Aptiv Reports First Quarter 2025 Financial Results
Record First Quarter Adjusted Earnings and Operating Cash Flow
First Quarter Financial Highlights Include:
-
U.S. GAAP revenue of$4.8 billion , a decrease of 2%- Revenue decreased 1% adjusted for currency exchange and commodity movements, compared to a decrease of 2% on an AWM1 basis
-
U.S. GAAP net loss of$11 million ,U.S. GAAP net loss margin of 0.2%;U.S. GAAP diluted loss per share of$0.05 -
Excluding special items, diluted earnings per share of
$1.69
-
Excluding special items, diluted earnings per share of
-
U.S. GAAP operating income of$448 million ,U.S. GAAP operating income margin of 9.3%-
Adjusted Operating Income of
$572 million , Adjusted Operating Income margin of 11.9%; Adjusted EBITDA of$758 million , Adjusted EBITDA margin of 15.7%
-
Adjusted Operating Income of
-
Generated
$273 million of cash from operations
“Our solid first quarter performance validates our industry-leading portfolio, global capabilities, and relentless focus on operational excellence,” said
1 |
Represents global vehicle production weighted to the geographic regions in which the Company generates its revenue (“AWM”). |
First Quarter 2025 Results
For the three months ended
The Company reported a first quarter 2025 U.S. GAAP net loss of
First quarter
Interest expense for the first quarter totaled
Tax expense in the first quarter of 2025 was
The Company generated net cash flow from operating activities of
Reconciliations of Adjusted Revenue Growth, Adjusted Operating Income, Adjusted EBITDA, Adjusted Net Income, Adjusted Net Income Per Share and Cash Flow Before Financing, which are non-GAAP measures, to the most directly comparable financial measures, respectively, calculated and presented in accordance with accounting principles generally accepted in
Share Repurchase Program
During the first quarter of 2025, under the Company’s Accelerated Share Repurchase (ASR) Program, Aptiv received incremental deliveries of 11.7 million shares. In
Realignment of Operating Segments
In connection with the planned spin-off of the Company’s Electrical Distribution Systems business, in the first quarter of 2025, Aptiv realigned its business into three reportable operating segments: Electrical Distribution Systems,
Q2 and Full Year 2025 Outlook
The Company’s second quarter and full year 2025 financial guidance is below. The Company’s full year 2025 financial guidance does not reflect the potential impacts of recently imposed or threatened tariffs by the
(in millions, except per share amounts) |
Q2 2025 |
Full Year 2025 |
Net sales |
|
|
|
|
|
|
5.7% - 6.3% |
6.0% - 6.5% |
|
|
|
|
8.1% - 9.0% |
9.5% - 10.0% |
Adjusted EBITDA |
|
|
Adjusted EBITDA margin |
14.9% - 15.5% |
15.8% - 16.1% |
Adjusted operating income |
|
|
Adjusted operating income margin |
11.1% - 11.8% |
11.9% - 12.3% |
|
|
|
Adjusted net income per share (a) |
|
|
Cash flow from operations |
|
|
Capital expenditures |
|
|
|
|
~17.5% |
Adjusted effective tax rate |
|
~17.5% |
(a) |
The Company’s second quarter and full year 2025 financial guidance includes approximately |
Conference Call and Webcast
The Company will host a conference call to discuss these results at
Use of Non-GAAP Financial Information
This press release contains information about Aptiv’s financial results which are not presented in accordance with GAAP. Specifically, Adjusted Revenue Growth, Adjusted Operating Income, Adjusted EBITDA, Adjusted Net Income, Adjusted Net Income Per Share and Cash Flow Before Financing are non-GAAP financial measures. Adjusted Revenue Growth represents the change in reported net sales relative to the comparable period, excluding the impact on net sales from currency exchange, commodity movements, acquisitions, divestitures and other transactions. Adjusted Operating Income represents net (loss) income before interest expense, other income (expense), net, income tax (expense) benefit, equity income (loss), net of tax, amortization, restructuring, separation costs related to the planned spin-off of the Electrical Distribution Systems business, other acquisition and portfolio project costs (which includes costs incurred to integrate acquired businesses and to plan and execute product portfolio transformation actions, including business and product acquisitions and divestitures), asset impairments and other related charges, compensation expense related to acquisitions and gains (losses) on business divestitures and other transactions. Adjusted Operating Income margin is defined as Adjusted Operating Income as a percentage of net sales. Adjusted EBITDA represents net income (loss) before depreciation and amortization (including asset impairments), interest expense, income tax (expense) benefit, other income (expense), net, equity income (loss), net of tax, restructuring and other special items.
Adjusted Net Income represents net income (loss) attributable to Aptiv before amortization, 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 plus cash provided by (used in) investing activities, adjusted for the purchase price of business acquisitions and other transactions, the cost of significant technology investments and net proceeds from the divestiture of discontinued operations and other significant businesses.
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 Revenue Growth, Adjusted Operating Income, Adjusted EBITDA, 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 Aptiv
Aptiv is a global technology company that develops safer, greener and more connected solutions enabling a more sustainable future of mobility. Visit aptiv.com.
Forward-Looking Statements
This press release, as well as other statements made by
CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) |
|||||||
|
Three Months Ended |
||||||
|
|
2025 |
|
|
|
2024 |
|
|
(in millions, except per share amounts) |
||||||
Net sales |
$ |
4,825 |
|
|
$ |
4,901 |
|
Operating expenses: |
|
|
|
||||
Cost of sales |
|
3,905 |
|
|
|
4,023 |
|
Selling, general and administrative |
|
384 |
|
|
|
366 |
|
Amortization |
|
51 |
|
|
|
54 |
|
Restructuring |
|
37 |
|
|
|
39 |
|
Total operating expenses |
|
4,377 |
|
|
|
4,482 |
|
Operating income |
|
448 |
|
|
|
419 |
|
Interest expense |
|
(93 |
) |
|
|
(65 |
) |
Other income, net |
|
— |
|
|
|
15 |
|
Income before income taxes and equity loss |
|
355 |
|
|
|
369 |
|
Income tax expense |
|
(356 |
) |
|
|
(76 |
) |
(Loss) income before equity loss |
|
(1 |
) |
|
|
293 |
|
Equity loss, net of tax |
|
(10 |
) |
|
|
(69 |
) |
Net (loss) income |
|
(11 |
) |
|
|
224 |
|
Net income attributable to noncontrolling interest |
|
1 |
|
|
|
6 |
|
Net loss attributable to redeemable noncontrolling interest |
|
(1 |
) |
|
|
— |
|
Net (loss) income attributable to Aptiv |
$ |
(11 |
) |
|
$ |
218 |
|
|
|
|
|
||||
Diluted net (loss) income per share: |
|
|
|
||||
Diluted net (loss) income per share attributable to Aptiv |
$ |
(0.05 |
) |
|
$ |
0.79 |
|
Weighted average number of diluted shares outstanding |
|
230.16 |
|
|
|
275.31 |
|
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||
|
|
|
|
||
|
(Unaudited) |
|
|||
|
(in millions) |
||||
ASSETS |
|
|
|
||
Current assets: |
|
|
|
||
Cash and cash equivalents |
$ |
1,100 |
|
$ |
1,573 |
Restricted cash |
|
1 |
|
|
1 |
Accounts receivable, net |
|
3,549 |
|
|
3,261 |
Inventories |
|
2,429 |
|
|
2,320 |
Other current assets |
|
659 |
|
|
671 |
Total current assets |
|
7,738 |
|
|
7,826 |
Long-term assets: |
|
|
|
||
Property, net |
|
3,675 |
|
|
3,698 |
Operating lease right-of-use assets |
|
507 |
|
|
495 |
Investments in affiliates |
|
1,431 |
|
|
1,433 |
Intangible assets, net |
|
2,105 |
|
|
2,140 |
|
|
5,088 |
|
|
5,024 |
Other long-term assets |
|
2,558 |
|
|
2,842 |
Total long-term assets |
|
15,364 |
|
|
15,632 |
Total assets |
$ |
23,102 |
|
$ |
23,458 |
LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST AND SHAREHOLDERS’ EQUITY |
|
|
|
||
Current liabilities: |
|
|
|
||
Short-term debt |
$ |
241 |
|
$ |
509 |
Accounts payable |
|
2,890 |
|
|
2,870 |
Accrued liabilities |
|
1,663 |
|
|
1,752 |
Total current liabilities |
|
4,794 |
|
|
5,131 |
Long-term liabilities: |
|
|
|
||
Long-term debt |
|
7,646 |
|
|
7,843 |
Pension benefit obligations |
|
390 |
|
|
374 |
Long-term operating lease liabilities |
|
422 |
|
|
412 |
Other long-term liabilities |
|
596 |
|
|
613 |
Total long-term liabilities |
|
9,054 |
|
|
9,242 |
Total liabilities |
|
13,848 |
|
|
14,373 |
Commitments and contingencies |
|
|
|
||
Redeemable noncontrolling interest |
|
95 |
|
|
92 |
|
|
|
|
||
Total Aptiv shareholders’ equity |
|
8,961 |
|
|
8,796 |
Noncontrolling interest |
|
198 |
|
|
197 |
Total shareholders’ equity |
|
9,159 |
|
|
8,993 |
Total liabilities, redeemable noncontrolling interest and shareholders’ equity |
$ |
23,102 |
|
$ |
23,458 |
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) |
|||||||
|
Three Months Ended |
||||||
|
|
2025 |
|
|
|
2024 |
|
|
(in millions) |
||||||
Cash flows from operating activities: |
|
|
|
||||
Net (loss) income |
$ |
(11 |
) |
|
$ |
224 |
|
Adjustments to reconcile net (loss) income to net cash provided by operating activities: |
|
|
|
||||
Depreciation and amortization |
|
242 |
|
|
|
230 |
|
Restructuring expense, net of cash paid |
|
(18 |
) |
|
|
(36 |
) |
Deferred income taxes |
|
336 |
|
|
|
32 |
|
Loss from equity method investments, net of dividends received |
|
10 |
|
|
|
76 |
|
Loss on extinguishment of debt |
|
3 |
|
|
|
— |
|
Other, net |
|
45 |
|
|
|
42 |
|
Changes in operating assets and liabilities: |
|
|
|
||||
Accounts receivable, net |
|
(288 |
) |
|
|
(106 |
) |
Inventories |
|
(109 |
) |
|
|
(6 |
) |
Accounts payable |
|
104 |
|
|
|
(179 |
) |
Other, net |
|
(36 |
) |
|
|
(26 |
) |
Pension contributions |
|
(5 |
) |
|
|
(7 |
) |
Net cash provided by operating activities |
|
273 |
|
|
|
244 |
|
Cash flows from investing activities: |
|
|
|
||||
Capital expenditures |
|
(197 |
) |
|
|
(265 |
) |
Proceeds from sale of property |
|
1 |
|
|
|
— |
|
Cost of technology investments |
|
(12 |
) |
|
|
(40 |
) |
Settlement of derivatives |
|
5 |
|
|
|
— |
|
Net cash used in investing activities |
|
(203 |
) |
|
|
(305 |
) |
Cash flows from financing activities: |
|
|
|
||||
Decrease in other short and long-term debt, net |
|
(529 |
) |
|
|
(6 |
) |
Fees related to modification of debt agreements |
|
(5 |
) |
|
|
— |
|
Repurchase of ordinary shares |
|
— |
|
|
|
(600 |
) |
Taxes withheld and paid on employees’ restricted share awards |
|
(19 |
) |
|
|
(20 |
) |
Net cash used in financing activities |
|
(553 |
) |
|
|
(626 |
) |
Effect of exchange rate fluctuations on cash, cash equivalents and restricted cash |
|
10 |
|
|
|
(12 |
) |
Decrease in cash, cash equivalents and restricted cash |
|
(473 |
) |
|
|
(699 |
) |
Cash, cash equivalents and restricted cash at beginning of the period |
|
1,574 |
|
|
|
1,640 |
|
Cash, cash equivalents and restricted cash at end of the period |
$ |
1,101 |
|
|
$ |
941 |
|
|
|
|
|
FOOTNOTES (Unaudited) |
||||||||||
1. Segment Summary |
||||||||||
|
Three Months Ended |
|||||||||
|
|
2025 |
|
|
|
2024 |
|
|
% |
|
|
(in millions) |
|
|
|||||||
|
|
|
|
|
|
|||||
Electrical |
$ |
2,024 |
|
|
$ |
2,081 |
|
|
(3 |
)% |
|
|
1,581 |
|
|
|
1,596 |
|
|
(1 |
)% |
Advanced Safety and User Experience |
|
1,424 |
|
|
|
1,429 |
|
|
— |
% |
Eliminations and Other (a) |
|
(204 |
) |
|
|
(205 |
) |
|
|
|
|
$ |
4,825 |
|
|
$ |
4,901 |
|
|
|
|
|
|
|
|
|
|
|||||
Adjusted Operating Income |
|
|
|
|
|
|||||
Electrical |
$ |
143 |
|
|
$ |
136 |
|
|
5 |
% |
|
|
274 |
|
|
|
253 |
|
|
8 |
% |
Advanced Safety and User Experience |
|
155 |
|
|
|
155 |
|
|
— |
% |
Adjusted Operating Income |
$ |
572 |
|
|
$ |
544 |
|
|
|
(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 (loss) income per share attributable to Aptiv for the three months ended |
||||||
|
Three Months Ended |
|||||
|
|
2025 |
|
|
2024 |
|
|
(in millions, except per share amounts) |
|||||
Weighted average ordinary shares outstanding, basic |
|
230.16 |
|
|
|
275.19 |
Dilutive shares related to RSUs |
|
— |
|
|
|
0.12 |
Weighted average ordinary shares outstanding, including dilutive shares |
|
230.16 |
|
|
|
275.31 |
Net (loss) income per share attributable to Aptiv: |
|
|
|
|||
Basic |
$ |
(0.05 |
) |
|
$ |
0.79 |
Diluted |
$ |
(0.05 |
) |
|
$ |
0.79 |
RECONCILIATION OF NON-GAAP MEASURES
(Unaudited)
In this press release the Company has provided information regarding certain non-GAAP financial measures, including “Adjusted Revenue Growth,” “Adjusted Operating Income,” “Adjusted EBITDA,” “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 Revenue Growth
: Adjusted Revenue Growth 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
|
Three Months Ended
|
|
|
Reported net sales % change |
(2) % |
Less: foreign currency exchange and commodities |
(1) % |
Adjusted revenue growth |
(1) % |
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
Consolidated Adjusted Operating Income |
|
|
|
|
|
|
|
||||||
|
Three Months Ended |
||||||||||||
|
2025 |
|
2024 |
||||||||||
|
($ in millions) |
||||||||||||
|
$ |
|
Margin |
|
$ |
|
Margin |
||||||
Net (loss) income attributable to Aptiv |
$ |
(11 |
) |
|
(0.2 |
)% |
|
$ |
218 |
|
|
4.4 |
% |
Interest expense |
|
93 |
|
|
|
|
|
65 |
|
|
|
||
Other income, net |
|
— |
|
|
|
|
|
(15 |
) |
|
|
||
Income tax expense |
|
356 |
|
|
|
|
|
76 |
|
|
|
||
Equity loss, net of tax |
|
10 |
|
|
|
|
|
69 |
|
|
|
||
Net income attributable to noncontrolling interest |
|
1 |
|
|
|
|
|
6 |
|
|
|
||
Net loss attributable to redeemable noncontrolling interest |
|
(1 |
) |
|
|
|
|
— |
|
|
|
||
Operating income |
$ |
448 |
|
|
9.3 |
% |
|
$ |
419 |
|
|
8.5 |
% |
Amortization |
|
51 |
|
|
|
|
|
54 |
|
|
|
||
Restructuring |
|
37 |
|
|
|
|
|
39 |
|
|
|
||
Separation costs |
|
19 |
|
|
|
|
|
— |
|
|
|
||
Other acquisition and portfolio project costs |
|
7 |
|
|
|
|
|
28 |
|
|
|
||
Asset impairments |
|
5 |
|
|
|
|
|
— |
|
|
|
||
Compensation expense related to acquisitions |
|
5 |
|
|
|
|
|
4 |
|
|
|
||
Adjusted operating income |
$ |
572 |
|
|
11.9 |
% |
|
$ |
544 |
|
|
11.1 |
% |
Segment Adjusted Operating Income |
|
|
|
|
|
|
|
||||
(in millions) |
|
|
|
|
|
|
|
||||
Three Months Ended |
Electrical |
|
|
|
Advanced Safety and User Experience |
|
Total |
||||
Operating income |
$ |
106 |
|
$ |
223 |
|
$ |
119 |
|
$ |
448 |
Amortization |
|
— |
|
|
29 |
|
|
22 |
|
|
51 |
Restructuring |
|
16 |
|
|
15 |
|
|
6 |
|
|
37 |
Separation costs |
|
19 |
|
|
— |
|
|
— |
|
|
19 |
Other acquisition and portfolio project costs |
|
2 |
|
|
2 |
|
|
3 |
|
|
7 |
Asset impairments |
|
— |
|
|
5 |
|
|
— |
|
|
5 |
Compensation expense related to acquisitions |
|
— |
|
|
— |
|
|
5 |
|
|
5 |
Adjusted operating income |
$ |
143 |
|
$ |
274 |
|
$ |
155 |
|
$ |
572 |
|
|
|
|
|
|
|
|
||||
Depreciation and amortization (a) |
$ |
57 |
|
$ |
112 |
|
$ |
73 |
|
$ |
242 |
|
|
|
|
|
|
|
|
||||
Three Months Ended |
Electrical |
|
|
|
Advanced Safety and User Experience |
|
Total |
||||
Operating income |
$ |
109 |
|
$ |
208 |
|
$ |
102 |
|
$ |
419 |
Amortization |
|
1 |
|
|
30 |
|
|
23 |
|
|
54 |
Restructuring |
|
15 |
|
|
7 |
|
|
17 |
|
|
39 |
Other acquisition and portfolio project costs |
|
11 |
|
|
8 |
|
|
9 |
|
|
28 |
Compensation expense related to acquisitions |
|
— |
|
|
— |
|
|
4 |
|
|
4 |
Adjusted operating income |
$ |
136 |
|
$ |
253 |
|
$ |
155 |
|
$ |
544 |
|
|
|
|
|
|
|
|
||||
Depreciation and amortization (a) |
$ |
58 |
|
$ |
103 |
|
$ |
69 |
|
$ |
230 |
(a) |
Includes asset impairments. |
Adjusted EBITDA
: Adjusted EBITDA 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
Consolidated Adjusted EBITDA |
|
|
|
||||
|
Three Months Ended |
||||||
|
|
2025 |
|
|
|
2024 |
|
|
(in millions) |
||||||
Net (loss) income attributable to Aptiv |
|
(11 |
) |
|
|
218 |
|
Interest expense |
|
93 |
|
|
|
65 |
|
Income tax expense |
|
356 |
|
|
|
76 |
|
Net income attributable to noncontrolling interest |
|
1 |
|
|
|
6 |
|
Net loss attributable to redeemable noncontrolling interest |
|
(1 |
) |
|
|
— |
|
Depreciation and amortization |
|
242 |
|
|
|
230 |
|
EBITDA |
$ |
680 |
|
|
$ |
595 |
|
Other income, net |
|
— |
|
|
|
(15 |
) |
Equity loss, net of tax |
|
10 |
|
|
|
69 |
|
Restructuring |
|
37 |
|
|
|
39 |
|
Separation costs |
|
19 |
|
|
|
— |
|
Other acquisition and portfolio project costs |
|
7 |
|
|
|
28 |
|
Compensation expense related to acquisitions |
|
5 |
|
|
|
4 |
|
Adjusted EBITDA |
$ |
758 |
|
|
$ |
720 |
|
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
|
Three Months Ended |
||||||
|
|
2025 |
|
|
|
2024 |
|
|
(in millions, except per share amounts) |
||||||
Net (loss) income attributable to Aptiv |
$ |
(11 |
) |
|
$ |
218 |
|
Adjusting items: |
|
|
|
||||
Amortization |
|
51 |
|
|
|
54 |
|
Restructuring |
|
37 |
|
|
|
39 |
|
Separation costs |
|
19 |
|
|
|
— |
|
Other acquisition and portfolio project costs |
|
7 |
|
|
|
28 |
|
Asset impairments |
|
5 |
|
|
|
— |
|
Compensation expense related to acquisitions |
|
5 |
|
|
|
4 |
|
Debt extinguishment costs |
|
3 |
|
|
|
— |
|
Loss on change in fair value of publicly traded equity securities |
|
2 |
|
|
|
1 |
|
Tax impact of intercompany transfers of intellectual property and other related transactions (a) |
|
294 |
|
|
|
— |
|
Tax impact of adjusting items (b) |
|
(22 |
) |
|
|
(26 |
) |
Adjusted net income attributable to Aptiv |
$ |
390 |
|
|
$ |
318 |
|
|
|
|
|
||||
Weighted average number of diluted shares outstanding |
|
230.16 |
|
|
|
275.31 |
|
Diluted net (loss) income per share attributable to Aptiv |
$ |
(0.05 |
) |
|
$ |
0.79 |
|
Adjusted net income per share |
$ |
1.69 |
|
|
$ |
1.16 |
|
(a) |
As a result of the Pillar Two OECD Administrative Guidance released in the first quarter of 2025, the Company no longer expects to obtain significant benefits from the tax incentive granted to its Swiss subsidiary in 2023. Accordingly, the Company recognized an increase to valuation allowances of |
|
(b) |
Represents the income tax impacts of the adjustments made for amortization, 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 plus cash provided by (used in) investing activities, adjusted for the purchase price of business acquisitions and other transactions, the cost of significant technology investments and net proceeds from the divestiture of discontinued operations and other significant businesses. 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.
|
Three Months Ended |
||||||
|
|
2025 |
|
|
|
2024 |
|
|
(in millions) |
||||||
Cash flows from operating activities: |
|
|
|
||||
Net (loss) income |
$ |
(11 |
) |
|
$ |
224 |
|
Adjustments to reconcile net (loss) income to net cash provided by operating activities: |
|
|
|
||||
Depreciation and amortization |
|
242 |
|
|
|
230 |
|
Restructuring expense, net of cash paid |
|
(18 |
) |
|
|
(36 |
) |
Working capital |
|
(293 |
) |
|
|
(291 |
) |
Pension contributions |
|
(5 |
) |
|
|
(7 |
) |
Other, net |
|
358 |
|
|
|
124 |
|
Net cash provided by operating activities |
|
273 |
|
|
|
244 |
|
|
|
|
|
||||
Cash flows from investing activities: |
|
|
|
||||
Capital expenditures |
|
(197 |
) |
|
|
(265 |
) |
Cost of technology investments |
|
(12 |
) |
|
|
(40 |
) |
Settlement of derivatives |
|
5 |
|
|
|
— |
|
Other, net |
|
1 |
|
|
|
— |
|
Net cash used in investing activities |
|
(203 |
) |
|
|
(305 |
) |
|
|
|
|
||||
Adjusting items: |
|
|
|
||||
Adjustment for cost of significant technology investments |
|
11 |
|
|
|
40 |
|
Cash flow before financing |
$ |
81 |
|
|
$ |
(21 |
) |
Financial Guidance
: The reconciliation of the forward-looking non-GAAP financial measures provided in the Company’s financial guidance to the most comparable forward-looking GAAP measure is below. The Company’s full year 2025 financial guidance does not reflect the potential impacts of recently imposed or threatened tariffs by the
|
Estimated Q2 |
|
Estimated Full Year |
||||||||||
|
2025 (a) |
|
2025 (a) |
||||||||||
|
($ in millions) |
||||||||||||
Adjusted Operating Income |
$ |
|
Margin (b) |
|
$ |
|
Margin (b) |
||||||
Net income attributable to Aptiv |
$ |
300 |
|
|
6.0 |
% |
|
$ |
1,250 |
|
|
6.3 |
% |
Interest expense |
|
85 |
|
|
|
|
|
365 |
|
|
|
||
Other income, net |
|
(5 |
) |
|
|
|
|
(20 |
) |
|
|
||
Income tax expense |
|
30 |
|
|
|
|
|
280 |
|
|
|
||
Equity loss, net of tax |
|
15 |
|
|
|
|
|
50 |
|
|
|
||
Net income attributable to noncontrolling interest (c) |
|
5 |
|
|
|
|
|
20 |
|
|
|
||
Operating income |
|
430 |
|
|
8.6 |
% |
|
$ |
1,945 |
|
|
9.7 |
% |
Amortization |
|
55 |
|
|
|
|
|
210 |
|
|
|
||
Restructuring |
|
60 |
|
|
|
|
|
175 |
|
|
|
||
Other acquisition and portfolio project costs |
|
25 |
|
|
|
|
|
70 |
|
|
|
||
Compensation expense related to acquisitions |
|
5 |
|
|
|
|
|
20 |
|
|
|
||
Adjusted operating income |
$ |
575 |
|
|
11.5 |
% |
|
$ |
2,420 |
|
|
12.1 |
% |
|
|
|
|
|
|
|
|
||||||
Adjusted EBITDA |
|
|
|
|
|
|
|
||||||
Net income attributable to Aptiv |
$ |
300 |
|
|
6.0 |
% |
|
$ |
1,250 |
|
|
6.3 |
% |
Interest expense |
|
85 |
|
|
|
|
|
365 |
|
|
|
||
Income tax expense |
|
30 |
|
|
|
|
|
280 |
|
|
|
||
Net income attributable to noncontrolling interest (c) |
|
5 |
|
|
|
|
|
20 |
|
|
|
||
Depreciation and amortization |
|
245 |
|
|
|
|
|
975 |
|
|
|
||
EBITDA |
$ |
665 |
|
|
13.2 |
% |
|
$ |
2,890 |
|
|
14.5 |
% |
Other income, net |
|
(5 |
) |
|
|
|
|
(20 |
) |
|
|
||
Equity loss, net of tax |
|
15 |
|
|
|
|
|
50 |
|
|
|
||
Restructuring |
|
60 |
|
|
|
|
|
175 |
|
|
|
||
Other acquisition and portfolio project costs |
|
25 |
|
|
|
|
|
70 |
|
|
|
||
Compensation expense related to acquisitions |
|
5 |
|
|
|
|
|
20 |
|
|
|
||
Adjusted EBITDA |
$ |
765 |
|
|
15.2 |
% |
|
$ |
3,185 |
|
|
15.9 |
% |
(a) |
Prepared at the estimated mid-point of the Company’s financial guidance range. |
|
(b) |
Represents net income attributable to Aptiv, operating income, Adjusted Operating Income, EBITDA and Adjusted EBITDA, respectively, as a percentage of estimated net sales. |
|
(c) |
Includes portion attributable to redeemable noncontrolling interest. |
|
|
Estimated Q2 |
|
Estimated Full Year |
||||
|
|
2025 (a) |
|
2025 (a) |
||||
|
|
|
|
|
||||
Adjusted Net Income Per Share |
|
($ and shares in millions, except per share amounts) |
||||||
Net income attributable to Aptiv |
|
$ |
300 |
|
|
$ |
1,250 |
|
Adjusting items: |
|
|
|
|
||||
Amortization |
|
|
55 |
|
|
|
210 |
|
Restructuring |
|
|
60 |
|
|
|
175 |
|
Other acquisition and portfolio project costs |
|
|
25 |
|
|
|
70 |
|
Compensation expense related to acquisitions |
|
|
5 |
|
|
|
20 |
|
Tax impact of adjusting items |
|
|
(55 |
) |
|
|
(85 |
) |
Adjusted net income attributable to Aptiv |
|
$ |
390 |
|
|
$ |
1,640 |
|
|
|
|
|
|
||||
Weighted average number of diluted shares outstanding |
|
|
218.00 |
|
|
|
225.00 |
|
Diluted net income per share attributable to Aptiv |
|
$ |
1.40 |
|
|
$ |
5.55 |
|
Adjusted net income per share |
|
$ |
1.80 |
|
|
$ |
7.30 |
|
(a) |
Prepared at the estimated mid-point of the Company’s financial guidance range. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250501144503/en/
Investor Contact:
+1.929.240.1777
betsy.frank@aptiv.com
Source: