Three Months Ended June 30,
(in millions, except per share data)	2022	2021
Net sales	$	3,485	$	3,242
Cost of sales	3,312	3,092
Gross profit	173	150
Selling, general and administrative expenses	142	136
Restructuring and impairment costs	12	8
Equity income (loss)	16	38
Earnings (loss) before interest and income taxes	35	44
Net financing charges	39	87
Other pension expense (income)	(4)	(4)
Income (loss) before income taxes	-	(39)
Income tax provision (benefit)	20	10
Net income (loss)	(20)	(49)
Income attributable to noncontrolling interests	10	22
Net income (loss) attributable to Adient	$	(30)	$	(71)
Diluted earnings (loss) per share	$	(0.32)	$	(0.75)
Shares outstanding at period end	94.8	94.2
Diluted weighted average shares	94.8	94.2

June 30,	September 30,
(in millions)	2022	2021
Assets
Cash and cash equivalents	$	892	$	1,521
Accounts receivable - net	1,761	1,426
Inventories	953	976
Assets held for sale	-	49
Other current assets	456	1,114
Current assets	4,062	5,086
Property, plant and equipment - net	1,443	1,607
Goodwill	2,122	2,212
Other intangible assets - net	504	555
Investments in partially-owned affiliates	348	335
Assets held for sale	7	25
Other noncurrent assets	829	958
Total assets	$	9,315	$	10,778
Liabilities and Shareholders' Equity
Short-term debt	$	20	$	184
Accounts payable and accrued expenses	2,697	2,519
Liabilities held for sale	-	16
Other current liabilities	670	792
Current liabilities	3,387	3,511
Long-term debt	2,707	3,512
Other noncurrent liabilities	723	797
Redeemable noncontrolling interests	45	240
Shareholders' equity attributable to Adient	2,123	2,376
Noncontrolling interests	330	342
Total liabilities and shareholders' equity	$	9,315	$	10,778

Three Months Ended June 30,
(in millions)	2022	2021
Operating Activities
Net income (loss) attributable to Adient	$	(30)	$	(71)
Income attributable to noncontrolling interests	10	22
Net income (loss)	(20)	(49)
Adjustments to reconcile net income (loss) to cash provided (used) by operating activities:
Depreciation	72	71
Amortization of intangibles	14	10
Pension and postretirement benefit expense (benefit)	(3)	(1)
Pension and postretirement contributions, net	(7)	(6)
Equity in earnings of partially-owned affiliates, net of dividends received	10	245
Deferred income taxes	13	(2)
Non-cash restructuring and impairment charges	1	1
Equity-based compensation	7	10
Other	-	8
Changes in assets and liabilities:
Receivables	(83)	315
Inventories	8	(87)
Other assets	7	14
Restructuring reserves	(11)	(23)
Accounts payable and accrued liabilities	37	(277)
Accrued income taxes	(22)	(7)
Cash provided (used) by operating activities	23	222
Investing Activities
Capital expenditures	(53)	(60)
Sale of property, plant and equipment	6	11
Business acquisitions	(13)	(271)
Proceeds from business divestitures	-	53
Settlement of an affiliate loan	-	15
Cash provided (used) by investing activities	(60)	(252)
Financing Activities
Increase (decrease) in short-term debt	-	30
Increase (decrease) in long-term debt	-	214
Repayment of long-term debt	(144)	(185)
Debt financing costs	-	(7)
Dividends paid to noncontrolling interests	(3)	(7)
Other	-	(1)
Cash provided (used) by financing activities	(147)	44
Effect of exchange rate changes on cash and cash equivalents	(42)	-
Increase (decrease) in cash and cash equivalents, including cash classified within current assets held for sale	(226)	14
Less: Change in cash classified within current assets held for sale	-	2
Increase (decrease) in cash and cash equivalents	$	(226)	$	16

Footnotes

1. Segment Results

Adient manages its business on a geographic basis and operates in the following three reportable segments for financial reporting purposes: 1) Americas, which is inclusive of North America and South America; 2) Europe, Middle East, and Africa ("EMEA") and 3) Asia Pacific/China ("Asia").

Adient evaluates the performance of its reportable segments using an adjusted EBITDA metric defined as income before income taxes and noncontrolling interests, excluding net financing charges, qualified restructuring and impairment costs, restructuring related-costs, net mark-to-market adjustments on pension and postretirement plans, transaction gains/losses, purchase accounting amortization, depreciation, stock-based compensation and other non-recurring items ("Adjusted EBITDA"). Also, certain corporate-related costs are not allocated to the segments. The reportable segments are consistent with how management views the markets served by Adient and reflect the financial information that is reviewed by its chief operating decision maker.

Financial information relating to Adient's reportable segments is as follows:

Three Months Ended June 30,
(in millions)	2022	2021
Net Sales
Americas	$	1,673	$	1,440
EMEA	1,215	1,328
Asia	627	516
Eliminations	(30)	(42)
Total net sales	$	3,485	$	3,242

Three Months Ended June 30,
(in millions)	2022	2021
Adjusted EBITDA
Americas	$	70	$	23
EMEA	31	22
Asia	64	92
Corporate-related costs (1)	(22)	(19)
Restructuring and impairment costs (2)	(12)	(8)
Purchase accounting amortization (3)	(14)	(11)
Restructuring related charges (4)	(1)	-
Stock based compensation	(7)	(10)
Depreciation	(72)	(71)
Other items (5)	(2)	26
Earnings (loss) before interest and income taxes	35	44
Net financing charges	(39)	(87)
Other pension income (expense)	4	4
Income (loss) before income taxes	$	-	$	(39)

Refer to the Footnote Addendum for footnote explanations.

2. Earnings Per Share

The following table reconciles the numerators and denominators used to calculate basic and diluted earnings (loss) per share:

Three Months Ended June 30,
(in millions, except per share data)	2022	2021
Income available to shareholders
Net income (loss) attributable to Adient	$	(30)	$	(71)
Weighted average shares outstanding
Basic weighted average shares outstanding	94.8	94.2
Effect of dilutive securities:
Stock options, unvested restricted stock and unvested performance share awards	-	-
Diluted weighted average shares outstanding	94.8	94.2

Potentially dilutive securities whose effect would have been antidilutive are excluded from the computation of diluted earnings per share, which for the three months ended June 30, 2022 and 2021 is a result of being in a loss position.

3. Non-GAAP Measures

Adjusted EBIT, Adjusted EBIT margin, Adjusted EBITDA, Adjusted EBITDA margin, Adjusted net income attributable to Adient, Adjusted effective tax rate, Adjusted earnings per share, Adjusted equity income, Adjusted interest expense, Free cash flow and Net debt as well as other measures presented on an adjusted basis are not recognized terms under U.S. GAAP and do not purport to be alternatives to the most comparable U.S. GAAP amounts. Since all companies do not use identical calculations, our definition and presentation of these measures may not be comparable to similarly titled measures reported by other companies. Management uses the identified non-GAAP measures to evaluate the operating performance of the Company and its business segments and to forecast future periods. Management believes these non-GAAP measures assist investors and other interested parties in evaluating Adient's on-going operations and provide important supplemental information to management and investors regarding financial and business trends relating to Adient's financial condition and results of operations. Investors should not consider these non-GAAP measures as alternatives to the related GAAP measures. Reconciliations of non-GAAP measures to their closest U.S. GAAP equivalent are presented below. Reconciliations of non-GAAP measures related to guidance for any future period have not been provided due to the unreasonable efforts it would take to provide such reconciliations.

•	Adjusted EBIT is defined as income before income taxes and noncontrolling interests excluding net financing charges, restructuring, impairment and related costs, purchase accounting amortization, transaction gains/losses, other significant non-recurring items, and net mark-to-market adjustments on pension and postretirement plans. Adjusted EBIT margin is adjusted EBIT as a percentage of net sales.
•	Adjusted EBITDA is defined as adjusted EBIT excluding depreciation and stock based compensation. Certain corporate-related costs are not allocated to the business segments in determining Adjusted EBITDA. Adjusted EBITDA margin is adjusted EBITDA as a percentage of net sales. Adjusted EBITDA excluding adjusted equity income, each as defined herein, is also presented.
•	Adjusted net income attributable to Adient is defined as net income attributable to Adient excluding restructuring, impairment and related costs, purchase accounting amortization, transaction gains/losses, expenses associated with becoming an independent company, other significant non-recurring items, net mark-to-market adjustments on pension and postretirement plans, the tax impact of these items and other discrete tax charges/benefits.
•	Adjusted effective tax rate is defined as adjusted income tax provision as a percentage of adjusted income before income taxes.
•	Adjusted earnings per share is defined as Adjusted net income attributable to Adient divided by diluted weighted average shares.
•	Adjusted equity income is defined as equity income excluding amortization of Adient's intangible assets related to its non-consolidated joint ventures and other unusual or one-time items impacting equity income.
•	Adjusted interest expense is defined as net financing charges excluding unusual or one-time items impacting interest expense.
•	Free cash flow is defined as cash provided by operating activities less capital expenditures.
•	Net debt is calculated as gross debt (short-term and long-term) less cash and cash equivalents.

Adient is also making pro forma adjustments to fiscal 2021 financial information to reflect the impacts of certain transactions (collectively, "portfolio actions") as described below. Adient believes these pro forma adjustments provide helpful comparisons between the current year and prior year results by adjusting the prior year to be on a consistent basis with the current year.

•	"Americas footprint actions" and "EMEA footprint actions" refer to miscellaneous closures / roll off of business.
•	"EMEA deconsolidation" refers to sale of a metals business in Turkey effective October 1, 2021 to a nonconsolidated JV in which Adient retains a noncontrolling interest.
•	"China strategic transaction" refers to the disposition of the YFAS JV and consolidation of CQADNT and LFADNT, all of which were effective on September 30, 2021.
•	"China footprint actions" refers to divestitures of smaller, non-core businesses (i.e., remaining fabrics business and Futuris entity).

Summarized Income Statement Information

(Refer to the Footnote Addendum for footnote explanations and details

of reconciling items between GAAP results and Adjusted results)

Three Months Ended June 30,
2022	2021
(in millions, except per share data)	GAAP Results	Adj.	Adjusted Results	GAAP Results	Adj.	Adjusted Results
Net sales	$	3,485	$	-	$	3,485	$	3,242	$	-	$	3,242
Cost of sales (6)	3,312	(2)	3,310	3,092	28	3,120
Gross profit	173	2	175	150	(28)	122
Selling, general and administrative expenses (7)	142	(15)	127	136	(12)	124
Restructuring and impairment costs (2)	12	(12)	-	8	(8)	-
Equity income (loss) (8)	16	-	16	38	1	39
Earnings (loss) before interest and income taxes (EBIT)	35	29	64	44	(7)	37
Memo accounts:
Depreciation	72	71
Equity based compensation	7	10
Adjusted EBITDA	$	143	$	118
Net financing charges (9)	39	(2)	37	87	(38)	49
Other pension expense (income) (12)	(4)	3	(1)	(4)	1	(3)
Income (loss) before income taxes	-	28	28	(39)	30	(9)
Income tax provision (benefit) (10)	20	(11)	9	10	7	17
Net income (loss) attributable to Adient	(30)	38	8	(71)	21	(50)
Diluted earnings (loss) per share	(0.32)	0.40	0.08	(0.75)	0.22	(0.53)
Diluted weighted average shares	94.8	0.9	95.7	94.2	-	94.2

Segment Performance:

Three months ended June 30, 2022
Americas	EMEA	Asia	Corporate/Eliminations	Consolidated
Net sales	$	1,673	$	1,215	$	627	$	(30)	$	3,485
Adjusted EBITDA	$	70	$	31	$	64	$	(22)	$	143
Adjusted EBITDA margin	4.2	%	2.6	%	10.2	%	N/A	4.1	%
Three months ended June 30, 2021
Americas	EMEA	Asia	Corporate/Eliminations	Consolidated
Net sales	$	1,440	$	1,328	$	516	$	(42)	$	3,242
Adjusted EBITDA	$	23	$	22	$	92	$	(19)	$	118
Adjusted EBITDA margin	1.6	%	1.7	%	17.8	%	N/A	3.6	%

The following table presents adjusted EBITDA excluding adjusted equity income:

Three Months Ended June 30,
(in millions)	2022	2021
Adjusted EBITDA	$	143	$	118
Adjusted Equity Income	16	39
Adjusted EBITDA Excluding Adjusted Equity Income	$	127	$	79
% of Sales	3.6	%	2.4	%

The following table reconciles income (loss) before income taxes to adjusted income before income taxes and presents the related effective tax rate and adjusted effective tax rate:

Three months ended June 30,
2022	2021
(in millions, except effective tax rate)	Income (loss) before income taxes	Tax impact	Effective tax rate	Income (loss) before income taxes	Tax impact	Effective tax rate
As reported	$	-	$	20	nm	$	(39)	$	10	(25.6)%
Adjustments (10)	28	(11)	(39.3)%	30	7	23.3%
As adjusted	$	28	$	9	32.1%	$	(9)	$	17	nm

The following table reconciles net income (loss) attributable to Adient to adjusted net income (loss) attributable to Adient:

Three Months Ended June 30,
(in millions)	2022	2021
Net income (loss) attributable to Adient	(30)	(71)
Restructuring and impairment costs	12	8
Purchase accounting amortization	14	11
Restructuring related charges	1	-
Pension mark-to-market and curtailment/settlement (gain)/loss (12)	(3)	(1)
Write off of deferred financing costs upon repurchase of debt (9)	-	10
Derivative loss on Yanfeng transaction (9)	-	24
Foreign exchange loss on intercompany loan in Russia (9)	2	-
Premium paid on repurchase of debt (9)	-	4
Other items (5)	2	(26)
Impact of adjustments on noncontrolling interests (11)	(1)	(2)
Tax impact of above adjustments and other tax items (10)	11	(7)
Adjusted net income (loss) attributable to Adient	$	8	$	(50)

Refer to the Footnote Addendum for footnote explanations

The following table reconciles diluted earnings (loss) per share as reported to adjusted diluted earnings (loss) per share.

Three Months Ended June 30,
2022	2021
Diluted earnings (loss) per share as reported	$	(0.32)	$	(0.75)
Restructuring and impairment costs	0.13	0.08
Purchase accounting amortization	0.15	0.12
Restructuring related charges	0.01	-
Pension mark-to-market and curtailment/settlement (gain)/loss (12)	(0.03)	(0.01)
Write off of deferred financing costs upon repurchase of debt (9)	-	0.11
Derivative loss on Yanfeng transaction (9)	-	0.25
Foreign exchange loss on intercompany loan in Russia (9)	0.02	-
Premium paid on repurchase of debt (9)	-	0.04
Other items (5)	0.02	(0.28)
Impact of adjustments on noncontrolling interests (11)	(0.01)	(0.02)
Tax impact of above adjustments and other tax items (10)	0.11	(0.07)
Adjusted diluted earnings (loss) per share	$	0.08	$	(0.53)

The following table presents calculations of net debt:

June 30,	September 30,
(in millions)	2022	2021
Cash and cash equivalents	$	892	$	1,521
Total short-term and long-term debt	2,727	3,696
Net debt	$	1,835	$	2,175

The following table reconciles cash from operating activities to free cash flow:

Three Months Ended June 30,	Nine Months Ended June 30,
(in millions)	2022	2021	2022	2021
Cash provided (used) by operating activities	$	23	$	222	$	38	$	362
Capital expenditures	(53)	(60)	(170)	(186)
Free cash flow	$	(30)	$	162	$	(132)	$	176

The following table reconciles adjusted EBITDA excluding adjusted equity income to free cash flow:

FY2022	FY2021
(in millions)	Q3	YTD	Q3	YTD
Adjusted EBITDA excluding adjusted equity income	$	127	$	381	$	79	$	613
(+) Dividend	26	27	283	292
(-) Restructuring (cash)	(11)	(49)	(27)	(127)
(+/-) Net customer tooling	(15)	(36)	10	10
(+/-) Trade working capital (Net AR/AP + Inventory)	(57)	(6)	(60)	37
(+/-) Accrued compensation	2	(45)	27	35
(-) Interest paid	(23)	(134)	(48)	(184)
(+/-) Tax refund/taxes paid	(25)	(63)	(20)	(52)
(+/-) Non-income related taxes (VAT)	(20)	33	5	(73)
(+/-) Commercial settlements	(22)	(66)	(8)	(87)
(+/-) Capitalized engineering	31	33	(2)	11
(+/-) Prepaids	15	(8)	(1)	(31)
(+/-) Other	(5)	(29)	(16)	(82)
Operating cash flow	23	38	222	362
Capital expenditures	(53)	(170)	(60)	(186)
Free cash flow	$	(30)	$	(132)	$	162	$	176

Pro Forma Fiscal Year 2021 Reconciliations:

Net sales	Q1	Q2	Q3	Q4	FY2021
Americas - as reported:	1,737	1,644	1,440	1,343	6,164
Americas footprint actions	(20)	-	-	(1)	(21)
Americas - pro forma	1,717	1,644	1,440	1,342	6,143
EMEA - as reported:	1,604	1,636	1,328	996	5,564
EMEA JV deconsolidation	(25)	(28)	(11)	(35)	(99)
EMEA footprint actions	(18)	(7)	(6)	1	(30)
EMEA - pro forma	1,561	1,601	1,311	962	5,435
Asia - as reported:	554	588	516	465	2,123
China strategic transactions	234	199	231	227	891
China footprint actions	(44)	(33)	(31)	(13)	(121)
Asia - pro forma	744	754	716	679	2,893
Elimination/corporate:	(47)	(49)	(42)	(33)	(171)
Total Adient - as reported	3,848	3,819	3,242	2,771	13,680
Total Adient - pro forma	3,975	3,950	3,425	2,950	14,300

Adjusted EBITDA	Q1	Q2	Q3	Q4	FY2021
Americas - as reported:	132	64	23	13	232
Americas footprint actions	(5)	1	-	(1)	(5)
Americas - pro forma	127	65	23	12	227
EMEA - as reported:	114	141	22	-	277
EMEA JV deconsolidation	(4)	(5)	-	(8)	(17)
EMEA footprint actions	(6)	(2)	(1)	(1)	(10)
EMEA - pro forma	104	134	21	(9)	250
Asia - as reported:	151	121	92	122	486
China strategic transactions	(31)	(2)	10	(38)	(61)
China footprint actions	(7)	(5)	(2)	-	(14)
Asia - pro forma	113	114	100	84	411
Elimination/corporate:	(19)	(23)	(19)	(17)	(78)
Total Adient - as reported	378	303	118	118	917
Total Adient - pro forma	325	290	125	70	810

Footnote Addendum

(1) Corporate-related costs not allocated to the segments include executive office, communications, corporate development, legal and corporate finance.

(2) Reflects qualified restructuring charges for costs that are directly attributable to restructuring activities and meet the definition of restructuring under ASC 420 along with one-time asset impairment charges, as follows:

Three Months Ended June 30,
(in millions)	2022	2021
Restructuring charges	$	(13)	$	(8)
Held for sale asset adjustments	1	-
$	(12)	$	(8)

(3) Reflects amortization of intangible assets including those related to partially owned affiliates recorded within equity income.

(4) Reflects non-qualified restructuring charges for costs that are directly attributable to restructuring activities, but do not meet the definition of restructuring under ASC 420 including restructuring costs at partially owned affiliates recorded within equity income.

(5) Other items include:

Three Months Ended June 30,
(in millions)	2022	2021
Transaction costs	$	(2)	$	(2)
Brazil indirect tax recoveries	1	28
Disposal of non-core assets	(1)	-
$	(2)	$	26

(6) The adjustments to cost of sales include:

Three Months Ended June 30,
(in millions)	2022	2021
Restructuring related charges	$	(1)	$	-
Brazil indirect tax recoveries	1	28
Purchase accounting amortization	(1)	-
Disposal of non-core assets	(1)	-
$	(2)	$	28

(7) The adjustments to selling, general and administrative costs include:

Three Months Ended June 30,
(in millions)	2022	2021
Purchase accounting amortization	$	(13)	$	(10)
Transaction costs	(2)	(2)
$	(15)	$	(12)

(8) The adjustments to equity income include:

Three Months Ended June 30,
(in millions)	2022	2021
Purchase accounting amortization	-	1
$	-	$	1

(9) The adjustments to net financing charges to calculate adjusted interest expense include:

Three Months Ended June 30,
(in millions)	2022	2021
Derivative loss on Yanfeng transaction	$	-	$	(24)
Premium paid on repurchase of debt	-	(4)
Write off of deferred financing costs upon repurchase of debt	-	(10)
Foreign exchange loss on intercompany loan in Russia	(2)	-
$	(2)	$	(38)

(10) The adjustments to income tax provision (benefit) include:

Three Months Ended June 30,
(in millions)	2022	2021
Benefits associated with restructuring and impairment charges	$	-	$	(2)
Brazil indirect tax recoveries	-	9
Withholding tax adjustments	-	(11)
Valuation allowances	12	-
Other reconciling items	(1)	(3)
$	11	$	(7)

(11) Reflects the impact of adjustments, primarily purchase accounting amortization on noncontrolling interests.

(12) During the three months ended June 30, 2022, Adient remeasured pension plans in the Americas and recorded a mark-to-market gain of $4 million and a curtailment loss of $1 million. During the three months ended June 30, 2021, Adient remeasured a pension plan in the Americas and recorded a mark-to-market gain of $1 million.