These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delaware
|
|
26-1531856
|
|
(State of incorporation)
|
|
(IRS Employer Identification Number)
|
|
|
|
|
|
3939 Technology Drive, Maumee, OH
|
|
43537
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
Large accelerated filer
þ
|
Non-accelerated filer
o
|
|
Smaller reporting company
o
|
|
Accelerated filer
o
|
(Do not check if a smaller reporting company)
|
Emerging growth company
o
|
|
|
|
|
10-Q Pages
|
|
|
|
|
|
PART I – FINANCIAL INFORMATION
|
|
|
|
|
|
|
|
Item 1
|
Financial Statements
|
|
|
|
Consolidated Statement of Operations (Unaudited)
|
|
|
|
Consolidated Statement of Comprehensive Income (Unaudited)
|
|
|
|
Consolidated Balance Sheet (Unaudited)
|
|
|
|
Consolidated Statement of Cash Flows (Unaudited)
|
|
|
|
Notes to Consolidated Financial Statements (Unaudited)
|
|
|
|
|
|
|
Item 2
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
|
|
|
|
|
|
Item 3
|
Quantitative and Qualitative Disclosures About Market Risk
|
|
|
|
|
|
|
Item 4
|
Controls and Procedures
|
|
|
|
|
|
|
PART II – OTHER INFORMATION
|
|
|
|
|
|
|
|
Item 1
|
Legal Proceedings
|
|
|
|
|
|
|
Item 1A
|
Risk Factors
|
|
|
|
|
|
|
Item 2
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
|
|
|
|
|
|
Item 6
|
Exhibits
|
|
|
|
|
|
|
Signatures
|
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Net sales
|
$
|
1,831
|
|
|
$
|
1,384
|
|
|
$
|
5,372
|
|
|
$
|
4,379
|
|
|
Costs and expenses
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Cost of sales
|
1,562
|
|
|
1,176
|
|
|
4,564
|
|
|
3,739
|
|
||||
|
Selling, general and administrative expenses
|
125
|
|
|
99
|
|
|
379
|
|
|
303
|
|
||||
|
Amortization of intangibles
|
4
|
|
|
2
|
|
|
9
|
|
|
6
|
|
||||
|
Restructuring charges, net
|
2
|
|
|
17
|
|
|
14
|
|
|
23
|
|
||||
|
Other income (expense), net
|
1
|
|
|
6
|
|
|
(8
|
)
|
|
9
|
|
||||
|
Earnings before interest and income taxes
|
139
|
|
|
96
|
|
|
398
|
|
|
317
|
|
||||
|
Loss on extinguishment of debt
|
(13
|
)
|
|
|
|
|
(19
|
)
|
|
(17
|
)
|
||||
|
Interest income
|
3
|
|
|
3
|
|
|
8
|
|
|
8
|
|
||||
|
Interest expense
|
25
|
|
|
27
|
|
|
79
|
|
|
84
|
|
||||
|
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
|
|
||||
|
Less: Noncontrolling interests net income
|
3
|
|
|
4
|
|
|
13
|
|
|
9
|
|
||||
|
Less: Redeemable noncontrolling interests net income (loss)
|
1
|
|
|
|
|
|
(2
|
)
|
|
|
|
||||
|
Net income attributable to the parent company
|
$
|
69
|
|
|
$
|
57
|
|
|
$
|
215
|
|
|
$
|
155
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income per share available to common stockholders
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Basic
|
$
|
0.47
|
|
|
$
|
0.40
|
|
|
$
|
1.46
|
|
|
$
|
1.06
|
|
|
Diluted
|
$
|
0.46
|
|
|
$
|
0.39
|
|
|
$
|
1.45
|
|
|
$
|
1.05
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted-average common shares outstanding
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
145.0
|
|
|
144.0
|
|
|
144.8
|
|
|
146.7
|
|
||||
|
Diluted
|
146.9
|
|
|
144.6
|
|
|
146.5
|
|
|
147.1
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Cash dividends declared per share
|
$
|
0.06
|
|
|
$
|
0.06
|
|
|
$
|
0.18
|
|
|
$
|
0.18
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Net income
|
$
|
73
|
|
|
$
|
61
|
|
|
$
|
226
|
|
|
$
|
164
|
|
|
Other comprehensive income (loss), net of tax:
|
|
|
|
|
|
|
|
||||||||
|
Currency translation adjustments
|
(1
|
)
|
|
(8
|
)
|
|
(2
|
)
|
|
(2
|
)
|
||||
|
Hedging gains and losses
|
(14
|
)
|
|
(11
|
)
|
|
(13
|
)
|
|
(21
|
)
|
||||
|
Investment and other gains and losses
|
|
|
|
(5
|
)
|
|
|
|
|
(2
|
)
|
||||
|
Defined benefit plans
|
19
|
|
|
|
|
|
29
|
|
|
13
|
|
||||
|
Other comprehensive income (loss)
|
4
|
|
|
(24
|
)
|
|
14
|
|
|
(12
|
)
|
||||
|
Total comprehensive income
|
77
|
|
|
37
|
|
|
240
|
|
|
152
|
|
||||
|
Less: Comprehensive income attributable to noncontrolling interests
|
(5
|
)
|
|
(4
|
)
|
|
(18
|
)
|
|
(10
|
)
|
||||
|
Less: Comprehensive income attributable to redeemable noncontrolling interests
|
(1
|
)
|
|
|
|
|
|
|
|
|
|
||||
|
Comprehensive income attributable to the parent company
|
$
|
71
|
|
|
$
|
33
|
|
|
$
|
222
|
|
|
$
|
142
|
|
|
|
September 30,
2017 |
|
December 31,
2016 |
||||
|
Assets
|
|
|
|
|
|
||
|
Current assets
|
|
|
|
|
|
||
|
Cash and cash equivalents
|
$
|
558
|
|
|
$
|
707
|
|
|
Marketable securities
|
38
|
|
|
30
|
|
||
|
Accounts receivable
|
|
|
|
|
|
||
|
Trade, less allowance for doubtful accounts of $9 in 2017 and $6 in 2016
|
1,074
|
|
|
721
|
|
||
|
Other
|
176
|
|
|
110
|
|
||
|
Inventories
|
|
|
|
|
|
||
|
Raw materials
|
430
|
|
|
321
|
|
||
|
Work in process and finished goods
|
481
|
|
|
317
|
|
||
|
Other current assets
|
86
|
|
|
78
|
|
||
|
Total current assets
|
2,843
|
|
|
2,284
|
|
||
|
Goodwill
|
138
|
|
|
90
|
|
||
|
Intangibles
|
177
|
|
|
109
|
|
||
|
Deferred tax assets
|
567
|
|
|
588
|
|
||
|
Other noncurrent assets
|
68
|
|
|
226
|
|
||
|
Investments in affiliates
|
155
|
|
|
150
|
|
||
|
Property, plant and equipment, net
|
1,762
|
|
|
1,413
|
|
||
|
Total assets
|
$
|
5,710
|
|
|
$
|
4,860
|
|
|
|
|
|
|
||||
|
Liabilities and equity
|
|
|
|
|
|
||
|
Current liabilities
|
|
|
|
|
|
||
|
Notes payable, including current portion of long-term debt
|
$
|
26
|
|
|
$
|
69
|
|
|
Accounts payable
|
1,154
|
|
|
819
|
|
||
|
Accrued payroll and employee benefits
|
215
|
|
|
149
|
|
||
|
Taxes on income
|
34
|
|
|
15
|
|
||
|
Other accrued liabilities
|
224
|
|
|
201
|
|
||
|
Total current liabilities
|
1,653
|
|
|
1,253
|
|
||
|
Long-term debt, less debt issuance costs of $22 in 2017 and $21 in 2016
|
1,765
|
|
|
1,595
|
|
||
|
Pension and postretirement obligations
|
564
|
|
|
565
|
|
||
|
Other noncurrent liabilities
|
384
|
|
|
205
|
|
||
|
Total liabilities
|
4,366
|
|
|
3,618
|
|
||
|
Commitments and contingencies (Note 14)
|
|
|
|
|
|
||
|
Redeemable noncontrolling interests
|
47
|
|
|
|
|||
|
Parent company stockholders' equity
|
|
|
|
|
|
||
|
Preferred stock, 50,000,000 shares authorized, $0.01 par value, no shares outstanding
|
—
|
|
|
—
|
|
||
|
Common stock, 450,000,000 shares authorized, $0.01 par value, 144,861,213 and 143,938,280 shares outstanding
|
2
|
|
|
2
|
|
||
|
Additional paid-in capital
|
2,348
|
|
|
2,327
|
|
||
|
Retained earnings
|
202
|
|
|
195
|
|
||
|
Treasury stock, at cost (7,001,051 and 6,812,784 shares)
|
(87
|
)
|
|
(83
|
)
|
||
|
Accumulated other comprehensive loss
|
(1,277
|
)
|
|
(1,284
|
)
|
||
|
Total parent company stockholders' equity
|
1,188
|
|
|
1,157
|
|
||
|
Noncontrolling interests
|
109
|
|
|
85
|
|
||
|
Total equity
|
1,297
|
|
|
1,242
|
|
||
|
Total liabilities and equity
|
$
|
5,710
|
|
|
$
|
4,860
|
|
|
|
Nine Months Ended
September 30, |
||||||
|
|
2017
|
|
2016
|
||||
|
Operating activities
|
|
|
|
|
|
||
|
Net income
|
$
|
226
|
|
|
$
|
164
|
|
|
Depreciation
|
162
|
|
|
129
|
|
||
|
Amortization of intangibles
|
10
|
|
|
7
|
|
||
|
Amortization of deferred financing charges
|
4
|
|
|
4
|
|
||
|
Call premium on debt
|
15
|
|
|
12
|
|
||
|
Write-off of deferred financing costs
|
4
|
|
|
5
|
|
||
|
Earnings of affiliates, net of dividends received
|
2
|
|
|
3
|
|
||
|
Stock compensation expense
|
17
|
|
|
11
|
|
||
|
Deferred income taxes
|
10
|
|
|
1
|
|
||
|
Pension contributions, net
|
(4
|
)
|
|
(12
|
)
|
||
|
Gain on sale of subsidiary
|
(3
|
)
|
|
|
|||
|
Change in working capital
|
(80
|
)
|
|
(142
|
)
|
||
|
Other, net
|
(2
|
)
|
|
|
|
||
|
Net cash provided by operating activities
|
361
|
|
|
182
|
|
||
|
|
|
|
|
||||
|
Investing activities
|
|
|
|
|
|
||
|
Purchases of property, plant and equipment
|
(251
|
)
|
|
(198
|
)
|
||
|
Acquisition of businesses, net of cash acquired
|
(184
|
)
|
|
(18
|
)
|
||
|
Purchases of marketable securities
|
(23
|
)
|
|
(41
|
)
|
||
|
Proceeds from sales of marketable securities
|
1
|
|
|
47
|
|
||
|
Proceeds from maturities of marketable securities
|
16
|
|
|
33
|
|
||
|
Proceeds from sale of subsidiary
|
3
|
|
|
|
|||
|
Other
|
|
|
|
(10
|
)
|
||
|
Net cash used in investing activities
|
(438
|
)
|
|
(187
|
)
|
||
|
|
|
|
|
||||
|
Financing activities
|
|
|
|
|
|
||
|
Net change in short-term debt
|
(96
|
)
|
|
14
|
|
||
|
Proceeds from long-term debt
|
676
|
|
|
441
|
|
||
|
Repayment of long-term debt
|
(640
|
)
|
|
(378
|
)
|
||
|
Call premium on debt
|
(15
|
)
|
|
(12
|
)
|
||
|
Deferred financing payments
|
(9
|
)
|
|
(10
|
)
|
||
|
Dividends paid to common stockholders
|
(26
|
)
|
|
(26
|
)
|
||
|
Distributions to noncontrolling interests
|
(7
|
)
|
|
(16
|
)
|
||
|
Repurchases of common stock
|
|
|
|
(81
|
)
|
||
|
Other
|
4
|
|
|
(4
|
)
|
||
|
Net cash used in financing activities
|
(113
|
)
|
|
(72
|
)
|
||
|
|
|
|
|
||||
|
Net decrease in cash and cash equivalents
|
(190
|
)
|
|
(77
|
)
|
||
|
Cash and cash equivalents – beginning of period
|
707
|
|
|
791
|
|
||
|
Effect of exchange rate changes on cash balances
|
41
|
|
|
13
|
|
||
|
Cash and cash equivalents – end of period
|
$
|
558
|
|
|
$
|
727
|
|
|
|
|
|
|
||||
|
Non-cash investing activity
|
|
|
|
||||
|
Purchases of property, plant and equipment held in accounts payable
|
$
|
113
|
|
|
$
|
82
|
|
|
1.
|
Organization and Summary of Significant Accounting Policies
|
|
|
|
|
2.
|
Acquisitions
|
|
|
|
|
3.
|
Disposal Groups
|
|
|
|
|
4.
|
Goodwill and Other Intangible Assets
|
|
|
|
|
5.
|
Restructuring of Operations
|
|
|
|
|
6.
|
Stockholders' Equity
|
|
|
|
|
7.
|
Redeemable Noncontrolling Interests
|
|
|
|
|
8.
|
Earnings per Share
|
|
|
|
|
9.
|
Stock Compensation
|
|
|
|
|
10.
|
Pension and Postretirement Benefit Plans
|
|
|
|
|
11.
|
Marketable Securities
|
|
|
|
|
12.
|
Financing Agreements
|
|
|
|
|
13.
|
Fair Value Measurements and Derivatives
|
|
|
|
|
14.
|
Commitments and Contingencies
|
|
|
|
|
15.
|
Warranty Obligations
|
|
|
|
|
16.
|
Income Taxes
|
|
|
|
|
17.
|
Other Income (Expense), Net
|
|
|
|
|
18.
|
Segments
|
|
|
|
|
19.
|
Equity Affiliates
|
|
Standard
|
|
Effective Date
|
||
|
2016-07
|
|
Investments – Equity Method and Joint Ventures – Simplifying the Transition to the Equity Method of Accounting
|
|
January 1, 2017
|
|
2016-06
|
|
Derivatives and Hedging – Contingent Put and Call Options in Debt Instruments
|
|
January 1, 2017
|
|
2016-05
|
|
Derivatives and Hedging – Effect of Derivative Contract Novations on Existing Hedge Accounting Relationships
|
|
January 1, 2017
|
|
2015-11
|
|
Inventory – Simplifying the Measurement of Inventory
|
|
January 1, 2017
|
|
Total purchase consideration
|
|
$
|
78
|
|
|
|
|
|
||
|
Accounts receivable - Trade
|
|
17
|
|
|
|
Inventories
|
|
9
|
|
|
|
Other current assets
|
|
7
|
|
|
|
Goodwill
|
|
5
|
|
|
|
Intangibles
|
|
33
|
|
|
|
Property, plant and equipment
|
|
46
|
|
|
|
Accounts payable
|
|
(35
|
)
|
|
|
Accrued payroll and employee benefits
|
|
(3
|
)
|
|
|
Other accrued liabilities
|
|
(1
|
)
|
|
|
Total purchase consideration allocation
|
|
$
|
78
|
|
|
Total purchase consideration
|
|
$
|
181
|
|
|
|
|
|
||
|
Cash and cash equivalents
|
|
$
|
75
|
|
|
Accounts receivable - Trade
|
|
78
|
|
|
|
Accounts receivable - Other
|
|
14
|
|
|
|
Inventories
|
|
137
|
|
|
|
Other current assets
|
|
6
|
|
|
|
Goodwill
|
|
29
|
|
|
|
Intangibles
|
|
41
|
|
|
|
Deferred tax assets
|
|
3
|
|
|
|
Other noncurrent assets
|
|
4
|
|
|
|
Property, plant and equipment
|
|
145
|
|
|
|
Notes payable, including current portion of long-term debt
|
|
(131
|
)
|
|
|
Accounts payable
|
|
(51
|
)
|
|
|
Accrued payroll and employee benefits
|
|
(14
|
)
|
|
|
Other accrued liabilities
|
|
(18
|
)
|
|
|
Long-term debt
|
|
(51
|
)
|
|
|
Pension and postretirement obligations
|
|
(12
|
)
|
|
|
Other noncurrent liabilities
|
|
(16
|
)
|
|
|
Redeemable noncontrolling interest
|
|
(44
|
)
|
|
|
Noncontrolling interests
|
|
(14
|
)
|
|
|
Total purchase consideration allocation
|
|
$
|
181
|
|
|
Purchase price, cash consideration
|
|
$
|
60
|
|
|
Purchase price, deferred consideration
|
|
10
|
|
|
|
Total purchase consideration
|
|
$
|
70
|
|
|
|
|
|
||
|
Accounts receivable - Trade
|
|
$
|
1
|
|
|
Accounts receivable - Other
|
|
1
|
|
|
|
Inventories
|
|
10
|
|
|
|
Goodwill
|
|
7
|
|
|
|
Intangibles
|
|
3
|
|
|
|
Property, plant and equipment
|
|
59
|
|
|
|
Accounts payable
|
|
(2
|
)
|
|
|
Accrued payroll and employee benefits
|
|
(9
|
)
|
|
|
Total purchase consideration allocation
|
|
$
|
70
|
|
|
|
Light Vehicle
|
|
Commercial Vehicle
|
|
Off-Highway
|
|
Power Technologies
|
|
Total
|
||||||||||
|
Balance, December 31, 2016
|
$
|
—
|
|
|
$
|
6
|
|
|
$
|
78
|
|
|
$
|
6
|
|
|
$
|
90
|
|
|
Acquisitions
|
4
|
|
|
|
|
39
|
|
|
|
|
43
|
|
|||||||
|
Purchase accounting adjustments
|
1
|
|
|
1
|
|
|
(10
|
)
|
|
|
|
(8
|
)
|
||||||
|
Currency impact
|
|
|
|
|
13
|
|
|
|
|
13
|
|
||||||||
|
Balance, September 30, 2017
|
$
|
5
|
|
|
$
|
7
|
|
|
$
|
120
|
|
|
$
|
6
|
|
|
$
|
138
|
|
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||||||||||||||||
|
|
Weighted Average
Useful Life
(years)
|
|
Gross
Carrying
Amount
|
|
Accumulated Impairment and
Amortization
|
|
Net
Carrying
Amount
|
|
Gross
Carrying
Amount
|
|
Accumulated Impairment and
Amortization
|
|
Net
Carrying
Amount
|
||||||||||||
|
Amortizable intangible assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Core technology
|
7
|
|
$
|
95
|
|
|
$
|
(88
|
)
|
|
$
|
7
|
|
|
$
|
88
|
|
|
$
|
(83
|
)
|
|
$
|
5
|
|
|
Trademarks and trade names
|
15
|
|
19
|
|
|
(4
|
)
|
|
15
|
|
|
6
|
|
|
(2
|
)
|
|
4
|
|
||||||
|
Customer relationships
|
8
|
|
468
|
|
|
(398
|
)
|
|
70
|
|
|
389
|
|
|
(374
|
)
|
|
15
|
|
||||||
|
Non-amortizable intangible assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Trademarks and trade names
|
|
|
65
|
|
|
|
|
|
65
|
|
|
65
|
|
|
|
|
|
65
|
|
||||||
|
Used in research and development activities
|
|
|
20
|
|
|
|
|
|
20
|
|
|
20
|
|
|
|
|
|
20
|
|
||||||
|
|
|
|
$
|
667
|
|
|
$
|
(490
|
)
|
|
$
|
177
|
|
|
$
|
568
|
|
|
$
|
(459
|
)
|
|
$
|
109
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Charged to cost of sales
|
$
|
—
|
|
|
$
|
1
|
|
|
$
|
1
|
|
|
$
|
1
|
|
|
Charged to amortization of intangibles
|
4
|
|
|
2
|
|
|
9
|
|
|
6
|
|
||||
|
Total amortization
|
$
|
4
|
|
|
$
|
3
|
|
|
$
|
10
|
|
|
$
|
7
|
|
|
|
Remainder of 2017
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
||||||||||
|
Amortization expense
|
$
|
3
|
|
|
$
|
9
|
|
|
$
|
8
|
|
|
$
|
7
|
|
|
$
|
7
|
|
|
|
Employee
Termination
Benefits
|
|
Exit
Costs
|
|
Total
|
||||||
|
Balance at June 30, 2017
|
$
|
26
|
|
|
$
|
6
|
|
|
$
|
32
|
|
|
Charges to restructuring
|
1
|
|
|
1
|
|
|
2
|
|
|||
|
Cash payments
|
(3
|
)
|
|
(1
|
)
|
|
(4
|
)
|
|||
|
Currency impact
|
1
|
|
|
|
|
|
1
|
|
|||
|
Balance at September 30, 2017
|
$
|
25
|
|
|
$
|
6
|
|
|
$
|
31
|
|
|
|
|
|
|
|
|
||||||
|
Balance at December 31, 2016
|
$
|
32
|
|
|
$
|
6
|
|
|
$
|
38
|
|
|
Charges to restructuring
|
9
|
|
|
5
|
|
|
14
|
|
|||
|
Cash payments
|
(18
|
)
|
|
(5
|
)
|
|
(23
|
)
|
|||
|
Currency impact
|
2
|
|
|
|
|
|
2
|
|
|||
|
Balance at September 30, 2017
|
$
|
25
|
|
|
$
|
6
|
|
|
$
|
31
|
|
|
|
Expense Recognized
|
|
Future
Cost to
Complete
|
||||||||||||
|
|
Prior to
2017
|
|
2017
|
|
Total
to Date
|
|
|||||||||
|
Light Vehicle
|
$
|
10
|
|
|
$
|
2
|
|
|
$
|
12
|
|
|
$
|
1
|
|
|
Commercial Vehicle
|
41
|
|
|
3
|
|
|
44
|
|
|
13
|
|
||||
|
Off-Highway
|
6
|
|
|
8
|
|
|
14
|
|
|
|
|
||||
|
Corporate
|
|
|
1
|
|
|
1
|
|
|
|
||||||
|
Total
|
$
|
57
|
|
|
$
|
14
|
|
|
$
|
71
|
|
|
$
|
14
|
|
|
|
|
2017
|
|
2016
|
||||||||||||||||||||
|
Three Months Ended September 30,
|
|
Attributable to Parent
|
|
Attributable
to Non- controlling Interests |
|
Total
Equity
|
|
Attributable to Parent
|
|
Attributable
to Non- controlling Interests |
|
Total
Equity
|
||||||||||||
|
Balance, June 30
|
|
$
|
1,119
|
|
|
$
|
107
|
|
|
$
|
1,226
|
|
|
$
|
743
|
|
|
$
|
95
|
|
|
$
|
838
|
|
|
Net income
|
|
69
|
|
|
3
|
|
|
72
|
|
|
57
|
|
|
4
|
|
|
61
|
|
||||||
|
Other comprehensive income (loss)
|
|
2
|
|
|
2
|
|
|
4
|
|
|
(24
|
)
|
|
|
|
(24
|
)
|
|||||||
|
Common stock dividends
|
|
(9
|
)
|
|
|
|
|
(9
|
)
|
|
(8
|
)
|
|
|
|
|
(8
|
)
|
||||||
|
Redeemable noncontrolling interests adjustment to redemption value
|
|
(1
|
)
|
|
|
|
(1
|
)
|
|
|
|
|
|
—
|
|
|||||||||
|
Distributions to noncontrolling interests
|
|
|
|
|
(2
|
)
|
|
(2
|
)
|
|
|
|
|
(2
|
)
|
|
(2
|
)
|
||||||
|
Purchase of noncontrolling interests
|
|
|
|
(1
|
)
|
|
(1
|
)
|
|
|
|
|
|
—
|
|
|||||||||
|
Stock compensation
|
|
9
|
|
|
|
|
|
9
|
|
|
5
|
|
|
|
|
|
5
|
|
||||||
|
Stock withheld for employee taxes
|
|
(1
|
)
|
|
|
|
|
(1
|
)
|
|
|
|
|
|
|
|
—
|
|
||||||
|
Balance, September 30
|
|
$
|
1,188
|
|
|
$
|
109
|
|
|
$
|
1,297
|
|
|
$
|
773
|
|
|
$
|
97
|
|
|
$
|
870
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Nine Months Ended September 30,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Balance, December 31
|
|
$
|
1,157
|
|
|
$
|
85
|
|
|
$
|
1,242
|
|
|
$
|
728
|
|
|
$
|
103
|
|
|
$
|
831
|
|
|
Adoption of ASU 2016-16 tax adjustment,
January 1, 2017
|
|
(179
|
)
|
|
|
|
|
(179
|
)
|
|
|
|
|
|
|
|
—
|
|
||||||
|
Net income
|
|
215
|
|
|
13
|
|
|
228
|
|
|
155
|
|
|
9
|
|
|
164
|
|
||||||
|
Other comprehensive income
|
|
7
|
|
|
5
|
|
|
12
|
|
|
(13
|
)
|
|
1
|
|
|
(12
|
)
|
||||||
|
Common stock dividends
|
|
(26
|
)
|
|
|
|
|
(26
|
)
|
|
(26
|
)
|
|
|
|
|
(26
|
)
|
||||||
|
Redeemable noncontrolling interests adjustment to redemption value
|
|
(3
|
)
|
|
|
|
(3
|
)
|
|
|
|
|
|
—
|
|
|||||||||
|
Distributions to noncontrolling interests
|
|
|
|
|
(7
|
)
|
|
(7
|
)
|
|
|
|
|
(16
|
)
|
|
(16
|
)
|
||||||
|
Common stock share repurchases
|
|
|
|
|
|
|
|
—
|
|
|
(81
|
)
|
|
|
|
|
(81
|
)
|
||||||
|
Increase from business combination
|
|
|
|
|
14
|
|
|
14
|
|
|
|
|
|
|
|
|
—
|
|
||||||
|
Purchase of noncontrolling interests
|
|
|
|
(1
|
)
|
|
(1
|
)
|
|
|
|
|
|
—
|
|
|||||||||
|
Stock compensation
|
|
21
|
|
|
|
|
|
21
|
|
|
11
|
|
|
|
|
|
11
|
|
||||||
|
Stock withheld for employee taxes
|
|
(4
|
)
|
|
|
|
|
(4
|
)
|
|
(1
|
)
|
|
|
|
|
(1
|
)
|
||||||
|
Balance, September 30
|
|
$
|
1,188
|
|
|
$
|
109
|
|
|
$
|
1,297
|
|
|
$
|
773
|
|
|
$
|
97
|
|
|
$
|
870
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Parent Company Stockholders
|
||||||||||||||||||
|
|
Foreign Currency Translation
|
|
Hedging
|
|
Investments
|
|
Defined Benefit Plans
|
|
Total
|
||||||||||
|
Balance, June 30, 2017
|
$
|
(652
|
)
|
|
$
|
(33
|
)
|
|
$
|
—
|
|
|
$
|
(594
|
)
|
|
$
|
(1,279
|
)
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Currency translation adjustments
|
(3
|
)
|
|
|
|
|
|
|
|
(3
|
)
|
||||||||
|
Holding gains and losses
|
|
|
(48
|
)
|
|
|
|
|
|
(48
|
)
|
||||||||
|
Reclassification of amount to net income (a)
|
|
|
35
|
|
|
|
|
|
|
35
|
|
||||||||
|
Actuarial gain on census update
|
|
|
|
|
|
|
21
|
|
|
21
|
|
||||||||
|
Reclassification adjustment for net actuarial losses included in net periodic benefit cost (b)
|
|
|
|
|
|
|
7
|
|
|
7
|
|
||||||||
|
Tax expense
|
|
|
(1
|
)
|
|
|
|
(9
|
)
|
|
(10
|
)
|
|||||||
|
Other comprehensive income (loss)
|
(3
|
)
|
|
(14
|
)
|
|
—
|
|
|
19
|
|
|
2
|
|
|||||
|
Balance, September 30, 2017
|
$
|
(655
|
)
|
|
$
|
(47
|
)
|
|
$
|
—
|
|
|
$
|
(575
|
)
|
|
$
|
(1,277
|
)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Balance, June 30, 2016
|
$
|
(603
|
)
|
|
$
|
(14
|
)
|
|
$
|
5
|
|
|
$
|
(551
|
)
|
|
$
|
(1,163
|
)
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Currency translation adjustments
|
(8
|
)
|
|
|
|
|
|
|
|
(8
|
)
|
||||||||
|
Holding gains and losses
|
|
|
(17
|
)
|
|
2
|
|
|
|
|
(15
|
)
|
|||||||
|
Reclassification of amount to net income (a)
|
|
|
6
|
|
|
(7
|
)
|
|
|
|
(1
|
)
|
|||||||
|
Actuarial loss on census update
|
|
|
|
|
|
|
(6
|
)
|
|
(6
|
)
|
||||||||
|
Reclassification adjustment for net actuarial losses included in net periodic benefit cost (b)
|
|
|
|
|
|
|
7
|
|
|
7
|
|
||||||||
|
Tax expense
|
|
|
|
|
|
|
(1
|
)
|
|
(1
|
)
|
||||||||
|
Other comprehensive loss
|
(8
|
)
|
|
(11
|
)
|
|
(5
|
)
|
|
—
|
|
|
(24
|
)
|
|||||
|
Balance, September 30, 2016
|
$
|
(611
|
)
|
|
$
|
(25
|
)
|
|
$
|
—
|
|
|
$
|
(551
|
)
|
|
$
|
(1,187
|
)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Parent Company Stockholders
|
||||||||||||||||||
|
|
Foreign Currency Translation
|
|
Hedging
|
|
Investments
|
|
Defined Benefit Plans
|
|
Total
|
||||||||||
|
Balance, December 31, 2016
|
$
|
(646
|
)
|
|
$
|
(34
|
)
|
|
$
|
—
|
|
|
$
|
(604
|
)
|
|
$
|
(1,284
|
)
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Currency translation adjustments
|
(1
|
)
|
|
|
|
|
|
|
|
(1
|
)
|
||||||||
|
Holding loss on net investment hedge
|
(8
|
)
|
|
|
|
|
|
|
|
(8
|
)
|
||||||||
|
Holding gains and losses
|
|
|
(123
|
)
|
|
|
|
|
|
(123
|
)
|
||||||||
|
Reclassification of amount to net income (a)
|
|
|
109
|
|
|
|
|
|
|
109
|
|
||||||||
|
Actuarial gain on census update
|
|
|
|
|
|
|
21
|
|
|
21
|
|
||||||||
|
Reclassification adjustment for net actuarial losses included in net periodic benefit cost (b)
|
|
|
|
|
|
|
22
|
|
|
22
|
|
||||||||
|
Tax (expense) benefit
|
|
|
1
|
|
|
|
|
(14
|
)
|
|
(13
|
)
|
|||||||
|
Other comprehensive income (loss)
|
(9
|
)
|
|
(13
|
)
|
|
—
|
|
|
29
|
|
|
7
|
|
|||||
|
Balance, September 30, 2017
|
$
|
(655
|
)
|
|
$
|
(47
|
)
|
|
$
|
—
|
|
|
$
|
(575
|
)
|
|
$
|
(1,277
|
)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Balance, December 31, 2015
|
$
|
(608
|
)
|
|
$
|
(4
|
)
|
|
$
|
2
|
|
|
$
|
(564
|
)
|
|
$
|
(1,174
|
)
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Currency translation adjustments
|
(3
|
)
|
|
|
|
|
|
|
|
(3
|
)
|
||||||||
|
Holding gains and losses
|
|
|
(30
|
)
|
|
5
|
|
|
|
|
(25
|
)
|
|||||||
|
Reclassification of amount to net income (a)
|
|
|
9
|
|
|
(7
|
)
|
|
|
|
2
|
|
|||||||
|
Actuarial loss on census update
|
|
|
|
|
|
|
(6
|
)
|
|
(6
|
)
|
||||||||
|
Reclassification adjustment for net actuarial losses included in net periodic benefit cost (b)
|
|
|
|
|
|
|
20
|
|
|
20
|
|
||||||||
|
Tax expense
|
|
|
|
|
|
|
(1
|
)
|
|
(1
|
)
|
||||||||
|
Other comprehensive income (loss)
|
(3
|
)
|
|
(21
|
)
|
|
(2
|
)
|
|
13
|
|
|
(13
|
)
|
|||||
|
Balance, September 30, 2016
|
$
|
(611
|
)
|
|
$
|
(25
|
)
|
|
$
|
—
|
|
|
$
|
(551
|
)
|
|
$
|
(1,187
|
)
|
|
September 30, 2017
|
|
Three
Months
Ended
|
|
Nine
Months
Ended
|
||||
|
Balance, beginning of period
|
|
$
|
46
|
|
|
$
|
—
|
|
|
Initial fair value of redeemable noncontrolling interests of acquired business
|
|
|
|
45
|
|
|||
|
Purchase accounting adjustments
|
|
(1
|
)
|
|
(1
|
)
|
||
|
Comprehensive income (loss) adjustments:
|
|
|
|
|
||||
|
Net income (loss) attributable to redeemable noncontrolling interests
|
|
1
|
|
|
(2
|
)
|
||
|
Other comprehensive income (loss) attributable to redeemable noncontrolling interests
|
|
|
|
2
|
|
|||
|
Retained earnings adjustments:
|
|
|
|
|
||||
|
Adjustment to redemption value
|
|
1
|
|
|
3
|
|
||
|
Balance, September 30
|
|
$
|
47
|
|
|
$
|
47
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Net income attributable to the parent company
|
$
|
69
|
|
|
$
|
57
|
|
|
$
|
215
|
|
|
$
|
155
|
|
|
Less: Redeemable noncontrolling interests adjustment to
redemption value
|
(1
|
)
|
|
|
|
|
(3
|
)
|
|
|
|
||||
|
Net income available to common stockholders - Numerator basic and diluted
|
$
|
68
|
|
|
$
|
57
|
|
|
$
|
212
|
|
|
$
|
155
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Denominator:
|
|
|
|
|
|
|
|
||||||||
|
Weighted-average shares outstanding - Basic
|
145.0
|
|
|
144.0
|
|
|
144.8
|
|
|
146.7
|
|
||||
|
Employee compensation-related shares, including stock options
|
1.9
|
|
|
0.6
|
|
|
1.7
|
|
|
0.4
|
|
||||
|
Weighted-average shares outstanding - Diluted
|
146.9
|
|
|
144.6
|
|
|
146.5
|
|
|
147.1
|
|
||||
|
|
Granted
(In millions)
|
|
Grant Date
Fair Value*
|
|||
|
RSUs
|
0.8
|
|
|
$
|
19.92
|
|
|
PSUs
|
0.3
|
|
|
$
|
18.63
|
|
|
|
|
Pension
|
|
|
||||||||||||||||||||
|
|
|
2017
|
|
2016
|
|
OPEB - Non-U.S.
|
||||||||||||||||||
|
Three Months Ended September 30,
|
|
U.S.
|
|
Non-U.S.
|
|
U.S.
|
|
Non-U.S.
|
|
2017
|
|
2016
|
||||||||||||
|
Interest cost
|
|
$
|
13
|
|
|
$
|
2
|
|
|
$
|
13
|
|
|
$
|
2
|
|
|
$
|
1
|
|
|
$
|
1
|
|
|
Expected return on plan assets
|
|
(20
|
)
|
|
(1
|
)
|
|
(23
|
)
|
|
(1
|
)
|
|
|
|
|
|
|
||||||
|
Service cost
|
|
|
|
|
1
|
|
|
|
|
|
2
|
|
|
|
|
|
|
|
||||||
|
Amortization of net actuarial loss
|
|
5
|
|
|
2
|
|
|
6
|
|
|
1
|
|
|
|
|
|
|
|
||||||
|
Net periodic benefit cost (credit)
|
|
$
|
(2
|
)
|
|
$
|
4
|
|
|
$
|
(4
|
)
|
|
$
|
4
|
|
|
$
|
1
|
|
|
$
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Nine Months Ended September 30,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Interest cost
|
|
$
|
39
|
|
|
$
|
6
|
|
|
$
|
39
|
|
|
$
|
6
|
|
|
$
|
3
|
|
|
$
|
3
|
|
|
Expected return on plan assets
|
|
(62
|
)
|
|
(3
|
)
|
|
(69
|
)
|
|
(2
|
)
|
|
|
|
|
|
|
||||||
|
Service cost
|
|
|
|
|
4
|
|
|
|
|
|
4
|
|
|
|
|
|
|
|
||||||
|
Other
|
|
|
|
|
|
|
|
|
1
|
|
|
|
|
|
||||||||||
|
Amortization of net actuarial loss
|
|
17
|
|
|
5
|
|
|
16
|
|
|
4
|
|
|
|
|
|
|
|
||||||
|
Net periodic benefit cost (credit)
|
|
$
|
(6
|
)
|
|
$
|
12
|
|
|
$
|
(14
|
)
|
|
$
|
13
|
|
|
$
|
3
|
|
|
$
|
3
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||||||||||||||||
|
|
Cost
|
|
Unrealized
Gain (Loss) |
|
Fair
Value |
|
Cost
|
|
Unrealized
Gain (Loss) |
|
Fair
Value |
||||||||||||
|
U.S. government securities
|
$
|
3
|
|
|
$
|
—
|
|
|
$
|
3
|
|
|
$
|
2
|
|
|
$
|
—
|
|
|
$
|
2
|
|
|
Corporate securities
|
5
|
|
|
|
|
|
5
|
|
|
2
|
|
|
|
|
|
2
|
|
||||||
|
Certificates of deposit
|
25
|
|
|
|
|
|
25
|
|
|
22
|
|
|
|
|
|
22
|
|
||||||
|
Other
|
5
|
|
|
|
|
|
5
|
|
|
4
|
|
|
|
|
|
4
|
|
||||||
|
Total marketable securities
|
$
|
38
|
|
|
$
|
—
|
|
|
$
|
38
|
|
|
$
|
30
|
|
|
$
|
—
|
|
|
$
|
30
|
|
|
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||||||||
|
|
|
Interest
Rate |
|
Principal
|
|
Unamortized Debt Issue Costs
|
|
Principal
|
|
Unamortized Debt Issue Costs
|
||||||||
|
Senior Notes due September 15, 2021
|
|
5.375%
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
450
|
|
|
$
|
(5
|
)
|
|
Senior Notes due September 15, 2023
|
|
6.000%
|
|
300
|
|
|
(4
|
)
|
|
300
|
|
|
(4
|
)
|
||||
|
Senior Notes due December 15, 2024
|
|
5.500%
|
|
425
|
|
|
(5
|
)
|
|
425
|
|
|
(6
|
)
|
||||
|
Senior Notes due April 15, 2025
|
|
5.750%
|
*
|
400
|
|
|
(6
|
)
|
|
|
|
|
||||||
|
Senior Notes due June 1, 2026
|
|
6.500%
|
*
|
375
|
|
|
(6
|
)
|
|
375
|
|
|
(6
|
)
|
||||
|
Term Facility
|
|
|
|
275
|
|
|
(1
|
)
|
|
|
|
|
||||||
|
Other indebtedness
|
|
|
|
28
|
|
|
|
|
120
|
|
|
|
||||||
|
Total
|
|
|
|
$
|
1,803
|
|
|
$
|
(22
|
)
|
|
$
|
1,670
|
|
|
$
|
(21
|
)
|
|
*
|
In conjunction with the issuance of the April 2025 Notes we entered into 8-year fixed-to-fixed cross-currency swaps which have the effect of economically converting the April 2025 Notes to euro-denominated debt at a fixed rate of
3.850%
. See Note 13 for additional information. In conjunction with the issuance of the June 2026 Notes we entered into 10-year fixed-to-fixed cross-currency swaps which have the effect of economically converting the June 2026 Notes to euro-denominated debt at a fixed rate of
5.140%
.
|
|
Year
|
|
Redemption Price
|
|
2020
|
|
104.313%
|
|
2021
|
|
102.875%
|
|
2022
|
|
101.438%
|
|
2023
|
|
100.000%
|
|
2024
|
|
100.000%
|
|
|
|
Margin
|
||||
|
Total Net Leverage Ratio
|
|
Base Rate
|
|
Eurodollar Rate
|
||
|
Less than or equal to 1.00:1.00
|
|
0.50
|
%
|
|
1.50
|
%
|
|
Greater than 1.00:1.00 but less than or equal to 2.00:1.00
|
|
0.75
|
%
|
|
1.75
|
%
|
|
Greater than 2.00:1.00
|
|
1.00
|
%
|
|
2.00
|
%
|
|
Total Net Leverage Ratio
|
|
Commitment Fee
|
|
|
Less than or equal to 1.00:1.00
|
|
0.250
|
%
|
|
Greater than 1.00:1.00 but less than or equal to 2.00:1.00
|
|
0.375
|
%
|
|
Greater than 2.00:1.00
|
|
0.500
|
%
|
|
|
|
|
|
|
|
Fair Value
|
||||||
|
Category
|
|
Balance Sheet Location
|
|
Fair Value Level
|
|
September 30,
2017 |
|
December 31,
2016 |
||||
|
Available-for-sale securities
|
|
Marketable securities
|
|
1
|
|
$
|
5
|
|
|
$
|
4
|
|
|
Available-for-sale securities
|
|
Marketable securities
|
|
2
|
|
33
|
|
|
26
|
|
||
|
Currency forward contracts
|
|
|
|
|
|
|
|
|
||||
|
Cash flow hedges
|
|
Accounts receivable other
|
|
2
|
|
4
|
|
|
2
|
|
||
|
Cash flow hedges
|
|
Other accrued liabilities
|
|
2
|
|
1
|
|
|
4
|
|
||
|
Undesignated
|
|
Accounts receivable other
|
|
2
|
|
1
|
|
|
1
|
|
||
|
Undesignated
|
|
Other accrued liabilities
|
|
2
|
|
2
|
|
|
1
|
|
||
|
Currency swaps
|
|
|
|
|
|
|
|
|
||||
|
Cash flow hedges
|
|
Other noncurrent liabilities
|
|
2
|
|
145
|
|
|
12
|
|
||
|
Undesignated
|
|
Other accrued liabilities
|
|
2
|
|
2
|
|
|
3
|
|
||
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||||||||
|
|
Carrying Value
|
|
Fair
Value
|
|
Carrying Value
|
|
Fair
Value
|
||||||||
|
Senior notes
|
$
|
1,500
|
|
|
$
|
1,588
|
|
|
$
|
1,550
|
|
|
$
|
1,612
|
|
|
Term Facility
|
275
|
|
|
275
|
|
|
—
|
|
|
—
|
|
||||
|
Other indebtedness*
|
28
|
|
|
22
|
|
|
120
|
|
|
101
|
|
||||
|
Total
|
$
|
1,803
|
|
|
$
|
1,885
|
|
|
$
|
1,670
|
|
|
$
|
1,713
|
|
|
*
|
The carrying value includes the unamortized portion of a fair value adjustment related to a terminated interest rate swap at both dates. The carrying value and fair value also include a financial liability associated with certain build-to-suit lease arrangements at both dates.
|
|
Underlying Financial Instrument
|
|
Derivative Financial Instrument
|
|||||||||||||||||||||
|
Description
|
|
Type
|
|
Face Amount
|
|
Rate
|
|
Designated Notional Amount
|
|
Traded Amount
|
|
Inflow Rate
|
|
Outflow Rate
|
|||||||||
|
June 2026 Notes
|
|
Payable
|
|
$
|
375
|
|
|
6.50
|
%
|
|
$
|
375
|
|
|
€
|
338
|
|
|
6.50
|
%
|
|
5.14
|
%
|
|
April 2025 Notes
|
|
Payable
|
|
$
|
400
|
|
|
5.75
|
%
|
|
$
|
400
|
|
|
€
|
371
|
|
|
5.75
|
%
|
|
3.85
|
%
|
|
Luxembourg Intercompany Notes
|
|
Receivable
|
|
€
|
281
|
|
|
3.91
|
%
|
|
€
|
281
|
|
|
$
|
300
|
|
|
6.00
|
%
|
|
3.91
|
%
|
|
|
|
|
|
Notional Amount (U.S. Dollar Equivalent)
|
|
|
||||||||||
|
Functional Currency
|
|
Traded Currency
|
|
Designated as
Cash Flow Hedges |
|
Undesignated
|
|
Total
|
|
Maturity
|
||||||
|
U.S. dollar
|
|
Mexican peso, euro
|
|
$
|
111
|
|
|
$
|
4
|
|
|
$
|
115
|
|
|
Dec-18
|
|
Euro
|
|
U.S. dollar, Canadian dollar, Hungarian forint, British pound, Swiss franc, Indian rupee, Russian ruble
|
|
39
|
|
|
|
|
|
39
|
|
|
Dec-18
|
|||
|
British pound
|
|
U.S. dollar, Euro
|
|
1
|
|
|
|
|
|
1
|
|
|
Aug-18
|
|||
|
Swedish krona
|
|
Euro
|
|
29
|
|
|
|
|
|
29
|
|
|
Nov-18
|
|||
|
South African rand
|
|
U.S. dollar, Euro, Thai baht
|
|
|
|
|
7
|
|
|
7
|
|
|
Sep-18
|
|||
|
Thai baht
|
|
U.S. dollar, Australian dollar
|
|
|
|
16
|
|
|
16
|
|
|
Apr-18
|
||||
|
Canadian dollar
|
|
U.S. dollar
|
|
|
|
14
|
|
|
14
|
|
|
Dec-18
|
||||
|
Brazilian real
|
|
Euro
|
|
|
|
|
4
|
|
|
4
|
|
|
Sep-18
|
|||
|
Indian rupee
|
|
U.S. dollar, British pound, Euro
|
|
|
|
|
32
|
|
|
32
|
|
|
Mar-19
|
|||
|
Total forward contracts
|
|
|
|
180
|
|
|
77
|
|
|
257
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
U.S. dollar
|
|
Euro, Canadian dollar
|
|
332
|
|
|
21
|
|
|
353
|
|
|
Sep-23
|
|||
|
Euro
|
|
U.S. dollar
|
|
775
|
|
|
|
|
|
775
|
|
|
Jun-26
|
|||
|
South African rand
|
|
U.S. dollar
|
|
|
|
1
|
|
|
1
|
|
|
Oct-17
|
||||
|
Total currency swaps
|
|
|
|
1,107
|
|
|
22
|
|
|
1,129
|
|
|
|
|||
|
Total currency derivatives
|
|
|
|
$
|
1,287
|
|
|
$
|
99
|
|
|
$
|
1,386
|
|
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Balance, beginning of period
|
$
|
74
|
|
|
$
|
63
|
|
|
$
|
66
|
|
|
$
|
56
|
|
|
Acquisitions
|
(2
|
)
|
|
|
|
6
|
|
|
|
||||||
|
Amounts accrued for current period sales
|
8
|
|
|
6
|
|
|
23
|
|
|
19
|
|
||||
|
Adjustments of prior estimates
|
4
|
|
|
7
|
|
|
9
|
|
|
19
|
|
||||
|
Settlements of warranty claims
|
(9
|
)
|
|
(10
|
)
|
|
(32
|
)
|
|
(28
|
)
|
||||
|
Currency impact
|
|
|
|
1
|
|
|
3
|
|
|
1
|
|
||||
|
Balance, end of period
|
$
|
75
|
|
|
$
|
67
|
|
|
$
|
75
|
|
|
$
|
67
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Government grants and incentives
|
$
|
2
|
|
|
$
|
2
|
|
|
$
|
6
|
|
|
$
|
5
|
|
|
Foreign exchange loss
|
|
|
|
(2
|
)
|
|
(3
|
)
|
|
(4
|
)
|
||||
|
Strategic transaction expenses
|
(3
|
)
|
|
(3
|
)
|
|
(20
|
)
|
|
(6
|
)
|
||||
|
Gain on sale of marketable securities
|
|
|
|
7
|
|
|
|
|
|
7
|
|
||||
|
Insurance and other recoveries
|
|
|
|
|
|
|
|
|
|
1
|
|
||||
|
Amounts attributable to previously divested/closed operations
|
|
|
|
|
|
|
3
|
|
|
1
|
|
||||
|
Other, net
|
2
|
|
|
2
|
|
|
6
|
|
|
5
|
|
||||
|
Other income (expense), net
|
$
|
1
|
|
|
$
|
6
|
|
|
$
|
(8
|
)
|
|
$
|
9
|
|
|
|
|
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
|
|
|
|
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
|
|
|
|
Ownership
Percentage
|
|
Investment
|
||
|
Dongfeng Dana Axle Co., Ltd. (DDAC)
|
50%
|
|
$
|
90
|
|
|
Bendix Spicer Foundation Brake, LLC
|
20%
|
|
45
|
|
|
|
Axles India Limited
|
48%
|
|
8
|
|
|
|
All others as a group
|
|
|
10
|
|
|
|
Investments in equity affiliates
|
|
|
153
|
|
|
|
Investments in affiliates carried at cost
|
|
|
2
|
|
|
|
Investments in affiliates
|
|
|
$
|
155
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Sales
|
$
|
215
|
|
|
$
|
145
|
|
|
$
|
615
|
|
|
$
|
425
|
|
|
Gross profit
|
$
|
21
|
|
|
$
|
21
|
|
|
$
|
72
|
|
|
$
|
53
|
|
|
Earnings before income taxes
|
$
|
5
|
|
|
$
|
5
|
|
|
$
|
15
|
|
|
$
|
8
|
|
|
Net income
|
$
|
3
|
|
|
$
|
2
|
|
|
$
|
11
|
|
|
$
|
4
|
|
|
Dana's equity in earnings of affiliate
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
4
|
|
|
$
|
—
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||||||||||||||
|
|
|
|
|
% of
|
|
|
|
% of
|
|
|
|
% of
|
|
|
|
% of
|
||||||||||||
|
|
|
Dollars
|
|
Total
|
|
Dollars
|
|
Total
|
|
Dollars
|
|
Total
|
|
Dollars
|
|
Total
|
||||||||||||
|
Light Vehicle
|
|
$
|
805
|
|
|
44.0
|
%
|
|
$
|
631
|
|
|
45.6
|
%
|
|
$
|
2,369
|
|
|
44.1
|
%
|
|
$
|
1,913
|
|
|
43.7
|
%
|
|
Commercial Vehicle
|
|
371
|
|
|
20.2
|
%
|
|
294
|
|
|
21.2
|
%
|
|
1,057
|
|
|
19.7
|
%
|
|
976
|
|
|
22.3
|
%
|
||||
|
Off-Highway
|
|
384
|
|
|
21.0
|
%
|
|
199
|
|
|
14.4
|
%
|
|
1,107
|
|
|
20.6
|
%
|
|
692
|
|
|
15.8
|
%
|
||||
|
Power Technologies
|
|
271
|
|
|
14.8
|
%
|
|
260
|
|
|
18.8
|
%
|
|
839
|
|
|
15.6
|
%
|
|
798
|
|
|
18.2
|
%
|
||||
|
Total
|
|
$
|
1,831
|
|
|
|
|
$
|
1,384
|
|
|
|
|
$
|
5,372
|
|
|
|
|
$
|
4,379
|
|
|
|
||||
|
|
|
|
|
|
Actual
|
|||||
|
(Units in thousands)
|
Dana 2017 Outlook
|
|
2016
|
|
2015
|
|||||
|
North America
|
|
|
|
|
|
|
|
|
|
|
|
Light Truck (Full Frame)
|
4,500
|
|
to
|
4,600
|
|
4,457
|
|
|
4,136
|
|
|
Light Vehicle Engines
|
14,800
|
|
to
|
15,000
|
|
15,913
|
|
|
15,474
|
|
|
Medium Truck (Classes 5-7)
|
240
|
|
to
|
250
|
|
233
|
|
|
237
|
|
|
Heavy Truck (Class 8)
|
245
|
|
to
|
255
|
|
228
|
|
|
323
|
|
|
Agricultural Equipment
|
50
|
|
to
|
60
|
|
53
|
|
|
58
|
|
|
Construction/Mining Equipment
|
150
|
|
to
|
160
|
|
150
|
|
|
158
|
|
|
Europe (including Eastern Europe)
|
|
|
|
|
|
|
|
|
|
|
|
Light Truck
|
9,900
|
|
to
|
10,100
|
|
9,306
|
|
|
8,546
|
|
|
Light Vehicle Engines
|
23,800
|
|
to
|
24,300
|
|
23,287
|
|
|
22,570
|
|
|
Medium/Heavy Truck
|
460
|
|
to
|
485
|
|
463
|
|
|
434
|
|
|
Agricultural Equipment
|
195
|
|
to
|
210
|
|
193
|
|
|
202
|
|
|
Construction/Mining Equipment
|
295
|
|
to
|
310
|
|
290
|
|
|
299
|
|
|
South America
|
|
|
|
|
|
|
|
|
|
|
|
Light Truck
|
1,200
|
|
to
|
1,250
|
|
980
|
|
|
940
|
|
|
Light Vehicle Engines
|
2,300
|
|
to
|
2,400
|
|
2,112
|
|
|
2,439
|
|
|
Medium/Heavy Truck
|
75
|
|
to
|
85
|
|
70
|
|
|
88
|
|
|
Agricultural Equipment
|
30
|
|
to
|
35
|
|
29
|
|
|
32
|
|
|
Construction/Mining Equipment
|
10
|
|
to
|
15
|
|
10
|
|
|
13
|
|
|
Asia-Pacific
|
|
|
|
|
|
|
|
|
|
|
|
Light Truck
|
29,000
|
|
to
|
29,500
|
|
27,465
|
|
|
24,160
|
|
|
Light Vehicle Engines
|
51,000
|
|
to
|
52,000
|
|
50,533
|
|
|
47,209
|
|
|
Medium/Heavy Truck
|
1,900
|
|
to
|
2,000
|
|
1,661
|
|
|
1,383
|
|
|
Agricultural Equipment
|
640
|
|
to
|
670
|
|
648
|
|
|
676
|
|
|
Construction/Mining Equipment
|
430
|
|
to
|
450
|
|
396
|
|
|
405
|
|
|
|
2017
Outlook |
|
2016
|
|
2015
|
||||
|
Sales
|
~$7,100
|
|
$
|
5,826
|
|
|
$
|
6,060
|
|
|
Adjusted EBITDA
|
~$835
|
|
$
|
660
|
|
|
$
|
652
|
|
|
Net cash provided by operating activities
|
~$550
|
|
$
|
384
|
|
|
$
|
406
|
|
|
Purchases of property, plant and equipment
|
~$400
|
|
$
|
322
|
|
|
$
|
260
|
|
|
Free Cash Flow
|
~$150
|
|
$
|
62
|
|
|
$
|
146
|
|
|
|
Three Months Ended September 30,
|
|
|
||||||||||||||
|
|
2017
|
|
2016
|
|
|
||||||||||||
|
|
Dollars
|
|
% of
Net Sales |
|
Dollars
|
|
% of
Net Sales |
|
Increase/
(Decrease) |
||||||||
|
Net sales
|
$
|
1,831
|
|
|
|
|
$
|
1,384
|
|
|
|
|
$
|
447
|
|
||
|
Cost of sales
|
1,562
|
|
|
85.3
|
%
|
|
1,176
|
|
|
85.0
|
%
|
|
386
|
|
|||
|
Gross margin
|
269
|
|
|
14.7
|
%
|
|
208
|
|
|
15.0
|
%
|
|
61
|
|
|||
|
Selling, general and administrative expenses
|
125
|
|
|
6.8
|
%
|
|
99
|
|
|
7.2
|
%
|
|
26
|
|
|||
|
Amortization of intangibles
|
4
|
|
|
|
|
2
|
|
|
|
|
2
|
|
|||||
|
Restructuring charges, net
|
2
|
|
|
|
|
17
|
|
|
|
|
(15
|
)
|
|||||
|
Other income, net
|
1
|
|
|
|
|
6
|
|
|
|
|
(5
|
)
|
|||||
|
Earnings before interest and income taxes
|
139
|
|
|
|
|
96
|
|
|
|
|
43
|
|
|||||
|
Loss on extinguishment of debt
|
(13
|
)
|
|
|
|
|
|
|
|
|
(13
|
)
|
|||||
|
Interest income
|
3
|
|
|
|
|
3
|
|
|
|
|
—
|
|
|||||
|
Interest expense
|
25
|
|
|
|
|
27
|
|
|
|
|
(2
|
)
|
|||||
|
Earnings before income taxes
|
104
|
|
|
|
|
72
|
|
|
|
|
32
|
|
|||||
|
Income tax expense
|
33
|
|
|
|
|
13
|
|
|
|
|
20
|
|
|||||
|
Equity in earnings of affiliates
|
2
|
|
|
|
|
2
|
|
|
|
|
—
|
|
|||||
|
Net income
|
73
|
|
|
|
|
61
|
|
|
|
|
12
|
|
|||||
|
Less: Noncontrolling interests net income
|
3
|
|
|
|
|
4
|
|
|
|
|
(1
|
)
|
|||||
|
Less: Redeemable noncontrolling interests net income
|
1
|
|
|
|
|
|
|
|
|
|
1
|
|
|||||
|
Net income attributable to the parent company
|
$
|
69
|
|
|
|
|
$
|
57
|
|
|
|
|
$
|
12
|
|
||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Three Months Ended
September 30, |
|
|
|
Amount of Change Due To
|
||||||||||||||||||
|
|
2017
|
|
2016
|
|
Increase/(Decrease)
|
|
Currency Effects
|
|
Acquisitions (Divestitures)
|
|
Organic Change
|
||||||||||||
|
North America
|
$
|
926
|
|
|
$
|
726
|
|
|
$
|
200
|
|
|
$
|
3
|
|
|
$
|
36
|
|
|
$
|
161
|
|
|
Europe
|
537
|
|
|
373
|
|
|
164
|
|
|
21
|
|
|
78
|
|
|
65
|
|
||||||
|
South America
|
137
|
|
|
94
|
|
|
43
|
|
|
(3
|
)
|
|
14
|
|
|
32
|
|
||||||
|
Asia Pacific
|
231
|
|
|
191
|
|
|
40
|
|
|
7
|
|
|
5
|
|
|
28
|
|
||||||
|
Total
|
$
|
1,831
|
|
|
$
|
1,384
|
|
|
$
|
447
|
|
|
$
|
28
|
|
|
$
|
133
|
|
|
$
|
286
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
Three Months Ended
September 30, |
||||||
|
|
|
2017
|
|
2016
|
||||
|
Government grants and incentives
|
|
$
|
2
|
|
|
$
|
2
|
|
|
Foreign exchange loss
|
|
|
|
|
(2
|
)
|
||
|
Strategic transaction expenses
|
|
(3
|
)
|
|
(3
|
)
|
||
|
Gain on sale of marketable securities
|
|
|
|
|
7
|
|
||
|
Other
|
|
2
|
|
|
2
|
|
||
|
Other income, net
|
|
$
|
1
|
|
|
$
|
6
|
|
|
|
|
|
|
|
||||
|
|
Nine Months Ended September 30,
|
|
|
||||||||||||||
|
|
2017
|
|
2016
|
|
|
||||||||||||
|
|
Dollars
|
|
% of
Net Sales |
|
Dollars
|
|
% of
Net Sales |
|
Increase/
(Decrease) |
||||||||
|
Net sales
|
$
|
5,372
|
|
|
|
|
$
|
4,379
|
|
|
|
|
$
|
993
|
|
||
|
Cost of sales
|
4,564
|
|
|
85.0
|
%
|
|
3,739
|
|
|
85.4
|
%
|
|
825
|
|
|||
|
Gross margin
|
808
|
|
|
15.0
|
%
|
|
640
|
|
|
14.6
|
%
|
|
168
|
|
|||
|
Selling, general and administrative expenses
|
379
|
|
|
7.1
|
%
|
|
303
|
|
|
6.9
|
%
|
|
76
|
|
|||
|
Amortization of intangibles
|
9
|
|
|
|
|
6
|
|
|
|
|
3
|
|
|||||
|
Restructuring charges, net
|
14
|
|
|
|
|
23
|
|
|
|
|
(9
|
)
|
|||||
|
Other income (expense), net
|
(8
|
)
|
|
|
|
9
|
|
|
|
|
(17
|
)
|
|||||
|
Earnings before interest and income taxes
|
398
|
|
|
|
|
317
|
|
|
|
|
81
|
|
|||||
|
Loss on extinguishment of debt
|
(19
|
)
|
|
|
|
(17
|
)
|
|
|
|
(2
|
)
|
|||||
|
Interest income
|
8
|
|
|
|
|
8
|
|
|
|
|
—
|
|
|||||
|
Interest expense
|
79
|
|
|
|
|
84
|
|
|
|
|
(5
|
)
|
|||||
|
Earnings before income taxes
|
308
|
|
|
|
|
224
|
|
|
|
|
84
|
|
|||||
|
Income tax expense
|
94
|
|
|
|
|
66
|
|
|
|
|
28
|
|
|||||
|
Equity in earnings of affiliates
|
12
|
|
|
|
|
6
|
|
|
|
|
6
|
|
|||||
|
Net income
|
226
|
|
|
|
|
164
|
|
|
|
|
62
|
|
|||||
|
Less: Noncontrolling interests net income
|
13
|
|
|
|
|
9
|
|
|
|
|
4
|
|
|||||
|
Less: Redeemable noncontrolling interests net loss
|
(2
|
)
|
|
|
|
|
|
|
|
|
(2
|
)
|
|||||
|
Net income attributable to the parent company
|
$
|
215
|
|
|
|
|
$
|
155
|
|
|
|
|
$
|
60
|
|
||
|
|
Nine Months Ended
September 30, |
|
|
|
Amount of Change Due To
|
||||||||||||||||||
|
|
2017
|
|
2016
|
|
Increase/
(Decrease) |
|
Currency Effects
|
|
Acquisitions
(Divestitures)
|
|
Organic Change
|
||||||||||||
|
North America
|
$
|
2,781
|
|
|
$
|
2,329
|
|
|
$
|
452
|
|
|
$
|
(3
|
)
|
|
$
|
91
|
|
|
$
|
364
|
|
|
Europe
|
1,584
|
|
|
1,231
|
|
|
353
|
|
|
|
|
|
209
|
|
|
144
|
|
||||||
|
South America
|
371
|
|
|
251
|
|
|
120
|
|
|
7
|
|
|
38
|
|
|
75
|
|
||||||
|
Asia Pacific
|
636
|
|
|
568
|
|
|
68
|
|
|
8
|
|
|
14
|
|
|
46
|
|
||||||
|
Total
|
$
|
5,372
|
|
|
$
|
4,379
|
|
|
$
|
993
|
|
|
$
|
12
|
|
|
$
|
352
|
|
|
$
|
629
|
|
|
|
Nine Months Ended
September 30, |
||||||
|
|
2017
|
|
2016
|
||||
|
Government grants and incentives
|
$
|
6
|
|
|
$
|
5
|
|
|
Foreign exchange loss
|
(3
|
)
|
|
(4
|
)
|
||
|
Strategic transaction expenses
|
(20
|
)
|
|
(6
|
)
|
||
|
Gain on sale of marketable securities
|
|
|
|
7
|
|
||
|
Insurance recoveries
|
|
|
|
1
|
|
||
|
Amounts attributable to previously divested/closed operations
|
3
|
|
|
1
|
|
||
|
Other
|
6
|
|
|
5
|
|
||
|
Other income (expense), net
|
$
|
(8
|
)
|
|
$
|
9
|
|
|
|
|
Three Months
|
|
Nine Months
|
||||||||||||||||||
|
|
|
Sales
|
|
Segment
EBITDA |
|
Segment
EBITDA Margin |
|
Sales
|
|
Segment
EBITDA |
|
Segment
EBITDA Margin |
||||||||||
|
2016
|
|
$
|
631
|
|
|
$
|
73
|
|
|
11.6
|
%
|
|
$
|
1,913
|
|
|
$
|
202
|
|
|
10.6
|
%
|
|
Volume and mix
|
|
135
|
|
|
30
|
|
|
|
|
380
|
|
|
75
|
|
|
|
||||||
|
Acquisition
|
|
28
|
|
|
3
|
|
|
|
|
69
|
|
|
9
|
|
|
|
||||||
|
Performance
|
|
6
|
|
|
(16
|
)
|
|
|
|
11
|
|
|
(8
|
)
|
|
|
||||||
|
Currency effects
|
|
5
|
|
|
1
|
|
|
|
|
(4
|
)
|
|
(5
|
)
|
|
|
||||||
|
2017
|
|
$
|
805
|
|
|
$
|
91
|
|
|
11.3
|
%
|
|
$
|
2,369
|
|
|
$
|
273
|
|
|
11.5
|
%
|
|
|
|
Three Months
|
|
Nine Months
|
||||||||||||||||||
|
|
|
Sales
|
|
Segment
EBITDA |
|
Segment
EBITDA Margin |
|
Sales
|
|
Segment
EBITDA |
|
Segment
EBITDA Margin |
||||||||||
|
2016
|
|
$
|
294
|
|
|
$
|
23
|
|
|
7.8
|
%
|
|
$
|
976
|
|
|
$
|
81
|
|
|
8.3
|
%
|
|
Volume and mix
|
|
55
|
|
|
14
|
|
|
|
|
24
|
|
|
8
|
|
|
|
||||||
|
Acquisition
|
|
12
|
|
|
3
|
|
|
|
|
32
|
|
|
|
|
|
|||||||
|
Performance
|
|
4
|
|
|
(7
|
)
|
|
|
|
10
|
|
|
8
|
|
|
|
||||||
|
Currency effects
|
|
6
|
|
|
|
|
|
|
15
|
|
|
(6
|
)
|
|
|
|||||||
|
2017
|
|
$
|
371
|
|
|
$
|
33
|
|
|
8.9
|
%
|
|
$
|
1,057
|
|
|
$
|
91
|
|
|
8.6
|
%
|
|
|
|
Three Months
|
|
Nine Months
|
||||||||||||||||||
|
|
|
Sales
|
|
Segment
EBITDA |
|
Segment
EBITDA Margin |
|
Sales
|
|
Segment
EBITDA |
|
Segment
EBITDA Margin |
||||||||||
|
2016
|
|
$
|
199
|
|
|
$
|
28
|
|
|
14.1
|
%
|
|
$
|
692
|
|
|
$
|
97
|
|
|
14.0
|
%
|
|
Volume and mix
|
|
70
|
|
|
14
|
|
|
|
|
136
|
|
|
27
|
|
|
|
||||||
|
Acquisition
|
|
105
|
|
|
12
|
|
|
|
|
284
|
|
|
30
|
|
|
|
||||||
|
Performance
|
|
|
|
—
|
|
|
|
|
(5
|
)
|
|
3
|
|
|
|
|||||||
|
Currency effects
|
|
10
|
|
|
1
|
|
|
|
|
|
|
|
|
|
||||||||
|
2017
|
|
$
|
384
|
|
|
$
|
55
|
|
|
14.3
|
%
|
|
$
|
1,107
|
|
|
$
|
157
|
|
|
14.2
|
%
|
|
|
|
Three Months
|
|
Nine Months
|
||||||||||||||||||
|
|
|
Sales
|
|
Segment
EBITDA |
|
Segment
EBITDA Margin |
|
Sales
|
|
Segment
EBITDA |
|
Segment
EBITDA Margin |
||||||||||
|
2016
|
|
$
|
260
|
|
|
$
|
42
|
|
|
16.2
|
%
|
|
$
|
798
|
|
|
$
|
120
|
|
|
15.0
|
%
|
|
Volume and mix
|
|
18
|
|
|
7
|
|
|
|
|
77
|
|
|
25
|
|
|
|
||||||
|
Divestiture
|
|
(12
|
)
|
|
|
|
|
|
(33
|
)
|
|
(2
|
)
|
|
|
|||||||
|
Performance
|
|
(2
|
)
|
|
(9
|
)
|
|
|
|
(4
|
)
|
|
(11
|
)
|
|
|
||||||
|
Currency effects
|
|
7
|
|
|
1
|
|
|
|
|
1
|
|
|
|
|
|
|||||||
|
2017
|
|
$
|
271
|
|
|
$
|
41
|
|
|
15.1
|
%
|
|
$
|
839
|
|
|
$
|
132
|
|
|
15.7
|
%
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Net income
|
$
|
73
|
|
|
$
|
61
|
|
|
$
|
226
|
|
|
$
|
164
|
|
|
Equity in earnings of affiliates
|
2
|
|
|
2
|
|
|
12
|
|
|
6
|
|
||||
|
Income tax expense
|
33
|
|
|
13
|
|
|
94
|
|
|
66
|
|
||||
|
Earnings before income taxes
|
104
|
|
|
72
|
|
|
308
|
|
|
224
|
|
||||
|
Depreciation and amortization
|
62
|
|
|
48
|
|
|
172
|
|
|
136
|
|
||||
|
Restructuring
|
2
|
|
|
17
|
|
|
14
|
|
|
23
|
|
||||
|
Interest expense, net
|
22
|
|
|
24
|
|
|
71
|
|
|
76
|
|
||||
|
Other*
|
26
|
|
|
7
|
|
|
73
|
|
|
35
|
|
||||
|
Adjusted EBITDA
|
$
|
216
|
|
|
$
|
168
|
|
|
$
|
638
|
|
|
$
|
494
|
|
|
*
|
Other includes stock compensation expense, strategic transaction expenses, distressed supplier costs, amounts attributable to previously divested/closed operations, acquisition related inventory adjustments and other items. See
Note 18
to our consolidated financial statements in Item 1 of Part I for additional details.
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Net cash provided by operating activities
|
$
|
181
|
|
|
$
|
42
|
|
|
$
|
361
|
|
|
$
|
182
|
|
|
Purchases of property, plant and equipment
|
(82
|
)
|
|
(68
|
)
|
|
(251
|
)
|
|
(198
|
)
|
||||
|
Free cash flow
|
$
|
99
|
|
|
$
|
(26
|
)
|
|
$
|
110
|
|
|
$
|
(16
|
)
|
|
Cash and cash equivalents
|
$
|
558
|
|
|
Less: Deposits supporting obligations
|
(6
|
)
|
|
|
Available cash
|
552
|
|
|
|
Additional cash availability from Revolving Facility
|
579
|
|
|
|
Marketable securities
|
38
|
|
|
|
Total liquidity
|
$
|
1,169
|
|
|
|
U.S.
|
|
Non-U.S.
|
|
Total
|
||||||
|
Cash and cash equivalents
|
$
|
87
|
|
|
$
|
312
|
|
|
$
|
399
|
|
|
Cash and cash equivalents held as deposits
|
|
|
|
6
|
|
|
6
|
|
|||
|
Cash and cash equivalents held at less than wholly-owned subsidiaries
|
3
|
|
|
150
|
|
|
153
|
|
|||
|
Consolidated cash balance
|
$
|
90
|
|
|
$
|
468
|
|
|
$
|
558
|
|
|
|
Nine Months Ended
September 30, |
||||||
|
|
2017
|
|
2016
|
||||
|
Cash used for changes in working capital
|
$
|
(80
|
)
|
|
$
|
(142
|
)
|
|
Other cash provided by operations
|
441
|
|
|
324
|
|
||
|
Net cash provided by operating activities
|
361
|
|
|
182
|
|
||
|
Net cash used in investing activities
|
(438
|
)
|
|
(187
|
)
|
||
|
Net cash used in financing activities
|
(113
|
)
|
|
(72
|
)
|
||
|
Net decrease in cash and cash equivalents
|
$
|
(190
|
)
|
|
$
|
(77
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exhibit No.
|
Description
|
|
|
|
|
3.1
|
|
|
|
|
|
3.2
|
|
|
|
|
|
3.3
|
|
|
|
|
|
10.1
|
|
|
|
|
|
31.1
|
|
|
|
|
|
31.2
|
|
|
|
|
|
32
|
|
|
|
|
|
101
|
The following materials from Dana Incorporated’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2017, formatted in XBRL (Extensible Business Reporting Language): (i) the Consolidated Statement of Operations, (ii) the Consolidated Statement of Comprehensive Income, (iii) the Consolidated Balance Sheet, (iv) the Consolidated Statement of Cash Flows and (v) Notes to the Consolidated Financial Statements. Filed with this Report.
|
|
|
|
DANA INCORPORATED
|
|
|
Date:
|
October 26, 2017
|
By:
|
/s/ Jonathan M. Collins
|
|
|
|
|
Jonathan M. Collins
|
|
|
|
|
Executive Vice President and
|
|
|
|
|
Chief Financial Officer
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|