Aptiv PLC(NYSE:APTV)

Aptiv PLC designs, manufacturers, and sells vehicle components worldwide. The company provides electrical, electronic, and safety technology solutions to the automotive and commercial vehicle markets. It operates through two segment, Signal and Power Solutions, and Advanced Safety and User Experienc...
Website: http://www.aptiv.com
Founded: 1994
Full Time Employees: 141,000
Sector: Consumer Cyclical
Industry: Auto Parts
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2018-02-05 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
net sales | 5,086,000,000 | 5,153,000,000 | 5,212,000,000 | 5,208,000,000 | 4,825,000,000 | 4,907,000,000 | 4,854,000,000 | 5,051,000,000 | 4,901,000,000 | 4,919,000,000 | 5,114,000,000 | 5,200,000,000 | 4,818,000,000 | 4,640,000,000 | 4,614,000,000 | 4,057,000,000 | 4,178,000,000 | 4,134,000,000 | 3,654,000,000 | 3,807,000,000 | 4,023,000,000 | 4,212,000,000 | 3,668,000,000 | 1,960,000,000 | 3,226,000,000 | 3,596,000,000 | 3,559,000,000 | 3,627,000,000 | 3,575,000,000 | 3,636,000,000 | 3,485,000,000 | 3,684,000,000 | 3,630,000,000 | -59,000,000 | 4,333,000,000 | 4,318,000,000 | 4,292,000,000 | 4,313,000,000 | 4,091,000,000 | 4,206,000,000 | 4,051,000,000 | 3,879,000,000 | 3,631,000,000 | 3,858,000,000 | 3,797,000,000 | 4,152,000,000 | 4,144,000,000 | 4,451,000,000 | 4,276,000,000 | 4,182,000,000 | 4,017,000,000 | 4,240,000,000 | 4,024,000,000 | 3,767,000,000 | 3,663,000,000 | 3,997,000,000 | 4,092,000,000 | |
yoy | 5.41% | 5.01% | 7.38% | 3.11% | -1.55% | -0.24% | -5.08% | -2.87% | 1.72% | 6.01% | 10.84% | 28.17% | 15.32% | 12.24% | 26.27% | 6.57% | 3.85% | -1.85% | -0.38% | 94.23% | 24.71% | 17.13% | 3.06% | -45.96% | -9.76% | -1.10% | 2.12% | -1.55% | -1.52% | -6262.71% | -19.57% | -14.68% | -15.42% | -101.37% | 5.92% | 2.66% | 5.95% | 11.19% | 12.67% | 9.02% | 6.69% | -6.58% | -12.38% | -13.32% | -11.20% | -0.72% | 3.16% | 4.98% | 6.26% | 11.02% | 9.66% | 6.08% | -1.66% | |||||
qoq | -1.30% | -1.13% | 0.08% | 7.94% | -1.67% | 1.09% | -3.90% | 3.06% | -0.37% | -3.81% | -1.65% | 7.93% | 3.84% | 0.56% | 13.73% | -2.90% | 1.06% | 13.14% | -4.02% | -5.37% | -4.49% | 14.83% | 87.14% | -39.24% | -10.29% | 1.04% | -1.87% | 1.45% | -1.68% | 4.33% | -5.40% | 1.49% | -6252.54% | -101.36% | 0.35% | 0.61% | -0.49% | 5.43% | -2.73% | 3.83% | 4.43% | 6.83% | -5.88% | 1.61% | -8.55% | 0.19% | -6.90% | 4.09% | 2.25% | 4.11% | -5.26% | 5.37% | 6.82% | 2.84% | -8.36% | -2.32% | ||
operating expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of sales | 4,166,000,000 | 4,190,000,000 | 4,194,000,000 | 4,211,000,000 | 3,905,000,000 | 3,945,000,000 | 3,951,000,000 | 4,083,000,000 | 4,023,000,000 | 3,997,000,000 | 4,221,000,000 | 4,336,000,000 | 4,058,000,000 | 3,827,000,000 | 3,821,000,000 | 3,617,000,000 | 3,589,000,000 | 3,543,000,000 | 3,138,000,000 | 3,205,000,000 | 3,296,000,000 | 3,433,000,000 | 3,021,000,000 | 1,947,000,000 | 2,725,000,000 | 2,909,000,000 | 2,882,000,000 | 2,958,000,000 | 2,962,000,000 | 2,967,000,000 | 2,834,000,000 | 2,958,000,000 | 2,947,000,000 | -44,000,000 | 3,450,000,000 | 3,419,000,000 | 3,445,000,000 | 3,238,000,000 | 3,256,000,000 | 3,348,000,000 | 3,265,000,000 | 3,161,000,000 | 2,862,000,000 | 3,076,000,000 | 3,056,000,000 | 3,343,000,000 | 3,388,000,000 | 3,611,000,000 | 3,508,000,000 | 3,426,000,000 | 3,338,000,000 | 3,464,000,000 | 3,339,000,000 | 3,158,000,000 | 3,058,000,000 | 3,272,000,000 | 3,373,000,000 | |
selling, general and administrative | 427,000,000 | 450,000,000 | 433,000,000 | 406,000,000 | 384,000,000 | 363,000,000 | 331,000,000 | 405,000,000 | 366,000,000 | 381,000,000 | 360,000,000 | 353,000,000 | 342,000,000 | 303,000,000 | 275,000,000 | 286,000,000 | 274,000,000 | 291,000,000 | 263,000,000 | 266,000,000 | 255,000,000 | 278,000,000 | 229,000,000 | 217,000,000 | 252,000,000 | 298,000,000 | 262,000,000 | 260,000,000 | 256,000,000 | 242,000,000 | 232,000,000 | 260,000,000 | 259,000,000 | 46,000,000 | 317,000,000 | 301,000,000 | 288,000,000 | 311,000,000 | 278,000,000 | 279,000,000 | 277,000,000 | 252,000,000 | 249,000,000 | 261,000,000 | 255,000,000 | 278,000,000 | 270,000,000 | 272,000,000 | 261,000,000 | 264,000,000 | 228,000,000 | 241,000,000 | 230,000,000 | 254,000,000 | 215,000,000 | 230,000,000 | 228,000,000 | |
amortization | 53,000,000 | 52,000,000 | 52,000,000 | 53,000,000 | 51,000,000 | 52,000,000 | 53,000,000 | 52,000,000 | 54,000,000 | 56,000,000 | 59,000,000 | 59,000,000 | 59,000,000 | 37,000,000 | 37,000,000 | 38,000,000 | 37,000,000 | 37,000,000 | 37,000,000 | 37,000,000 | 37,000,000 | 37,000,000 | 36,000,000 | 35,000,000 | 36,000,000 | 35,000,000 | 34,000,000 | 43,000,000 | 34,000,000 | 63,000,000 | 31,000,000 | 30,000,000 | 30,000,000 | 17,000,000 | 34,000,000 | 33,000,000 | 33,000,000 | 33,000,000 | 34,000,000 | 34,000,000 | 33,000,000 | 23,000,000 | 23,000,000 | 23,000,000 | 24,000,000 | 25,000,000 | 25,000,000 | 25,000,000 | 26,000,000 | 25,000,000 | 27,000,000 | 26,000,000 | 26,000,000 | 24,000,000 | 20,000,000 | 19,000,000 | 21,000,000 | |
restructuring | 62,000,000 | 36,000,000 | 60,000,000 | 52,000,000 | 37,000,000 | 68,000,000 | 16,000,000 | 70,000,000 | 39,000,000 | 130,000,000 | 28,000,000 | 42,000,000 | 11,000,000 | 33,000,000 | 11,000,000 | 19,000,000 | 22,000,000 | 3,000,000 | 1,000,000 | 14,000,000 | 6,000,000 | 18,000,000 | 18,000,000 | 72,000,000 | 28,000,000 | 30,000,000 | 61,000,000 | 31,000,000 | 26,000,000 | 9,000,000 | 65,000,000 | 15,000,000 | 20,000,000 | -51,000,000 | 21,000,000 | 97,000,000 | 62,000,000 | 76,000,000 | 63,000,000 | 154,000,000 | 35,000,000 | 108,000,000 | 36,000,000 | 17,000,000 | 16,000,000 | 20,000,000 | 47,000,000 | 55,000,000 | 22,000,000 | 50,000,000 | 37,000,000 | 26,000,000 | 32,000,000 | 154,000,000 | 3,000,000 | 8,000,000 | 6,000,000 | |
total operating expenses | 4,708,000,000 | 4,728,000,000 | 5,387,000,000 | 4,722,000,000 | 4,377,000,000 | 4,428,000,000 | 4,351,000,000 | 4,610,000,000 | 4,482,000,000 | 4,564,000,000 | 4,668,000,000 | 4,790,000,000 | 4,470,000,000 | 4,200,000,000 | 4,144,000,000 | 3,960,000,000 | 3,922,000,000 | 3,874,000,000 | 3,439,000,000 | 3,522,000,000 | 3,594,000,000 | 3,766,000,000 | 3,304,000,000 | 2,271,000,000 | 1,607,000,000 | 3,272,000,000 | 3,239,000,000 | 3,292,000,000 | 3,278,000,000 | 3,281,000,000 | 3,162,000,000 | 3,263,000,000 | 3,256,000,000 | -32,000,000 | 3,822,000,000 | 3,850,000,000 | 3,828,000,000 | 3,658,000,000 | 3,631,000,000 | 3,815,000,000 | 3,610,000,000 | 3,544,000,000 | 3,170,000,000 | 3,377,000,000 | 3,351,000,000 | 3,666,000,000 | 3,730,000,000 | 3,963,000,000 | 3,817,000,000 | 3,765,000,000 | 3,630,000,000 | 3,757,000,000 | 3,627,000,000 | 3,590,000,000 | 3,296,000,000 | 3,529,000,000 | 3,628,000,000 | |
operating income | 378,000,000 | 425,000,000 | -175,000,000 | 486,000,000 | 448,000,000 | 479,000,000 | 503,000,000 | 441,000,000 | 419,000,000 | 355,000,000 | 446,000,000 | 410,000,000 | 348,000,000 | 440,000,000 | 470,000,000 | 97,000,000 | 256,000,000 | 260,000,000 | 215,000,000 | 285,000,000 | 429,000,000 | 446,000,000 | 364,000,000 | -311,000,000 | 1,619,000,000 | 324,000,000 | 320,000,000 | 335,000,000 | 297,000,000 | 355,000,000 | 323,000,000 | 421,000,000 | 374,000,000 | -27,000,000 | 511,000,000 | 468,000,000 | 464,000,000 | 655,000,000 | 460,000,000 | 391,000,000 | 441,000,000 | 335,000,000 | 461,000,000 | 481,000,000 | 446,000,000 | 486,000,000 | 414,000,000 | 488,000,000 | 459,000,000 | 417,000,000 | 387,000,000 | 483,000,000 | 397,000,000 | 177,000,000 | 367,000,000 | 468,000,000 | 464,000,000 | |
yoy | -15.63% | -11.27% | -134.79% | 10.20% | 6.92% | 34.93% | 12.78% | 7.56% | 20.40% | -19.32% | -5.11% | 322.68% | 35.94% | 69.23% | 118.60% | -65.96% | -40.33% | -41.70% | -40.93% | -191.64% | -73.50% | 37.65% | 13.75% | -192.84% | 445.12% | -8.73% | -0.93% | -20.43% | -20.59% | -1414.81% | -36.79% | -10.04% | -19.40% | -104.12% | 11.09% | 19.69% | 5.22% | 95.52% | -0.22% | -18.71% | -1.12% | -31.07% | 11.35% | -1.43% | -2.83% | 16.55% | 6.98% | 1.04% | 15.62% | 135.59% | 5.45% | 3.21% | -14.44% | |||||
qoq | -11.06% | -342.86% | -136.01% | 8.48% | -6.47% | -4.77% | 14.06% | 5.25% | 18.03% | -20.40% | 8.78% | 17.82% | -20.91% | -6.38% | 384.54% | -62.11% | -1.54% | 20.93% | -24.56% | -33.57% | -3.81% | 22.53% | -217.04% | -119.21% | 399.69% | 1.25% | -4.48% | 12.79% | -16.34% | 9.91% | -23.28% | 12.57% | -1485.19% | -105.28% | 9.19% | 0.86% | -29.16% | 42.39% | 17.65% | -11.34% | 31.64% | -27.33% | -4.16% | 7.85% | -8.23% | 17.39% | -15.16% | 6.32% | 10.07% | 7.75% | -19.88% | 21.66% | 124.29% | -51.77% | -21.58% | 0.86% | ||
operating margin % | 7.43% | 8.25% | -3.36% | 9.33% | 9.28% | 9.76% | 10.36% | 8.73% | 8.55% | 7.22% | 8.72% | 7.88% | 7.22% | 9.48% | 10.19% | 2.39% | 6.13% | 6.29% | 5.88% | 7.49% | 10.66% | 10.59% | 9.92% | -15.87% | 50.19% | 9.01% | 8.99% | 9.24% | 8.31% | 9.76% | 9.27% | 11.43% | 10.30% | 45.76% | 11.79% | 10.84% | 10.81% | 15.19% | 11.24% | 9.30% | 10.89% | 8.64% | 12.70% | 12.47% | 11.75% | 11.71% | 9.99% | 10.96% | 10.73% | 9.97% | 9.63% | 11.39% | 9.87% | 4.70% | 10.02% | 11.71% | 11.34% | |
interest expense | -89,000,000 | -87,000,000 | -90,000,000 | -91,000,000 | -93,000,000 | -107,000,000 | -101,000,000 | -64,000,000 | -65,000,000 | -71,000,000 | -75,000,000 | -72,000,000 | -67,000,000 | -62,000,000 | -58,000,000 | -56,000,000 | -43,000,000 | -36,000,000 | -36,000,000 | -38,000,000 | -40,000,000 | -39,000,000 | -38,000,000 | -44,000,000 | -43,000,000 | -41,000,000 | -42,000,000 | -43,000,000 | -38,000,000 | -37,000,000 | -34,000,000 | -36,000,000 | -34,000,000 | -35,000,000 | -36,000,000 | -35,000,000 | -34,000,000 | -33,000,000 | -41,000,000 | -41,000,000 | -41,000,000 | -35,000,000 | -30,000,000 | -30,000,000 | -32,000,000 | -34,000,000 | -33,000,000 | -33,000,000 | -35,000,000 | -37,000,000 | -34,000,000 | -36,000,000 | -36,000,000 | -36,000,000 | -32,000,000 | -33,000,000 | -35,000,000 | |
other expense | -4,000,000 | -1,000,000 | -7,250,000 | -9,000,000 | -302,000,000 | -66,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes and equity loss | 285,000,000 | 354,000,000 | -243,000,000 | 453,000,000 | 355,000,000 | 347,000,000 | 407,000,000 | 1,028,000,000 | 369,000,000 | 311,000,000 | 397,000,000 | 349,000,000 | 280,000,000 | 368,000,000 | 432,000,000 | 16,000,000 | 174,000,000 | 204,250,000 | 180,000,000 | 247,000,000 | ||||||||||||||||||||||||||||||||||||||
income tax expense | -81,000,000 | -126,000,000 | -103,000,000 | -45,000,000 | -356,000,000 | -51,000,000 | -76,000,000 | -30,000,000 | -34,000,000 | -25,000,000 | -59,000,000 | -16,000,000 | -21,000,000 | -48,000,000 | -10,000,000 | -30,000,000 | -38,000,000 | -31,000,000 | -33,000,000 | -42,000,000 | -66,000,000 | -83,000,000 | -59,000,000 | -40,000,000 | -60,000,000 | -62,000,000 | -61,000,000 | -26,000,000 | -57,000,000 | -84,000,000 | -75,000,000 | -61,000,000 | -61,000,000 | -80,000,000 | -61,000,000 | -82,000,000 | -63,000,000 | -62,000,000 | -75,000,000 | -74,000,000 | -72,000,000 | -73,000,000 | -37,000,000 | 15,000,000 | -52,000,000 | -98,000,000 | -77,000,000 | |||||||||||
income before equity loss | 204,000,000 | 158,000,000 | -346,000,000 | 408,000,000 | -1,000,000 | 283,000,000 | 375,000,000 | 977,000,000 | 293,000,000 | 991,000,000 | 1,709,000,000 | 319,000,000 | 246,000,000 | 343,000,000 | 373,000,000 | 153,000,000 | 179,000,000 | 155,000,000 | 219,000,000 | |||||||||||||||||||||||||||||||||||||||
equity loss, net of tax | -13,000,000 | -11,000,000 | -6,000,000 | -11,000,000 | -10,000,000 | -8,000,000 | -7,000,000 | -34,000,000 | -69,000,000 | -72,000,000 | -72,000,000 | -73,000,000 | -82,000,000 | -77,000,000 | -67,000,000 | -72,000,000 | -63,000,000 | -36,500,000 | -51,000,000 | -53,000,000 | ||||||||||||||||||||||||||||||||||||||
net income | 191,000,000 | 147,000,000 | -352,000,000 | 397,000,000 | -11,000,000 | 275,000,000 | 368,000,000 | 943,000,000 | 224,000,000 | 919,000,000 | 1,637,000,000 | 246,000,000 | 164,000,000 | 266,000,000 | 306,000,000 | -72,000,000 | 90,000,000 | 39,000,000 | 104,000,000 | 166,000,000 | 300,000,000 | 315,000,000 | 305,000,000 | -365,000,000 | 1,567,000,000 | 241,000,000 | 252,000,000 | 271,000,000 | 245,000,000 | 257,000,000 | 231,000,000 | 303,000,000 | 316,000,000 | 277,000,000 | 413,000,000 | 386,000,000 | 352,000,000 | 306,000,000 | 306,000,000 | 271,000,000 | 443,000,000 | 221,000,000 | 418,000,000 | 667,000,000 | 229,000,000 | 368,000,000 | 325,000,000 | 406,000,000 | 341,000,000 | 321,000,000 | 293,000,000 | 389,000,000 | 298,000,000 | 155,000,000 | 292,000,000 | 350,000,000 | 363,000,000 | |
yoy | -1836.36% | -46.55% | -195.65% | -57.90% | -104.91% | -70.08% | -77.52% | 283.33% | 36.59% | 245.49% | 434.97% | -441.67% | 82.22% | 582.05% | 194.23% | -143.37% | -70.00% | -87.62% | -65.90% | -145.48% | -80.86% | 30.71% | 21.03% | -234.69% | 539.59% | -6.23% | 9.09% | -10.56% | -22.47% | -7.22% | -44.07% | -21.50% | -10.23% | -9.48% | 34.97% | 42.44% | -20.54% | 38.46% | -26.79% | -59.37% | 93.45% | -39.95% | 28.62% | 64.29% | -32.84% | 14.64% | 10.92% | 4.37% | 14.43% | 107.10% | 0.34% | 11.14% | -17.91% | |||||
qoq | 29.93% | -141.76% | -188.66% | -3709.09% | -104.00% | -25.27% | -60.98% | 320.98% | -75.63% | -43.86% | 565.45% | 50.00% | -38.35% | -13.07% | -525.00% | -180.00% | 130.77% | -62.50% | -37.35% | -44.67% | -4.76% | 3.28% | -183.56% | -123.29% | 550.21% | -4.37% | -7.01% | 10.61% | -4.67% | 11.26% | -23.76% | -4.11% | 14.08% | -32.93% | 6.99% | 9.66% | 15.03% | 0.00% | 12.92% | -38.83% | 100.45% | -47.13% | -37.33% | 191.27% | -37.77% | 13.23% | -19.95% | 19.06% | 6.23% | 9.56% | -24.68% | 30.54% | 92.26% | -46.92% | -16.57% | -3.58% | ||
net income margin % | 3.76% | 2.85% | -6.75% | 7.62% | -0.23% | 5.60% | 7.58% | 18.67% | 4.57% | 18.68% | 32.01% | 4.73% | 3.40% | 5.73% | 6.63% | -1.77% | 2.15% | 0.94% | 2.85% | 4.36% | 7.46% | 7.48% | 8.32% | -18.62% | 48.57% | 6.70% | 7.08% | 7.47% | 6.85% | 7.07% | 6.63% | 8.22% | 8.71% | -469.49% | 9.53% | 8.94% | 8.20% | 7.09% | 7.48% | 6.44% | 10.94% | 5.70% | 11.51% | 17.29% | 6.03% | 8.86% | 7.84% | 9.12% | 7.97% | 7.68% | 7.29% | 9.17% | 7.41% | 4.11% | 7.97% | 8.76% | 8.87% | |
net income attributable to noncontrolling interest | 3,000,000 | 10,000,000 | 3,000,000 | 5,000,000 | 1,000,000 | 6,000,000 | 7,000,000 | 5,000,000 | 6,000,000 | 13,000,000 | 8,000,000 | 4,000,000 | 3,000,000 | 18,000,000 | 5,000,000 | -27,000,000 | 1,000,000 | 8,000,000 | 3,000,000 | 3,000,000 | 5,000,000 | 16,000,000 | 6,000,000 | 1,000,000 | -5,000,000 | 11,000,000 | 6,000,000 | -3,000,000 | 5,000,000 | 10,000,000 | 9,000,000 | 12,000,000 | 9,000,000 | 21,000,000 | 18,000,000 | 17,000,000 | 17,000,000 | 25,000,000 | 13,000,000 | 13,000,000 | 18,000,000 | 29,000,000 | 14,000,000 | 22,000,000 | 20,000,000 | 24,000,000 | 20,000,000 | 24,000,000 | 21,000,000 | 23,000,000 | 22,000,000 | 22,000,000 | 22,000,000 | 19,000,000 | 23,000,000 | 20,000,000 | 21,000,000 | |
net loss attributable to redeemable noncontrolling interest | -1,000,000 | -1,000,000 | -1,000,000 | -1,000,000 | 1,000,000 | -2,000,000 | -250,000 | -1,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to aptiv | 189,000,000 | 138,000,000 | -355,000,000 | 393,000,000 | -11,000,000 | 268,000,000 | 363,000,000 | 938,000,000 | 218,000,000 | 905,000,000 | 1,629,000,000 | 242,000,000 | 162,000,000 | 249,000,000 | 301,000,000 | -45,000,000 | 89,000,000 | 31,000,000 | 101,000,000 | 163,000,000 | 295,000,000 | 299,000,000 | 299,000,000 | -366,000,000 | 1,572,000,000 | 230,000,000 | 246,000,000 | 274,000,000 | 240,000,000 | 247,000,000 | 222,000,000 | 291,000,000 | 307,000,000 | |||||||||||||||||||||||||
basic net income per share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic net income per share attributable to aptiv | 0.89 | 0.03 | -1.63 | 1.8 | -0.05 | 6.15 | 0.9 | 0.96 | 1.07 | 0.93 | 0.95 | 0.84 | 1.1 | 1.16 | ||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of basic shares outstanding | 212.91 | 220 | 217.41 | 217.73 | 230.16 | 256.38 | 245.48 | 270.19 | 275.19 | 276.92 | 282.84 | 272.69 | 271.01 | 270.9 | 270.93 | 270.93 | 270.79 | 270.46 | 270.51 | 270.49 | 270.31 | 263.43 | 270.03 | 258.03 | 255.51 | 256.81 | 255.89 | 257.02 | 259.08 | 264.41 | 264.56 | 264.81 | 265.69 | 267.16 | 266.24 | 267.41 | 269.2 | 273.02 | 272.19 | 272.92 | 276.62 | 285.2 | 282.97 | 287.77 | 290.9 | 300.27 | 298.59 | 302.68 | 305.85 | 310.82 | 309.68 | 311.93 | 314.68 | 322.94 | 320.93 | 325.87 | 328.24 | |
diluted net income per share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted net income per share attributable to aptiv | 0.88 | 0.03 | -1.63 | 1.8 | -0.05 | 6.14 | 0.9 | 0.96 | 1.07 | 0.92 | 0.93 | 0.84 | 1.1 | 1.15 | ||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of diluted shares outstanding | 213.8 | 220.75 | 217.41 | 218.11 | 230.16 | 256.66 | 245.78 | 270.43 | 275.31 | 282.88 | 283.01 | 272.77 | 271.17 | 271.18 | 271.1 | 270.93 | 271.16 | 271.22 | 271.2 | 271.06 | 271.14 | 270.7 | 270.38 | 258.21 | 255.83 | 257.39 | 256.44 | 257.26 | 259.55 | 265.22 | 265.33 | 265.48 | 266.44 | 268.03 | 267.16 | 268.03 | 269.54 | 273.7 | 272.77 | 273.37 | 277.04 | 286.64 | 284.4 | 288.85 | 291.81 | 301.89 | 300.14 | 303.74 | 306.89 | 311.8 | 310.62 | 312.69 | 315.36 | 323.29 | 321.28 | 326.14 | 328.47 | |
goodwill impairment | 648,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income | 16,000,000 | 22,000,000 | 12,000,000 | 11,000,000 | 5,000,000 | 10,000,000 | 15,000,000 | 27,000,000 | 26,000,000 | 11,000,000 | -11,000,000 | 20,000,000 | -25,000,000 | -39,000,000 | -131,000,000 | 1,000,000 | 1,000,000 | -1,500,000 | 1,000,000 | -6,000,000 | -1,000,000 | -15,000,000 | 7,000,000 | 6,000,000 | 16,000,000 | -25,000,000 | 4,000,000 | -7,000,000 | 30,000,000 | 8,000,000 | -28,000,000 | -2,000,000 | 4,000,000 | -21,000,000 | -11,000,000 | -2,000,000 | -54,000,000 | 1,000,000 | 5,000,000 | 3,000,000 | -16,000,000 | 7,000,000 | 4,000,000 | 5,000,000 | -34,000,000 | -10,000,000 | 3,000,000 | 5,000,000 | 7,000,000 | |||||||||
net gain on equity method transactions | 46,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on motional transactions | 160,250,000 | 641,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax benefit | -64,000,000 | -32,000,000 | 680,000,000 | 1,312,000,000 | -25,250,000 | -25,000,000 | -28,000,000 | 1,500,000 | 2,000,000 | 14,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
mandatory convertible preferred share dividends | -13,000,000 | -16,000,000 | -16,000,000 | -15,000,000 | -16,000,000 | -16,000,000 | -16,000,000 | -15,000,000 | -16,000,000 | -16,000,000 | -16,000,000 | -16,000,000 | -3,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
net income attributable to ordinary shareholders | 268,000,000 | 363,000,000 | 938,000,000 | 218,000,000 | 905,000,000 | 1,629,000,000 | 229,000,000 | 146,000,000 | 233,000,000 | 286,000,000 | -61,000,000 | 73,000,000 | 15,000,000 | 86,000,000 | 147,000,000 | 279,000,000 | 283,000,000 | 283,000,000 | -369,000,000 | |||||||||||||||||||||||||||||||||||||||
basic net income per share attributable to ordinary shareholders | 1.21 | 1.48 | 3.47 | 0.79 | 3.23 | 5.76 | 0.84 | 0.54 | 0.86 | 1.06 | -0.23 | 0.27 | 0.06 | 0.32 | 0.54 | 1.03 | 1.03 | 1.05 | -1.43 | |||||||||||||||||||||||||||||||||||||||
diluted net income per share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted net income per share attributable to ordinary shareholders | 1.2 | 1.48 | 3.47 | 0.79 | 3.22 | 5.76 | 0.84 | 0.54 | 0.86 | 1.05 | -0.23 | 0.27 | 0.05 | 0.32 | 0.54 | 1.03 | 1.03 | 1.05 | -1.43 | |||||||||||||||||||||||||||||||||||||||
gain on autonomous driving joint venture | -1,434,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes and equity income | 390,000,000 | 413,000,000 | 327,000,000 | -361,000,000 | 1,575,000,000 | 214,500,000 | 285,000,000 | 298,000,000 | 275,000,000 | 453,000,000 | 386,000,000 | 458,000,000 | 408,000,000 | 387,000,000 | 357,000,000 | 452,000,000 | 327,000,000 | 131,000,000 | 338,000,000 | 440,000,000 | 436,000,000 | |||||||||||||||||||||||||||||||||||||
income before equity income | 342,000,000 | 358,000,000 | 329,000,000 | -347,000,000 | 1,565,000,000 | 189,000,000 | 247,000,000 | 267,000,000 | 242,000,000 | 371,000,000 | 323,000,000 | 396,000,000 | 333,000,000 | 313,000,000 | 285,000,000 | 379,000,000 | 290,000,000 | 146,000,000 | 286,000,000 | 342,000,000 | 359,000,000 | |||||||||||||||||||||||||||||||||||||
equity income, net of tax | -42,000,000 | -43,000,000 | -24,000,000 | -18,000,000 | 2,000,000 | 3,000,000 | 5,000,000 | 4,000,000 | 3,000,000 | 6,000,000 | 4,000,000 | 8,000,000 | 5,000,000 | 6,000,000 | 7,000,000 | 7,000,000 | 11,000,000 | 12,000,000 | 10,000,000 | 7,000,000 | 6,000,000 | 6,000,000 | 5,000,000 | 5,000,000 | -3,000,000 | 2,000,000 | 10,000,000 | 8,000,000 | 8,000,000 | 8,000,000 | 10,000,000 | 8,000,000 | 9,000,000 | 6,000,000 | 8,000,000 | 4,000,000 | ||||||||||||||||||||||
income from continuing operations before income taxes and equity income | 293,000,000 | 293,000,000 | 378,000,000 | 370,000,000 | -54,000,000 | 466,000,000 | 441,000,000 | 402,000,000 | 320,000,000 | 353,000,000 | 348,000,000 | 404,000,000 | 279,000,000 | 420,000,000 | 449,000,000 | 360,000,000 | ||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before equity income | 251,000,000 | 227,000,000 | 295,000,000 | 311,000,000 | -94,000,000 | 406,000,000 | 379,000,000 | 341,000,000 | 294,000,000 | 296,000,000 | 264,000,000 | 329,000,000 | 218,000,000 | 359,000,000 | 369,000,000 | 299,000,000 | ||||||||||||||||||||||||||||||||||||||||||
income from continuing operations | 257,000,000 | 231,000,000 | 303,000,000 | 316,000,000 | -88,000,000 | 413,000,000 | 386,000,000 | 352,000,000 | 306,000,000 | 306,000,000 | 271,000,000 | 335,000,000 | 224,000,000 | 364,000,000 | 369,000,000 | 304,000,000 | ||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of tax | 108,000,000 | -3,000,000 | 54,000,000 | 298,000,000 | -75,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
amounts attributable to aptiv: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations | 105,000,000 | -7,000,000 | 53,000,000 | 295,000,000 | -79,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
continuing operations | 0.95 | 0.84 | 1.1 | 1.16 | -0.29 | 1.48 | 1.38 | 1.24 | 1.04 | 1.08 | 0.95 | 1.16 | 0.72 | 1.24 | 1.22 | 0.99 | ||||||||||||||||||||||||||||||||||||||||||
discontinued operations | 0.38 | -0.02 | 0.19 | 1.02 | -0.27 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends declared per share | 0.11 | 0.22 | 0.22 | 0.51 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.17 | 0.17 | 0.17 | 0.17 | |||||||||||||||||||||||||||||||||||
net income attributable to delphi | 274,750,000 | 395,000,000 | 369,000,000 | 335,000,000 | 281,000,000 | 293,000,000 | 258,000,000 | 425,000,000 | 192,000,000 | 404,000,000 | 645,000,000 | 209,000,000 | 344,000,000 | 305,000,000 | 382,000,000 | 320,000,000 | 298,000,000 | 271,000,000 | 367,000,000 | 276,000,000 | 136,000,000 | 269,000,000 | 330,000,000 | 342,000,000 | ||||||||||||||||||||||||||||||||||
amounts attributable to delphi: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic net income per share attributable to delphi | 1.028 | 1.48 | 1.38 | 1.24 | 1.04 | 1.08 | 0.95 | 1.54 | 0.7 | 1.43 | 2.24 | 0.72 | 1.17 | 1.02 | 1.26 | 1.05 | 0.97 | 0.88 | 1.18 | 0.88 | 0.45 | 0.84 | 1.01 | 1.04 | ||||||||||||||||||||||||||||||||||
diluted net income per share attributable to delphi | 1.025 | 1.48 | 1.38 | 1.24 | 1.03 | 1.07 | 0.94 | 1.53 | 0.7 | 1.42 | 2.23 | 0.72 | 1.16 | 1.02 | 1.26 | 1.04 | 0.97 | 0.87 | 1.17 | 0.88 | 0.44 | 0.84 | 1.01 | 1.04 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 3,173,000,000 | 1,851,000,000 | 1,640,000,000 | 1,448,000,000 | 1,100,000,000 | 1,573,000,000 | 1,054,000,000 | 1,409,000,000 | 941,000,000 | 1,640,000,000 | 1,808,000,000 | 1,302,000,000 | 1,100,000,000 | 1,531,000,000 | 4,850,000,000 | 4,670,000,000 | 4,877,000,000 | 3,139,000,000 | 2,741,000,000 | 2,926,000,000 | 2,830,000,000 | 2,821,000,000 | 2,122,000,000 | 1,885,000,000 | 2,055,000,000 | 412,000,000 | 341,000,000 | 365,000,000 | 321,000,000 | 567,000,000 | 771,000,000 | 970,000,000 | 1,345,000,000 | 1,596,000,000 | 557,000,000 | 792,000,000 | 547,000,000 | 838,000,000 | 395,000,000 | 437,000,000 | 463,000,000 | 535,000,000 | 434,000,000 | 1,171,000,000 | 558,000,000 | 904,000,000 | 1,026,000,000 | 1,166,000,000 | 978,000,000 | 1,389,000,000 | 1,053,000,000 | 1,001,000,000 | 830,000,000 | 1,105,000,000 | 1,634,000,000 | 1,523,000,000 | 1,412,000,000 | 1,363,000,000 |
restricted cash | 4,000,000 | 3,000,000 | 3,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 4,000,000 | 52,000,000 | 52,000,000 | 52,000,000 | 32,000,000 | 32,000,000 | 32,000,000 | 32,000,000 | 16,000,000 | 16,000,000 | 16,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 2,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 2,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 2,000,000 | 5,000,000 | 7,000,000 | 4,000,000 | 5,000,000 | 5,000,000 | 4,000,000 | 8,000,000 | 11,000,000 | 12,000,000 | 13,000,000 | 9,000,000 | |||||||||||
accounts receivable | 3,798,000,000 | 3,477,000,000 | 3,713,000,000 | 3,717,000,000 | 3,549,000,000 | 3,261,000,000 | 3,653,000,000 | 3,592,000,000 | 3,652,000,000 | 3,546,000,000 | 3,647,000,000 | 3,729,000,000 | 3,564,000,000 | 3,433,000,000 | 3,366,000,000 | 3,028,000,000 | 3,054,000,000 | 2,784,000,000 | 2,715,000,000 | 2,654,000,000 | 2,798,000,000 | 2,812,000,000 | 2,620,000,000 | 1,834,000,000 | 2,308,000,000 | 2,569,000,000 | 2,661,000,000 | 2,679,000,000 | 2,736,000,000 | 2,487,000,000 | 2,635,000,000 | 2,598,000,000 | 2,646,000,000 | 2,440,000,000 | 3,225,000,000 | 3,127,000,000 | 3,132,000,000 | 2,938,000,000 | 2,983,000,000 | 2,900,000,000 | 2,934,000,000 | 2,750,000,000 | 2,615,000,000 | 2,700,000,000 | 2,677,000,000 | 2,628,000,000 | 2,839,000,000 | 3,049,000,000 | 3,066,000,000 | 2,662,000,000 | 2,856,000,000 | 2,868,000,000 | 2,795,000,000 | 2,425,000,000 | 2,540,000,000 | 2,635,000,000 | 2,854,000,000 | 2,459,000,000 |
inventories | 2,746,000,000 | 2,561,000,000 | 2,597,000,000 | 2,475,000,000 | 2,429,000,000 | 2,320,000,000 | 2,550,000,000 | 2,370,000,000 | 2,371,000,000 | 2,365,000,000 | 2,432,000,000 | 2,380,000,000 | 2,485,000,000 | 2,340,000,000 | 2,306,000,000 | 2,362,000,000 | 2,312,000,000 | 2,014,000,000 | 2,119,000,000 | 1,801,000,000 | 1,525,000,000 | 1,297,000,000 | 1,229,000,000 | 1,212,000,000 | 1,363,000,000 | 1,286,000,000 | 1,345,000,000 | 1,304,000,000 | 1,326,000,000 | 1,277,000,000 | 1,358,000,000 | 1,265,000,000 | 1,202,000,000 | 1,083,000,000 | 1,642,000,000 | 1,485,000,000 | 1,375,000,000 | 1,232,000,000 | 1,375,000,000 | 1,318,000,000 | 1,287,000,000 | 1,181,000,000 | 1,187,000,000 | 1,150,000,000 | 1,081,000,000 | 1,104,000,000 | 1,227,000,000 | 1,262,000,000 | 1,235,000,000 | 1,093,000,000 | 1,233,000,000 | 1,162,000,000 | 1,148,000,000 | 1,066,000,000 | 1,121,000,000 | 1,106,000,000 | 1,137,000,000 | 1,054,000,000 |
other current assets | 999,000,000 | 853,000,000 | 807,000,000 | 732,000,000 | 659,000,000 | 671,000,000 | 640,000,000 | 710,000,000 | 727,000,000 | 696,000,000 | 603,000,000 | 661,000,000 | 576,000,000 | 480,000,000 | 457,000,000 | 498,000,000 | 531,000,000 | 499,000,000 | 477,000,000 | 622,000,000 | 596,000,000 | 503,000,000 | 586,000,000 | 449,000,000 | 432,000,000 | 504,000,000 | 497,000,000 | 490,000,000 | 435,000,000 | 445,000,000 | 439,000,000 | 506,000,000 | 732,000,000 | 521,000,000 | 489,000,000 | 444,000,000 | 432,000,000 | 410,000,000 | 392,000,000 | 395,000,000 | 397,000,000 | 431,000,000 | 629,000,000 | 596,000,000 | 533,000,000 | 587,000,000 | 588,000,000 | 600,000,000 | 594,000,000 | 604,000,000 | 640,000,000 | 597,000,000 | 610,000,000 | 623,000,000 | 591,000,000 | 574,000,000 | 600,000,000 | 616,000,000 |
total current assets | 10,720,000,000 | 8,745,000,000 | 8,760,000,000 | 8,373,000,000 | 7,738,000,000 | 7,826,000,000 | 8,688,000,000 | 8,829,000,000 | 7,691,000,000 | 8,247,000,000 | 8,490,000,000 | 8,072,000,000 | 7,725,000,000 | 7,784,000,000 | 10,983,000,000 | 10,558,000,000 | 10,774,000,000 | 8,436,000,000 | 8,104,000,000 | 8,055,000,000 | 7,801,000,000 | 7,465,000,000 | 6,589,000,000 | 5,412,000,000 | 6,190,000,000 | 5,319,000,000 | 5,385,000,000 | 4,854,000,000 | 4,819,000,000 | 4,777,000,000 | 5,204,000,000 | 5,340,000,000 | 5,926,000,000 | 5,641,000,000 | 6,710,000,000 | 5,849,000,000 | 5,487,000,000 | 5,419,000,000 | 5,147,000,000 | 5,051,000,000 | 5,082,000,000 | 5,121,000,000 | 5,054,000,000 | 5,934,000,000 | 5,687,000,000 | 5,224,000,000 | 5,682,000,000 | 6,082,000,000 | 5,880,000,000 | 5,752,000,000 | 5,787,000,000 | 5,633,000,000 | 5,387,000,000 | 5,227,000,000 | 5,897,000,000 | 5,850,000,000 | 6,016,000,000 | 5,501,000,000 |
long-term assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property | 3,685,000,000 | 3,774,000,000 | 3,720,000,000 | 3,754,000,000 | 3,675,000,000 | 3,698,000,000 | 3,797,000,000 | 3,731,000,000 | 3,764,000,000 | 3,785,000,000 | 3,579,000,000 | 3,592,000,000 | 3,545,000,000 | 3,495,000,000 | 3,157,000,000 | 3,211,000,000 | 3,288,000,000 | 3,294,000,000 | 3,193,000,000 | 3,193,000,000 | 3,164,000,000 | 3,301,000,000 | 3,223,000,000 | 3,196,000,000 | 3,249,000,000 | 3,309,000,000 | 3,145,000,000 | 3,248,000,000 | 3,218,000,000 | 3,179,000,000 | 3,056,000,000 | 2,972,000,000 | 2,890,000,000 | 2,804,000,000 | 3,819,000,000 | 3,671,000,000 | 3,569,000,000 | 3,515,000,000 | 3,522,000,000 | 3,430,000,000 | 3,446,000,000 | 3,377,000,000 | 3,010,000,000 | 2,988,000,000 | 2,905,000,000 | 3,343,000,000 | 3,273,000,000 | 3,311,000,000 | 3,251,000,000 | 3,216,000,000 | 2,982,000,000 | 2,875,000,000 | 2,843,000,000 | 2,860,000,000 | 2,466,000,000 | 2,367,000,000 | 2,403,000,000 | 2,315,000,000 |
operating lease right-of-use assets | 504,000,000 | 501,000,000 | 496,000,000 | 513,000,000 | 507,000,000 | 495,000,000 | 499,000,000 | 515,000,000 | 530,000,000 | 540,000,000 | 511,000,000 | 470,000,000 | 443,000,000 | 451,000,000 | 406,000,000 | 414,000,000 | 384,000,000 | 383,000,000 | 381,000,000 | 378,000,000 | 359,000,000 | 380,000,000 | 375,000,000 | 377,000,000 | 393,000,000 | 413,000,000 | 411,000,000 | 433,000,000 | 434,000,000 | |||||||||||||||||||||||||||||
investments in affiliates | 1,418,000,000 | 1,431,000,000 | 1,303,000,000 | 1,311,000,000 | 1,431,000,000 | 1,433,000,000 | 1,503,000,000 | 1,506,000,000 | 1,363,000,000 | 1,443,000,000 | 1,498,000,000 | 1,581,000,000 | 1,651,000,000 | 1,723,000,000 | 1,772,000,000 | 1,863,000,000 | 1,949,000,000 | 1,797,000,000 | 1,852,000,000 | 1,908,000,000 | 1,962,000,000 | 2,011,000,000 | 2,047,000,000 | 2,073,000,000 | 2,090,000,000 | 106,000,000 | 105,000,000 | 103,000,000 | 102,000,000 | 99,000,000 | 101,000,000 | 99,000,000 | 101,000,000 | 91,000,000 | 130,000,000 | 127,000,000 | 118,000,000 | 101,000,000 | 104,000,000 | 96,000,000 | 100,000,000 | 94,000,000 | 93,000,000 | 93,000,000 | 101,000,000 | 228,000,000 | 243,000,000 | 248,000,000 | 229,000,000 | 234,000,000 | 217,000,000 | 208,000,000 | 223,000,000 | 231,000,000 | 222,000,000 | 207,000,000 | 209,000,000 | 257,000,000 |
intangible assets | 1,940,000,000 | 2,004,000,000 | 2,055,000,000 | 2,105,000,000 | 2,105,000,000 | 2,140,000,000 | 2,235,000,000 | 2,263,000,000 | 2,326,000,000 | 2,399,000,000 | 2,423,000,000 | 2,487,000,000 | 2,534,000,000 | 2,585,000,000 | 806,000,000 | 876,000,000 | 924,000,000 | 964,000,000 | 973,000,000 | 1,021,000,000 | 1,033,000,000 | 1,091,000,000 | 1,095,000,000 | 1,104,000,000 | 1,132,000,000 | 1,186,000,000 | 1,128,000,000 | 1,305,000,000 | 1,334,000,000 | 1,380,000,000 | 1,216,000,000 | 1,245,000,000 | 1,204,000,000 | 1,219,000,000 | 1,213,000,000 | 1,232,000,000 | 1,244,000,000 | 1,240,000,000 | 1,322,000,000 | 1,345,000,000 | 1,385,000,000 | 1,383,000,000 | 664,000,000 | 661,000,000 | 681,000,000 | 746,000,000 | 627,000,000 | 669,000,000 | 696,000,000 | 723,000,000 | 742,000,000 | 757,000,000 | 766,000,000 | 803,000,000 | 548,000,000 | 552,000,000 | 580,000,000 | 596,000,000 |
goodwill | 4,548,000,000 | 4,596,000,000 | 4,593,000,000 | 5,248,000,000 | 5,088,000,000 | 5,024,000,000 | 5,170,000,000 | 5,078,000,000 | 5,110,000,000 | 5,151,000,000 | 5,073,000,000 | 5,140,000,000 | 5,099,000,000 | 5,106,000,000 | 2,274,000,000 | 2,392,000,000 | 2,479,000,000 | 2,511,000,000 | 2,504,000,000 | 2,547,000,000 | 2,503,000,000 | 2,580,000,000 | 2,479,000,000 | 2,401,000,000 | 2,389,000,000 | 2,407,000,000 | 2,136,000,000 | 2,517,000,000 | 2,503,000,000 | 2,524,000,000 | 2,162,000,000 | 2,157,000,000 | 1,980,000,000 | 1,944,000,000 | 1,670,000,000 | 1,628,000,000 | 1,557,000,000 | 1,508,000,000 | 1,583,000,000 | 1,571,000,000 | 1,578,000,000 | 1,539,000,000 | 640,000,000 | 619,000,000 | 611,000,000 | 656,000,000 | 456,000,000 | 489,000,000 | 494,000,000 | 496,000,000 | 485,000,000 | 467,000,000 | 466,000,000 | 473,000,000 | ||||
other long-term assets | 2,388,000,000 | 2,362,000,000 | 2,570,000,000 | 2,638,000,000 | 2,558,000,000 | 2,842,000,000 | 2,874,000,000 | 2,829,000,000 | 2,860,000,000 | 2,862,000,000 | 2,137,000,000 | 756,000,000 | 719,000,000 | 740,000,000 | 573,000,000 | 594,000,000 | 606,000,000 | 622,000,000 | 644,000,000 | 678,000,000 | 654,000,000 | 694,000,000 | 636,000,000 | 717,000,000 | 724,000,000 | 719,000,000 | 629,000,000 | 648,000,000 | 609,000,000 | 521,000,000 | 588,000,000 | 503,000,000 | 459,000,000 | 470,000,000 | 624,000,000 | 549,000,000 | 522,000,000 | 509,000,000 | 444,000,000 | 464,000,000 | 480,000,000 | 459,000,000 | 1,331,000,000 | 514,000,000 | 479,000,000 | 549,000,000 | 642,000,000 | 653,000,000 | 632,000,000 | 626,000,000 | 598,000,000 | 611,000,000 | 588,000,000 | 582,000,000 | 506,000,000 | 461,000,000 | 480,000,000 | 459,000,000 |
total long-term assets | 14,483,000,000 | 14,668,000,000 | 14,737,000,000 | 15,569,000,000 | 15,364,000,000 | 15,632,000,000 | 16,078,000,000 | 15,922,000,000 | 15,953,000,000 | 16,180,000,000 | 15,221,000,000 | 14,026,000,000 | 13,991,000,000 | 14,100,000,000 | 8,988,000,000 | 9,350,000,000 | 9,630,000,000 | 9,571,000,000 | 9,547,000,000 | 9,725,000,000 | 9,675,000,000 | 10,057,000,000 | 9,855,000,000 | 9,868,000,000 | 9,977,000,000 | 8,140,000,000 | 7,554,000,000 | 8,254,000,000 | 8,200,000,000 | 7,703,000,000 | 7,123,000,000 | 6,976,000,000 | 6,634,000,000 | 6,528,000,000 | 7,456,000,000 | 7,207,000,000 | 7,010,000,000 | 6,873,000,000 | 6,975,000,000 | 6,906,000,000 | 6,989,000,000 | 6,852,000,000 | 5,738,000,000 | 4,875,000,000 | 4,777,000,000 | 5,522,000,000 | 5,241,000,000 | 5,370,000,000 | 5,302,000,000 | 5,295,000,000 | 5,024,000,000 | 4,918,000,000 | 4,886,000,000 | 4,949,000,000 | 3,742,000,000 | 3,587,000,000 | 3,672,000,000 | 3,627,000,000 |
total assets | 25,203,000,000 | 23,413,000,000 | 23,497,000,000 | 23,942,000,000 | 23,102,000,000 | 23,458,000,000 | 24,766,000,000 | 24,751,000,000 | 23,644,000,000 | 24,427,000,000 | 23,711,000,000 | 22,098,000,000 | 21,716,000,000 | 21,884,000,000 | 19,971,000,000 | 19,908,000,000 | 20,404,000,000 | 18,007,000,000 | 17,651,000,000 | 17,780,000,000 | 17,476,000,000 | 17,522,000,000 | 16,444,000,000 | 15,280,000,000 | 16,167,000,000 | 13,459,000,000 | 12,939,000,000 | 13,108,000,000 | 13,019,000,000 | 12,480,000,000 | 12,327,000,000 | 12,316,000,000 | 12,560,000,000 | 12,169,000,000 | 14,166,000,000 | 13,056,000,000 | 12,497,000,000 | 12,292,000,000 | 12,122,000,000 | 11,957,000,000 | 12,071,000,000 | 11,973,000,000 | 10,792,000,000 | 10,809,000,000 | 10,464,000,000 | 10,746,000,000 | 10,923,000,000 | 11,452,000,000 | 11,182,000,000 | 11,047,000,000 | 10,811,000,000 | 10,551,000,000 | 10,273,000,000 | 10,176,000,000 | 9,639,000,000 | 9,437,000,000 | 9,688,000,000 | 9,128,000,000 |
liabilities, redeemable noncontrolling interest and shareholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term debt | 102,000,000 | 81,000,000 | 17,000,000 | 32,000,000 | 241,000,000 | 509,000,000 | 1,257,000,000 | 1,475,000,000 | 1,487,000,000 | 9,000,000 | 43,000,000 | 37,000,000 | 45,000,000 | 31,000,000 | 16,000,000 | 17,000,000 | 35,000,000 | 8,000,000 | 8,000,000 | 16,000,000 | 78,000,000 | 90,000,000 | 99,000,000 | 200,000,000 | 260,000,000 | 393,000,000 | 444,000,000 | 517,000,000 | 542,000,000 | 306,000,000 | 24,000,000 | 22,000,000 | 60,000,000 | 17,000,000 | 15,000,000 | 13,000,000 | 8,000,000 | 12,000,000 | 36,000,000 | 97,000,000 | 368,000,000 | 52,000,000 | 424,000,000 | 43,000,000 | 44,000,000 | 34,000,000 | 37,000,000 | 32,000,000 | 31,000,000 | 61,000,000 | 59,000,000 | 59,000,000 | 103,000,000 | 140,000,000 | 92,000,000 | 69,000,000 | 89,000,000 | 107,000,000 |
accounts payable | 3,204,000,000 | 3,157,000,000 | 3,130,000,000 | 3,039,000,000 | 2,890,000,000 | 2,870,000,000 | 2,989,000,000 | 2,915,000,000 | 2,893,000,000 | 3,151,000,000 | 3,056,000,000 | 3,028,000,000 | 2,996,000,000 | 3,150,000,000 | 2,775,000,000 | 2,749,000,000 | 2,910,000,000 | 2,953,000,000 | 2,544,000,000 | 2,574,000,000 | 2,624,000,000 | 2,571,000,000 | 2,186,000,000 | 1,432,000,000 | 2,243,000,000 | 2,463,000,000 | 2,232,000,000 | 2,284,000,000 | 2,340,000,000 | 2,334,000,000 | 2,254,000,000 | 2,307,000,000 | 2,282,000,000 | 2,227,000,000 | 2,745,000,000 | 2,603,000,000 | 2,549,000,000 | 2,563,000,000 | 2,544,000,000 | 2,527,000,000 | 2,514,000,000 | 2,541,000,000 | 2,327,000,000 | 2,386,000,000 | 2,287,000,000 | 2,581,000,000 | 2,521,000,000 | 2,696,000,000 | 2,681,000,000 | 2,595,000,000 | 2,504,000,000 | 2,501,000,000 | 2,386,000,000 | 2,278,000,000 | 2,244,000,000 | 2,356,000,000 | 2,469,000,000 | 2,397,000,000 |
accrued liabilities | 1,763,000,000 | 1,799,000,000 | 1,738,000,000 | 1,680,000,000 | 1,663,000,000 | 1,752,000,000 | 1,558,000,000 | 1,518,000,000 | 1,576,000,000 | 1,648,000,000 | 1,597,000,000 | 1,524,000,000 | 1,467,000,000 | 1,684,000,000 | 1,338,000,000 | 1,253,000,000 | 1,201,000,000 | 1,246,000,000 | 1,282,000,000 | 1,315,000,000 | 1,260,000,000 | 1,385,000,000 | 1,294,000,000 | 1,227,000,000 | 1,152,000,000 | 1,155,000,000 | 1,167,000,000 | 1,190,000,000 | 1,132,000,000 | 1,054,000,000 | 1,109,000,000 | 1,109,000,000 | 1,366,000,000 | 1,296,000,000 | 1,383,000,000 | 1,554,000,000 | 1,535,000,000 | 1,573,000,000 | 1,261,000,000 | 1,275,000,000 | 1,179,000,000 | 1,204,000,000 | 1,182,000,000 | 1,170,000,000 | 1,081,000,000 | 1,274,000,000 | 1,286,000,000 | 1,270,000,000 | 1,218,000,000 | 1,238,000,000 | 1,294,000,000 | 1,249,000,000 | 1,185,000,000 | 1,241,000,000 | 1,334,000,000 | 1,271,000,000 | 1,330,000,000 | 1,208,000,000 |
total current liabilities | 5,069,000,000 | 5,037,000,000 | 4,885,000,000 | 4,751,000,000 | 4,794,000,000 | 5,131,000,000 | 5,804,000,000 | 5,908,000,000 | 5,956,000,000 | 4,808,000,000 | 4,696,000,000 | 4,589,000,000 | 4,508,000,000 | 4,865,000,000 | 4,129,000,000 | 4,019,000,000 | 4,146,000,000 | 4,207,000,000 | 3,834,000,000 | 3,905,000,000 | 3,962,000,000 | 4,046,000,000 | 3,579,000,000 | 2,859,000,000 | 3,655,000,000 | 4,054,000,000 | 3,875,000,000 | 3,991,000,000 | 4,014,000,000 | 3,694,000,000 | 3,387,000,000 | 3,438,000,000 | 3,708,000,000 | 3,540,000,000 | 4,143,000,000 | 4,170,000,000 | 4,092,000,000 | 4,148,000,000 | 3,841,000,000 | 3,899,000,000 | 4,061,000,000 | 3,927,000,000 | 4,028,000,000 | 3,772,000,000 | 3,818,000,000 | 3,889,000,000 | 3,844,000,000 | 3,998,000,000 | 3,930,000,000 | 3,894,000,000 | 3,857,000,000 | 3,809,000,000 | 3,674,000,000 | 3,659,000,000 | 3,670,000,000 | 3,696,000,000 | 3,888,000,000 | 3,712,000,000 |
long-term liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt | 9,248,000,000 | 7,470,000,000 | 7,613,000,000 | 7,758,000,000 | 7,646,000,000 | 7,843,000,000 | 8,283,000,000 | 5,504,000,000 | 4,721,000,000 | 6,204,000,000 | 6,419,000,000 | 6,476,000,000 | 6,473,000,000 | 6,460,000,000 | 6,336,000,000 | 6,433,000,000 | 6,503,000,000 | 4,059,000,000 | 4,000,000,000 | 4,031,000,000 | 3,946,000,000 | 4,011,000,000 | 3,935,000,000 | 3,946,000,000 | 5,964,000,000 | 3,971,000,000 | 3,939,000,000 | 3,997,000,000 | 3,995,000,000 | 4,038,000,000 | 4,084,000,000 | 4,067,000,000 | 4,163,000,000 | 4,132,000,000 | 4,884,000,000 | 4,059,000,000 | 3,991,000,000 | 3,959,000,000 | 4,038,000,000 | 3,969,000,000 | 3,985,000,000 | 3,956,000,000 | 2,698,000,000 | 2,693,000,000 | 2,673,000,000 | 2,417,000,000 | 2,417,000,000 | 2,420,000,000 | 2,418,000,000 | 2,351,000,000 | 2,359,000,000 | 2,367,000,000 | 2,375,000,000 | 2,324,000,000 | 1,998,000,000 | 1,995,000,000 | 1,996,000,000 | 1,996,000,000 |
pension benefit obligations | 416,000,000 | 430,000,000 | 432,000,000 | 426,000,000 | 390,000,000 | 374,000,000 | 413,000,000 | 407,000,000 | 418,000,000 | 417,000,000 | 372,000,000 | 380,000,000 | 368,000,000 | 354,000,000 | 399,000,000 | 421,000,000 | 437,000,000 | 440,000,000 | 493,000,000 | 503,000,000 | 504,000,000 | 525,000,000 | 484,000,000 | 468,000,000 | 466,000,000 | 483,000,000 | 422,000,000 | 439,000,000 | 440,000,000 | 445,000,000 | 439,000,000 | 432,000,000 | 460,000,000 | 454,000,000 | 1,004,000,000 | 986,000,000 | 962,000,000 | 955,000,000 | 794,000,000 | 807,000,000 | 849,000,000 | 854,000,000 | 898,000,000 | 922,000,000 | 926,000,000 | 1,011,000,000 | 911,000,000 | 965,000,000 | 958,000,000 | 959,000,000 | 909,000,000 | 888,000,000 | 888,000,000 | 929,000,000 | 694,000,000 | 671,000,000 | 694,000,000 | 674,000,000 |
long-term operating lease liabilities | 394,000,000 | 401,000,000 | 404,000,000 | 422,000,000 | 422,000,000 | 412,000,000 | 421,000,000 | 437,000,000 | 442,000,000 | 453,000,000 | 419,000,000 | 379,000,000 | 355,000,000 | 361,000,000 | 325,000,000 | 334,000,000 | 303,000,000 | 304,000,000 | 301,000,000 | 295,000,000 | 276,000,000 | 300,000,000 | 294,000,000 | 293,000,000 | 308,000,000 | 329,000,000 | 329,000,000 | 350,000,000 | 350,000,000 | |||||||||||||||||||||||||||||
other long-term liabilities | 554,000,000 | 576,000,000 | 599,000,000 | 610,000,000 | 596,000,000 | 613,000,000 | 647,000,000 | 725,000,000 | 688,000,000 | 701,000,000 | 732,000,000 | 752,000,000 | 740,000,000 | 750,000,000 | 401,000,000 | 419,000,000 | 415,000,000 | 436,000,000 | 524,000,000 | 521,000,000 | 512,000,000 | 540,000,000 | 598,000,000 | 588,000,000 | 621,000,000 | 611,000,000 | 593,000,000 | 599,000,000 | 585,000,000 | 633,000,000 | 608,000,000 | 621,000,000 | 531,000,000 | 526,000,000 | 521,000,000 | 556,000,000 | 503,000,000 | 467,000,000 | 528,000,000 | 512,000,000 | 532,000,000 | 503,000,000 | 394,000,000 | 401,000,000 | 384,000,000 | 416,000,000 | 372,000,000 | 385,000,000 | 382,000,000 | 409,000,000 | 463,000,000 | 445,000,000 | 439,000,000 | 434,000,000 | 407,000,000 | 412,000,000 | 465,000,000 | 575,000,000 |
total long-term liabilities | 10,612,000,000 | 8,877,000,000 | 9,048,000,000 | 9,216,000,000 | 9,054,000,000 | 9,242,000,000 | 9,764,000,000 | 7,073,000,000 | 6,269,000,000 | 7,775,000,000 | 7,942,000,000 | 7,987,000,000 | 7,936,000,000 | 7,925,000,000 | 7,461,000,000 | 7,607,000,000 | 7,658,000,000 | 5,239,000,000 | 5,318,000,000 | 5,350,000,000 | 5,238,000,000 | 5,376,000,000 | 5,311,000,000 | 5,295,000,000 | 7,359,000,000 | 5,394,000,000 | 5,283,000,000 | 5,385,000,000 | 5,370,000,000 | 5,116,000,000 | 5,131,000,000 | 5,120,000,000 | 5,154,000,000 | 5,112,000,000 | 6,409,000,000 | 5,601,000,000 | 5,456,000,000 | 5,381,000,000 | 5,360,000,000 | 5,288,000,000 | 5,366,000,000 | 5,313,000,000 | 3,990,000,000 | 4,016,000,000 | 3,983,000,000 | 3,844,000,000 | 3,700,000,000 | 3,770,000,000 | 3,758,000,000 | 3,719,000,000 | 3,731,000,000 | 3,700,000,000 | 3,702,000,000 | 3,687,000,000 | 3,099,000,000 | 3,078,000,000 | 3,155,000,000 | 3,245,000,000 |
total liabilities | 15,681,000,000 | 13,914,000,000 | 13,933,000,000 | 13,967,000,000 | 13,848,000,000 | 14,373,000,000 | 15,568,000,000 | 12,981,000,000 | 12,225,000,000 | 12,583,000,000 | 12,638,000,000 | 12,576,000,000 | 12,444,000,000 | 12,790,000,000 | 11,590,000,000 | 11,626,000,000 | 11,804,000,000 | 9,446,000,000 | 9,152,000,000 | 9,255,000,000 | 9,200,000,000 | 9,422,000,000 | 8,890,000,000 | 8,154,000,000 | 11,014,000,000 | 9,448,000,000 | 9,158,000,000 | 9,376,000,000 | 9,384,000,000 | 8,810,000,000 | 8,518,000,000 | 8,558,000,000 | 8,862,000,000 | 8,652,000,000 | 10,552,000,000 | 9,771,000,000 | 9,548,000,000 | 9,529,000,000 | 9,201,000,000 | 9,187,000,000 | 9,427,000,000 | 9,240,000,000 | 8,018,000,000 | 7,788,000,000 | 7,801,000,000 | 7,733,000,000 | 7,544,000,000 | 7,768,000,000 | 7,688,000,000 | 7,613,000,000 | 7,588,000,000 | 7,509,000,000 | 7,376,000,000 | 7,346,000,000 | 6,769,000,000 | 6,774,000,000 | 7,043,000,000 | 6,957,000,000 |
commitments and contingencies | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redeemable noncontrolling interest | 99,000,000 | 102,000,000 | 102,000,000 | 103,000,000 | 95,000,000 | 92,000,000 | 99,000,000 | 95,000,000 | 97,000,000 | 99,000,000 | 93,000,000 | 97,000,000 | 97,000,000 | 96,000,000 | ||||||||||||||||||||||||||||||||||||||||||||
shareholders’ equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred shares, 0.01 par value per share... | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares, 0.01 par value per share... | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 |
additional paid-in-capital | 3,599,000,000 | 3,619,000,000 | 3,632,000,000 | 3,605,000,000 | 3,372,000,000 | 2,966,000,000 | 2,940,000,000 | 3,947,000,000 | 3,968,000,000 | 4,028,000,000 | 4,032,000,000 | 4,001,000,000 | 3,972,000,000 | 3,989,000,000 | 3,968,000,000 | 3,949,000,000 | 3,908,000,000 | 3,939,000,000 | 3,928,000,000 | 3,909,000,000 | 3,881,000,000 | 3,897,000,000 | 3,861,000,000 | 3,849,000,000 | 1,606,000,000 | 1,645,000,000 | 1,623,000,000 | 1,618,000,000 | 1,606,000,000 | 1,639,000,000 | 1,633,000,000 | 1,632,000,000 | 1,622,000,000 | 1,649,000,000 | 1,628,000,000 | 1,617,000,000 | 1,606,000,000 | 1,633,000,000 | 1,620,000,000 | 1,608,000,000 | 1,602,000,000 | 1,653,000,000 | 1,635,000,000 | 1,645,000,000 | 1,642,000,000 | 1,700,000,000 | 1,695,000,000 | 1,695,000,000 | 1,693,000,000 | 1,699,000,000 | 1,718,000,000 | 1,718,000,000 | 1,716,000,000 | 1,723,000,000 | 1,721,000,000 | 1,742,000,000 | 1,762,000,000 | |
retained earnings | 6,351,000,000 | 6,227,000,000 | 6,357,000,000 | 6,797,000,000 | 6,598,000,000 | 7,002,000,000 | 6,734,000,000 | 8,401,000,000 | 7,847,000,000 | 8,162,000,000 | 7,522,000,000 | 5,893,000,000 | 5,690,000,000 | 5,608,000,000 | 5,375,000,000 | 5,089,000,000 | 5,150,000,000 | 5,077,000,000 | 5,062,000,000 | 4,976,000,000 | 4,829,000,000 | 4,550,000,000 | 4,267,000,000 | 3,984,000,000 | 4,353,000,000 | 2,890,000,000 | 2,745,000,000 | 2,597,000,000 | 2,491,000,000 | 2,511,000,000 | 2,610,000,000 | 2,510,000,000 | 2,278,000,000 | 2,118,000,000 | 2,485,000,000 | 2,257,000,000 | 2,057,000,000 | 1,980,000,000 | 1,870,000,000 | 1,749,000,000 | 1,629,000,000 | 1,627,000,000 | 1,693,000,000 | 1,739,000,000 | 1,460,000,000 | 1,548,000,000 | 1,602,000,000 | 1,646,000,000 | 1,544,000,000 | 1,446,000,000 | 1,287,000,000 | 1,177,000,000 | 971,000,000 | 856,000,000 | 796,000,000 | 660,000,000 | 452,000,000 | 110,000,000 |
accumulated other comprehensive loss | -719,000,000 | -641,000,000 | -709,000,000 | -714,000,000 | -1,011,000,000 | -1,174,000,000 | -794,000,000 | -884,000,000 | -698,000,000 | -645,000,000 | -779,000,000 | -665,000,000 | -682,000,000 | -791,000,000 | -1,151,000,000 | -942,000,000 | -665,000,000 | -672,000,000 | -699,000,000 | -566,000,000 | -636,000,000 | -545,000,000 | -768,000,000 | -894,000,000 | -991,000,000 | -719,000,000 | -806,000,000 | -699,000,000 | -682,000,000 | -694,000,000 | -638,000,000 | -622,000,000 | -436,000,000 | -471,000,000 | -913,000,000 | -982,000,000 | -1,087,000,000 | -1,215,000,000 | -941,000,000 | -979,000,000 | -969,000,000 | -1,033,000,000 | -1,015,000,000 | -897,000,000 | -950,000,000 | -741,000,000 | -406,000,000 | -219,000,000 | -279,000,000 | -237,000,000 | -262,000,000 | -377,000,000 | -292,000,000 | |||||
total aptiv shareholders’ equity | 9,233,000,000 | 9,207,000,000 | 9,282,000,000 | 9,690,000,000 | 8,961,000,000 | 8,796,000,000 | 8,882,000,000 | 11,467,000,000 | 11,120,000,000 | 11,548,000,000 | 10,778,000,000 | 9,232,000,000 | 8,983,000,000 | 8,809,000,000 | 8,195,000,000 | 8,099,000,000 | 8,396,000,000 | 8,347,000,000 | 8,294,000,000 | 8,322,000,000 | 8,077,000,000 | 7,905,000,000 | 7,363,000,000 | 6,942,000,000 | 4,971,000,000 | 3,819,000,000 | 3,565,000,000 | 3,519,000,000 | 3,418,000,000 | 3,459,000,000 | 3,608,000,000 | 3,523,000,000 | 3,467,000,000 | 3,299,000,000 | ||||||||||||||||||||||||
noncontrolling interest | 190,000,000 | 190,000,000 | 180,000,000 | 182,000,000 | 198,000,000 | 197,000,000 | 217,000,000 | 208,000,000 | 202,000,000 | 197,000,000 | 202,000,000 | 193,000,000 | 192,000,000 | 189,000,000 | 186,000,000 | 183,000,000 | 204,000,000 | 214,000,000 | 205,000,000 | 203,000,000 | 199,000,000 | 195,000,000 | 191,000,000 | 184,000,000 | 182,000,000 | 192,000,000 | 216,000,000 | 213,000,000 | 217,000,000 | 211,000,000 | 201,000,000 | 235,000,000 | 231,000,000 | 218,000,000 | 411,000,000 | 390,000,000 | 370,000,000 | 362,000,000 | 369,000,000 | 389,000,000 | 379,000,000 | 483,000,000 | 458,000,000 | 531,000,000 | 508,000,000 | 503,000,000 | 485,000,000 | 559,000,000 | 533,000,000 | 523,000,000 | 477,000,000 | 521,000,000 | 499,000,000 | 485,000,000 | 464,000,000 | 478,000,000 | 483,000,000 | 483,000,000 |
total shareholders’ equity | 9,423,000,000 | 9,397,000,000 | 9,462,000,000 | 9,872,000,000 | 9,159,000,000 | 8,993,000,000 | 9,099,000,000 | 11,675,000,000 | 11,322,000,000 | 11,745,000,000 | 10,980,000,000 | 9,425,000,000 | 9,175,000,000 | 8,998,000,000 | 8,381,000,000 | 8,282,000,000 | 8,600,000,000 | 8,561,000,000 | 8,499,000,000 | 8,525,000,000 | 8,276,000,000 | 8,100,000,000 | 7,554,000,000 | 7,126,000,000 | 5,153,000,000 | 4,011,000,000 | 3,781,000,000 | 3,732,000,000 | 3,635,000,000 | 3,670,000,000 | 3,809,000,000 | 3,758,000,000 | 3,698,000,000 | 3,517,000,000 | 3,614,000,000 | 3,285,000,000 | 2,949,000,000 | 2,763,000,000 | 2,921,000,000 | 2,770,000,000 | 2,644,000,000 | 2,733,000,000 | 2,774,000,000 | 3,021,000,000 | 2,663,000,000 | 3,013,000,000 | 3,379,000,000 | 3,684,000,000 | 3,494,000,000 | 3,434,000,000 | 3,223,000,000 | 3,042,000,000 | 2,897,000,000 | 2,830,000,000 | 2,870,000,000 | 2,663,000,000 | 2,645,000,000 | 2,171,000,000 |
total liabilities, redeemable noncontrolling interest and shareholders’ equity | 25,203,000,000 | 23,413,000,000 | 23,497,000,000 | 23,942,000,000 | 23,102,000,000 | 23,458,000,000 | 24,766,000,000 | 24,751,000,000 | 23,644,000,000 | 24,427,000,000 | 23,711,000,000 | 22,098,000,000 | 21,716,000,000 | 21,884,000,000 | ||||||||||||||||||||||||||||||||||||||||||||
short-term investments | 791,000,000 | 748,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and shareholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and shareholders’ equity | 19,971,000,000 | 19,908,000,000 | 20,404,000,000 | 18,007,000,000 | 17,651,000,000 | 17,780,000,000 | 17,476,000,000 | 17,522,000,000 | 16,444,000,000 | 15,280,000,000 | 16,167,000,000 | 13,459,000,000 | 12,939,000,000 | 13,108,000,000 | 13,019,000,000 | 12,480,000,000 | 12,327,000,000 | 12,316,000,000 | 12,560,000,000 | 12,169,000,000 | 14,166,000,000 | 13,056,000,000 | 12,497,000,000 | 12,292,000,000 | 12,122,000,000 | 11,957,000,000 | 12,071,000,000 | 11,973,000,000 | 10,792,000,000 | 10,809,000,000 | 10,464,000,000 | 10,746,000,000 | 10,923,000,000 | 11,452,000,000 | 11,182,000,000 | 11,047,000,000 | 10,811,000,000 | 10,551,000,000 | 10,273,000,000 | 10,176,000,000 | 9,639,000,000 | 9,437,000,000 | 9,688,000,000 | 9,128,000,000 | ||||||||||||||
assets held for sale | 532,000,000 | 525,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities held for sale | 43,000,000 | 32,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term assets of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term liabilities of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash in escrow related to powertrain spin-off senior notes offering | 796,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total delphi shareholders’ equity | 3,203,000,000 | 2,895,000,000 | 2,579,000,000 | 2,401,000,000 | 2,552,000,000 | 2,381,000,000 | 2,265,000,000 | 2,250,000,000 | 2,316,000,000 | 2,490,000,000 | 2,155,000,000 | 2,510,000,000 | 2,894,000,000 | 3,125,000,000 | 2,961,000,000 | 2,911,000,000 | 2,746,000,000 | 2,521,000,000 | 2,398,000,000 | 2,345,000,000 | 2,406,000,000 | 2,185,000,000 | 2,162,000,000 | 1,688,000,000 | ||||||||||||||||||||||||||||||||||
current assets held for sale | 223,000,000 | 187,000,000 | 316,000,000 | 837,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities held for sale | 130,000,000 | 95,000,000 | 173,000,000 | 406,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term assets held for sale | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term liabilities held for sale | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | -237,000,000 | -114,000,000 | -220,000,000 | -55,000,000 | -183,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
time deposits | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additional paid-in capital | 1,758,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
membership interests |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 191,000,000 | 147,000,000 | -352,000,000 | 397,000,000 | -11,000,000 | 275,000,000 | 368,000,000 | 943,000,000 | 224,000,000 | 919,000,000 | 1,637,000,000 | 246,000,000 | 164,000,000 | 266,000,000 | 306,000,000 | -72,000,000 | 90,000,000 | 39,000,000 | 104,000,000 | 166,000,000 | 300,000,000 | 315,000,000 | 305,000,000 | -365,000,000 | 1,567,000,000 | 241,000,000 | 252,000,000 | 271,000,000 | 245,000,000 | 257,000,000 | 231,000,000 | 303,000,000 | 316,000,000 | 277,000,000 | 413,000,000 | 386,000,000 | 352,000,000 | 306,000,000 | 306,000,000 | 271,000,000 | 443,000,000 | 221,000,000 | 418,000,000 | 667,000,000 | 229,000,000 | 368,000,000 | 325,000,000 | 406,000,000 | 341,000,000 | 321,000,000 | 293,000,000 | 389,000,000 | 298,000,000 | 155,000,000 | 292,000,000 | 350,000,000 | 363,000,000 |
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 197,000,000 | 198,000,000 | 197,000,000 | 197,000,000 | 191,000,000 | 193,000,000 | 188,000,000 | 196,000,000 | 176,000,000 | 190,000,000 | 167,000,000 | 165,000,000 | 157,000,000 | 151,000,000 | 153,000,000 | 155,000,000 | 154,000,000 | 153,000,000 | 156,000,000 | 160,000,000 | 156,000,000 | 171,000,000 | 156,000,000 | 149,000,000 | 144,000,000 | 143,000,000 | 144,000,000 | 145,000,000 | 139,000,000 | 139,000,000 | 132,000,000 | 126,000,000 | 125,000,000 | -10,000,000 | 149,000,000 | 148,000,000 | 142,000,000 | 145,000,000 | 140,000,000 | 156,000,000 | 129,000,000 | 123,000,000 | 108,000,000 | 112,000,000 | 104,000,000 | 121,000,000 | 125,000,000 | 121,000,000 | 119,000,000 | 114,000,000 | 111,000,000 | 106,000,000 | 105,000,000 | 122,000,000 | 93,000,000 | 94,000,000 | 93,000,000 |
amortization | 53,000,000 | 52,000,000 | 52,000,000 | 53,000,000 | 51,000,000 | 52,000,000 | 53,000,000 | 52,000,000 | 54,000,000 | 56,000,000 | 59,000,000 | 59,000,000 | 59,000,000 | 37,000,000 | 37,000,000 | 38,000,000 | 37,000,000 | 37,000,000 | 37,000,000 | 37,000,000 | 37,000,000 | 37,000,000 | 36,000,000 | 35,000,000 | 36,000,000 | 35,000,000 | 34,000,000 | 43,000,000 | 34,000,000 | 63,000,000 | 31,000,000 | 30,000,000 | 30,000,000 | 17,000,000 | 34,000,000 | 33,000,000 | 33,000,000 | 33,000,000 | 34,000,000 | 34,000,000 | 33,000,000 | 23,000,000 | 23,000,000 | 23,000,000 | 24,000,000 | 25,000,000 | 25,000,000 | 25,000,000 | 26,000,000 | 25,000,000 | 27,000,000 | 26,000,000 | 26,000,000 | 24,000,000 | 20,000,000 | 19,000,000 | 21,000,000 |
amortization of deferred debt issuance costs | 2,000,000 | 2,000,000 | 2,000,000 | 3,000,000 | 2,000,000 | 3,000,000 | 5,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 3,000,000 | 2,000,000 | 2,000,000 | 3,000,000 | 2,000,000 | 2,000,000 | 1,000,000 | 1,000,000 | 3,000,000 | 3,000,000 | 2,000,000 | 3,000,000 | 3,000,000 | 1,000,000 | 2,000,000 | 1,000,000 | 1,000,000 | 2,000,000 | 2,000,000 | 1,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 1,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 3,000,000 | 2,000,000 | ||||||||
restructuring expense, net of cash paid | 4,000,000 | -34,000,000 | 22,000,000 | 20,000,000 | -18,000,000 | 20,000,000 | -31,000,000 | 2,000,000 | -36,000,000 | 79,000,000 | -24,000,000 | 16,000,000 | -8,000,000 | 3,000,000 | 7,000,000 | -14,000,000 | -14,000,000 | -3,000,000 | -25,000,000 | 28,000,000 | -15,000,000 | -2,000,000 | 33,000,000 | 3,000,000 | -5,000,000 | -24,000,000 | 29,000,000 | -15,000,000 | -16,000,000 | -16,000,000 | -35,000,000 | 49,000,000 | 4,000,000 | 0 | -20,000,000 | 88,000,000 | 5,000,000 | 70,000,000 | 6,000,000 | -8,000,000 | -24,000,000 | -35,000,000 | 17,000,000 | 20,000,000 | -27,000,000 | -14,000,000 | 6,000,000 | -13,000,000 | -4,000,000 | 107,000,000 | -16,000,000 | -15,000,000 | -14,000,000 | ||||
deferred income taxes | -28,000,000 | 41,000,000 | 47,000,000 | -30,000,000 | 336,000,000 | -33,000,000 | -32,000,000 | -1,000,000 | 32,000,000 | -756,000,000 | -1,391,000,000 | -10,000,000 | -7,000,000 | -138,000,000 | -1,000,000 | -4,000,000 | -1,000,000 | -55,000,000 | -9,000,000 | 1,000,000 | 3,000,000 | -62,000,000 | 32,000,000 | -4,000,000 | -18,000,000 | -47,000,000 | 13,000,000 | -3,000,000 | 4,000,000 | 59,000,000 | -62,000,000 | -4,000,000 | -7,000,000 | -28,000,000 | -1,000,000 | -5,000,000 | 8,000,000 | -146,000,000 | 12,000,000 | 6,000,000 | 3,000,000 | -11,000,000 | -1,000,000 | -2,000,000 | -7,000,000 | -5,000,000 | 8,000,000 | -73,000,000 | 20,000,000 | 5,000,000 | -2,000,000 | -81,000,000 | 11,000,000 | 4,000,000 | 3,000,000 | ||
pension and other postretirement benefit expenses | 17,000,000 | 10,000,000 | 11,000,000 | 12,000,000 | 11,000,000 | 12,000,000 | 9,000,000 | 11,000,000 | 12,000,000 | 10,000,000 | 12,000,000 | 11,000,000 | 11,000,000 | 5,000,000 | 9,000,000 | 8,000,000 | 8,000,000 | 5,000,000 | 10,000,000 | 14,000,000 | 10,000,000 | 7,000,000 | 11,000,000 | 10,000,000 | 10,000,000 | 15,000,000 | 10,000,000 | 9,000,000 | 10,000,000 | 6,000,000 | 9,000,000 | 9,000,000 | 11,000,000 | -15,000,000 | 22,000,000 | 24,000,000 | 20,000,000 | 17,000,000 | 14,000,000 | 16,000,000 | 15,000,000 | 15,000,000 | 20,000,000 | 20,000,000 | 20,000,000 | 19,000,000 | 25,000,000 | 23,000,000 | 22,000,000 | 20,000,000 | 20,000,000 | ||||||
loss from equity method investments, net of dividends received | 13,000,000 | 20,000,000 | 9,000,000 | 19,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 34,000,000 | 76,000,000 | 72,000,000 | 72,000,000 | 78,000,000 | 82,000,000 | 79,000,000 | 70,000,000 | 72,000,000 | 63,000,000 | 54,000,000 | 53,000,000 | 57,000,000 | 42,000,000 | ||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | 5,000,000 | 0 | 3,000,000 | 3,000,000 | 0 | 0 | 0 | 6,000,000 | 0 | 6,000,000 | 0 | 0 | 52,000,000 | 0 | 0 | 0 | 34,000,000 | 0 | |||||||||||||||||||||||||||||||||||||||
loss on sale of assets | 2,000,000 | 1,000,000 | 1,000,000 | 2,000,000 | 3,000,000 | 0 | 1,000,000 | 0 | 1,000,000 | 0 | 1,000,000 | 1,000,000 | -1,000,000 | 1,000,000 | |||||||||||||||||||||||||||||||||||||||||||
share-based compensation | 24,000,000 | 26,000,000 | 42,000,000 | 39,000,000 | 32,000,000 | 29,000,000 | 34,000,000 | 30,000,000 | 27,000,000 | 33,000,000 | 31,000,000 | 32,000,000 | 19,000,000 | 21,000,000 | 19,000,000 | 41,000,000 | 5,000,000 | 11,000,000 | 19,000,000 | 28,000,000 | 29,000,000 | 36,000,000 | 12,000,000 | 13,000,000 | -1,000,000 | 23,000,000 | 7,000,000 | 21,000,000 | 15,000,000 | 25,000,000 | 6,000,000 | 14,000,000 | 13,000,000 | 12,000,000 | 16,000,000 | 17,000,000 | 17,000,000 | 21,000,000 | 19,000,000 | 11,000,000 | 17,000,000 | 22,000,000 | 17,000,000 | 22,000,000 | 13,000,000 | 21,000,000 | 22,000,000 | 19,000,000 | 14,000,000 | 11,000,000 | 12,000,000 | 14,000,000 | 10,000,000 | 1,000,000 | 8,000,000 | 8,000,000 | 4,000,000 |
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -321,000,000 | 236,000,000 | 4,000,000 | -168,000,000 | -288,000,000 | 392,000,000 | -61,000,000 | 60,000,000 | -106,000,000 | 101,000,000 | 82,000,000 | -164,000,000 | -131,000,000 | 85,000,000 | -338,000,000 | 26,000,000 | -270,000,000 | -62,000,000 | -61,000,000 | 146,000,000 | 14,000,000 | -192,000,000 | -785,000,000 | 474,000,000 | 260,000,000 | 99,000,000 | 17,000,000 | 59,000,000 | -249,000,000 | 183,000,000 | -37,000,000 | 115,000,000 | -206,000,000 | -8,000,000 | -95,000,000 | 5,000,000 | -189,000,000 | 31,000,000 | -89,000,000 | 37,000,000 | -178,000,000 | 10,000,000 | 86,000,000 | -26,000,000 | -277,000,000 | 225,000,000 | 210,000,000 | 17,000,000 | -404,000,000 | 194,000,000 | 12,000,000 | -73,000,000 | -370,000,000 | 285,000,000 | 99,000,000 | 209,000,000 | -395,000,000 |
inventories | -185,000,000 | 36,000,000 | -122,000,000 | -46,000,000 | -109,000,000 | 230,000,000 | -180,000,000 | 1,000,000 | -6,000,000 | 67,000,000 | -52,000,000 | 109,000,000 | -144,000,000 | 43,000,000 | 57,000,000 | -60,000,000 | -298,000,000 | 109,000,000 | -318,000,000 | -273,000,000 | -228,000,000 | -68,000,000 | -14,000,000 | 151,000,000 | -77,000,000 | 71,000,000 | -41,000,000 | 27,000,000 | -49,000,000 | 130,000,000 | -93,000,000 | -38,000,000 | -119,000,000 | 186,000,000 | -157,000,000 | -110,000,000 | -143,000,000 | 140,000,000 | -57,000,000 | -31,000,000 | -105,000,000 | 141,000,000 | -38,000,000 | -73,000,000 | -68,000,000 | 143,000,000 | 35,000,000 | -27,000,000 | -142,000,000 | 140,000,000 | -71,000,000 | -14,000,000 | -82,000,000 | 118,000,000 | -12,000,000 | 26,000,000 | -83,000,000 |
other assets | -154,000,000 | 38,000,000 | -48,000,000 | -95,000,000 | -17,000,000 | 8,000,000 | 7,000,000 | -31,000,000 | 1,000,000 | -111,000,000 | 9,000,000 | -67,000,000 | -18,000,000 | 14,000,000 | 23,000,000 | -6,000,000 | 35,000,000 | 11,000,000 | 113,000,000 | -3,000,000 | -60,000,000 | 135,000,000 | -66,000,000 | -3,000,000 | 12,000,000 | -62,000,000 | -3,000,000 | -92,000,000 | -45,000,000 | -55,000,000 | -36,000,000 | -25,000,000 | -49,000,000 | -66,000,000 | -74,000,000 | 0 | -47,000,000 | 18,000,000 | 3,000,000 | 11,000,000 | -4,000,000 | 16,000,000 | -44,000,000 | -25,000,000 | 43,000,000 | 100,000,000 | 1,000,000 | -13,000,000 | -22,000,000 | 7,000,000 | -45,000,000 | -19,000,000 | 21,000,000 | ||||
accounts payable | 133,000,000 | -57,000,000 | 66,000,000 | 138,000,000 | 104,000,000 | -171,000,000 | 71,000,000 | 69,000,000 | -179,000,000 | 5,000,000 | 42,000,000 | 30,000,000 | -73,000,000 | 244,000,000 | 43,000,000 | -151,000,000 | 1,000,000 | 302,000,000 | -60,000,000 | -78,000,000 | 101,000,000 | 330,000,000 | 758,000,000 | -732,000,000 | -170,000,000 | 152,000,000 | -45,000,000 | -27,000,000 | 53,000,000 | -16,000,000 | -67,000,000 | 5,000,000 | 140,000,000 | 54,000,000 | 93,000,000 | 62,000,000 | 59,000,000 | -43,000,000 | -1,000,000 | -5,000,000 | 80,000,000 | 69,000,000 | -57,000,000 | 77,000,000 | 105,000,000 | -41,000,000 | -187,000,000 | 7,000,000 | 218,000,000 | -52,000,000 | 10,000,000 | 102,000,000 | 194,000,000 | -131,000,000 | -101,000,000 | -122,000,000 | 201,000,000 |
accrued and other long-term liabilities | -73,000,000 | 118,000,000 | 25,000,000 | 24,000,000 | -42,000,000 | 98,000,000 | 45,000,000 | -54,000,000 | -29,000,000 | 58,000,000 | 50,000,000 | -115,000,000 | 147,000,000 | 59,000,000 | 0 | -64,000,000 | -46,000,000 | -11,000,000 | 67,000,000 | -120,000,000 | 59,000,000 | 102,000,000 | 110,000,000 | -98,000,000 | 12,000,000 | -52,000,000 | 66,000,000 | -35,000,000 | -13,000,000 | 84,000,000 | 0 | 2,000,000 | 75,000,000 | -210,000,000 | 26,000,000 | 37,000,000 | 417,000,000 | 17,000,000 | 22,000,000 | -41,000,000 | -69,000,000 | 14,000,000 | 14,000,000 | -120,000,000 | -8,000,000 | -18,000,000 | 39,000,000 | -53,000,000 | 66,000,000 | 12,000,000 | 29,000,000 | -60,000,000 | -207,000,000 | 51,000,000 | -94,000,000 | 52,000,000 | |
other | -14,000,000 | -4,000,000 | -10,000,000 | 1,000,000 | 23,000,000 | -88,000,000 | 6,000,000 | -24,000,000 | 2,000,000 | -38,000,000 | 19,000,000 | -25,000,000 | 16,000,000 | -31,000,000 | 11,000,000 | -6,000,000 | 33,000,000 | 9,000,000 | -11,000,000 | -20,000,000 | -4,000,000 | 7,000,000 | 0 | 7,000,000 | -45,000,000 | 25,000,000 | -31,000,000 | 5,000,000 | -30,000,000 | 11,000,000 | -81,000,000 | 63,000,000 | -40,000,000 | -66,000,000 | 16,000,000 | -11,000,000 | 25,000,000 | -73,000,000 | -8,000,000 | 4,000,000 | -36,000,000 | -2,000,000 | -33,000,000 | -24,000,000 | -52,000,000 | 24,000,000 | 20,000,000 | -25,000,000 | 21,000,000 | -31,000,000 | -32,000,000 | 32,000,000 | 4,000,000 | -34,000,000 | 27,000,000 | ||
pension contributions | -9,000,000 | -14,000,000 | -7,000,000 | -4,000,000 | -5,000,000 | -11,000,000 | -8,000,000 | -6,000,000 | -7,000,000 | -13,000,000 | -6,000,000 | -6,000,000 | -8,000,000 | -9,000,000 | -6,000,000 | -5,000,000 | -4,000,000 | -10,000,000 | -6,000,000 | -6,000,000 | -6,000,000 | -10,000,000 | -7,000,000 | -7,000,000 | -9,000,000 | -8,000,000 | -9,000,000 | -13,000,000 | -8,000,000 | -13,000,000 | -13,000,000 | -11,000,000 | -11,000,000 | 20,000,000 | -23,000,000 | -18,000,000 | -19,000,000 | -35,000,000 | -21,000,000 | -20,000,000 | -19,000,000 | -32,000,000 | -22,000,000 | -18,000,000 | -19,000,000 | -44,000,000 | -23,000,000 | -19,000,000 | -24,000,000 | -44,000,000 | -24,000,000 | -22,000,000 | -19,000,000 | -27,000,000 | -16,000,000 | -12,000,000 | -14,000,000 |
net cash from operating activities | -143,000,000 | 818,000,000 | 584,000,000 | 510,000,000 | 273,000,000 | 1,060,000,000 | 499,000,000 | 643,000,000 | 244,000,000 | 624,000,000 | 746,000,000 | 535,000,000 | -9,000,000 | 933,000,000 | 437,000,000 | 95,000,000 | -202,000,000 | 669,000,000 | 4,000,000 | 297,000,000 | 252,000,000 | 799,000,000 | 559,000,000 | -106,000,000 | 161,000,000 | 703,000,000 | 325,000,000 | 512,000,000 | 84,000,000 | 757,000,000 | 171,000,000 | 545,000,000 | 155,000,000 | 428,000,000 | 151,000,000 | 599,000,000 | 290,000,000 | 683,000,000 | 415,000,000 | 575,000,000 | 268,000,000 | 695,000,000 | 339,000,000 | 534,000,000 | 135,000,000 | 873,000,000 | 499,000,000 | 627,000,000 | 136,000,000 | 680,000,000 | 398,000,000 | 523,000,000 | 149,000,000 | 310,000,000 | 414,000,000 | 461,000,000 | 293,000,000 |
cash flows from investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures | -219,000,000 | -167,000,000 | -143,000,000 | -149,000,000 | -197,000,000 | -166,000,000 | -173,000,000 | -226,000,000 | -265,000,000 | -203,000,000 | -212,000,000 | -222,000,000 | -269,000,000 | -178,000,000 | -212,000,000 | -207,000,000 | -247,000,000 | -181,000,000 | -169,000,000 | -127,000,000 | -134,000,000 | -95,000,000 | -117,000,000 | -167,000,000 | -205,000,000 | -162,000,000 | -168,000,000 | -216,000,000 | -235,000,000 | -185,000,000 | -212,000,000 | -206,000,000 | -243,000,000 | -107,000,000 | -198,000,000 | -178,000,000 | -215,000,000 | -214,000,000 | -202,000,000 | -172,000,000 | -240,000,000 | -165,000,000 | -179,000,000 | -147,000,000 | -213,000,000 | -189,000,000 | -196,000,000 | -172,000,000 | -298,000,000 | -170,000,000 | -176,000,000 | -123,000,000 | -213,000,000 | -142,000,000 | -163,000,000 | -140,000,000 | -260,000,000 |
free cash flows | -362,000,000 | 651,000,000 | 441,000,000 | 361,000,000 | 76,000,000 | 894,000,000 | 326,000,000 | 417,000,000 | -21,000,000 | 421,000,000 | 534,000,000 | 313,000,000 | -278,000,000 | 755,000,000 | 225,000,000 | -112,000,000 | -449,000,000 | 488,000,000 | -165,000,000 | 170,000,000 | 118,000,000 | 704,000,000 | 442,000,000 | -273,000,000 | -44,000,000 | 541,000,000 | 157,000,000 | 296,000,000 | -151,000,000 | 572,000,000 | -41,000,000 | 339,000,000 | -88,000,000 | 321,000,000 | -47,000,000 | 421,000,000 | 75,000,000 | 469,000,000 | 213,000,000 | 403,000,000 | 28,000,000 | 530,000,000 | 160,000,000 | 387,000,000 | -78,000,000 | 684,000,000 | 303,000,000 | 455,000,000 | -162,000,000 | 510,000,000 | 222,000,000 | 400,000,000 | -64,000,000 | 168,000,000 | 251,000,000 | 321,000,000 | 33,000,000 |
proceeds from sale of property | 14,000,000 | 0 | 1,000,000 | 1,000,000 | 3,000,000 | 1,000,000 | 1,000,000 | 0 | 1,000,000 | 0 | 1,000,000 | 2,000,000 | 5,000,000 | ||||||||||||||||||||||||||||||||||||||||||||
cost of technology investments | 0 | 0 | -30,000,000 | -12,000,000 | 0 | -81,000,000 | 0 | -40,000,000 | -5,000,000 | 0 | 0 | -1,000,000 | 0 | -1,000,000 | -40,000,000 | -1,000,000 | 0 | -1,000,000 | -1,000,000 | -6,000,000 | -1,000,000 | 0 | -3,000,000 | 1,000,000 | -26,000,000 | -10,000,000 | -15,000,000 | 0 | 0 | 0 | -3,000,000 | ||||||||||||||||||||||||||
settlement of derivatives | -2,000,000 | 0 | -1,000,000 | 0 | 5,000,000 | 0 | 0 | 7,000,000 | 0 | -1,000,000 | -2,000,000 | 5,000,000 | 5,000,000 | -1,000,000 | -6,000,000 | -2,000,000 | -8,000,000 | -1,000,000 | -2,000,000 | 0 | 0 | 1,000,000 | 2,000,000 | 1,000,000 | -2,000,000 | 4,000,000 | 0 | -16,000,000 | 0 | 15,000,000 | 0 | -1,000,000 | -15,000,000 | ||||||||||||||||||||||||
net cash from investing activities | -221,000,000 | -153,000,000 | -133,000,000 | -9,000,000 | -203,000,000 | 577,000,000 | -255,000,000 | -524,000,000 | -305,000,000 | -207,000,000 | -205,000,000 | -281,000,000 | -309,000,000 | -4,269,000,000 | -208,000,000 | -240,000,000 | -465,000,000 | -259,000,000 | -156,000,000 | -180,000,000 | -134,000,000 | -94,000,000 | -138,000,000 | -187,000,000 | -207,000,000 | -479,000,000 | -163,000,000 | -234,000,000 | -235,000,000 | -879,000,000 | -208,000,000 | -716,000,000 | -245,000,000 | -570,000,000 | -219,000,000 | -193,000,000 | -270,000,000 | 9,000,000 | -197,000,000 | -166,000,000 | -224,000,000 | -964,000,000 | -943,000,000 | 458,000,000 | -250,000,000 | -529,000,000 | -191,000,000 | -166,000,000 | -300,000,000 | -160,000,000 | -168,000,000 | -122,000,000 | -205,000,000 | -1,105,000,000 | -160,000,000 | -126,000,000 | -240,000,000 |
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds (repayments) under other short-term debt agreements | 13,000,000 | 16,000,000 | -53,000,000 | -69,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from credit agreement | 486,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of term loans | 0 | 0 | 0 | -250,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of senior notes | -270,000,000 | -152,000,000 | -740,000,000 | 0 | 0 | 0 | -654,000,000 | 0 | 0 | 0 | 0 | -546,000,000 | 0 | 0 | 0 | -526,000,000 | |||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of senior notes | 1,577,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fees related to modification of debt agreements | 0 | 0 | 0 | -5,000,000 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||
dividend payments of consolidated affiliates to minority shareholders | -4,000,000 | 0 | -1,000,000 | 0 | 0 | -8,000,000 | -4,000,000 | 0 | 0 | -6,000,000 | -4,000,000 | -28,000,000 | 0 | 0 | -10,000,000 | -18,000,000 | -12,000,000 | 0 | -12,000,000 | 0 | -50,000,000 | 0 | -13,000,000 | -12,000,000 | -54,000,000 | 0 | -7,000,000 | -29,000,000 | -18,000,000 | 0 | -8,000,000 | -8,000,000 | -34,000,000 | 0 | -5,000,000 | ||||||||||||||||||||||
repurchase of ordinary shares | -76,000,000 | -301,000,000 | 0 | -3,074,000,000 | -430,000,000 | -600,000,000 | -300,000,000 | 0 | -30,000,000 | -68,000,000 | 0 | 0 | 0 | -57,000,000 | -30,000,000 | -44,000,000 | -120,000,000 | -226,000,000 | -285,000,000 | -65,000,000 | 0 | -149,000,000 | 0 | -94,000,000 | -95,000,000 | -194,000,000 | -104,000,000 | -95,000,000 | -77,000,000 | -358,000,000 | -213,000,000 | -404,000,000 | -302,000,000 | -240,000,000 | -362,000,000 | -304,000,000 | -205,000,000 | -153,000,000 | -104,000,000 | -113,000,000 | -118,000,000 | -122,000,000 | -103,000,000 | -150,000,000 | |||||||||||||
taxes withheld and paid on employees’ restricted share awards | -34,000,000 | -3,000,000 | -4,000,000 | 0 | -19,000,000 | 0 | -2,000,000 | -1,000,000 | -20,000,000 | -2,000,000 | 0 | -1,000,000 | -30,000,000 | 0 | 0 | 0 | -36,000,000 | 0 | 0 | 0 | -45,000,000 | 0 | 0 | -1,000,000 | -32,000,000 | 0 | 0 | 0 | -34,000,000 | 0 | |||||||||||||||||||||||||||
net cash from financing activities | 1,692,000,000 | -457,000,000 | -253,000,000 | -179,000,000 | -553,000,000 | -1,077,000,000 | -624,000,000 | 362,000,000 | -626,000,000 | -606,000,000 | -20,000,000 | -59,000,000 | -122,000,000 | -17,000,000 | -18,000,000 | -17,000,000 | 2,411,000,000 | -63,000,000 | -25,000,000 | -26,000,000 | -77,000,000 | -31,000,000 | -196,000,000 | 120,000,000 | 1,720,000,000 | -160,000,000 | -174,000,000 | -216,000,000 | -99,000,000 | -73,000,000 | -161,000,000 | -116,000,000 | -205,000,000 | 1,147,000,000 | -178,000,000 | -181,000,000 | -332,000,000 | -221,000,000 | -265,000,000 | -429,000,000 | -166,000,000 | 393,000,000 | -133,000,000 | -377,000,000 | -167,000,000 | -449,000,000 | -430,000,000 | -278,000,000 | -241,000,000 | -190,000,000 | -192,000,000 | -224,000,000 | -216,000,000 | 255,000,000 | -167,000,000 | -170,000,000 | -23,000,000 |
effect of exchange rate fluctuations on cash, cash equivalents and restricted cash | -5,000,000 | 3,000,000 | -4,000,000 | 26,000,000 | 10,000,000 | -13,000,000 | -12,000,000 | 21,000,000 | -15,000,000 | -10,000,000 | 2,000,000 | 30,000,000 | -29,000,000 | -19,000,000 | -6,000,000 | -1,000,000 | -8,000,000 | 5,000,000 | -12,000,000 | 25,000,000 | 12,000,000 | 3,000,000 | -16,000,000 | 7,000,000 | -11,000,000 | -3,000,000 | 4,000,000 | -9,000,000 | -1,000,000 | -88,000,000 | 44,000,000 | ||||||||||||||||||||||||||
increase in cash, cash equivalents and restricted cash | 1,323,000,000 | 211,000,000 | 520,000,000 | -168,000,000 | 506,000,000 | 185,000,000 | -438,000,000 | -3,323,000,000 | 182,000,000 | -181,000,000 | 1,738,000,000 | 346,000,000 | -185,000,000 | 96,000,000 | 29,000,000 | 699,000,000 | 237,000,000 | -170,000,000 | 1,658,000,000 | -204,000,000 | |||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of the period | 1,854,000,000 | 0 | 0 | 1,574,000,000 | 0 | 0 | 1,640,000,000 | 0 | 0 | 1,555,000,000 | 0 | 0 | 3,139,000,000 | 0 | 0 | 2,853,000,000 | 0 | 0 | 429,000,000 | 0 | 0 | 568,000,000 | 0 | 0 | 1,597,000,000 | ||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at end of the period | 3,177,000,000 | 194,000,000 | 348,000,000 | 1,101,000,000 | -355,000,000 | 468,000,000 | 941,000,000 | 506,000,000 | 185,000,000 | 1,117,000,000 | 182,000,000 | -181,000,000 | 4,877,000,000 | -185,000,000 | 96,000,000 | 2,882,000,000 | 237,000,000 | -170,000,000 | 2,087,000,000 | -23,000,000 | 59,000,000 | 322,000,000 | -199,000,000 | -375,000,000 | 1,346,000,000 | ||||||||||||||||||||||||||||||||
supplemental non-cash investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures included in accounts payable | 171,000,000 | 10,000,000 | 139,000,000 | 52,000,000 | 3,000,000 | -47,000,000 | 214,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill impairment | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net gain on equity method transactions | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from asset sale | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from business divestitures, net of cash sold | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of business acquisitions and other transactions, net of cash acquired | 0 | 0 | -45,000,000 | -38,000,000 | -4,090,000,000 | 0 | 0 | -220,000,000 | -85,000,000 | 0 | 0 | -22,000,000 | -22,000,000 | -5,000,000 | |||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of technology investments | 0 | 11,000,000 | 0 | 0 | 1,000,000 | 2,000,000 | 8,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of equity method investments | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of short-term investments | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of short-term investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
see notes to consolidated financial statements. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
aptiv plc consolidated statements of cash flows | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (repayments) proceeds under other short-term debt agreements | -1,000,000 | -2,000,000 | -170,000,000 | -171,000,000 | -29,000,000 | -20,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from term loans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of senior and junior notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from bridge loan | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of bridge loan | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity related transaction costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contingent consideration payments | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
distribution of mandatory convertible preferred share cash dividends | 0 | 0 | -16,000,000 | -16,000,000 | -16,000,000 | -15,000,000 | -16,000,000 | -16,000,000 | -16,000,000 | -15,000,000 | -16,000,000 | -16,000,000 | -16,000,000 | ||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of the year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at end of the year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net repayments under other short-term debt agreements | -179,000,000 | -279,000,000 | -5,000,000 | -6,000,000 | -1,000,000 | -14,000,000 | -2,000,000 | -6,000,000 | 2,000,000 | -1,000,000 | -1,000,000 | -1,000,000 | -10,000,000 | -4,000,000 | -8,000,000 | -4,000,000 | -1,000,000 | -5,000,000 | -47,000,000 | -27,000,000 | 8,000,000 | 22,000,000 | |||||||||||||||||||||||||||||||||||
proceeds from the issuance of senior and junior notes, net of issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in cash, cash equivalents and restricted cash | 348,000,000 | -473,000,000 | 468,000,000 | -699,000,000 | -23,000,000 | 59,000,000 | -246,000,000 | -375,000,000 | -251,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
other charges related to ukraine/russia conflict | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of equity method investment | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
reconciliation of cash, cash equivalents and restricted cash and cash classified as assets held for sale: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash | 941,000,000 | 506,000,000 | 202,000,000 | 1,100,000,000 | 184,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
cash classified as assets held for sale | 17,000,000 | -2,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
total cash, cash equivalents and restricted cash | 941,000,000 | 506,000,000 | 185,000,000 | 1,117,000,000 | 182,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on motional transactions | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds (repayments) under term loans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from bridge loan, net of issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net repayments under other long-term debt agreements | -301,000,000 | -6,000,000 | 0 | -2,000,000 | -2,000,000 | 0 | 0 | -9,000,000 | -10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of senior notes, net of issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on modification of debt | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of senior notes, net of issuance costs | 0 | 0 | 0 | 2,472,000,000 | 0 | 0 | -2,000,000 | 643,000,000 | 0 | 0 | 1,290,000,000 | 0 | 0 | 753,000,000 | 0 | 0 | 0 | 691,000,000 | 0 | 0 | -2,000,000 | 790,000,000 | |||||||||||||||||||||||||||||||||||
gain on autonomous driving joint venture | 0 | 0 | 0 | -1,434,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the public offering of ordinary shares, net of issuance costs | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the public offering of preferred shares, net of issuance costs | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
distribution of ordinary share cash dividends | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property / investments | 1,000,000 | 1,000,000 | 4,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 1,000,000 | 4,000,000 | 6,000,000 | 3,000,000 | 3,000,000 | 4,000,000 | 3,000,000 | 3,000,000 | -5,000,000 | 5,000,000 | 14,000,000 | 6,000,000 | 7,000,000 | 1,000,000 | 3,000,000 | 4,000,000 | 9,000,000 | 2,000,000 | 4,000,000 | 1,000,000 | 9,000,000 | 20,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 13,000,000 | 3,000,000 | |||||||||||||||||||||||
net (repayments) proceeds under other long-term debt agreements | -8,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities from continuing operations | 703,000,000 | 325,000,000 | 512,000,000 | 84,000,000 | 750,000,000 | 138,000,000 | 566,000,000 | 186,000,000 | 66,000,000 | 151,000,000 | 599,000,000 | 290,000,000 | 683,000,000 | 415,000,000 | 575,000,000 | 268,000,000 | 638,000,000 | 394,000,000 | 514,000,000 | 121,000,000 | |||||||||||||||||||||||||||||||||||||
net cash from operating activities from discontinued operations | 7,000,000 | 33,000,000 | -21,000,000 | -31,000,000 | 57,000,000 | -55,000,000 | 20,000,000 | 14,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
contingent consideration and deferred acquisition purchase price payments | 0 | -8,000,000 | 0 | -4,000,000 | 0 | -20,000,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
income from equity method investments, net of dividends received | 30,000,000 | 18,000,000 | -2,000,000 | 3,000,000 | -5,000,000 | -1,000,000 | -3,000,000 | -2,000,000 | 4,000,000 | -8,000,000 | -5,000,000 | 0 | 0 | -7,000,000 | -11,000,000 | -3,000,000 | -6,000,000 | -3,000,000 | -6,000,000 | -2,000,000 | 1,000,000 | 7,000,000 | -5,000,000 | 3,000,000 | -2,000,000 | -10,000,000 | 2,000,000 | -8,000,000 | 2,000,000 | 1,000,000 | 1,000,000 | -9,000,000 | -5,000,000 | -8,000,000 | 21,000,000 | ||||||||||||||||||||||
distribution of cash dividends | 0 | -56,000,000 | -56,000,000 | -56,000,000 | -57,000,000 | -57,000,000 | -58,000,000 | -58,000,000 | -58,000,000 | -59,000,000 | -77,000,000 | -77,000,000 | -78,000,000 | -78,000,000 | -79,000,000 | -79,000,000 | -79,000,000 | -80,000,000 | -70,000,000 | -71,000,000 | -72,000,000 | -73,000,000 | -73,000,000 | -75,000,000 | -76,000,000 | -77,000,000 | -52,000,000 | -53,000,000 | -53,000,000 | -53,000,000 | |||||||||||||||||||||||||||
net proceeds (repayments) under other long-term debt agreements | 1,900,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of tax | 0 | 0 | 0 | 108,000,000 | -3,000,000 | 54,000,000 | 298,000,000 | -75,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations | 257,000,000 | 231,000,000 | 303,000,000 | 316,000,000 | -88,000,000 | 413,000,000 | 386,000,000 | 352,000,000 | 306,000,000 | 306,000,000 | 271,000,000 | 335,000,000 | 224,000,000 | 364,000,000 | 369,000,000 | 304,000,000 | |||||||||||||||||||||||||||||||||||||||||
gain on sale of assets | 1,000,000 | 0 | 1,000,000 | -41,000,000 | -3,000,000 | 2,000,000 | -5,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
cost of business acquisitions, net of cash acquired | -311,000,000 | 0 | -25,000,000 | 2,000,000 | -685,000,000 | 0 | -284,000,000 | 0 | 0 | -40,000,000 | 0 | 0 | 0 | -15,000,000 | |||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities from continuing operations | -879,000,000 | -208,000,000 | -716,000,000 | -245,000,000 | -411,000,000 | -219,000,000 | -193,000,000 | -270,000,000 | 9,000,000 | -197,000,000 | -166,000,000 | -220,000,000 | -963,000,000 | -940,000,000 | 486,000,000 | -213,000,000 | |||||||||||||||||||||||||||||||||||||||||
net cash from investing activities from discontinued operations | 0 | 0 | 0 | -4,000,000 | -1,000,000 | -3,000,000 | -28,000,000 | -37,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
repayments under other long-term debt agreements | -10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividend received from spin-off of delphi technologies | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash transferred to delphi technologies related to spin-off | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash transferred from delphi technologies related to spin-off | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deposit for acquisition of kum | -5,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds under other short-term debt agreements | 229,000,000 | -270,000,000 | 321,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from divestiture of discontinued operations | -4,000,000 | 0 | 0 | 52,000,000 | 0 | 70,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from business divestitures | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash of discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash of continuing operations | -204,000,000 | -199,000,000 | -375,000,000 | 1,346,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
taxes withheld and paid on employees' restricted share awards | -3,000,000 | -32,000,000 | 0 | 0 | -7,000,000 | -26,000,000 | 0 | 0 | -3,000,000 | -37,000,000 | -1,000,000 | 0 | 0 | -58,000,000 | 0 | 0 | 0 | -8,000,000 | 0 | 0 | 0 | -14,000,000 | |||||||||||||||||||||||||||||||||||
net borrowings (repayments) under other short-term debt agreements | 35,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from business divestitures, net of payments of 14 in 2015 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate fluctuations on cash and cash equivalents | 34,000,000 | 11,000,000 | 20,000,000 | 21,000,000 | -28,000,000 | 6,000,000 | -4,000,000 | -39,000,000 | 19,000,000 | -21,000,000 | -17,000,000 | -18,000,000 | 5,000,000 | -6,000,000 | 6,000,000 | 14,000,000 | -6,000,000 | -3,000,000 | 24,000,000 | -54,000,000 | 19,000,000 | ||||||||||||||||||||||||||||||||||||
increase in cash and cash equivalents | 336,000,000 | 52,000,000 | 171,000,000 | -275,000,000 | -529,000,000 | 111,000,000 | 111,000,000 | 49,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of the year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of the year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents of discontinued operations | 19,000,000 | -39,000,000 | 21,000,000 | 43,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents of continuing operations | 443,000,000 | -42,000,000 | -26,000,000 | 463,000,000 | 101,000,000 | -737,000,000 | 613,000,000 | 558,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
increase in restricted cash | 2,000,000 | -3,000,000 | 1,000,000 | 1,000,000 | -4,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net repayments under short-term debt agreements | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
escrow of proceeds from powertrain spin-off senior notes issuance | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in cash and cash equivalents | -235,000,000 | 245,000,000 | -291,000,000 | -116,000,000 | -303,000,000 | -140,000,000 | 188,000,000 | -411,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of the period | 0 | 0 | 838,000,000 | 0 | 0 | 579,000,000 | 0 | 0 | 904,000,000 | 0 | 0 | 1,389,000,000 | 0 | 0 | 1,105,000,000 | ||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of the period | -235,000,000 | 245,000,000 | 547,000,000 | -42,000,000 | -26,000,000 | 463,000,000 | -776,000,000 | 634,000,000 | 601,000,000 | -140,000,000 | 188,000,000 | 978,000,000 | 52,000,000 | 171,000,000 | 830,000,000 | ||||||||||||||||||||||||||||||||||||||||||
net (repayments) proceeds under short-term debt agreements | -1,000,000 | -4,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in restricted cash | 1,000,000 | 4,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments under long-term debt agreements | 0 | 0 | 0 | -164,000,000 | -1,342,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from business divestitures, net of 7 payment in 2015 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deposit for acquisition of hellermanntyton | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments associated with business disposals | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of senior secured term loans, net of issuance costs | 0 | 0 | 0 | 560,000,000 | 363,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of business, investment and technology acquisitions, net of cash acquired | -15,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds under other short- and long-term debt agreements | -3,000,000 | 10,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of business and technology acquisitions, net of cash acquired | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of loans to related parties | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of minority held shares | 0 | 0 | 0 | -16,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends from equity method investments in excess of earnings | 0 | 0 | 0 | 37,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds (repayments) under other short- and long-term debt agreements | -2,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred issuance costs | 3,000,000 | 2,000,000 | 3,000,000 | 3,000,000 | 4,000,000 | 5,000,000 | 4,000,000 | 4,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
maturity of time deposits | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loans to related parties | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of five-year notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to delphi equity holders | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of membership interests | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in restricted cash | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment under long-term debt agreements | -3,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on investments and extinguishment of debt | 1,000,000 | 1,000,000 | -2,000,000 | -2,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of acquisitions, net of cash acquired | 0 | 2,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
pension benefit expenses | 21,000,000 | 18,000,000 | 16,000,000 | 16,000,000 | 17,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on investments and extinguishment of debt | 39,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other current assets | -102,000,000 | -36,000,000 | 18,000,000 | -5,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of time deposits | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of senior secured term loans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance at december 31, 2009 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other comprehensive income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted interest recognized | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance at december 31, 2010 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of minority interest | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of membership interest | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity conversion-- november | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share based compensation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance at december 31, 2011 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
vcp payout | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
balance at december 31, 2012 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 1,363,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | 111,000,000 | 111,000,000 | 1,412,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (repayments) borrowings under other short-term debt agreements | -18,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity (income) loss, net of dividends received | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reorganization items | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on investments / extinguishment of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shared-based compensation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property/investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash acquired from delphi corporation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of amended and restated debtor-in-possession facility | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accommodation agreement issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings under gm liquidity support agreements | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of senior secured terms loans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of membership interests | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of five-year notes |
