August 8, Second Quarter 2018 Results

Similar documents
November 7, Third Quarter 2018 Results

May 9, First 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)

DELPHITECHNOLOGIESPLC

Deutsche Bank Global Auto Industry Conference. January 13, 2015

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

Q EARNINGS CALL FEBRUARY 20, 2018

Quarterly Update FY17 Fourth Quarter. November 9, 2017

Third Quarter Earnings Conference Call

2Q 2017 Highlights and Operating Results

Quarterly Update FY16 Fourth Quarter. November 8, 2016

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

FY 2017 Third Quarter Earnings Call

Vice President, Treasurer APTIV. UniCredit Automotive Credit Conference 2018

Horizon Global Third Quarter 2017 Earnings Presentation

Earnings Call Presentation Q4 2018

Q EARNINGS CALL

Investor Presentation January 2019

Fiscal 2018 Third Quarter

Masco Corporation Third Quarter 2018 Earnings Presentation. October 30, 2018

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

Fiscal 2018 Second Quarter

FY 2018 Second Quarter Earnings Call

XYLEM INC. Q EARNINGS RELEASE FEBRUARY 1, 2018

XYLEM INC. Q EARNINGS RELEASE JULY 31, 2018

SENSATA THIRD QUARTER 2017 EARNINGS PRESENTATION OCTOBER 24, 2017

Fiscal 2018 Fourth Quarter

SECOND QUARTER 2018 EARNINGS CONFERENCE CALL

FY 2019 First Quarter Earnings Call

Second Quarter Earnings Presentation

XYLEM INC. Q EARNINGS RELEASE MAY 1, 2018

Q EARNINGS CALL JULY 26, 2018

1Q 2018 Highlights and Operating Results

Earnings Presentation October 25, 2018

XYLEM INC. Q EARNINGS RELEASE OCTOBER 30, 2018

Mondelēz International Q Results. July 27, 2016

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

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

4Q 2017 Highlights and Operating Results

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

nvent First Quarter 2018 Earnings Presentation

First Quarter 2017 Results & Outlook for May 2, 2017

4Q17 EARNINGS PRESENTATION NYSE: DOOR

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

FY 2018 THIRD QUARTER EARNINGS. Adient reports third quarter 2018 financial results

1Q 2017 Earnings Conference Call April 26, 2017

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

Gardner Denver Q Earnings Presentation. April 27, 2018

SENSATA SECOND QUARTER 2017 EARNINGS PRESENTATION JULY 25, 2017

Fourth Quarter and Full Year 2018 Earnings Call February 15, 2019

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

2Q17 EARNINGS PRESENTATION NYSE: DOOR

THIRD QUARTER 2018 EARNINGS CONFERENCE CALL

ITT Inc. Q Earnings Call & 2018 Guidance

TENNECO REPORTS FIRST QUARTER 2018 RESULTS

Fourth Quarter and Full Year 2018 Earnings Conference Call

Second Quarter 2018 Earnings Tuesday, August 7, 2018

Third Quarter 2017 Earnings Conference Call

Johnson Controls reports solid fourth quarter and full year earnings and provides fiscal 2018 guidance

Second Quarter 2017 Earnings Conference Call

Earnings Call Presentation Q3 2017

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

Q EARNINGS RELEASE NOVEMBER 2, 2012

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

Earnings Call Presentation Q3 2018

/// The New Wabtec. February 25, 2019

First Quarter 2018 Earnings Conference Call. April 26, 2018

Jacky Lo Chief Finance Officer, Yum China

4Q 2018 Highlights and Operating Results. Products. Technology. Services. Delivered Globally.

Fourth-Quarter 2018 Results. January 30, 2019

ACTUANT REPORTS THIRD QUARTER RESULTS; UPDATES FISCAL 2018 GUIDANCE

3Q 2016 Earnings Conference Call October 25, 2016

Second Quarter 2018 Earnings Presentation May 8, 2018

FY 2019 FIRST QUARTER EARNINGS. Adient reports first quarter 2019 financial results

FINANCIAL RESULTS AND COMPANY OVERVIEW Second-Quarter Performance

ITT reports strong 2018 third-quarter results Raises EPS and Organic Revenue guidance mid-points

Q EARNINGS CALL OCTOBER 25, 2018

DAVID POPLAR. Second-Quarter 2014 Conference Call August 7, Vice President Investor Relations 8/7/2014 7:11:27 AM.

Albemarle Corporation Second Quarter 2018 Earnings and Non-GAAP Reconciliations Conference Call/Webcast Wednesday, August 8 th, :00am ET

Alphabet Inc. CONSOLIDATED BALANCE SHEETS (In millions, except share amounts which are reflected in thousands and par value)

Crane Co. Q Earnings Release Call

Fourth Quarter and Fiscal 2018 Supplemental Information (1) (Dollars and shares in millions, except per share data, unaudited)

2012 Interim Results August 2012

Illumina Q Financial Results April 25, Illumina, Inc. All rights reserved.

Q Earnings. April 20, 2016

Allegion Fourth-Quarter 2017 Results. February 20, 2018

Investors: Antonella Franzen (609) CONTACT: Ryan Edelman (609) Media: Fraser Engerman (414) FOR IMMEDIATE RELEASE

Pentair KeyBanc Capital Markets Industrial, Automotive & Transportation Conference

Fiscal 2012 First Quarter Earnings Call

News from Aon Aon Reports Fourth Quarter and Full Year 2018 Results Fourth Quarter Key Metrics as Reported Under U.S. GAAP(1)

Brunswick Earnings Conference Call Q3, 2018

Earnings Call Presentation

Third Quarter Fiscal February 1, :00 am CDT

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

Transcription:

August 8, 2018 Second Quarter 2018 Results

Forward-looking statements This presentation, as well as other statements made by Delphi Technologies PLC (the Company ), contains 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

Q2 2018 highlights Solid execution, with strong bookings performance Revenue $1.2 b (+1.1% YoY 1 ) Operating income 2 $156 m (12.7%, up 10bps YoY 3 ) $2.3 b of lifetime bookings across ICE and Electronics Robust growth in Power Electronics and Commercial Vehicle Earnings per share 2 Operating cash flow Full year 2018 outlook narrowed $1.29 $164 m $100m share repurchase authorization 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. Versus prior year pro-forma results; see appendix for detail and reconciliation to US GAAP 3

Market update Continued regulatory driven demand for advanced propulsion solutions Balanced portfolio for all propulsion systems Accelerated demand for electrification GDi continues to displace diesel and PFi for passenger car Internal combustion Software and controls Electrification Higher pressure systems for commercial vehicles Recent industry topics Uncertainty in global trade, tariffs and Brexit WLTP in Europe Passenger car diesel mix in Europe Higher commodity prices 4

Bookings update Balancing strong demand with disciplined commercial strategy to drive long-term value Booked program lifetime value Adjusted bookings 1 ($ billions) Key technologies 15% CAGR Power Electronics Gasoline Direct Injection 2 $5.3 $6.1 $4.7 $6.7 $7.1 2014 2015 2016 2017 2018 H1 2 Q2 $2.3 Q1 $3.0 2 2 Electronics & Software Commercial Vehicle Diesel 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

Accelerating momentum in key technologies >$5 b $4.5b 1 lifetime bookings H1 through 2018 lifetime H1 2018 bookings ~$1 b 1 lifetime bookings through 2014 >$9 b 6b 1,2 lifetime bookings H1 through 2018 H1 lifetime 2018 bookings ~$3 b 1,2 lifetime bookings through 2014 >$5 b 1 lifetime bookings through H1 2018 ~$1.5 b 1 lifetime bookings through 2014 Power Electronics Gasoline fuel systems Commercial vehicle diesel systems Investments aligned with long-term growth opportunities 1. Bookings represent lifetime gross program revenues awarded since 2011, based upon expected volumes and pricing adjusted for FX 2. Bookings for GDi only 6

Financial Review

Q2 2018 vs Q2 2017 $ millions Q2 2018 Q2 2017 (pro forma 3 ) Q2 2017 (reported) Financial highlights 1.1% year-on-year adjusted revenue growth Revenue $1,232 Adjusted growth % 1 1.1% $1,166 - $1,187 - Double-digit growth in key technologies including Power Electronics and commercial vehicle Primarily offset by softer China sales and lower Aftermarket revenues consistent with commercial strategy Operating income 2 $156 Operating margin % 2 12.7% $147 12.6% $164 13.8% Earnings per share 2 $1.29 - - 10bps year-on-year adjusted operating margin expansion Stringent cost control and benefits from prior restructuring FX tailwinds Partially offset by unfavorable product mix Operating cash flow $164 - - 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. See appendix for reconciliation 8

Q2 2018 revenue growth Growth in key areas of the portfolio offset by lower revenues in China Revenue $ millions Regional growth Adjusted 1 year-on-year growth 1.1% 1 $1,166 $(17) $31 $52 $1,232 N. America 4% Adj 5% GoM 2 Europe 2% Adj (3)% GoM 2 China (4)% Adj (12)% GoM 2 S. America 6% Adj (2)% GoM 2 3 1. At constant foreign exchange rates, and excludes impact of certain aftermarket revenue retained by former parent 2. GoM = growth over market 3. See appendix for reconciliation 9

Q2 2018 operating income growth Year-on-year growth driven by continued improvements in operating performance and FX Operating income 1 $ millions +10 bps Financial highlights Performance driven by: 12.6% $147 $(17) $14 $9 $3 12.7% $156 Healthy incremental margin performance driven by disciplined cost control Partially offset by price downs (1.4%), unfavorable mix and higher commodity prices FX tailwinds primarily due to: Q2 2018 EUR/USD rate of 1.19 vs 1.10 in Q2 2017 2 1. Adjusted for restructuring and other special items; see appendix for detail and reconciliation to US GAAP 2. See appendix for reconciliation 10

Powertrain segment highlights Strong revenue growth in key areas offset by lower light duty diesel and China sales Revenue Operating income 2 Financial highlights $ millions $ millions $1,035 0% 1 (20) bps $1,086 12.5% $129 12.3% $134 Revenue: Strong year-on-year revenue growth in >45% growth for Power Electronics >20% growth for Commercial Vehicle Passenger car diesel decline of ~15% GDi decline of ~10% due to lower sales in China Operating margin: 20 bps year-on-year decline driven by: Unfavorable mix Partially offset by operational performance and FX tailwinds Q2 2017 (pro forma 3) Q2 2018 Q2 2017 (pro forma 3) Q2 2018 1. At constant foreign exchange rates 2. Adjusted for restructuring and other special items; see appendix for detail and reconciliation to US GAAP 3. See appendix for reconciliation 11

Aftermarket segment results Continued margin expansion, consistent with focused strategy Revenue Operating income 2 Financial highlights $ millions $ millions $212 (1.0)% 1 +170 bps $215 8.5% $18 10.2% $22 Revenue: 1% year-on-year adjusted decline Consistent with strategy to focus on higher margin products and channels Lower OES channel offset growth in IAM channel Operating margin: 170 bps year-on-year margin expansion driven by commercial strategy and operating performance Remain on track to deliver full year margin expansion Q2 2017 (pro forma ) Q2 2018 3 3 Q2 2017 (pro forma ) Q2 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 3. See appendix for reconciliation 12

Updated 2018 outlook Narrowed revenue and EPS ranges, operating cash flow unchanged $ millions 2018 outlook except per share amounts 2017 Pro forma 4 Updated Prior outlook Revenue $4,773 $5,000 - $5,100 $5,000 - $5,200 Adjusted growth 1 8.5% 2% - 4% 2% - 6% Operating income 2 $569 Operating income margin 11.9% 12.1% - 12.3% 12.3% - 12.5% Earnings per share 3 $4.65 - $4.85 $4.65 - $4.95 Operating cash flow $440 - $480 $440 - $480 Other outlook metrics Restructuring charges $80-$85m (prior $95-$100m) One-time separation costs $90-$95m (prior $75-$80m) Capital expenditures $290-$310m (prior $280-$300m) EUR/USD $1.18 (prior $1.20) Adjusted tax rate 16-17% unchanged 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 13

Q&A

Appendix

Non-GAAP reconciliation: Net income to Adj. op. income ($ millions) Delphi Technologies Q2 2018 Q2 2017 Net income attributable to Delphi Technologies $86 $48 Net income attributable to noncontrolling interest 4 8 Net income $90 $56 Equity (income) loss, net of tax (3) 1 Income tax expense 20 22 Other (income) expense, net (4) - Interest expense 19 - Operating income $122 $79 Restructuring 12 66 Separation costs 1 21 15 Asset impairments 1 4 Adjusted operating income $156 $164 1. Prior to December 4, 2017 separation costs include one-time expenses related to the separation from the Company s former parent. For periods subsequent to December 4, 2017, these costs include one-time incremental expenses associated with becoming a stand-alone publiclytraded 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. 16

Non-GAAP reconciliation: Segment Adj. operating income ($ millions) Powertrain Segment Q2 2018 Q2 2017 Operating income $105 $61 Restructuring 11 64 Separation costs 1 17 12 Asset impairments 1 4 Adjusted operating income $134 $141 Aftermarket Segment Q2 2018 Q2 2017 Operating income $17 $18 Restructuring 1 2 Separation costs 1 4 3 Adjusted operating income $22 $23 1. Prior to December 4, 2017 separation costs include one-time expenses related to the separation from the Company s former parent. For periods subsequent to December 4, 2017, these costs include one-time incremental expenses associated with becoming a stand-alone publiclytraded 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. 17

Non-GAAP reconciliation: Adjusted net income ($ millions, except per share amounts) Delphi Technologies Q2 2018 Q2 2017 Net income attributable to Delphi Technologies $86 $48 Adjusting items: Restructuring 12 66 Separation costs 1 21 15 Asset impairments 1 4 Tax impact of adjusting items 2 (5) (13) Adjusted net income attributable to Delphi Technologies $115 $120 Weighted average number of diluted shares outstanding 89.05 88.61 Diluted net income per share attributable to Delphi Technologies $0.97 $0.54 Adjusted net income per share $1.29 $1.35 1. Prior to December 4, 2017 separation costs include one-time expenses related to the separation from the Company s former parent. For periods subsequent to December 4, 2017, these costs include one-time incremental expenses associated with becoming a stand-alone publiclytraded 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 before 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. 18

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) ($17) N/A N/A ($72) Adjusted Operating Income Pro forma $149 $147 N/A N/A $569 % to sales 13.0% 12.6% 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. 19

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) ($12) N/A N/A ($53) Adjusted Operating Income Pro forma $141 $129 N/A N/A $512 % to sales 13.8% 12.5% 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. 20

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) ($5) N/A N/A ($19) Adjusted Operating Income Pro forma $8 $18 N/A N/A $57 % to sales 4.0% 8.5% 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. 21