADNT company page
EX-99.1 2 exhibit991.htm EX-99.1 Document
Exhibit 99.1
q3fy23infopage_1.jpg



q3fy23infopage_2.jpg



q3fy23infopage_3.jpg


q3fy23infopage_4.jpg

Appendix
Page 1

Adient plc
Condensed Consolidated Statements of Income
(Unaudited)
Three Months Ended
June 30,
(in millions, except per share data)20232022
Net sales$4,055 $3,485 
Cost of sales3,753 3,312 
Gross profit302 173 
Selling, general and administrative expenses148 142 
Restructuring and impairment costs6 12 
Equity income (loss)25 16 
Earnings (loss) before interest and income taxes173 35 
Net financing charges49 39 
Other pension expense (income)1 (4)
Income (loss) before income taxes123 — 
Income tax provision (benefit)28 20 
Net income (loss)95 (20)
Income attributable to noncontrolling interests22 10 
Net income (loss) attributable to Adient$73 $(30)
Diluted earnings (loss) per share$0.77 $(0.32)
Shares outstanding at period end93.7 94.8 
Diluted weighted average shares94.9 94.8 


Appendix
Page 2

Adient plc
Condensed Consolidated Statements of Financial Position
(Unaudited)

June 30,September 30,
(in millions)20232022
Assets
Cash and cash equivalents$908 $947 
Accounts receivable - net
2,074 1,852 
Inventories877 953 
Other current assets547 411 
Current assets4,406 4,163 
Property, plant and equipment - net1,397 1,377 
Goodwill2,115 2,057 
Other intangible assets - net421 467 
Investments in partially-owned affiliates296 286 
Assets held for sale7 11 
Other noncurrent assets840 797 
Total assets$9,482 $9,158 
Liabilities and Shareholders' Equity
Short-term debt$2 $14 
Accounts payable and accrued expenses3,029 2,818 
Other current liabilities689 669 
Current liabilities3,720 3,501 
Long-term debt2,532 2,564 
Other noncurrent liabilities688 673 
Redeemable noncontrolling interests57 45 
Shareholders' equity attributable to Adient2,174 2,073 
Noncontrolling interests311 302 
Total liabilities and shareholders' equity$9,482 $9,158 



Appendix
Page 3

Adient plc
Condensed Consolidated Statements of Cash Flows
(Unaudited)
Three Months Ended
June 30,
(in millions)20232022
Operating Activities
Net income (loss) attributable to Adient$73 $(30)
Income attributable to noncontrolling interests22 10 
Net income (loss)95 (20)
Adjustments to reconcile net income (loss) to cash provided (used) by operating activities:
Depreciation74 72 
Amortization of intangibles13 14 
Pension and postretirement benefit expense (benefit)3 (3)
Pension and postretirement contributions, net(2)(7)
Equity in earnings of partially-owned affiliates, net of dividends received(2)10 
Deferred income taxes2 13 
Non-cash restructuring and impairment charges— 1 
Equity-based compensation7 7 
Other1 — 
Changes in assets and liabilities:
Receivables(72)(83)
Inventories39 8 
Other assets(13)7 
Restructuring reserves(8)(11)
Accounts payable and accrued liabilities65 37 
Accrued income taxes1 (22)
Cash provided (used) by operating activities203 23 
Investing Activities
Capital expenditures(60)(53)
Sale of property, plant and equipment1 6 
Business acquisitions5 (13)
Proceeds from business divestitures2 — 
Other(1)— 
Cash provided (used) by investing activities(53)(60)
Financing Activities
Repayment of long-term debt— (144)
Share repurchases(37)— 
Cash paid to acquire a noncontrolling interest— (3)
Dividends paid to noncontrolling interests(5)— 
Share based compensation and other(1)— 
Cash provided (used) by financing activities(43)(147)
Effect of exchange rate changes on cash and cash equivalents(25)(42)
Increase (decrease) in cash and cash equivalents$82 $(226)

Appendix
Page 4

Footnotes
1. Segment Results

Adient manages its business on a geographic basis and operates in the following three reportable segments for financial reporting purposes: 1) Americas, which is inclusive of North America and South America; 2) Europe, Middle East, and Africa ("EMEA") and 3) Asia Pacific/China ("Asia").

Adient evaluates the performance of its reportable segments using an adjusted EBITDA metric defined as income before income taxes and noncontrolling interests, excluding net financing charges, qualified restructuring and impairment costs, restructuring related-costs, net mark-to-market adjustments on pension and postretirement plans, transaction gains/losses, purchase accounting amortization, depreciation, stock-based compensation and other non-recurring items ("Adjusted EBITDA"). Also, certain corporate-related costs are not allocated to the segments. The reportable segments are consistent with how management views the markets served by Adient and reflect the financial information that is reviewed by its chief operating decision maker.

Financial information relating to Adient's reportable segments is as follows:

Three Months Ended
June 30,
(in millions)20232022
Net Sales
Americas$1,900 $1,673 
EMEA1,438 1,215 
Asia742 627 
Eliminations(25)(30)
Total net sales$4,055 $3,485 


Three Months Ended
June 30,
(in millions)20232022
Adjusted EBITDA
Americas$95 $70 
EMEA103 31 
Asia100 64 
Corporate-related costs (1)
(22)(22)
Restructuring and impairment costs (2)
(6)(12)
Purchase accounting amortization (3)
(13)(14)
Restructuring related charges (4)
(3)(1)
Stock based compensation(7)(7)
Depreciation(74)(72)
Other items (5)
— (2)
Earnings (loss) before interest and income taxes$173 $35 
Net financing charges(49)(39)
Other pension income (expense)(1)4 
Income (loss) before income taxes$123 $— 

Refer to the Footnote Addendum for footnote explanations.


Appendix
Page 5


2. Earnings Per Share

The following table reconciles the numerators and denominators used to calculate basic and diluted earnings (loss) per share:

Three Months Ended
June 30,
(in millions, except per share data)20232022
Income available to shareholders
Net income (loss) attributable to Adient$73 $(30)
Weighted average shares outstanding
Basic weighted average shares outstanding94.1 94.8 
Effect of dilutive securities:
Stock options, unvested restricted stock and unvested performance share awards0.8 — 
Diluted weighted average shares outstanding94.9 94.8 

Potentially dilutive securities whose effect would have been antidilutive are excluded from the computation of diluted earnings per share, which for the three months ended June 30, 2022 is a result of being in a loss position.


Appendix
Page 6

3. Non-GAAP Measures

Adjusted EBIT, Adjusted EBIT margin, Adjusted EBITDA, Adjusted EBITDA margin, Adjusted net income attributable to Adient, Adjusted effective tax rate, Adjusted earnings per share, Adjusted equity income, Adjusted interest expense, Free cash flow and Net debt as well as other measures presented on an adjusted basis are not recognized terms under U.S. GAAP and do not purport to be alternatives to the most comparable U.S. GAAP amounts. Since all companies do not use identical calculations, our definition and presentation of these measures may not be comparable to similarly titled measures reported by other companies. Management uses the identified non-GAAP measures to evaluate the operating performance of the Company and its business segments and to forecast future periods. Management believes these non-GAAP measures assist investors and other interested parties in evaluating Adient's on-going operations and provide important supplemental information to management and investors regarding financial and business trends relating to Adient's financial condition and results of operations. Investors should not consider these non-GAAP measures as alternatives to the related GAAP measures. Reconciliations of non-GAAP measures to their closest U.S. GAAP equivalent are presented below. Reconciliations of non-GAAP measures related to guidance for any future period have not been provided due to the unreasonable efforts it would take to provide such reconciliations.

•Adjusted EBIT is defined as income before income taxes and noncontrolling interests excluding net financing charges, restructuring, impairment and related costs, purchase accounting amortization, transaction gains/losses, other significant non-recurring items, and net mark-to-market adjustments on pension and postretirement plans. Adjusted EBIT margin is adjusted EBIT as a percentage of net sales.
•Adjusted EBITDA is defined as adjusted EBIT excluding depreciation and stock based compensation. Certain corporate-related costs are not allocated to the business segments in determining Adjusted EBITDA. Adjusted EBITDA margin is adjusted EBITDA as a percentage of net sales. Adjusted EBITDA excluding adjusted equity income, each as defined herein, is also presented.
•Adjusted net income attributable to Adient is defined as net income attributable to Adient excluding restructuring, impairment and related costs, purchase accounting amortization, transaction gains/losses, expenses associated with becoming an independent company, other significant non-recurring items, net mark-to-market adjustments on pension and postretirement plans, the tax impact of these items and other discrete tax charges/benefits.
•Adjusted effective tax rate is defined as adjusted income tax provision as a percentage of adjusted income before income taxes.
•Adjusted earnings per share is defined as Adjusted net income attributable to Adient divided by diluted weighted average shares.
•Adjusted equity income is defined as equity income excluding amortization of Adient's intangible assets related to its non-consolidated joint ventures and other unusual or one-time items impacting equity income.
•Adjusted interest expense is defined as net financing charges excluding unusual or one-time items impacting interest expense.
•Free cash flow is defined as cash provided by operating activities less capital expenditures.
•Net debt is calculated as gross debt (short-term and long-term) less cash and cash equivalents.



Appendix
Page 7

Summarized Income Statement Information
(Refer to the Footnote Addendum for footnote explanations and details
of reconciling items between GAAP results and Adjusted results)

Three Months Ended June 30,
20232022
(in millions, except per share data)GAAP ResultsAdj.Adjusted ResultsGAAP ResultsAdj.Adjusted Results
Net sales$4,055 $— $4,055 $3,485 $— $3,485 
Cost of sales (6)
3,753 (1)3,752 3,312 (2)3,310 
Gross profit302 1 303 173 2 175 
Selling, general and administrative expenses (7)
148 (13)135 142 (15)127 
Restructuring and impairment costs (2)
6 (6)— 12 (12)— 
Equity income (loss) (8)
25 2 27 16 — 16 
Earnings (loss) before interest and income taxes (EBIT)173 22 195 35 29 64 
Memo accounts:
Depreciation74 72 
Equity based compensation7 7 
Adjusted EBITDA$276 $143 
Net financing charges (9)
49 — 49 39 (2)37 
Other pension expense (income)1 — 1 (4)3 (1)
Income (loss) before income taxes123 22 145 — 28 28 
Income tax provision (benefit) (10)
28 — 28 20 (11)9 
Net income (loss) attributable to Adient73 20 93 (30)38 8 
Diluted earnings (loss) per share0.77 0.21 0.98 (0.32)0.40 0.08 
Diluted weighted average shares94.9 — 94.9 94.8 0.9 95.7 


Appendix
Page 8

Segment Performance:
Three months ended June 30, 2023
AmericasEMEAAsiaCorporate/EliminationsConsolidated
Net sales$1,900 $1,438 $742 $(25)$4,055 
Adjusted EBITDA$95 $103 $100 $(22)$276 
Adjusted EBITDA margin5.0 %7.2 %13.5 %N/A6.8 %
Three months ended June 30, 2022
AmericasEMEAAsiaCorporate/EliminationsConsolidated
Net sales$1,673 $1,215 $627 $(30)$3,485 
Adjusted EBITDA$70 $31 $64 $(22)$143 
Adjusted EBITDA margin4.2 %2.6 %10.2 %N/A4.1 %

The following table presents adjusted EBITDA excluding adjusted equity income:

Three Months Ended
June 30,
(in millions)20232022
Adjusted EBITDA$276 $143 
Less: Adjusted Equity Income27 16 
Adjusted EBITDA Excluding Adjusted Equity Income$249 $127 
% of Sales6.1 %3.6 %

The following table reconciles income (loss) before income taxes to adjusted income before income taxes and presents the related effective tax rate and adjusted effective tax rate:

Three months ended June 30,
20232022
(in millions, except effective tax rate)Income (loss) before income taxesTax impactEffective tax rateIncome (loss) before income taxesTax impactEffective tax rate
As reported$123 $28 22.8%$— $20 nm
Adjustments (10)
22 — —%28 (11)(39.3)%
As adjusted$145 $28 19.3%$28 $9 32.1%


Appendix
Page 9

The following table reconciles net income (loss) attributable to Adient to adjusted net income (loss) attributable to Adient:

Three Months Ended
June 30,
(in millions)20232022
Net income (loss) attributable to Adient$73 $(30)
Restructuring and impairment costs (2)
6 12 
Purchase accounting amortization (3)
13 14 
Restructuring related charges
3 1 
Pension mark-to-market and curtailment/settlement (gain)/loss (12)
— (3)
Foreign exchange loss on intercompany loan in Russia (9)
— 2 
Other items (5)
— 2 
Impact of adjustments on noncontrolling interests (11)
(2)(1)
Tax impact of above adjustments and other tax items (10)
— 11 
Adjusted net income (loss) attributable to Adient$93 $8 

Refer to the Footnote Addendum for footnote explanations

The following table reconciles diluted earnings (loss) per share as reported to adjusted diluted earnings (loss) per share.

Three Months Ended
June 30,
20232022
Diluted earnings (loss) per share as reported$0.77 $(0.32)
Restructuring and impairment costs (2)
0.06 0.13 
Purchase accounting amortization (3)
0.14 0.15 
Restructuring related charges0.03 0.01 
Pension mark-to-market and curtailment/settlement (gain)/loss (12)
— (0.03)
Foreign exchange loss on intercompany loan in Russia (9)
— 0.02 
Other items (5)
— 0.02 
Impact of adjustments on noncontrolling interests (11)
(0.02)(0.01)
Tax impact of above adjustments and other tax items (10)
— 0.11 
Adjusted diluted earnings (loss) per share$0.98 $0.08 



Appendix
Page 10


The following table presents calculations of net debt:

June 30,September 30,
(in millions)20232022
Cash and cash equivalents$908 $947 
Total short-term and long-term debt2,534 2,578 
Net debt$1,626 $1,631 

The following table reconciles cash from operating activities to free cash flow:

Three Months Ended
June 30,		Nine Months Ended
June 30,
(in millions)2023202220232022
Cash provided (used) by operating activities$203 $23 $373 $38 
Capital expenditures(60)(53)(177)(170)
Free cash flow$143 $(30)$196 $(132)


The following table reconciles adjusted EBITDA excluding adjusted equity income to free cash flow:

FY2023FY2022
(in millions)Q3YTDQ3YTD
Adjusted EBITDA excluding adjusted equity income$249 $637 $127 $381 
Dividend23 36 26 27 
Restructuring (cash)(9)(49)(11)(49)
Net customer tooling(3)(40)(15)(36)
Trade working capital (Net AR/AP + Inventory)(53)(21)(57)(6)
Accrued compensation31 41 2 (45)
Interest paid(19)(107)(23)(134)
Tax refund/taxes paid(25)(74)(25)(63)
Non-income related taxes (VAT)(13)(5)(20)33 
Commercial settlements8 36 (22)(66)
Capitalized engineering9 (25)31 33 
Prepaids(16)(41)15 (8)
Other21 (15)(5)(29)
Operating cash flow203 373 23 38 
Capital expenditures(60)(177)(53)(170)
Free cash flow$143 $196 $(30)$(132)


Appendix
Page 11

Footnote Addendum

(1) Corporate-related costs not allocated to the segments include executive office, communications, corporate development, legal and corporate finance.

(2) Reflects qualified restructuring charges for costs that are directly attributable to restructuring activities and meet the definition of restructuring under ASC 420 along with one-time asset impairment charges, as follows:

Three Months Ended
June 30,
(in millions)20232022
Restructuring charges$(6)$(13)
Held for sale asset adjustments— 1 
$(6)$(12)

(3) Reflects amortization of intangible assets including those related to partially owned affiliates recorded within equity income.

(4) Reflects non-qualified restructuring charges for costs that are directly attributable to restructuring activities, but do not meet the definition of restructuring under ASC 420 including restructuring costs at partially owned affiliates recorded within equity income.

(5) Other items include:

Three Months Ended
June 30,
(in millions)20232022
Transaction costs$(1)$(2)
Brazil indirect tax recoveries1 1 
Disposal of non-core assets— (1)
$— $(2)

(6) The adjustments to cost of sales include:

Three Months Ended
June 30,
(in millions)20232022
Restructuring related charges$(1)$(1)
Brazil indirect tax recoveries1 1 
Purchase accounting amortization(1)(1)
Disposal of non-core assets— (1)
$(1)$(2)

Appendix
Page 12


(7) The adjustments to selling, general and administrative costs include:

Three Months Ended
June 30,
(in millions)20232022
Purchase accounting amortization$(12)$(13)
Transaction costs(1)(2)
$(13)$(15)

(8) The adjustments to equity income include:

Three Months Ended
June 30,
(in millions)20232022
Restructuring related charges$2 $— 

(9) The adjustments to net financing charges to calculate adjusted interest expense include:

Three Months Ended
June 30,
(in millions)20232022
Foreign exchange loss on intercompany loan in Russia$— (2)

(10) The adjustments to income tax provision (benefit) include:

Three Months Ended
June 30,
(in millions)20232022
Valuation allowances$1 $12 
Other reconciling items(1)(1)
$— $11 

(11) Reflects the impact of adjustments, primarily purchase accounting amortization on noncontrolling interests.

(12) During the three months ended June 30, 2022, Adient remeasured pension plans in the Americas and recorded a mark-to-market gain of $4 million and a curtailment loss of $1 million.