Q2 2018 Results August 1 , 2018 - Ferrari Corporate...Q2 2018 Results August 1st, 2018 5 THE 812...
Transcript of Q2 2018 Results August 1 , 2018 - Ferrari Corporate...Q2 2018 Results August 1st, 2018 5 THE 812...
1 1 Q2 2018 Results August 1st, 2018
Q2 2018 Results
August 1st, 2018
Q2 2018 Results
August 1st, 2018
2 Q2 2018 Results August 1st, 2018
SAFE HARBOUR STATEMENT
This document, and in particular the section entitled “2018 Outlook” and the “Mid-term outlook until 2022”, contains forward-looking statements. These statements may include terms such as “may”, “will”, “expect”, “could”, “should”, “intend”, “estimate”, “anticipate”, “believe”, “remain”, “on track”, “successful”, “grow”, “design”, “target”, “objective”, “goal”, “forecast”, “projection”, “outlook”, “prospects”, “plan”, or similar terms. Forward-looking statements are not guarantees of future performance. Rather, they are based on the Group’s current expectations and projections about future events and, by their nature, are subject to inherent risks and uncertainties. They relate to events and depend on circumstances that may or may not occur or exist in the future and, as such, undue reliance should not be placed on them. Actual results may differ materially from those expressed in such statements as a result of a variety of factors, including: the Group’s ability to preserve and enhance the value of the Ferrari brand; the success of Ferrari’s Formula 1 racing team and the expenses the Group incurs for Formula 1 activities; the Group’s ability to keep up with advances in high performance car technology and to make appealing designs for its new models; the challenges and costs of integrating hybrid technology more broadly into Group’s car portfolio over time; the Group’s ability to preserve its relationship with the automobile collector and enthusiast community; the Group’s low volume strategy; the ability of Maserati, the Group’s engine customer, to sell its planned volume of cars; changes in client preferences and automotive trends; changes in the general economic environment, including changes in some of the markets in which we operate, and changes in demand for luxury goods, including high performance luxury cars, which is highly volatile; the impact of increasingly stringent fuel economy, emission and safety standards, including the cost of compliance, and any required changes to its products; the Group’s ability to successfully carry out its growth strategy and, particularly, the Group’s ability to grow its presence in emerging market countries; the Group’s ability to service and refinance its debt; competition in the luxury performance automobile industry; reliance upon a number of key members of executive management, employees and the ability of its current management team to operate and manage effectively; the performance of the Group’s dealer network on which the Group depend for sales and services; increases in costs, disruptions of supply or shortages of components and raw materials; disruptions at the Group’s manufacturing facilities in Maranello and Modena; the Group’s ability to provide or arrange for adequate access to financing for its dealers and clients, and associated risks; the performance of the Group’s licensees for Ferrari-branded products; the Group’s ability to protect its intellectual property rights and to avoid infringing on the intellectual property rights of others; product recalls, liability claims and product warranties; continued compliance with customs regulations of various jurisdictions; labor relations and collective bargaining agreements; exchange rate fluctuations, interest rate changes, credit risk and other market risks; changes in tax, tariff or fiscal policies and regulatory, political and labor conditions in the jurisdictions in which the Group operates, including possible future bans of combustion engine cars in cities and the potential advent of self-driving technology; ability to ensure that its employees, agents and representatives comply with applicable law and regulations; the adequacy of its insurance coverage to protect the Group against potential losses; potential conflicts of interest due to director and officer overlaps with the Group’s largest shareholders; ability to maintain the functional and efficient operation of its information technology systems, including our ability to defend from the risk of cyberattacks on our in-vehicle technology, and other factors discussed elsewhere in this document. Any forward-looking statements contained in this document speak only as of the date of this document and the Company does not undertake any obligation to update or revise publicly forward-looking statements. Further information concerning the Group and its businesses, including factors that could materially affect the Company’s financial results, is included in the Company’s reports and filings with the U.S. Securities and Exchange Commission, the AFM and CONSOB.
2
3 Q2 2018 Results August 1st, 2018
ON THE WAY TO ANOTHER GREAT YEAR
RECORD QUARTER EBIT
Note:(1) Reconciliations to non-gaap financial measures are provided in the appendix
• Solid adj. EBIT(1) of €217 million reaching adj. EBIT margin(1) of
23.9%, up 200 bps • 2018 outlook confirmed
• Capital Markets Day on September 17 and 18, 2018 dedicated
to plans in place to meet the 2022 Mid-Term targets
• First deliveries of the newly launched Ferrari Portofino
• Robust order book driven by solid product portfolio
• Scuderia Ferrari fighting at the top
• “International Engine of the year” and “Red Dot: Best of the Best” design awarded for the third and fourth year running respectively. Ferrari’s turbo-charged V8 voted best engine of the last 20 years.
4 Q2 2018 Results August 1st, 2018
(473)
(442) (30) (472)
Dec. 31, 2017
Jun. 30, 2018
92
93
Q2 '17
Q2 '18
202
217
Q2 '17
Q2 '18
270
290
Q2 '17
Q2 '18
920
906
Q2 '17
Q2 '18
2,332
2,463
Q2 '17
Q2 '18
Q2 2018 HIGHLIGHTS
Shipments
(units)
Net revenues
(€M)
Adjusted EBITDA(1)
(€M and
margin %)
Adjusted EBIT(1)
(€M and
margin %)
31.9%
29.4%
23.9%
21.9%
Industrial free
cash flow(1)
(€M)
Net industrial
debt(1)
(€M)
Net revenues decreased by a few million, but was up 1.4% at constant currencies
• Positive contribution from higher volumes, solid mix thanks to V12 and pricing, as well as higher
sponsorship revenues
• This was offset by lower sales of LaFerrari Aperta, lower sales to Maserati due to lower engine
volumes as well as negative impact from FX
Adjusted EBITDA(1) grew by 7.0% thanks to higher volumes, positive impact from mix thanks to
V12 and pricing, as well as lower spending in F1 racing activities. This was partially offset by
lower sales of LaFerrari Aperta and FX.
Adjusted EBITDA(1) excludes a release of charges related to Takata airbag inflator recalls
Industrial free cash flow(1) driven by strong adjusted EBITDA(1) and positive change in working capital,
partially offset by capex and tax payments (FY 2017 balance and FY 2018 first advance)
Net industrial debt(1) at June 30, 2018 – after €30 million of share buyback and €136 million
dividend distribution (including €2 million dividends to NCI) – reached €472 million
substantially in line with €473 million at December 31, 2017
Total shipments increased by 131 units (+5.6% vs. PY) supported by 22.6% increase in V12
models while V8 models grew 1.0%:
• The 488 and the GTC4Lusso families
posted solid performances
• Robust deliveries for the 812 Superfast
• LaFerrari Aperta finishing its limited series
run
• First few deliveries of the newly launched
Ferrari Portofino, expected to ramp up
over the next quarters
• The California T and the F12berlinetta
phased-out. The F12tdf completed its
lifecycle in 2017.
Adjusted EBIT(1) margin increased by 200 bps
Note: (1) Reconciliations to non-gaap financial measures are provided in the appendix
5 Q2 2018 Results August 1st, 2018
THE 812 SUPERFAST AS WELL AS THE 488 AND THE GTC4LUSSO FAMILIES PERFORMING SOLIDLY
Q2 2018 – SHIPMENTS BY REGION(2)
Note: (2) Refer to notes to the presentation in the Appendix
Americas +6.6% • USA – in Ferrari’s single largest market shipments increased by almost 8%, driven by strong performance of the 812
Superfast as well as the 488 and the GTC4Lusso families. LaFerrari Aperta is finishing its limited series run. This was partially offset by the California T and the F12berlinetta phase-out, as well as the F12tdf that completed its lifecycle in 2017. The newly launched Ferrari Portofino yet to arrive on the market.
EMEA: +7.2% • UK – shipments in line with prior year as the first few deliveries of the newly launched Ferrari Portofino not yet offsetting
the California T phase-out, while the 488 and the GTC4Lusso families, as well as the 812 Superfast, positively contributed • Germany (+10%), Italy (+4%) and France (+4%) grew thanks to the 812 Superfast, the 488 family, as well as the first
deliveries of the recently launched Ferrari Portofino • Other European countries up double-digits with Middle East rebounding thanks to the 812 Superfast along with the first
deliveries of the newly launched Ferrari Portofino
China, Hong Kong and Taiwan, on a combined basis: +26.4%
• China – up 23% supported by the 812 Superfast, the GTC4Lusso and the 488 families. The recently launched Ferrari Portofino yet to arrive on the market.
• Hong Kong and Taiwan – up solid double-digits thanks to the 812 Superfast as well as the GTC4Lusso family
Rest of APAC: -7.9%
• Japan – up a few units thanks to the 812 Superfast together with the GTC4Lusso and the 488 families. This was partially offset by the California T phase-out. First deliveries of the strictly limited edition Ferrari J50.
• Australia and Other APAC – shipments decreased due to timing of the newly launched Ferrari Portofino which is yet to arrive on the market
Americas (34% vs. 34% PY)
EMEA (44% vs. 43% PY)
Rest of APAC (15% vs. 17% PY)
China, Hong
Kong and
Taiwan, on a
combined basis (7% vs. 6% PY)
6 Q2 2018 Results August 1st, 2018
669 670
101 80
124 12726 29
(21)
1 3 3
Q2 2017 Cars and spare parts Engines Sponsorship,
commercial and
brand
Other Q2 2018
Cars and spare parts Engines Sponsorship, commercial and brand Other
920 906
(€M)
(3) (4)
(5 )
(6 )
+0.2% -20.2% +2.1% +6.1%
• Cars and spare parts: higher volumes led by the 812 Superfast, the 488 and the GTC4Lusso families as well as first deliveries of the newly launched Ferrari
Portofino. Positive mix thanks to V12 models, pricing and the first deliveries of the strictly limited edition Ferrari J50. This was partially offset by the California T and
the F12berlinetta phase-out as well as the F12tdf that completed its lifecycle in 2017, lower sales of LaFerrari Aperta that is finishing its limited series run and
negative impact from FX.
• Engines: decrease in sales to Maserati due to lower engine volumes
• Sponsorship, commercial and brand: increased sponsorship revenues and higher 2017 championship ranking compared to 2016, partially offset by brand related
activities and FX
NET REVENUES BRIDGE Q2 2017-2018
Note: Refer to notes to the presentation in the Appendix
-1.6%, -€14 million
(+1.4% at constant currencies)
7 Q2 2018 Results August 1st, 2018
(€M)
Top high end
luxury
peers(7)
Adj. EBITDA Adj. EBITDA EBITDA
270 290 Margin(7)
29.4% 31.9% 33% - 38%
(1)
(32)
202 12 8 2
26 217
Adj. EBIT Q2
2017
Vol. Mix / Price Ind. Costs /
R&D
SG&A FX Other Adj. EBIT Q2
2018
Margin Margin
21.9% 23.9%
• Volume increase thanks to the 812 Superfast, the 488 and the GTC4Lusso families, as well as first deliveries of the Ferrari Portofino.
• Mix / price positively impacted by strong performance from V12 models and pricing increases, along with the first deliveries of the strictly limited edition Ferrari J50. This was partially
offset by lower sales of LaFerrari Aperta that is finishing its limited series run.
• Industrial costs / R&D slightly decreased mainly due to lower spending in F1 activities
• FX, including hedges, negatively impacted mainly by USD, JPY and GBP depreciation vs. Euro
• Positive result in other mainly due to higher sponsorship revenues and higher 2017 championship ranking compared to 2016, partially offset by lower sales to Maserati and brand related
activities
ADJ. EBIT BRIDGE Q2 2017 – 2018(1)
Note: (1) Reconciliations to non-gaap financial measures are provided in the appendix.
(7) Ferrari’s elaboration on FY 2017 publicly available data on a panel of high end luxury peers.
8 Q2 2018 Results August 1st, 2018
(€M)
(383)
(442)(472)
March 31,
2018
Net Industrial
Debt excl.
Buyback
Adj. EBITDA Net ∆ working
capital
Tax paid Capex Other Dividends
paid
FX and other June 30, 2018
Net Industrial
Debt excl.
buyback
Buyback June 30, 2018
Net Industrial
Debt
Industrial FCF €93m
290
8
(127)
5
(136)
(16)
(83)
(30)
NET INDUSTRIAL DEBT BRIDGE(1)
MAR 31, 2018 – JUN 30, 2018
Note: (1) Reconciliations to non-gaap financial measures are provided in the appendix
• Capex: to support broadening and hybridization of our product range in line with the expected volume growth over the 2019-2022 period
• Tax paid: including FY 2017 tax balance and first FY 2018 tax advance payments, partially offset by the effect of increased cap for deductions related to eligible
research and development costs
9 Q2 2018 Results August 1st, 2018
F1: FIGHTING AT THE TOP
1st place at the Australia, Bahrain, Canada and Great Britain GPs
15 podiums so far
S. Vettel currently 2nd in Driver’s Championship with 189 points
Driver’s Championship
1. Lewis Hamilton – Mercedes 213
2. Sebastian Vettel - Ferrari 189
3. Kimi Räikkönen – Ferrari 146
4. Valtteri Bottas - Mercedes 132
5. Daniel Ricciardo - Red Bull 118
Constructor’s Championship
1. Mercedes 345
2. Ferrari 335
3. Red Bull Racing Tag Heuer 223
4. Renault 82
5. Haas F1 Team 66
10 Q2 2018 Results August 1st, 2018
Q2 2018 – CLIENT RELATIONS ACTIVITIES
Product Launches Cavalcade Monte Bianco
June 15th
France, Le Mans
488 Pista ”Piloti Ferrari” unveiling
June 20th – 25th, Monte Bianco
Ferrari Tribute to Mille Miglia
May 16th – 19th
Italy, Brescia – Rome
11 Q2 2018 Results August 1st, 2018
Q2 2018 – ATTIVITA’ SPORTIVE GT
FERRARI CHALLENGE XX PROGRAMS / F1 CLIENTI
Average entries per round
UPDATED ROUND 6 – FUJI (JPN)
XX: 16
F1: 8
The On-track debut in FGC area of the
FXX-K EVO
COMPETIZIONI GT
ELMS: R1, Monza 1st – LMGTE Class
PWC: R4, VIR 1st – GT Class PWC: R6, Lime
Rock 1st – GT Class
Le Mans Cup: wins in R 1, 2, 3, 4 in GT3 class
International GT Open: wins in R2, R3, R4
Average 488 Ch. entries per round
UPDATED ROUND 4
EUROPE 45
NORTH AMERICA 50 (18 458)
ASIA PACIFIC 33
CONTINUOUSLY ENGAGING WITH OUR CUSTOMERS
12 Q2 2018 Results August 1st, 2018
Appendix
14 Q2 2018 Results August 1st, 2018
NOTES TO THE PRESENTATION
1. Reconciliations to non-gaap financial measures are provided in
the appendix
2. Shipments geographical breakdown
EMEA includes: Italy, UK, Germany, Switzerland, France, Middle
East (includes the United Arab Emirates, Saudi Arabia, Bahrain,
Lebanon, Qatar, Oman and Kuwait) and Rest of EMEA (includes
Africa and the other European markets not separately
identified);
Americas includes: United States of America, Canada, Mexico,
the Caribbean and Central and South America;
China, Hong Kong and Taiwan includes, on a combined basis:
China, Hong Kong and Taiwan;
Rest of APAC includes: Japan, Australia, Singapore, Indonesia,
South Korea, Thailand and Malaysia
3. Includes the net revenues generated from shipments of our cars,
including any personalization revenue generated on these cars
and sales of spare parts
4. Includes the net revenues generated from the sale of engines to
Maserati for use in their cars, and the revenues generated from
the rental of engines to other Formula 1 racing teams
5. Includes the net revenues earned by our Formula 1 racing team
through sponsorship agreements and our share of the Formula 1
World Championship commercial revenues and net revenues
generated through the Ferrari brand, including merchandising,
licensing and royalty income
6. Primarily includes interest income generated by our financial
services activities and net revenues from the management of the
Mugello racetrack
7. Ferrari’s elaboration on FY 2017 publicly available data on a
panel of high end luxury peers
15 Q2 2018 Results August 1st, 2018 Special series and one-offs not included
STRONG TRACK-RECORD IN NEW MODELS INTRODUCTION Product Line-Up (at least a new model launched every year)
2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
F430
F430 Spider
F430 Scuderia
California
Scuderia Spider 16M
458 Italia
458 Spider
California 30
458 Speciale
California T
Portofino
458 Speciale A
488 GTB
488 Spider
488 Pista
GTC4Lusso T
612 Scaglietti
Superamerica
599 GTB Fiorano
599 GTO
SA APERTA
FF
F12berlinetta
F12tdf
GTC4Lusso
812 Superfast
Supercars
LaFerrari
LaFerrari Aperta
V8
V12
Model / Years of delivery
16 Q2 2018 Results August 1st, 2018
2015 2016 2017 2018
F12tdf
LaFerrari
LaFerrari Aperta
FXX K(8)
FXX K EVO(8)
F60 America(8)
J50(8)
488 Pista
Note: (8) Models not included in the total shipments’ figure provided
LIMITED SERIES In and out from our portfolio
17 Q2 2018 Results August 1st, 2018
GROUP SHIPMENTS(2)
2,035 2,176
1,342 1,419
301 360
657 636
4,335 4,591
H1 2017 H1 2018
3,737 >4,000
2,811 >3,000
617 >700
1,233 >1,300
8,398 >9,000
FY 2017 FY 2018E
Note: (2) Refer to notes to the presentation in the Appendix.
Graphs not to scale. Shipments including supercars LaFerrari and LaFerrari Aperta.
+5.6%
Americas EMEA China, Hong Kong and Taiwan,
on a combined basis Rest of APAC
1,001 1,073
797 850
140 177
394 363
2,332 2,463
Q2 2017 Q2 2018
+5.9%
18 Q2 2018 Results August 1st, 2018
KEY PERFORMANCE METRICS
Note: (1) Reconciliations to non-gaap financial measures are provided in the appendix.
Certain totals in the tables included in this document may not add due to rounding.
Q2 '18 Q2 '17 €M, unless otherwise stated H1 '18 H1 '17
2,463 2,332 Worldwide shipments (units) 4,591 4,335
906 920 Net revenues 1,737 1,741
291 270 EBITDA(1) 563 512
(1) - Adjustments (1) -
290 270 Adjusted EBITDA(1) 562 512
73 68 Amortization and depreciation 135 133
218 202 EBIT 428 379
217 202 Adjusted EBIT(1) 427 379
5 13 Net financial expenses 9 17
213 189 Profit before taxes 419 362
53 53 Income tax expense 110 102
25.0% 28.0% Effective tax rate 26.4% 28.2%
160 136 Net profit 309 260
159 136 Adjusted net profit(1) 308 260
0.85 0.72 Basic EPS (€) 1.63 1.37
0.85 0.72 Diluted EPS(1)
(€) 1.62 1.37
0.84 0.72 Adjusted Basic EPS(1)
(€) 1.63 1.37
0.84 0.72 Adjusted Diluted EPS(1)
(€) 1.62 1.37
19 Q2 2018 Results August 1st, 2018
700
500
95
340 179 41
4
2 136
343
181
700
500
2018 2019 2020 2021 2023
Bond US Securitizations Other Financial Liabilities
DEBT AND LIQUIDITY POSITION
Gross Debt Maturity Profile (€M) Cash and Marketable Securities (€M)
Net Industrial Debt (€M) Net Industrial Debt (€M)
Note: (9) After settlement of deposits on FCA Group cash management pools and financial liabilities with FCA.
(10) Portion of the Self-liquidating Financial Receivables Portfolio funded through securitizations.
Certain totals in the tables included in this document may not add due to rounding.
Cash Maturities
(1,203) 731 o/w 84%
securitized(10)
June 30, 2018
Net Industrial Debt
Funded Self-liquidating
Financial
Receivables Portfolio
June 30, 2018
Net Debt
(472)
Jun. 30 Mar. 31 Adj.
(€M) 2018 2018 FY 2017 FY 2016 FY 2015(9) FY 2015
Euro 458 565 435 318 137 22
Chinese Yuan 75 78 62 58 106 106
US Dollar 54 61 88 16 21 1
Japanese Yen 27 10 26 37 41 41
Other Currencies 36 29 37 29 17 13
Total (€ equivalent) 650 743 648 458 322 183
At Jun. 30 At Mar. 31 At Dec. 31
(€M) 2018 2018 2017 2016 2015
Gross Debt (1,853) (1,822) (1,806) (1,848) (2,260)
Cash & Cash Equivalents 650 743 648 458 183
Deposits in FCA Cash Management
Pools - - - - 139
Net Debt (1,203) (1,079) (1,158) (1,390) (1,938)
Funded Self-Liquidating Financial 731 666 685 737 1,141
Receivables Portfolio
Net Industrial Debt (472) (413) (473) (653) (797)
Undrawn Committed Credit Lines 500 500 500 500 500
Total Available Liquidity 1,150 1,243 1,148 958 822
20 Q2 2018 Results August 1st, 2018
NON-GAAP FINANCIAL MEASURES
Operations are monitored through the use of
various Non-GAAP financial measures that
may not be comparable to other similarly
titled measures of other companies
Accordingly, investors and analysts should
exercise appropriate caution in comparing
these supplemental financial measures to
similarly titled financial measures reported by
other companies
We believe that these supplemental financial
measures provide comparable measures of
our financial performance which then
facilitate management’s ability to identify
operational trends, as well as make decisions
regarding future spending, resource
allocations and other operational decisions
Non-GAAP financial measures
EBITDA is defined as net profit before income tax expense, net financial expenses and
depreciation and amortization. Adjusted EBITDA is defined as EBITDA as adjusted for
income and costs, which are significant in nature, but expected to occur infrequently.
Adjusted Earnings Before Interest and Taxes (“Adjusted EBIT”) represents EBIT as
adjusted for income and costs, which are significant in nature, but expected to occur
infrequently
Adjusted net profit represents net profit as adjusted for income and costs net of tax,
which are significant in nature, but expected to occur infrequently
Adjusted earnings per share represents earnings per share as adjusted for income and
costs net of tax, which are significant in nature, but expected to occur infrequently
Net Industrial Debt defined as Net Debt excluding the funded portion of the self-
liquidating financial receivables portfolio, is the primary measure to analyze our financial
leverage and capital structure, and is one of the key indicators used to measure our
financial position
Free Cash Flow and Free Cash Flow from Industrial Activities are two of management’s
primary key performance indicators to measure the Group’s performance. Free Cash
flow is defined as net cash generated from operations less cash flows used in investing
activities. Free Cash Flow from Industrial Activities is defined as Free Cash Flow adjusted
for the change in the self-liquidating financial receivables portfolio.
21 Q2 2018 Results August 1st, 2018
RECONCILIATION OF NON-GAAP MEASURES:
ADJUSTED EBIT
Q2 '18 Q2 '17 €M H1 '18 H1 '17
218 202 EBIT 428 379
(1) -Release of charges related to Takata
airbag inflator recalls(1) -
217 202 Adjusted EBIT 427 379
22 Q2 2018 Results August 1st, 2018
RECONCILIATION OF NON-GAAP MEASURES: EBITDA
Q2 '18 Q2 '17 €M H1 '18 H1 '17
160 136 Net profit 309 260
53 53 Income tax expenses 110 102
5 13 Net financial expenses 9 17
73 68 Amortization and depreciation 135 133
291 270 EBITDA 563 512
23 Q2 2018 Results August 1st, 2018
RECONCILIATION OF NON-GAAP MEASURES:
ADJUSTED EBITDA
Q2 '18 Q2 '17 €M H1 '18 H1 '17
291 270 EBITDA 563 512
(1) -Release of charges related to Takata
airbag inflator recalls(1) -
290 270 Adjusted EBITDA 562 512
24 Q2 2018 Results August 1st, 2018
RECONCILIATION OF NON-GAAP MEASURES:
ADJUSTED NET PROFIT
Q2 '18 Q2 '17 €M H1 '18 H1 '17
160 136 Net profit 309 260
(1) -Release of charges related to Takata
airbag inflator recalls (net of tax effect)(1) -
159 136 Adjusted net profit 308 260
Certain totals in the tables included in this document may not add due to rounding.
25 Q2 2018 Results August 1st, 2018
BASIC AND DILUTED EPS
Q2 '18 Q2 '17 €M (unless otherwise stated) H1 '18 H1 '17
160 136 Net profit attributable to owners
of the Company308 260
188,646 188,953 Weighted average number of common
shares (thousand)188,745 188,949
0.85 0.72 Basic EPS (€) 1.63 1.37
189,451 189,759
Weighted average number of common
shares for diluted earnings per common
share (thousand)
189,551 189,759
0.85 0.72 Diluted EPS (€) 1.62 1.37
Certain totals in the tables included in this document may not add due to rounding.
26 Q2 2018 Results August 1st, 2018
RECONCILIATION OF NON-GAAP MEASURES:
ADJUSTED EPS
Q2 '18 Q2 '17 € per common share H1 '18 H1 '17
0.85 0.72 Basic EPS 1.63 1.37
(0.01) -Release of charges related to Takata
airbag inflator recalls (net of tax effect)(0.01) -
0.84 0.72 Adjusted EPS 1.63 1.37
0.85 0.72 Diluted EPS 1.62 1.37
(0.01) -Release of charges related to Takata
airbag inflator recalls (net of tax effect)(0.01) -
0.84 0.72 Adjusted diluted EPS 1.62 1.37
Certain totals in the tables included in this document may not add due to rounding.
27 Q2 2018 Results August 1st, 2018
RECONCILIATION OF NON-GAAP MEASURES: FREE CASH FLOW AND FREE CASH FLOW
FROM INDUSTRIAL ACTIVITIES
Note: (11) Cash flow used in investing activities for the six months ended June 30, 2017 excludes proceeds from exercising the Delta Topco option of Euro 8 million
(12) Free cash flow from industrial activities for the three and six months ended June 30, 2018 includes Euro 5 million of quick refund to shareholders due to eligibility
for withholding exemption. Free cash flow from industrial activities for the three and six months ended June 30, 2017 includes Euro 5 million of quick refund to
shareholders due to eligibility for withholding exemption.
Q2 '18 Q2 '17 €M H1 '18 H1 '17
176 138 Cash flow from operating activities 386 288
(127) (82) Cash flows used in investing activitie s(11) (248) (154)
49 56 Free Cash Flow 138 134
44 36 Change in the self-liquidating financial
receivables portfolio50 34
93 92 Free Cash Flow from Industrial
Activities(12 )188 168
28 Q2 2018 Results August 1st, 2018
RECONCILIATION OF NON-GAAP MEASURES:
NET INDUSTRIAL DEBT
€M June 30, 2018 March 31, 2018 December 31, 2017
Net Industrial Debt (472) (413) (473)
Funded portion of the self-liquidating
financial receivables portfolio731 666 685
Net Debt (1,203) (1,079) (1,158)
Cash and cash equivalents 650 743 648
Gross Debt (1,853) (1,822) (1,806)