Aptiv Reports Fourth Quarter 2025 Financial Results
Record Full Year Revenue, Adjusted Operating Income and Adjusted Earnings per Share
Fourth Quarter Financial Highlights Include:
-
U.S. GAAP revenue of$5.2 billion , an increase of 5%- Revenue increased 3% adjusted for currency exchange and commodity movements
-
U.S. GAAP net income of$138 million -
U.S. GAAP diluted earnings per share of$0.64 ; Excluding special items, diluted earnings per share of$1.86 -
Adjusted Operating Income of
$607 million ; Adjusted EBITDA of$798 million -
Cash from operations totaled
$818 million
Full Year 2025 Financial Highlights Include:
-
U.S. GAAP revenue of$20.4 billion , an increase of 3%- Revenue increased 2% adjusted for currency exchange and commodity movements
-
U.S. GAAP net income of$165 million , which includes a non-cash goodwill impairment charge of$648 million -
U.S. GAAP diluted earnings per share of$0.75 ; Excluding special items, diluted earnings per share of$7.82 -
Adjusted Operating Income of
$2,461 million ; Adjusted EBITDA of$3,228 million ; -
Cash from operations totaled
$2,185 million
“We delivered another year of record revenue, operating income, and earnings per share, demonstrating our agility within a dynamic landscape, our consistency of operational excellence, and the strength of our product portfolio of industry-leading technologies,” said
Fourth Quarter 2025 Results
For the three months ended
The Company reported fourth quarter 2025 U.S. GAAP net income of
Fourth quarter
Depreciation and amortization expense totaled
Interest expense for the fourth quarter totaled
Tax expense in the fourth quarter of 2025 was
The Company generated net cash flow from operating activities of
Full Year 2025 Results
For the year ended
The Company reported full year 2025 U.S. GAAP net income of
Full year 2025 U.S. GAAP operating income was
Depreciation and amortization expense totaled
Interest expense for full year 2025 totaled
Tax expense for full year 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
Debt and Share Repurchases
During 2025, the Company repurchased
The Company repurchased and retired 22.8 million shares with a value of
Reportable Segment Name Changes
In connection with the planned spin-off of our Electrical Distribution Systems business, commencing with the first quarter of 2026, Aptiv will rename its Advanced Safety and User Experience segment to
Q1 and Full Year 2026 Outlook
The Company’s first quarter 2026 financial guidance is as follows:
|
(in millions, except per share amounts) |
Total Aptiv |
|
Net sales |
|
|
|
|
|
|
3.0% |
|
Adjusted EBITDA |
|
|
Adjusted EBITDA margin |
14.7% |
|
|
|
|
Adjusted net income per share |
|
|
|
~22.0% |
|
Adjusted effective tax rate |
~20.5% |
The Company’s full year 2026 financial guidance is as follows:
|
(in millions, except per share amounts) |
Total Aptiv |
New Aptiv
|
Versigent
|
|
Net sales |
|
|
|
|
|
|
|
|
|
|
6.1% |
6.7% |
3.7% |
|
Adjusted EBITDA |
|
|
|
|
Adjusted EBITDA margin |
16.2% |
18.6% |
10.7% |
|
|
|
|
|
|
Adjusted net income per share |
|
|
|
|
Cash flow from operations |
|
|
|
|
Free cash flow |
|
|
|
|
|
~20.5% |
~18.5% |
|
|
Adjusted effective tax rate |
~20.5% |
~18.5% |
|
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, Free Cash Flow and Cash Flow Before Financing are non-GAAP financial measures. Adjusted Revenue Growth represents the year-over-year 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 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), goodwill and other asset impairments, 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 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 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. Free cash flow represents cash provided by (used in) operating activities less capital expenditures.
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, Free Cash Flow 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 industrial technology company focused on enabling a more automated, electrified and digitalized future. Visit aptiv.com.
Forward-Looking Statements
This press release, as well as other statements made by
|
CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) |
|||||||||||||||
|
|
Three Months Ended |
|
Year Ended |
||||||||||||
|
|
|
|
|
||||||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
(in millions, except per share amounts) |
||||||||||||||
|
Net sales |
$ |
5,153 |
|
|
$ |
4,907 |
|
|
$ |
20,398 |
|
|
$ |
19,713 |
|
|
Operating expenses: |
|
|
|
|
|
|
|
||||||||
|
Cost of sales |
|
4,190 |
|
|
|
3,945 |
|
|
|
16,500 |
|
|
|
16,002 |
|
|
Selling, general and administrative |
|
450 |
|
|
|
363 |
|
|
|
1,673 |
|
|
|
1,465 |
|
|
Amortization |
|
52 |
|
|
|
52 |
|
|
|
208 |
|
|
|
211 |
|
|
Restructuring |
|
36 |
|
|
|
68 |
|
|
|
185 |
|
|
|
193 |
|
|
|
|
— |
|
|
|
— |
|
|
|
648 |
|
|
|
— |
|
|
Total operating expenses |
|
4,728 |
|
|
|
4,428 |
|
|
|
19,214 |
|
|
|
17,871 |
|
|
Operating income |
|
425 |
|
|
|
479 |
|
|
|
1,184 |
|
|
|
1,842 |
|
|
Interest expense |
|
(87 |
) |
|
|
(107 |
) |
|
|
(361 |
) |
|
|
(337 |
) |
|
Other income, net |
|
16 |
|
|
|
11 |
|
|
|
50 |
|
|
|
41 |
|
|
Net (loss) gain on equity method transactions |
|
— |
|
|
|
(36 |
) |
|
|
46 |
|
|
|
605 |
|
|
Income before income taxes and equity loss |
|
354 |
|
|
|
347 |
|
|
|
919 |
|
|
|
2,151 |
|
|
Income tax expense |
|
(196 |
) |
|
|
(64 |
) |
|
|
(700 |
) |
|
|
(223 |
) |
|
Income before equity loss |
|
158 |
|
|
|
283 |
|
|
|
219 |
|
|
|
1,928 |
|
|
Equity loss, net of tax |
|
(11 |
) |
|
|
(8 |
) |
|
|
(38 |
) |
|
|
(118 |
) |
|
Net income |
|
147 |
|
|
|
275 |
|
|
|
181 |
|
|
|
1,810 |
|
|
Net income attributable to noncontrolling interest |
|
10 |
|
|
|
6 |
|
|
|
19 |
|
|
|
24 |
|
|
Net (loss) income attributable to redeemable noncontrolling interest |
|
(1 |
) |
|
|
1 |
|
|
|
(3 |
) |
|
|
(1 |
) |
|
Net income attributable to Aptiv |
$ |
138 |
|
|
$ |
268 |
|
|
$ |
165 |
|
|
$ |
1,787 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted net income per share: |
|
|
|
|
|
|
|
||||||||
|
Diluted net income per share attributable to Aptiv |
$ |
0.64 |
|
|
$ |
1.14 |
|
|
$ |
0.75 |
|
|
$ |
6.96 |
|
|
Weighted average number of diluted shares outstanding |
|
216.14 |
|
|
|
235.46 |
|
|
|
220.75 |
|
|
|
256.66 |
|
|
CONSOLIDATED BALANCE SHEETS (Unaudited) |
|||||
|
|
|
|
|
||
|
|
|
||||
|
|
(in millions) |
||||
|
ASSETS |
|
|
|
||
|
Current assets: |
|
|
|
||
|
Cash and cash equivalents |
$ |
1,851 |
|
$ |
1,573 |
|
Restricted cash |
|
3 |
|
|
1 |
|
Accounts receivable, net |
|
3,477 |
|
|
3,261 |
|
Inventories |
|
2,561 |
|
|
2,320 |
|
Other current assets |
|
853 |
|
|
671 |
|
Total current assets |
|
8,745 |
|
|
7,826 |
|
Long-term assets: |
|
|
|
||
|
Property, net |
|
3,774 |
|
|
3,698 |
|
Operating lease right-of-use assets |
|
501 |
|
|
495 |
|
Investments in affiliates |
|
1,431 |
|
|
1,433 |
|
Intangible assets, net |
|
2,004 |
|
|
2,140 |
|
|
|
4,596 |
|
|
5,024 |
|
Other long-term assets |
|
2,362 |
|
|
2,842 |
|
Total long-term assets |
|
14,668 |
|
|
15,632 |
|
Total assets |
$ |
23,413 |
|
$ |
23,458 |
|
LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST AND SHAREHOLDERS’ EQUITY |
|
|
|
||
|
Current liabilities: |
|
|
|
||
|
Short-term debt |
$ |
81 |
|
$ |
509 |
|
Accounts payable |
|
3,157 |
|
|
2,870 |
|
Accrued liabilities |
|
1,799 |
|
|
1,752 |
|
Total current liabilities |
|
5,037 |
|
|
5,131 |
|
Long-term liabilities: |
|
|
|
||
|
Long-term debt |
|
7,470 |
|
|
7,843 |
|
Pension benefit obligations |
|
430 |
|
|
374 |
|
Long-term operating lease liabilities |
|
401 |
|
|
412 |
|
Other long-term liabilities |
|
576 |
|
|
613 |
|
Total long-term liabilities |
|
8,877 |
|
|
9,242 |
|
Total liabilities |
|
13,914 |
|
|
14,373 |
|
Commitments and contingencies |
|
|
|
||
|
Redeemable noncontrolling interest |
|
102 |
|
|
92 |
|
|
|
|
|
||
|
Total Aptiv shareholders’ equity |
|
9,207 |
|
|
8,796 |
|
Noncontrolling interest |
|
190 |
|
|
197 |
|
Total shareholders’ equity |
|
9,397 |
|
|
8,993 |
|
Total liabilities, redeemable noncontrolling interest and shareholders’ equity |
$ |
23,413 |
|
$ |
23,458 |
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) |
|||||||
|
|
Year Ended |
||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
|
(in millions) |
||||||
|
Cash flows from operating activities: |
|
|
|
||||
|
Net income |
$ |
181 |
|
|
$ |
1,810 |
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
||||
|
Depreciation and amortization |
|
991 |
|
|
|
964 |
|
|
Restructuring expense, net of cash paid |
|
(10 |
) |
|
|
(45 |
) |
|
Deferred income taxes |
|
394 |
|
|
|
(34 |
) |
|
Loss from equity method investments, net of dividends received |
|
58 |
|
|
|
130 |
|
|
Loss on extinguishment of debt |
|
2 |
|
|
|
15 |
|
|
|
|
648 |
|
|
|
— |
|
|
Net gain on equity method transactions |
|
(46 |
) |
|
|
(605 |
) |
|
Other, net |
|
190 |
|
|
|
182 |
|
|
Changes in operating assets and liabilities: |
|
|
|
||||
|
Accounts receivable, net |
|
(216 |
) |
|
|
285 |
|
|
Inventories |
|
(241 |
) |
|
|
45 |
|
|
Accounts payable |
|
251 |
|
|
|
(210 |
) |
|
Other, net |
|
13 |
|
|
|
(59 |
) |
|
Pension contributions |
|
(30 |
) |
|
|
(32 |
) |
|
Net cash provided by operating activities |
|
2,185 |
|
|
|
2,446 |
|
|
Cash flows from investing activities: |
|
|
|
||||
|
Capital expenditures |
|
(656 |
) |
|
|
(830 |
) |
|
Proceeds from sale of property |
|
16 |
|
|
|
6 |
|
|
Net proceeds from divestiture of discontinued operations |
|
4 |
|
|
|
— |
|
|
Proceeds from sale of technology investments |
|
12 |
|
|
|
— |
|
|
Cost of technology investments |
|
(42 |
) |
|
|
(121 |
) |
|
Proceeds from the sale of equity method investment |
|
164 |
|
|
|
448 |
|
|
Purchase of short-term investments |
|
— |
|
|
|
(748 |
) |
|
Redemption of short-term investments |
|
— |
|
|
|
740 |
|
|
Settlement of derivatives |
|
4 |
|
|
|
(2 |
) |
|
Net cash used in investing activities |
|
(498 |
) |
|
|
(507 |
) |
|
Cash flows from financing activities: |
|
|
|
||||
|
(Decrease) increase in other short and long-term debt, net |
|
(712 |
) |
|
|
702 |
|
|
Repayment of senior notes |
|
(296 |
) |
|
|
(1,440 |
) |
|
Proceeds from issuance of senior notes, net of issuance costs |
|
— |
|
|
|
2,920 |
|
|
Fees related to modification of debt agreements |
|
(5 |
) |
|
|
— |
|
|
Proceeds from bridge loan, net of issuance costs |
|
— |
|
|
|
2,483 |
|
|
Repayment of bridge loan |
|
— |
|
|
|
(2,500 |
) |
|
Equity related transaction costs |
|
— |
|
|
|
(3 |
) |
|
Dividend payments of consolidated affiliates to minority shareholders |
|
(6 |
) |
|
|
— |
|
|
Repurchase of ordinary shares |
|
(397 |
) |
|
|
(4,104 |
) |
|
Taxes withheld and paid on employees’ restricted share awards |
|
(26 |
) |
|
|
(23 |
) |
|
Net cash used in financing activities |
|
(1,442 |
) |
|
|
(1,965 |
) |
|
Effect of exchange rate fluctuations on cash, cash equivalents and restricted cash |
|
35 |
|
|
|
(40 |
) |
|
Increase (decrease) in cash, cash equivalents and restricted cash |
|
280 |
|
|
|
(66 |
) |
|
Cash, cash equivalents and restricted cash at beginning of the year |
|
1,574 |
|
|
|
1,640 |
|
|
Cash, cash equivalents and restricted cash at end of the year |
$ |
1,854 |
|
|
$ |
1,574 |
|
|
FOOTNOTES (Unaudited) |
|||||||||||||||||||||
|
1. Segment Summary |
|||||||||||||||||||||
|
|
Three Months Ended |
|
Year Ended |
||||||||||||||||||
|
|
|
|
|
||||||||||||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
% |
|
|
2025 |
|
|
|
2024 |
|
|
% |
||
|
|
(in millions) |
|
|
|
(in millions) |
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Advanced Safety and User Experience |
$ |
1,419 |
|
|
$ |
1,381 |
|
|
3 |
% |
|
$ |
5,792 |
|
|
$ |
5,791 |
|
|
— |
% |
|
|
|
1,644 |
|
|
|
1,580 |
|
|
4 |
% |
|
|
6,662 |
|
|
|
6,384 |
|
|
4 |
% |
|
Electrical |
|
2,302 |
|
|
|
2,128 |
|
|
8 |
% |
|
|
8,818 |
|
|
|
8,309 |
|
|
6 |
% |
|
Eliminations and Other (a) |
|
(212 |
) |
|
|
(182 |
) |
|
|
|
|
(874 |
) |
|
|
(771 |
) |
|
|
||
|
|
$ |
5,153 |
|
|
$ |
4,907 |
|
|
|
|
$ |
20,398 |
|
|
$ |
19,713 |
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Adjusted Operating Income |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Advanced Safety and User Experience |
$ |
161 |
|
|
$ |
193 |
|
|
(17 |
)% |
|
$ |
658 |
|
|
$ |
714 |
|
|
(8 |
)% |
|
|
|
270 |
|
|
|
250 |
|
|
8 |
% |
|
|
1,129 |
|
|
|
1,073 |
|
|
5 |
% |
|
Electrical |
|
176 |
|
|
|
180 |
|
|
(2 |
)% |
|
|
674 |
|
|
|
579 |
|
|
16 |
% |
|
Adjusted Operating Income |
$ |
607 |
|
|
$ |
623 |
|
|
|
|
$ |
2,461 |
|
|
$ |
2,366 |
|
|
|
||
|
(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 income per share attributable to Aptiv for the three months and years ended |
|||||||||||
|
|
Three Months Ended |
|
Year Ended |
||||||||
|
|
|
|
|
||||||||
|
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
|
(in millions, except per share data) |
||||||||||
|
Weighted average ordinary shares outstanding, basic |
|
214.89 |
|
|
235.04 |
|
|
220.00 |
|
|
256.38 |
|
Dilutive shares related to RSUs |
|
1.25 |
|
|
0.42 |
|
|
0.75 |
|
|
0.28 |
|
Weighted average ordinary shares outstanding, including dilutive shares |
|
216.14 |
|
|
235.46 |
|
|
220.75 |
|
|
256.66 |
|
Net income per share attributable to ordinary Aptiv: |
|
|
|
|
|
|
|
||||
|
Basic |
$ |
0.64 |
|
$ |
1.14 |
|
$ |
0.75 |
|
$ |
6.97 |
|
Diluted |
$ |
0.64 |
|
$ |
1.14 |
|
$ |
0.75 |
|
$ |
6.96 |
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 |
5 |
% |
|
Less: foreign currency exchange and commodities |
2 |
% |
|
Adjusted revenue growth |
3 |
% |
|
|
|
|
|
|
Year Ended
|
|
|
|
|
|
|
Reported net sales % change |
3 |
% |
|
Less: foreign currency exchange and commodities |
1 |
% |
|
Adjusted revenue growth |
2 |
% |
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 |
|
Year Ended |
||||||||||||||||||||||||
|
|
|
|
|
||||||||||||||||||||||||
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||||||||||||||||||
|
|
($ in millions) |
||||||||||||||||||||||||||
|
|
$ |
|
Margin |
|
$ |
|
Margin |
|
$ |
|
Margin |
|
$ |
|
Margin |
||||||||||||
|
Net income attributable to Aptiv |
$ |
138 |
|
|
2.7 |
% |
|
$ |
268 |
|
|
5.5 |
% |
|
$ |
165 |
|
|
0.8 |
% |
|
$ |
1,787 |
|
|
9.1 |
% |
|
Interest expense |
|
87 |
|
|
|
|
|
107 |
|
|
|
|
|
361 |
|
|
|
|
|
337 |
|
|
|
||||
|
Other income, net |
|
(16 |
) |
|
|
|
|
(11 |
) |
|
|
|
|
(50 |
) |
|
|
|
|
(41 |
) |
|
|
||||
|
Net loss (gain) on equity method transactions |
|
— |
|
|
|
|
|
36 |
|
|
|
|
|
(46 |
) |
|
|
|
|
(605 |
) |
|
|
||||
|
Income tax expense |
|
196 |
|
|
|
|
|
64 |
|
|
|
|
|
700 |
|
|
|
|
|
223 |
|
|
|
||||
|
Equity loss, net of tax |
|
11 |
|
|
|
|
|
8 |
|
|
|
|
|
38 |
|
|
|
|
|
118 |
|
|
|
||||
|
Net income attributable to noncontrolling interest |
|
10 |
|
|
|
|
|
6 |
|
|
|
|
|
19 |
|
|
|
|
|
24 |
|
|
|
||||
|
Net (loss) income attributable to redeemable noncontrolling interest |
|
(1 |
) |
|
|
|
|
1 |
|
|
|
|
|
(3 |
) |
|
|
|
|
(1 |
) |
|
|
||||
|
Operating income |
$ |
425 |
|
|
8.2 |
% |
|
$ |
479 |
|
|
9.8 |
% |
|
$ |
1,184 |
|
|
5.8 |
% |
|
$ |
1,842 |
|
|
9.3 |
% |
|
Amortization |
|
52 |
|
|
|
|
|
52 |
|
|
|
|
|
208 |
|
|
|
|
|
211 |
|
|
|
||||
|
Restructuring |
|
36 |
|
|
|
|
|
68 |
|
|
|
|
|
185 |
|
|
|
|
|
193 |
|
|
|
||||
|
Separation costs |
|
78 |
|
|
|
|
|
— |
|
|
|
|
|
178 |
|
|
|
|
|
— |
|
|
|
||||
|
Other acquisition and portfolio project costs |
|
5 |
|
|
|
|
|
14 |
|
|
|
|
|
30 |
|
|
|
|
|
80 |
|
|
|
||||
|
Asset impairments |
|
7 |
|
|
|
|
|
5 |
|
|
|
|
|
16 |
|
|
|
|
|
22 |
|
|
|
||||
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
648 |
|
|
|
|
|
— |
|
|
|
||||
|
Compensation expense related to acquisitions |
|
4 |
|
|
|
|
|
5 |
|
|
|
|
|
17 |
|
|
|
|
|
18 |
|
|
|
||||
|
Gain on asset sale |
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(5 |
) |
|
|
|
|
— |
|
|
|
||||
|
Adjusted operating income |
$ |
607 |
|
|
11.8 |
% |
|
$ |
623 |
|
|
12.7 |
% |
|
$ |
2,461 |
|
|
12.1 |
% |
|
$ |
2,366 |
|
|
12.0 |
% |
|
Segment Adjusted Operating Income |
|
|
|
|
|
|
|
||||||
|
(in millions) |
|
|
|
|
|
|
|
||||||
|
Three Months Ended |
Advanced
|
|
Engineered
|
|
Electrical
|
|
Total |
||||||
|
Operating income |
$ |
124 |
|
|
$ |
231 |
|
$ |
70 |
|
$ |
425 |
|
|
Amortization |
|
23 |
|
|
|
29 |
|
|
— |
|
|
52 |
|
|
Restructuring |
|
5 |
|
|
|
7 |
|
|
24 |
|
|
36 |
|
|
Separation costs |
|
— |
|
|
|
— |
|
|
78 |
|
|
78 |
|
|
Other acquisition and portfolio project costs |
|
3 |
|
|
|
1 |
|
|
1 |
|
|
5 |
|
|
Asset impairments |
|
2 |
|
|
|
2 |
|
|
3 |
|
|
7 |
|
|
Compensation expense related to acquisitions |
|
4 |
|
|
|
— |
|
|
— |
|
|
4 |
|
|
Adjusted operating income |
$ |
161 |
|
|
$ |
270 |
|
$ |
176 |
|
$ |
607 |
|
|
|
|
|
|
|
|
|
|
||||||
|
Depreciation and amortization (a) |
$ |
77 |
|
|
$ |
111 |
|
$ |
62 |
|
$ |
250 |
|
|
|
|
|
|
|
|
|
|
||||||
|
Three Months Ended |
Advanced
|
|
Engineered
|
|
Electrical
|
|
Total |
||||||
|
Operating income |
$ |
142 |
|
|
$ |
204 |
|
$ |
133 |
|
$ |
479 |
|
|
Amortization |
|
23 |
|
|
|
28 |
|
|
1 |
|
|
52 |
|
|
Restructuring |
|
17 |
|
|
|
10 |
|
|
41 |
|
|
68 |
|
|
Other acquisition and portfolio project costs |
|
6 |
|
|
|
3 |
|
|
5 |
|
|
14 |
|
|
Asset impairments |
|
— |
|
|
|
5 |
|
|
— |
|
|
5 |
|
|
Compensation expense related to acquisitions |
|
5 |
|
|
|
— |
|
|
— |
|
|
5 |
|
|
Adjusted operating income |
$ |
193 |
|
|
$ |
250 |
|
$ |
180 |
|
$ |
623 |
|
|
|
|
|
|
|
|
|
|
||||||
|
Depreciation and amortization (a) |
$ |
74 |
|
|
$ |
109 |
|
$ |
62 |
|
$ |
245 |
|
|
|
|
|
|
|
|
|
|
||||||
|
Year Ended |
Advanced
|
|
Engineered
|
|
Electrical
|
|
Total |
||||||
|
Operating (loss) income |
$ |
(165 |
) |
|
$ |
955 |
|
$ |
394 |
|
$ |
1,184 |
|
|
Amortization |
|
89 |
|
|
|
118 |
|
|
1 |
|
|
208 |
|
|
Restructuring |
|
58 |
|
|
|
41 |
|
|
86 |
|
|
185 |
|
|
Separation costs |
|
— |
|
|
|
— |
|
|
178 |
|
|
178 |
|
|
Other acquisition and portfolio project costs |
|
14 |
|
|
|
7 |
|
|
9 |
|
|
30 |
|
|
Asset impairments |
|
2 |
|
|
|
8 |
|
|
6 |
|
|
16 |
|
|
|
|
648 |
|
|
|
— |
|
|
— |
|
|
648 |
|
|
Compensation expense related to acquisitions |
|
17 |
|
|
|
— |
|
|
— |
|
|
17 |
|
|
Gain on asset sale |
|
(5 |
) |
|
|
— |
|
|
— |
|
|
(5 |
) |
|
Adjusted operating income |
$ |
658 |
|
|
$ |
1,129 |
|
$ |
674 |
|
$ |
2,461 |
|
|
|
|
|
|
|
|
|
|
||||||
|
Depreciation and amortization (a) |
$ |
300 |
|
|
$ |
447 |
|
$ |
244 |
|
$ |
991 |
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
||||||
|
Year Ended |
Advanced
|
|
Engineered
|
|
Electrical
|
|
Total |
||||||
|
Operating income |
$ |
513 |
|
|
$ |
883 |
|
$ |
446 |
|
$ |
1,842 |
|
|
Amortization |
|
89 |
|
|
|
120 |
|
|
2 |
|
|
211 |
|
|
Restructuring |
|
53 |
|
|
|
39 |
|
|
101 |
|
|
193 |
|
|
Other acquisition and portfolio project costs |
|
27 |
|
|
|
23 |
|
|
30 |
|
|
80 |
|
|
Asset impairments |
|
14 |
|
|
|
8 |
|
|
— |
|
|
22 |
|
|
Compensation expense related to acquisitions |
|
18 |
|
|
|
— |
|
|
— |
|
|
18 |
|
|
Adjusted operating income |
$ |
714 |
|
|
$ |
1,073 |
|
$ |
579 |
|
$ |
2,366 |
|
|
|
|
|
|
|
|
|
|
||||||
|
Depreciation and amortization (a) |
$ |
300 |
|
|
$ |
429 |
|
$ |
235 |
|
$ |
964 |
|
|
(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
|
|
Three Months Ended |
|
Year Ended |
||||||||||||
|
|
|
|
|
||||||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
(in millions) |
||||||||||||||
|
Net income attributable to Aptiv |
$ |
138 |
|
|
$ |
268 |
|
|
$ |
165 |
|
|
$ |
1,787 |
|
|
Interest expense |
|
87 |
|
|
|
107 |
|
|
|
361 |
|
|
|
337 |
|
|
Income tax expense |
|
196 |
|
|
|
64 |
|
|
|
700 |
|
|
|
223 |
|
|
Net income attributable to noncontrolling interest |
|
10 |
|
|
|
6 |
|
|
|
19 |
|
|
|
24 |
|
|
Net (loss) income attributable to redeemable noncontrolling interest |
|
(1 |
) |
|
|
1 |
|
|
|
(3 |
) |
|
|
(1 |
) |
|
Depreciation and amortization |
|
250 |
|
|
|
245 |
|
|
|
991 |
|
|
|
964 |
|
|
EBITDA |
$ |
680 |
|
|
$ |
691 |
|
|
$ |
2,233 |
|
|
$ |
3,334 |
|
|
Other income, net |
|
(16 |
) |
|
|
(11 |
) |
|
|
(50 |
) |
|
|
(41 |
) |
|
Net loss (gain) on equity method transactions |
|
— |
|
|
|
36 |
|
|
|
(46 |
) |
|
|
(605 |
) |
|
Equity loss, net of tax |
|
11 |
|
|
|
8 |
|
|
|
38 |
|
|
|
118 |
|
|
Restructuring |
|
36 |
|
|
|
68 |
|
|
|
185 |
|
|
|
193 |
|
|
Separation costs |
|
78 |
|
|
|
— |
|
|
|
178 |
|
|
|
— |
|
|
Other acquisition and portfolio project costs |
|
5 |
|
|
|
14 |
|
|
|
30 |
|
|
|
80 |
|
|
|
|
— |
|
|
|
— |
|
|
|
648 |
|
|
|
— |
|
|
Compensation expense related to acquisitions |
|
4 |
|
|
|
5 |
|
|
|
17 |
|
|
|
18 |
|
|
Gain on asset sale |
|
— |
|
|
|
— |
|
|
|
(5 |
) |
|
|
— |
|
|
Adjusted EBITDA |
$ |
798 |
|
|
$ |
811 |
|
|
$ |
3,228 |
|
|
$ |
3,097 |
|
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 |
|
Year Ended |
|||||||||||
|
|
|
|
|
|||||||||||
|
|
|
2025 |
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
(in millions, except per share amounts) |
|||||||||||||
|
Net income attributable to Aptiv |
$ |
138 |
|
$ |
268 |
|
|
$ |
165 |
|
|
$ |
1,787 |
|
|
Adjusting items: |
|
|
|
|
|
|
|
|||||||
|
Amortization |
|
52 |
|
|
52 |
|
|
|
208 |
|
|
|
211 |
|
|
Restructuring |
|
36 |
|
|
68 |
|
|
|
185 |
|
|
|
193 |
|
|
Separation costs |
|
78 |
|
|
— |
|
|
|
178 |
|
|
|
— |
|
|
Other acquisition and portfolio project costs |
|
5 |
|
|
14 |
|
|
|
30 |
|
|
|
80 |
|
|
Asset impairments |
|
7 |
|
|
5 |
|
|
|
16 |
|
|
|
22 |
|
|
|
|
— |
|
|
— |
|
|
|
648 |
|
|
|
— |
|
|
Compensation expense related to acquisitions |
|
4 |
|
|
5 |
|
|
|
17 |
|
|
|
18 |
|
|
Gain on asset sale |
|
— |
|
|
— |
|
|
|
(5 |
) |
|
|
— |
|
|
Loss on extinguishment of debt |
|
2 |
|
|
3 |
|
|
|
2 |
|
|
|
15 |
|
|
(Gain) loss on change in fair value of publicly traded equity securities |
|
— |
|
|
— |
|
|
|
(2 |
) |
|
|
3 |
|
|
Net loss (gain) on equity method transactions |
|
— |
|
|
36 |
|
|
|
(46 |
) |
|
|
(605 |
) |
|
Tax impact of intercompany transfers of intellectual property and other related transactions (a) |
|
— |
|
|
— |
|
|
|
294 |
|
|
|
— |
|
|
Tax impact of adjusting items (b) |
|
80 |
|
|
(40 |
) |
|
|
36 |
|
|
|
(117 |
) |
|
Adjusted net income attributable to Aptiv |
$ |
402 |
|
$ |
411 |
|
|
$ |
1,726 |
|
|
$ |
1,607 |
|
|
|
|
|
|
|
|
|
|
|||||||
|
Weighted average number of diluted shares outstanding |
|
216.14 |
|
|
235.46 |
|
|
|
220.75 |
|
|
|
256.66 |
|
|
Diluted net income per share attributable to ordinary shareholders |
$ |
0.64 |
|
$ |
1.14 |
|
|
$ |
0.75 |
|
|
$ |
6.96 |
|
|
Adjusted net income per share |
$ |
1.86 |
|
$ |
1.75 |
|
|
$ |
7.82 |
|
|
$ |
6.26 |
|
|
(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 |
|
Year Ended |
||||||||||||
|
|
|
|
|
||||||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
(in millions) |
||||||||||||||
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
||||||||
|
Net income |
$ |
147 |
|
|
$ |
275 |
|
|
$ |
181 |
|
|
$ |
1,810 |
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
||||||||
|
Depreciation and amortization |
|
250 |
|
|
|
245 |
|
|
|
991 |
|
|
|
964 |
|
|
Restructuring expense, net of cash paid |
|
(34 |
) |
|
|
20 |
|
|
|
(10 |
) |
|
|
(45 |
) |
|
Working capital |
|
215 |
|
|
|
451 |
|
|
|
(206 |
) |
|
|
120 |
|
|
Pension contributions |
|
(14 |
) |
|
|
(11 |
) |
|
|
(30 |
) |
|
|
(32 |
) |
|
|
|
— |
|
|
|
— |
|
|
|
648 |
|
|
|
— |
|
|
Net loss (gain) on equity method transactions |
|
— |
|
|
|
36 |
|
|
|
(46 |
) |
|
|
(605 |
) |
|
Other, net |
|
254 |
|
|
|
44 |
|
|
|
657 |
|
|
|
234 |
|
|
Net cash provided by operating activities |
|
818 |
|
|
|
1,060 |
|
|
|
2,185 |
|
|
|
2,446 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
||||||||
|
Capital expenditures |
|
(167 |
) |
|
|
(166 |
) |
|
|
(656 |
) |
|
|
(830 |
) |
|
Proceeds from sale of technology investment |
|
— |
|
|
|
— |
|
|
|
12 |
|
|
|
— |
|
|
Cost of technology investments |
|
— |
|
|
|
— |
|
|
|
(42 |
) |
|
|
(121 |
) |
|
Proceeds from sale of equity method investments |
|
— |
|
|
|
— |
|
|
|
164 |
|
|
|
448 |
|
|
Purchase of short-term investments |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(748 |
) |
|
Redemption of short-term investments |
|
— |
|
|
|
740 |
|
|
|
— |
|
|
|
740 |
|
|
Settlement of derivatives |
|
— |
|
|
|
— |
|
|
|
4 |
|
|
|
(2 |
) |
|
Other, net |
|
14 |
|
|
|
3 |
|
|
|
20 |
|
|
|
6 |
|
|
Net cash (used in) provided by investing activities |
|
(153 |
) |
|
|
577 |
|
|
|
(498 |
) |
|
|
(507 |
) |
|
|
|
|
|
|
|
|
|
||||||||
|
Adjusting items: |
|
|
|
|
|
|
|
||||||||
|
Adjustment for cost of significant technology investments |
|
— |
|
|
|
— |
|
|
|
40 |
|
|
|
121 |
|
|
Adjustment for proceeds from sale of equity method investment |
|
— |
|
|
|
— |
|
|
|
(164 |
) |
|
|
(448 |
) |
|
Cash flow before financing |
$ |
665 |
|
|
$ |
1,637 |
|
|
$ |
1,563 |
|
|
$ |
1,612 |
|
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 as follows:
|
|
Total Aptiv |
|||||
|
|
Estimated Q1 |
|||||
|
($ in millions) |
2026 (a) |
|||||
|
Adjusted EBITDA |
$ |
|
Margin (b) |
|||
|
Net income attributable to the Company |
$ |
150 |
|
|
3.0 |
% |
|
Interest expense |
|
85 |
|
|
|
|
|
Income tax expense |
|
45 |
|
|
|
|
|
Depreciation and amortization |
|
255 |
|
|
|
|
|
EBITDA |
$ |
535 |
|
|
10.6 |
% |
|
Other income, net |
|
(5 |
) |
|
|
|
|
Equity loss, net of tax |
|
10 |
|
|
|
|
|
Restructuring |
|
85 |
|
|
|
|
|
Other acquisition and portfolio project costs, including separation costs |
|
115 |
|
|
|
|
|
Adjusted EBITDA |
$ |
740 |
|
|
14.7 |
% |
|
|
Total Aptiv |
|
New Aptiv (Pro Forma) |
|
Versigent (Pro Forma) |
|||||||||||||||
|
|
Estimated Full Year |
|
Estimated Full Year |
|
Estimated Full Year |
|||||||||||||||
|
($ in millions) |
2026 (a) |
|
2026 (a) |
|
2026 (a) |
|||||||||||||||
|
Adjusted EBITDA |
$ |
|
Margin (b) |
|
$ |
|
Margin (b) |
|
$ |
|
Margin (b) |
|||||||||
|
Net income attributable to the Company |
$ |
1,300 |
|
|
6.1 |
% |
|
$ |
870 |
|
|
6.7 |
% |
|
$ |
345 |
|
|
3.7 |
% |
|
Interest expense |
|
335 |
|
|
|
|
|
270 |
|
|
|
|
|
95 |
|
|
|
|||
|
Income tax expense |
|
350 |
|
|
|
|
|
210 |
|
|
|
|
|
100 |
|
|
|
|||
|
Net income (loss) attributable to noncontrolling interest (c) |
|
15 |
|
|
|
|
|
(5 |
) |
|
|
|
|
15 |
|
|
|
|||
|
Depreciation and amortization |
|
1,025 |
|
|
|
|
|
785 |
|
|
|
|
|
245 |
|
|
|
|||
|
EBITDA |
$ |
3,025 |
|
|
14.1 |
% |
|
$ |
2,130 |
|
|
16.4 |
% |
|
$ |
800 |
|
|
8.6 |
% |
|
Other (income) expense, net |
|
(35 |
) |
|
|
|
|
(45 |
) |
|
|
|
|
10 |
|
|
|
|||
|
Equity loss (income), net of tax |
|
55 |
|
|
|
|
|
55 |
|
|
|
|
|
(15 |
) |
|
|
|||
|
Restructuring |
|
210 |
|
|
|
|
|
115 |
|
|
|
|
|
115 |
|
|
|
|||
|
Other acquisition and portfolio project costs, including separation costs |
|
230 |
|
|
|
|
|
165 |
|
|
|
|
|
80 |
|
|
|
|||
|
Adjusted EBITDA |
$ |
3,485 |
|
|
16.2 |
% |
|
$ |
2,420 |
|
|
18.6 |
% |
|
$ |
990 |
|
|
10.7 |
% |
|
(a) |
Prepared at the estimated mid-point of the Company’s financial guidance range. |
|
(b) |
Represents net income attributable to the Company, EBITDA and Adjusted EBITDA, respectively, as a percentage of estimated net sales. |
|
(c) |
Includes portion attributable to redeemable noncontrolling interest. |
|
|
Total Aptiv |
|
Total Aptiv |
|
New Aptiv (Pro Forma) |
||||||
|
|
Estimated Q1 |
|
Estimated Full Year |
|
Estimated Full Year |
||||||
|
($ and shares in millions, except per share amounts) |
2026 (a) |
|
2026 (a) |
|
2026 (a) |
||||||
|
|
|
|
|
|
|
||||||
|
Adjusted Net Income Per Share |
|
|
|
|
|
||||||
|
Net income attributable to the Company |
$ |
150 |
|
|
$ |
1,300 |
|
|
$ |
870 |
|
|
Adjusting items: |
|
|
|
|
|
||||||
|
Amortization |
|
55 |
|
|
|
215 |
|
|
|
210 |
|
|
Restructuring |
|
85 |
|
|
|
210 |
|
|
|
115 |
|
|
Other acquisition and portfolio project costs, including separation costs |
|
115 |
|
|
|
230 |
|
|
|
165 |
|
|
Tax impact of adjusting items |
|
(50 |
) |
|
|
(135 |
) |
|
|
(90 |
) |
|
Adjusted net income attributable to the Company |
$ |
355 |
|
|
$ |
1,820 |
|
|
$ |
1,270 |
|
|
|
|
|
|
|
|
||||||
|
Weighted average number of diluted shares outstanding |
|
215.00 |
|
|
|
215.00 |
|
|
|
215.00 |
|
|
Diluted net income per share attributable to the Company |
$ |
0.70 |
|
|
$ |
6.05 |
|
|
$ |
4.05 |
|
|
Adjusted net income per share |
$ |
1.65 |
|
|
$ |
8.45 |
|
|
$ |
5.90 |
|
|
(a) |
Prepared at the estimated mid-point of the Company’s financial guidance range. |
|
|
New Aptiv (Pro Forma) |
|
Versigent (Pro Forma) |
||||
|
|
Estimated Full Year |
|
Estimated Full Year |
||||
|
($ in millions) |
2026 (a) |
|
2026 (a) |
||||
|
|
|
|
|
||||
|
Free Cash Flow |
|
|
|
||||
|
Net cash provided by operating activities |
$ |
1,415 |
|
|
$ |
490 |
|
|
Capital expenditures |
|
(665 |
) |
|
|
(240 |
) |
|
Free cash flow |
$ |
750 |
|
|
$ |
250 |
|
|
(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/20260202725567/en/
Investor Contact:
+1.929.240.1777
betsy.frank@aptiv.com
Source: