Biggest changeFor the year ended December 31, 2023 ($ in millions, except per share amounts) Operating Income Operating Margin Income Taxes Net (Loss)/ Income Diluted EPS Reported (GAAP) $ 181.7 4.5 % $ 21.8 $ (3.9) $ (0.03) Non-GAAP adjustments: Restructuring related and other (a) 411.5 10.2 (3.7) 407.8 2.67 Financing and other transaction costs 16.3 0.4 2.7 24.2 0.16 Step-up depreciation and amortization (b) 168.6 4.2 — 168.6 1.11 Deferred gain on derivative instruments (4.1) (0.1) 0.3 (1.7) (0.01) Amortization of debt issuance costs — — — 6.8 0.04 Deferred taxes and other tax related — — (50.4) (50.4) (0.33) Total adjustments 592.3 14.6 (51.1) 555.3 3.64 Adjusted (non-GAAP) $ 774.0 19.1 % $ 72.8 $ 551.4 $ 3.61 For the year ended December 31, 2022 ($ in millions, except per share amounts) Operating Income Operating Margin Income Taxes Net Income Diluted EPS Reported (GAAP) $ 670.1 16.6 % $ 86.0 $ 310.7 $ 1.99 Non-GAAP adjustments: Restructuring related and other (a) 36.5 0.9 (3.5) 34.5 0.22 Financing and other transaction costs (c) (75.6) (1.9) 2.8 10.7 0.07 Step-up depreciation and amortization 148.3 3.7 — 148.3 0.95 Deferred (gain)/loss on derivative instruments (1.5) 0.0 (0.4) 1.5 0.01 Amortization of debt issuance costs — — — 7.0 0.04 Deferred taxes and other tax related (d) — — 17.8 17.8 0.11 Total adjustments 107.7 2.7 16.7 219.8 1.41 Adjusted (non-GAAP) $ 777.9 19.3 % $ 69.3 $ 530.5 $ 3.40 50 Table of Contents For the year ended December 31, 2021 ($ in millions, except per share amounts) Operating Income Operating Margin Income Taxes Net Income Diluted EPS Reported (GAAP) $ 663.2 16.6 % $ 50.3 $ 363.6 $ 2.28 Non-GAAP adjustments: Restructuring related and other (a) 23.6 0.6 (3.5) 21.4 0.13 Financing and other transaction costs (e) 13.2 0.3 (0.1) 41.0 0.26 Step-up depreciation and amortization 127.6 3.3 — 127.6 0.80 Deferred loss on derivative instruments 8.3 0.2 — 11.3 0.07 Amortization of debt issuance costs — — — 6.9 0.04 Deferred taxes and other tax related (d) — — (4.9) (4.9) (0.03) Total adjustments 172.8 4.5 (8.4) 203.3 1.28 Adjusted (non-GAAP) $ 806.0 21.1 % $ 58.8 $ 566.8 $ 3.56 __________________________ (a) The following table presents the components of our restructuring related and other non-GAAP adjustment to net income for fiscal years 2023, 2022, and 2021 (amounts have been calculated based on unrounded numbers, accordingly, certain amounts may not appear to recalculate due to the effect of rounding): For the year ended December 31, (In millions) 2023 2022 2021 Business and corporate repositioning (i) $ 77.6 $ 27.2 $ 10.7 Supply chain repositioning and transition (ii) 13.4 4.5 8.2 Pre-acquisition legal matters (iii) (1.5) 6.4 6.0 Other (iv) 322.0 — — Income tax effect (v) (3.7) (3.5) (3.5) Total non-GAAP restructuring related and other (vi) $ 407.8 $ 34.5 $ 21.4 __________________________ i.
Biggest changeFor the year ended December 31, 2024 ($ in millions, except per share amounts) Operating Income Operating Margin Income Taxes Net Income Diluted EPS Reported (GAAP) $ 149.3 3.8 % $ (140.3) $ 128.5 $ 0.85 Non-GAAP adjustments: Restructuring related and other (a) 321.4 8.2 (5.1) 316.4 2.10 Financing and other transaction costs (b) 133.1 3.4 (1.4) 155.4 1.03 Amortization of intangible assets (c) 142.1 3.6 — 142.1 0.94 Deferred loss/(gain) on derivative instruments 2.6 0.1 0.5 (0.4) — Amortization of debt issuance costs — — — 5.7 0.04 Deferred taxes and other tax related (d) — — (228.7) (228.7) (1.52) Total adjustments 599.2 15.2 (234.6) 390.6 2.59 Adjusted (non-GAAP) $ 748.5 19.0 % $ 94.3 $ 519.1 $ 3.44 For the year ended December 31, 2023 ($ in millions, except per share amounts) Operating Income Operating Margin Income Taxes Net (Loss)/ Income Diluted EPS Reported (GAAP) $ 181.7 4.5 % $ 21.8 $ (3.9) $ (0.03) Non-GAAP adjustments: Restructuring related and other (a) 411.5 10.2 (3.7) 407.8 2.67 Financing and other transaction costs (b) 16.3 0.4 2.7 24.2 0.16 Amortization of intangible assets (c) 168.6 4.2 — 168.6 1.11 Deferred gain on derivative instruments (4.1) (0.1) 0.3 (1.7) (0.01) Amortization of debt issuance costs — — — 6.8 0.04 Deferred taxes and other tax related (d) — — (50.4) (50.4) (0.33) Total adjustments 592.3 14.6 (51.1) 555.3 3.64 Adjusted (non-GAAP) $ 774.0 19.1 % $ 72.8 $ 551.4 $ 3.61 47 Table of Contents For the year ended December 31, 2022 ($ in millions, except per share amounts) Operating Income Operating Margin Income Taxes Net Income Diluted EPS Reported (GAAP) $ 670.1 16.6 % $ 86.0 $ 310.7 $ 1.99 Non-GAAP adjustments: Restructuring related and other (a) 36.5 0.9 (3.5) 34.5 0.22 Financing and other transaction costs (b) (75.6) (1.9) 2.8 10.7 0.07 Amortization of intangible assets (c) 148.3 3.7 — 148.3 0.95 Deferred (gain)/loss on derivative instruments (1.5) 0.0 (0.4) 1.5 0.01 Amortization of debt issuance costs — — — 7.0 0.04 Deferred taxes and other tax related (d) — — 17.8 17.8 0.11 Total adjustments 107.7 2.7 16.7 219.8 1.41 Adjusted (non-GAAP) $ 777.9 19.3 % $ 69.3 $ 530.5 $ 3.40 __________________________ (a) The following table presents the components of our restructuring related and other non-GAAP adjustment to net income for fiscal years 2024, 2023, and 2022 (amounts have been calculated based on unrounded numbers, accordingly, certain amounts may not appear to recalculate due to the effect of rounding): For the year ended December 31, (In millions) 2024 2023 2022 Business and corporate repositioning (i) $ 171.3 $ 77.6 $ 27.2 Other (ii) 150.1 333.8 10.8 Income tax effect (iii) (5.1) (3.7) (3.5) Total non-GAAP restructuring related and other (iv) $ 316.4 $ 407.8 $ 34.5 __________________________ i.
(4) The year ended December 31, 2022 primarily relates to mark-to-market losses on our investment in Quanergy Systems, Inc.
(4) The year ended December 31, 2022 primarily relates to mark-to-market losses on our investment in Quanergy Systems, Inc. ("Quanergy").
Goodwill Our judgments regarding the existence of indicators of goodwill impairment are based on several factors, including the performance of the end markets served by our customers, as well as the actual financial performance of our reporting units and their respective financial forecasts over the long-term.
Our judgments regarding the existence of indicators of goodwill impairment are based on several factors, including the performance of the end markets served by our customers, as well as the actual financial performance of our reporting units and their respective financial forecasts over the long-term.
Dollar 10% Weakening of the Value of the Foreign Currency Relative to the U.S.
Dollar 10% Weakening of the Value of the Foreign Currency Relative to the U.S.
Based on this evaluation, we determined that goodwill in our Insights reporting unit was impaired, driven primarily by a lower long-range financial forecast resulting from the impact of restructuring actions taken in the third and fourth quarters of 2023 and consequent business decisions regarding our level of investment in Insights in future years considering Sensata’s focus on electrification.
Based on our 2023 evaluation, we determined that goodwill in our Insights reporting unit was impaired, driven primarily by a lower long-range financial forecast resulting from the impact of restructuring actions taken in the third and fourth quarters of 2023 and consequent business decisions regarding our level of investment in Insights in future years considering Sensata’s focus on electrification.
While many of the agreements with our customers specify certain terms and conditions that apply to any transaction between the parties, many of which are in effect for a defined term, the vast majority of these agreements do not result in contracts (as defined in FASB ASC Topic 606) because they do not create enforceable rights and obligations on the parties.
While many of the agreements with our customers specify certain terms and conditions that apply to any transaction between the parties, many of which are in effect for a defined term, the majority of these agreements do not result in contracts (as defined in FASB ASC Topic 606) because they do not create enforceable rights and obligations on the parties.
GAAP, excluding interest expense, net, provision for (or benefit from) income taxes, depreciation expense, amortization of intangible assets, and the following non-GAAP adjustments, if applicable: (1) restructuring related and other, (2) financing and other transaction costs, and (3) deferred loss or gain on derivative instruments. Refer to Non-GAAP adjustments below for additional discussion of these adjustments.
GAAP, excluding interest expense, interest income, and provision for (or benefit from) income taxes, depreciation expense, amortization of intangible assets, and the following non-GAAP adjustments, if applicable: (1) restructuring related and other, (2) financing and other transaction costs, and (3) deferred loss or gain on derivative instruments. Refer to Non-GAAP adjustments below for additional discussion of these adjustments.
We do not believe that there are any known trends related to the reconciling items noted above that are reasonably likely to result in our liquidity increasing or decreasing in any material way. 47 Table of Contents Non-GAAP Financial Measures This section provides additional information regarding certain non-GAAP financial measures, including organic revenue growth (or decline), adjusted operating income, adjusted operating margin, adjusted net income, adjusted earnings per share ("EPS"), free cash flow, adjusted corporate and other expenses, net debt, gross and net leverage ratio, and adjusted earnings before interest, taxes, depreciation, and amortization ("EBITDA"), which are used by our management, Board of Directors, and investors.
We do not believe that there are any known trends related to the reconciling items noted above that are reasonably likely to result in our liquidity increasing or decreasing in any material way. 44 Table of Contents Non-GAAP Financial Measures This section provides additional information regarding certain non-GAAP financial measures, including organic revenue growth (or decline), adjusted operating income, adjusted operating margin, adjusted net income, adjusted earnings per share ("EPS"), free cash flow, adjusted corporate and other expenses, net debt, gross and net leverage ratio, and adjusted earnings before interest, taxes, depreciation, and amortization ("EBITDA"), which are used by our management, Board of Directors, and investors.
Critical Accounting Policies and Estimates As discussed in Note 2: Significant Accounting Policies of our Financial Statements included elsewhere in this Report, which more fully describes our significant accounting policies, the preparation of consolidated financial statements in accordance with U.S. GAAP requires us to exercise judgment in the process of applying our accounting policies.
Critical Accounting Estimates As discussed in Note 2: Significant Accounting Policies of our Financial Statements included elsewhere in this Report, which more fully describes our significant accounting policies, the preparation of consolidated financial statements in accordance with U.S. GAAP requires us to exercise judgment in the process of applying our accounting policies.
For this reason, the vast majority of our contracts (as defined in FASB ASC Topic 606) are customer purchase orders. If this assessment were to change, it could result in a material change to the amount of net revenue recognized in a period.
For this reason, the majority of our contracts (as defined in FASB ASC Topic 606) are customer purchase orders. If this assessment were to change, it could result in a material change to the amount of net revenue recognized in a period.
Our weighted market growth is calculated using our regional and platform sales mix, as applicable, in the corresponding prior period. Market outgrowth is used to describe the impact of an increasing quantity and value of our products used in customer systems and applications above market growth.
Our weighted market growth is calculated using our regional and platform sales mix, as applicable, in the corresponding period. Market outgrowth is used to describe the impact of an increasing quantity and value of our products used in customer systems and applications above market growth.
The Credit Agreement also requires mandatory prepayments of the outstanding borrowings under the Senior Secured Credit Facilities upon certain asset dispositions and casualty events, in each case subject to certain reinvestment rights, and upon the incurrence of certain indebtedness (excluding any permitted indebtedness). These provisions were not triggered during the year ended December 31, 2023.
The Credit Agreement also requires mandatory prepayments of the outstanding borrowings under the Senior Secured Credit Facilities upon certain asset dispositions and casualty events, in each case subject to certain reinvestment rights, and upon the incurrence of certain indebtedness (excluding any permitted indebtedness). These provisions were not triggered during the year ended December 31, 2024.
In the year ended December 31, 2023, we prepaid the entire outstanding balance on the Term Loan, which was our only variable-rate debt. Borrowings under the Revolving Credit Facility continue to be subject to interest based on a variable rate, but we had no outstanding balance on the Revolving Credit Facility at December 31, 2023 or 2022.
In the year ended December 31, 2023, we prepaid the entire outstanding balance on the Term Loan, which was our only variable-rate debt. Borrowings under the Revolving Credit Facility continue to be subject to interest based on a variable rate, but we had no outstanding balance on the Revolving Credit Facility at December 31, 2024 or 2023.
We have derived this summarized statement of cash flows from our Financial Statements included elsewhere in this Report. Amounts in the table below have been calculated based on unrounded numbers, accordingly, certain amounts may not appear to recalculate due to the effect of rounding.
We have derived this summarized statement of cash flows from our Financial Statements included elsewhere in this Report. 51 Table of Contents Amounts in the table below have been calculated based on unrounded numbers, accordingly, certain amounts may not appear to recalculate due to the effect of rounding.
Other valuation assumptions for the Insights reporting unit valuation that are impacted by macroeconomic factors also contributed to the impairment. Accordingly, we recorded a $321.7 million non-cash impairment charge in the fourth quarter of 2023, representing the entire goodwill balance allocated to Insights.
Other valuation assumptions for the Insights reporting unit valuation that were impacted by macroeconomic factors also contributed to the impairment. Accordingly, we recorded a $321.7 million non-cash impairment charge in the fourth quarter of 2023, representing the entire goodwill balance allocated to Insights.
Primarily includes charges related to repositioning our business and corporate functions to more effectively respond to the challenges that face the business.
Primarily includes charges related to repositioning our business and corporate functions to more effectively respond to the challenges that face the business. 1.
We also consider the impact of recent acquisitions in our expectations of the reporting units, such as the Insights and Dynapower reporting units, and how these acquisitions perform against their original expected performance, as these might put pressure on the reporting units' fair value over carrying value in the short term.
We also consider the impact of recent acquisitions in our expectations of the reporting units, such as the Dynapower reporting unit, and how these acquisitions perform against their original expected performance, as these might put pressure on the reporting units' fair value over carrying value in the short term.
We attempt to minimize this risk by entering transactions with major financial institutions of investment grade credit rating.
We attempt to minimize this risk by entering into transactions with major financial institutions of investment grade credit rating.
Changes in these foreign currency exchange rates and commodity prices may have an impact on future cash flows and earnings. We monitor our exposure to these risks and may employ derivative financial instruments to limit the volatility to earnings and cash flows generated by these exposures.
Changes in foreign currency exchange rates and commodity prices may have an impact on future cash flows and earnings. We monitor our exposure to these risks and may or may not employ derivative financial instruments ("derivative instruments") to limit the volatility to earnings and cash flows generated by these exposures.
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK We are exposed to changes in foreign currency exchange rates because we transact in a variety of foreign currencies. We are also exposed to changes in the prices of certain commodities (primarily metals) that we use in production.
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK We are exposed to changes in foreign currency exchange rates because we transact our business in a variety of foreign currencies. We are also exposed to changes in the prices of certain commodities (primarily metals) that we use in production.
Refer to Note 19: Derivative Instruments and Hedging Activities of our Financial Statements included elsewhere in this Report for additional information related to the commodity forward contracts outstanding as of December 31, 2023.
Refer to Note 19: Derivative Instruments and Hedging Activities of our Financial Statements included elsewhere in this Report for additional information related to the commodity forward contracts outstanding as of December 31, 2024.
We believe investors and securities analysts also use these non-GAAP financial measures in their evaluation of our performance and the performance of other similar companies. These non-GAAP financial measures are not measures of liquidity. 48 Table of Contents Free cash flow Free cash flow is defined as net cash provided by operating activities less additions to PP&E and capitalized software.
We believe investors and securities analysts also use these non-GAAP financial measures in their evaluation of our performance and the performance of other similar companies. These non-GAAP financial measures are not measures of liquidity. Free cash flow Free cash flow is defined as net cash provided by operating activities less additions to PP&E and capitalized software.
Changes to these assumptions could affect the estimated fair value of one or more of our reporting units and could result in a goodwill impairment charge in a future period. Types of events that could result in an additional goodwill impairment.
Changes to these assumptions could affect the estimated fair value of one or more of our reporting units and could result in a goodwill impairment charge in a future period. Types of events that could result in a goodwill impairment.
Item 7A: Quantitative and Qualitative Disclosures About Market Risk included elsewhere in this Report for an analysis of the sensitivity of other, net to changes in foreign currency exchange rates and commodity prices. (3) Refer to Note 14: Debt of our Financial Statements included elsewhere in this Report for additional information related to our debt financing transactions.
Item 7A: Quantitative and Qualitative Disclosures About Market Risk included elsewhere in this Report for an analysis of the sensitivity of other, net to changes in foreign currency exchange rates and commodity prices. 43 Table of Contents (3) Refer to Note 14: Debt of our Financial Statements included elsewhere in this Report for additional information related to our debt financing transactions.
There have been no subsequent changes to our reporting units as of December 31, 2023. These reporting units have been identified based on the definitions and guidance provided in FASB ASC Topic 350.
There have been no subsequent changes to our reporting units as of December 31, 2024. These reporting units have been identified based on the definitions and guidance provided in FASB ASC Topic 350.
Other tax related items include certain adjustments to unrecognized tax benefits and withholding tax on repatriation of foreign earnings. • Amortization of debt issuance costs: represents interest expense related to the amortization of deferred financing costs and debt discounts, net of premiums. • Where applicable, the current income tax effect of non-GAAP adjustments.
Other tax related items include certain adjustments to unrecognized tax benefits and withholding tax on 46 Table of Contents repatriation of foreign earnings. • Amortization of debt issuance costs: represents interest expense related to the amortization of deferred financing costs and debt discounts, net of premiums. • Where applicable, the current income tax effect of non-GAAP adjustments.
(2) We operate in multiple jurisdictions, including but not limited to Bulgaria, China, Malaysia, Malta, Mexico, the Netherlands, South Korea, the U.S., and the U.K. This can result in a foreign tax rate differential that may reflect a tax benefit or detriment.
(2) We operate in multiple jurisdictions, including but not limited to Bulgaria, China, Malaysia, Malta, Mexico, the Netherlands, Switzerland, the U.S., and the U.K. This can result in a foreign tax rate differential that may reflect a tax benefit or detriment.
Foreign Currency Risk Consistent with our risk management objective and strategy to reduce exposure to variability in cash flows, and for non-trading purposes, we enter into foreign currency exchange rate derivatives that qualify as cash flow hedges, and that are intended to offset the effect of exchange rate fluctuations on forecasted sales and certain manufacturing costs.
Foreign Currency Risk Consistent with our risk management objectives and strategy to reduce exposure to variability in cash flows, and for non-trading purposes, we may enter into foreign currency exchange rate derivatives that qualify as cash flow hedges, and that are intended to offset the effect of exchange rate fluctuations on forecasted sales and certain forecasted costs.
We offset a portion of this exposure by entering forward contracts that fix the price at a future date for various notional amounts associated with these commodities. These forward contracts are not designated as accounting hedges.
We may mitigate a portion of this exposure by entering forward contracts that fix the price at a future date for various notional amounts associated with these commodities. These forward contracts are not designated as accounting hedges.
As of January 26, 2024, Moody’s Investors Service’s corporate credit rating for STBV was Ba2 with a positive outlook, and S&P's corporate credit rating for STBV was BB+ with a stable outlook. Any future downgrades to STBV's credit ratings may increase our future borrowing costs but will not reduce availability under the Credit Agreement.
As of January 28, 2025, Moody’s Investors Service’s corporate credit rating for STBV was Ba2 with a positive outlook, and S&P's corporate credit rating for STBV was BB+ with a stable outlook. Any future downgrades to STBV's credit ratings may increase our future borrowing costs but will not reduce availability under the Credit Agreement.
Interest Rate Risk As discussed further in Note 14: Debt of our Financial Statements included elsewhere in this Report, the Credit Agreement provides for the Senior Secured Credit Facilities consisting of the Term Loan, the Revolving Credit Facility, and incremental availability (the "Accordion") under which additional secured credit facilities could be issued under certain circumstances.
Interest Rate Risk As discussed further in Note 14: Debt of our Financial Statements included elsewhere in this Report, the Credit Agreement provides for the Senior Secured Credit Facilities including the Revolving Credit Facility, and incremental availability (the "Accordion") under which additional secured credit facilities could be issued under certain circumstances.
Recently Issued Accounting Standards In November 2023, the FASB issued Accounting Standards Update ("ASU") No. 2023-07, Segment Reporting (Topic 280), Improvements to Reportable Segment Disclosures , to improve disclosures about a public entity's reportable segments.
Recently issued accounting standards adopted in the current period In November 2023, the FASB issued Accounting Standards Update ("ASU") No. 2023-07, Segment Reporting (Topic 280), Improvements to Reportable Segment Disclosures , to improve disclosures about a public entity's reportable segments.
These restrictions and covenants, which are subject to important exceptions and qualifications set forth in the Credit Agreement and Senior Notes Indentures, were taken into consideration when we established our share repurchase programs and will be evaluated periodically with respect to future potential funding of those programs. These restrictions and covenants were not materially modified in the Thirteenth Amendment.
These restrictions and covenants, which are subject to important exceptions and qualifications set forth in the Credit Agreement and Senior Notes Indentures, were taken into consideration when we established our share repurchase programs and will be evaluated periodically with respect to future potential funding of those programs.
Variable consideration may be specified in the customer purchase order, in another agreement that identifies terms and conditions of the transaction, or based on our customary practices.
Variable consideration may be specified in the customer purchase order, in another agreement that identifies terms and conditions of the transaction, or based on our 55 Table of Contents customary practices.
However, we cannot make assurances that our business will generate sufficient cash flows from operations or that future borrowings will be available to us in an amount sufficient to enable us to pay our indebtedness or to fund our other liquidity needs. Further, our highly-leveraged nature may limit our ability to procure additional financing in the future.
However, we cannot make assurances that our business will generate sufficient cash flows from operations or that future borrowings will be available to us in an amount sufficient to enable us to pay our indebtedness or to fund our other liquidity needs. Further, the amount of our debt may limit our ability to procure additional financing in the future.
We employ derivative contracts that may or may not be designated for hedge accounting treatment under FASB ASC Topic 815, Derivatives and Hedging , which can result in volatility to earnings depending upon fluctuations in the underlying markets. By using derivative instruments, we are subject to credit and market risk.
Any derivative instrument we employ may or may not be designated for hedge accounting treatment under FASB ASC Topic 815, Derivatives and Hedging , which may result in volatility to earnings depending upon fluctuations in the underlying markets. By using derivative instruments, we are subject to credit and market risk.
Fiscal year 2023 includes (1) $28.8 million of charges related to the exit the Spear Marine Business, $14.4 million of which was recorded in restructuring and other charges, net, with the remainder primarily in cost of revenue, (2) $23.5 million of charges incurred as part of the Q3 2023 Plan, recorded in restructuring and other charges, net, and (3) $18.8 million of charges arising as an indirect result of actions taken in the Q3 2023 Plan, of which approximately $2.1 million was recorded in restructuring and other charges, net, with the remainder primarily in cost of revenue. ii.
Fiscal year 2023 primarily included (1) $28.8 million of charges related to the exit the Spear Marine Business, $14.5 million of which was recorded in restructuring and other charges, net, with the remainder primarily in cost of revenue, (2) $23.5 million of charges incurred as part of the Q3 2023 Plan, recorded in restructuring and other charges, net, and (3) $18.8 million of charges arising as a result of actions taken in the Q3 2023 Plan, of which approximately $2.1 million was recorded in restructuring and other charges, net, with the remainder primarily in cost of revenue. ii.
We believe adjusted corporate and other expenses is useful to management and investors in understanding the impact of non-GAAP adjustments on operating expenses not allocated to our segments. Adjusted EBITDA Adjusted EBITDA is defined as net income (or loss), determined in accordance with U.S.
GAAP, excluding the portion of non-GAAP adjustments described below that relate to corporate and other expenses. We believe adjusted corporate and other expenses is useful to management and investors in understanding the impact of non-GAAP adjustments on operating expenses not allocated to our segments. Adjusted EBITDA Adjusted EBITDA is defined as net income (or loss), determined in accordance with U.S.
The guidance also requires that a public entity provide all annual disclosures about a reportable segment's profit or loss and assets currently required by FASB ASC Topic 280, Segment Reporting , in interim periods, and that a public entity provide the title and position of the chief operating decision-maker. Other requirements of the guidance are not expected to be material.
The guidance also requires that a public entity provide all annual disclosures about a reportable segment's profit or loss and assets currently required by FASB ASC Topic 280, Segment Reporting , in interim periods, and that a public entity provide the title and position of the chief operating decision maker.
For the year ended December 31, (In millions) 2023 2022 2021 Corporate and other expenses (GAAP) $ (633.2) $ (294.4) $ (288.1) Non-GAAP adjustments Restructuring related and other 366.5 11.9 9.9 Financing and other transaction costs 6.8 15.7 11.9 Step-up depreciation and amortization 0.9 1.2 1.7 Deferred (gain)/loss on derivative instruments (4.1) (1.5) 8.3 Total adjustments 370.1 27.3 31.8 Adjusted corporate and other expenses (non-GAAP) $ (263.1) $ (267.1) $ (256.3) The following table presents a reconciliation of net (loss)/income calculated in accordance with U.S.
For the year ended December 31, (In millions) 2024 2023 2022 Corporate and other expenses (GAAP) $ (572.5) $ (633.2) $ (294.4) Non-GAAP adjustments Restructuring related and other 284.4 366.5 11.9 Financing and other transaction costs 20.8 6.8 15.7 Amortization of intangible assets and other 0.8 0.9 1.2 Deferred loss/(gain) on derivative instruments 2.6 (4.1) (1.5) Total adjustments 308.6 370.1 27.3 Adjusted corporate and other expenses (non-GAAP) $ (263.9) $ (263.1) $ (267.1) The following table presents a reconciliation of net income/(loss) calculated in accordance with U.S.
For the year ended December 31, (In millions) 2023 2022 2021 Net cash provided by/(used in): Operating activities: Net (loss)/income adjusted for non-cash items $ 639.6 $ 609.9 $ 693.8 Changes in operating assets and liabilities, net (160.3) (125.8) (124.0) Cash operating activities (22.6) (23.5) (15.6) Operating activities 456.7 460.6 554.2 Investing activities (165.0) (590.6) (882.1) Financing activities (1,016.6) (353.5) 174.9 Effects of exchange rate differences 7.5 — — Net change in cash and cash equivalents $ (717.4) $ (483.4) $ (153.0) Operating Activities Refer to Results of Operations included elsewhere in this MD&A for discussion of the drivers of changes in net (loss)/income in fiscal years 2023 and 2022.
For the year ended December 31, (In millions) 2024 2023 2022 Net cash provided by/(used in): Operating activities: Net income/(loss) adjusted for non-cash items $ 611.2 $ 639.6 $ 609.9 Changes in operating assets and liabilities, net (54.5) (160.3) (125.8) Cash operating activities (5.2) (22.6) (23.5) Operating activities 551.5 456.7 460.6 Investing activities (19.2) (165.0) (590.6) Financing activities (442.8) (1,016.6) (353.5) Effects of exchange rate differences (4.0) 7.5 — Net change in cash and cash equivalents $ 85.6 $ (717.4) $ (483.4) Operating Activities Refer to Results of Operations included elsewhere in this MD&A for discussion of the drivers of changes in net income/(loss) in fiscal years 2024 and 2023.
In the year ended December 31, 2023, we received cash proceeds of $19.0 million from the sale of a business, compared to $198.8 million in the year ended December 31, 2022. In fiscal year 2024, we anticipate additions to PP&E and capitalized software of approximately $175.0 million, which we expect to be funded with cash flows from operations.
In the year ended December 31, 2024, we received cash proceeds of $135.7 million from the sale of a business, compared to $19.0 million in the year ended December 31, 2023. In fiscal year 2025, we anticipate additions to PP&E and capitalized software of approximately $150.0 million, which we expect to be funded with cash flows from operations.
The following table presents the remaining mandatory principal repayments of long-term debt, in millions, excluding finance lease payments and discretionary repurchases of debt, in each of the years ended December 31, 2024 through 2028 and thereafter.
The following table presents the remaining mandatory principal repayments of long-term debt, in millions, excluding finance lease payments and discretionary repurchases of debt, in each of the years ended December 31, 2025 through 2029 and 53 Table of Contents thereafter.
We evaluate goodwill for impairment in the fourth quarter of each fiscal year, unless events occur which trigger the need for an earlier impairment review. Identification of reporting units. As of October 1, 2023, we had seven reporting units, Automotive, HVOR, Insights, Industrial Solutions, Aerospace, Clean Energy Solutions, and Dynapower.
We evaluate goodwill for impairment in the fourth quarter of each fiscal year, unless events occur which trigger the need for an earlier impairment review. Identification of reporting units. As of September 30, 2024, we had seven reporting units, Automotive, HVOR, Industrial Solutions, Aerospace, Clean Energy Solutions, Aftermarket and Dynapower.
For the year ended December 31, ($ in millions) 2023 2022 2021 Current portion of long-term debt and finance lease obligations $ 2.3 $ 256.5 $ 6.8 Finance lease obligations, less current portion 22.9 24.7 26.6 Long-term debt, net 3,374.0 3,958.9 4,214.9 Total debt and finance lease obligations 3,399.2 4,240.1 4,248.3 Less: debt discount, net of premium (1.6) (3.4) (5.2) Less: deferred financing costs (24.4) (29.9) (26.7) Total gross indebtedness $ 3,425.2 $ 4,273.4 $ 4,280.2 Adjusted EBITDA (LTM) $ 906.6 $ 903.9 $ 928.3 Gross leverage ratio 3.8 4.7 4.6 Total gross indebtedness $ 3,425.2 $ 4,273.4 $ 4,280.2 Less: cash and cash equivalents 508.1 1,225.5 1,709.0 Net debt $ 2,917.1 $ 3,047.9 $ 2,571.3 Adjusted EBITDA (LTM) $ 906.6 $ 903.9 $ 928.3 Net leverage ratio 3.2 3.4 2.8 Liquidity and Capital Resources As of December 31, 2023 and 2022, we held cash and cash equivalents in the following regions (amounts have been calculated based on unrounded numbers, accordingly, certain amounts may not appear to recalculate due to the effect of rounding): As of December 31, (In millions) 2023 2022 United Kingdom $ 12.6 $ 15.7 United States 12.9 16.1 The Netherlands 158.2 861.3 China 250.8 210.0 Other 73.6 122.4 Total cash and cash equivalents $ 508.1 $ 1,225.5 The amount of cash and cash equivalents held in these geographic regions fluctuates throughout the year due to a variety of factors, such as our use of intercompany loans and dividends and the timing of cash receipts and disbursements in the normal course of business.
As of and for the year ended December 31, ($ in millions) 2024 2023 2022 Current portion of long-term debt and finance lease obligations $ 2.4 $ 2.3 $ 256.5 Finance lease obligations, less current portion 21.0 22.9 24.7 Long-term debt, net 3,176.1 3,374.0 3,958.9 Total debt and finance lease obligations 3,199.5 3,399.2 4,240.1 Less: debt premium/(discount), net 1.0 (1.6) (3.4) Less: deferred financing costs (24.9) (24.4) (29.9) Total gross indebtedness $ 3,223.4 $ 3,425.2 $ 4,273.4 Adjusted EBITDA (LTM) $ 881.6 $ 906.6 $ 903.9 Gross leverage ratio 3.7 3.8 4.7 Total gross indebtedness $ 3,223.4 $ 3,425.2 $ 4,273.4 Less: cash and cash equivalents 593.7 508.1 1,225.5 Net debt $ 2,629.7 $ 2,917.1 $ 3,047.9 Adjusted EBITDA (LTM) $ 881.6 $ 906.6 $ 903.9 Net leverage ratio 3.0 3.2 3.4 50 Table of Contents Liquidity and Capital Resources As of December 31, 2024 and 2023, we held cash and cash equivalents in the following regions (amounts have been calculated based on unrounded numbers, accordingly, certain amounts may not appear to recalculate due to the effect of rounding): As of December 31, (In millions) 2024 2023 United Kingdom $ 4.4 $ 12.6 United States 6.9 12.9 The Netherlands 256.3 158.2 China 272.2 250.8 Other 53.9 73.6 Total cash and cash equivalents $ 593.7 $ 508.1 The amount of cash and cash equivalents held in these geographic regions fluctuates throughout the year due to a variety of factors, such as our use of intercompany loans and dividends and the timing of cash receipts and disbursements in the normal course of business.
Debt Instruments As of December 31, 2023, our debt instruments included $700.0 million aggregate principal amount of 5.0% senior notes due 2025 (the "5.0% Senior Notes"), $450.0 million aggregate principal amount of 4.375% senior notes due 2030 (the "4.375% Senior Notes"), $750 million aggregate principal amount of 3.75% senior notes due 2031 (the "3.75% Senior Notes"), $1.0 billion aggregate principal amount of 4.0% senior notes due 2029 (the "4.0% Senior Notes"), and $500.0 million aggregate principal amount of 5.875% senior notes due 2030 (the "5.875% Senior Notes").
Debt Instruments As of December 31, 2024, our debt instruments included $450.0 million aggregate principal amount of 4.375% senior notes due 2030 (the "4.375% Senior Notes"), $750 million aggregate principal amount of 3.75% senior notes due 2031 (the "3.75% Senior Notes"), $1.0 billion aggregate principal amount of 4.0% senior notes due 2029 (the "4.0% Senior Notes"), $500.0 million aggregate principal amount of 5.875% senior notes due 2030 (the "5.875% Senior Notes"), and $500 million aggregate principal amount of 6.625% senior notes due 2032 (the "6.625% Senior Notes").
The increase in our effective tax rate for the year ended December 31, 2022 is due to the tax accounting impacts of the divestiture of the Qinex Business, partially offset by separate intangible property transfers.
Additionally, the increase in our effective tax rate for the year ended December 31, 2022, was due to the tax accounting impacts of the divestiture of the Qinex Business, partially offset by separate intangible prop erty transfers.
Based on the results of this analysis, we do not consider any of our reporting units outside of Insights, which was already fully impaired, to be at risk of failing the goodwill impairment test.
Based on the results of this analysis, we do not consider any of our reporting units outside of Dynapower, which was impaired during 2024, to be at risk of failing the goodwill impairment test.
We believe that certain factors, such as a future recession, any material adverse conditions in the automotive industry and other industries in which we operate, and other factors identified 59 Table of Contents in Item 1A: Risk Factors included elsewhere in this Report could cause us to revise our long-term projections.
We believe that certain factors, such as a future recession, any material adverse conditions in the automotive industry and other industries in which we operate, and other factors identified in Item 1A: Risk Factors included elsewhere in this Report could cause us to revise our long-term projections. Such revisions could result in a goodwill impairment charge in the future.
For the year ended December 31, (In millions) 2023 2022 2021 Net cash provided by operating activities $ 456.7 $ 460.6 $ 554.2 Additions to property, plant and equipment and capitalized software (184.6) (150.1) (144.4) Free cash flow $ 272.1 $ 310.5 $ 409.7 The following table presents a reconciliation of corporate and other expenses calculated in accordance with U.S.
For the year ended December 31, (In millions) 2024 2023 2022 Net cash provided by operating activities $ 551.5 $ 456.7 $ 460.6 Additions to property, plant and equipment and capitalized software (158.6) (184.6) (150.1) Free cash flow $ 393.0 $ 272.1 $ 310.5 49 Table of Contents The following table presents a reconciliation of corporate and other expenses calculated in accordance with U.S.
Dollar Euro $ 10.7 $ (43.3) $ 43.3 Chinese Renminbi $ 0.0 $ (5.8) $ 5.8 Japanese Yen $ 0.0 $ 0.5 $ (0.5) Korean Won $ 0.4 $ (1.5) $ 1.5 Malaysian Ringgit $ 0.0 $ 0.5 $ (0.5) Mexican Peso $ 13.2 $ 17.2 $ (17.2) British Pound Sterling $ (3.1) $ 6.4 $ (6.4) Commodity Risk We are exposed to the potential change in prices associated with certain commodities used in the manufacturing of our products.
Dollar Euro $ (7.4) $ (48.4) $ 48.4 Chinese Renminbi $ (0.2) $ 11.4 $ (11.4) Japanese Yen $ 0.0 $ 0.1 $ (0.1) Korean Won $ (0.0) $ (2.3) $ 2.3 Malaysian Ringgit $ 0.0 $ 0.5 $ (0.5) Mexican Peso $ 25.0 $ 26.3 $ (26.3) British Pound Sterling $ 2.4 $ 7.9 $ (7.9) Commodity Risk We are exposed to the potential change in prices associated with certain commodities used in the manufacturing of our products.
("Quanergy"), as disclosed in Note 18: Fair Value Measures of our Financial Statements included elsewhere in this Report. 46 Table of Contents Provision for income taxes The components of provision for income taxes for the years ended December 31, 2023, 2022, and 2021 are described in more detail in the table below, reconciled to the U.S. statutory rate for each year (amounts have been calculated based on unrounded numbers, accordingly, certain amounts may not appear to recalculate due to the effect of rounding): For the year ended December 31, (In millions) 2023 2022 2021 Tax computed at U.S. statutory rate of 21% (1) $ 3.7 $ 83.3 $ 86.9 Dispositions and capital restructurings (6) (286.4) 4.5 — Valuation allowances (4) 278.5 15.7 20.5 Goodwill impairment (3) 41.2 — — Foreign tax rate differential (2) (17.3) (44.3) (30.5) Withholding taxes not creditable 14.1 12.3 13.3 Research and development incentives (5) (9.0) (10.8) (11.1) Unrealized foreign currency exchange losses/(gains), net 1.5 9.3 (6.1) Reserve for tax exposure 1.1 1.3 (16.3) Changes in tax laws or rates (0.3) 2.6 (7.1) Other (7) (5.2) 12.1 0.7 Provision for income taxes $ 21.8 $ 86.0 $ 50.3 __________________________ (1) Represents the product of the applicable statutory tax rate and income before taxes, as reported in the consolidated statements of operations.
(Benefit from)/provision for income taxes The components of (benefit from)/provision for income taxes for the years ended December 31, 2024, 2023, and 2022 are described in more detail in the table below, reconciled to the U.S. statutory rate for each year (amounts have been calculated based on unrounded numbers, accordingly, certain amounts may not appear to recalculate due to the effect of rounding): For the year ended December 31, (In millions) 2024 2023 2022 Tax computed at U.S. statutory rate of 21% (1) $ (2.5) $ 3.7 $ 83.3 Capital restructurings and dispositions (6) 40.6 (286.4) 4.5 Valuation allowances (4) (180.0) 278.5 15.7 Goodwill impairment (3) 31.5 41.2 — Foreign tax rate differential (2) (13.6) (17.3) (44.3) Withholding taxes not creditable 6.1 14.1 12.3 Research and development incentives (5) (10.4) (9.0) (10.8) Unrealized foreign currency exchange losses 2.3 1.5 9.3 Reserve for tax exposure (0.9) 1.1 1.3 Changes in tax laws or rates (2) (2.6) (0.3) 2.6 Other (7) (10.9) (5.2) 12.1 (Benefit from)/provision for income taxes $ (140.3) $ 21.8 $ 86.0 __________________________ (1) Represents the product of the applicable statutory tax rate and income before taxes, as reported in the consolidated statements of operations.
As of December 31, 2023, availability under the Accordion was approximately $2.0 billion. 56 Table of Contents We believe, based on our current level of operations for the year ended December 31, 2023, and taking into consideration the restrictions and covenants included in the Credit Agreement and Senior Notes Indentures discussed below and in Note 14: Debt of our Financial Statements included elsewhere in this Report, that the sources of liquidity described above will be sufficient to fund our operations, capital expenditures, dividend payments, ordinary share repurchases, and debt service for the short and long term.
We believe, based on our current level of operations for the year ended December 31, 2024, and taking into consideration the restrictions and covenants included in the Credit Agreement, Revolving Credit Facility, and Senior Notes Indentures discussed below and in Note 14: Debt of our Financial Statements included elsewhere in this Report, that the sources of liquidity described above will be sufficient to fund our operations, capital expenditures, dividend payments, ordinary share repurchases, and debt service for the short and long term.
If the carrying value of a reporting unit exceeds its estimated fair value, we recognize an impairment of goodwill for the amount of this excess, in accordance with the guidance in FASB ASC Topic 350. We evaluated the goodwill of each reporting unit for impairment as of October 1, 2023, using a quantitative method.
If the carrying value of a reporting unit exceeds its estimated fair value, we recognize an impairment of goodwill for the amount of this excess, in accordance with the guidance in FASB ASC Topic 350.
We believe free cash flow is useful to management and investors as a measure of cash generated by business operations that will be used to repay scheduled debt maturities and can be used to, among other things, fund acquisitions, repurchase ordinary shares, and (or) accelerate the repayment of debt obligations.
We believe free cash flow is useful to management and investors as a measure of cash generated by business operations that will be used to repay scheduled debt maturities and can be used to, among other things, fund acquisitions, repurchase ordinary shares, and (or) accelerate the repayment of debt obligations. 45 Table of Contents Adjusted corporate and other expenses Adjusted corporate and other expenses is defined as corporate and other expenses calculated in accordance with U.S.
For the year ended December 31, (In millions) 2023 2022 2021 Net (loss)/income $ (3.9) $ 310.7 $ 363.6 Interest expense, net 150.9 178.8 179.3 Provision for income taxes 21.8 86.0 50.3 Depreciation expense 133.1 127.2 125.0 Amortization of intangible assets 173.9 153.8 134.1 EBITDA 475.7 856.5 852.3 Non-GAAP adjustments Restructuring related and other 411.5 38.0 23.6 Financing and other transaction costs 21.5 7.5 41.0 Deferred (gain)/loss on derivative instruments (2.0) 1.9 11.3 Adjusted EBITDA $ 906.6 $ 903.9 $ 928.3 52 Table of Contents The following table presents a reconciliation of total debt and finance lease obligations calculated in accordance with U.S.
For the year ended December 31, (In millions) 2024 2023 2022 Net income/(loss) $ 128.5 $ (3.9) $ 310.7 Interest expense, net 139.6 150.9 178.8 (Benefit from)/provision for income taxes (140.3) 21.8 86.0 Depreciation expense 167.1 133.1 127.2 Amortization of intangible assets 145.7 173.9 153.8 EBITDA 440.7 475.7 856.5 Non-GAAP adjustments Restructuring related and other 285.0 411.5 38.0 Financing and other transaction costs 156.8 21.5 7.5 Deferred (gain)/loss on derivative instruments (0.9) (2.0) 1.9 Adjusted EBITDA $ 881.6 $ 906.6 $ 903.9 The following table presents a reconciliation of total debt and finance lease obligations calculated in accordance with U.S.
During the year ended December 31, 2023, we repurchased approximately 2.3 million ordinary shares at a weighted average price per share of $38.31. These purchases were made under the January 2022 Program and the September 2023 Program. As of December 31, 2023, approximately $471.9 million remained available under the September 2023 Program.
These purchases were made under the January 2022 Program and the September 2023 Program. During the year ended December 31, 2024, we repurchased approximately 1.9 million ordinary shares at a weighted average price per share of $36.19. These purchases were made under the September 2023 Program.
During the year ended December 31, 2021, we repurchased approximately 0.8 million ordinary shares under the July 2019 Program, at a weighted-average price per share of $59.28. During the year ended December 31, 2022, we purchased approximately 6.3 million ordinary shares under the January 2022 Program, at a weighted average price per share of $46.08.
During the year ended December 31, 2022, we purchased approximately 6.3 million ordinary shares under the January 2022 Program, at a weighted average price per share of $46.08. During the year ended December 31, 2023, we repurchased approximately 2.3 million ordinary shares at a weighted average price per share of $38.31.
Management judgment is required in determining various elements of our provision for (or benefit from) income taxes, including the amount of tax benefits on uncertain tax positions, and deferred tax assets that should be recognized. In accordance with FASB ASC Topic 740, Income Taxes , we record uncertain tax positions on the basis of a two-step process.
Management judgment is required in determining various elements of our provision for (or benefit from) income taxes, including the amount of tax benefits on uncertain tax positions, and deferred tax assets that should be recognized.
Sensitivity Analysis The tables below present our commodity forward contracts as of December 31, 2023 and 2022 and the estimated impact to pre-tax earnings associated with a 10% increase/(decrease) in the related forward price for each commodity: Net Asset Balance as of December 31, 2023 Average Forward Price Per Unit as of December 31, 2023 Increase/(Decrease) to Pre-tax Earnings Due to (In millions, except per unit amounts) 10% Increase in the Forward Price 10% Decrease in the Forward Price Silver $ 0.5 $ 24.61 $ 1.7 $ (1.7) Copper $ 0.2 $ 3.90 $ 2.5 $ (2.5) Net Asset/(Liability) Balance as of December 31, 2022 Average Forward Price Per Unit as of December 31, 2022 Increase/(Decrease) to Pre-tax Earnings Due to (In millions, except per unit amounts) 10% Increase in the Forward Price 10% Decrease in the Forward Price Silver $ 1.1 $ 24.33 $ 2.3 $ (2.3) Gold $ 0.1 $ 1,877.27 $ 1.5 $ (1.5) Nickel $ 0.7 $ 13.76 $ 0.3 $ (0.3) Aluminum $ (0.5) $ 1.11 $ 0.5 $ (0.5) Copper $ (2.2) $ 3.80 $ 3.1 $ (3.1) Platinum $ 0.9 $ 1,070.21 $ 1.2 $ (1.2) Palladium $ (0.5) $ 1,803.34 $ 0.2 $ (0.2) 62 Table of Contents
Sensitivity Analysis The tables below present our commodity forward contracts as of December 31, 2024 and 2023 and the estimated impact to pre-tax earnings associated with a 10% increase/(decrease) in the related forward price for each commodity: Net Asset/(Liability) Balance as of December 31, 2024 Average Forward Price Per Unit as of December 31, 2024 Increase/(Decrease) to Pre-tax Earnings Due to (In millions, except per unit amounts) 10% Increase in the Forward Price 10% Decrease in the Forward Price Silver $ 0.9 $ 29.67 $ 1.9 $ (1.9) Copper $ (0.7) $ 4.04 $ 2.1 $ (2.1) Net Asset Balance as of December 31, 2023 Average Forward Price Per Unit as of December 31, 2023 Increase/(Decrease) to Pre-tax Earnings Due to (In millions, except per unit amounts) 10% Increase in the Forward Price 10% Decrease in the Forward Price Silver $ 0.5 $ 24.61 $ 1.7 $ (1.7) Copper $ 0.2 $ 3.90 $ 2.5 $ (2.5) 60 Table of Contents
There is no change to the guidance for identification or aggregation of operating or reportable segments. FASB ASU No. 2023-07 will be effective for 60 Table of Contents annual periods beginning after December 15, 2023 and interim periods within fiscal years beginning after December 15, 2024. The guidance must be applied retrospectively to all prior periods presented.
Other requirements of the guidance are not expected to be material. There is no change to the guidance for identification or aggregation of operating or reportable segments. FASB ASU No. 2023-07 will be effective for annual periods beginning after December 15, 2023 and interim periods within fiscal years beginning after December 15, 2024.
Such amounts are excluded from internal financial statements and analyses that management uses in connection with financial planning and in its review and assessment of our operating and financial performance, including the performance of our segments. • Financing and other transaction costs : includes losses or gains related to debt financing transactions, losses or gains related to the divestiture of a business, costs incurred, including for legal, accounting, and other professional services, that are directly related to an acquisition, divestiture, or equity financing transaction, mark-to-market losses or gains on our equity investments, expenses related to compensation arrangements entered into concurrent with the closing of an acquisition, and gains related to changes in the fair value of acquisition-related contingent consideration amounts. • Deferred loss or gain on derivative instruments : includes unrealized losses or gains on derivative instruments that do not qualify for hedge accounting as well as the impact of commodity prices on our raw material costs relative to the strike price on our commodity forward contracts. 49 Table of Contents • Step-up depreciation and amortization : includes depreciation expense associated with the step-up in fair value of assets acquired in connection with a business combination (e.g., PP&E and inventories) and amortization of intangible assets. • Deferred taxes and other tax related : includes adjustments for book-to-tax basis differences due primarily to the step-up in fair value of fixed and intangible assets and goodwill, the utilization of net operating losses, and adjustments to our valuation allowance in connection with certain acquisitions and tax law changes.
Such amounts are excluded from internal financial statements and analyses that management uses in connection with financial planning and in its review and assessment of our operating and financial performance, including the performance of our segments. • Financing and other transaction costs : includes losses or gains related to debt financing transactions, losses or gains related to the divestiture of a business, costs incurred, including for legal, accounting, and other professional services, that are directly related to an acquisition, divestiture, or equity financing transaction, mark-to-market losses or gains on our equity investments, expenses related to compensation arrangements entered into concurrent with the closing of an acquisition, and adjustments related to changes in the fair value of acquisition-related contingent consideration amounts. • Deferred loss or gain on derivative instruments : includes unrealized losses or gains on derivative instruments that do not qualify for hedge accounting as well as the impact of commodity prices on our raw material costs relative to the strike price on our commodity forward contracts. • Amortization of intangible assets : Beginning with the three months ended December 31, 2024, we started adjusting operating income and net income to exclude the amortization of all our intangible assets, and we discontinued the use of adjustments to exclude step-up depreciation in our non-GAAP measures.
Dollar Euro $ (7.4) $ (48.4) $ 48.4 Chinese Renminbi $ (0.2) $ 11.4 $ (11.4) Japanese Yen $ 0.0 $ 0.1 $ (0.1) Korean Won $ (0.0) $ (2.3) $ 2.3 Malaysian Ringgit $ 0.0 $ 0.5 $ (0.5) Mexican Peso $ 25.0 $ 26.3 $ (26.3) British Pound Sterling $ 2.4 $ 7.9 $ (7.9) (Decrease)/Increase to Future Pre-tax Earnings Due to: (In millions) Net Asset/(Liability) Balance as of December 31, 2022 10% Strengthening of the Value of the Foreign Currency Relative to the U.S.
Dollar Euro $ 18.7 $ (48.7) $ 48.7 Chinese Renminbi $ (6.2) $ 5.9 $ (5.9) Mexican Peso $ (20.4) $ 19.8 $ (19.8) British Pound Sterling $ (0.7) $ 6.2 $ (6.2) 59 Table of Contents (Decrease)/Increase to Future Pre-Tax Earnings Due to: (In millions) Net (Liability)/Asset Balance as of December 31, 2023 10% Strengthening of the Value of the Foreign Currency Relative to the U.S.
Represents charges incurred related to legal matters associated with acquired businesses, for which new information is brought to light after the measurement period for the business combination is closed, but for which the liability relates to events or activities that occurred prior to our acquisition of the business. iv.
Also includes costs related to optimization of our manufacturing processes to increase productivity and rationalize our manufacturing footprint and supply chain workforce rationalization and charges incurred related to legal matters associated with acquired businesses, for which new information is brought to light after the measurement period for the business combination is closed, but for which the liability relates to events or activities that occurred prior to our acquisition of the business. iii.
(2) On December 18, 2023, we redeemed in full the $400.0 million aggregate principal amount outstanding on our 5.625% Senior Notes. (3) Relates to interest costs capitalized as PP&E in accordance with Financial Accounting Standards Board ("FASB") Accounting Standards Codification ("ASC") Subtopic 835-20, Capitalization of Interest. (4) Primarily relates to fees on the unused balance on our Revolving Credit Facility.
(2) Relates to interest costs capitalized as PP&E in accordance with Financial Accounting Standards Board ("FASB") Accounting Standards Codification ("ASC") Subtopic 835-20, Capitalization of Interest. (3) Primarily relates to fees on the unused balance on our Revolving Credit Facility.
Refer to Note 19: Derivative Instruments and Hedging Activities of our Financial Statements included elsewhere in this Report for additional information related to the foreign currency forward contracts outstanding as of December 31, 2023. 61 Table of Contents Sensitivity Analysis The tables below present our foreign currency forward contracts as of December 31, 2023 and 2022 and the estimated impact to future pre-tax earnings as a result of a 10% strengthening/weakening in the foreign currency exchange rate: (Decrease)/Increase to Future Pre-tax Earnings Due to: (In millions) Net (Liability)/Asset Balance as of December 31, 2023 10% Strengthening of the Value of the Foreign Currency Relative to the U.S.
Sensitivity Analysis The tables below present our foreign currency forward contracts as of December 31, 2024 and 2023 and the estimated impact to future pre-tax earnings as a result of a 10% strengthening/weakening in the foreign currency exchange rate: (Decrease)/Increase to Future Pre-Tax Earnings Due to: (In millions) Net Asset/(Liability) Balance as of December 31, 2024 10% Strengthening of the Value of the Foreign Currency Relative to the U.S.
Indebtedness and Liquidity The following table details our gross outstanding indebtedness as of December 31, 2023 and the associated interest expense for the year then ended (amounts have been calculated based on unrounded numbers, accordingly, certain amounts may not appear to recalculate due to the effect of rounding): (In millions) Balance as of December 31, 2023 Interest Expense for the year ended December 31, 2023 Term Loan (1) $ — $ 5.4 5.625% Senior Notes (2) — 21.7 5.0% Senior Notes 700.0 35.0 4.375% Senior Notes 450.0 19.7 3.75% Senior Notes 750.0 28.1 4.0% Senior Notes 1,000.0 40.0 5.875% Senior Notes 500.0 29.4 Finance lease obligations 25.2 2.2 Total gross outstanding indebtedness $ 3,425.2 Amortization of debt issuance costs 6.8 Capitalized interest costs (3) (8.0) Other interest expense (4) 2.0 Interest expense $ 182.2 __________________________ (1) On May 3, 2023, we prepaid the remaining balance on our outstanding variable rate Term Loan.
Refer to Note 14: Debt and Note 16: Shareholders' Equity of our Financial Statements included elsewhere in this Report for additional information. 52 Table of Contents Indebtedness and Liquidity The following table details our gross outstanding indebtedness as of December 31, 2024 and the associated interest expense for the year then ended (amounts have been calculated based on unrounded numbers, accordingly, certain amounts may not appear to recalculate due to the effect of rounding): (In millions) Balance as of December 31, 2024 Interest Expense for the year ended December 31, 2024 5.0% Senior Notes (1) — 18.9 4.375% Senior Notes 450.0 19.7 3.75% Senior Notes 750.0 28.1 4.0% Senior Notes 1,000.0 40.0 5.875% Senior Notes 500.0 29.4 6.625% Senior Notes 500.0 18.8 Finance lease obligations 23.4 2.1 Total gross outstanding indebtedness $ 3,223.4 Amortization of debt issuance costs 5.7 Capitalized interest costs (2) (7.9) Other interest expense (3) 1.1 Interest expense $ 155.8 __________________________ (1) In July 2024, we redeemed in full the $700.0 million aggregate principal amount outstanding on our 5.0% Senior Notes.
The decision to repatriate these earnings was the result of our goal to reduce our balance sheet exposure and corresponding earnings volatility related to changes in foreign currency exchange rates as well as to fund our deployment of capital.
The decision to repatriate these earnings was the result of our goal to reduce our balance sheet exposure and corresponding earnings volatility related to changes in foreign currency exchange rates as well as to fund our deployment of capital. The following table presents a reconciliation of net cash provided by operating activities calculated in accordance with U.S.
(3) During the year ended December 31, 2023, we incurred a non-cash impairment charge for goodwill that is nondeductible for tax purposes. (4) During the years ended December 31, 2023, 2022, and 2021, we established an additional valuation allowance and recognized a deferred tax expense.
(3) During the years ended December 31, 2024 and 2023, we incurred a non-cash impairment charge for goodwill that is nondeductible for tax purposes.
For the discounted cash flow method, we prepared detailed annual projections of future net cash flows for the reporting unit for the subsequent ten fiscal years (the "Discrete Projection Period"). We estimated the value of the net cash flows beyond the tenth fiscal year (the "Terminal Year") by using either the Gordon Growth Model or the H-Model.
For the discounted cash flow method, we prepared detailed annual projections of future net cash flows for the reporting unit for the subsequent ten fiscal years (the "Discrete Projection Period").
We believe that our procedures for estimating discounted future net cash flows, including the Terminal Year valuation, were reasonable and consistent with accepted valuation practices.
The estimated WACC was derived, in part, from comparable companies appropriate to each reporting unit. We believe that our procedures for estimating discounted future net cash flows, including the Terminal Year valuation, were reasonable and consistent with accepted valuation practices.
Organic revenue growth (or decline) and market outgrowth Organic revenue growth (or decline) is defined as the reported percentage change in net revenue, calculated in accordance with U.S. GAAP, excluding the period-over-period impact of foreign currency exchange rate differences as well as the net impact of material acquisitions and divestitures for the 12-month period following the respective transaction date(s).
GAAP, excluding the period-over-period impact of foreign currency exchange rate differences (or "constant currency") as well as the net impact of material acquisitions and divestitures for the 12-month period following the respective transaction date(s).
The transfer of cash from these jurisdictions could result in loss of incentives or higher cash tax expense, but those impacts are not expected to be material. 53 Table of Contents Our cash and cash equivalent balances as of December 31, 2023 and 2022 were held in the following significant currencies: As of December 31, 2023 (In millions) USD EUR GBP CNY Other United Kingdom $ 0.4 € 0.0 £ 11.9 ¥ — United States 12.9 0.0 — — The Netherlands 143.9 12.2 0.3 — China 155.2 — — 679.4 Other 58.3 2.5 — — Total $ 370.7 € 14.7 £ 12.2 ¥ 679.4 USD Equivalent $ 16.2 $ 15.6 $ 95.6 $ 10.0 As of December 31, 2022 (In millions) USD EUR GBP CNY Other United Kingdom $ 2.7 € 0.0 £ 10.7 ¥ — United States 16.1 — — — The Netherlands 848.6 10.9 0.2 — China 95.0 — — 794.4 Other 99.9 2.3 — — Total $ 1,062.3 € 13.2 £ 10.9 ¥ 794.4 USD Equivalent $ 14.0 $ 13.2 $ 115.2 $ 20.8 Cash Flows The table below summarizes our primary sources and uses of cash for the years ended December 31, 2023, 2022, and 2021.
Our cash and cash equivalent balances as of December 31, 2024 and 2023 were held in the following significant currencies: As of December 31, 2024 (In millions) USD EUR GBP CNY Other United Kingdom $ 0.1 € 0.0 £ 3.1 ¥ — United States 6.9 0.0 0.0 — The Netherlands 247.8 7.4 0.5 — China 73.1 — — 1,453.6 Other 41.3 2.3 — — Total $ 369.2 € 9.7 £ 3.6 ¥ 1,453.6 USD Equivalent $ 10.1 $ 4.5 $ 199.2 $ 10.7 As of December 31, 2023 (In millions) USD EUR GBP CNY Other United Kingdom $ 0.4 € 0.0 £ 11.9 ¥ — United States 12.9 0.0 — — The Netherlands 143.9 12.2 0.3 — China 155.2 — — 679.4 Other 58.3 2.5 — — Total $ 370.7 € 14.7 £ 12.2 ¥ 679.4 USD Equivalent $ 16.2 $ 15.6 $ 95.6 $ 10.0 Cash Flows The table below summarizes our primary sources and uses of cash for the years ended December 31, 2024, 2023, and 2022.
GAAP, excluding certain non-GAAP adjustments which are described under the heading Non-GAAP adjustments below. Adjusted EPS is calculated by dividing adjusted net income by the number of diluted weighted-average ordinary shares outstanding in the period. We may also refer to certain of these measures, or changes in these measures, on a constant currency basis.
GAAP, excluding certain non-GAAP adjustments which are described under the heading Non-GAAP adjustments below. Adjusted EPS is calculated by dividing adjusted net income by the number of diluted weighted-average ordinary shares outstanding in the period as determined in accordance with U.S. GAAP.
Loans made pursuant to the Revolving Credit Facility must be repaid in full at its maturity date and can be repaid prior to then at par. All letters of credit issued thereunder will terminate at the final maturity of the Revolving Credit Facility unless cash collateralized prior to such time.
All letters of credit issued thereunder will terminate at the final maturity of the Revolving Credit Facility unless cash collateralized prior to such time.
We do not believe that these restrictions and covenants will prevent us from funding share repurchases under our share repurchase programs with available cash and cash flows from operations. As of December 31, 2023, we believe that we were in compliance with all the covenants and default provisions under the Credit Agreement and the Senior Notes Indentures.
We do not believe that these restrictions and covenants will prevent us from funding share repurchases under our share repurchase programs or maintaining our dividend with available cash and cash flows from operations.
First, we determine whether it is more likely than not that the tax positions will be sustained based on the technical merits of the position.
In accordance with FASB ASC Topic 740, Income Taxes , we record uncertain tax positions on the basis of a two-step process. 57 Table of Contents First, we determine whether it is more likely than not that the tax positions will be sustained based on the technical merits of the position.
The net cash flows from the Discrete Projection Period and the Terminal Year were discounted at an estimated weighted-average cost of capital ("WACC") appropriate for each reporting unit. The estimated WACC was derived, in part, from comparable companies appropriate to each reporting unit.
We estimated the value of the net cash flows beyond the tenth fiscal year (the "Terminal Year") 56 Table of Contents by using either the Gordon Growth Model or the H-Model. The net cash flows from the Discrete Projection Period and the Terminal Year were discounted at an estimated weighted-average cost of capital ("WACC") appropriate for each reporting unit.
Dividends In the second quarter of 2022, we began paying quarterly cash dividends of $0.11 per share to our shareholders. In the second quarter of 2023, we increased the dividends to $0.12 per share. In the years ended December 31, 2023 and 2022, we paid 57 Table of Contents aggregate cash dividends of $71.5 million and $51.1 million, respectively.
As of December 31, 2024, approximately $403.0 million remained available under the September 2023 Program. Dividends In the second quarter of 2022, we began paying quarterly cash dividends of $0.11 per share to our shareholders. In the second quarter of 2023, we increased the quarterly dividends to $0.12 per share.
Also includes $75.6 million of mark-to-market losses on our equity investments, primarily our investment in Quanergy, which are presented in other, net in our consolidated statements of operations. 51 Table of Contents (d) Deferred taxes and other tax related adjustments for the years ended December 31, 2022 and 2021 include current tax expense of $14.7 million and $10.9 million, respectively, related to the repatriation of earnings from certain Asian subsidiaries to their parent companies in the Netherlands.
(d) Deferred taxes and other tax related adjustments for the year ended December 31, 2022 includes current tax expense of $14.7 million related to the repatriation of earnings from certain Asian subsidiaries to their parent companies in the Netherlands.