0001670541FALSE00016705412024-02-072024-02-07
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of
the Securities Exchange Act of 1934
Date of Report (date of earliest event reported): February 7, 2024
ADIENT PLC
(Exact name of registrant as specified in its charter)
| | | | | | | | |
Ireland | 001-37757 | 98-1328821 |
(State or Other Jurisdiction of Incorporation) | (Commission File Number) | (IRS Employer Identification Number) |
| | |
3 Dublin Landings, North Wall Quay Dublin 1, Ireland D01 H104 |
(Address of principal executive offices) |
Registrant’s telephone number, including area code: 734-254-5000
Not applicable
(Former name or former address, if changed since last report)
Securities registered pursuant to Section 12(b) of the Act:
| | | | | | | | | | | | | | |
Title of class | | Trading symbol(s) | | Name of exchange on which registered |
Ordinary Shares, par value $0.001 | | ADNT | | New York Stock Exchange |
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrants under any of the following provisions (see General Instruction A.2. below):
☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Indicate by check mark whether the Registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the Registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02 Results of Operations and Financial Condition.
On February 7, 2024, Adient plc (the “Company”) issued a news release announcing its financial results for the first quarter ended December 31, 2023. The news release is furnished as Exhibit 99.1 to this Current Report on Form 8-K and is incorporated herein by reference.
The information contained in Exhibit 99.1 shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits.
| | | | | | | | |
EXHIBIT INDEX |
Exhibit No. | | Exhibit Description |
| | |
99.1 | | |
| | |
104 | | Cover Page Interactive Data File (the Cover Page Interactive Data File is embedded within the Inline XBRL document). |
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| | | | | | | | |
| ADIENT PLC |
Date: February 7, 2024 | By: | /s/ Heather M. Tiltmann |
| Name: | Heather M. Tiltmann |
| Title: | Executive Vice President, Chief Legal and Human Resources Officer, and Corporate Secretary |
Appendix
Page 1
Adient plc
Condensed Consolidated Statements of Income
(Unaudited)
| | | | | | | | | | | | | | | | | | |
| | Three Months Ended December 31, | | |
(in millions, except per share data) | | 2023 | | 2022 | | | | |
Net sales | | $ | 3,660 | | | $ | 3,699 | | | | | |
Cost of sales | | 3,414 | | | 3,468 | | | | | |
Gross profit | | 246 | | | 231 | | | | | |
Selling, general and administrative expenses | | 147 | | | 138 | | | | | |
| | | | | | | | |
Restructuring and impairment costs | | 11 | | | 7 | | | | | |
Equity income | | 23 | | | 28 | | | | | |
Earnings before interest and income taxes | | 111 | | | 114 | | | | | |
Net financing charges | | 44 | | | 41 | | | | | |
Other pension expense | | 2 | | | 9 | | | | | |
Income before income taxes | | 65 | | | 64 | | | | | |
Income tax provision (benefit) | | 20 | | | 31 | | | | | |
Net income | | 45 | | | 33 | | | | | |
Income attributable to noncontrolling interests | | 25 | | | 21 | | | | | |
Net income attributable to Adient | | $ | 20 | | | $ | 12 | | | | | |
| | | | | | | | |
Diluted earnings per share | | $ | 0.21 | | | $ | 0.13 | | | | | |
| | | | | | | | |
Shares outstanding at period end | | 91.2 | | | 95.4 | | | | | |
Diluted weighted average shares | | 93.6 | | | 95.9 | | | | | |
Appendix
Page 2
Adient plc
Condensed Consolidated Statements of Financial Position
(Unaudited)
| | | | | | | | | | | | | | |
| | December 31, | | September 30, |
(in millions) | | 2023 | | 2023 |
Assets | | | | |
Cash and cash equivalents | | $ | 990 | | | $ | 1,110 | |
Accounts receivable - net | | 1,661 | | | 1,874 | |
Inventories | | 833 | | | 841 | |
| | | | |
Other current assets | | 590 | | | 491 | |
Current assets | | 4,074 | | | 4,316 | |
| | | | |
Property, plant and equipment - net | | 1,401 | | | 1,382 | |
Goodwill | | 2,138 | | | 2,094 | |
Other intangible assets - net | | 401 | | | 408 | |
Investments in partially-owned affiliates | | 322 | | | 303 | |
Assets held for sale | | 7 | | | 7 | |
Other noncurrent assets | | 954 | | | 914 | |
Total assets | | $ | 9,297 | | | $ | 9,424 | |
| | | | |
Liabilities and Shareholders' Equity | | | | |
Short-term debt | | $ | 144 | | | $ | 134 | |
Accounts payable and accrued expenses | | 2,751 | | | 2,926 | |
| | | | |
Other current liabilities | | 653 | | | 678 | |
Current liabilities | | 3,548 | | | 3,738 | |
| | | | |
Long-term debt | | 2,403 | | | 2,401 | |
| | | | |
Other noncurrent liabilities | | 673 | | | 682 | |
Redeemable noncontrolling interests | | 57 | | | 57 | |
Shareholders' equity attributable to Adient | | 2,285 | | | 2,228 | |
Noncontrolling interests | | 331 | | | 318 | |
Total liabilities and shareholders' equity | | $ | 9,297 | | | $ | 9,424 | |
Appendix
Page 3
Adient plc
Condensed Consolidated Statements of Cash Flows
(Unaudited)
| | | | | | | | | | | | | | |
| | Three Months Ended December 31, |
(in millions) | | 2023 | | 2022 |
Operating Activities | | | | |
Net income attributable to Adient | | $ | 20 | | | $ | 12 | |
Income attributable to noncontrolling interests | | 25 | | | 21 | |
Net income | | 45 | | | 33 | |
Adjustments to reconcile net income to cash provided (used) by operating activities: | | | | |
Depreciation | | 72 | | | 69 | |
Amortization of intangibles | | 11 | | | 12 | |
Pension and postretirement benefit expense (benefit) | | 3 | | | 9 | |
Pension and postretirement contributions, net | | (10) | | | (3) | |
Equity in earnings of partially-owned affiliates, net of dividends received | | (6) | | | (16) | |
| | | | |
| | | | |
| | | | |
| | | | |
Deferred income taxes | | (6) | | | (1) | |
| | | | |
| | | | |
Equity-based compensation | | 13 | | | 8 | |
Other | | — | | | (3) | |
Changes in assets and liabilities: | | | | |
Receivables | | 234 | | | 167 | |
Inventories | | 29 | | | 22 | |
Other assets | | (81) | | | (47) | |
Restructuring reserves | | (9) | | | (27) | |
Accounts payable and accrued liabilities | | (256) | | | (191) | |
Accrued income taxes | | 2 | | | 12 | |
Cash provided (used) by operating activities | | 41 | | | 44 | |
Investing Activities | | | | |
Capital expenditures | | (55) | | | (61) | |
Sale of property, plant and equipment | | 14 | | | 15 | |
| | | | |
Business acquisitions | | — | | | (6) | |
Proceeds from business divestitures, net | | (3) | | | 3 | |
| | | | |
| | | | |
Other | | — | | | (1) | |
Cash provided (used) by investing activities | | (44) | | | (50) | |
Financing Activities | | | | |
Increase (decrease) in short-term debt | | 5 | | | — | |
Increase (decrease) in long-term debt | | — | | | 2 | |
Repayment of long-term debt | | — | | | (2) | |
Debt financing costs | | — | | | (7) | |
Share repurchases | | (100) | | | — | |
| | | | |
| | | | |
Dividends paid to noncontrolling interests | | (48) | | | (50) | |
| | | | |
Share based compensation and other | | (12) | | | (12) | |
Cash provided (used) by financing activities | | (155) | | | (69) | |
Effect of exchange rate changes on cash and cash equivalents | | 38 | | | 29 | |
| | | | |
| | | | |
Increase (decrease) in cash and cash equivalents | | $ | (120) | | | $ | (46) | |
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, the 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. 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 December 31, | | |
(in millions) | | 2023 | | 2022 | | | | |
Net Sales | | | | | | | | |
Americas | | $ | 1,647 | | | $ | 1,724 | | | | | |
EMEA | | 1,268 | | | 1,182 | | | | | |
Asia | | 770 | | | 821 | | | | | |
Eliminations | | (25) | | | (28) | | | | | |
Total net sales | | $ | 3,660 | | | $ | 3,699 | | | | | |
| | | | | | | | | | | | | | | | | | |
| | Three Months Ended December 31, | | |
(in millions) | | 2023 | | 2022 | | | | |
Adjusted EBITDA | | | | | | | | |
Americas | | $ | 80 | | | $ | 69 | | | | | |
EMEA | | 45 | | | 28 | | | | | |
Asia | | 114 | | | 138 | | | | | |
Corporate-related costs (1) | | (23) | | | (23) | | | | | |
Restructuring and impairment costs (2) | | (11) | | | (7) | | | | | |
Purchase accounting amortization (3) | | (11) | | | (12) | | | | | |
Restructuring related activities (4) | | 9 | | | (3) | | | | | |
| | | | | | | | |
| | | | | | | | |
Stock based compensation (12) | | (13) | | | (8) | | | | | |
Depreciation | | (72) | | | (69) | | | | | |
Other items (5) | | (7) | | | 1 | | | | | |
Earnings before interest and income taxes | | $ | 111 | | | $ | 114 | | | | | |
Net financing charges | | (44) | | | (41) | | | | | |
Other pension income (expense) | | (2) | | | (9) | | | | | |
Income before income taxes | | $ | 65 | | | $ | 64 | | | | | |
Refer to the Footnote Addendum for footnote explanations.
2. Earnings Per Share
The following table reconciles the numerators and denominators used to calculate basic and diluted earnings per share:
| | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended December 31, | | | | |
(in millions, except per share data) | | 2023 | | 2022 | | | | | | | | |
Income available to shareholders | | | | | | | | | | | | |
Net income attributable to Adient | | $ | 20 | | | $ | 12 | | | | | | | | | |
| | | | | | | | | | | | |
Weighted average shares outstanding | | | | | | | | | | | | |
Basic weighted average shares outstanding | | 92.9 | | | 95.1 | | | | | | | | | |
Effect of dilutive securities: | | | | | | | | | | | | |
Stock options, unvested restricted stock and unvested performance share awards | | 0.7 | | | 0.8 | | | | | | | | | |
Diluted weighted average shares outstanding | | 93.6 | | | 95.9 | | | | | | | | | |
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, Net debt, and Net leverage ratio 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. |
• | Net leverage ratio is calculated as net debt divided by LTM Adjusted EBITDA |
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 December 31, | |
| | 2023 | | 2022 | |
(in millions, except per share data) | | GAAP Results | | Adj. | | Adjusted Results | | GAAP Results | | Adj. | | Adjusted Results | |
Net sales | | $ | 3,660 | | | $ | — | | | $ | 3,660 | | | $ | 3,699 | | | $ | — | | | $ | 3,699 | | |
Cost of sales (6) | | 3,414 | | | (1) | | | 3,413 | | | 3,468 | | | (1) | | | 3,467 | | |
Gross profit | | 246 | | | 1 | | | 247 | | | 231 | | | 1 | | | 232 | | |
Selling, general and administrative expenses (7) | | 147 | | | (6) | | | 141 | | | 138 | | | (14) | | | 124 | | |
| | | | | | | | | | | | | |
Restructuring and impairment costs (2) | | 11 | | | (11) | | | — | | | 7 | | | (7) | | | — | | |
Equity income (8) | | 23 | | | 2 | | | 25 | | | 28 | | | (1) | | | 27 | | |
Earnings before interest and income taxes (EBIT) | | 111 | | | 20 | | | 131 | | | 114 | | | 21 | | | 135 | | |
| | | | | | | | | | | | | |
Memo accounts: | | | | | | | | | | | | | |
Depreciation | | | | | | 72 | | | | | | | 69 | | |
Equity based compensation | | | | | | 13 | | | | | | | 8 | | |
Adjusted EBITDA | | | | | | $ | 216 | | | | | | | $ | 212 | | |
| | | | | | | | | | | | | |
Net financing charges | | 44 | | | — | | | 44 | | | 41 | | | — | | | 41 | | |
Other pension expense (income) | | 2 | | | — | | | 2 | | | 9 | | | (8) | | | 1 | | |
Income before income taxes | | 65 | | | 20 | | | 85 | | | 64 | | | 29 | | | 93 | | |
Income tax provision (benefit) (9) | | 20 | | | 9 | | | 29 | | | 31 | | | 6 | | | 37 | | |
Net income attributable to Adient | | 20 | | | 9 | | | 29 | | | 12 | | | 21 | | | 33 | | |
Diluted earnings per share | | 0.21 | | | 0.10 | | | 0.31 | | | 0.13 | | | 0.21 | | | 0.34 | | |
Diluted weighted average shares | | 93.6 | | | — | | | 93.6 | | | 95.9 | | | — | | | 95.9 | | |
Segment Performance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three months ended December 31, 2023 |
| | Americas | | EMEA | | Asia | | Corporate/Eliminations | | Consolidated |
| | | | | | | | | | |
Net sales | | $ | 1,647 | | | $ | 1,268 | | | $ | 770 | | | $ | (25) | | $ | 3,660 | |
| | | | | | | | | | |
Adjusted EBITDA | | $ | 80 | | | $ | 45 | | | $ | 114 | | | $ | (23) | | $ | 216 | |
| | | | | | | | | | |
Adjusted EBITDA margin | | 4.9 | % | | 3.5 | % | | 14.8 | % | | N/A | | 5.9 | % |
| | | | | | | | | | |
| | | | | | | | | | |
| | Three months ended December 31, 2022 |
| | Americas | | EMEA | | Asia | | Corporate/Eliminations | | Consolidated |
| | | | | | | | | | |
Net sales | | $ | 1,724 | | | $ | 1,182 | | | $ | 821 | | | $ | (28) | | $ | 3,699 | |
| | | | | | | | | | |
Adjusted EBITDA | | $ | 69 | | | $ | 28 | | | $ | 138 | | | $ | (23) | | $ | 212 | |
| | | | | | | | | | |
Adjusted EBITDA margin | | 4.0 | % | | 2.4 | % | | 16.8 | % | | N/A | | 5.7 | % |
| | | | | | | | | | |
| | | | | | | | | | |
| | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
The following table presents adjusted EBITDA excluding adjusted equity income:
| | | | | | | | | | | | | | | | | | |
| | Three Months Ended December 31, | | |
(in millions) | | 2023 | | 2022 | | | | |
Adjusted EBITDA | | $ | 216 | | | $ | 212 | | | | | |
| | | | | | | | |
Less: Adjusted Equity Income | | 25 | | | 27 | | | | | |
| | | | | | | | |
Adjusted EBITDA Excluding Adjusted Equity Income | | $ | 191 | | | $ | 185 | | | | | |
% of Sales | | 5.2 | % | | 5.0 | % | | | | |
| | | | | | | | |
| | | | | | | | |
The following table reconciles income before income taxes to adjusted income before income taxes and presents the related effective tax rate and adjusted effective tax rate:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Three months ended December 31, |
| | 2023 | | 2022 |
(in millions, except effective tax rate) | | Income before income taxes | | Tax impact | | Effective tax rate | | Income before income taxes | | Tax impact | | Effective tax rate |
As reported | | $ | 65 | | | $ | 20 | | | 30.8% | | $ | 64 | | | $ | 31 | | | 48.4% |
Adjustments (9) | | 20 | | | 9 | | | 45.0% | | 29 | | | 6 | | | 20.7% |
As adjusted | | $ | 85 | | | $ | 29 | | | 34.1% | | $ | 93 | | | $ | 37 | | | 39.8% |
The following table reconciles net income attributable to Adient to adjusted net income attributable to Adient:
| | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended December 31, | | | | |
(in millions) | | 2023 | | 2022 | | | | | | | | |
Net income attributable to Adient | | $ | 20 | | | $ | 12 | | | | | | | | | |
Restructuring and impairment costs (2) | | 11 | | | 7 | | | | | | | | | |
Purchase accounting amortization (3) | | 11 | | | 12 | | | | | | | | | |
Restructuring related activities (4) | | (9) | | | 3 | | | | | | | | | |
Pension mark-to-market and curtailment/settlement (gain)/loss (11) | | — | | | 8 | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Other items (5) | | 7 | | | (1) | | | | | | | | | |
Impact of adjustments on noncontrolling interests (10) | | (2) | | | (2) | | | | | | | | | |
Tax impact of above adjustments and other tax items (9) | | (9) | | | (6) | | | | | | | | | |
Adjusted net income attributable to Adient | | $ | 29 | | | $ | 33 | | | | | | | | | |
Refer to the Footnote Addendum for footnote explanations
The following table reconciles diluted earnings per share as reported to adjusted diluted earnings per share.
| | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended December 31, | | | | |
| | 2023 | | 2022 | | | | | | | | |
Diluted earnings per share as reported | | $ | 0.21 | | | $ | 0.13 | | | | | | | | | |
Restructuring and impairment costs (2) | | 0.12 | | | 0.07 | | | | | | | | | |
Purchase accounting amortization (3) | | 0.12 | | | 0.12 | | | | | | | | | |
Restructuring related activities (4) | | (0.10) | | | 0.03 | | | | | | | | | |
Pension mark-to-market and curtailment/settlement (gain)/loss (11) | | — | | | 0.08 | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Other items (5) | | 0.07 | | | (0.01) | | | | | | | | | |
Impact of adjustments on noncontrolling interests (10) | | (0.02) | | | (0.02) | | | | | | | | | |
Tax impact of above adjustments and other tax items (9) | | (0.09) | | | (0.06) | | | | | | | | | |
Adjusted diluted earnings per share | | $ | 0.31 | | | $ | 0.34 | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
The following table presents calculations of net debt and net leverage ratio:
| | | | | | | | | | | | | | |
| | December 31, | | September 30, |
(in millions) | | 2023 | | 2023 |
Cash | | $ | 990 | | | $ | 1,110 | |
Total debt | | 2,547 | | | 2,535 | |
Net debt | | 1,557 | | | 1,425 | |
LTM Adjusted EBITDA | | $ | 942 | | | $ | 938 | |
Net leverage ratio | | 1.65 | | 1.52 |
| | | | |
The following table reconciles cash from operating activities to free cash flow:
| | | | | | | | | | | | | | | | | | |
| | Three Months Ended December 31, | | |
(in millions) | | 2023 | | 2022 | | | | |
Operating cash flow | | $ | 41 | | | $ | 44 | | | | | |
Capital expenditures | | (55) | | | (61) | | | | | |
Free cash flow | | $ | (14) | | | $ | (17) | | | | | |
The following table reconciles adjusted EBITDA excluding adjusted equity income to free cash flow:
| | | | | | | | | | | | | | | | | | |
| | | | Three Months Ended December 31, |
(in millions) | | | | | | 2023 | | 2022 |
Adjusted EBITDA excluding adjusted equity income | | | | | | $ | 191 | | | $ | 185 | |
Dividend | | | | | | 16 | | | 12 | |
Restructuring (cash) | | | | | | (10) | | | (30) | |
Net customer tooling | | | | | | (17) | | | (14) | |
Trade working capital (Net AR/AP + Inventory) | | | | | | 111 | | | 46 | |
Accrued compensation | | | | | | (64) | | | (28) | |
Interest paid | | | | | | (60) | | | (24) | |
Tax refund/taxes paid | | | | | | (24) | | | (20) | |
Non-income related taxes (VAT) | | | | | | (28) | | | (19) | |
Commercial settlements | | | | | | 16 | | | (17) | |
Capitalized engineering | | | | | | (17) | | | (25) | |
Prepaids | | | | | | (19) | | | (24) | |
Other | | | | | | (54) | | | 2 | |
Operating cash flow | | | | | | 41 | | | 44 | |
Capital expenditures | | | | | | (55) | | | (61) | |
Free cash flow | | | | | | $ | (14) | | | $ | (17) | |
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 and one-time asset impairments, as follows:
| | | | | | | | | | | | | | | | | | |
| | Three Months Ended December 31, | | |
(in millions) | | 2023 | | 2022 | | | | |
Restructuring charges | | $ | (11) | | | $ | (7) | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | $ | (11) | | | $ | (7) | | | | | |
(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 along with a gain on sale of a restructured facility in the America's segment for three months ended December 31, 2023, as follows:
| | | | | | | | | | | | | | | | | | |
| | Three Months Ended December 31, | | |
(in millions) | | 2023 | | 2022 | | | | |
Restructuring related charges | | $ | (1) | | | $ | (3) | | | | | |
Gain on sale of restructured facility | | 10 | | | — | | | | | |
| | $ | 9 | | | $ | (3) | | | | | |
(5) Other items include:
| | | | | | | | | | | | | | | | | | |
| | Three Months Ended December 31, | | |
(in millions) | | 2023 | | 2022 | | | | |
Non-recurring contract related settlement | | $ | 3 | | | $ | — | | | | | |
One-time divestiture related tax impact at an affiliate | | (2) | | | — | | | | | |
Loss on business divestiture | | (8) | | | — | | | | | |
Transaction costs | | — | | | (1) | | | | | |
Adjustment to nonconsolidated partially-owned affiliates | | — | | | 1 | | | | | |
Brazil indirect tax recoveries | | — | | | 1 | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | $ | (7) | | | $ | 1 | | | | | |
(6) The adjustments to cost of sales include:
| | | | | | | | | | | | | | | | | | |
| | Three Months Ended December 31, | | |
(in millions) | | 2023 | | 2022 | | | | |
Restructuring related activities | | $ | (1) | | | $ | (2) | | | | | |
Brazil indirect tax recoveries | | — | | | 1 | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | $ | (1) | | | $ | (1) | | | | | |
(7) The adjustments to selling, general and administrative costs include:
| | | | | | | | | | | | | | | | | | |
| | Three Months Ended December 31, | | |
(in millions) | | 2023 | | 2022 | | | | |
Purchase accounting amortization | | $ | (11) | | | $ | (12) | | | | | |
Loss on business divestiture | | (8) | | | — | | | | | |
Gain on sale of restructured facility | | 10 | | | — | | | | | |
Non-recurring contract related settlement | | 3 | | | — | | | | | |
Transaction costs | | — | | | (1) | | | | | |
Restructuring related activities | | — | | | (1) | | | | | |
| | | | | | | | |
| | | | | | | | |
| | $ | (6) | | | $ | (14) | | | | | |
(8) The adjustments to equity income include:
| | | | | | | | | | | | | | | | | | |
| | Three Months Ended December 31, | | |
(in millions) | | 2023 | | 2022 | | | | |
One-time divestiture related tax impact at an affiliate | | $ | 2 | | | $ | — | | | | | |
| | | | | | | | |
Adjustment to nonconsolidated partially-owned affiliates | | — | | | (1) | | | | | |
| | | | | | | | |
| | $ | 2 | | | $ | (1) | | | | | |
(9) The adjustments to income tax provision (benefit) include:
| | | | | | | | | | | | | | | | | | |
| | Three Months Ended December 31, | | |
(in millions) | | 2023 | | 2022 | | | | |
Tax audit closures and statute expirations | | $ | (7) | | | $ | (3) | | | | | |
| | | | | | | | |
Amortization | | (2) | | | (2) | | | | | |
Pension curtailment loss | | — | | | (2) | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Other reconciling items | | — | | | 1 | | | | | |
| | $ | (9) | | | $ | (6) | | | | | |
(10) Reflects the impact of adjustments, primarily purchase accounting amortization on noncontrolling interests. In addition, during the first quarter of fiscal 2024, a $5 million adjustment was recorded to increase income attributable to noncontrolling interest related to the three months ended September 30, 2023.
(11) During the three months ended December 31, 2022, Adient recorded an $8 million curtailment loss associated with employee termination benefit plans in the Americas segment.
(12) During the three months ended December 31, 2023, a $5 million adjustment was recorded to increase equity-based compensation expense related to a retired executive's equity awards which should have been recognized in prior periods.
v3.24.0.1
X |
- DefinitionBoolean flag that is true when the XBRL content amends previously-filed or accepted submission.
+ References
+ Details
Name: |
dei_AmendmentFlag |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionFor the EDGAR submission types of Form 8-K: the date of the report, the date of the earliest event reported; for the EDGAR submission types of Form N-1A: the filing date; for all other submission types: the end of the reporting or transition period. The format of the date is YYYY-MM-DD.
+ References
+ Details
Name: |
dei_DocumentPeriodEndDate |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:dateItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe type of document being provided (such as 10-K, 10-Q, 485BPOS, etc). The document type is limited to the same value as the supporting SEC submission type, or the word 'Other'.
+ References
+ Details
Name: |
dei_DocumentType |
Namespace Prefix: |
dei_ |
Data Type: |
dei:submissionTypeItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAddress Line 1 such as Attn, Building Name, Street Name
+ References
+ Details
Name: |
dei_EntityAddressAddressLine1 |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAddress Line 2 such as Street or Suite number
+ References
+ Details
Name: |
dei_EntityAddressAddressLine2 |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- Definition
+ References
+ Details
Name: |
dei_EntityAddressCityOrTown |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionISO 3166-1 alpha-2 country code.
+ References
+ Details
Name: |
dei_EntityAddressCountry |
Namespace Prefix: |
dei_ |
Data Type: |
dei:countryCodeItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionCode for the postal or zip code
+ References
+ Details
Name: |
dei_EntityAddressPostalZipCode |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionLine items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.
+ References
+ Details
Name: |
dei_EntityAddressesLineItems |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:stringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionA unique 10-digit SEC-issued value to identify entities that have filed disclosures with the SEC. It is commonly abbreviated as CIK.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityCentralIndexKey |
Namespace Prefix: |
dei_ |
Data Type: |
dei:centralIndexKeyItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionIndicate if registrant meets the emerging growth company criteria.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityEmergingGrowthCompany |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionCommission file number. The field allows up to 17 characters. The prefix may contain 1-3 digits, the sequence number may contain 1-8 digits, the optional suffix may contain 1-4 characters, and the fields are separated with a hyphen.
+ References
+ Details
Name: |
dei_EntityFileNumber |
Namespace Prefix: |
dei_ |
Data Type: |
dei:fileNumberItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTwo-character EDGAR code representing the state or country of incorporation.
+ References
+ Details
Name: |
dei_EntityIncorporationStateCountryCode |
Namespace Prefix: |
dei_ |
Data Type: |
dei:edgarStateCountryItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe exact name of the entity filing the report as specified in its charter, which is required by forms filed with the SEC.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityRegistrantName |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe Tax Identification Number (TIN), also known as an Employer Identification Number (EIN), is a unique 9-digit value assigned by the IRS.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityTaxIdentificationNumber |
Namespace Prefix: |
dei_ |
Data Type: |
dei:employerIdItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionLocal phone number for entity.
+ References
+ Details
Name: |
dei_LocalPhoneNumber |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 13e -Subsection 4c
+ Details
Name: |
dei_PreCommencementIssuerTenderOffer |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 14d -Subsection 2b
+ Details
Name: |
dei_PreCommencementTenderOffer |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTitle of a 12(b) registered security.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b
+ Details
Name: |
dei_Security12bTitle |
Namespace Prefix: |
dei_ |
Data Type: |
dei:securityTitleItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionName of the Exchange on which a security is registered.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection d1-1
+ Details
Name: |
dei_SecurityExchangeName |
Namespace Prefix: |
dei_ |
Data Type: |
dei:edgarExchangeCodeItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as soliciting material pursuant to Rule 14a-12 under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Section 14a -Number 240 -Subsection 12
+ Details
Name: |
dei_SolicitingMaterial |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTrading symbol of an instrument as listed on an exchange.
+ References
+ Details
Name: |
dei_TradingSymbol |
Namespace Prefix: |
dei_ |
Data Type: |
dei:tradingSymbolItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as written communications pursuant to Rule 425 under the Securities Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Securities Act -Number 230 -Section 425
+ Details
Name: |
dei_WrittenCommunications |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
Adient (NYSE:ADNT)
過去 株価チャート
から 12 2024 まで 12 2024
Adient (NYSE:ADNT)
過去 株価チャート
から 12 2023 まで 12 2024