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) |
Title of class | Trading symbol(s) | Name of exchange on which registered | ||||||||||||
Ordinary Shares, par value $0.001 | ADNT | New York Stock Exchange |
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). |
ADIENT PLC | ||||||||
Date: August 6, 2024 | By: | /s/ Heather M. Tiltmann | ||||||
Name: | Heather M. Tiltmann | |||||||
Title: | Executive Vice President, Chief Legal and Human Resources Officer, and Corporate Secretary |
Three Months Ended June 30, |
||||||||||||||
(in millions, except per share data) | 2024 | 2023 | ||||||||||||
Net sales | $ | 3,716 | $ | 4,055 | ||||||||||
Cost of sales | 3,509 | 3,753 | ||||||||||||
Gross profit | 207 | 302 | ||||||||||||
Selling, general and administrative expenses | 121 | 148 | ||||||||||||
Restructuring and impairment costs | 16 | 6 | ||||||||||||
Equity income | 24 | 25 | ||||||||||||
Earnings before interest and income taxes | 94 | 173 | ||||||||||||
Net financing charges | 48 | 49 | ||||||||||||
Other pension expense | 1 | 1 | ||||||||||||
Income before income taxes | 45 | 123 | ||||||||||||
Income tax expense | 40 | 28 | ||||||||||||
Net income | 5 | 95 | ||||||||||||
Income attributable to noncontrolling interests | 16 | 22 | ||||||||||||
Net income (loss) attributable to Adient | $ | (11) | $ | 73 | ||||||||||
Diluted earnings (loss) per share | $ | (0.12) | $ | 0.77 | ||||||||||
Shares outstanding at period end | 87.2 | 93.7 | ||||||||||||
Diluted weighted average shares | 88.6 | 94.9 |
June 30, | September 30, | |||||||||||||
(in millions) | 2024 | 2023 | ||||||||||||
Assets | ||||||||||||||
Cash and cash equivalents | $ | 890 | $ | 1,110 | ||||||||||
Accounts receivable - net |
1,825 | 1,874 | ||||||||||||
Inventories | 775 | 841 | ||||||||||||
Other current assets | 509 | 491 | ||||||||||||
Current assets | 3,999 | 4,316 | ||||||||||||
Property, plant and equipment - net | 1,365 | 1,382 | ||||||||||||
Goodwill | 2,085 | 2,094 | ||||||||||||
Other intangible assets - net | 369 | 408 | ||||||||||||
Investments in partially-owned affiliates | 328 | 303 | ||||||||||||
Assets held for sale | 8 | 7 | ||||||||||||
Other noncurrent assets | 941 | 914 | ||||||||||||
Total assets | $ | 9,095 | $ | 9,424 | ||||||||||
Liabilities and Shareholders' Equity | ||||||||||||||
Short-term debt | $ | 142 | $ | 134 | ||||||||||
Accounts payable and accrued expenses | 2,814 | 2,926 | ||||||||||||
Other current liabilities | 730 | 678 | ||||||||||||
Current liabilities | 3,686 | 3,738 | ||||||||||||
Long-term debt | 2,395 | 2,401 | ||||||||||||
Other noncurrent liabilities | 729 | 682 | ||||||||||||
Redeemable noncontrolling interests | 63 | 57 | ||||||||||||
Shareholders' equity attributable to Adient | 1,927 | 2,228 | ||||||||||||
Noncontrolling interests | 295 | 318 | ||||||||||||
Total liabilities and shareholders' equity | $ | 9,095 | $ | 9,424 |
Three Months Ended June 30, |
||||||||||||||
(in millions) | 2024 | 2023 | ||||||||||||
Operating Activities | ||||||||||||||
Net income (loss) attributable to Adient | $ | (11) | $ | 73 | ||||||||||
Income attributable to noncontrolling interests | 16 | 22 | ||||||||||||
Net income | 5 | 95 | ||||||||||||
Adjustments to reconcile net income to cash provided (used) by operating activities: | ||||||||||||||
Depreciation | 71 | 74 | ||||||||||||
Amortization of intangibles | 12 | 13 | ||||||||||||
Pension and postretirement benefit expense | 3 | 3 | ||||||||||||
Pension and postretirement contributions, net | (5) | (2) | ||||||||||||
Equity in earnings of partially-owned affiliates, net of dividends received | 1 | (2) | ||||||||||||
Deferred income taxes | 14 | 2 | ||||||||||||
Equity-based compensation | 5 | 7 | ||||||||||||
Other | 2 | 1 | ||||||||||||
Changes in assets and liabilities: | ||||||||||||||
Receivables | 60 | (72) | ||||||||||||
Inventories | 13 | 39 | ||||||||||||
Other assets | — | (13) | ||||||||||||
Accounts payable and accrued liabilities | (27) | 57 | ||||||||||||
Accrued income taxes | 4 | 1 | ||||||||||||
Cash provided (used) by operating activities | 158 | 203 | ||||||||||||
Investing Activities | ||||||||||||||
Capital expenditures | (70) | (60) | ||||||||||||
Sale of property, plant and equipment | — | 1 | ||||||||||||
Business acquisitions | — | 5 | ||||||||||||
Proceeds from business divestitures, net | — | 2 | ||||||||||||
Other | — | (1) | ||||||||||||
Cash provided (used) by investing activities | (70) | (53) | ||||||||||||
Financing Activities | ||||||||||||||
Increase (decrease) in short-term debt | 3 | — | ||||||||||||
Repayment of long-term debt | (2) | — | ||||||||||||
Share repurchases | (75) | (37) | ||||||||||||
Dividends paid to and other transactions with noncontrolling interests | (18) | (5) | ||||||||||||
Share based compensation and other | — | (1) | ||||||||||||
Cash provided (used) by financing activities | (92) | (43) | ||||||||||||
Effect of exchange rate changes on cash and cash equivalents | (11) | (25) | ||||||||||||
Increase (decrease) in cash and cash equivalents | $ | (15) | $ | 82 |
(in millions) | Three months ended June 30, 2024 | |||||||||||||||||||||||||||||||
Americas | EMEA | Asia | Corporate/Eliminations | Consolidated | ||||||||||||||||||||||||||||
Net sales | $ | 1,737 | $ | 1,288 | $ | 712 | $ | (21) | $ | 3,716 | ||||||||||||||||||||||
Adjusted EBITDA | $ | 99 | $ | 25 | $ | 101 | $ | (23) | $ | 202 | ||||||||||||||||||||||
Adjusted EBITDA margin | 5.7 | % | 1.9 | % | 14.2 | % | N/A | 5.4 | % | |||||||||||||||||||||||
Three months ended June 30, 2023 | ||||||||||||||||||||||||||||||||
Americas | EMEA | Asia | Corporate/Eliminations | Consolidated | ||||||||||||||||||||||||||||
Net sales | $ | 1,900 | $ | 1,438 | $ | 742 | $ | (25) | $ | 4,055 | ||||||||||||||||||||||
Adjusted EBITDA | $ | 95 | $ | 103 | $ | 100 | $ | (22) | $ | 276 | ||||||||||||||||||||||
Adjusted EBITDA margin | 5.0 | % | 7.2 | % | 13.5 | % | N/A | 6.8 | % | |||||||||||||||||||||||
Three Months Ended June 30, |
||||||||||||||
(in millions) | 2024 | 2023 | ||||||||||||
Adjusted EBITDA | ||||||||||||||
Americas | $ | 99 | $ | 95 | ||||||||||
EMEA | 25 | 103 | ||||||||||||
Asia | 101 | 100 | ||||||||||||
Subtotal | 225 | 298 | ||||||||||||
Corporate-related costs (1) |
(23) | (22) | ||||||||||||
Restructuring and impairment costs (2) |
(16) | (6) | ||||||||||||
Purchase accounting amortization (3) |
(12) | (13) | ||||||||||||
Restructuring related activities (4) |
(4) | (3) | ||||||||||||
Equity based compensation | (5) | (7) | ||||||||||||
Depreciation | (71) | (74) | ||||||||||||
Other items (5) |
— | — | ||||||||||||
Earnings before interest and income taxes | $ | 94 | $ | 173 | ||||||||||
Net financing charges | (48) | (49) | ||||||||||||
Other pension expense | (1) | (1) | ||||||||||||
Income before income taxes | $ | 45 | $ | 123 |
Three Months Ended June 30, |
||||||||||||||
(in millions, except per share data) | 2024 | 2023 | ||||||||||||
Income available to shareholders | ||||||||||||||
Net income (loss) attributable to Adient | $ | (11) | $ | 73 | ||||||||||
Weighted average shares outstanding | ||||||||||||||
Basic weighted average shares outstanding | 88.6 | 94.1 | ||||||||||||
Effect of dilutive securities: | ||||||||||||||
Unvested restricted stock and unvested performance share awards | — | 0.8 | ||||||||||||
Diluted weighted average shares outstanding | 88.6 | 94.9 | ||||||||||||
Earnings (loss) per share: | ||||||||||||||
Basic | $ | (0.12) | $ | 0.78 | ||||||||||
Diluted | $ | (0.12) | $ | 0.77 |
(a) | 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. | ||||
(b) | Adjusted EBITDA is defined as adjusted EBIT excluding depreciation and equity 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. | ||||
(c) | Adjusted net income (loss) attributable to Adient is defined as net income (loss) 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. | ||||
(d) | Adjusted income tax expense is defined as income tax expense adjusted for the tax effect of the adjustments to income before income taxes and other discrete tax changes/benefits. Adjusted effective tax rate is defined as adjusted income tax provision as a percentage of adjusted income before income taxes. | ||||
(e) | Adjusted diluted earnings per share is defined as adjusted net income (loss) attributable to Adient divided by diluted weighted average shares. | ||||
(f) | 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 non-recurring items impacting equity income. | ||||
(g) | Adjusted interest expense is defined as net financing charges excluding unusual or one-time items impacting interest expense. | ||||
(h) | Free cash flow is defined as cash provided by operating activities less capital expenditures. | ||||
(i) | Net debt is calculated as total debt (short-term and long-term) less cash and cash equivalents. | ||||
(j) | Net leverage ratio is calculated as net debt divided by adjusted EBITDA for the last four quarters. |
Three Months Ended June 30, |
||||||||||||||
(in millions) | 2024 | 2023 | ||||||||||||
Net income | $ | 5 | $ | 95 | ||||||||||
Net financing charges | 48 | 49 | ||||||||||||
Other pension expense | 1 | 1 | ||||||||||||
Income tax expense | 40 | 28 | ||||||||||||
Earnings before interest and income taxes (EBIT) | $ | 94 | $ | 173 | ||||||||||
EBIT adjustments: | ||||||||||||||
Restructuring charges (2) |
16 | 6 | ||||||||||||
Purchase accounting amortization (3) |
12 | 13 | ||||||||||||
Restructuring related activities (4) |
4 | 3 | ||||||||||||
One-time divestiture related impact at an affiliate | (1) | — | ||||||||||||
Transaction costs | 1 | 1 | ||||||||||||
Brazil indirect tax recoveries | — | (1) | ||||||||||||
EBIT adjustments total | 32 | 22 | ||||||||||||
Adjusted EBIT | $ | 126 | $ | 195 | ||||||||||
EBITDA adjustments: | ||||||||||||||
Depreciation | 71 | 74 | ||||||||||||
Equity based compensation | 5 | 7 | ||||||||||||
Adjusted EBITDA | $ | 202 | $ | 276 | ||||||||||
Net sales | $ | 3,716 | $ | 4,055 | ||||||||||
Net income as % of net sales | 0.1 | % | 2.3 | % | ||||||||||
EBIT as % of net sales | 2.5 | % | 4.3 | % | ||||||||||
Adjusted EBIT as % of net sales | 3.4 | % | 4.8 | % | ||||||||||
Adjusted EBITDA as % of net sales | 5.4 | % | 6.8 | % |
Three Months Ended June 30, |
||||||||||||||
(in millions) | 2024 | 2023 | ||||||||||||
Net income (loss) attributable to Adient | $ | (11) | $ | 73 | ||||||||||
Net income adjustments: | ||||||||||||||
EBIT adjustments total - see table (a) & (b) | 32 | 22 | ||||||||||||
Tax impact of EBIT adjustments and other tax items - see table (d) | 10 | — | ||||||||||||
Impact of adjustments on noncontrolling interests (6) |
(2) | (2) | ||||||||||||
Net income adjustments total | 40 | 20 | ||||||||||||
Adjusted net income attributable to Adient | $ | 29 | $ | 93 | ||||||||||
Three months ended June 30, | ||||||||||||||||||||||||||||||||||||||
2024 | 2023 | |||||||||||||||||||||||||||||||||||||
(in millions, except effective tax rate) | Income before income taxes | Income tax expense (benefit) | Effective tax rate | Income before income taxes | Income tax expense (benefit) | Effective tax rate | ||||||||||||||||||||||||||||||||
As reported | $ | 45 | $ | 40 | 88.9 | % | $ | 123 | $ | 28 | 22.8 | % | ||||||||||||||||||||||||||
Adjustments | ||||||||||||||||||||||||||||||||||||||
EBIT adjustments - see table (a) & (b) | 32 | 5 | 15.6 | % | 22 | 2 | 9.1 | % | ||||||||||||||||||||||||||||||
FX remeasurements of tax balances | — | (15) | nm | — | 2 | nm | ||||||||||||||||||||||||||||||||
Other | — | — | nm | — | (4) | nm | ||||||||||||||||||||||||||||||||
Subtotal of adjustments | 32 | (10) | (31.3) | % | 22 | — | — | % | ||||||||||||||||||||||||||||||
As adjusted | $ | 77 | $ | 30 | 39.0 | % | $ | 145 | $ | 28 | 19.3 | % |
Three Months Ended June 30, |
||||||||||||||
(in millions, except per share data) | 2024 | 2023 | ||||||||||||
Numerator: | ||||||||||||||
Adjusted net income attributable to Adient - see table (c) | $ | 29 | $ | 93 | ||||||||||
Denominator: | ||||||||||||||
Basic weighted average shares outstanding | 88.6 | 94.1 | ||||||||||||
Effect of dilutive securities: | ||||||||||||||
Unvested restricted stock and unvested performance share awards | 0.7 | 0.8 | ||||||||||||
Diluted weighted average shares outstanding | 89.3 | 94.9 | ||||||||||||
Adjusted diluted earnings per share | $ | 0.32 | $ | 0.98 |
Three Months Ended June 30, |
||||||||||||||
2024 | 2023 | |||||||||||||
Diluted earnings (loss) per share as reported | $ | (0.12) | $ | 0.77 | ||||||||||
EBIT adjustments total | 0.35 | 0.23 | ||||||||||||
Tax impact of EBIT adjustments and other tax items | 0.11 | — | ||||||||||||
Impact of adjustments on noncontrolling interests | (0.02) | (0.02) | ||||||||||||
Adjusted diluted earnings per share | $ | 0.32 | $ | 0.98 | ||||||||||
Three Months Ended June 30, |
||||||||||||||
(in millions) | 2024 | 2023 | ||||||||||||
Equity income | $ | 24 | $ | 25 | ||||||||||
Equity income adjustments: | ||||||||||||||
Restructuring related charges | — | 2 | ||||||||||||
One-time divestiture related impact at an affiliate | (1) | — | ||||||||||||
Equity income adjustments total | (1) | 2 | ||||||||||||
Adjusted equity income | $ | 23 | $ | 27 |
Three Months Ended June 30, |
||||||||||||||
(in millions) | 2024 | 2023 | ||||||||||||
Net financing charges | $ | 48 | $ | 49 | ||||||||||
Interest expense adjustments: | ||||||||||||||
Interest expense adjustments total | — | — | ||||||||||||
Adjusted net financing charges | $ | 48 | $ | 49 |
Three Months Ended June 30, |
Nine Months Ended June 30, |
|||||||||||||||||||||||||
(in millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
Operating cash flow | $ | 158 | $ | 203 | $ | 280 | $ | 373 | ||||||||||||||||||
Capital expenditures | (70) | (60) | (194) | (177) | ||||||||||||||||||||||
Free cash flow | $ | 88 | $ | 143 | $ | 86 | $ | 196 |
Three Months Ended June 30, |
Nine Months Ended June 30, |
|||||||||||||||||||||||||
(in millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||
Adjusted EBITDA | $ | 202 | $ | 276 | $ | 645 | $ | 703 | ||||||||||||||||||
Adjusted equity income | (23) | (27) | (67) | (66) | ||||||||||||||||||||||
Dividend | 25 | 23 | 46 | 36 | ||||||||||||||||||||||
Restructuring (cash) | (12) | (9) | (33) | (49) | ||||||||||||||||||||||
Net customer tooling | (15) | (3) | (13) | (40) | ||||||||||||||||||||||
Trade working capital (Net AR/AP + Inventory) | 11 | (53) | 46 | (21) | ||||||||||||||||||||||
Accrued compensation | 9 | 31 | (41) | 41 | ||||||||||||||||||||||
Interest paid | (56) | (19) | (153) | (107) | ||||||||||||||||||||||
Tax refund/taxes paid | (24) | (25) | (76) | (74) | ||||||||||||||||||||||
Non-income related taxes (VAT) | (1) | (13) | (22) | (5) | ||||||||||||||||||||||
Commercial settlements | 22 | 8 | 14 | 36 | ||||||||||||||||||||||
Capitalized engineering | 5 | 9 | (6) | (25) | ||||||||||||||||||||||
Other | 15 | 5 | (60) | (56) | ||||||||||||||||||||||
Operating cash flow | 158 | 203 | 280 | 373 | ||||||||||||||||||||||
Capital expenditures | (70) | (60) | (194) | (177) | ||||||||||||||||||||||
Free cash flow | $ | 88 | $ | 143 | $ | 86 | $ | 196 |
June 30, | September 30, | |||||||||||||
(in millions) | 2024 | 2023 | ||||||||||||
Numerator: | ||||||||||||||
Short-term debt | $ | 3 | $ | 2 | ||||||||||
Current portion of long-term debt | 139 | 132 | ||||||||||||
Long-term debt | 2,395 | 2,401 | ||||||||||||
Total debt | 2,537 | 2,535 | ||||||||||||
Less: cash and cash equivalents | (890) | (1,110) | ||||||||||||
Net debt | $ | 1,647 | $ | 1,425 | ||||||||||
Denominator: | ||||||||||||||
Adjusted EBITDA - last four quarters | ||||||||||||||
Q1 2023 | na | 212 | ||||||||||||
Q2 2023 | na | 215 | ||||||||||||
Q3 2023 | na | 276 | ||||||||||||
Q4 2023 | 235 | 235 | ||||||||||||
Q1 2024 | 216 | na | ||||||||||||
Q2 2024 | 227 | na | ||||||||||||
Q3 2024 - see table (a) & (b) | 202 | na | ||||||||||||
Last four quarters | $ | 880 | $ | 938 | ||||||||||
Net leverage ratio | 1.87 | 1.52 | ||||||||||||
Three Months Ended June 30, |
||||||||||||||
(in millions) | 2024 | 2023 | ||||||||||||
One-time divestiture related impact at an affiliate | $ | 1 | $ | — | ||||||||||
Transaction costs | $ | (1) | $ | (1) | ||||||||||
Brazil indirect tax recoveries | — | 1 | ||||||||||||
$ | — | $ | — |