share_log

Garrett Motion Reports Fourth Quarter and Full Year 2021 Financial Results

Garrett Motion Reports Fourth Quarter and Full Year 2021 Financial Results

Garrett Motion报告2021年第四季度和全年财务业绩
GlobeNewswire ·  2022/02/14 07:03

Fourth Quarter 2021 Highlights

2021年第四季度亮点

  • Reported net sales totaled $862 million, down 14% on a GAAP basis and 13% at constant currency*
  • Net income totaled $128 million; Adjusted net income* was $78 million
  • Adjusted EBITDA* totaled $129 million; Adjusted EBITDA margin* improved to 15.0%
  • Net cash provided by operating activities totaled $136 million
  • Adjusted free cash flow* totaled $151 million; Adjusted free cash flow conversion rate* was 194%
  • 报告净销售额总计8.62亿美元,按GAAP计算下降14%,按不变货币计算下降13%*
  • 净收入 总计1.28亿美元;调整后净收入*为7800万美元
  • 调整后的EBITDA*总计1.29亿美元;调整后的EBITDA利润率*提高到15.0%
  • 经营活动提供的净现金总额为1.36亿美元
  • 调整后的自由现金流*总计1.51亿美元;调整后的自由现金流转换率*为194%

Full Year 2021 Highlights

2021年全年亮点

  • Net sales totaled $3,633 million, up 20% on a GAAP basis and 15% at constant currency*
  • Net income totaled $495 million; Adjusted net income* was $331 million
  • Adjusted EBITDA* increased 38% to $607 million; Adjusted EBITDA margin* improved to 16.7%
  • Net cash used for operating activities totaled ($310) million
  • Adjusted free cash flow* totaled $367 million; Adjusted free cash flow conversion rate* was 111%
  • 净销售额总计36.33亿美元,按GAAP计算增长20%,按不变货币计算增长15%*
  • 净收入总计4.95亿美元;调整后的净收入*为3.31亿美元
  • 调整后的EBITDA*增长38%,达到6.07亿美元;调整后的EBITDA利润率*提高到16.7%
  • 用于经营活动的现金净额总计(3.1亿美元)
  • 调整后的自由现金流*总计3.67亿美元;调整后的自由现金流转换率*为111%

ROLLE, Switzerland, Feb. 14, 2022 (GLOBE NEWSWIRE) -- Garrett Motion Inc. (Nasdaq: GTX), a leading differentiated technology provider for the automotive industry, today announced its financial results for the quarter and year ended December 31, 2021.

瑞士罗尔,2022年2月14日(环球通讯社)加勒特移动公司(Garrett Motion Inc.)(纳斯达克代码:GTX),汽车行业领先的差异化技术提供商,今天公布了截至2021年12月31日的季度和年度财务业绩。

$ millions (unless otherwise noted)   Q4 2021   Q4 2020   Full Year
2021
  Full Year
2020
Net sales   862   1,008   3,633   3,034
Cost of goods sold   707   834   2,926   2,495
Gross profit   155   174   707   539
Gross profit %   18.0%   17.3%   19.5%   17.8%
Selling, general and administrative expenses   50   58   216   260
Income before taxes   89   54   538   119
Net income   128   26   495   80
Adjusted net income*   78   77   331   215
Adjusted EBITDA*   129   149   607   440
Adjusted EBITDA margin*   15.0%   14.8%   16.7%   14.5%
Net cash provided by (used for) operating activities   136   161   (310)   25
Adjusted free cash flow*   151   236   367   128
* See reconciliations to the nearest GAAP measure in pages 6-15. ** Using 2.5% global LV growth based on IHS' 2021 estimate of 76.4 million
百万美元(除非另有说明) Q4 2021 Q4 2020 全年
2021
全年
2020
净销售额 862 1,008 3,633 3,034
销货成本 707 834 2,926 2,495
毛利 155 174 707 539
毛利% 18.0% 17.3% 19.5% 17.8%
销售、一般和行政费用 50 58 216 260
税前收入 89 54 538 119
净收入 128 26 495 80
调整后净收益** 78 77 331 215
调整后的EBITDA* 129 149 607 440
调整后的EBITDA利润率* 15.0% 14.8% 16.7% 14.5%
经营活动提供(用于)的现金净额 136 161 (310) 25
**调整后的自由现金流** 151 236 367 128
*见第6-15页中与最近的GAAP衡量标准的对账。*基于IHS 2021年7640万的估计,使用2.5%的全球LV增长

"In 2021, Garrett achieved strong growth across all key metrics," said Olivier Rabiller, Garrett President and CEO. "Net sales of $3.6 billion grew 20% on a GAAP basis and 15% at constant currency outpacing global auto production by approximately 12.5 percentage points**, as solid demand across our product portfolio was led by 25% growth in our commercial vehicle business and 21% growth in our aftermarket business, also at constant currency. Taken together, these two businesses add significant diversification to our portfolio as they comprise 30% of our 2021 net sales and an even greater proportion of our cash flow. This resilient demand coupled with our highly flexible cost structure and supply chain agility, helped Garrett meet our revised 2021 financial targets, deliver solid cash flow and accelerate our deleveraging activities."

加勒特总裁兼首席执行官奥利维尔·拉比勒(Olivier Rabiller)表示:“2021年,加勒特在所有关键指标上都实现了强劲增长。”按公认会计原则计算,36亿美元的净销售额增长了20%,按不变货币计算增长了15%,超过全球汽车产量约12.5个百分点**,这是因为我们的商用车业务增长了25%,售后市场业务增长了21%,这也是按不变货币计算的。这两项业务加在一起,大大增加了我们投资组合的多元化,因为它们占我们2021年净销售额的30%,占我们现金流的更大比例。这种有弹性的需求,加上我们高度灵活的成本结构和供应链灵活性,帮助加勒特实现了我们修订后的2021年财务目标,提供了稳健的现金流,并加快了我们的去杠杆化活动。“

"Our outlook for 2022 is for focused execution in a gradually improving macro environment as we pursue our strategic growth initiatives, positioning the company for continued success for the long term benefit of shareholders in the evolving powertrain industry."

我们对2022年的展望是,随着我们推行我们的战略增长举措,我们将在逐渐改善的宏观环境中有重点地执行,为公司在不断发展的动力总成行业中继续取得成功做好准备,以造福于不断发展的动力总成行业的股东的长期利益。“

Results of Operations
Net sales for the fourth quarter 2021 were $862 million down 14% compared with $1,008 million in the fourth quarter of 2020. Net sales at constant currency decreased 13% and exclude the negative impact of $12 million from foreign currency translation. The year-over-year decrease in net sales was driven by global semiconductor shortage sales across all product lines mainly in passenger vehicles. Net Sales of 2021 were $3,633 million up 20% compared with $3,034 million in 2020. Net sales at constant currency increased 15% and include a positive impact of $132 million or 5% due to foreign currency translation driven by higher Euro-to-dollar exchange rates.

经营成果
净销售额2021年第四季度为8.62亿美元,与2020年第四季度的10.08亿美元相比下降了14%。按不变货币计算的净销售额下降了13%,不包括外币换算的1200万美元的负面影响。净销售额同比下降的原因是所有产品线(主要是乘用车)的全球半导体销售短缺。2021年的净销售额为36.33亿美元,与2020年的30.34亿美元相比增长了20%。按不变货币计算的净销售额增长了15%,其中包括1.32亿美元或5%的积极影响,这是由于欧元对美元汇率上升推动的外币换算。

Cost of goods sold for the fourth quarter of 2021 was $707 million compared with $834 million in 2020 primarily due to lower volumes which contributed to a decrease of $125 million. Cost of goods sold further decreased by $8 million due to foreign exchange impacts. This was partially offset by $3 million by an unfavorable product mix and inflation on commodities, transport costs and labor, partially offset by benefits from our continued focus on productivity. R&D expenses increased by $2 million which reflects our continued investment in new technologies and the temporary cost control actions taken in 2020 to mitigate the COVID-19 impact. Cost of goods sold in 2021 was $2,926 million compared to $2,495 million in 2020.

销货成本2021年第四季度为7.07亿美元,而2020年为8.34亿美元,主要原因是销量下降,导致减少1.25亿美元。由于汇率的影响,商品销售成本进一步下降了800万美元。这部分被300万美元被不利的产品组合以及大宗商品、运输成本和劳动力的通胀所抵消,部分被我们继续关注生产率的好处所抵消。研发费用增加了200万美元,这反映了我们对新技术的持续投资,以及我们在2020年采取的临时成本控制措施,以缓解对新冠肺炎的影响。2021年销售商品的成本为29.26亿美元,而2020年为24.95亿美元。

Gross profit totaled $155 million for the fourth quarter of 2021 as compared to $174 million in the fourth quarter of 2020 and the gross profit percentage for 2021 increased to 18.0% from 17.3% in 2020 primarily due to lower sales volume as well as higher R&D costs and foreign exchange impacts. This was partially offset by $33 million productivity and product mix net of headwinds from inflation. Gross profit in 2021totaled $707 million as compared to $539 million in 2020 and the gross profit percentage was 19.5% as compared with 17.8% in 2020.

毛利2021年第四季度的总利润为1.55亿美元,而2020年第四季度为1.74亿美元,2021年的毛利润百分比从2020年的17.3%增加到18.0%,这主要是由于销售额下降以及研发成本上升和汇率影响。这部分被3300万美元的生产率和产品组合(扣除通胀带来的逆风)所抵消。与2020年的5.39亿美元相比,2021年的毛利润总额为7.07亿美元,毛利率百分比为19.5%,而2020年为17.8%。

Selling, general and administrative ("SG&A") expenses for the fourth quarter of 2021 decreased to $50 million from $58 million in the fourth quarter of 2020 primarily due to bad debt recovery booked in the fourth quarter of 2020. As a percentage of net sales, SG&A for the fourth quarter of 2021 was 5.8% flat with 2020. For 2021 SG&A was $216 million as compared with $260 million in 2020 primarily due to higher strategic planning and other costs incurred in 2020 partially offset by labor, incentive accruals and foreign exchange impacts.

销售、一般和行政(“SG&A”)2021年第四季度的支出从2020年第四季度的5800万美元降至5000万美元,这主要是由于2020年第四季度登记的坏账回收。2021年第四季度SG&A占净销售额的百分比与2020年持平。2021年SG&A为2.16亿美元,而2020年为2.6亿美元,主要原因是2020年发生的战略规划和其他成本增加,部分被劳动力、激励应计项目和汇率影响所抵消。

Interest expense in the fourth quarter of 2021 and for 2020 was $23 million in both periods. Interest expense for 2021 was $93 million as compared with $79 million in 2020, mainly due to $29 million accrued on the Series B Preferred Stock, partially offset by $16 million lower interest expense on our current credit facilities compared to our credit facility in 2020 before emergence from Chapter 11 and prior year fees related to amendments to our previous credit facilities.

利息支出2021年第四季度和2020年这两个时期都是2300万美元。2021年的利息支出为9300万美元,而2020年为7900万美元,这主要是由于B系列优先股应计的2900万美元,部分抵消了我们目前信贷安排的利息支出比我们2020年脱离破产法第11章之前的信贷安排减少了1600万美元,以及与修订我们以前的信贷安排相关的前一年费用。

Non-operating (income) expense decreased by $19 million in the fourth quarter of 2021 from $31 million in 2020 to $12 million in the fourth quarter of 2021. Non-operating (income) expense decreased by $22 million in 2021 from $38 million to $16 million in 2021, primarily due to $47 million in foreign exchange impact on debt, which was unhedged as a consequence of restrictions placed on the Company during Chapter 11 proceedings, partially offset by $18 million higher non-service pension benefit in 2021 and $8 million driven by interest associated with unrealized marked-to-market gains on interest rate swaps.

营业外(收入)费用2021年第四季度减少了1900万美元,从2020年的3100万美元减少到2021年第四季度的1200万美元。2021年非营业(收入)支出减少2200万美元,从3800万美元降至2021年的1600万美元,主要原因是4700万美元的外汇对债务的影响,这是由于公司在破产法第11章诉讼期间受到限制而未对冲的结果,但2021年非服务养老金福利增加了1800万美元,利率掉期未实现按市值计价的相关利息推动了800万美元,部分抵消了这一影响。

Income before taxes in the fourth quarter 2021 was $89 million as compared with $54 million in the fourth quarter of 2020. Income before taxes was $538 million for 2021 as compared with $119 million in 2020.

税前收入2021年第四季度为8900万美元,而2020年第四季度为5400万美元。2021年税前收入为5.38亿美元,而2020年为1.19亿美元。

Reorganization items - net was a expense of $5 million in the fourth quarter of 2021 as compared with $69 million in the fourth quarter of 2020 mainly related to professional services related to Chapter 11. Reorganization items - net was a gain of $125 million in 2021 as compared with an expense of $73 million in 2020, and includes a $502 million gain on the settlement of Honeywell claims, partially offset by $119 million in professional service fees related to the Chapter 11 cases compared to 2020, $79 million related to the termination of and expense reimbursement under the Stalking Horse Purchase Agreement, $39 million in Directors and Officers insurance related to Chapter 11 cases, a $19 million write off on debt issuance costs of the Pre-petition Credit Agreement debt, $13 million in employee stock awards cancellation and $35 million in other costs mainly related to unsecured notes settlement.

重组项目-净额2021年第四季度的支出为500万美元,而2020年第四季度的支出为6900万美元,主要与破产法第11章相关的专业服务有关。重组项目-2021年净收益1.25亿美元,而2020年的支出为7300万美元,其中包括解决霍尼韦尔索赔的5.02亿美元收益,与2020年相比,与破产法第11章案件相关的1.19亿美元专业服务费,以及与终止跟踪马匹购买协议下的费用偿还有关的7900万美元,部分抵消了这一收益1,900万美元注销请愿前信贷协议债务的债务发行成本,1,300万美元员工股票奖励取消,以及3,500万美元主要与无担保票据结算有关的其他成本。

Net Income for the fourth quarter of 2021 was $128 million as compared to $26 million in the fourth quarter of 2020. Net Income was $495 million in 2021 as compared to $80 million in 2020 primarily as a result of higher gross profit of $168 million, lower SG&A expenses of $44 million, lower Other expenses of $45 million, and favorable Reorganization items, net of $198 million.

净收入2021年第四季度为1.28亿美元,而2020年第四季度为2600万美元。2021年的净收入为4.95亿美元,而2020年为8000万美元,这主要是由于毛利润增加了1.68亿美元,SG&A费用减少了4400万美元,其他费用减少了4500万美元,以及有利的重组项目净额为1.98亿美元。

Net income available to common shareholders for 2021 was $398 million up from $80 million in 2020.

普通股股东可获得的净收入2021年为3.98亿美元,高于2020年的8000万美元。

Net cash used for operating activities totaled $310 million in 2021 as compared to $25 million in cash provided from operating activities in 2020, reflecting the impact of a gain in Reorganization items, net in 2021 of $125 million.

用于经营活动的现金净额2021年总计3.1亿美元,而2020年经营活动提供的现金为2500万美元,反映了重组项目收益的影响,2021年净额为1.25亿美元。

Expenditures for property plant and equipment totaled $72 million in 2021 as compared with $80 million in 2020.

物业、厂房和设备支出2021年总额为7200万美元,而2020年为8000万美元。

Non-GAAP Financial Measures

非GAAP财务指标

Adjusted net income, which excludes Reorganization items - net, unhedged debt exposure, restructuring costs and stock-based compensation, increased 54% to $331 million in 2021 as compared to $215 million in 2020. In the fourth quarter Adjusted net income was $78 million as compared to $77 million in the fourth quarter of 2020.

调整后净收益不包括重组项目-净额、未对冲债务敞口、重组成本和基于股票的薪酬-与2020年的2.15亿美元相比,2021年增长了54%,达到3.31亿美元。第四季度调整后净收入为7800万美元,而2020年第四季度为7700万美元。

Adjusted EBITDA increased 38% to $607 million in 2021 as compared to $440 million in 2020. In the fourth quarter of 2021 Adjusted EBITDA decreased 13% to $129 million as compared to $149 million in the fourth quarter of 2020. The Adjusted EBITDA margin increased to 16.7% in 2021 as compared to 14.5% in 2020. In the fourth quarter of 2021 the Adjusted EBITDA margin increased to 15.0% from 14.8% in the fourth quarter of 2020.

调整后的EBITDA与2020年的4.4亿美元相比,2021年增长了38%,达到6.07亿美元。与2020年第四季度的1.49亿美元相比,2021年第四季度调整后的EBITDA下降了13%,降至1.29亿美元。调整后的EBITDA利润率从2020年的14.5%增加到2021年的16.7%。2021年第四季度,调整后的EBITDA利润率从2020年第四季度的14.8%增加到15.0%。

Adjusted free cash flow, which excludes reorganization items, repositioning charges (primarily severance costs related to internal restructuring projects) and stock compensation expense, was $367 million in 2021 as compared with $128 million in 2020. In the fourth quarter of 2021 it was $151 million as compared with $236 million in the fourth quarter of 2020.

调整后的自由现金流不包括重组项目、重新定位费用(主要是与内部重组项目相关的遣散费)和股票薪酬支出,2021年为3.67亿美元,而2020年为1.28亿美元。2021年第四季度为1.51亿美元,而2020年第四季度为2.36亿美元。

Liquidity and Capital Resources

流动性与资本资源

As of December 31, 2021, Garrett had $720 million in available liquidity, including $423 million in cash and cash equivalents and approximately $297 million undrawn commitments under its revolving credit facility. In the third quarter of 2021, Garrett had $752 million in available liquidity, including $456 million in cash and cash equivalents and approximately $296 million undrawn commitments under its revolving credit facility.

截至2021年12月31日,加勒特拥有7.2亿美元的可用流动性,其中包括4.23亿美元的现金和现金等价物,以及其循环信贷安排下约2.97亿美元的未提取承诺。2021年第三季度,加勒特拥有7.52亿美元的可用流动性,其中包括4.56亿美元的现金和现金等价物,以及其循环信贷安排下约2.96亿美元的未提取承诺。

As of December 31, 2021, total debt including the Series B Preferred Stock, totaled $1,618 million down from $1,832 million at the end of the third quarter 2021.

截至2021年12月31日,包括B系列优先股在内的总债务为16.18亿美元,低于2021年第三季度末的18.32亿美元。

Emergence from Chapter 11

从破产法第11章中脱颖而出

As previously announced, on April 30, 2021, Garrett emerged from its pending Chapter 11 cases, successfully completing the restructuring process and implementing the Plan of Reorganization ("Plan") that was confirmed by the U.S. Bankruptcy Court for the Southern District of New York.

正如之前宣布的那样,2021年4月30日,加勒特从其根据破产法第11章悬而未决的案件中脱颖而出,成功完成了重组程序,并实施了经纽约南区美国破产法院确认的重组计划(以下简称计划)。

Full Year 2022 Outlook

2022年全年展望

Garrett is providing the following outlook for the full year 2022 for certain GAAP and Non-GAAP financial measures.

加勒特为某些GAAP和非GAAP财务指标提供了2022年全年的以下展望。

  Full Year 2022 Outlook
Net sales (GAAP) $3.7 billion to $4.0 billion
Net sales growth at constant currency (Non-GAAP)* 4% to 13%
Net income (GAAP) $295 million to $340 million
Adjusted EBITDA (Non-GAAP)* $590 million to $650 million
Net cash provided by operating activities (GAAP) $485 million to $585 million
Adjusted free cash flow (Non-GAAP)* $400 million to $500 million
* See reconciliations to the nearest GAAP measure in pages 6-15.
2022年全年展望
净销售额(GAAP) 37亿至40亿美元
按不变货币计算的净销售额增长(非GAAP)* 4%至13%
净收入(GAAP) 2.95亿至3.4亿美元
调整后的EBITDA(非GAAP)* 5.9亿至6.5亿美元
经营活动提供的净现金(GAAP) 4.85亿至5.85亿美元
调整后的自由现金流(非GAAP)* 4亿至5亿美元
*见第6-15页中与最近的GAAP衡量标准的对账。

Garrett's full year 2022 outlook, as of February 14, 2022, reflects the company's expectation that global light vehicle auto production will grow 7% global commercial vehicle production will grow 2%. Garrett's capital expenditures and R&D expenses for the full year 2022 are expected to total approximately 2.4% and 4.6%, respectively, using the midpoint of the 2022 range for net sales. The full year 2022 outlook also assumes an exchange rate of 1.13 EUR to 1.00 USD.

截至2022年2月14日,Garrett对2022年全年的展望反映了该公司的预期,即全球轻型汽车产量将增长7%,全球商用车产量将增长2%。使用2022年净销售额范围的中点,加勒特2022年全年的资本支出和研发费用预计分别约为2.4%和4.6%。2022年全年展望还假设汇率为1.13欧元兑1.00美元。

Conference Call

电话会议

Garrett will host a conference call on Monday, February 14, 2022 at 8:30 am Eastern Time / 2:30 pm Central European Time. The dial-in number for callers in the U.S. is +1-833-797-0899 and the dial-in number for international callers is +1-409-937-8894. The access code for all callers is 9557707. The conference call will be broadcast over the Internet and include a slide presentation. To access the webcast and supporting materials, please visit the investor relations section of Garrett's website at  

加勒特将于2022年2月14日(星期一)东部时间上午8:30/中欧时间下午2:30主持电话会议。美国境内来电的拨入号码是+1-833-797-0899,国际来电的拨入号码是+1-409-937-8894。所有来电者的接入码都是9557707。电话会议将通过互联网进行广播,并包括幻灯片演示。要访问网络广播和辅助材料,请访问Garrett网站的投资者关系部分,网址为

A replay of the conference call can be accessed through March 1, 2021 by dialing +1-855-859-2056 in the U.S. and +1-404-537-3406 outside the U.S., and then entering the access code 9557707. The webcast will also be archived on Garrett's IR website.

通过在美国拨打+1-855-859-2056和在美国境外拨打+1-404-537-3406,然后输入接入代码9557707,可以在2021年3月1日之前收听电话会议的重播。网络直播也将在加勒特的IR网站上存档。

Forward-Looking Statements

前瞻性陈述

This press release contains "forward-looking statements" within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended. All statements, other than statements of fact, that address activities, events or developments that we or our management intend, expect, project, believe or anticipate will or may occur in the future are forward-looking statements including without limitation our statements regarding the impact of the COVID-19 pandemic on Garrett's business, financial results and financial conditions, industry trends, Garrett's strategy. Although we believe forward-looking statements are based upon reasonable assumptions, such statements involve known and unknown risks, uncertainties, and other factors, which may cause the actual results or performance of Garrett to be materially different from any future results or performance expressed or implied by such forward-looking statements. Such risks and uncertainties include but are not limited to those described in our annual report on Form 10-K for the year ended December 31, 2021, as well as our other filings with the Securities and Exchange Commission, under the headings "Risk Factors" and "Cautionary Note Regarding Forward-Looking Statements." You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this document. Forward-looking statements are not guarantees of future performance, and actual results, developments and business decisions may differ from those envisaged by our forward-looking statements.

本新闻稿包含修订后的1934年证券交易法第21E节所指的“前瞻性陈述”。除事实陈述外,所有涉及我们或我们管理层打算、预期、预测、相信或预期未来将会或可能发生的活动、事件或发展的陈述均为前瞻性陈述,包括但不限于我们关于新冠肺炎疫情对加勒特的业务、财务结果和财务状况、行业趋势和加勒特的战略的影响的陈述。虽然我们认为前瞻性陈述基于合理的假设,但此类陈述涉及已知和未知的风险、不确定性和其他因素,可能导致加勒特公司的实际结果或表现与此类前瞻性陈述明示或暗示的未来结果或表现大不相同。这些风险和不确定性包括但不限于我们在截至2021年12月31日的10-K表格年度报告中描述的风险和不确定性,以及我们在提交给证券交易委员会的其他文件中“风险因素”和“有关前瞻性陈述的警示说明”中描述的那些风险和不确定性。告诫您不要过度依赖这些前瞻性陈述,这些前瞻性陈述仅在本文件发表之日发表。前瞻性陈述不能保证未来的业绩,实际结果、发展和业务决策可能与我们的前瞻性陈述所设想的不同。

Non-GAAP Financial Measures

非GAAP财务指标

This release includes the following Non-GAAP financial measures which are not calculated in accordance with generally accepted accounting principles in the United States ("GAAP"): constant currency sales growth, Adjusted Net Income, EBITDA, Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Free Cash Flow, Adjusted Free Cash Flow Conversion Rate and Net cash provided by operating activities less Expenditures for property, plant and equipment. The Non-GAAP financial measures provided herein are adjusted for certain items as presented in the Appendix containing Non-GAAP Reconciliations and may not be directly comparable to similar measures used by other companies in our industry, as other companies may define such measures differently. Management believes that, when considered together with reported amounts, these measures are useful to investors and management in understanding our ongoing operations and analysis of ongoing operating trends. Garrett believes that Adjusted EBITDA and Adjusted EBITDA Margin are important indicators of operating performance because they exclude the effects of income taxes and certain other items, as well as the effects of financing and investing activities by eliminating the effects of interest and depreciation expenses and therefore more closely measures our operational performance. These metrics should be considered in addition to, and not as replacements for, the most comparable GAAP measure. For additional information with respect to our Non-GAAP financial measures, see our annual report on Form 10-K for the year ended December 31, 2021.

本新闻稿包括以下非GAAP财务指标,这些指标没有按照美国公认会计原则(“GAAP”)计算:不变货币销售增长、调整后的净收入、EBITDA、调整后的EBITDA、调整后的EBITDA利润率、调整后的自由现金流量、调整后的自由现金流量转换率和经营活动提供的净现金减去房地产、厂房和设备的支出。本文提供的非GAAP财务计量是根据包含非GAAP协调的附录中的某些项目进行调整的,可能无法直接与本行业其他公司使用的类似计量相比较,因为其他公司可能会对此类计量进行不同的定义。管理层认为,当与报告的金额一起考虑时,这些措施对投资者和管理层了解我们正在进行的运营和分析正在进行的运营趋势是有用的。加勒特认为,调整后的EBITDA和调整后的EBITDA利润率是经营业绩的重要指标,因为它们排除了所得税和某些其他项目的影响,以及通过消除利息和折旧费用的影响来融资和投资活动的影响,因此更密切地衡量我们的经营业绩。这些指标应该被认为是对最具可比性的GAAP指标的补充,而不是替代。有关我们的非GAAP财务指标的更多信息,请参阅我们截至2021年12月31日的Form 10-K年度报告。

About Garrett Motion Inc.

关于加勒特运动公司

Garrett Motion is a differentiated technology leader, serving customers worldwide for more than 65 years with passenger vehicle, commercial vehicle, aftermarket replacement and performance enhancement solutions. Garrett's cutting-edge technology enables vehicles to become safer, more connected, efficient and environmentally friendly. Our portfolio of turbocharging, electric boosting and automotive software solutions empowers the transportation industry to redefine and further advance motion. For more information, please visit . 

Garrett Motion是一家差异化的技术领先者,为全球客户提供乘用车、商用车、售后服务更换和性能提升解决方案已有超过65年的历史。加勒特的尖端技术使车辆变得更安全、更联网、更高效、更环保。我们的涡轮增压、电动助推和汽车软件解决方案组合使运输行业能够重新定义并进一步推进运动。有关更多信息,请访问。

Contacts:    
MEDIA   INVESTOR RELATIONS
Christophe Mathy   Paul Blalock
+41786437194   +1 862 812-5013
christophe.mathy@garrettmotion.com    paul.blalock@garrettmotion.com 
联系人:
媒体 投资者关系
克里斯托夫·马西 保罗·布拉洛克(Paul Blalock)
+41786437194 +1 862 812-5013
邮箱:christophe.mathy@garrettmotion.com 邮箱:paul.blalock@garrettmotion.com
GARRETT MOTION INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
    For the Three Months Ended
December 31,
  For the Year Ended
December 31,
      2021       2020       2021       2020  
    (Dollars in millions, except per share amounts)
Net sales   $ 862     $ 1,008     $ 3,633     $ 3,034  
Cost of goods sold     707       834       2,926       2,495  
Gross profit     155       174       707       539  
Selling, general and administrative expenses     50       58       216       260  
Other expense, net           1       1       46  
Interest expense     23       23       93       79  
Non-operating income     (12 )     (31 )     (16 )     (38 )
Reorganization items, net     5       69       (125 )     73  
Income before taxes     89       54       538       119  
Tax (benefit) expense     (39 )     28       43       39  
Net income     128       26       495       80  
Less: preferred stock dividend     (37 )           (97 )      
Net income available for distribution   $ 91     $ 26     $ 398     $ 80  
Earnings per share                
Basic   $ 0.29     $ 0.34     $ 1.69     $ 1.06  
Diluted   $ 0.29     $ 0.34     $ 1.56     $ 1.05  
Weighted average common shares outstanding                
Basic     64,818,700       75,797,216       69,706,183       75,543,461  
Diluted     64,915,470       75,797,216       317,503,300       76,100,509  
加勒特运动公司(Garrett Motion Inc.)
合并业务报表
在截至的三个月内
十二月三十一日,
截至年底的年度
十二月三十一日,
2021 2020 2021 2020
(百万美元,每股除外)
净销售额 $ 862 $ 1,008 $ 3,633 $ 3,034
销货成本 707 834 2,926 2,495
毛利 155 174 707 539
销售、一般和行政费用 50 58 216 260
其他费用,净额 1 1 46
利息支出 23 23 93 79
营业外收入 (12 ) (31 ) (16 ) (38 )
重组项目,净额 5 69 (125 ) 73
税前收入 89 54 538 119
税(利)费 (39 ) 28 43 39
净收入 128 26 495 80
减去:优先股股息 (37 ) (97 )
可供分配的净收入 $ 91 $ 26 $ 398 $ 80
每股收益
基本信息 $ 0.29 $ 0.34 $ 1.69 $ 1.06
稀释 $ 0.29 $ 0.34 $ 1.56 $ 1.05
加权平均已发行普通股
基本信息 64,818,700 75,797,216 69,706,183 75,543,461
稀释 64,915,470 75,797,216 317,503,300 76,100,509
GARRETT MOTION INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
    For the Three Months Ended
December 31,
  For the Year Ended
December 31,
      2021     2020       2021     2020  
    (Dollars in millions)
Net income   $ 128   $ 26     $ 495   $ 80  
Foreign exchange translation adjustment     1     (123 )     38     (234 )
Defined benefit pension plan adjustment, net of tax     36     (18 )     36     (18 )
Changes in fair value of effective cash flow hedges, net of tax     3     (7 )     10     (7 )
Changes in fair value of net investment hedges, net of tax     14     8       41      
Total other comprehensive income (loss) , net of tax     54     (140 )     125     (259 )
Comprehensive income (loss)   $ 182   $ (114 )   $ 620   $ (179 )
加勒特运动公司(Garrett Motion Inc.)
综合全面收益表(损益表)
在截至的三个月内
十二月三十一日,
截至年底的年度
十二月三十一日,
2021 2020 2021 2020
(百万美元)
净收入 $ 128 $ 26 $ 495 $ 80
外汇换算调整 1 (123 ) 38 (234 )
固定收益养老金计划调整,税后净额 36 (18 ) 36 (18 )
有效现金流量套期保值的公允价值变动(税后净额) 3 (7 ) 10 (7 )
净投资套期保值的公允价值变动(税后净额) 14 8 41
扣除税后的其他综合收益(亏损)总额 54 (140 ) 125 (259 )
综合收益(亏损) $ 182 $ (114 ) $ 620 $ (179 )
GARRETT MOTION INC.
CONSOLIDATED BALANCE SHEETS
  December 31,
    2021       2020  
  (Dollars in millions)
ASSETS      
Current assets:      
Cash and cash equivalents $ 423     $ 592  
Restricted cash   41       101  
Accounts, notes and other receivables – net   747       841  
Inventories – net   244       235  
Other current assets   56       110  
  Total current assets   1,511       1,879  
Investments and long-term receivables   28       30  
Property, plant and equipment – net   485       505  
Goodwill   193       193  
Deferred income taxes   289       275  
Other assets   200       135  
  Total assets $ 2,706     $ 3,017  
LIABILITIES      
Current liabilities:      
Accounts payable $ 1,006     $ 1,019  
Borrowings under revolving credit facility         370  
Current maturities of long-term debt   7        
Debtor-in-possession Term Loan         200  
Mandatorily redeemable Series B Preferred Stock   200        
Accrued liabilities   295       242  
  Total current liabilities   1,508       1,831  
Long-term debt   1,181       1,082  
Mandatorily redeemable Series B Preferred Stock   195        
Deferred income taxes   21       2  
Other liabilities   269       120  
  Total liabilities not subject to compromise   3,174       3,035  
Liabilities subject to compromise         2,290  
  Total liabilities $ 3,174     $ 5,325  
COMMITMENTS AND CONTINGENCIES      
EQUITY (DEFICIT)      
Series A Preferred Stock, par value $0.001; 245,921,617 shares issued and outstanding as of
December 31, 2021
$     $  
Common Stock, par value $0.001; 1,000,000,000 and 400,000,000 shares authorized,
64,570,950 and 76,229,578 issued and 64,570,950 and 75,813,634 outstanding as of
December 31, 2021 and December 31, 2020, respectively
         
Additional paid-in capital   1,326       28  
Retained deficit   (1,790 )     (2,207 )
Accumulated other comprehensive income   (4 )     (129 )
Total deficit   (468 )     (2,308 )
Total liabilities and deficit $ 2,706     $ 3,017  
加勒特运动公司(Garrett Motion Inc.)
综合资产负债表
十二月三十一日,
2021 2020
(百万美元)
资产
流动资产:
现金和现金等价物 $ 423 $ 592
受限现金 41 101
账款、票据和其他应收款-净额 747 841
库存-净额 244 235
其他流动资产 56 110
流动资产总额 1,511 1,879
投资和长期应收账款 28 30
财产、厂房和设备--净值 485 505
商誉 193 193
递延所得税 289 275
其他资产 200 135
总资产 $ 2,706 $ 3,017
负债
流动负债:
应付帐款 $ 1,006 $ 1,019
循环信贷安排下的借款 370
长期债务的当期到期日 7
债务人占有定期贷款 200
强制赎回B系列优先股 200
应计负债 295 242
流动负债总额 1,508 1,831
长期债务 1,181 1,082
强制赎回B系列优先股 195
递延所得税 21 2
其他负债 269 120
不受妥协的总负债 3,174 3,035
可能受到损害的负债 2,290
总负债 $ 3,174 $ 5,325
承诺和或有事项
权益(赤字)
A系列优先股,面值0.001美元;截至目前已发行和已发行股票245,921,617股
2021年12月31日
$ $
普通股,面值0.001美元;授权发行10亿股和4亿股,
截至,已发行64,570,950和76,229,578只,未偿还64,570,950和75,813,634只
2021年12月31日和2020年12月31日
额外实收资本 1,326 28
留存赤字 (1,790 ) (2,207 )
累计其他综合收益 (4 ) (129 )
总赤字 (468 ) (2,308 )
总负债和赤字总额 $ 2,706 $ 3,017
GARRETT MOTION INC.  
CONSOLIDATED STATEMENTS OF CASH FLOWS For the Year Ended December 31,
    2021       2020  
  (Dollars in millions)
Cash flows from operating activities:      
Net income $ 495     $ 80  
Adjustments to reconcile net income to net cash provided by operating activities:      
Reorganization items, net   (435 )     60  
Deferred income taxes   (36 )     (34 )
Depreciation   92       86  
Amortization of deferred issuance costs   7       7  
Accretion of debt discount, net of interest payments   19        
Foreign exchange loss (gain)   7       (58 )
Stock compensation expense   7       10  
Pension expense   (2 )     15  
Other   (10 )     44  
Changes in assets and liabilities:              
Accounts, notes and other receivables   18       (162 )
Inventories   (31 )     (14 )
Other assets   (32 )     (45 )
Accounts payable   (75 )     41  
Accrued liabilities   (46 )     (13 )
Obligations payable to Honeywell   (375 )     6  
Other liabilities   87       2  
Net cash (used for) provided by operating activities $ (310 )   $ 25  
Cash flows from investing activities:      
Expenditures for property, plant and equipment   (72 )     (80 )
Other   1        
Net cash used for investing activities $ (71 )   $ (80 )
Cash flows from financing activities:      
Proceeds from issuance of Series A Preferred Stock   1,301        
Proceeds from issuance of long-term debt, net of deferred financing costs   1,221        
Proceeds from revolving credit facilities         1,449  
Payments of long-term debt   (1,517 )     (2 )
Payments of revolving credit facilities   (370 )     (1,100 )
(Repayments) proceeds from debtor-in-possession financing   (200 )     200  
Redemption of Series B Preferred Stock   (201 )      
Payments for Cash-Out election   (69 )      
Repurchases of Series A Preferred Stock   (15 )      
Repurchases of Common Stock   (4 )      
Revolving facility financing costs   (7 )      
Debtor-in-possession financing fees         (13 )
Other         (4 )
Net cash provided by financing activities $ 139     $ 530  
Effect of foreign exchange rate changes on cash, cash equivalents and restricted cash   13       31  
Net (decrease) increase in cash, cash equivalents and restricted cash   (229 )     506  
Cash, cash equivalents and restricted cash at beginning of period   693       187  
Cash, cash equivalents and restricted cash at end of period $ 464     $ 693  
Supplemental cash flow disclosure:      
Income taxes paid (net of refunds)   61       44  
Interest expense paid   61       63  
Reorganization items paid   350       14  
Supplemental disclosure of non-cash investing and financing activities:              
Issuance of Series B Preferred Stock   577        
Expenditures for property, plant and equipment in accounts payable   32       47  
加勒特运动公司(Garrett Motion Inc.)
合并现金流量表 截至12月31日的年度,
2021 2020
(百万美元)
经营活动的现金流:
净收入 $ 495 $ 80
将净收入与经营活动提供的净现金进行调整:
重组项目,净额 (435 ) 60
递延所得税 (36 ) (34 )
折旧 92 86
递延发行成本摊销 7 7
债务贴现增加,扣除利息后的净额 19
汇兑损失(收益) 7 (58 )
股票补偿费用 7 10
养老金支出 (2 ) 15
其他 (10 ) 44
资产负债变动情况:
帐目、票据和其他应收款 18 (162 )
盘存 (31 ) (14 )
其他资产 (32 ) (45 )
应付帐款 (75 ) 41
应计负债 (46 ) (13 )
应付霍尼韦尔的债务 (375 ) 6
其他负债 87 2
经营活动提供的现金净额(用于) $ (310 ) $ 25
投资活动的现金流:
房地产、厂房和设备支出 (72 ) (80 )
其他 1
用于投资活动的净现金 $ (71 ) $ (80 )
融资活动的现金流:
发行A系列优先股所得款项 1,301
发行长期债务的收益,扣除递延融资成本 1,221
循环信贷融资收益 1,449
偿还长期债务 (1,517 ) (2 )
循环信贷融资的支付 (370 ) (1,100 )
(偿还)债务人占有融资的收益 (200 ) 200
赎回B系列优先股 (201 )
为套现选举支付款项 (69 )
回购A系列优先股 (15 )
普通股回购 (4 )
循环贷款融资成本 (7 )
债务人占有融资费 (13 )
其他 (4 )
融资活动提供的现金净额 $ 139 $ 530
外汇汇率变动对现金、现金等价物和限制性现金的影响 13 31
现金、现金等价物和限制性现金净(减)增 (229 ) 506
期初现金、现金等价物和限制性现金 693 187
期末现金、现金等价物和限制性现金 $ 464 $ 693
补充现金流披露:
缴纳的所得税(扣除退款后的净额) 61 44
支付的利息费用 61 63
已支付的重组项目 350 14
补充披露非现金投资和融资活动:
发行B系列优先股 577
应付账款中的不动产、厂房和设备支出 32 47
Reconciliation of Net Income to Adjusted EBITDA(1)
    For the Three Months Ended
December 31,
  For the Year Ended
December 31,
      2021       2020       2021       2020  
    (Dollars in millions)
Net income — GAAP   $ 128     $ 26     $ 495     $ 80  
Net interest expense     15       23       82       76  
Tax (benefit) expense     (39 )     28       43       39  
Depreciation     22       26       92       86  
EBITDA (Non-GAAP)   $ 126     $ 103     $ 712     $ 281  
Other expense, net (which consists of indemnification, asbestos and environmental expenses) (2)           1             45  
Non-operating (income) expense (3)     (3 )     13       (12 )     5  
Reorganization items, net(4)     5       69       (125 )     73  
Stock compensation expense (5)     2       2       7       10  
Repositioning charges (6)     2       2       16       10  
Foreign exchange loss (gain) on debt, net of related hedging loss (gain)           (42 )     9       (38 )
Professional service costs (7)     (1 )     (1 )           52  
Capital tax expense (8)     (2 )     2             2  
Adjusted EBITDA (Non-GAAP)   $ 129     $ 149     $ 607     $ 440  
Adjusted EBITDA Margin (Non-GAAP) %(9)     15.0 %     14.8 %     16.7 %     14.5 %
净收入与调整后EBITDA的对账(1)
在截至的三个月内
十二月三十一日,
截至年底的年度
十二月三十一日,
2021 2020 2021 2020
(百万美元)
净收入(GAAP) $ 128 $ 26 $ 495 $ 80
净利息支出 15 23 82 76
税(利)费 (39 ) 28 43 39
折旧 22 26 92 86
EBITDA(非GAAP) $ 126 $ 103 $ 712 $ 281
其他费用净额(包括赔偿、石棉和环境费用)(2) 1 45
营业外(收入)费用(3) (3 ) 13 (12 ) 5
重组项目,净额(4) 5 69 (125 ) 73
股票补偿费用(5) 2 2 7 10
重新定位炸药(6) 2 2 16 10
债务汇兑损失(收益),扣除相关套期保值损失(收益) (42 ) 9 (38 )
专业服务费用(7) (1 ) (1 ) 52
资本税费支出(8) (2 ) 2 2
调整后的EBITDA(非GAAP) $ 129 $ 149 $ 607 $ 440
调整后的EBITDA利润率(非GAAP)%(9) 15.0 % 14.8 % 16.7 % 14.5 %
(1) We evaluate performance based on EBITDA and Adjusted EBITDA. We define "EBITDA" as our net income/loss calculated in accordance with U.S. GAAP, plus the sum of net interest expense/income, tax expense/benefit and depreciation. We define "Adjusted EBITDA" as EBITDA, plus the sum of non-operating (income) expense, other expenses, net (which consists of indemnification, asbestos and environmental expenses), stock compensation expense, reorganization items, net, repositioning charges, foreign exchange loss (gain) on debt, net of related hedging (gain) loss, Spin-Off costs, professional services costs and Capital tax expense.
(2) The accounting for the majority of our asbestos-related liability payments and accounts payable reflect the terms of the Honeywell Indemnity Agreement with Honeywell entered into on September 12, 2018, under which Garrett ASASCO was expected to make payments to Honeywell in amounts equal to 90% of Honeywell's asbestos-related liability payments and accounts payable, primarily related to Honeywell's former Bendix business in the United States, as well as certain environmental-related liability payments and accounts payable and non-United States asbestos-related liability payments and accounts payable, in each case related to legacy elements of the Bendix business, including the legal costs of defending and resolving such liabilities, less 90% of Honeywell's net insurance receipts and, as may be applicable, certain other recoveries associated with such liabilities. The Plan as confirmed by the Bankruptcy Court includes a global settlement with Honeywell providing for, among other things, the full and final satisfaction, settlement, release, and discharge of all liabilities under or related to the Honeywell Agreements. See Emergence from Chapter 11.(3) Non-operating income adjustment includes the non-service component of pension expense and other expense, net and excludes interest income, equity income of affiliates, and the impact of foreign exchange.
(3) Non-operating income adjustment includes the non-service component of pension expense and other expense, net and excludes interest income, equity income of affiliates, and the impact of foreign exchange.
(4) The Company applied ASC 852 for periods subsequent to the Petition Date to distinguish transactions and events that were directly associated with the Company's reorganization from the ongoing operations of the business. Accordingly, certain expenses and gains incurred during the Chapter 11 Cases are recorded within Reorganization items, net in the Consolidated Interim Statements of Operations. The Company applied U.S. GAAP for period subsequent to the Effective Date. See Note 1, Background and Basis of Presentation of Notes to the Consolidated Interim Financial Statements.
(5) Stock compensation expense adjustment includes only non-cash expenses.
(6) Repositioning charges adjustment primarily includes severance costs related to restructuring projects to improve future productivity.
(7) Professional service costs consist of professional service fees related to strategic planning for the Company in the period before the Debtors filed for relief under Chapter 11 of the Bankruptcy Code in September 2020. We consider these costs to be unrelated to our ongoing core business operations.
(8) The canton of Vaud, Switzerland generally provides for crediting the cantonal corporate income tax against capital tax. There was no income tax payable for the year ended December 31, 2020 and therefore the 2020 capital tax due of $2 million was recorded in SG&A expenses.
(9) Adjusted EBITDA Margin represents Adjusted EBITDA as a percentage of net sales.
(1) 我们根据EBITDA和调整后的EBITDA来评估业绩。我们将“EBITDA”定义为根据美国公认会计原则(GAAP)计算的净收益/亏损,加上净利息支出/收入、税费/收益和折旧的总和。我们将“调整后EBITDA”定义为EBITDA加上非营业(收入)费用、其他费用、净额(包括赔偿、石棉和环境费用)、股票补偿费用、重组项目、净额、重新定位费用、债务汇兑损失(收益)、相关套期保值(收益)损失、剥离成本、专业服务成本和资本税费用的总和。
(2) 我们的大部分石棉相关债务付款和应付账款的会计处理反映了2018年9月12日与霍尼韦尔签订的霍尼韦尔赔偿协议的条款,根据该协议,加勒特ASASCO预计将向霍尼韦尔支付相当于霍尼韦尔石棉相关债务付款和应付账款的90%的金额,主要与霍尼韦尔在美国的前Bendex业务有关,以及某些环境相关债务付款和应付账款以及非美国石棉相关债务付款减去霍尼韦尔净保险收入的90%,并在可能适用的情况下,扣除与此类负债相关的某些其他赔偿。破产法院确认的该计划包括与霍尼韦尔达成的全球和解协议,其中包括完全和最终清偿、和解、解除和解除霍尼韦尔协议项下或与霍尼韦尔协议相关的所有债务。非营业收入调整包括养老金费用和其他费用的非服务部分、净额和不包括利息收入、关联公司的股权收入以及外汇的影响。(3)营业外收入调整包括养老金费用和其他费用的非服务部分,净额和不包括利息收入、关联公司的股权收入和外汇的影响。
(3) 营业外收入调整包括养老金支出和其他支出的非服务部分、净额(不包括利息收入)、关联公司股权收入以及外汇影响。
(4) 该公司在请愿日之后的一段时间内适用ASC 852,以便将与公司重组直接相关的交易和事件与业务的持续运营区分开来。因此,在第11章案件中发生的某些费用和收益被记录在重组项目中,净额记录在合并中期经营报表中。该公司在生效日期之后的一段时间内适用美国公认会计原则。见附注1,综合中期财务报表附注列报的背景和基准。
(5) 股票薪酬费用调整只包括非现金费用。
(6) 重新定位费用调整主要包括与重组项目相关的遣散费,以提高未来的生产率。
(7) 专业服务成本包括本公司于2020年9月债务人根据破产法第11章申请豁免前一段期间与本公司战略规划有关的专业服务费。我们认为这些成本与我们正在进行的核心业务运营无关。
(8) 瑞士沃德州一般规定从资本税中抵扣州企业所得税。截至2020年12月31日的年度没有应付所得税,因此2020年到期的200万美元资本税计入SG&A费用。
(9) 调整后的EBITDA利润率代表调整后的EBITDA占净销售额的百分比。
Reconciliation of Constant Currency Sales % Change(1)
    For the Three Months Ended
December 31,
  For the Year Ended
December 31,
    2021     2020     2021     2020  
Garrett                        
Reported sales % change   (14 )%    21 %   20 %   (7 )% 
Less: Foreign currency translation   (1 )%    6 %   5 %   1 %
Constant currency sales % change   (13 )%    15 %   15 %   (8 )% 
Gasoline                        
Reported sales % change   (15 )%    29 %   21 %   8 %
Less: Foreign currency translation   0 %   7 %   6 %   2 %
Constant currency sales % change   (15 )%    22 %   15 %   6 %
Diesel                        
Reported sales % change   (31 )%    26 %   14 %   (15 )% 
Less: Foreign currency translation   (2 )%    8 %   5 %   2 %
Constant currency sales % change   (29 )%    18 %   9 %   (17 )% 
Commercial vehicles                        
Reported sales % change   2 %   8 %   28 %   (12 )% 
Less: Foreign currency translation   (1 )%    4 %   3 %   1 %
Constant currency sales % change   3 %   4 %   25 %   (13 )% 
Aftermarket                        
Reported sales % change   16 %   11 %   23 %   (12 )% 
Less: Foreign currency translation   (2 )%    3 %   2 %   1 %
Constant currency sales % change   18 %   8 %   21 %   (13 )% 
Other Sales                        
Reported sales % change   (11 )%    (10 )%    %   (19 )% 
Less: Foreign currency translation   (3 )%    4 %   2 %  
Constant currency sales % change   (8 )%    (14 )%    (2 )%    (19 )% 
不变币种销售百分比变动对账(1)
在截至的三个月内
十二月三十一日,
截至年底的年度
十二月三十一日,
2021 2020 2021 2020
加勒特
报告的销售额百分比变化 (14 )% 21 % 20 % (7 )%
减去:外币折算 (1 )% 6 % 5 % 1 %
恒定货币销售额百分比变动 (13 )% 15 % 15 % (8 )%
汽油
报告的销售额百分比变化 (15 )% 29 % 21 % 8 %
减去:外币折算 0 % 7 % 6 % 2 %
恒定货币销售额百分比变动 (15 )% 22 % 15 % 6 %
柴油
报告的销售额百分比变化 (31 )% 26 % 14 % (15 )%
减去:外币折算 (2 )% 8 % 5 % 2 %
恒定货币销售额百分比变动 (29 )% 18 % 9 % (17 )%
商用车辆
报告的销售额百分比变化 2 % 8 % 28 % (12 )%
减去:外币折算 (1 )% 4 % 3 % 1 %
恒定货币销售额百分比变动 3 % 4 % 25 % (13 )%
售后市场
报告的销售额百分比变化 16 % 11 % 23 % (12 )%
减去:外币折算 (2 )% 3 % 2 % 1 %
恒定货币销售额百分比变动 18 % 8 % 21 % (13 )%
其他销售
报告的销售额百分比变化 (11 )% (10 )% % (19 )%
减去:外币折算 (3 )% 4 % 2 % %
恒定货币销售额百分比变动 (8 )% (14 )% (2 )% (19 )%

1 We previously referred to "constant currency sales growth" as "organic sales growth." We define constant currency sales growth as the year-over-year change in reported sales relative to the comparable period, excluding the impact on sales from foreign currency translation. This is the same definition we previously used for "organic sales growth". We believe this measure is useful to investors and management in understanding our ongoing operations and in analysis of ongoing operating trends.

1我们之前把“持续的货币销售增长”称为“有机销售增长”。我们将恒定货币销售额增长定义为报告销售额与可比期间相比的同比变化,不包括外币换算对销售额的影响。这与我们之前对“有机销售增长”的定义相同。我们相信,这一措施有助于投资者和管理层了解我们正在进行的业务,并分析正在进行的业务趋势。

Reconciliation of Net Income – GAAP to EBITDA and Adjusted EBITDA, and to Adjusted Free Cash Flow and Net cash provided by operations less Expenditures for property, plant and equipment
    For the Three Months Ended
December 31,
  For the Year Ended
December 31,
      2021       2020       2021       2020  
    (Dollars in millions)
Net income — GAAP   $ 128     $ 26     $ 495     $ 80  
Net interest expense     15       23       82       76  
Tax (benefit) expense     (39 )     28       43       39  
Depreciation     22       26       92       86  
EBITDA (Non-GAAP)     126       103       712       281  
Other expense, net (which consists of indemnification,
asbestos and environmental expenses)
          1             45  
Non-operating (income) expense     (3 )     13       (12 )     5  
Reorganization items, net     5       69       (125 )     73  
Stock compensation expense     2       2       7       10  
Repositioning charges     2       2       16       10  
Foreign exchange loss (gain) on debt, net of related hedging loss (gain)           (42 )     9       (38 )
Professional service costs     (1 )     (1 )           52  
Capital tax expense     (2 )     2             2  
Adjusted EBITDA (Non-GAAP)     129       149       607       440  
Change in working capital     84       52       (88 )     (135 )
Factoring and P-notes     (2 )     61       10       34  
Cash taxes     (14 )     (17 )     (61 )     (44 )
Capital expenditures     2       (1 )     (72 )     (80 )
Other     (29 )     18       32       (13 )
Cash interest     (19 )     (26 )     (61 )     (74 )
Adjusted free cash flow (Non-GAAP)     151       236       367       128  
Honeywell Indemnity Agreement                       (43 )
Stalking horse termination reimbursement                 (79 )      
Chapter 11 professional service costs (1)     (8 )     (14 )     (220 )     (101 )
Honeywell Settlement as per Emergence Agreement                 (375 )      
Chapter 11 related cash interests                 (41 )      
Stock compensation cash                 (10 )      
Repositioning cash     (7 )     (1 )     (14 )     (5 )
Factoring and P-notes     2       (61 )     (10 )     (34 )
Net cash provided by operating activities less
expenditures for property, plant and equipment
(Non-GAAP)
  $ 138     $ 160     $ (382 )   $ (55 )
1 Full Year Chapter 11 related cash interests increased by $15M incurred in the second quarter 2021 after full reconciliation of all reorganizational items done in Q4 2021.
净收入-GAAP与EBITDA和调整后EBITDA的对账,以及调整后自由现金流量和运营提供的净现金减去房地产、厂房和设备支出的对账
在截至的三个月内
十二月三十一日,
截至年底的年度
十二月三十一日,
2021 2020 2021 2020
(百万美元)
净收入(GAAP) $ 128 $ 26 $ 495 $ 80
净利息支出 15 23 82 76
税(利)费 (39 ) 28 43 39
折旧 22 26 92 86
EBITDA(非GAAP) 126 103 712 281
其他费用,净额(包括赔偿,
石棉和环境费用)
1 45
营业外(收入)费用 (3 ) 13 (12 ) 5
重组项目,净额 5 69 (125 ) 73
股票补偿费用 2 2 7 10
重新定位炸药 2 2 16 10
债务汇兑损失(收益),扣除相关套期保值损失(收益) (42 ) 9 (38 )
专业服务费用 (1 ) (1 ) 52
资本税费支出 (2 ) 2 2
调整后的EBITDA(非GAAP) 129 149 607 440
营运资金变动 84 52 (88 ) (135 )
保理与P-票据 (2 ) 61 10 34
现金税 (14 ) (17 ) (61 ) (44 )
资本支出 2 (1 ) (72 ) (80 )
其他 (29 ) 18 32 (13 )
现金利息 (19 ) (26 ) (61 ) (74 )
调整后的自由现金流(非GAAP) 151 236 367 128
霍尼韦尔赔偿协议 (43 )
跟踪马终止报销 (79 )
第十一章专业服务费(1) (8 ) (14 ) (220 ) (101 )
霍尼韦尔根据紧急情况协议进行和解 (375 )
第十一章相关现金利益 (41 )
股票补偿现金 (10 )
重新定位现金 (7 ) (1 ) (14 ) (5 )
保理与P-票据 2 (61 ) (10 ) (34 )
经营活动提供的净现金减去
房地产、厂房和设备支出
(非GAAP)
$ 138 $ 160 $ (382 ) $ (55 )
1在对2021年第四季度完成的所有重组项目进行完全对账后,2021年第二季度发生的与破产法第11章相关的全年现金利息增加了1500万美元。
Reconciliation of Cash Flow from Operations less Expenditures for PP&E to Adjusted Free Cash Flow
    For the Three Months Ended
December 31,
  For the Year Ended
December 31,
      2021       2020       2021       2020  
    (Dollars in millions)
Net cash provided by (used for) operating activities   $ 136     $ 161     $ (310 )   $ 25  
Expenditures for property, plant and equipment     2       (1 )     (72 )     (80 )
Net cash provided by (used for) operating activities less
expenditures for property, plant and equipment (Non-GAAP)
  $ 138     $ 160     $ (382 )   $ (55 )
Honeywell Indemnity Agreement expenses                       43  
Stalking horse termination reimbursement                 79        
Chapter 11 professional service costs     8       14       220       101  
Honeywell Settlement as per Emergence Agreement                 375        
Chapter 11 related cash interests (1)                 41        
Stock compensation cash                 10        
Repositioning cash     7       1       14       5  
Factoring and P-notes     (2 )     61       10       34  
Adjusted free cash flow (Non-GAAP) (2)   $ 151     $ 236     $ 367     $ 128  
PP&E运营减去支出的现金流与调整后的自由现金流的对账
在截至的三个月内
十二月三十一日,
截至年底的年度
十二月三十一日,
2021 2020 2021 2020
(百万美元)
经营活动提供(用于)的现金净额 $ 136 $ 161 $ (310 ) $ 25
房地产、厂房和设备支出 2 (1 ) (72 ) (80 )
经营活动提供(用于)的现金净额减去
不动产、厂房和设备支出(非GAAP)
$ 138 $ 160 $ (382 ) $ (55 )
霍尼韦尔赔偿协议费用 43
跟踪马终止报销 79
第十一章专业服务费 8 14 220 101
霍尼韦尔根据紧急情况协议进行和解 375
第十一章相关现金利益(1) 41
股票补偿现金 10
重新定位现金 7 1 14 5
保理与P-票据 (2 ) 61 10 34
调整后的自由现金流(非GAAP)(2) $ 151 $ 236 $ 367 $ 128

1 Full Year Chapter 11 related cash interests increased by $15M incurred in the second quarter 2021, after full reconciliation of all reorganizational items done in Q4 2021 .

1在对2021年第四季度完成的所有重组项目进行完全对账后,2021年第二季度发生的与破产法第11章相关的全年现金利息增加了1500万美元。

2 2020 and Q1 2021 Adjusted FCF reported number was restated to reflect updated definition which excludes liquidity actions such as sales of receivables.

22020年和2021年第一季度调整后的FCF报告数字被重述,以反映更新的定义,其中不包括出售应收账款等流动性行动。

Reconciliation of Net Income to Adjusted Free Cash Flow Conversion Rate
    For the Three Months Ended
December 31,
  For the Year Ended
December 31,
      2021       2020       2021       2020  
    (Dollars in millions)
Net income — GAAP   $ 128     $ 26     $ 495     $ 80  
Foreign exchange loss (gain) on debt, net of related
hedging loss (gain)
          (42 )     9       (38 )
Other expense, net (which consists of indemnification,
asbestos and environmental expenses)
          1             45  
Non-operating (income) expense     (3 )     13       (12 )     5  
Reorganization items, net     5       69       (125 )     73  
Stock compensation expense     2       2       7       10  
Repositioning charges     2       2       16       10  
Professional service costs     (1 )     (1 )           52  
Capital tax     (2 )     2         0   2  
Adjusted tax (expense) benefit (1,2)     (53 )     5       (59 )     (24 )
Adjusted net income (Non-GAAP)   $ 78     $ 77     $ 331     $ 215  
Adjusted free cash flow (3) (Non-GAAP)   $ 151     $ 236     $ 367     $ 128  
Adjusted free cash flow conversion (Non-GAAP)     194 %     306 %     111 %     60 %
净收益与调整后自由现金流量转换率的对账
在截至的三个月内
十二月三十一日,
截至年底的年度
十二月三十一日,
2021 2020 2021 2020
(百万美元)
净收入(GAAP) $ 128 $ 26 $ 495 $ 80
债务汇兑损失(收益),扣除相关因素后的净额
套期保值损失(收益)
(42 ) 9 (38 )
其他费用,净额(包括赔偿,
石棉和环境费用)
1 45
营业外(收入)费用 (3 ) 13 (12 ) 5
重组项目,净额 5 69 (125 ) 73
股票补偿费用 2 2 7 10
重新定位炸药 2 2 16 10
专业服务费用 (1 ) (1 ) 52
资本税 (2 ) 2 0 2
调整后的税收(费用)福利(1,2) (53 ) 5 (59 ) (24 )
调整后净收益(非GAAP) $ 78 $ 77 $ 331 $ 215
调整后的自由现金流(3)(非GAAP) $ 151 $ 236 $ 367 $ 128
调整后的自由现金流转换(非GAAP) 194 % 306 % 111 % 60 %

1 Adjusting items are tax effected at the same annual effective tax rate that was used at the time the adjusting item was originally recorded. If the adjusting item was not originally taxed at the annual effective tax rate, then the amount of the tax originally recorded is used.

1调整项目是按调整项目最初记录时使用的相同年度有效税率计税。如果调整项目最初不是按年度有效税率征税的,则使用原来记录的税额。

2 2020 and Q1 2021 Adjusted Tax Expense (and consequently, Adjusted Net Income) reported numbers were restated to reflect an updated adjusted tax rate.

22020年和2021年第一季度调整后的税费(因此,调整后的净收入)报告的数字被重述,以反映最新的调整后税率。

3 For Adjusted Free Cash Flow Reconciliation, please refer to page 14 for Reconciliation of Cash Flow from Operations less Expenditures for PP&E to Adjusted Free Cash Flow.

3调整后的自由现金流对账请参阅第14页《运营减去PP&E支出的现金流到调整后的自由现金流的对账》。

Full Year 2022 Outlook Reconciliation of Reported Net Sales to Net Sales Growth at Constant Currency
    2022 Full Year
    Low End   High End
Reported net sales (% change)   2 %   11 %
Foreign currency translation   (2 )%   (2 )%
Full year 2022 Outlook Net Sales Growth at Constant Currency (Non-GAAP)   4 %   13 %
2022年全年展望报告的净销售额与按不变货币计算的净销售额增长的对账
2022年全年
低端 高端
报告净销售额(变动百分比) 2 % 11 %
外币折算 (2 )% (2 )%
2022年展望按不变货币计算的全年净销售额增长(非GAAP) 4 % 13 %
Full Year 2022 Outlook Reconciliation of Net Income to Adjusted EBITDA
    2022 Full Year
    Low End   High End
Net income GAAP   $ 295   $ 340
Net interest expense     84     84
Tax expense     101     116
Depreciation     97     97
Full year 2022 Targeted EBITDA (Non-GAAP)   $ 577   $ 637
Non-operating income        
Reorganization items, net        
Stock compensation expense     8     8
Repositioning charges     5     5
Foreign exchange (gain) loss on debt, net of related hedging (gain) loss        
Professional service costs        
Capital tax expense        
Full year 2022 Outlook Adjusted EBITDA (Non-GAAP)   $ 590   $ 650
2022年全年展望净收益与调整后EBITDA的对账
2022年全年
低端 高端
净收益GAAP $ 295 $ 340
净利息支出 84 84
税费 101 116
折旧 97 97
2022年全年目标EBITDA(非GAAP) $ 577 $ 637
营业外收入
重组项目,净额
股票补偿费用 8 8
重新定位炸药 5 5
债务汇兑(收益)损失,扣除相关套期保值(收益)损失后的净额
专业服务费用
资本税费支出
2022年全年展望调整后EBITDA(非GAAP) $ 590 $ 650
Full Year 2022 Outlook Reconciliation of Cash Flow from Operations less Expenditures for PP&E to Adjusted Free Cash Flow
    2022 Full Year
    Low End   High End
Net cash provided by operating activities (GAAP)   $ 485     $ 585  
Expenditures for property, plant and equipment     (95 )     (95 )
Net cash provided by operating activities less expenditures
for property, plant and equipment (Non-GAAP)
  $ 390     $ 490  
Cash payments for restructuring     10       10  
Non-recurring cash items            
Full year 2022 Outlook Adjusted Free Cash Flow (Non-GAAP)   $ 400     $ 500  
2022年全年展望从运营现金流减去PP&E支出到调整后的自由现金流
2022年全年
低端 高端
经营活动提供的净现金(GAAP) $ 485 $ 585
房地产、厂房和设备支出 (95 ) (95 )
经营活动提供的净现金减去支出
物业、厂房和设备(非GAAP)
$ 390 $ 490
重组的现金支付 10 10
非经常性现金项目
2022年全年展望调整后自由现金流(非GAAP) $ 400 $ 500

声明:本内容仅用作提供资讯及教育之目的,不构成对任何特定投资或投资策略的推荐或认可。 更多信息
    抢沙发