US-listed companies
Aptiv PLC

Aptiv PLCAPTV

Market cap

P/E ratio

Income statement Balance sheet Cash flow

	Dec 31, 2012	Dec 31, 2013	Dec 31, 2014	Dec 31, 2015	Dec 31, 2016	Dec 31, 2017	Dec 31, 2018	Dec 31, 2019	Dec 31, 2020	Dec 31, 2021	Dec 31, 2022
Revenues	15,519	16,463	17,023	15,165	16,661	12,884	14,435	14,357	13,066	15,618	17,489
Cost of sales	-	-	-	-	-	-	11,706	11,711	11,126	13,182	14,854
Selling, general and administrative	927	963	1,081	1,017	1,145	952	993	1,076	976	1,075	1,138
Amortization	84	104	101	93	134	117	154	146	144	148	149
Restructuring	171	145	144	177	328	129	109	148	136	24	85
Gain on autonomous driving joint venture, net	-	-	-	-	-	-	-	-	1,434	-	-
Total operating expenses	14,043	14,779	15,176	13,442	14,714	11,468	12,962	13,081	10,948	14,429	16,226
Total operating expenses	14,043	14,779	15,176	13,442	14,714	11,468	12,962	13,081	10,948	14,429	16,226
Operating income	1,476	1,684	1,847	1,723	1,947	1,416	1,473	1,276	2,118	1,189	1,263
Interest expense	136	143	135	127	156	140	141	164	164	150	219
Other income (expense), net	5	-18	-7	-88	-366	-21	2	14	-	-129	-54
Income before income taxes and equity loss	1,345	1,523	1,705	1,508	1,425	1,255	1,334	1,126	1,954	910	990
Income tax benefit (expense)	212	256	282	263	242	223	250	132	49	101	121
Income before equity loss	-	-	-	-	-	-	-	-	1,905	809	869
Equity loss, net of tax	27	34	17	16	35	31	23	15	-83	-200	-279
Net income	1,160	1,301	1,440	1,535	1,326	1,428	1,107	1,009	1,822	609	590
Net income (loss) attributable to noncontrolling interest	83	89	89	85	69	73	40	19	18	19	-3
Net loss attributable to redeemable noncontrolling interest	-	-	-	-	-	-	-	-	-	-	-1
Net Income (Loss)	1,160	1,301	1,440	1,535	1,326	1,428	1,107	1,009	1,822	609	594
Mandatory convertible preferred share dividends	-	-	-	-	-	-	-	-	35	63	63
Net income attributable to ordinary shareholders	-	-	-	-	-	-	-	-	1,769	527	531
Earnings Per Share, Basic	3.34	3.9	4.5	5.08	4.6	5.07	4.04	3.85	6.72	1.95	1.96
Earnings Per Share, Diluted	3.33	3.89	4.48	5.06	4.59	5.06	4.02	3.85	6.66	1.94	1.96