Record First Quarter Adjusted Earnings and Operating Cash Flow

SCHAFFHAUSEN, Switzerland, May 01, 2025--(BUSINESS WIRE)--Aptiv PLC (NYSE: APTV), a global technology company focused on making the world safer, greener and more connected, today reported a first quarter 2025 U.S. GAAP loss of $0.05 per diluted share. Excluding special items, first quarter earnings totaled $1.69 per diluted share.

First Quarter Financial Highlights Include:

U.S. GAAP revenue of $4.8 billion, a decrease of 2%

Revenue decreased 1% adjusted for currency exchange and commodity movements, compared to a decrease of 2% on an AWM1 basis U.S. GAAP net loss of $11 million, U.S. GAAP net loss margin of 0.2%; U.S. GAAP diluted loss per share of $0.05

Excluding special items, diluted earnings per share of $1.69 U.S. GAAP operating income of $448 million, U.S. GAAP operating income margin of 9.3%

Adjusted Operating Income of $572 million, Adjusted Operating Income margin of 11.9%; Adjusted EBITDA of $758 million, Adjusted EBITDA margin of 15.7% Generated $273 million of cash from operations

"Our solid first quarter performance validates our industry-leading portfolio, global capabilities, and relentless focus on operational excellence," said Kevin Clark, chair and chief executive officer. "The company delivered record first quarter adjusted earnings per share, driven by strong execution and proactive capital allocation initiatives. As we navigate through near-term geopolitical uncertainties, our robust business model allows us to remain agile and responsive in a dynamic macroenvironment. Longer-term, we remain well-positioned to enable the electrified, software-defined, and connected future across industries."

1  Represents global vehicle production weighted to the geographic regions in which the Company generates its revenue ("AWM").

First Quarter 2025 Results

For the three months ended March 31, 2025, the Company reported U.S. GAAP revenue of $4.8 billion, a decrease of 2% from the prior year period. Adjusted for currency exchange and commodity movements, revenue decreased by 1% during the first quarter. This reflects declines of 4% in Europe, 2% in North America and 3% in South America, our smallest region, partially offset by growth of 5% in Asia, which includes growth of 2% in China.

The Company reported a first quarter 2025 U.S. GAAP net loss of $11 million, a loss of $0.05 per diluted share and net loss margin of 0.2%, compared to net income of $218 million, earnings of $0.79 per diluted share and net income margin of 4.4% in the prior year period. First quarter Adjusted Net Income, a non-GAAP financial measure defined below, totaled $390 million, or earnings of $1.69 per diluted share, compared to $318 million, or $1.16 per diluted share, in the prior year period.

Story Continues

First quarter U.S. GAAP operating income was $448 million, compared to $419 million in the prior year period. The Company reported first quarter Adjusted Operating Income, a non-GAAP financial measure defined below, of $572 million, compared to $544 million in the prior year period. Adjusted Operating Income margin was 11.9%, compared to 11.1% in the prior year period, primarily reflecting improved operating performance, including the benefits of cost reduction initiatives. Depreciation and amortization expense totaled $242 million, an increase from $230 million in the prior year period.

Interest expense for the first quarter totaled $93 million, an increase from $65 million in the prior year period, primarily driven by debt transactions in the third quarter of 2024 in part to finance our $3.0 billion accelerated share repurchase program.

Tax expense in the first quarter of 2025 was $356 million, which primarily reflects an increase to valuation allowances of approximately $300 million on deferred tax assets impacted by the OECD Administrative Guidance issued in the quarter. Tax expense in the first quarter of 2024 was $76 million.

The Company generated net cash flow from operating activities of $273 million in the first quarter, compared to $244 million in the prior year period.

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 the United States ("GAAP") are provided in the attached supplemental schedules.

Share Repurchase Program

During the first quarter of 2025, under the Company’s Accelerated Share Repurchase (ASR) Program, Aptiv received incremental deliveries of 11.7 million shares. In April 2025, Aptiv received further incremental deliveries of 6.0 million shares, representing the final settlement under the ASR Program. Under the ASR Program, Aptiv received total deliveries of 48.5 million shares at an average price of $61.84 per share. All shares received under the ASR program were retired. There was no other share repurchase activity during the quarter. As of March 31, 2025, $2.52 billion remained available for future share repurchases under the existing $5.0 billion authorization.

Realignment of Operating Segments

In connection with the planned spin-off of the Company’s Electrical Distribution Systems business, in the first quarter of 2025, Aptiv realigned its business into three reportable operating segments: Electrical Distribution Systems, Engineered Components Group and Advanced Safety and User Experience. Prior period amounts were adjusted retrospectively to reflect the change in reportable operating segments, consistent with the current year presentation.

Q2 and Full Year 2025 Outlook

The Company’s second quarter and full year 2025 financial guidance is below. The Company’s full year 2025 financial guidance does not reflect the potential impacts of recently imposed or threatened tariffs by the U.S. government, or the potential for additional tariffs, trade barriers or retaliatory actions by the U.S. or other countries. The Company will update its full year 2025 guidance when visibility of such impacts improves.

(in millions, except per share amounts) Q2 2025 Full Year 2025 Net sales $4,920 - $5,120 $19,600 - $20,400 U.S. GAAP net income $280 - $320 $1,180 - $1,320 U.S. GAAP net income margin 5.7% - 6.3% 6.0% - 6.5% U.S. GAAP operating income $400 - $460 $1,855 - $2,035 U.S. GAAP operating income margin 8.1% - 9.0% 9.5% - 10.0% Adjusted EBITDA $735 - $795 $3,095 - $3,275 Adjusted EBITDA margin 14.9% - 15.5% 15.8% - 16.1% Adjusted operating income $545 - $605 $2,330 - $2,510 Adjusted operating income margin 11.1% - 11.8% 11.9% - 12.3% U.S. GAAP diluted net income per share (a) $1.30 - $1.50 $5.25 - $5.85 Adjusted net income per share (a) $1.70 - $1.90 $7.00 - $7.60 Cash flow from operations  $2,100 Capital expenditures  $880 U.S. GAAP effective tax rate  ~17.5% Adjusted effective tax rate  ~17.5%

(a)  The Company’s second quarter and full year 2025 financial guidance includes approximately $0.05 and $0.30, respectively, per diluted share for the anticipated equity losses to be recognized by Aptiv from the performance of the Motional autonomous driving joint venture.

Conference Call and Webcast

The Company will host a conference call to discuss these results at 8:00 a.m. (ET) today, which is accessible by dialing +1.800.239.9838 (U.S.) or +1.323.794.2551 (international) or through a webcast at ir.aptiv.com. The conference ID number is 7573587. A slide presentation will accompany the prepared remarks and has been posted on the investor relations section of the Company’s website. A replay will be available two hours following the conference call.

Use of Non-GAAP Financial Information

This press release contains information about Aptiv’s financial results which are not presented in accordance with GAAP. Specifically, Adjusted Revenue Growth, Adjusted Operating Income, Adjusted EBITDA, Adjusted Net Income, Adjusted Net Income Per Share and Cash Flow Before Financing are non-GAAP financial measures. Adjusted Revenue Growth represents the change in reported net sales relative to the comparable period, excluding the impact on net sales from currency exchange, commodity movements, acquisitions, divestitures and other transactions. Adjusted Operating Income represents net (loss) income before interest expense, other income (expense), net, income tax (expense) benefit, equity income (loss), net of tax, amortization, restructuring, separation costs related to the planned spin-off of the Electrical Distribution Systems business, other acquisition and portfolio project costs (which includes costs incurred to integrate acquired businesses and to plan and execute product portfolio transformation actions, including business and product acquisitions and divestitures), asset impairments and other related charges, compensation expense related to acquisitions and gains (losses) on business divestitures and other transactions. Adjusted Operating Income margin is defined as Adjusted Operating Income as a percentage of net sales. Adjusted EBITDA represents net income (loss) before depreciation and amortization (including asset impairments), interest expense, income tax (expense) benefit, other income (expense), net, equity income (loss), net of tax, restructuring and other special items.

Adjusted Net Income represents net income (loss) attributable to Aptiv before amortization, restructuring and other special items, including the tax impact thereon. Adjusted Net Income Per Share represents Adjusted Net Income divided by the Weighted Average Number of Diluted Shares Outstanding for the period. Cash Flow Before Financing represents cash provided by (used in) operating activities plus cash provided by (used in) investing activities, adjusted for the purchase price of business acquisitions and other transactions, the cost of significant technology investments and net proceeds from the divestiture of discontinued operations and other significant businesses.

Management believes the non-GAAP financial measures used in this press release are useful to both management and investors in their analysis of the Company’s financial position, results of operations and liquidity. In particular, management believes Adjusted Revenue Growth, Adjusted Operating Income, Adjusted EBITDA, Adjusted Net Income, Adjusted Net Income Per Share and Cash Flow Before Financing are useful measures in assessing the Company’s ongoing financial performance that, when reconciled to the corresponding GAAP measure, provide improved comparability between periods through the exclusion of certain items that management believes are not indicative of the Company’s core operating performance and that may obscure underlying business results and trends. Management also uses these non-GAAP financial measures for internal planning and forecasting purposes.

Such non-GAAP financial measures are reconciled to the most directly comparable GAAP financial measures in the attached supplemental schedules at the end of this press release. Non-GAAP measures should not be considered in isolation or as a substitute for our reported results prepared in accordance with GAAP and, as calculated, may not be comparable to other similarly titled measures of other companies.

About Aptiv

Aptiv is a global technology company that develops safer, greener and more connected solutions enabling a more sustainable future of mobility. Visit aptiv.com.

Forward-Looking Statements

This press release, as well as other statements made by Aptiv PLC (the "Company"), contain forward-looking statements that reflect, when made, the Company’s current views with respect to current events, certain investments and acquisitions and financial performance. Such forward-looking statements are subject to many risks, uncertainties and factors relating to the Company’s operations and business environment, which may cause the actual results of the Company to be materially different from any future results. All statements that address future operating, financial or business performance or the Company’s strategies or expectations are forward-looking statements. Factors that could cause actual results to differ materially from these forward-looking statements include, but are not limited to, the following: global and regional economic conditions, including conditions affecting the credit market; global inflationary pressures; uncertainties created by the conflict between Ukraine and Russia, and its impacts to the European and global economies and our operations in each country; uncertainties created by the conflicts in the Middle East and their impacts on global economies; fluctuations in interest rates and foreign currency exchange rates; the cyclical nature of global automotive sales and production; the potential disruptions in the supply of and changes in the competitive environment for raw material and other components integral to the Company’s products, including the ongoing semiconductor supply shortage; the Company’s ability to maintain contracts that are critical to its operations; potential changes to beneficial free trade laws and regulations, such as the United States-Mexico-Canada Agreement; the effects of significant increases in trade tariffs, import quotas and other trade restrictions or actions, including retaliatory responses to such actions; changes to tax laws; future significant public health crises; the ability of the Company to integrate and realize the expected benefits of recent transactions; the ability of the Company to achieve the intended benefits from, or to complete, the proposed separation of its Electrical Distribution Systems business; the ability of the Company to attract, motivate and/or retain key executives; the ability of the Company to avoid or continue to operate during a strike, or partial work stoppage or slow down by any of its unionized employees or those of its principal customers; and the ability of the Company to attract and retain customers. Additional factors are discussed under the captions "Risk Factors" and "Management’s Discussion and Analysis of Financial Condition and Results of Operations" in the Company’s filings with the Securities and Exchange Commission. New risks and uncertainties arise from time to time, and it is impossible for us to predict these events or how they may affect the Company. It should be remembered that the price of the ordinary shares and any income from them can go down as well as up. The Company disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events and/or otherwise, except as may be required by law.

APTIV PLC

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)  Three Months Ended March 31, 2025    2024  (in millions, except per share amounts) Net sales $ 4,825   $ 4,901  Operating expenses:  Cost of sales  3,905    4,023  Selling, general and administrative  384    366  Amortization  51    54  Restructuring  37    39  Total operating expenses  4,377    4,482  Operating income  448    419  Interest expense  (93 )   (65 ) Other income, net  —    15  Income before income taxes and equity loss  355    369  Income tax expense  (356 )   (76 ) (Loss) income before equity loss  (1 )   293  Equity loss, net of tax  (10 )   (69 ) Net (loss) income  (11 )   224  Net income attributable to noncontrolling interest  1    6  Net loss attributable to redeemable noncontrolling interest  (1 )   —  Net (loss) income attributable to Aptiv $ (11 )  $ 218   Diluted net (loss) income per share:  Diluted net (loss) income per share attributable to Aptiv $ (0.05 )  $ 0.79  Weighted average number of diluted shares outstanding  230.16    275.31

APTIV PLC

CONDENSED CONSOLIDATED BALANCE SHEETS  March 31, 
2025  December 31, 
2024 (Unaudited)  (in millions) ASSETS  Current assets:  Cash and cash equivalents $ 1,100  $ 1,573 Restricted cash  1   1 Accounts receivable, net  3,549   3,261 Inventories  2,429   2,320 Other current assets  659   671 Total current assets  7,738   7,826 Long-term assets:  Property, net  3,675   3,698 Operating lease right-of-use assets  507   495 Investments in affiliates  1,431   1,433 Intangible assets, net  2,105   2,140 Goodwill  5,088   5,024 Other long-term assets  2,558   2,842 Total long-term assets  15,364   15,632 Total assets $ 23,102  $ 23,458 LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST AND SHAREHOLDERS’ EQUITY  Current liabilities:  Short-term debt $ 241  $ 509 Accounts payable  2,890   2,870 Accrued liabilities  1,663   1,752 Total current liabilities  4,794   5,131 Long-term liabilities:  Long-term debt  7,646   7,843 Pension benefit obligations  390   374 Long-term operating lease liabilities  422   412 Other long-term liabilities  596   613 Total long-term liabilities  9,054   9,242 Total liabilities  13,848   14,373 Commitments and contingencies  Redeemable noncontrolling interest  95   92  Total Aptiv shareholders’ equity  8,961   8,796 Noncontrolling interest  198   197 Total shareholders’ equity  9,159   8,993 Total liabilities, redeemable noncontrolling interest and shareholders’ equity $ 23,102  $ 23,458

APTIV PLC

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)  Three Months Ended March 31, 2025    2024  (in millions) Cash flows from operating activities:  Net (loss) income $ (11 )  $ 224  Adjustments to reconcile net (loss) income to net cash provided by operating activities:  Depreciation and amortization  242    230  Restructuring expense, net of cash paid  (18 )   (36 ) Deferred income taxes  336    32  Loss from equity method investments, net of dividends received  10    76  Loss on extinguishment of debt  3    —  Other, net  45    42  Changes in operating assets and liabilities:  Accounts receivable, net  (288 )   (106 ) Inventories  (109 )   (6 ) Accounts payable  104    (179 ) Other, net  (36 )   (26 ) Pension contributions  (5 )   (7 ) Net cash provided by operating activities  273    244  Cash flows from investing activities:  Capital expenditures  (197 )   (265 ) Proceeds from sale of property  1    —  Cost of technology investments  (12 )   (40 ) Settlement of derivatives  5    —  Net cash used in investing activities  (203 )   (305 ) Cash flows from financing activities:  Decrease in other short and long-term debt, net  (529 )   (6 ) Fees related to modification of debt agreements  (5 )   —  Repurchase of ordinary shares  —    (600 ) Taxes withheld and paid on employees’ restricted share awards  (19 )   (20 ) Net cash used in financing activities  (553 )   (626 ) Effect of exchange rate fluctuations on cash, cash equivalents and restricted cash  10    (12 ) Decrease in cash, cash equivalents and restricted cash  (473 )   (699 ) Cash, cash equivalents and restricted cash at beginning of the period  1,574    1,640  Cash, cash equivalents and restricted cash at end of the period $ 1,101   $ 941

APTIV PLC

FOOTNOTES

(Unaudited)  1. Segment Summary  Three Months Ended March 31, 2025    2024   % (in millions)  Net Sales  Electrical Distribution Systems $ 2,024   $ 2,081   (3 )% Engineered Components Group  1,581    1,596   (1 )% Advanced Safety and User Experience  1,424    1,429   — % Eliminations and Other (a)  (204 )   (205 )  Net Sales $ 4,825   $ 4,901   Adjusted Operating Income  Electrical Distribution Systems $ 143   $ 136   5 % Engineered Components Group  274    253   8 % Advanced Safety and User Experience  155    155   — % Adjusted Operating Income $ 572   $ 544

(a)  Eliminations and Other includes the elimination of inter-segment transactions.

2. Weighted Average Number of Diluted Shares Outstanding  The following table illustrates the weighted average shares outstanding used in calculating basic and diluted net (loss) income per share attributable to Aptiv for the three months ended March 31, 2025 and 2024:  Three Months Ended March 31, 2025   2024 (in millions, except per share amounts) Weighted average ordinary shares outstanding, basic  230.16    275.19 Dilutive shares related to RSUs  —    0.12 Weighted average ordinary shares outstanding, including dilutive shares  230.16    275.31 Net (loss) income per share attributable to Aptiv:  Basic $ (0.05 )  $ 0.79 Diluted $ (0.05 )  $ 0.79

APTIV PLC 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 U.S. GAAP measure, provides improved comparability between periods through the exclusion of certain items that management believes are not indicative of the Company’s core operating performance and which may obscure underlying business results and trends. Our management utilizes Adjusted Revenue Growth in its financial decision making process, to evaluate performance of the Company and for internal reporting, planning and forecasting purposes. Adjusted Revenue Growth is defined as the change in reported net sales relative to the comparable period, excluding the impact on net sales from currency exchange, commodity movements, acquisitions, divestitures and other transactions. Not all companies use identical calculations of Adjusted Revenue Growth, therefore this presentation may not be comparable to other similarly titled measures of other companies.

Three Months Ended
March 31, 2025  Reported net sales % change (2) % Less: foreign currency exchange and commodities (1) % Adjusted revenue growth (1) %

Adjusted Operating Income: Adjusted Operating Income is presented as a supplemental measure of the Company’s financial performance which management believes is useful to investors in assessing the Company’s ongoing financial performance that, when reconciled to the corresponding U.S. GAAP measure, provides improved comparability between periods through the exclusion of certain items that management believes are not indicative of the Company’s core operating performance and which may obscure underlying business results and trends. Our management utilizes Adjusted Operating Income in its financial decision making process, to evaluate performance of the Company and for internal reporting, planning and forecasting purposes. Management also utilizes Adjusted Operating Income as the key performance measure of segment income or loss and for planning and forecasting purposes to allocate resources to our segments, as management also believes this measure is most reflective of the operational profitability or loss of our operating segments. Adjusted Operating Income is defined as net (loss) income before interest expense, other income (expense), net, income tax (expense) benefit, equity income (loss), net of tax, amortization, restructuring and other special items. Not all companies use identical calculations of Adjusted Operating Income, therefore this presentation may not be comparable to other similarly titled measures of other companies. Operating income margin represents Operating income as a percentage of net sales, and Adjusted Operating Income margin represents Adjusted Operating Income as a percentage of net sales.

Consolidated Adjusted Operating Income  Three Months Ended March 31, 2025  2024 ($ in millions) $  Margin  $  Margin Net (loss) income attributable to Aptiv $ (11 )  (0.2 )%  $ 218   4.4 % Interest expense  93      65  Other income, net  —      (15 )  Income tax expense  356      76  Equity loss, net of tax  10      69  Net income attributable to noncontrolling interest  1      6  Net loss attributable to redeemable noncontrolling interest  (1 )     —  Operating income $ 448   9.3 %  $ 419   8.5 % Amortization  51      54  Restructuring  37      39  Separation costs  19      —  Other acquisition and portfolio project costs  7      28  Asset impairments  5      —  Compensation expense related to acquisitions  5      4  Adjusted operating income $ 572   11.9 %  $ 544   11.1 %

Segment Adjusted Operating Income  (in millions)  Three Months Ended March 31, 2025 Electrical Distribution Systems  Engineered Components Group  Advanced Safety and User Experience  Total Operating income $ 106  $ 223  $ 119  $ 448 Amortization  —   29   22   51 Restructuring  16   15   6   37 Separation costs  19   —   —   19 Other acquisition and portfolio project costs  2   2   3   7 Asset impairments  —   5   —   5 Compensation expense related to acquisitions  —   —   5   5 Adjusted operating income $ 143  $ 274  $ 155  $ 572  Depreciation and amortization (a) $ 57  $ 112  $ 73  $ 242  Three Months Ended March 31, 2024 Electrical Distribution Systems  Engineered Components Group  Advanced Safety and User Experience  Total Operating income $ 109  $ 208  $ 102  $ 419 Amortization  1   30   23   54 Restructuring  15   7   17   39 Other acquisition and portfolio project costs  11   8   9   28 Compensation expense related to acquisitions  —   —   4   4 Adjusted operating income $ 136  $ 253  $ 155  $ 544  Depreciation and amortization (a) $ 58  $ 103  $ 69  $ 230

(a)  Includes asset impairments.

Adjusted EBITDA: Adjusted EBITDA is presented as a supplemental measure of the Company’s financial performance which management believes is useful to investors in assessing the Company’s ongoing financial performance that, when reconciled to the corresponding U.S. GAAP measure, provides improved comparability between periods through the exclusion of certain items that management believes are not indicative of the Company’s core operating performance and which may obscure underlying business results and trends. Our management utilizes Adjusted EBITDA in its financial decision making process, to evaluate performance of the Company and for internal reporting, planning and forecasting purposes. Adjusted EBITDA is defined as net (loss) 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. Not all companies use identical calculations of Adjusted EBITDA, therefore this presentation may not be comparable to other similarly titled measures of other companies.

Consolidated Adjusted EBITDA  Three Months Ended March 31, 2025    2024  (in millions) Net (loss) income attributable to Aptiv  (11 )   218  Interest expense  93    65  Income tax expense  356    76  Net income attributable to noncontrolling interest  1    6  Net loss attributable to redeemable noncontrolling interest  (1 )   —  Depreciation and amortization  242    230  EBITDA $ 680   $ 595  Other income, net  —    (15 ) Equity loss, net of tax  10    69  Restructuring  37    39  Separation costs  19    —  Other acquisition and portfolio project costs  7    28  Compensation expense related to acquisitions  5    4  Adjusted EBITDA $ 758   $ 720

Adjusted Net Income and Adjusted Net Income Per Share: Adjusted Net Income and Adjusted Net Income Per Share, which are non-GAAP measures, are presented as supplemental measures of the Company’s financial performance which management believes are useful to investors in assessing the Company’s ongoing financial performance that, when reconciled to the corresponding U.S. 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 which may obscure underlying business results and trends. Management utilizes Adjusted Net Income and Adjusted Net Income Per Share in its financial decision making process, to evaluate performance of the Company and for internal reporting, planning and forecasting purposes. Adjusted Net Income is defined as net (loss) income attributable to Aptiv before amortization, restructuring and other special items, including the tax impact thereon. Adjusted Net Income Per Share is defined as Adjusted Net Income divided by the Weighted Average Number of Diluted Shares Outstanding, for the period. Not all companies use identical calculations of Adjusted Net Income and Adjusted Net Income Per Share, therefore this presentation may not be comparable to other similarly titled measures of other companies.

Three Months Ended March 31, 2025    2024  (in millions, except per share amounts) Net (loss) income attributable to Aptiv $ (11 )  $ 218  Adjusting items:  Amortization  51    54  Restructuring  37    39  Separation costs  19    —  Other acquisition and portfolio project costs  7    28  Asset impairments  5    —  Compensation expense related to acquisitions  5    4  Debt extinguishment costs  3    —  Loss on change in fair value of publicly traded equity securities  2    1  Tax impact of intercompany transfers of intellectual property and other related transactions (a)  294    —  Tax impact of adjusting items (b)  (22 )   (26 ) Adjusted net income attributable to Aptiv $ 390   $ 318   Weighted average number of diluted shares outstanding  230.16    275.31  Diluted net (loss) income per share attributable to Aptiv $ (0.05 )  $ 0.79  Adjusted net income per share $ 1.69   $ 1.16

(a)  As a result of the Pillar Two OECD Administrative Guidance released in the first quarter of 2025, the Company no longer expects to obtain significant benefits from the tax incentive granted to its Swiss subsidiary in 2023. Accordingly, the Company recognized an increase to valuation allowances of $294 million to reduce the related deferred tax asset during the three months ended March 31, 2025. (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 March 31, 2025    2024  (in millions) Cash flows from operating activities:  Net (loss) income $ (11 )  $ 224  Adjustments to reconcile net (loss) income to net cash provided by operating activities:  Depreciation and amortization  242    230  Restructuring expense, net of cash paid  (18 )   (36 ) Working capital  (293 )   (291 ) Pension contributions  (5 )   (7 ) Other, net  358    124  Net cash provided by operating activities  273    244   Cash flows from investing activities:  Capital expenditures  (197 )   (265 ) Cost of technology investments  (12 )   (40 ) Settlement of derivatives  5    —  Other, net  1    —  Net cash used in investing activities  (203 )   (305 )  Adjusting items:  Adjustment for cost of significant technology investments  11    40  Cash flow before financing $ 81   $ (21 )

Financial Guidance: The reconciliation of the forward-looking non-GAAP financial measures provided in the Company’s financial guidance to the most comparable forward-looking GAAP measure is below. The Company’s full year 2025 financial guidance does not reflect the potential impacts of recently imposed or threatened tariffs by the U.S. government, or the potential for additional tariffs, trade barriers or retaliatory actions by the U.S. or other countries. The Company will update its full year 2025 guidance when visibility of such impacts improves.

Estimated Q2  Estimated Full Year 2025 (a)  2025 (a) ($ in millions) Adjusted Operating Income $  Margin (b)  $  Margin (b) Net income attributable to Aptiv $ 300   6.0 %  $ 1,250   6.3 % Interest expense  85      365  Other income, net  (5 )     (20 )  Income tax expense  30      280  Equity loss, net of tax  15      50  Net income attributable to noncontrolling interest (c)  5      20  Operating income  430   8.6 %  $ 1,945   9.7 % Amortization  55      210  Restructuring  60      175  Other acquisition and portfolio project costs  25      70  Compensation expense related to acquisitions  5      20  Adjusted operating income $ 575   11.5 %  $ 2,420   12.1 %  Adjusted EBITDA  Net income attributable to Aptiv $ 300   6.0 %  $ 1,250   6.3 % Interest expense  85      365  Income tax expense  30      280  Net income attributable to noncontrolling interest (c)  5      20  Depreciation and amortization  245      975  EBITDA $ 665   13.2 %  $ 2,890   14.5 % Other income, net  (5 )     (20 )  Equity loss, net of tax  15      50  Restructuring  60      175  Other acquisition and portfolio project costs  25      70  Compensation expense related to acquisitions  5      20  Adjusted EBITDA $ 765   15.2 %  $ 3,185   15.9 %

(a)  Prepared at the estimated mid-point of the Company’s financial guidance range. (b)  Represents net income attributable to Aptiv, operating income, Adjusted Operating Income, EBITDA and Adjusted EBITDA, respectively, as a percentage of estimated net sales. (c)  Includes portion attributable to redeemable noncontrolling interest.

Estimated Q2  Estimated Full Year 2025 (a)  2025 (a)  Adjusted Net Income Per Share  ($ and shares in millions, except per share amounts) Net income attributable to Aptiv  $ 300   $ 1,250  Adjusting items:  Amortization   55    210  Restructuring   60    175  Other acquisition and portfolio project costs   25    70  Compensation expense related to acquisitions   5    20  Tax impact of adjusting items   (55 )   (85 ) Adjusted net income attributable to Aptiv  $ 390   $ 1,640   Weighted average number of diluted shares outstanding   218.00    225.00  Diluted net income per share attributable to Aptiv  $ 1.40   $ 5.55  Adjusted net income per share  $ 1.80   $ 7.30

(a)  Prepared at the estimated mid-point of the Company’s financial guidance range.

View source version on businesswire.com: https://www.businesswire.com/news/home/20250501144503/en/

Contacts

Investor Contact: 
Betsy Frank
+1.929.240.1777
[email protected]

View Comments