May 9, First Quarter 2018 Results

Similar documents
August 8, Second Quarter 2018 Results

November 7, Third Quarter 2018 Results

February 21, Fourth Quarter 2018 Results

November 2, Third Quarter 2017 Earnings Call

APTIV Third Quarter 2018 Earnings Call

Forward Looking Statements

Forward Looking Statements

President and Chief Executive Officer APTIV. J.P. Morgan Industrials Conference

Delphi Automotive PLC (Exact name of registrant as specified in its charter)

FY 2017 SECOND QUARTER EARNINGS. Adient delivers strong Q2 results; increases full year earnings expectations $286M $192M $2.04 $4,212M $235M 7.

Quarterly Update FY16 Fourth Quarter. November 8, 2016

FY 2017 Third Quarter Earnings Call

DELPHITECHNOLOGIESPLC

Earnings Call Presentation Q4 2018

Vice President, Treasurer APTIV. UniCredit Automotive Credit Conference 2018

Horizon Global Third Quarter 2017 Earnings Presentation

Q EARNINGS CALL FEBRUARY 20, 2018

Deutsche Bank Global Auto Industry Conference. January 13, 2015

SECOND QUARTER 2018 EARNINGS CONFERENCE CALL

FY 2018 Second Quarter Earnings Call

Divestiture of Valves & Controls August 19, 2016

Investor Presentation January 2019

XYLEM INC. Q EARNINGS RELEASE FEBRUARY 1, 2018

Third Quarter Earnings Conference Call

3Q 2016 Earnings Conference Call October 25, 2016

/// The New Wabtec. February 25, 2019

Quarterly Update FY17 Fourth Quarter. November 9, 2017

FY 2017 FOURTH QUARTER EARNINGS. Adient s Q4 results solidify a strong FY17; positive momentum reflected in FY18 outlook $389M $344M $3,979M $3.

Fourth Quarter & Full Year 2017 Results Presentation. February 8, 2018

Gardner Denver Q Earnings Presentation. April 27, 2018

2Q 2017 Highlights and Operating Results

Q EARNINGS CALL

MSCI THIRD QUARTER 2016

Jacky Lo Chief Finance Officer, Yum China

Q4 & FY 2017 EARNINGS PRESENTATION MARCH 13, 2018

Earnings Call Presentation Q3 2018

SENSATA THIRD QUARTER 2017 EARNINGS PRESENTATION OCTOBER 24, 2017

Second Quarter 2017 Earnings Conference Call

Earnings Call Presentation Q3 2017

1Q 2017 Earnings Conference Call April 26, 2017

Crane Co. Q Earnings Release Call

FY 2018 Third Quarter Earnings Call

Fiscal 2018 Third Quarter

Fiscal 2018 Second Quarter

Pentair KeyBanc Capital Markets Industrial, Automotive & Transportation Conference

First Quarter 2017 Results & Outlook for May 2, 2017

Masco Corporation Second Quarter 2018 Earnings Presentation. July 31, 2018

Fourth Quarter & Full-Year 2017 Earnings Thursday, March 1, 2018

Gardner Denver Third Quarter 2017 Earnings Presentation. October 26, 2017

2012 Interim Results August 2012

nvent First Quarter 2018 Earnings Presentation

Second Quarter 2018 Earnings Presentation May 8, 2018

Fourth Quarter 2016 Conference Call. January 25, 2017

FY 2019 First Quarter Earnings Call

Second Quarter 2018 Earnings Conference Call. May 1, 2018

Second Quarter Earnings Presentation

Fiscal 2018 Fourth Quarter

Watts Water Technologies 4Q and FY 2017 Earnings Conference Call

Third Quarter 2017 Earnings Conference Call

Q EARNINGS 8/1/2018 CONFERENCE CALL. Copyright 2017 ARRIS Enterprises, LLC. All rights reserved

Earnings Presentation October 25, 2018

ITT Inc. Q Earnings Call & 2018 Guidance

MYERS INDUSTRIES, INC. MARCH 9, 2017 FOURTH QUARTER & FULL YEAR EARNINGS PRESENTATION

Aptiv Reports Record Second Quarter 2018 Financial Results; Raises Full Year Outlook

BAML 2018 Leveraged Finance Conference Presentation. December 4, 2018

2015 Final Results March 2016

1Q 2018 Highlights and Operating Results

Quarterly update FY 2015 fourth quarter. October 29, 2015

Horizon Global First Quarter 2016 Earnings Presentation

Q EARNINGS RELEASE NOVEMBER 2, 2012

2013 Outlook. December 10, 2012

FORWARD LOOKING STATEMENTS

Forward Looking Statements. Definition Of Core Organic Growth

UNITED STATES SECURITIES AND EXCHANGE COMMISSION WASHINGTON, DC FORM 8-K

2Q17 EARNINGS PRESENTATION NYSE: DOOR

FINANCIAL RESULTS AND COMPANY OVERVIEW Second-Quarter Performance

Fourth Quarter and Full Year 2018 Earnings Conference Call

Q2 FY19 Supplemental Earnings Slides. October 29, 2018

2Q 18 Earnings Call Presentation. February 5, 2018

SENSATA SECOND QUARTER 2017 EARNINGS PRESENTATION JULY 25, 2017

Path Forward Into 2017

TI Fluid Systems plc Results Presentation for TI Fluid Systems plc 20 March 2018

Q EARNINGS PRESENTATION NOVEMBER 1, 2018

SENSATA FOURTH QUARTER AND FULL YEAR 2017 EARNINGS PRESENTATION FEBRUARY 1, 2018

Mondelēz International Q Results. July 27, 2016

4Q 18 Earnings Call Presentation. August 28, 2018

4Q 2017 Highlights and Operating Results

Second Quarter 2018 Earnings Tuesday, August 7, 2018

ITT Inc. Investor Presentation

MYERS INDUSTRIES, INC. Third Quarter 2018 Earnings Presentation

Fourth Quarter and FY 2017 Earnings. February 26, 2018

Q EARNINGS PRESENTATION MAY 2, 2018

FY 2018 FIRST QUARTER EARNINGS. Adient s Q1 results impacted by headwinds in Seat Structures & Mechanisms (SS&M) business $4,204M $102M

2013 Oldemark LLC. Third-Quarter 2014 Conference Call November 6, 2014

Rogers Corporation Q Earnings Call April 27, 2017

Fourth Quarter 2017 Earnings Conference Call. January 24, 2018

Q EARNINGS CALL JULY 26, 2018

Johnson Controls reports fiscal Q3 earnings with strong organic growth and underlying margin expansion

3Q 2018 Highlights and Operating Results. Products. Technology. Services. Delivered Globally.

HONEYWELL SECOND QUARTER 2015 Earnings Release

Transcription:

May 9, 2018 First Quarter 2018 Results

Forward-looking statements This presentation, as well as other statements made by Delphi Technologies PLC (the Company ), contain forward-looking statements that reflect, when made, the Company s current views with respect to current events, certain investments and acquisitions and financial performance. Such forward-looking statements are subject to many risks, uncertainties and factors relating to the Company s operations and business environment, which may cause the actual results of the Company to be materially different from any future results. All statements that address future operating, financial or business performance or the Company s strategies or expectations are forward-looking statements. Factors that could cause actual results to differ materially from these forward-looking statements are discussed under the captions Risk Factors and Management s Discussion and Analysis of Financial Condition and Results of Operations in the Company s filings with the Securities and Exchange Commission. New risks and uncertainties arise from time to time, and it is impossible for us to predict these events or how they may affect the Company. It should be remembered that the price of the ordinary shares and any income from them can go down as well as up. The Company disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events and/or otherwise, except as may be required by law. 2

Q1 2018 highlights Underlying performance on track, raising full year outlook Revenue $1.3 b (+4.6% YoY) Operating income 1 $159 m (12.3% up 80 bps) 2 $3 b of bookings across ICE and Electronics Robust growth in key areas of the portfolio Post-spin operational progress on track Increased outlook driven by FX tailwinds Earnings per share 1 $1.30 Strong start to the year with raised EPS outlook for 2018 1. Adjusted for restructuring and other special items; see appendix for detail and reconciliation to US GAAP 2. Excluding $17 million commercial settlement which benefited Q1 2017 adjusted operating income 3

Market update Regulatory driven demand for advanced propulsion solutions GDi continues to displace diesel and PFi for passenger car Accelerated demand for electrification Higher pressure systems for commercial vehicles Recent industry topics Balanced business, fully focused on delivering on our commitments Diesel headlines in Europe Potential changes in trade/tariff framework Higher commodity prices Relaxation of regulatory framework in the U.S. 4

Bookings update Disciplined commercial strategy driving long-term value Booked program lifetime value Adjusted bookings 1 ($ billions) Key technologies 15% CAGR Power Electronics Gasoline Direct Injection $4.7 $6.1 $6.7 $7.1 2 Electronics & Software Commercial Vehicle Diesel $3.0 2 2014 2015 2016 2017 2018 Q1 YTD Remain on track for another year of record bookings in 2018 1. Bookings represent lifetime gross program revenues awarded, based upon expected volumes and pricing adjusted for FX 2. Bookings for Powertrain Segment (OEM) only 5

Spin update Progress made in Q1 All transition service agreements fully operational Significant progress made on standalone functions Lean corporate HQ fully staffed and operational in London On track with plan to eliminate spin-related inefficiencies Spin-related costs and capex expected to ramp during 2018 Clearer line of sight to exit TSAs and CMSAs Focused on lean and efficient standalone operations 6 Post-spin progress on track, creating optimal structure to support future growth

Summary Great start to the year Solid financial performance and excellent bookings momentum in Q1 Post-spin operational progress on track Increased outlook for FY 2018 7

Financial Review

Q1 2018 vs Q1 2017 $ millions Q1 2018 Q1 2017 (pro forma 4 ) Q1 2017 (reported) Financial highlights 6% year-on-year growth over market Revenue Adjusted growth % 1 $1,296 4.6% $1,148 - $1,168 - Global vehicle production down ~1% Strong growth in key technologies Operating income 2 Operating margin % 2 Margin ex commercial settlement 3 $159 12.3% $149 13.0% 11.5% $162 13.9% 80 basis points of underlying operating margin expansion Driven by FX tailwinds and continued operational performance Partially offset by mix and higher advanced engineering expense Earnings per share 2 $1.30 - - Operating cash flow $75 - - EPS ahead of expectations ~ $0.05 impact from phasing of spin-related costs Operating cash flow on track with full year outlook 1. At constant foreign exchange rates, and excludes impact of certain aftermarket revenue retained by former parent 2. Adjusted for restructuring and other special items; see appendix for detail and reconciliation to US GAAP 3. Excludes $17m commercial settlement that benefited Q1 2017 results 4. See appendix for reconciliation 9

Q1 2018 revenue growth Growth across key areas of the portfolio, with strong performance in China Revenue $ millions Regional growth Adjusted 1 year-on-year growth 4.6% 1 $71 $93 $1,296 N. America 6% Adj 8% GoM Europe 0% Adj 0% GoM China 15% Adj 18% GoM $1,148 $(16) S. America 6% Adj (6)% GoM 1. At constant foreign exchange rates, and excludes impact of certain aftermarket revenue retained by former parent 10

Q1 2018 operating income growth Strong year-on-year growth driven by FX and continued improvements in operating performance Operating income 1 $ millions +80 bps 2 $30 $1 12.3% 11.5% 2 $149 $12 $(17) $(16) $159 Financial highlights Performance/growth driven by: Continued operating performance Negative mix from strong GDi and Power Electronics growth and LDD declines Higher engineering spend (~40 bps impact) FX tailwinds primarily due to: $/EUR rate of 1.23 vs 1.07 in Q1 2017 1. Adjusted for restructuring and other special items; see appendix for detail and reconciliation to US GAAP 2. Excludes $17m commercial settlement that benefited Q1 2017 results 11

Powertrain segment highlights Strong revenue growth in key areas of the portfolio with record Q1 bookings Revenue Operating income 2 Financial highlights $ millions $ millions $1,023 4.2% 1 +20 bps 3 Revenue: $1,153 12.1% 3 $141 $124 3 12.3% $142 Strong year-on-year revenue growth ~25% growth for Commercial Vehicle ~20% growth for GDi ~65% growth for Power Electronics Pass. Car diesel revenue decline of ~20% EU revenue decline of ~25% ROW revenue growth Q1 2017 (pro forma) Q1 2018 Q1 2017 (pro forma) Q1 2018 Operating income: Margin expansion driven by: FX tailwinds and operational performance Offset by mix and higher engineering spend 1. At constant foreign exchange rates 2. Adjusted for restructuring and other special items; see appendix for detail and reconciliation to US GAAP 3. Excludes $17m commercial settlement that benefited Q1 2017 results 12

Aftermarket segment results Improved margin performance, consistent with focused strategy Revenue Operating income 2 Financial highlights $ millions $ millions $202 1.0% 1 +390 bps Revenue: $217 4.0% $8 7.9% $17 1% year-on-year growth Growth in OES channel Operating income: Margin expansion driven by improved operating performance On track to deliver full year margin expansion Q1 2017 (pro forma) Q1 2018 Q1 2017 (pro forma) Q1 2018 1. At constant foreign exchange rates, and excludes impact of certain aftermarket revenue retained by former parent 2. Adjusted for restructuring and other special items; see appendix for detail and reconciliation to US GAAP 13

Increased 2018 outlook Raised outlook for the year, primarily driven by FX tailwinds 2018 outlook $ millions, except per share amounts 2017 Pro-forma 4 Updated Previous Revenue $4,773 $5,000 - $5,200 $4,900 - $5,100 Adjusted growth 1 8.5% 2% - 6% 2% - 6% Operating income 2 $569 Operating income margin 11.9% 12.3% - 12.5% 12.2% - 12.4% Earnings per share 3 $4.65 - $4.95 $4.50 - $4.80 $/EUR exchange rate $1.20 $1.15 1. At constant foreign exchange rates, and excludes impact of certain aftermarket revenue retained by former parent 2. Adjusted for restructuring and other special items; see appendix for detail and reconciliation to US GAAP 3. Adjusted for restructuring and other special items 4. See appendix for reconciliation 14

Capital allocation Position for sustainable long-term growth Focus on operational execution and spin-related activities in 2018 Capex and R&D investments to support organic growth Cash flow profile to further strengthen balance sheet Targeting through the cycle leverage of ~1.5x, comfortable up to ~2.0x Flexibility to go higher for right investment opportunities Bolt-on acquisitions to supplement our portfolio Strengthen existing portfolio of advanced technologies Selective and disciplined approach, focused on long-term value creation Return capital to shareholders Maintain and grow recently instituted dividend policy Future share repurchases to stay within targeted leverage range 15

Q&A

Appendix

Non-GAAP reconciliation: Net income to Adj. op. income ($ millions) Delphi Technologies Q1 2018 Q1 2017 Net income attributable to Delphi Technologies $98 $103 Net income attributable to noncontrolling interest 7 8 Net income $105 $111 Equity (income), net of tax (3) (1) Income tax expense 22 31 Other (income) expense, net (6) 6 Interest expense 20 1 Operating income $138 $148 Restructuring 11 10 Separation costs 1 10 - Asset impairments - 4 Adjusted operating income $159 $162 1. Separation costs include one-time incremental expenses associated with becoming a stand-alone publicly-traded company. Adjusted Operating Income is presented as a supplemental measure of the Company's financial performance which management believes is useful to investors in assessing the Company s ongoing financial performance that, when reconciled to the corresponding U.S. GAAP measure, provides improved comparability between periods through the exclusion of certain items that management believes are not indicative of the Company s core operating performance and which may obscure underlying business results and trends. Our management utilizes Adjusted Operating Income in its financial decision making process, to evaluate performance of the Company and for internal reporting, planning and forecasting purposes. Management also utilizes Adjusted Operating Income as the key performance measure of segment income or loss and for planning and forecasting purposes to allocate resources to our segments, as management also believes this measure is most reflective of the operational profitability or loss of our operating segments. Adjusted Operating Income is defined as net income before interest expense, other income (expense), net, income tax expense, equity income (loss), net of tax, restructuring, separation costs and asset impairments. Not all companies use identical calculations of Adjusted Operating Income, therefore this presentation may not be comparable to other similarly titled measures of other companies. The Company's 2018 guidance was determined using a consistent manner and methodology. 18

Non-GAAP reconciliation: Segment Adj. operating income ($ millions) Powertrain Segment Q1 2018 Q1 2017 Operating income $123 $142 Restructuring 11 4 Separation costs 1 8 - Asset impairments - 4 Adjusted operating income $142 $150 Aftermarket Segment Q1 2018 Q1 2017 Operating income $15 $6 Restructuring - 6 Separation costs 1 2 - Adjusted operating income $17 $12 1. Separation costs include one-time incremental expenses associated with becoming a stand-alone publicly-traded company. Adjusted Operating Income is presented as a supplemental measure of the Company's financial performance which management believes is useful to investors in assessing the Company s ongoing financial performance that, when reconciled to the corresponding U.S. GAAP measure, provides improved comparability between periods through the exclusion of certain items that management believes are not indicative of the Company s core operating performance and which may obscure underlying business results and trends. Our management utilizes Adjusted Operating Income in its financial decision making process, to evaluate performance of the Company and for internal reporting, planning and forecasting purposes. Management also utilizes Adjusted Operating Income as the key performance measure of segment income or loss and for planning and forecasting purposes to allocate resources to our segments, as management also believes this measure is most reflective of the operational profitability or loss of our operating segments. Adjusted Operating Income is defined as net income before interest expense, other income (expense), net, income tax expense, equity income (loss), net of tax, restructuring, separation costs and asset impairments. Not all companies use identical calculations of Adjusted Operating Income, therefore this presentation may not be comparable to other similarly titled measures of other companies. The Company's 2018 guidance was determined using a consistent manner and methodology. 19

Non-GAAP reconciliation: Adjusted net income ($ millions, except per share amounts) Delphi Technologies Q1 2018 Q1 2017 Net income attributable to Delphi Technologies $98 $103 Adjusting items: Restructuring 11 10 Separation costs 1 10 - Asset impairments - 4 Tax impact of adjusting items 2 (3) (1) Adjusted net income attributable to Delphi Technologies $116 $116 Weighted average number of diluted shares outstanding 88.92 88.61 Diluted net income per share attributable to Delphi Technologies $1.10 $1.16 Adjusted net income per share $1.30 $1.31 1. Separation costs include one-time incremental expenses associated with becoming a stand-alone publicly-traded company. 2. Represents the income tax impacts of the adjustments made for restructuring and other special items by calculating the income tax impact of these items using the appropriate tax rate for the jurisdiction where the charges were incurred. Adjusted Net Income and Adjusted Net Income Per Share, which are non-gaap measures, are presented as supplemental measures of the Company's financial performance which management believes are useful to investors in assessing the Company s ongoing financial performance that, when reconciled to the corresponding U.S. GAAP measure, provide improved comparability between periods through the exclusion of certain items that management believes are not indicative of the Company s core operating performance and which may obscure underlying business results and trends. Management utilizes Adjusted Net Income and Adjusted Net Income Per Share in its financial decision making process, to evaluate performance of the Company and for internal reporting, planning and forecasting purposes. Adjusted Net Income is defined as net income attributable to Delphi Technologies, restructuring and other special items, including the tax impact thereon. Adjusted Net Income Per Share is defined as Adjusted Net Income divided by the weighted average number of diluted shares outstanding for the period. Not all companies use identical calculations of Adjusted Net Income and Adjusted Net Income Per Share, therefore this presentation may not be comparable to other similarly titled measures of other companies. The Company's 2018 guidance was determined using a consistent manner and methodology. 20

Pro forma financial schedules ($ millions) Delphi Technologies - Revenue Q1 2017 Q2 2017 Q3 2017 Q4 2017 2017 Revenue Reported 1 $1,168 $1,187 $1,205 $1,289 $4,849 Spin-Related Adjustments 2 N/A N/A N/A $5 $5 Historical Comparable 3 $1,168 $1,187 $1,205 $1,294 $4,854 Pro forma Adjustments 4 ($20) ($21) ($20) ($20) ($81) Revenue Pro forma $1,148 $1,166 $1,185 $1,274 $4,773 Delphi Technologies - Adjusted Operating Income Q1 2017 Q2 2017 Q3 2017 Q4 2017 2017 Adjusted Operating Income 1 $162 $164 $147 $164 $637 % to sales 13.9% 13.8% 12.2% 12.7% 13.1% Spin-Related Adjustments 2 N/A N/A N/A $4 $4 Historical Comparable 3 $162 $164 $147 $168 $641 % to sales 13.9% 13.8% 12.2% 13.0% 13.2% Pro forma Adjustments 4 ($13) N/A N/A N/A ($72) Adjusted Operating Income Pro forma $149 N/A N/A N/A $569 % to sales 13.0% N/A N/A N/A 11.9% 1. Results for periods prior to December 4, 2017 prepared on a stand-alone combined basis derived from the former parent s accounting records and results for periods subsequent to December 4, 2017 are presented on a consolidated basis. 2. Adjustments to present results for the year ended December 31, 2017 on a comparable basis to historical periods, as though the separation did not occur during 2017. Adjustments include: (1) impact of the original equipment services business that remained with the former parent, (2) incremental costs and inefficiencies associated with being a stand-alone publicly-traded company for periods subsequent to December 4, 2017, and (3) costs associated with the Transition Services Agreement and Contract Manufacturing Services Agreement entered with our former parent in connection with the separation. 3. Represents results for the year ended December 31, 2017 on a comparable basis to historical periods, as though the separation did not occur during 2017. 4. Adjustments to present results for the year ended December 31, 2017 on a comparable basis to expected future period results. Financial information for periods prior to December 4, 2017 was prepared on a stand-alone combined basis derived from the former parent s accounting records and is not necessarily indicative of results that will be achieved as a stand-alone publicly-traded company. Adjustments include: (1) impact of the original equipment services business that remained with the former parent, (2) incremental costs and inefficiencies associated with being a stand-alone publicly-traded company for periods subsequent to December 4, 2017, and (3) costs associated with the Transition Services Agreement and Contract Manufacturing Services Agreement entered with our former parent in connection with the separation. 21

Pro forma financial schedules ($ millions) Powertrain Segment - Revenue Q1 2017 Q2 2017 Q3 2017 Q4 2017 2017 Revenue Reported 1 $1,023 $1,035 $1,049 $1,115 $4,222 Spin-Related Adjustments 2 N/A N/A N/A N/A N/A Historical Comparable 3 $1,023 $1,035 $1,049 $1,115 $4,222 Pro forma Adjustments 4 N/A N/A N/A N/A N/A Revenue Pro forma $1,023 $1,035 $1,049 $1,115 $4,222 Powertrain Segment - Adjusted Operating Income Q1 2017 Q2 2017 Q3 2017 Q4 2017 2017 Adjusted Operating Income 1 $150 $141 $128 $143 $562 % to sales 14.7% 13.6% 12.2% 12.8% 13.3% Spin-Related Adjustments 2 N/A N/A N/A $3 $3 Historical Comparable 3 $150 $141 $128 $146 $565 % to sales 14.7% 13.6% 12.2% 13.1% 13.4% Pro forma Adjustments 4 ($9) N/A N/A N/A ($53) Adjusted Operating Income Pro forma $141 N/A N/A N/A $512 % to sales 13.8% N/A N/A N/A 12.1% 1. Results for periods prior to December 4, 2017 prepared on a stand-alone combined basis derived from the former parent s accounting records and results for periods subsequent to December 4, 2017 are presented on a consolidated basis. 2. Adjustments to present results for the year ended December 31, 2017 on a comparable basis to historical periods, as though the separation did not occur during 2017. Adjustments include: (1) impact of the original equipment services business that remained with the former parent, (2) incremental costs and inefficiencies associated with being a stand-alone publicly-traded company for periods subsequent to December 4, 2017, and (3) costs associated with the Transition Services Agreement and Contract Manufacturing Services Agreement entered with our former parent in connection with the separation. 3. Represents results for the year ended December 31, 2017 on a comparable basis to historical periods, as though the separation did not occur during 2017. 4. Adjustments to present results for the year ended December 31, 2017 on a comparable basis to expected future period results. Financial information for periods prior to December 4, 2017 was prepared on a stand-alone combined basis derived from the former parent s accounting records and is not necessarily indicative of results that will be achieved as a stand-alone publicly-traded company. Adjustments include: (1) impact of the original equipment services business that remained with the former parent, (2) incremental costs and inefficiencies associated with being a stand-alone publicly-traded company for periods subsequent to December 4, 2017, and (3) costs associated with the Transition Services Agreement and Contract Manufacturing Services Agreement entered with our former parent in connection with the separation. 22

Pro forma financial schedules ($ millions) Aftermarket Segment - Revenue Q1 2017 Q2 2017 Q3 2017 Q4 2017 2017 Revenue Reported 1 $222 $232 $243 $250 $947 Spin-Related Adjustments 2 N/A N/A N/A $5 $5 Historical Comparable 3 $222 $232 $243 $255 $952 Pro forma Adjustments 4 ($20) ($21) ($20) ($20) ($81) Revenue Pro forma $202 $212 $224 $235 $871 Aftermarket Segment - Adjusted Operating Income Q1 2017 Q2 2017 Q3 2017 Q4 2017 2017 Adjusted Operating Income 1 $12 $23 $19 $21 $75 % to sales 5.4% 9.9% 7.8% 8.4% 7.9% Spin-Related Adjustments 2 N/A N/A N/A $1 $1 Historical Comparable 3 $12 $23 $19 $22 $76 % to sales 5.4% 9.9% 7.8% 8.6% 8.0% Pro forma Adjustments 4 ($4) N/A N/A N/A ($19) Adjusted Operating Income Pro forma $8 N/A N/A N/A $57 % to sales 4.0% N/A N/A N/A 6.5% 1. Results for periods prior to December 4, 2017 prepared on a stand-alone combined basis derived from the former parent s accounting records and results for periods subsequent to December 4, 2017 are presented on a consolidated basis. 2. Adjustments to present results for the year ended December 31, 2017 on a comparable basis to historical periods, as though the separation did not occur during 2017. Adjustments include: (1) impact of the original equipment services business that remained with the former parent, (2) incremental costs and inefficiencies associated with being a stand-alone publicly-traded company for periods subsequent to December 4, 2017, and (3) costs associated with the Transition Services Agreement and Contract Manufacturing Services Agreement entered with our former parent in connection with the separation. 3. Represents results for the year ended December 31, 2017 on a comparable basis to historical periods, as though the separation did not occur during 2017. 4. Adjustments to present results for the year ended December 31, 2017 on a comparable basis to expected future period results. Financial information for periods prior to December 4, 2017 was prepared on a stand-alone combined basis derived from the former parent s accounting records and is not necessarily indicative of results that will be achieved as a stand-alone publicly-traded company. Adjustments include: (1) impact of the original equipment services business that remained with the former parent, (2) incremental costs and inefficiencies associated with being a stand-alone publicly-traded company for periods subsequent to December 4, 2017, and (3) costs associated with the Transition Services Agreement and Contract Manufacturing Services Agreement entered with our former parent in connection with the separation. 23