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報告2021年第四季度和全年財務業績
GlobeNewswire ·  2022/02/14 07:03

Fourth Quarter 2021 Highlights

2021年第四季度亮點

  • 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%
  • 報告淨銷售額總計8.62億美元,按GAAP計算下降14%,按不變貨幣計算下降13%*
  • 淨收入 總計1.28億美元;調整後淨收入*為7800萬美元
  • 調整後的EBITDA*總計1.29億美元;調整後的EBITDA利潤率*提高到15.0%
  • 經營活動提供的淨現金總額為1.36億美元
  • 調整後的自由現金流*總計1.51億美元;調整後的自由現金流轉換率*為194%

Full Year 2021 Highlights

2021年全年亮點

  • 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%
  • 淨銷售額總計36.33億美元,按GAAP計算增長20%,按不變貨幣計算增長15%*
  • 淨收入總計4.95億美元;調整後的淨收入*為3.31億美元
  • 調整後的EBITDA*增長38%,達到6.07億美元;調整後的EBITDA利潤率*提高到16.7%
  • 用於經營活動的現金淨額總計(3.1億美元)
  • 調整後的自由現金流*總計3.67億美元;調整後的自由現金流轉換率*為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.

瑞士羅爾,2022年2月14日(環球通訊社)加勒特移動公司(Garrett Motion Inc.)(納斯達克代碼:GTX),汽車行業領先的差異化技術提供商,今天公佈了截至2021年12月31日的季度和年度財務業績。

$ 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
百萬美元(除非另有説明) Q4 2021 Q4 2020 全年
2021
全年
2020
淨銷售額 862 1,008 3,633 3,034
銷貨成本 707 834 2,926 2,495
毛利 155 174 707 539
毛利% 18.0% 17.3% 19.5% 17.8%
銷售、一般和行政費用 50 58 216 260
税前收入 89 54 538 119
淨收入 128 26 495 80
調整後淨收益** 78 77 331 215
調整後的EBITDA* 129 149 607 440
調整後的EBITDA利潤率* 15.0% 14.8% 16.7% 14.5%
經營活動提供(用於)的現金淨額 136 161 (310) 25
**調整後的自由現金流** 151 236 367 128
*見第6-15頁中與最近的GAAP衡量標準的對賬。*基於IHS 2021年7640萬的估計,使用2.5%的全球LV增長

"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."

加勒特總裁兼首席執行官奧利維爾·拉比勒(Olivier Rabiller)表示:“2021年,加勒特在所有關鍵指標上都實現了強勁增長。”按公認會計原則計算,36億美元的淨銷售額增長了20%,按不變貨幣計算增長了15%,超過全球汽車產量約12.5個百分點**,這是因為我們的商用車業務增長了25%,售後市場業務增長了21%,這也是按不變貨幣計算的。這兩項業務加在一起,大大增加了我們投資組合的多元化,因為它們佔我們2021年淨銷售額的30%,佔我們現金流的更大比例。這種有彈性的需求,加上我們高度靈活的成本結構和供應鏈靈活性,幫助加勒特實現了我們修訂後的2021年財務目標,提供了穩健的現金流,並加快了我們的去槓桿化活動。“

"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."

我們對2022年的展望是,隨着我們推行我們的戰略增長舉措,我們將在逐漸改善的宏觀環境中有重點地執行,為公司在不斷髮展的動力總成行業中繼續取得成功做好準備,以造福於不斷髮展的動力總成行業的股東的長期利益。“

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.

經營成果
淨銷售額2021年第四季度為8.62億美元,與2020年第四季度的10.08億美元相比下降了14%。按不變貨幣計算的淨銷售額下降了13%,不包括外幣換算的1200萬美元的負面影響。淨銷售額同比下降的原因是所有產品線(主要是乘用車)的全球半導體銷售短缺。2021年的淨銷售額為36.33億美元,與2020年的30.34億美元相比增長了20%。按不變貨幣計算的淨銷售額增長了15%,其中包括1.32億美元或5%的積極影響,這是由於歐元對美元匯率上升推動的外幣換算。

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.

銷貨成本2021年第四季度為7.07億美元,而2020年為8.34億美元,主要原因是銷量下降,導致減少1.25億美元。由於匯率的影響,商品銷售成本進一步下降了800萬美元。這部分被300萬美元被不利的產品組合以及大宗商品、運輸成本和勞動力的通脹所抵消,部分被我們繼續關注生產率的好處所抵消。研發費用增加了200萬美元,這反映了我們對新技術的持續投資,以及我們在2020年採取的臨時成本控制措施,以緩解對新冠肺炎的影響。2021年銷售商品的成本為29.26億美元,而2020年為24.95億美元。

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年第四季度的總利潤為1.55億美元,而2020年第四季度為1.74億美元,2021年的毛利潤百分比從2020年的17.3%增加到18.0%,這主要是由於銷售額下降以及研發成本上升和匯率影響。這部分被3300萬美元的生產率和產品組合(扣除通脹帶來的逆風)所抵消。與2020年的5.39億美元相比,2021年的毛利潤總額為7.07億美元,毛利率百分比為19.5%,而2020年為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.

銷售、一般和行政(“SG&A”)2021年第四季度的支出從2020年第四季度的5800萬美元降至5000萬美元,這主要是由於2020年第四季度登記的壞賬回收。2021年第四季度SG&A佔淨銷售額的百分比與2020年持平。2021年SG&A為2.16億美元,而2020年為2.6億美元,主要原因是2020年發生的戰略規劃和其他成本增加,部分被勞動力、激勵應計項目和匯率影響所抵消。

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年這兩個時期都是2300萬美元。2021年的利息支出為9300萬美元,而2020年為7900萬美元,這主要是由於B系列優先股應計的2900萬美元,部分抵消了我們目前信貸安排的利息支出比我們2020年脱離破產法第11章之前的信貸安排減少了1600萬美元,以及與修訂我們以前的信貸安排相關的前一年費用。

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.

營業外(收入)費用2021年第四季度減少了1900萬美元,從2020年的3100萬美元減少到2021年第四季度的1200萬美元。2021年非營業(收入)支出減少2200萬美元,從3800萬美元降至2021年的1600萬美元,主要原因是4700萬美元的外匯對債務的影響,這是由於公司在破產法第11章訴訟期間受到限制而未對衝的結果,但2021年非服務養老金福利增加了1800萬美元,利率掉期未實現按市值計價的相關利息推動了800萬美元,部分抵消了這一影響。

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年第四季度為8900萬美元,而2020年第四季度為5400萬美元。2021年税前收入為5.38億美元,而2020年為1.19億美元。

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.

重組項目-淨額2021年第四季度的支出為500萬美元,而2020年第四季度的支出為6900萬美元,主要與破產法第11章相關的專業服務有關。重組項目-2021年淨收益1.25億美元,而2020年的支出為7300萬美元,其中包括解決霍尼韋爾索賠的5.02億美元收益,與2020年相比,與破產法第11章案件相關的1.19億美元專業服務費,以及與終止跟蹤馬匹購買協議下的費用償還有關的7900萬美元,部分抵消了這一收益1,900萬美元註銷請願前信貸協議債務的債務發行成本,1,300萬美元員工股票獎勵取消,以及3,500萬美元主要與無擔保票據結算有關的其他成本。

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.

淨收入2021年第四季度為1.28億美元,而2020年第四季度為2600萬美元。2021年的淨收入為4.95億美元,而2020年為8000萬美元,這主要是由於毛利潤增加了1.68億美元,SG&A費用減少了4400萬美元,其他費用減少了4500萬美元,以及有利的重組項目淨額為1.98億美元。

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

普通股股東可獲得的淨收入2021年為3.98億美元,高於2020年的8000萬美元。

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.

用於經營活動的現金淨額2021年總計3.1億美元,而2020年經營活動提供的現金為2500萬美元,反映了重組項目收益的影響,2021年淨額為1.25億美元。

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

物業、廠房和設備支出2021年總額為7200萬美元,而2020年為8000萬美元。

Non-GAAP Financial Measures

非GAAP財務指標

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.

調整後淨收益不包括重組項目-淨額、未對衝債務敞口、重組成本和基於股票的薪酬-與2020年的2.15億美元相比,2021年增長了54%,達到3.31億美元。第四季度調整後淨收入為7800萬美元,而2020年第四季度為7700萬美元。

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.

調整後的EBITDA與2020年的4.4億美元相比,2021年增長了38%,達到6.07億美元。與2020年第四季度的1.49億美元相比,2021年第四季度調整後的EBITDA下降了13%,降至1.29億美元。調整後的EBITDA利潤率從2020年的14.5%增加到2021年的16.7%。2021年第四季度,調整後的EBITDA利潤率從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.

調整後的自由現金流不包括重組項目、重新定位費用(主要是與內部重組項目相關的遣散費)和股票薪酬支出,2021年為3.67億美元,而2020年為1.28億美元。2021年第四季度為1.51億美元,而2020年第四季度為2.36億美元。

Liquidity and Capital Resources

流動性與資本資源

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,加勒特擁有7.2億美元的可用流動性,其中包括4.23億美元的現金和現金等價物,以及其循環信貸安排下約2.97億美元的未提取承諾。2021年第三季度,加勒特擁有7.52億美元的可用流動性,其中包括4.56億美元的現金和現金等價物,以及其循環信貸安排下約2.96億美元的未提取承諾。

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系列優先股在內的總債務為16.18億美元,低於2021年第三季度末的18.32億美元。

Emergence from Chapter 11

從破產法第11章中脱穎而出

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.

正如之前宣佈的那樣,2021年4月30日,加勒特從其根據破產法第11章懸而未決的案件中脱穎而出,成功完成了重組程序,並實施了經紐約南區美國破產法院確認的重組計劃(以下簡稱計劃)。

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.

加勒特為某些GAAP和非GAAP財務指標提供了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
淨銷售額(GAAP) 37億至40億美元
按不變貨幣計算的淨銷售額增長(非GAAP)* 4%至13%
淨收入(GAAP) 2.95億至3.4億美元
調整後的EBITDA(非GAAP)* 5.9億至6.5億美元
經營活動提供的淨現金(GAAP) 4.85億至5.85億美元
調整後的自由現金流(非GAAP)* 4億至5億美元
*見第6-15頁中與最近的GAAP衡量標準的對賬。

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對2022年全年的展望反映了該公司的預期,即全球輕型汽車產量將增長7%,全球商用車產量將增長2%。使用2022年淨銷售額範圍的中點,加勒特2022年全年的資本支出和研發費用預計分別約為2.4%和4.6%。2022年全年展望還假設匯率為1.13歐元兑1.00美元。

Conference Call

電話會議

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  

加勒特將於2022年2月14日(星期一)東部時間上午8:30/中歐時間下午2:30主持電話會議。美國境內來電的撥入號碼是+1-833-797-0899,國際來電的撥入號碼是+1-409-937-8894。所有來電者的接入碼都是9557707。電話會議將通過互聯網進行廣播,幷包括幻燈片演示。要訪問網絡廣播和輔助材料,請訪問Garrett網站的投資者關係部分,網址為

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.

通過在美國撥打+1-855-859-2056和在美國境外撥打+1-404-537-3406,然後輸入接入代碼9557707,可以在2021年3月1日之前收聽電話會議的重播。網絡直播也將在加勒特的IR網站上存檔。

Forward-Looking Statements

前瞻性陳述

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.

本新聞稿包含修訂後的1934年證券交易法第21E節所指的“前瞻性陳述”。除事實陳述外,所有涉及我們或我們管理層打算、預期、預測、相信或預期未來將會或可能發生的活動、事件或發展的陳述均為前瞻性陳述,包括但不限於我們關於新冠肺炎疫情對加勒特的業務、財務結果和財務狀況、行業趨勢和加勒特的戰略的影響的陳述。雖然我們認為前瞻性陳述基於合理的假設,但此類陳述涉及已知和未知的風險、不確定性和其他因素,可能導致加勒特公司的實際結果或表現與此類前瞻性陳述明示或暗示的未來結果或表現大不相同。這些風險和不確定性包括但不限於我們在截至2021年12月31日的10-K表格年度報告中描述的風險和不確定性,以及我們在提交給證券交易委員會的其他文件中“風險因素”和“有關前瞻性陳述的警示説明”中描述的那些風險和不確定性。告誡您不要過度依賴這些前瞻性陳述,這些前瞻性陳述僅在本文件發表之日發表。前瞻性陳述不能保證未來的業績,實際結果、發展和業務決策可能與我們的前瞻性陳述所設想的不同。

Non-GAAP Financial Measures

非GAAP財務指標

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.

本新聞稿包括以下非GAAP財務指標,這些指標沒有按照美國公認會計原則(“GAAP”)計算:不變貨幣銷售增長、調整後的淨收入、EBITDA、調整後的EBITDA、調整後的EBITDA利潤率、調整後的自由現金流量、調整後的自由現金流量轉換率和經營活動提供的淨現金減去房地產、廠房和設備的支出。本文提供的非GAAP財務計量是根據包含非GAAP協調的附錄中的某些項目進行調整的,可能無法直接與本行業其他公司使用的類似計量相比較,因為其他公司可能會對此類計量進行不同的定義。管理層認為,當與報告的金額一起考慮時,這些措施對投資者和管理層瞭解我們正在進行的運營和分析正在進行的運營趨勢是有用的。加勒特認為,調整後的EBITDA和調整後的EBITDA利潤率是經營業績的重要指標,因為它們排除了所得税和某些其他項目的影響,以及通過消除利息和折舊費用的影響來融資和投資活動的影響,因此更密切地衡量我們的經營業績。這些指標應該被認為是對最具可比性的GAAP指標的補充,而不是替代。有關我們的非GAAP財務指標的更多信息,請參閲我們截至2021年12月31日的Form 10-K年度報告。

About Garrett Motion Inc.

關於加勒特運動公司

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是一家差異化的技術領先者,為全球客户提供乘用車、商用車、售後服務更換和性能提升解決方案已有超過65年的歷史。加勒特的尖端技術使車輛變得更安全、更聯網、更高效、更環保。我們的渦輪增壓、電動助推和汽車軟件解決方案組合使運輸行業能夠重新定義並進一步推進運動。有關更多信息,請訪問。

Contacts:    
MEDIA   INVESTOR RELATIONS
Christophe Mathy   Paul Blalock
+41786437194   +1 862 812-5013
christophe.mathy@garrettmotion.com    paul.blalock@garrettmotion.com 
聯繫人:
媒體 投資者關係
克里斯托夫·馬西 保羅·布拉洛克(Paul Blalock)
+41786437194 +1 862 812-5013
郵箱:christophe.mathy@garrettmotion.com 郵箱: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  
加勒特運動公司(Garrett Motion Inc.)
合併業務報表
在截至的三個月內
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
(百萬美元,每股除外)
淨銷售額 $ 862 $ 1,008 $ 3,633 $ 3,034
銷貨成本 707 834 2,926 2,495
毛利 155 174 707 539
銷售、一般和行政費用 50 58 216 260
其他費用,淨額 1 1 46
利息支出 23 23 93 79
營業外收入 (12 ) (31 ) (16 ) (38 )
重組項目,淨額 5 69 (125 ) 73
税前收入 89 54 538 119
税(利)費 (39 ) 28 43 39
淨收入 128 26 495 80
減去:優先股股息 (37 ) (97 )
可供分配的淨收入 $ 91 $ 26 $ 398 $ 80
每股收益
基本信息 $ 0.29 $ 0.34 $ 1.69 $ 1.06
稀釋 $ 0.29 $ 0.34 $ 1.56 $ 1.05
加權平均已發行普通股
基本信息 64,818,700 75,797,216 69,706,183 75,543,461
稀釋 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 )
加勒特運動公司(Garrett Motion Inc.)
綜合全面收益表(損益表)
在截至的三個月內
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
(百萬美元)
淨收入 $ 128 $ 26 $ 495 $ 80
外匯換算調整 1 (123 ) 38 (234 )
固定收益養老金計劃調整,税後淨額 36 (18 ) 36 (18 )
有效現金流量套期保值的公允價值變動(税後淨額) 3 (7 ) 10 (7 )
淨投資套期保值的公允價值變動(税後淨額) 14 8 41
扣除税後的其他綜合收益(虧損)總額 54 (140 ) 125 (259 )
綜合收益(虧損) $ 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  
加勒特運動公司(Garrett Motion Inc.)
綜合資產負債表
十二月三十一日,
2021 2020
(百萬美元)
資產
流動資產:
現金和現金等價物 $ 423 $ 592
受限現金 41 101
賬款、票據和其他應收款-淨額 747 841
庫存-淨額 244 235
其他流動資產 56 110
流動資產總額 1,511 1,879
投資和長期應收賬款 28 30
財產、廠房和設備--淨值 485 505
商譽 193 193
遞延所得税 289 275
其他資產 200 135
總資產 $ 2,706 $ 3,017
負債
流動負債:
應付帳款 $ 1,006 $ 1,019
循環信貸安排下的借款 370
長期債務的當期到期日 7
債務人佔有定期貸款 200
強制贖回B系列優先股 200
應計負債 295 242
流動負債總額 1,508 1,831
長期債務 1,181 1,082
強制贖回B系列優先股 195
遞延所得税 21 2
其他負債 269 120
不受妥協的總負債 3,174 3,035
可能受到損害的負債 2,290
總負債 $ 3,174 $ 5,325
承諾和或有事項
權益(赤字)
A系列優先股,面值0.001美元;截至目前已發行和已發行股票245,921,617股
2021年12月31日
$ $
普通股,面值0.001美元;授權發行10億股和4億股,
截至,已發行64,570,950和76,229,578只,未償還64,570,950和75,813,634只
2021年12月31日和2020年12月31日
額外實收資本 1,326 28
留存赤字 (1,790 ) (2,207 )
累計其他綜合收益 (4 ) (129 )
總赤字 (468 ) (2,308 )
總負債和赤字總額 $ 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  
加勒特運動公司(Garrett Motion Inc.)
合併現金流量表 截至12月31日的年度,
2021 2020
(百萬美元)
經營活動的現金流:
淨收入 $ 495 $ 80
將淨收入與經營活動提供的淨現金進行調整:
重組項目,淨額 (435 ) 60
遞延所得税 (36 ) (34 )
折舊 92 86
遞延發行成本攤銷 7 7
債務貼現增加,扣除利息後的淨額 19
匯兑損失(收益) 7 (58 )
股票補償費用 7 10
養老金支出 (2 ) 15
其他 (10 ) 44
資產負債變動情況:
帳目、票據和其他應收款 18 (162 )
盤存 (31 ) (14 )
其他資產 (32 ) (45 )
應付帳款 (75 ) 41
應計負債 (46 ) (13 )
應付霍尼韋爾的債務 (375 ) 6
其他負債 87 2
經營活動提供的現金淨額(用於) $ (310 ) $ 25
投資活動的現金流:
房地產、廠房和設備支出 (72 ) (80 )
其他 1
用於投資活動的淨現金 $ (71 ) $ (80 )
融資活動的現金流:
發行A系列優先股所得款項 1,301
發行長期債務的收益,扣除遞延融資成本 1,221
循環信貸融資收益 1,449
償還長期債務 (1,517 ) (2 )
循環信貸融資的支付 (370 ) (1,100 )
(償還)債務人佔有融資的收益 (200 ) 200
贖回B系列優先股 (201 )
為套現選舉支付款項 (69 )
回購A系列優先股 (15 )
普通股回購 (4 )
循環貸款融資成本 (7 )
債務人佔有融資費 (13 )
其他 (4 )
融資活動提供的現金淨額 $ 139 $ 530
外匯匯率變動對現金、現金等價物和限制性現金的影響 13 31
現金、現金等價物和限制性現金淨(減)增 (229 ) 506
期初現金、現金等價物和限制性現金 693 187
期末現金、現金等價物和限制性現金 $ 464 $ 693
補充現金流披露:
繳納的所得税(扣除退款後的淨額) 61 44
支付的利息費用 61 63
已支付的重組項目 350 14
補充披露非現金投資和融資活動:
發行B系列優先股 577
應付賬款中的不動產、廠房和設備支出 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 %
淨收入與調整後EBITDA的對賬(1)
在截至的三個月內
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
(百萬美元)
淨收入(GAAP) $ 128 $ 26 $ 495 $ 80
淨利息支出 15 23 82 76
税(利)費 (39 ) 28 43 39
折舊 22 26 92 86
EBITDA(非GAAP) $ 126 $ 103 $ 712 $ 281
其他費用淨額(包括賠償、石棉和環境費用)(2) 1 45
營業外(收入)費用(3) (3 ) 13 (12 ) 5
重組項目,淨額(4) 5 69 (125 ) 73
股票補償費用(5) 2 2 7 10
重新定位炸藥(6) 2 2 16 10
債務匯兑損失(收益),扣除相關套期保值損失(收益) (42 ) 9 (38 )
專業服務費用(7) (1 ) (1 ) 52
資本税費支出(8) (2 ) 2 2
調整後的EBITDA(非GAAP) $ 129 $ 149 $ 607 $ 440
調整後的EBITDA利潤率(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) 我們根據EBITDA和調整後的EBITDA來評估業績。我們將“EBITDA”定義為根據美國公認會計原則(GAAP)計算的淨收益/虧損,加上淨利息支出/收入、税費/收益和折舊的總和。我們將“調整後EBITDA”定義為EBITDA加上非營業(收入)費用、其他費用、淨額(包括賠償、石棉和環境費用)、股票補償費用、重組項目、淨額、重新定位費用、債務匯兑損失(收益)、相關套期保值(收益)損失、剝離成本、專業服務成本和資本税費用的總和。
(2) 我們的大部分石棉相關債務付款和應付賬款的會計處理反映了2018年9月12日與霍尼韋爾簽訂的霍尼韋爾賠償協議的條款,根據該協議,加勒特ASASCO預計將向霍尼韋爾支付相當於霍尼韋爾石棉相關債務付款和應付賬款的90%的金額,主要與霍尼韋爾在美國的前Bendex業務有關,以及某些環境相關債務付款和應付賬款以及非美國石棉相關債務付款減去霍尼韋爾淨保險收入的90%,並在可能適用的情況下,扣除與此類負債相關的某些其他賠償。破產法院確認的該計劃包括與霍尼韋爾達成的全球和解協議,其中包括完全和最終清償、和解、解除和解除霍尼韋爾協議項下或與霍尼韋爾協議相關的所有債務。非營業收入調整包括養老金費用和其他費用的非服務部分、淨額和不包括利息收入、關聯公司的股權收入以及外匯的影響。(3)營業外收入調整包括養老金費用和其他費用的非服務部分,淨額和不包括利息收入、關聯公司的股權收入和外匯的影響。
(3) 營業外收入調整包括養老金支出和其他支出的非服務部分、淨額(不包括利息收入)、關聯公司股權收入以及外匯影響。
(4) 該公司在請願日之後的一段時間內適用ASC 852,以便將與公司重組直接相關的交易和事件與業務的持續運營區分開來。因此,在第11章案件中發生的某些費用和收益被記錄在重組項目中,淨額記錄在合併中期經營報表中。該公司在生效日期之後的一段時間內適用美國公認會計原則。見附註1,綜合中期財務報表附註列報的背景和基準。
(5) 股票薪酬費用調整隻包括非現金費用。
(6) 重新定位費用調整主要包括與重組項目相關的遣散費,以提高未來的生產率。
(7) 專業服務成本包括本公司於2020年9月債務人根據破產法第11章申請豁免前一段期間與本公司戰略規劃有關的專業服務費。我們認為這些成本與我們正在進行的核心業務運營無關。
(8) 瑞士沃德州一般規定從資本税中抵扣州企業所得税。截至2020年12月31日的年度沒有應付所得税,因此2020年到期的200萬美元資本税計入SG&A費用。
(9) 調整後的EBITDA利潤率代表調整後的EBITDA佔淨銷售額的百分比。
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 )% 
不變幣種銷售百分比變動對賬(1)
在截至的三個月內
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
報告的銷售額百分比變化 (14 )% 21 % 20 % (7 )%
減去:外幣折算 (1 )% 6 % 5 % 1 %
恆定貨幣銷售額百分比變動 (13 )% 15 % 15 % (8 )%
汽油
報告的銷售額百分比變化 (15 )% 29 % 21 % 8 %
減去:外幣折算 0 % 7 % 6 % 2 %
恆定貨幣銷售額百分比變動 (15 )% 22 % 15 % 6 %
柴油
報告的銷售額百分比變化 (31 )% 26 % 14 % (15 )%
減去:外幣折算 (2 )% 8 % 5 % 2 %
恆定貨幣銷售額百分比變動 (29 )% 18 % 9 % (17 )%
商用車輛
報告的銷售額百分比變化 2 % 8 % 28 % (12 )%
減去:外幣折算 (1 )% 4 % 3 % 1 %
恆定貨幣銷售額百分比變動 3 % 4 % 25 % (13 )%
售後市場
報告的銷售額百分比變化 16 % 11 % 23 % (12 )%
減去:外幣折算 (2 )% 3 % 2 % 1 %
恆定貨幣銷售額百分比變動 18 % 8 % 21 % (13 )%
其他銷售
報告的銷售額百分比變化 (11 )% (10 )% % (19 )%
減去:外幣折算 (3 )% 4 % 2 % %
恆定貨幣銷售額百分比變動 (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我們之前把“持續的貨幣銷售增長”稱為“有機銷售增長”。我們將恆定貨幣銷售額增長定義為報告銷售額與可比期間相比的同比變化,不包括外幣換算對銷售額的影響。這與我們之前對“有機銷售增長”的定義相同。我們相信,這一措施有助於投資者和管理層瞭解我們正在進行的業務,並分析正在進行的業務趨勢。

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.
淨收入-GAAP與EBITDA和調整後EBITDA的對賬,以及調整後自由現金流量和運營提供的淨現金減去房地產、廠房和設備支出的對賬
在截至的三個月內
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
(百萬美元)
淨收入(GAAP) $ 128 $ 26 $ 495 $ 80
淨利息支出 15 23 82 76
税(利)費 (39 ) 28 43 39
折舊 22 26 92 86
EBITDA(非GAAP) 126 103 712 281
其他費用,淨額(包括賠償,
石棉和環境費用)
1 45
營業外(收入)費用 (3 ) 13 (12 ) 5
重組項目,淨額 5 69 (125 ) 73
股票補償費用 2 2 7 10
重新定位炸藥 2 2 16 10
債務匯兑損失(收益),扣除相關套期保值損失(收益) (42 ) 9 (38 )
專業服務費用 (1 ) (1 ) 52
資本税費支出 (2 ) 2 2
調整後的EBITDA(非GAAP) 129 149 607 440
營運資金變動 84 52 (88 ) (135 )
保理與P-票據 (2 ) 61 10 34
現金税 (14 ) (17 ) (61 ) (44 )
資本支出 2 (1 ) (72 ) (80 )
其他 (29 ) 18 32 (13 )
現金利息 (19 ) (26 ) (61 ) (74 )
調整後的自由現金流(非GAAP) 151 236 367 128
霍尼韋爾賠償協議 (43 )
跟蹤馬終止報銷 (79 )
第十一章專業服務費(1) (8 ) (14 ) (220 ) (101 )
霍尼韋爾根據緊急情況協議進行和解 (375 )
第十一章相關現金利益 (41 )
股票補償現金 (10 )
重新定位現金 (7 ) (1 ) (14 ) (5 )
保理與P-票據 2 (61 ) (10 ) (34 )
經營活動提供的淨現金減去
房地產、廠房和設備支出
(非GAAP)
$ 138 $ 160 $ (382 ) $ (55 )
1在對2021年第四季度完成的所有重組項目進行完全對賬後,2021年第二季度發生的與破產法第11章相關的全年現金利息增加了1500萬美元。
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運營減去支出的現金流與調整後的自由現金流的對賬
在截至的三個月內
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
(百萬美元)
經營活動提供(用於)的現金淨額 $ 136 $ 161 $ (310 ) $ 25
房地產、廠房和設備支出 2 (1 ) (72 ) (80 )
經營活動提供(用於)的現金淨額減去
不動產、廠房和設備支出(非GAAP)
$ 138 $ 160 $ (382 ) $ (55 )
霍尼韋爾賠償協議費用 43
跟蹤馬終止報銷 79
第十一章專業服務費 8 14 220 101
霍尼韋爾根據緊急情況協議進行和解 375
第十一章相關現金利益(1) 41
股票補償現金 10
重新定位現金 7 1 14 5
保理與P-票據 (2 ) 61 10 34
調整後的自由現金流(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在對2021年第四季度完成的所有重組項目進行完全對賬後,2021年第二季度發生的與破產法第11章相關的全年現金利息增加了1500萬美元。

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年第一季度調整後的FCF報告數字被重述,以反映更新的定義,其中不包括出售應收賬款等流動性行動。

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 %
淨收益與調整後自由現金流量轉換率的對賬
在截至的三個月內
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
(百萬美元)
淨收入(GAAP) $ 128 $ 26 $ 495 $ 80
債務匯兑損失(收益),扣除相關因素後的淨額
套期保值損失(收益)
(42 ) 9 (38 )
其他費用,淨額(包括賠償,
石棉和環境費用)
1 45
營業外(收入)費用 (3 ) 13 (12 ) 5
重組項目,淨額 5 69 (125 ) 73
股票補償費用 2 2 7 10
重新定位炸藥 2 2 16 10
專業服務費用 (1 ) (1 ) 52
資本税 (2 ) 2 0 2
調整後的税收(費用)福利(1,2) (53 ) 5 (59 ) (24 )
調整後淨收益(非GAAP) $ 78 $ 77 $ 331 $ 215
調整後的自由現金流(3)(非GAAP) $ 151 $ 236 $ 367 $ 128
調整後的自由現金流轉換(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調整項目是按調整項目最初記錄時使用的相同年度有效税率計税。如果調整項目最初不是按年度有效税率徵税的,則使用原來記錄的税額。

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年第一季度調整後的税費(因此,調整後的淨收入)報告的數字被重述,以反映最新的調整後税率。

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調整後的自由現金流對賬請參閲第14頁《運營減去PP&E支出的現金流到調整後的自由現金流的對賬》。

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年全年展望報告的淨銷售額與按不變貨幣計算的淨銷售額增長的對賬
2022年全年
低端 高端
報告淨銷售額(變動百分比) 2 % 11 %
外幣折算 (2 )% (2 )%
2022年展望按不變貨幣計算的全年淨銷售額增長(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年全年展望淨收益與調整後EBITDA的對賬
2022年全年
低端 高端
淨收益GAAP $ 295 $ 340
淨利息支出 84 84
税費 101 116
折舊 97 97
2022年全年目標EBITDA(非GAAP) $ 577 $ 637
營業外收入
重組項目,淨額
股票補償費用 8 8
重新定位炸藥 5 5
債務匯兑(收益)損失,扣除相關套期保值(收益)損失後的淨額
專業服務費用
資本税費支出
2022年全年展望調整後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年全年展望從運營現金流減去PP&E支出到調整後的自由現金流
2022年全年
低端 高端
經營活動提供的淨現金(GAAP) $ 485 $ 585
房地產、廠房和設備支出 (95 ) (95 )
經營活動提供的淨現金減去支出
物業、廠房和設備(非GAAP)
$ 390 $ 490
重組的現金支付 10 10
非經常性現金項目
2022年全年展望調整後自由現金流(非GAAP) $ 400 $ 500

声明:本內容僅用作提供資訊及教育之目的,不構成對任何特定投資或投資策略的推薦或認可。 更多信息
    搶先評論