VISTEON CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF OPERATIONS (Dollars in Millions, Except Per Share Data) (Unaudited) 2018 2017 Sales $ 814 $ 810 Cost of sales (685) (681) Gross margin 129 129 Selling, general and administrative expenses (44) (52) Restructuring expense (5) (1) Interest expense, net (2) (5) Equity in net income of non-consolidated affiliates 3 2 Other income, net 7 2 Income before income taxes 88 75 Provision for income taxes (21) (16) Net income from continuing operations 67 59 Income from discontinued operations, net of tax 2 8 Net income 69 67 Net income attributable to non-controlling interests (4) (4) Net income attributable to Visteon Corporation $ 65 $ 63 Earnings per share data: Basic earnings per share Continuing operations $ 2.07 $ 1.69 Discontinued operations 0.07 0.25 Basic earnings per share attributable to Visteon Corporation $ 2.14 $ 1.94 Diluted earnings per share Continuing operations $ 2.05 $ 1.67 Discontinued operations 0.06 0.24 Diluted earnings per share attributable to Visteon Corporation $ 2.11 $ 1.91 Average shares outstanding (in millions) Basic 30.5 32.5 Diluted 30.8 33.0 Comprehensive income: Comprehensive income $ 92 $ 90 Comprehensive income attributable to Visteon Corporation $ 82 $ 85
ASSETS VISTEON CORPORATION AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (Dollars in Millions) (Unaudited) December 31 2018 2017 Cash and equivalents $ 523 $ 706 Restricted cash 3 3 Accounts receivable, net 498 530 Inventories, net 199 189 Other current assets 194 175 Total current assets 1,417 1,603 Property and equipment, net 389 377 Intangible assets, net 133 132 Investments in non-consolidated affiliates 45 41 Other non-current assets 161 151 Total assets $ 2,145 $ 2,304 LIABILITIES AND EQUITY Short-term debt, including current portion of long-term debt $ 35 $ 46 Accounts payable 493 470 Accrued employee liabilities 80 105 Other current liabilities 179 180 Total current liabilities 787 801 Long-term debt 347 347 Employee benefits 275 277 Deferred tax liabilities 22 23 Other non-current liabilities 99 95 Stockholders equity Common stock 1 1 Additional paid-in capital 1,291 1,339 Retained earnings 1,510 1,445 Accumulated other comprehensive loss (157) (174) Treasury stock (2,139) (1,974) Total Visteon Corporation stockholders equity 506 637 Non-controlling interests 109 124 Total equity 615 761 Total liabilities and equity $ 2,145 $ 2,304
VISTEON CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS 1 (Dollars in Millions) (Unaudited) 2018 2017 OPERATING Net income $ 69 $ 67 Adjustments to reconcile net income to net cash provided from operating activities: Depreciation and amortization 22 19 Equity in net income of non-consolidated affiliates, net of dividends remitted (3) (2) Non-cash stock-based compensation (6) 2 Gain on India operations repurchase (7) (Gains) / losses on divestitures and impairments (3) 1 Other non-cash items 3 Changes in assets and liabilities: Accounts receivable 48 (39) Inventories (6) (8) Accounts payable 30 18 Other assets and other liabilities (70) (65) Net cash provided from (used by) operating activities 81 (11) INVESTING Capital expenditures, including intangibles (44) (32) India operations repurchase (47) Proceeds from asset sales and business divestitures 10 Loan repayments from non-consolidated affiliates 2 Other 1 Net cash used by investing activities (41) (69) FINANCING Short-term debt, net (12) 15 Principal payments on debt (2) Distribution payments (14) (1) Repurchase of common stock (200) (125) Dividends paid to non-controlling interests (1) Other (3) (3) Net cash used by financing activities (230) (116) Effect of exchange rate changes on cash 7 6 Net decrease in cash (183) (190) Cash, cash equivalents, and restricted cash at beginning of period 709 882 Cash, cash equivalents, and restricted cash at end of period $ 526 $ 692 1 The Company has combined cash flows from discontinued operations with cash flows from continuing operations within the operating, investing and financing categories. 2017 cash flow statement recast for adoption of Accounting Standards Update No. 2016-15, Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments.
VISTEON CORPORATION AND SUBSIDIARIES RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Unaudited, Dollars in Millions) Adjusted EBITDA: Adjusted EBITDA is presented as a supplemental measure of the Company's performance that management believes is useful to investors because the excluded items may vary significantly in timing or amounts and/or may obscure trends useful in evaluating and comparing the Company's operating activities across reporting periods. The Company defines Adjusted EBITDA as net income attributable to the Company adjusted to eliminate the impact of depreciation and amortization, restructuring expense, net interest expense, equity in net income of non-consolidated affiliates, loss on divestiture, gain on non-consolidated affiliate transactions, provision for income taxes, discontinued operations, net income attributable to non-controlling interests, non-cash stockbased compensation expense, and other gains and losses not reflective of the Company's ongoing operations. Because not all companies use identical calculations, this presentation of Adjusted EBITDA may not be comparable to similarly titled measures of other companies. Estimated Full Year Visteon 2018 2017 2018 Adjusted EBITDA $ 104 $ 101 $370 - $380 Depreciation and amortization (22) (19) (90) Restructuring expense (5) (1) (10) Interest expense, net (2) (5) (10) Equity in net income of non-consolidated affiliates 3 2 10 Provision for income taxes (21) (16) (55) Income from discontinued operations, net of tax 2 8 2 Net income attributable to non-controlling interests (4) (4) (15) Non-cash, stock-based compensation 6 (2) (8) Other 4 (1) 4 Net income attributable to Visteon $ 65 $ 63 $198 - $208 Adjusted EBITDA is not a recognized term under U.S. GAAP and does not purport to be a substitute for net income as an indicator of operating performance or cash flows from operating activities as a measure of liquidity. Adjusted EBITDA has limitations as an analytical tool and is not intended to be a measure of cash flow available for management's discretionary use, as it does not consider certain cash requirements such as interest payments, tax payments and debt service requirements. In addition, the Company uses Adjusted EBITDA (i) as a factor in incentive compensation decisions, (ii) to evaluate the effectiveness of the Company's business strategies, and (iii) because the Company's credit agreements use similar measures for compliance with certain covenants.
Free Cash Flow and Adjusted Free Cash Flow: Free cash flow and Adjusted free cash flow are presented as supplemental measures of the Company's liquidity that management believes are useful to investors in analyzing the Company's ability to service and repay its debt. The Company defines Free cash flow as cash flow provided from operating activities less capital expenditures. The Company defines Adjusted free cash flow as cash flow provided from operating activities less capital expenditures, as further adjusted for restructuring and transformation-related payments. Free cash flow and Adjusted free cash flow include amounts associated with discontinued operations. Because not all companies use identical calculations, this presentation of Free cash flow and Adjusted free cash flow may not be comparable to other similarly titled measures of other companies. Estimated Total Visteon 2018 2017 Full Year 2018 Cash provided from (used by) operating activities total Visteon $ 81 $ (11) $245 - $265 Capital expenditures, including intangibles (44) (32) (110-105) Free cash flow $ 37 $ (43) $135 - $160 Restructuring/transformation-related payments 11 12 25-20 Adjusted free cash flow $ 48 $ (31) $160 - $180 Free cash flow and Adjusted free cash flow are not recognized terms under U.S. GAAP and do not purport to be a substitute for cash flows from operating activities as a measure of liquidity. Free cash flow and Adjusted free cash flow have limitations as analytical tools as they do not reflect cash used to service debt and do not reflect funds available for investment or other discretionary uses. In addition, the Company uses Free cash flow and Adjusted free cash flow (i) as factors in incentive compensation decisions and (ii) for planning and forecasting future periods. Adjusted Net Income and Adjusted Earnings Per Share: Adjusted net income and Adjusted earnings per share are presented as supplemental measures that management believes are useful to investors in analyzing the Company's profitability, providing comparability between periods by excluding certain items that may not be indicative of recurring business operating results. The Company believes management and investors benefit from referring to these supplemental measures in assessing company performance and when planning, forecasting and analyzing future periods. The Company defines Adjusted net income as net income attributable to Visteon adjusted to eliminate the impact of restructuring expense, loss on divestiture, gain on non-consolidated affiliate transactions, discontinued operations and related tax effects and other gains and losses not reflective of the Company's ongoing operations. The Company defines Adjusted earnings per share as Adjusted net income divided by diluted shares. Because not all companies use identical calculations, this presentation of Adjusted net income and Adjusted earnings per share may not be comparable to other similarly titled measures of other companies. Net income attributable to Visteon: 2018 2017 Electronics $ 63 $ 55 Discontinued operations 2 8 Net income attributable to Visteon $ 65 $ 63
Diluted earnings per share:, 2018 Electronics Discontinued Operations Total Visteon Net income attributable to Visteon $ 63 $ 2 $ 65 Average shares outstanding, diluted (in millions) 30.8 30.8 30.8 Diluted earnings per share $ 2.05 $ 0.06 $ 2.11 Adjusted earnings per share: Net income attributable to Visteon $ 63 $ 2 $ 65 Restructuring expense 5 5 Other (4) (4) Income from discontinued operations, net of tax (2) (2) Adjusted net income $ 64 $ $ 64 Average shares outstanding, diluted (in millions) 30.8 30.8 30.8 Adjusted earnings per share $ 2.08 $ $ 2.08 Diluted earnings per share:, 2017 Electronics Discontinued Operations Total Visteon Net income attributable to Visteon $ 55 $ 8 $ 63 Average shares outstanding, diluted (in millions) 33.0 33.0 33.0 Diluted earnings per share $ 1.67 $ 0.24 $ 1.91 Adjusted earnings per share: Net income attributable to Visteon $ 55 $ 8 $ 63 Restructuring expense 1 1 Other 1 1 Income from discontinued operations, net of tax (8) (8) Adjusted net income $ 57 $ $ 57 Average shares outstanding, diluted (in millions) 33.0 33.0 33.0 Adjusted earnings per share $ 1.73 $ $ 1.73 Adjusted net income and Adjusted earnings per share are not recognized terms under U.S. GAAP and do not purport to be a substitute for profitability. Adjusted net income and Adjusted earnings per share have limitations as analytical tools as they do not consider certain restructuring and transaction-related payments and/or expenses. In addition, the Company uses Adjusted net income and Adjusted earnings per share for planning and forecasting future periods.