XML 33 R23.htm IDEA: XBRL DOCUMENT v3.5.0.2
Segments
9 Months Ended
Sep. 30, 2016
Segment Reporting [Abstract]  
Segments [Text Block]
Segments

We are a global provider of high technology driveline, sealing and thermal-management products for virtually every major vehicle manufacturer in the on-highway and off-highway markets. Our driveline products – axles, driveshafts and transmissions – are delivered through our Light Vehicle, Commercial Vehicle and Off-Highway operating segments. Our fourth global operating segment – Power Technologies – is the center of excellence for the sealing and thermal technologies that span all customers in our on-highway and off-highway markets. These operating segments have global responsibility and accountability for business commercial activities and financial performance.

Dana evaluates the performance of its operating segments based on external sales and segment EBITDA. Segment EBITDA is a primary driver of cash flows from operations and a measure of our ability to maintain and continue to invest in our operations and provide shareholder returns. Our segments are charged for corporate and other shared administrative costs.  Segment EBITDA may not be comparable to similarly titled measures reported by other companies.

Segment information
 
 
2016
 
2015
Three Months Ended September 30,
 
External Sales
 
Inter-Segment Sales
 
Segment EBITDA
 
External Sales
 
Inter-Segment Sales
 
Segment EBITDA
Light Vehicle
 
$
631

 
$
27

 
$
73

 
$
605

 
$
28

 
$
63

Commercial Vehicle
 
294

 
21

 
23

 
367

 
24

 
31

Off-Highway
 
199

 
7

 
28

 
246

 
8

 
35

Power Technologies
 
260

 
3

 
42

 
250

 
5

 
40

Eliminations and other
 


 
(58
)
 


 


 
(65
)
 


Total
 
$
1,384

 
$

 
$
166

 
$
1,468

 
$

 
$
169

 
 
 

 
 

 
 

 
 

 
 

 
 

Nine Months Ended September 30,
 
 

 
 

 
 

 
 

 
 

 
 

Light Vehicle
 
$
1,913

 
$
91

 
$
202

 
$
1,883

 
$
100

 
$
193

Commercial Vehicle
 
976

 
64

 
81

 
1,231

 
75

 
102

Off-Highway
 
692

 
24

 
97

 
809

 
29

 
115

Power Technologies
 
798

 
11

 
120

 
762

 
13

 
117

Eliminations and other
 


 
(190
)
 


 


 
(217
)
 


Total
 
$
4,379

 
$

 
$
500

 
$
4,685

 
$

 
$
527


 
Reconciliation of segment EBITDA to consolidated net income

Three Months Ended 
 September 30,

Nine Months Ended 
 September 30,
 
2016
 
2015
 
2016
 
2015
Segment EBITDA
$
166


$
169


$
500


$
527

Corporate expense and other items, net
2


(2
)

(6
)

(4
)
Depreciation
(45
)

(39
)

(129
)

(117
)
Amortization of intangibles
(3
)

(4
)

(7
)

(14
)
Restructuring
(17
)

(1
)

(23
)

(13
)
Stock compensation expense
(4
)
 
(6
)
 
(11
)
 
(14
)
Strategic transaction expenses
(3
)

(1
)

(6
)

(3
)
Other items


 
(4
)
 
(3
)
 
(4
)
Impairment of long-lived assets


 
(36
)
 


 
(36
)
Distressed supplier costs


 


 
(1
)
 


Amounts attributable to previously divested/closed operations


 
(4
)
 
3

 
(4
)
Gain on derecognition of noncontrolling interest
 
 


 


 
5

Loss on extinguishment of debt


 


 
(17
)
 
(2
)
Interest expense
(27
)

(31
)

(84
)

(86
)
Interest income
3


4


8


11

Income before income taxes
72


45


224


246

Income tax expense (benefit)
13


(77
)

66


(10
)
Equity in earnings of affiliates
2




6


3

Net income
$
61


$
122


$
164


$
259