Document
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
Form 10-Q
Quarterly Report Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
For the quarterly period ended: March 31, 2017
Commission File Number: 1-1063
Dana Incorporated
(Exact name of registrant as specified in its charter)
|
| | |
Delaware | | 26-1531856 |
(State of incorporation) | | (IRS Employer Identification Number) |
| | |
3939 Technology Drive, Maumee, OH | | 43537 |
(Address of principal executive offices) | | (Zip Code) |
Registrant’s telephone number, including area code: (419) 887-3000
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports) and (2) has been subject to such filing requirements for the past 90 days. Yes þ No o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
Yes þ No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and "emerging growth company" in Rule 12b-2 of the Exchange Act. (Check one):
|
| | | |
Large accelerated filer þ | Accelerated filer o | Non-accelerated filer o | Smaller reporting company o |
(Do not check if a smaller reporting company) | | Emerging growth company o |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes o No þ
APPLICABLE ONLY TO CORPORATE ISSUERS:
There were 144,559,475 shares of the registrant’s common stock outstanding at April 21, 2017.
DANA INCORPORATED – FORM 10-Q
FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2017
TABLE OF CONTENTS
|
| | |
| | 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 | | |
Exhibit Index | | |
PART I – FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
Dana Incorporated
Consolidated Statement of Operations (Unaudited)
(In millions, except per share amounts)
|
| | | | | | | |
| Three Months Ended March 31, |
| 2017 | | 2016 |
Net sales | $ | 1,701 |
| | $ | 1,449 |
|
Costs and expenses | |
| | |
|
Cost of sales | 1,438 |
| | 1,250 |
|
Selling, general and administrative expenses | 121 |
| | 98 |
|
Amortization of intangibles | 2 |
| | 2 |
|
Restructuring charges, net | 2 |
| | 1 |
|
Other expense, net | (9 | ) | | (2 | ) |
Income before interest and income taxes | 129 |
| | 96 |
|
Interest income | 3 |
| | 3 |
|
Interest expense | 27 |
| | 27 |
|
Income before income taxes | 105 |
|
| 72 |
|
Income tax expense | 30 |
| | 24 |
|
Equity in earnings of affiliates | 5 |
| |
|
|
Net income | 80 |
| | 48 |
|
Less: Noncontrolling interests net income | 5 |
| | 3 |
|
Less: Redeemable noncontrolling interest net income |
|
| |
|
|
Net income attributable to the parent company | $ | 75 |
| | $ | 45 |
|
| | | |
Net income per share attributable to the parent company | |
| | |
|
Basic | $ | 0.52 |
| | $ | 0.30 |
|
Diluted | $ | 0.51 |
| | $ | 0.30 |
|
| | | |
Weighted-average common shares outstanding | | | |
Basic | 144.6 |
| | 149.4 |
|
Diluted | 145.9 |
| | 149.9 |
|
| | | |
Cash dividends declared per share | $ | 0.06 |
| | $ | 0.06 |
|
The accompanying notes are an integral part of the consolidated financial statements.
Dana Incorporated
Consolidated Statement of Comprehensive Income (Unaudited)
(In millions)
|
| | | | | | | |
| Three Months Ended March 31, |
| 2017 | | 2016 |
Net income | $ | 80 |
| | $ | 48 |
|
Other comprehensive income (loss), net of tax: | | | |
Currency translation adjustments | 30 |
| | 30 |
|
Hedging gains and losses | (4 | ) | | 3 |
|
Investment and other gains and losses |
|
| | 2 |
|
Defined benefit plans | 5 |
| | 7 |
|
Other comprehensive income | 31 |
| | 42 |
|
Total comprehensive income | 111 |
| | 90 |
|
Less: Comprehensive income attributable to noncontrolling interests | (7 | ) | | (4 | ) |
Less: Comprehensive loss attributable to redeemable noncontrolling interest | 1 |
| |
|
|
Comprehensive income attributable to the parent company | $ | 105 |
| | $ | 86 |
|
The accompanying notes are an integral part of the consolidated financial statements.
Dana Incorporated
Consolidated Balance Sheet (Unaudited)
(In millions, except share and per share amounts)
|
| | | | | | | |
| March 31, 2017 | | December 31, 2016 |
Assets | |
| | |
|
Current assets | |
| | |
|
Cash and cash equivalents | $ | 423 |
| | $ | 707 |
|
Marketable securities | 31 |
| | 30 |
|
Accounts receivable | |
| | |
|
Trade, less allowance for doubtful accounts of $7 in 2017 and $6 in 2016 | 1,009 |
| | 721 |
|
Other | 129 |
| | 110 |
|
Inventories | |
| | |
|
Raw materials | 376 |
| | 321 |
|
Work in process and finished goods | 438 |
| | 317 |
|
Other current assets | 98 |
| | 78 |
|
Total current assets | 2,504 |
| | 2,284 |
|
Goodwill | 134 |
| | 90 |
|
Intangibles | 180 |
| | 109 |
|
Deferred tax assets | 578 |
| | 588 |
|
Other noncurrent assets | 60 |
| | 226 |
|
Investments in affiliates | 158 |
| | 150 |
|
Property, plant and equipment, net | 1,676 |
| | 1,413 |
|
Total assets | $ | 5,290 |
| | $ | 4,860 |
|
| | | |
Liabilities and equity | |
| | |
|
Current liabilities | |
| | |
|
Notes payable, including current portion of long-term debt | $ | 213 |
| | $ | 69 |
|
Accounts payable | 1,028 |
| | 819 |
|
Accrued payroll and employee benefits | 150 |
| | 149 |
|
Taxes on income | 22 |
| | 15 |
|
Other accrued liabilities | 203 |
| | 201 |
|
Total current liabilities | 1,616 |
| | 1,253 |
|
Long-term debt, less debt issuance costs of $20 in 2017 and $21 in 2016 | 1,623 |
| | 1,595 |
|
Pension and postretirement obligations | 569 |
| | 565 |
|
Other noncurrent liabilities | 255 |
| | 205 |
|
Total liabilities | 4,063 |
| | 3,618 |
|
Commitments and contingencies (Note 14) |
|
| |
|
|
Redeemable noncontrolling interest | 44 |
| | |
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, 144,541,593 and 143,938,280 shares outstanding | 2 |
| | 2 |
|
Additional paid-in capital | 2,334 |
| | 2,327 |
|
Retained earnings | 82 |
| | 195 |
|
Treasury stock, at cost (6,957,065 and 6,812,784 shares) | (86 | ) | | (83 | ) |
Accumulated other comprehensive loss | (1,254 | ) | | (1,284 | ) |
Total parent company stockholders' equity | 1,078 |
| | 1,157 |
|
Noncontrolling interests | 105 |
| | 85 |
|
Total equity | 1,183 |
| | 1,242 |
|
Total liabilities and equity | $ | 5,290 |
| | $ | 4,860 |
|
The accompanying notes are an integral part of the consolidated financial statements.
Dana Incorporated
Consolidated Statement of Cash Flows (Unaudited)
(In millions)
|
| | | | | | | |
| Three Months Ended March 31, |
| 2017 | | 2016 |
Operating activities | |
| | |
|
Net income | $ | 80 |
| | $ | 48 |
|
Depreciation | 49 |
| | 41 |
|
Amortization of intangibles | 3 |
| | 2 |
|
Amortization of deferred financing charges | 1 |
| | 1 |
|
Earnings of affiliates, net of dividends received | (5 | ) | | 2 |
|
Stock compensation expense | 4 |
| | 2 |
|
Deferred income taxes | 10 |
| | 4 |
|
Pension contributions, net | (2 | ) | | (7 | ) |
Change in working capital | (133 | ) | | (128 | ) |
Other, net | 4 |
| | 8 |
|
Net cash provided by (used in) operating activities | 11 |
| | (27 | ) |
| | | |
Investing activities | |
| | |
|
Purchases of property, plant and equipment | (96 | ) | | (71 | ) |
Acquisition of businesses, net of cash acquired | (184 | ) | | (18 | ) |
Purchases of marketable securities | (11 | ) | | (12 | ) |
Proceeds from sales of marketable securities |
|
| | 3 |
|
Proceeds from maturities of marketable securities | 13 |
| | 8 |
|
Other | (4 | ) | | (2 | ) |
Net cash used in investing activities | (282 | ) | | (92 | ) |
| | | |
Financing activities | |
| | |
|
Net change in short-term debt | (1 | ) | | 11 |
|
Proceeds from long-term debt |
|
| | 32 |
|
Repayment of long-term debt | (17 | ) | | (24 | ) |
Dividends paid to common stockholders | (9 | ) | | (9 | ) |
Distributions to noncontrolling interests | (1 | ) | | (1 | ) |
Repurchases of common stock |
|
| | (28 | ) |
Other | 2 |
| | (1 | ) |
Net cash used in financing activities | (26 | ) | | (20 | ) |
| | | |
Net decrease in cash and cash equivalents | (297 | ) | | (139 | ) |
Cash and cash equivalents – beginning of period | 707 |
| | 791 |
|
Effect of exchange rate changes on cash balances | 13 |
| | 17 |
|
Cash and cash equivalents – end of period | $ | 423 |
| | $ | 669 |
|
| | | |
Non-cash investing activity | | | |
Purchases of property, plant and equipment held in accounts payable | $ | 106 |
| | $ | 45 |
|
The accompanying notes are an integral part of the consolidated financial statements.
Dana Incorporated
Index to Notes to Consolidated Financial Statements
|
| |
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 Interest |
| |
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 Expense, Net |
| |
18. | Segments |
| |
19. | Equity Affiliates |
Notes to Consolidated Financial Statements (Unaudited)
(In millions, except share and per share amounts)
Note 1. Organization and Summary of Significant Accounting Policies
General
Dana Incorporated (Dana) is headquartered in Maumee, Ohio and was incorporated in Delaware in 2007. As a global provider of high technology driveline (axles, driveshafts and transmissions), sealing and thermal-management products our customer base includes virtually every major vehicle manufacturer in the global light vehicle, medium/heavy vehicle and off-highway markets.
The terms "Dana," "we," "our" and "us," when used in this report, are references to Dana. These references include the subsidiaries of Dana unless otherwise indicated or the context requires otherwise.
Summary of significant accounting policies
Basis of presentation — Our consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States (GAAP) for interim financial information. These statements are unaudited, but in the opinion of management include all adjustments (consisting only of normal recurring adjustments) necessary for a fair statement of the results for the interim periods. The results reported in these consolidated financial statements should not necessarily be taken as indicative of results that may be expected for the entire year. The financial information included herein should be read in conjunction with the consolidated financial statements in Item 8 of our 2016 Form 10-K.
We have added the subtotal "Income before interest and income taxes" to our consolidated statement of operations. Interest income, interest expense and loss on extinguishment of debt are presented below the new subtotal but above the subtotal "Income before income taxes." Interest income was previously included in Other expense, net. Prior year amounts have been reclassified to conform to the 2017 presentation.
Recently adopted accounting pronouncements
In October 2016, the Financial Accounting Standards Board (FASB) issued Accounting Standard Update (ASU) 2016-16, Income Taxes – Intra-Entity Transfers of Assets Other Than Inventory, guidance that simplifies the accounting for the income tax consequences of intra-entity transfers of assets other than inventory. GAAP had prohibited the recognition in earnings of current and deferred income taxes for an intra-entity transfer until the asset was sold to an outside party or recovered through use. This amendment simplifies the accounting by requiring entities to recognize the income tax consequences of an intra-entity transfer of an asset other than inventory when the transfer occurs. The new guidance, which requires modified retrospective application, becomes effective January 1, 2018 with early adoption permitted in 2017 prior to the issuance of interim financial statements. We adopted this guidance effective January 1, 2017. The adoption of the new guidance resulted in a decrease in Other current assets of $10, a decrease in Other noncurrent assets of $169 and a decrease in Retained earnings at January 1, 2017 of $179.
We also adopted the following standards during the first quarter of 2017, none of which had a material impact on our financial statements or financial statement disclosures:
|
| | | | |
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 |
Recently issued accounting pronouncements
In March 2017, the FASB issued ASU 2017-07, Retirement Benefits – Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost, guidance that requires entities to present the service cost component of net
periodic pension cost and net periodic postretirement benefit cost in the income statement line items where they report compensation cost. Entities will present all other components of net benefit cost outside operating income, if this subtotal is presented. The rules related to the timing of when costs are recognized or how they are measured have not changed. This amendment only impacts where those costs are reflected within the income statement. In addition, only the service cost component will be eligible for capitalization in inventory and other assets. This guidance becomes effective January 1, 2018. Early adoption is permitted. We do not expect this guidance to have a material impact on our consolidated financial statements in the near term as the service components and related net periodic benefit costs are not significantly different.
In January 2017, the FASB issued ASU 2017-04, Goodwill – Simplifying the Test for Goodwill Impairment, guidance that simplifies how an entity is required to test goodwill for impairment by eliminating Step 2 of the goodwill impairment test. The new guidance quantifies goodwill impairment as the amount by which the carrying amount of a reporting unit, including goodwill, exceeds its fair value, with the impairment loss limited to the total amount of goodwill allocated to that reporting unit. This guidance becomes effective January 1, 2020 and will be applied on a prospective basis. Early adoption is permitted for impairment tests performed after January 1, 2017. We do not expect the adoption of this guidance to impact our consolidated financial statements.
In January 2017, the FASB issued ASU 2017-01, Business Combinations – Clarifying the Definition of a Business, guidance that revises the definition of a business. The definition of a business affects many areas of accounting, including acquisitions, disposals, goodwill impairment and consolidation. When substantially all of the fair value of gross assets acquired is concentrated in a single asset (or a group of similar assets), the asset acquired would not represent a business. To be considered a business, an acquisition would have to include an input and a substantive process that together significantly contribute to the ability to create outputs. The new guidance provides a framework to evaluate when an input and a substantive process are present. This guidance becomes effective January 1, 2018. Early adoption is permitted.
In November 2016, the FASB released ASU 2016-18, Statement of Cash Flows – Restricted Cash, guidance that addresses the diversity in practice in the classification and presentation of changes in restricted cash on the statement of cash flows. Amounts generally described as restricted cash and restricted cash equivalents should be included with cash and cash equivalents when reconciling the beginning-of-period and end-of-period total amounts shown on the statement of cash flows. This guidance becomes effective January 1, 2018 and must be applied on a retrospective basis. This guidance is not expected to have a material impact on our consolidated statement of cash flows.
In August 2016, the FASB released ASU 2016-15, Statement of Cash Flows – Classification of Certain Cash Receipts and Cash Payments, guidance intended to reduce diversity in practice in how certain cash receipts and cash payments are classified in the statement of cash flows. This guidance becomes effective January 1, 2018 and must be applied on a retrospective basis. This guidance is not expected to have a material impact on our consolidated statement of cash flows.
In June 2016, the FASB issued ASU 2016-13, Credit Losses – Measurement of Credit Losses on Financial Instruments, new guidance for the accounting for credit losses on certain financial instruments. This guidance introduces a new approach to estimating credit losses on certain types of financial instruments and modifies the impairment model for available-for-sale debt securities. This guidance, which becomes effective January 1, 2020, is not expected to have a material impact on our consolidated financial statements.
In February 2016, the FASB issued ASU 2016-02, Leases, its new lease accounting standard. The primary focus of the standard is on the accounting by lessees. This standard requires lessees to recognize a right-of-use asset and a lease liability for virtually all leases (other than leases that meet the definition of a short-term lease) on the balance sheet. The recognition, measurement and presentation of expenses and cash flows arising from a lease by a lessee have not significantly changed from current GAAP. Operating leases will result in straight-line expense while finance leases will result in a front-loaded expense pattern in the income statement. Quantitative and qualitative disclosures are required to provide insight into the extent of revenue and expense recognized and expected to be recognized from leasing arrangements. Approximately three-fourths of our global lease portfolio represents leases of real estate, including manufacturing, assembly and office facilities, while the remainder represents leases of personal property, including manufacturing, material handling and IT equipment. Many factors will impact the ultimate measurement of the lease obligation to be recognized upon adoption, including our assessment of the likelihood of renewal of leases that provide such an option. We continue to evaluate the impact this guidance will have on our consolidated financial statements. This guidance becomes effective January 1, 2019 with early adoption permitted.
In January 2016, the FASB issued ASU 2016-01, Financial Instruments – Recognition and Measurement of Financial Assets and Financial Liabilities, an amendment that addresses the recognition, measurement, presentation and disclosure of certain financial instruments. Investments in equity securities currently classified as available-for-sale and carried at fair value, with changes in fair value reported in other comprehensive income (OCI), will be carried at fair value determined on an exit
price notion and changes in fair value will be reported in net income. The new guidance also affects the assessment of deferred tax assets related to available-for-sale securities, the accounting for liabilities for which the fair value option is elected and the disclosures of financial assets and financial liabilities in the notes to the financial statements. This guidance, which becomes effective January 1, 2018, is not expected to have a material impact on our consolidated financial statements.
In May 2014, the FASB issued ASU 2014-09, Revenue – Revenue from Contracts with Customers, guidance that requires companies to recognize revenue in a manner that depicts the transfer of promised goods or services to customers in amounts that reflect the consideration a company expects to be entitled to in exchange for those goods or services. The new guidance will also require new disclosures about the nature, amount, timing and uncertainty of revenue and cash flows arising from contracts with customers. This guidance will be effective January 1, 2018 for Dana. The guidance allows for either a full retrospective or a modified retrospective transition method. We are in the process of assessing our customer contracts, identifying contractual provisions that may result in a change in the timing or the amount of revenue recognized in comparison with current guidance, as well as assessing the enhanced disclosure requirements of the new guidance. Under current guidance we generally recognize revenue when products are shipped and risk of loss has transferred to the customer. Under the proposed requirements, the customized nature of some of our products and contractual provisions in many of our customer contracts that provide us with an enforceable right to payment, may require us to recognize revenue prior to the product being shipped to the customer. We are also assessing pricing provisions contained in certain of our customer contracts. Pricing provisions contained in some of our customer contracts represent variable consideration or may provide the customer with a material right, potentially resulting in a different allocation of the transaction price than under current guidance. In addition, we are evaluating how the new guidance may impact our accounting for customer tooling, engineering and design services and pre-production costs. We continue to evaluate the impact this guidance will have on our financial statements.
Note 2. Acquisitions
USM – Warren — On March 1, 2017, we acquired certain assets and liabilities relating to the Warren, Michigan production unit of U.S. Manufacturing Corporation (USM). The production unit acquired is in the business of manufacturing axle housings, extruded tubular products and machined components for the automotive industry. The acquisition will increase Dana's revenue from light and commercial vehicle manufacturers and will vertically integrate a significant element of Dana's supply chain. It also provides Dana with new lightweight product and process technologies.
USM contributed certain assets and liabilities relating to its Warren, Michigan production unit to Warren Manufacturing LLC (USM – Warren), a newly created legal entity, and Dana acquired all of the company units of USM – Warren. The company units were acquired by Dana free and clear of any liens. We paid $104 at closing, including $25 to effectively settle trade payable obligations originating from product purchases Dana made from USM prior to the acquisition, and have recorded a receivable of $1 to reflect purchase price adjustments determined under the terms of the agreement. The acquisition has been accounted for as a business combination. The purchase consideration and the preliminary allocation to the acquisition date fair values of the assets acquired are presented in the following table:
|
| | | | |
Total purchase consideration | | $ | 78 |
|
| | |
Accounts receivable - Trade | | 17 |
|
Inventories | | 9 |
|
Other current assets | | 4 |
|
Goodwill | | 4 |
|
Intangibles | | 33 |
|
Property, plant and equipment | | 50 |
|
Accounts payable | | (35 | ) |
Accrued payroll and employee benefits | | (3 | ) |
Other accrued liabilities | | (1 | ) |
Total purchase consideration allocation | | $ | 78 |
|
The purchase consideration and fair value of the assets acquired and liabilities assumed are preliminary and could be revised as a result of adjustments made to the purchase price, additional information obtained regarding liabilities assumed and revisions of provisional estimates of fair values, including but not limited to, the completion of independent appraisals and valuations related to property, plant and equipment and intangibles.
Goodwill recognized in this transaction is primarily attributable to synergies expected to arise after the acquisition and the assembled workforce and is deductible for tax purposes. Intangibles includes $30 allocated to customer relationships and $3 allocated to developed technology. We used the relief from royalty method, an income approach, to value developed technology. We used the multi-period excess earnings method, an income approach, to value customer relationships. We used a replacement cost method to value fixed assets. The developed technology and customer relationship intangible assets are being amortized on a straight-line basis over eighteen and eleven years, respectively, and property, plant and equipment is being depreciated on a straight-line basis over useful lives ranging from one to twelve years.
The results of operations of the business are reported in our Light Vehicle operating segment from the date of acquisition. As a result of the acquisition, we incurred transaction related expenses totaling $1, which were charged to Other expense, net. The pro forma effects of this acquisition would not materially impact our reported results for any period presented, and as a result no pro forma financial statements are presented. During the first quarter of 2017, the business contributed sales of $11 and a de minimis net loss.
BFP and BPT — On February 1, 2017, we acquired 80% ownership interests in Brevini Fluid Power S.p.A. (BFP) and Brevini Power Transmission S.p.A. (BPT) from Brevini Group S.p.A. (Brevini). The acquisition expands our Off-Highway operating segment product portfolio to include technologies for tracked vehicles, doubling our addressable market for off-highway driveline systems and establishing Dana as the only off-highway solutions provider that can manage the power to both move the equipment and perform its critical work functions. This acquisition also brings a platform of technologies that can be leveraged in our light and commercial-vehicle end markets, helping to accelerate our hybridization and electrification initiatives.
We paid $181 at closing, using cash on hand, and intend to refinance debt assumed in the transaction during the first half of 2017. The purchase price is subject to adjustment upon determination of the net indebtedness and net working capital levels of BFP and BPT as of the closing date. The terms of the agreement provide Dana the right to call half of Brevini’s noncontrolling interests in BFP and BPT, and Brevini the right to put half of its noncontrolling interests in BFP and BPT to Dana, assuming Dana does not exercise its call right, after the 2017 BFP and BPT financial statements have been approved by the board of directors. Further, Dana has the right to call Brevini’s remaining noncontrolling interests in BFP and BPT, and Brevini the right to put its remaining noncontrolling interests in BFP and BPT to Dana, assuming Dana does not exercise its call right, after the 2019 BFP and BPT financial statements have been approved by the board of directors. The call and put prices are based on the amount Dana paid to acquire its initial 80% interest in BFP and BPT subject to adjustment based on the actual EBITDA and free cash flows, as defined in the agreement, of BFP and BPT.
|
| | | | |
Total purchase consideration | | $ | 181 |
|
| | |
Cash and cash equivalents | | $ | 75 |
|
Accounts receivable - Trade | | 74 |
|
Accounts receivable - Other | | 10 |
|
Inventories | | 137 |
|
Other current assets | | 6 |
|
Goodwill | | 39 |
|
Intangibles | | 41 |
|
Deferred tax assets | | 1 |
|
Other noncurrent assets | | 4 |
|
Property, plant and equipment | | 146 |
|
Notes payable, including current portion of long-term debt | | (131 | ) |
Accounts payable | | (51 | ) |
Accrued payroll and employee benefits | | (14 | ) |
Other accrued liabilities | | (19 | ) |
Long-term debt | | (51 | ) |
Pension and postretirement obligations | | (12 | ) |
Other noncurrent liabilities | | (15 | ) |
Redeemable noncontrolling interest | | (45 | ) |
Noncontrolling interests | | (14 | ) |
Total purchase consideration allocation | | $ | 181 |
|
The purchase consideration and fair value of the assets acquired and liabilities assumed are preliminary and could be revised as a result of adjustments made to the purchase price, additional information obtained regarding liabilities assumed and revisions of provisional estimates of fair values, including but not limited to, the completion of independent appraisals and valuations related to property, plant and equipment and intangibles.
Goodwill recognized in this transaction is primarily attributable to synergies expected to arise after the acquisition and the assembled workforce, is not deductible for tax purposes and will be assigned to and evaluated for impairment at the operating segment level. Intangibles includes $29 allocated to customer relationships and $12 allocated to trademarks and trade names. We used the multi-period excess earnings method, an income approach, to value the customer relationships. We used the relief from royalty method, an income approach, to value customer trademarks and trade names. We used a replacement cost method to value fixed assets. We used a discounted cash flow approach to value the redeemable noncontrolling interests, inclusive of the put and call provisions. We used both discounted cash flow and cost approaches to value the noncontrolling interests. The customer relationships and trademarks and trade names intangible assets are being amortized on a straight-line basis over 17 years, and property, plant and equipment is being depreciated on a straight-line basis over useful lives ranging from three to 30 years.
The results of operations of the businesses are reported in our Off-Highway operating segment from the date of acquisition. As a result of the acquisition, we incurred transaction related expenses totaling $6, which were charged to Other expense, net. The pro forma effects of this acquisition would not materially impact our reported results for any period presented, and as a result no pro forma financial statements are presented. During the first quarter of 2017, the businesses contributed sales of $69 and a net loss of $2.
SIFCO — On December 23, 2016, we acquired strategic assets of SIFCO S.A.'s (SIFCO) commercial vehicle steer axle systems and related forged components businesses. The acquisition enables us to enhance our vertically integrated supply chain, which will further improve our cost structure and customer satisfaction by leveraging SIFCO's extensive experience and knowledge of sophisticated forged components. In addition to strengthening our position as a central source for products that use forged and machined parts throughout the region, this acquisition enables us to better accommodate the local content requirements of our customers, which reduces their import and other region-specific costs.
SIFCO contributed the strategic assets to SJT Forjaria Ltda., a newly created legal entity, and Dana acquired all of the issued and outstanding quotas of SJT Forjaria Ltda. The strategic assets were acquired by Dana free and clear of any liens, claims or encumbrances. The acquisition was funded using cash on hand and has been accounted for as a business combination. The purchase consideration and the related allocation to the acquisition date fair values of the assets acquired are presented in the following table:
|
| | | | |
Purchase price, cash consideration | | $ | 60 |
|
Purchase price, deferred consideration | | 9 |
|
Total purchase consideration | | $ | 69 |
|
| | |
Accounts receivable - Trade | | $ | 1 |
|
Accounts receivable - Other | | 1 |
|
Inventories | | 10 |
|
Goodwill | | 6 |
|
Intangibles | | 3 |
|
Property, plant and equipment | | 59 |
|
Accounts payable | | (2 | ) |
Accrued payroll and employee benefits | | (9 | ) |
Total purchase consideration allocation | | $ | 69 |
|
The purchase consideration and fair value of the assets acquired and liabilities assumed are preliminary and could be revised as a result of adjustments made to the purchase price, additional information obtained regarding liabilities assumed and revisions of provisional estimates of fair values, including but not limited to, the completion of independent appraisals and valuations related to property, plant and equipment and intangibles. The deferred consideration, less any claims for indemnification made by Dana, is to be paid on December 23, 2017.
Goodwill recognized in this transaction is primarily attributable to synergies expected to arise after the acquisition and the assembled workforce, and is deductible for tax purposes. Intangibles includes $2 allocated to developed technology and $1 allocated to trade names. We used the relief from royalty method, an income approach, to value developed technology and trade
names. We used a replacement cost method to value fixed assets. The developed technology and trade name intangible assets are being amortized on a straight-line basis over seven and five years respectively, and property, plant and equipment is being depreciated on a straight-line basis over useful lives ranging from three to ten years.
The results of operations of the business are reported in our Commercial Vehicle operating segment from the date of acquisition. As a result of the acquisition, we incurred transaction related expenses totaling $5 during 2016, which were charged to Other expense, net. The pro forma effects of this acquisition would not materially impact our reported results for any period presented, and as a result no pro forma financial statements are presented.
Magnum — On January 29, 2016, we acquired the aftermarket distribution business of Magnum® Gaskets (Magnum), a U.S.-based supplier of gaskets and sealing products for automotive and commercial-vehicle applications, for a purchase price of $18 at closing and additional cash payments of up to $2 contingent upon the achievement of certain sales metrics over a future two-year period. As of the closing date of the acquisition, the contingent consideration was assigned a fair value of approximately $1. Assets acquired included trademarks and trade names, customer relationships and goodwill. The results of operations of Magnum are reported within our Power Technologies operating segment. We acquired Magnum using cash on hand. The pro forma effects of this acquisition would not materially impact our reported results for any period presented, and as a result no pro forma financial statements are presented.
Note 3. Disposal Groups
Divestiture of Dana Companies — On December 30, 2016, we completed the divestiture of Dana Companies, LLC (DCLLC), a consolidated wholly-owned limited liability company that was established as part of our reorganization in 2008 to hold and manage personal injury asbestos claims retained by the reorganized Dana Corporation which was merged into DCLLC. DCLLC had net assets of $165 at the time of sale including cash and cash equivalents, marketable securities and rights to insurance coverage in place to satisfy a significant portion of its liabilities. We received cash proceeds of $88 – $29 net of cash divested – with $3 retained by the purchaser subject to the satisfaction of certain future conditions that we expect will be achieved in 2017. We recognized a pre-tax loss of $77 in 2016 upon completion of the transaction. In the event the conditions associated with the retained purchase price of $3 are satisfied in the future, income of $3 will be recognized at such time. Following completion of the sale, Dana has no obligation with respect to current or future asbestos claims.
Divestiture of Nippon Reinz — On November 30, 2016, we sold our 53.7% interest in Nippon Reinz Co. Ltd. (Nippon Reinz) to Nichias Corporation. Dana received net cash proceeds of $5 and recognized a pre-tax loss of $3 on the divestiture of Nippon Reinz, inclusive of the $12 gain on derecognition of the noncontrolling interest. Nippon Reinz had sales of $42 in 2016 through the transaction date.
Note 4. Goodwill and Other Intangible Assets
Goodwill — The change in the carrying amount of goodwill in 2017 is due to currency fluctuation and the acquisitions of USM – Warren and 80% interests in BFP and BPT. See Note 2 for additional information.
Changes in the carrying amount of goodwill by segment —
|
| | | | | | | | | | | | | | | | | | | |
| Light Vehicle | | Commercial Vehicle | | Off-Highway | | Power Technologies | | Total |
Balance, December 31, 2016 | $ | — |
| | $ | 6 |
| | $ | 78 |
| | $ | 6 |
| | $ | 90 |
|
Acquisitions | 4 |
| |
| | 39 |
| |
| | 43 |
|
Currency impact |
| | 1 |
| |
| |
| | 1 |
|
Balance, March 31, 2017 | $ | 4 |
| | $ | 7 |
| | $ | 117 |
| | $ | 6 |
| | $ | 134 |
|
Components of other intangible assets —
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | March 31, 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 | | $ | 92 |
| | $ | (84 | ) | | $ | 8 |
| | $ | 88 |
| | $ | (83 | ) | | $ | 5 |
|
Trademarks and trade names | 15 | | 18 |
| | (2 | ) | | 16 |
| | 6 |
| | (2 | ) | | 4 |
|
Customer relationships | 8 | | 449 |
| | (378 | ) | | 71 |
| | 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 |
|
| | | $ | 644 |
| | $ | (464 | ) | | $ | 180 |
| | $ | 568 |
| | $ | (459 | ) | | $ | 109 |
|
The net carrying amounts of intangible assets, other than goodwill, attributable to each of our operating segments at March 31, 2017 were as follows: Light Vehicle — $55, Commercial Vehicle — $36, Off-Highway — $76 and Power Technologies — $13.
Amortization expense related to amortizable intangible assets —
|
| | | | | | | |
| Three Months Ended March 31, |
| 2017 | | 2016 |
Charged to cost of sales | $ | 1 |
| | $ | — |
|
Charged to amortization of intangibles | 2 |
| | 2 |
|
Total amortization | $ | 3 |
| | $ | 2 |
|
The following table provides the estimated aggregate pre-tax amortization expense related to intangible assets for each of the next five years based on March 31, 2017 exchange rates. Actual amounts may differ from these estimates due to such factors as currency translation, customer turnover, impairments, additional intangible asset acquisitions and other events.
|
| | | | | | | | | | | | | | | | | | | |
| Remainder of 2017 | | 2018 | | 2019 | | 2020 | | 2021 |
Amortization expense | $ | 9 |
| | $ | 9 |
| | $ | 8 |
| | $ | 7 |
| | $ | 7 |
|
Note 5. Restructuring of Operations
Our restructuring activities have historically included rationalizing our operating footprint by consolidating facilities, positioning operations in lower cost locations and reducing overhead costs. In recent years, however, in response to lower demand and other market conditions in certain businesses, our focus has primarily been headcount reduction initiatives to reduce operating costs. Restructuring expense includes costs associated with current and previously announced actions and is comprised of contractual and noncontractual separation costs and exit costs, including costs associated with lease continuation obligations and certain operating costs of facilities that we are in the process of closing.
During the first quarter of 2017, we continued to execute our previously announced actions. Restructuring expense during the first quarter of 2017 was $2 and primarily represented continuing exit costs.
During the first quarter of 2016, restructuring expense of $1 also primarily represented continuing exit costs associated with previously announced actions.
Accrued restructuring costs and activity, including noncurrent portion — |
| | | | | | | | | | | |
| Employee Termination Benefits | | Exit Costs | | Total |
Balance at December 31, 2016 | $ | 32 |
| | $ | 6 |
| | $ | 38 |
|
Charges to restructuring | — |
| | 2 |
| | 2 |
|
Cash payments | (12 | ) | | (2 | ) | | (14 | ) |
Balance at March 31, 2017 | $ | 20 |
| | $ | 6 |
| | $ | 26 |
|
At March 31, 2017, the accrued employee termination benefits include costs to reduce approximately 400 employees to be completed over the next year. The exit costs relate primarily to lease continuation obligations.
Cost to complete — The following table provides project-to-date and estimated future restructuring expenses for completion of our approved restructuring initiatives for our business segments at March 31, 2017.
|
| | | | | | | | | | | | | | | |
| Expense Recognized | | Future Cost to Complete |
| Prior to 2017 | | 2017 | | Total to Date | |
Light Vehicle | $ | 10 |
| | $ | 1 |
| | $ | 11 |
| | $ | 1 |
|
Commercial Vehicle | 41 |
| | 1 |
| | 42 |
| | 14 |
|
Off-Highway | 6 |
| |
|
| | 6 |
| |
|
|
Total | $ | 57 |
| | $ | 2 |
| | $ | 59 |
| | $ | 15 |
|
The future cost to complete includes estimated separation costs, primarily those associated with one-time benefit programs, and exit costs through 2021, including lease continuation costs, equipment transfers and other costs which are required to be recognized as closures are finalized or as incurred during the closure.
Note 6. Stockholders’ Equity
Common stock — Our Board of Directors declared a quarterly cash dividend of six cents per share of common stock in the first quarter of 2017. Dividends accrue on restricted stock units (RSUs) granted under our stock compensation program and will be paid in cash or additional units when the underlying units vest.
Share repurchase program — Our Board of Directors approved a common stock share repurchase program up to $1,700 on January 11, 2016. The program expires on December 31, 2017. Approximately $219 remained available under the program for future share repurchases as of March 31, 2017.
Changes in equity —
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | 2017 | | 2016 |
Three Months Ended March 31, | | Attributable to Parent | | Attributable to Non- controlling Interests | | Total Equity | | Attributable to Parent | | Attributable to Non- controlling Interests | | Total Equity |
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 | | 75 |
| | 5 |
| | 80 |
| | 45 |
| | 3 |
| | 48 |
|
Other comprehensive income | | 30 |
| | 2 |
| | 32 |
| | 41 |
| | 1 |
| | 42 |
|
Common stock dividends | | (9 | ) | |
|
| | (9 | ) | | (9 | ) | |
|
| | (9 | ) |
Distributions to noncontrolling interests | |
|
| | (1 | ) | | (1 | ) | |
|
| | (1 | ) | | (1 | ) |
Common stock share repurchases | |
|
| |
|
| | — |
| | (28 | ) | |
|
| | (28 | ) |
Increase from business combination | |
|
| | 14 |
| | 14 |
| |
|
| |
|
| | — |
|
Stock compensation | | 7 |
| |
|
| | 7 |
| | 2 |
| |
|
| | 2 |
|
Stock withheld for employee taxes | | (3 | ) | |
|
| | (3 | ) | | (1 | ) | |
|
| | (1 | ) |
Balance, March 31 | | $ | 1,078 |
| | $ | 105 |
| | $ | 1,183 |
| | $ | 778 |
| | $ | 106 |
| | $ | 884 |
|
See Note 1 for additional information about adoption of new accounting guidance on January 1, 2017.
Changes in each component of accumulated other comprehensive income (AOCI) of the parent —
|
| | | | | | | | | | | | | | | | | | | |
| 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 | 34 |
| | | | | | | | 34 |
|
Holding loss on net investment hedge | (5 | ) | | | | | | | | (5 | ) |
Holding gains and losses | | | (12 | ) | |
| | | | (12 | ) |
Reclassification of amount to net income (a) | | | 6 |
| |
| | | | 6 |
|
Reclassification adjustment for net actuarial losses included in net periodic benefit cost (b) | | | | | | | 8 |
| | 8 |
|
Tax (expense) benefit |
| | 2 |
| |
| | (3 | ) | | (1 | ) |
Other comprehensive income (loss) | 29 |
| | (4 | ) | | — |
| | 5 |
| | 30 |
|
Balance, March 31, 2017 | $ | (617 | ) | | $ | (38 | ) | | $ | — |
| | $ | (599 | ) | | $ | (1,254 | ) |
| | | | | | | | | |
Balance, December 31, 2015 | $ | (608 | ) | | $ | (4 | ) | | $ | 2 |
| | $ | (564 | ) | | $ | (1,174 | ) |
Other comprehensive income (loss): | | | | | | | | | |
Currency translation adjustments | 29 |
| | | | | | | | 29 |
|
Holding gains and losses | | | 1 |
| | 2 |
| | | | 3 |
|
Reclassification of amount to net income (a) | | | 2 |
| |
| | | | 2 |
|
Reclassification adjustment for net actuarial losses included in net periodic benefit cost (b) | | | | | | | 7 |
| | 7 |
|
Other comprehensive income | 29 |
| | 3 |
| | 2 |
| | 7 |
| | 41 |
|
Balance, March 31, 2016 | $ | (579 | ) | | $ | (1 | ) | | $ | 4 |
| | $ | (557 | ) | | $ | (1,133 | ) |
(a) Foreign currency contract and investment reclassifications are included in Other expense, net.
(b) See Note 10 for additional details.
Note 7. Redeemable Noncontrolling Interest
In connection with the acquisition of a controlling interest in Brevini Fluid Power S.p.A. (BFP) and Brevini Power Transmission S.p.A. (BPT) from Brevini Group S.p.A. (Brevini) on February 1, 2017, we recognized $45 for Brevini's 20% redeemable noncontrolling interest. The terms of the agreement provide Dana the right to call Brevini's noncontrolling
interests in BFP and BPT, and Brevini the right to put its noncontrolling interests in BFP and BPT to Dana, assuming Dana
does not exercise its call rights, at dates and prices defined in the agreement. The call and put prices are based on the amount Dana paid to acquire its initial ownership interest in BFP and BPT subject to adjustment based on the actual EBITDA and free cash flows, as defined in the agreement, of BFP and BPT. See Note 2 for additional information.
Redeemable noncontrolling interests reflected as of the balance sheet date are the greater of the redeemable noncontrolling interest balances adjusted for comprehensive income items and distributions or the redemption values (i.e., the "floor"). Redeemable noncontrolling interest adjustments of redemption value to the floor are reflected in retained earnings and are included as an adjustment to net income available to parent company stockholders in the calculation of earnings per share. There were no current period adjustments to reflect a redemption value in excess of carrying value. See Note 8.
Reconciliation of changes in redeemable noncontrolling interest —
|
| | | | |
Three months ended March 31, | | 2017 |
Balance, December 31 | | $ | — |
|
Initial fair value of redeemable noncontrolling interest of acquired business | | 45 |
|
Comprehensive income (loss) adjustments: | |
|
Other comprehensive income (loss) attributable to redeemable noncontrolling interest | | (1 | ) |
Retained earnings adjustments: | |
|
Adjustments to redemption value | | — |
|
Balance, March 31 | | $ | 44 |
|
Note 8. Earnings per Share
Reconciliation of the numerators and denominators of the earnings per share calculations —
|
| | | | | | | |
| Three Months Ended March 31, |
| 2017 | | 2016 |
Net income attributable to the parent company - Numerator basic | $ | 75 |
| | $ | 45 |
|
Less: Redeemable noncontrolling interest adjustment to redemption value | — |
| |
|
|
Net income available to common stockholders - Numerator diluted | $ | 75 |
| | $ | 45 |
|
|
|
|
|
|
|
Denominator: | | | |
Weighted-average shares outstanding - Basic | 144.6 |
|
| 149.4 |
|
Employee compensation-related shares, including stock options | 1.3 |
|
| 0.5 |
|
Weighted-average shares outstanding - Diluted | 145.9 |
|
| 149.9 |
|
The share count for diluted earnings per share is computed on the basis of the weighted-average number of common shares outstanding plus the effects of dilutive common stock equivalents (CSEs) outstanding during the period. We excluded 0.5 million and 1.9 million CSEs from the calculations of diluted earnings per share in 2017 and 2016 as the effect of including them would have been anti-dilutive.
Note 9. Stock Compensation
The Compensation Committee of our Board of Directors approved the grant of RSUs and performance share units (PSUs) shown in the table below during 2017.
|
| | | | | | |
| Granted (In millions) | | Grant Date Fair Value* |
RSUs | 0.7 |
| | $ | 19.51 |
|
PSUs | 0.3 |
| | $ | 18.63 |
|
* Weighted-average per share
We calculated the fair value of the RSUs at grant date based on the closing market price of our common stock at the date of grant. The number of PSUs that ultimately vest is contingent on achieving specified return on invested capital targets and specified margin targets, with an even distribution between the two targets. We estimated the fair value of the PSUs at grant date based on the closing market price of our common stock at the date of grant adjusted for the value of assumed dividends over the period because the awards are not dividend protected.
We received $4 of cash from the exercise of stock options related to 0.3 million shares. We paid $1 of cash to settle RSUs and issued 0.4 million shares of common stock based on the vesting of RSUs during 2017. We recognized stock compensation expense of $4 and $2 during the first quarter of 2017 and 2016. At March 31, 2017, the total unrecognized compensation cost related to the nonvested awards granted and expected to vest was $36. This cost is expected to be recognized over a weighted-average period of 2.2 years.
Note 10. Pension and Postretirement Benefit Plans
We have a number of defined contribution and defined benefit, qualified and nonqualified, pension plans covering eligible employees. Other postretirement benefits (OPEB), including medical and life insurance, are provided for certain employees upon retirement.
Components of net periodic benefit cost (credit) —
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Pension | | |
| | 2017 | | 2016 | | OPEB - Non-U.S. |
Three Months Ended March 31, | | 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 | | (21 | ) | | (1 | ) | | (23 | ) | | (1 | ) | |
|
| |
|
|
Service cost | |
|
| | 1 |
| |
|
| | 1 |
| |
|
| |
|
|
Amortization of net actuarial loss | | 6 |
| | 2 |
| | 5 |
| | 2 |
| |
|
| |
|
|
Net periodic benefit cost (credit) | | $ | (2 | ) | | $ | 4 |
| | $ | (5 | ) | | $ | 4 |
| | $ | 1 |
| | $ | 1 |
|
Pension expense for 2017 increased modestly versus the same period in 2016 as a result of a lower assumed return on plan assets and an increase in amortization of the net actuarial loss in the U.S.
Note 11. Marketable Securities
|
| | | | | | | | | | | | | | | | | | | | | | | |
| March 31, 2017 | | December 31, 2016 |
| Cost | | Unrealized Gain (Loss) | | Fair Value | | Cost | | Unrealized Gain (Loss) | | Fair Value |
U.S. government securities | $ | 2 |
| | $ | — |
| | $ | 2 |
| | $ | 2 |
| | $ | — |
| | $ | 2 |
|
Corporate securities | 3 |
| |
|
| | 3 |
| | 2 |
| |
|
| | 2 |
|
Certificates of deposit | 22 |
| |
|
| | 22 |
| | 22 |
| |
|
| | 22 |
|
Other | 4 |
| |
|
| | 4 |
| | 4 |
| |
|
| | 4 |
|
Total marketable securities | $ | 31 |
| | $ | — |
| | $ | 31 |
| | $ | 30 |
| | $ | — |
| | $ | 30 |
|
U.S. government securities include bonds issued by government-sponsored agencies and Treasury notes. Corporate securities are primarily debt securities. Other consists of investments in mutual and index funds. U.S. government securities, corporate debt and certificates of deposit maturing in one year or less and after one year through five years totals $22 and $5 at March 31, 2017.
Note 12. Financing Agreements
Long-term debt at —
|
| | | | | | | | | | | | | | | | | | |
| | | | March 31, 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 | ) | | $ | 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 June 1, 2026 | | 6.500% | * | 375 |
| | (6 | ) | | 375 |
| | (6 | ) |
Other indebtedness | | | | 202 |
| |
| | 120 |
| |
|
Total | | | | $ | 1,752 |
| | $ | (20 | ) | | $ | 1,670 |
| | $ | (21 | ) |
| |
* | In conjunction with the issuance of the June 2026 Notes we entered into two 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%. See Note 13 for additional information. |
Interest on the senior notes is payable semi-annually. Other indebtedness includes borrowings from various financial institutions, capital lease obligations, the unamortized fair value adjustment related to a terminated interest rate swap and the financial liability related to a build-to-suit lease. The increase in other indebtedness during the first quarter of 2017 is primarily due to our acquisition of BPT and BFP. See Note 2 for additional information regarding the acquisition and Note 13 for additional information on the terminated interest rate swap.
Senior notes — On April 4, 2017, Dana Financing Luxembourg S.à r.l., a wholly-owned subsidiary of Dana, issued $400 in senior notes (April 2025 Notes) at 5.750%. The April 2025 Notes were issued through a private placement and will not be registered under the U.S. Securities Act of 1933, as amended (the Securities Act). The April 2025 Notes were offered only to qualified institutional buyers in reliance on Rule 144A under the Securities Act and, outside the United States, only to non-U.S. investors in reliance on Regulation S under the Securities Act. The April 2025 Notes rank equally with Dana's other unsecured senior notes. Interest on the notes is payable on April 15 and October 15 of each year, beginning on October 15, 2017. The April 2025 Notes will mature on April 15, 2025. Net proceeds of the offering totaled $394. Financing costs of $6 will be recorded as deferred costs and amortized to interest expense over the life of the notes. The proceeds from the offering will be used to repay indebtedness of our BPT and BFP subsidiaries and indebtedness of a wholly-owned subsidiary in Brazil and to redeem $100 of our September 2021 Notes. In conjunction with the issuance of the April 2025 Notes, we entered into eight-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.
At any time prior to April 15, 2020, we may redeem up to 35% of the aggregate principal amount of the April 2025 Notes in an amount not to exceed the amount of proceeds of one or more equity offerings, at a price equal to 105.750% of the principal amount thereof, plus accrued and unpaid interest, if any, to the redemption date, provided that at least 50% of the original aggregate principal amount of the April 2025 Notes remains outstanding after the redemption.
Prior to April 15, 2020, we may redeem some or all of the April 2025 Notes at a redemption price of 100.000% of the aggregate principal amount thereof, plus accrued and unpaid interest, if any, to the redemption date plus a “make-whole” premium. We have not separated the make-whole premium from the underlying debt instrument to account for it as a derivative instrument as the economic characteristics and the risks of this embedded derivative are clearly and closely related to the economic characteristics and risks of the underlying debt.
We may redeem some or all of the April 2025 Notes at the following redemption prices (expressed as percentages of principal amount), plus accrued and unpaid interest to the redemption date, if redeemed during the 12-month period commencing on April 15 in the years set forth below:
|
| | |
Year | | Redemption Price |
2020 | | 104.313% |
2021 | | 102.875% |
2022 | | 101.438% |
2023 | | 100.000% |
2024 | | 100.000% |
During April 2017, we redeemed $100 of our September 2021 Notes pursuant to a tender offer at a weighted average price equal to 104.031% plus accrued and unpaid interest. The $5 loss on extinguishment of debt to be recorded in April 2017 includes the redemption premium and transaction costs associated with the tender offer and the write-off of $1 of previously deferred financing costs associated with the September 2021 Notes.
On June 23, 2016, we redeemed all of our February 2021 Notes at a price equal to 103.375% plus accrued and unpaid interest. The $16 loss on extinguishment of debt includes the $12 redemption premium and the $4 write-off of previously deferred financing costs associated with the February 2021 Notes.
Revolving facility — On June 9, 2016, we entered into a new $500 revolving credit facility (the Revolving Facility) which matures on June 9, 2021. The Revolving Facility refinanced and replaced our previous revolving credit facility. In connection with the Revolving Facility, we paid $3 in deferred financing costs to be amortized to interest expense over the life of the facility. We wrote off $1 of previously deferred financing costs associated with our prior revolving credit facility to loss on extinguishment of debt. Deferred financing costs on our Revolving Facility are included in Other noncurrent assets.
The Revolving Facility is guaranteed by all of our wholly-owned domestic subsidiaries, subject to certain exceptions, including exceptions for Dana Credit Corporation and its subsidiaries (the guarantors), and grants a first-priority lien on substantially all of the assets of Dana and the guarantors, subject to certain exceptions.
Advances under the Revolving Facility bear interest at a floating rate based on, at our option, the base rate or Eurodollar rate (each as described in the revolving credit agreement) plus a margin as set forth below:
|
| | | | | | |
| | 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 | % |
Commitment fees are applied based on the average daily unused portion of the available amounts under the Revolving Facility as set forth below:
|
| | | |
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 | % |
Up to $275 of the Revolving Facility may be applied to letters of credit, which reduces availability. We pay a fee for issued and undrawn letters of credit in an amount per annum equal to the applicable margin for Eurodollar rate advances based on a quarterly average availability under issued and undrawn letters of credit under the Revolving Facility and a per annum fronting fee of 0.125%, payable quarterly.
As of March 31, 2017, we had no outstanding borrowings under the Revolving Facility and we had utilized $23 for letters of credit. We had availability at March 31, 2017 under the Revolving Facility of $477 after deducting outstanding borrowings and letters of credit.
Debt covenants — At March 31, 2017, we were in compliance with the covenants of our financing agreements. Under the Revolving Facility and the senior notes, we are required to comply with certain incurrence-based covenants customary for facilities of these types and, in the case of the Revolving Facility, a maintenance covenant requiring us to maintain a first lien net leverage ratio not to exceed 2.00 to 1.00.
Note 13. Fair Value Measurements and Derivatives
In measuring the fair value of our assets and liabilities, we use market data or assumptions that we believe market participants would use in pricing an asset or liability including assumptions about risk when appropriate. Our valuation techniques include a combination of observable and unobservable inputs.
Fair value measurements on a recurring basis — Assets and liabilities that are carried in our balance sheet at fair value are as follows:
|
| | | | | | | | | | | | |
| | | | | | Fair Value |
Category | | Balance Sheet Location | | Fair Value Level | | March 31, 2017 | | December 31, 2016 |
Available-for-sale securities | | Marketable securities | | 1 | | $ | 4 |
| | $ | 4 |
|
Available-for-sale securities | | Marketable securities | | 2 | | 27 |
| | 26 |
|
Currency forward contracts | | | | | | | | |
Cash flow hedges | | Accounts receivable other | | 2 | | 3 |
| | 2 |
|
Cash flow hedges | | Other accrued liabilities | | 2 | | — |
| | 4 |
|
Undesignated | | Accounts receivable other | | 2 | | 2 |
| | 1 |
|
Undesignated | | Other accrued liabilities | | 2 | | 1 |
| | 1 |
|
Currency swaps | | | | | | | | |
Cash flow hedges | | Other noncurrent liabilities | | 2 | | 29 |
| | 12 |
|
Undesignated | | Other accrued liabilities | | 2 | | 2 |
| | 3 |
|
Fair Value Level 1 assets and liabilities reflect quoted prices in active markets. Fair Value Level 2 assets and liabilities reflect the use of significant other observable inputs.
Fair value of financial instruments — The financial instruments that are not carried in our balance sheet at fair value are as follows: |
| | | | | | | | | | | | | | | |
| March 31, 2017 | | December 31, 2016 |
| Carrying Value | | Fair Value | | Carrying Value | | Fair Value |
Senior notes | $ | 1,550 |
| | $ | 1,608 |
| | $ | 1,550 |
| | $ | 1,612 |
|
Other indebtedness* | 202 |
| | 185 |
| | 120 |
| | 101 |
|
Total | $ | 1,752 |
| | $ | 1,793 |
| | $ | 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 a build-to-suit lease arrangement at both dates. |
The fair value of our senior notes is estimated based upon a market approach (Level 2) while the fair value of our other indebtedness is based upon an income approach (Level 2). See Note 12 for additional information about financing agreements.
Fair value measurements on a nonrecurring basis — Certain assets are measured at fair value on a nonrecurring basis. These are long-lived assets that are subject to fair value adjustments only in certain circumstances. These assets include intangible assets and property, plant and equipment which may be written down to fair value when they are held for sale or as a result of impairment.
Interest rate derivatives — Our portfolio of derivative financial instruments periodically includes interest rate swaps designed to mitigate our interest rate risk. As of March 31, 2017, no fixed-to-floating interest rate swaps remain outstanding. However, a $7 fair value adjustment to the carrying amount of our December 2024 Notes, associated with a fixed-to-floating interest rate swap that had been executed but was subsequently terminated during 2015, remains deferred at March 31, 2017. This amount is being amortized as a reduction of interest expense through the period ending December 2024, the scheduled maturity date of the December 2024 Notes. The amount amortized as a reduction of interest expense was not material during the quarter ended March 31, 2017.
Foreign currency derivatives — Our foreign currency derivatives include forward contracts associated with forecasted transactions, primarily involving the purchases and sales of inventory through the next fifteen months, as well as currency swaps associated with certain recorded external notes payable and intercompany loans receivable and payable. Periodically, our foreign currency derivatives also include net investment hedges of certain of our investments in foreign operations.
During February 2017, in conjunction with the issuance of an aggregate $15 of U.S. dollar-denominated short-term notes payable by one of our Brazilian subsidiaries (the "Brazilian Notes"), we executed fixed-to-fixed cross-currency swaps with the same critical terms as the Brazilian Notes. Additionally, in conjunction with the issuance of €281 of euro-denominated intercompany notes payable, issued by certain of our Luxembourg subsidiaries (the "Luxembourg Intercompany Notes") and payable to USD-functional Dana, Inc., we executed fixed-to-fixed cross-currency swaps with the same critical terms as the Luxembourg Intercompany Notes. The risk management objective of these swaps is to eliminate the variability in the functional-currency-equivalent cash flows due to changes in the U.S. dollar / Brazilian real and euro / U.S. dollar exchange rates associated with the forecasted principal and interest payments on the respective underlying instruments.
During March 2017, in conjunction with the planned April 2017 issuance of the $400 of U.S. dollar-denominated April 2025 Notes by euro-functional Dana Financing Luxembourg S.à r.l., we executed fixed-to-fixed cross-currency swaps with the same critical terms as the April 2025 Notes to eliminate the variability in the functional-currency-equivalent cash flows due to changes in the U.S. dollar / euro exchange rates associated with the forecasted principal and interest payments.
During May 2016, in conjunction with the issuance of the $375 of U.S. dollar-denominated June 2026 Notes by euro-functional Dana Financing Luxembourg S.à r.l., we executed fixed-to-fixed cross-currency swaps with the same critical terms as the June 2026 Notes to eliminate the variability in the functional-currency-equivalent cash flows due to changes in the U.S. dollar / euro exchange rates associated with the forecasted principal and interest payments.
All of the underlying designated financial instruments, and any subsequent replacement debt, have been designated as the hedged items in each respective cash flow hedge relationship, as shown in the table below. Designated as cash flow hedges of the forecasted principal and interest payments of the underlying designated financial instruments, or subsequent replacement debt, all of the swaps economically convert the underlying designated financial instruments into the functional currency of each respective holder. The impact of the interest rate differential between the inflow and outflow rates on all fixed-to-fixed cross-currency swaps is recognized during each period as a component of interest expense.
Summary of Fixed-to-Fixed Cross-Currency Swaps —
|
| | | | | | | | | | | | | | | | | | | | | | | |
Underlying Financial Instrument | | Derivative Financial Instrument |
Description | | Type | | Face Amount | | Rate | | Designated Notional Amount | | Traded Amount | | Inflow Rate | | Outflow Rate |
Outstanding at March 31, 2017 | | | | | | | | | | |
June 2026 Notes | | Payable | | $ | 375 |
| | 6.50 | % | | $ | 375 |
| | € | 338 |
| | 6.50 | % | | 5.14 | % |
Brazilian Notes | | Payable | | $ | 15 |
| | 3.80 | % | | $ | 15 |
| | R$ | 47 |
| | 3.80 | % | | 13.58 | % |
Luxembourg Intercompany Notes | | Receivable | | € | 281 |
| | 3.91 | % | | € | 281 |
| | $ | 300 |
| | 6.00 | % | | 3.91 | % |
| | | | | | | | | | | | | | |
Issued during April 2017 | | | | | | | | | | | | |
April 2025 Notes | | Payable | | $ | 400 |
| | 5.75 | % | | $ | 400 |
| | € | 371 |
| | 5.75 | % | | 3.85 | % |
All of the swaps are expected to be highly effective in offsetting the corresponding currency-based changes in cash outflows related to the underlying designated financial instruments. Based on our qualitative assessment that the critical terms of all of the underlying designated financial instruments and all of the associated swaps match and that all other required criteria have been met, we do not expect to incur any ineffectiveness. As effective cash flow hedges, changes in the fair value of the swaps will be recorded in OCI during each period. Additionally, to the extent the swaps remain effective, the appropriate portion of AOCI will be reclassified to earnings each period as an offset to the foreign exchange gain or loss resulting from the remeasurement of the underlying designated financial instruments. See Note 12 for additional information about the June 2026 Notes and the April 2025 Notes.
In the event our ongoing assessment demonstrates that the critical terms of either the swaps or the underlying designated financial instruments have changed, or that there have been adverse developments regarding counterparty risk, we will use the long haul method to assess ineffectiveness of the hedging relationship. To the extent the swaps are no longer effective, changes in their fair values will be recorded in earnings. During the first quarter of 2017, deferred losses of $11 associated with all of the fixed-to-fixed cross-currency swaps were recorded in OCI and reflect the net impact of a $17 unfavorable change in the fair value of the swaps and a $6 reclassification from AOCI to earnings. The reclassification from AOCI to earnings represents an offset to a foreign exchange remeasurement gain on all of the designated debt instruments outstanding during the quarter ended March 31, 2017.
The total notional amount of outstanding foreign currency forward contracts, involving the exchange of various currencies, was $200 at March 31, 2017 and $143 at December 31, 2016. The total notional amount of outstanding foreign currency swaps, including but not limited to the fixed-to-fixed cross-currency swaps, was $1,129 at March 31, 2017 and $571 at December 31, 2016.
The following currency derivatives were outstanding at March 31, 2017:
|
| | | | | | | | | | | | | | | | |
| | | | Notional Amount (U.S. Dollar Equivalent) | | |
Functional Currency | | Traded Currency | | Designated as Cash Flow Hedges | | Undesignated | | Total | | Maturity |
U.S. dollar | | Mexican peso, euro | | $ | 91 |
| | $ | — |
| | $ | 91 |
| | Jun-18 |
Euro | | U.S. dollar, Canadian dollar, Hungarian forint, British pound, Swiss franc, Indian rupee, Russian ruble | | 26 |
| | 4 |
| | 30 |
| | Jun-18 |
British pound | | U.S. dollar, Euro | | 3 |
| |
|
| | 3 |
| | May-18 |
Swedish krona | | Euro | | 19 |
| |
|
| | 19 |
| | May-18 |
South African rand | | U.S. dollar, Euro, Thai baht | |
|
| | 9 |
| | 9 |
| | Sep-17 |
Thai baht | | U.S. dollar, Australian dollar | | | | 4 |
| | 4 |
| | Jun-17 |
Canadian dollar | | U.S. dollar | | | | 15 |
| | 15 |
| | Jun-18 |
Brazilian real | | Euro | |
|
| | 2 |
| | 2 |
| | Mar-18 |
Indian rupee | | U.S. dollar, British pound, Euro | |
|
| | 27 |
| | 27 |
| | Jun-18 |
Total forward contracts | | | | 139 |
| | 61 |
| | 200 |
| | |
| | | | | | | | | | |
U.S. dollar | | Euro, Canadian dollar | | 300 |
| | 20 |
| | 320 |
| | Sep-23 |
Euro | | U.S. dollar, British pound | | 775 |
| | 18 |
| | 793 |
| | Jun-26 |
Brazilian real | | U.S. dollar | | 15 |
| | | | 15 |
| | Feb-18 |
South African rand | | U.S. dollar | | | | 1 |
| | 1 |
| | Sep-17 |
Total currency swaps | | | | 1,090 |
| | 39 |
| | 1,129 |
| | |
Total currency derivatives | | | | $ | 1,229 |
| | $ | 100 |
| | $ | 1,329 |
| | |
Cash flow hedges — With respect to contracts designated as cash flow hedges, changes in fair value during the period in which the contracts remain outstanding are reported in OCI to the extent such contracts remain effective. Effectiveness is measured by using regression analysis to determine the degree of correlation between the change in the fair value of the derivative instrument and the change in the associated foreign currency exchange rates. Changes in fair value of contracts not designated as cash flow hedges or as net investment hedges are recognized in Other expense, net in the period in which the changes occur. Realized gains and losses from currency-related forward contracts, including those that have been designated as cash flow hedges and those that have not been designated, are recognized in Other expense, net.
Net investment hedges — We periodically designate derivative contracts or underlying non-derivative financial instruments as net investment hedges. With respect to contracts designated as net investment hedges, we apply the forward method, but for non-derivative financial instruments designated as net investment hedges, we apply the spot method. Under both methods, we report changes in fair value in the cumulative translation adjustment (CTA) component of OCI during the period in which the contracts remain outstanding to the extent such contracts and non-derivative financial instruments remain effective.
During the first quarter of 2017, we designated the principal amount of an existing non-derivative Mexican peso-denominated intercompany note payable (the "MXN-denominated intercompany note") by Dana European Holdings Luxembourg S.à r.l. to Dana de Mexico Corporacion S. de R.L. de C.V., one of our Mexican subsidiaries, as a net investment hedge of the equivalent portion of the investment in the associated Mexican operations. At March 31, 2017, the principal amount of the MXN-denominated intercompany note is 1,465 Mexican pesos, or approximately $78.
During the first quarter of 2017, we recorded a deferred loss of $5 in the CTA component of OCI associated with the MXN-denominated intercompany note. Amounts recorded in CTA remain deferred in AOCI until such time as the investments in the associated subsidiaries are substantially liquidated. See also Note 6.
Amounts to be reclassified to earnings — Deferred gains or losses associated with effective cash flow hedges of forecasted transactions are reported in AOCI and are reclassified to earnings in the same periods in which the underlying transactions affect earnings. Amounts expected to be reclassified to earnings assume no change in the current hedge relationships or to March 31, 2017 exchange rates. Deferred gains of $3 at March 31, 2017 are expected to be reclassified to earnings during the next twelve months, compared to deferred losses of $2 at December 31, 2016. Amounts reclassified from AOCI to earnings arising from the discontinuation of cash flow hedge accounting treatment were not material during the first quarter of 2017.
Note 14. Commitments and Contingencies
Product liabilities — We had accrued $4 and $5 for product liability costs at March 31, 2017 and December 31, 2016 and $4 for an expected recovery from third parties at both dates. We estimate these liabilities based on assumptions about the value of the claims and about the likelihood of recoveries against us derived from our historical experience and current information.
Environmental liabilities — Accrued environmental liabilities were $7 at March 31, 2017 and $8 at December 31, 2016. We consider the most probable method of remediation, current laws and regulations and existing technology in estimating our environmental liabilities.
Guarantee of lease obligations — In connection with the divestiture of our Structural Products business in 2010, leases covering three U.S. facilities were assigned to a U.S. affiliate of Metalsa. Under the terms of the sale agreement, we will guarantee the affiliate’s performance under the leases, which run through June 2025, including approximately $6 of annual payments. In the event of a required payment by Dana as guarantor, we are entitled to pursue full recovery from Metalsa of the amounts paid under the guarantee and to take possession of the leased property.
Other legal matters — We are subject to various pending or threatened legal proceedings arising out of the normal course of business or operations. In view of the inherent difficulty of predicting the outcome of such matters, we cannot state what the eventual outcome of these matters will be. However, based on current knowledge and after consultation with legal counsel, we believe that any liabilities that may result from these proceedings will not have a material adverse effect on our liquidity, financial condition or results of operations.
Note 15. Warranty Obligations
We record a liability for estimated warranty obligations at the dates our products are sold. We record the liability based on our estimate of costs to settle future claims. Adjustments to our estimated costs at time of sale are made as claim experience and other new information becomes available. Obligations for service campaigns and other occurrences are recognized as adjustments to prior estimates when the obligation is probable and can be reasonably estimated.
Changes in warranty liabilities —
|
| | | | | | | |
| Three Months Ended March 31, |
| 2017 | | 2016 |
Balance, beginning of period | $ | 66 |
| | $ | 56 |
|
Acquisitions | 8 |
| | |
Amounts accrued for current period sales | 7 |
| | 7 |
|
Adjustments of prior estimates | 3 |
| | 5 |
|
Settlements of warranty claims | (12 | ) | | (10 | ) |
Currency impact | 1 |
| | 1 |
|
Balance, end of period | $ | 73 |
| | $ | 59 |
|
Note 16. Income Taxes
We estimate the effective tax rate expected to be applicable for the full fiscal year and use that rate to provide for income taxes in interim reporting periods. We also recognize the tax impact of certain unusual or infrequently occurring items, including changes in judgment about valuation allowances and effects of changes in tax laws or rates, in the interim period in which they occur.
We have generally not recognized tax benefits on losses generated in several entities where the recent history of operating losses does not allow us to satisfy the “more likely than not” criterion for the recognition of deferred tax assets. Consequently, there is no income tax expense or benefit recognized on the pre-tax income or losses in these jurisdictions as valuation allowances are adjusted to offset the associated tax expense or benefit.
We record interest and penalties related to uncertain tax positions as a component of income tax expense. Net interest expense for the periods presented herein is not significant.
We reported income tax expense related to operations of $30 and $24 for the quarters ended March 31, 2017 and 2016. Our effective tax rates were 29% and 33% in 2017 and 2016, respectively, with $3 from the amortization of the prepaid tax asset increasing the rate in 2016. Our effective income tax rates vary from the U.S. federal statutory rate of 35% due to establishment, release and adjustment of valuation allowances in several countries, nondeductible expenses, local tax incentives in several countries outside the U.S., different statutory tax rates outside the U.S. and withholding taxes related to repatriations of international earnings.
We provide for U.S. federal income and non-U.S. withholding taxes on the earnings of our non-U.S. operations that are not considered to be permanently reinvested. Accordingly, we continue to analyze and adjust the estimated tax impact of the income and non-U.S. withholding tax liabilities based on the amount and source of these earnings. As part of the annual effective tax rate, we recognized net expense of $2 and $1 in 2017 and 2016 related to future income taxes and non-U.S. withholding taxes on repatriations from operations that are not permanently reinvested. We also paid withholding taxes of $2 and $1 during 2017 and 2016 related to the actual transfer of funds to the U.S. and transfers of funds between foreign subsidiaries.
The adoption of new accounting guidance at the beginning of 2017 resulted in the $179 write-off of certain tax assets, primarily a prepaid tax recorded in conjunction with the intercompany sale of certain operating assets to a non-U.S. affiliate in 2015. See Note 1 for additional information.
Note 17. Other Expense, Net
|
| | | | | | | |
| Three Months Ended March 31, |
| 2017 | | 2016 |
Government grants and incentives | $ | 2 |
| | $ | 1 |
|
Foreign exchange loss | (2 | ) | | (2 | ) |
Strategic transaction expenses | (11 | ) | | (2 | ) |
Insurance and other recoveries |
|
| | 1 |
|
Other, net | 2 |
| |
|
|
Other expense, net | $ | (9 | ) | | $ | (2 | ) |
Foreign exchange gains and losses on cross-currency intercompany loan balances that are not of a long-term investment nature are included above. Foreign exchange gains and losses on intercompany loans that are permanently invested are reported in OCI.
Strategic transaction expenses relate primarily to costs incurred in connection with acquisition and divestiture related activities, including integration costs. The increase in strategic transaction expenses in 2017 is primarily attributable to our acquisitions of BFP and BPT from Brevini and USM – Warren from USM. See Note 2 for additional information.
Note 18. 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 March 31, | | External Sales | | Inter-Segment Sales | | Segment EBITDA | | External Sales | | Inter-Segment Sales | | Segment EBITDA |
Light Vehicle | | $ | 761 |
| | $ | 29 |
| | $ | 89 |
| | $ | 613 |
| | $ | 32 |
| | $ | 58 |
|
Commercial Vehicle | | 329 |
| | 23 |
| | 28 |
| | 333 |
| | 22 |
| | 26 |
|
Off-Highway | | 328 |
| | 8 |
| | 45 |
| | 241 |
| | 9 |
| | 32 |
|
Power Technologies | | 283 |
| | 4 |
| | 50 |
| | 262 |
| | 3 |
| | 35 |
|
Eliminations and other | |
|
| | (64 | ) | |
|
| |
|
| | (66 | ) | |
|
|
Total | | $ | 1,701 |
| | $ | — |
| | $ | 212 |
| | $ | 1,449 |
| | $ | — |
| | $ | 151 |
|
Reconciliation of segment EBITDA to consolidated net income —
|
| | | | | | | |
| Three Months Ended March 31, |
| 2017 | | 2016 |
Segment EBITDA | $ | 212 |
|
| $ | 151 |
|
Corporate expense and other items, net | (7 | ) |
| (3 | ) |
Depreciation | (49 | ) |
| (41 | ) |
Amortization of intangibles | (3 | ) |
| (2 | ) |
Restructuring | (2 | ) |
| (1 | ) |
Stock compensation expense | (4 | ) | | (2 | ) |
Strategic transaction expenses | (11 | ) |
| (2 | ) |
Acquisition related inventory adjustments | (6 | ) | | |
Other items | (1 | ) | | (4 | ) |
Distressed supplier costs |
|
| | (1 | ) |
Amounts attributable to previously divested/closed operations |
|
| | 1 |
|
Interest expense | (27 | ) |
| (27 | ) |
Interest income | 3 |
|
| 3 |
|
Income before income taxes | 105 |
|
| 72 |
|
Income tax expense | 30 |
|
| 24 |
|
Equity in earnings of affiliates | 5 |
|
|
|
|
Net income | $ | 80 |
|
| $ | 48 |
|
Note 19. Equity Affiliates
We have a number of investments in entities that engage in the manufacture of vehicular parts – primarily axles, driveshafts and wheel-end braking systems – supplied to OEMs.
Equity method investments exceeding $5 at March 31, 2017 —
|
| | | | | |
| Ownership Percentage | | Investment |
Dongfeng Dana Axle Co., Ltd. (DDAC) | 50% | | $ | 88 |
|
Bendix Spicer Foundation Brake, LLC | 20% | | 49 |
|
Axles India Limited | 48% | | 8 |
|
Taiway Ltd. | 14% | | 5 |
|
All others as a group | | | 6 |
|
Investments in equity affiliates | | | 156 |
|
Investments in affiliates carried at cost | | | 2 |
|
Investments in affiliates | | | $ | 158 |
|
Summarized financial information for DDAC —
|
| | | | | | | |
| Three Months Ended March 31, |
| 2017 | | 2016 |
Sales | $ | 190 |
| | $ | 120 |
|
Gross profit | $ | 24 |
| | $ | 10 |
|
Income (loss) before income taxes | $ | 8 |
| | $ | (3 | ) |
Net income (loss) | $ | 7 |
| | $ | (2 | ) |
Dana's equity in earnings (loss) of affiliate | $ | 3 |
| | $ | (2 | ) |
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations (Dollars in millions)
Management's discussion and analysis of financial condition and results of operations should be read in conjunction with the financial statements and accompanying notes in this report.
Forward-Looking Information
Statements in this report (or otherwise made by us or on our behalf) that are not entirely historical constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements can often be identified by words such as “anticipates,” “expects,” “believes,” “intends,” “plans,” “predicts,” “seeks,” “estimates,” “projects,” “outlook,” “may,” “will,” “should,” “would,” “could,” “potential,” “continue,” “ongoing” and similar expressions, variations or negatives of these words. These statements represent the present expectations of Dana Incorporated and its consolidated subsidiaries (Dana) based on our current information and assumptions. Forward-looking statements are inherently subject to risks and uncertainties. Our plans, actions and actual results could differ materially from our present expectations due to a number of factors, including those discussed below and elsewhere in this report and in our other filings with the Securities and Exchange Commission (SEC). All forward-looking statements speak only as of the date made and we undertake no obligation to publicly update or revise any forward-looking statement to reflect events or circumstances that may arise after the date of this report.
Management Overview
Dana is headquartered in Maumee, Ohio, and was incorporated in Delaware in 2007. 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 business units – 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. We have a diverse customer base and geographic footprint, which minimizes our exposure to individual market and segment declines. At March 31, 2017, we employed approximately 27,900 people, operated in 34 countries and had more than 100 major facilities housing manufacturing and distribution operations, technical and engineering centers and administrative offices.
External sales by operating segment for the periods ended March 31, 2017 and 2016 are as follows:
|
| | | | | | | | | | | | | | |
| | Three Months Ended March 31, |
| | 2017 | | 2016 |
| | | | % of | | | | % of |
| | Dollars | | Total | | Dollars | | Total |
Light Vehicle | | $ | 761 |
| | 44.8 | % | | $ | 613 |
| | 42.3 | % |
Commercial Vehicle | | 329 |
| | 19.3 | % | | 333 |
| | 23.0 | |