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, loss on debt extinguishment, equity in net loss (income) of non-consolidated affiliates, loss on divestiture, gain on non-consolidated affiliate transactions, other net expense, provision for (benefit from) income taxes, discontinued operations, net income attributable to non-controlling interests, non-cash stock-based compensation expense, and other non-operating gains and losses. Because not all companies use identical calculations, this presentation of Adjusted EBITDA may not be comparable to similarly titled measures of other companies.
|
Three Months Ended |
|
Twelve Months Ended |
|
Estimated | ||||||||
|
December 31 |
|
December 31 |
|
Full Year | ||||||||
Total Visteon |
2016 |
|
2015 |
|
2016 |
|
2015 |
|
2017 | ||||
Electronics |
$ |
98 |
|
$ |
83 |
|
$ |
346 |
|
$ |
294 |
|
|
Other |
(2) |
|
(4) |
|
(9) |
|
(12) |
|
| ||||
Adjusted EBITDA |
96 |
|
79 |
|
337 |
|
282 |
|
$355 - $370 | ||||
Depreciation and amortization |
22 |
|
23 |
|
84 |
|
85 |
|
85 | ||||
Restructuring expense |
27 |
|
18 |
|
49 |
|
36 |
|
10 | ||||
Interest expense, net |
2 |
|
1 |
|
12 |
|
14 |
|
15 | ||||
Loss on debt extinguishment |
— |
|
— |
|
— |
|
5 |
|
— | ||||
Equity in net loss (income) of non-consolidated affiliates |
1 |
|
1 |
|
(2) |
|
(7) |
|
(5) | ||||
Loss on divestiture |
— |
|
105 |
|
— |
|
105 |
|
— | ||||
Loss (gain) on non-consolidated affiliate transactions |
1 |
|
— |
|
— |
|
(62) |
|
— | ||||
Other expense, net |
7 |
|
10 |
|
24 |
|
25 |
|
5 | ||||
Provision for (benefit from) income taxes |
3 |
|
(16) |
|
30 |
|
27 |
|
60 | ||||
Net loss (income) from discontinued operations, net of
|
25 |
|
(92) |
|
40 |
|
(2,286) |
|
— | ||||
Net income attributable to non-controlling interests |
4 |
|
3 |
|
16 |
|
44 |
|
20 | ||||
Non-cash, stock-based compensation expense |
2 |
|
1 |
|
8 |
|
8 |
|
10 | ||||
Other |
— |
|
4 |
|
1 |
|
4 |
|
— | ||||
Net income attributable to Visteon |
$ |
2 |
|
$ |
21 |
|
$ |
75 |
|
$ |
2,284 |
|
$155 - $170 |