XML 34 R24.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segments
9 Months Ended
Sep. 30, 2017
Segment Reporting [Abstract]  
Segments [Text Block]
Segments

We are a global provider of high-technology products to virtually every major vehicle and engine manufacturer in the world. We also serve the stationary industrial market. Our technologies include drive and motion products (axles, driveshafts, planetary hub drives, power-transmission products, tire-management products, and transmissions); sealing solutions (gaskets, seals, heat shields, and fuel-cell plates); thermal-management technologies (transmission and engine oil cooling, battery and electronics cooling, and exhaust-gas heat recovery); and fluid-power products (pumps, valves, motors, and controls). We serve our global light vehicle, medium/heavy vehicle and off-highway markets through four operating segments – Light Vehicle Driveline Technologies (Light Vehicle), Commercial Vehicle Driveline Technologies (Commercial Vehicle), Off-Highway Drive and Motion Technologies (Off-Highway) and Power Technologies, which is the center of excellence for sealing and thermal-management 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
 
 
2017
 
2016
Three Months Ended September 30,
 
External Sales
 
Inter-Segment Sales
 
Segment EBITDA
 
External Sales
 
Inter-Segment Sales
 
Segment EBITDA
Light Vehicle
 
$
805

 
$
33

 
$
91

 
$
631

 
$
27

 
$
73

Commercial Vehicle
 
371

 
25

 
33

 
294

 
21

 
23

Off-Highway
 
384

 
1

 
55

 
199

 


 
28

Power Technologies
 
271

 
5

 
41

 
260

 
3

 
42

Eliminations and other
 


 
(64
)
 


 


 
(51
)
 


Total
 
$
1,831

 
$

 
$
220

 
$
1,384

 
$

 
$
166

 
 
 

 
 

 
 

 
 

 
 

 
 

Nine Months Ended September 30,
 
 

 
 

 
 

 
 

 
 

 
 

Light Vehicle
 
$
2,369

 
$
96

 
$
273

 
$
1,913

 
$
91

 
$
202

Commercial Vehicle
 
1,057

 
72

 
91

 
976

 
64

 
81

Off-Highway
 
1,107

 
2

 
157

 
692

 
2

 
97

Power Technologies
 
839

 
12

 
132

 
798

 
11

 
120

Eliminations and other
 


 
(182
)
 


 


 
(168
)
 


Total
 
$
5,372

 
$

 
$
653

 
$
4,379

 
$

 
$
500


 
Prior to the third quarter of 2017, our Crossville, Tennessee, distribution center rolled up within our Commercial Vehicle operating segment for purposes of inter-segment sales reporting. Beginning in the third quarter of 2017, the distribution center has been split between our Commercial Vehicle and Off-Highway operating segments. This change in management reporting has resulted in a decrease in the inter-segment sales reported by our Off-Highway operating segment. Prior period amounts have been recast to conform with the current presentation. This change in management reporting had no impact on segment reporting of external sales or segment EBITDA.

Reconciliation of segment EBITDA to consolidated net income

Three Months Ended 
 September 30,

Nine Months Ended 
 September 30,
 
2017
 
2016
 
2017
 
2016
Segment EBITDA
$
220


$
166


$
653


$
500

Corporate expense and other items, net
(4
)

2


(15
)

(6
)
Depreciation
(58
)

(45
)

(162
)

(129
)
Amortization of intangibles
(4
)

(3
)

(10
)

(7
)
Restructuring
(2
)

(17
)

(14
)

(23
)
Stock compensation expense
(7
)
 
(4
)
 
(17
)
 
(11
)
Strategic transaction expenses
(3
)

(3
)

(20
)

(6
)
Acquisition related inventory adjustments


 
 
 
(14
)
 
 
Other items
(2
)
 


 
(5
)
 
(4
)
Amounts attributable to previously divested/closed operations
(1
)
 


 
2

 
3

Earnings before interest and income taxes
139

 
96

 
398

 
317

Loss on extinguishment of debt
(13
)
 


 
(19
)
 
(17
)
Interest expense
(25
)

(27
)

(79
)

(84
)
Interest income
3


3


8


8

Earnings before income taxes
104


72


308


224

Income tax expense
33


13


94


66

Equity in earnings of affiliates
2


2


12


6

Net income
$
73


$
61


$
226


$
164