XML 49 R39.htm IDEA: XBRL DOCUMENT
v3.22.2

Segment Reporting (Tables) | 6 Months Ended
--- | ---
Jun. 30, 2022
Segment Reporting [Abstract] |
Schedule of Segment Reporting Information, by Segment [Table Text Block] | The following tables represent information by reportable segment for the three and six months ended June 30, 2022 and 2021 (in millions):
|  | Three Months Ended June 30, 2022
|  | Driveline |  | Metal Forming |  |  |  |  |  | Total
Sales |  | $ | 1,040.7 |  |  | $ | 512.9 |  |  |  |  |  |  | $ | 1,553.6 |
Less: Intersegment sales |  | 1.2 |  |  | 114.1 |  |  |  |  |  |  | 115.3 |
Net external sales |  | $ | 1,039.5 |  |  | $ | 398.8 |  |  |  |  |  |  | $ | 1,438.3 |
Segment Adjusted EBITDA |  | $ | 141.4 |  |  | $ | 53.7 |  |  |  |  |  |  | $ | 195.1 |
|  | Three Months Ended June 30, 2021
|  | Driveline |  | Metal Forming |  |  |  |  |  | Total
Sales |  | $ | 935.4 |  |  | $ | 440.1 |  |  |  |  |  |  | $ | 1,375.5 |
Less: Intersegment sales |  | 0.5 |  |  | 91.7 |  |  |  |  |  |  | 92.2 |
Net external sales |  | $ | 934.9 |  |  | $ | 348.4 |  |  |  |  |  |  | $ | 1,283.3 |
Segment Adjusted EBITDA |  | $ | 151.3 |  |  | $ | 71.3 |  |  |  |  |  |  | $ | 222.6 |
|  | Six Months Ended June 30, 2022 |  |  |  |  |  |
|  | Driveline |  | Metal Forming |  | Total |  |  |  |  |  |  |  |  |  |
Sales |  | $ | 2,102.5 |  |  | $ | 994.7 |  |  | $ | 3,097.2 |  |  |  |  |  |  |  |  |  |  |
Less: intersegment sales |  | 2.3 |  |  | 220.4 |  |  | 222.7 |  |  |  |  |  |  |  |  |  |  |
Net external sales |  | $ | 2,100.2 |  |  | $ | 774.3 |  |  | $ | 2,874.5 |  |  |  |  |  |  |  |  |  |  |
Segment Adjusted EBITDA |  | $ | 273.9 |  |  | $ | 117.3 |  |  | $ | 391.2 |  |  |  |  |  |  |  |  |  |  |
|  | Six Months Ended June 30, 2021 |  |
|  | Driveline |  | Metal Forming |  | Total |  |  |  |  |  |  |  |  |  |
Sales |  | $ | 1,961.5 |  |  | $ | 929.4 |  |  | $ | 2,890.9 |  |  |  |  |  |  |  |  |  |  |
Less: intersegment sales |  | 1.6 |  |  | 180.9 |  |  | 182.5 |  |  |  |  |  |  |  |  |  |  |
Net external sales |  | $ | 1,959.9 |  |  | $ | 748.5 |  |  | $ | 2,708.4 |  |  |  |  |  |  |  |  |  |  |
Segment Adjusted EBITDA |  | $ | 321.8 |  |  | $ | 163.7 |  |  | $ | 485.5 |  |  |  |  |  |  |  |  |  |  |
Reconciliation of Assets from Segment to Consolidated [Table Text Block] | Total assets by reportable segment as of June 30, 2022 and December 31, 2021 were as follows (in millions):
| June 30, 2022
| Driveline |  | Metal Forming |  | Other |  | Total
Total Assets | $ | 2,916.7 |  |  | $ | 1,784.2 |  |  | $ | 1,067.8 |  |  | $ | 5,768.7 |
| December 31, 2021
| Driveline |  | Metal Forming |  | Other |  | Total
Total Assets | $ | 2,925.6 |  |  | $ | 1,576.9 |  |  | $ | 1,133.2 |  |  | $ | 5,635.7 |
Reconciliation of Total Segment Adjusted EBITDA to Income Before Income Taxes [Table Text Block] | The following table represents a reconciliation of Total Segment Adjusted EBITDA to consolidated income before income taxes for the three and six months ended June 30, 2022 and 2021:
| Three Months Ended June 30, |  | Six Months Ended June 30,
| 2022 |  | 2021 |  | 2022 |  | 2021
| (in millions)
Total segment adjusted EBITDA | $ | 195.1 |  |  | $ | 222.6 |  |  | $ | 391.2 |  |  | $ | 485.5 |
Interest expense | (42.7) |  |  | (49.9) |  |  | (87.4) |  |  | (101.0) |
Depreciation and amortization | (121.9) |  |  | (143.6) |  |  | (242.3) |  |  | (285.6) |
Restructuring and acquisition-related costs | (9.6) |  |  | (15.9) |  |  | (18.5) |  |  | (33.4) |
Loss on sale of business | — |  |  | (0.1) |  |  | — |  |  | (2.7) |
Unrealized loss on equity securities | (3.7) |  |  | — |  |  | (21.7) |  |  | — |
Debt refinancing and redemption costs | (0.2) |  |  | (1.3) |  |  | (5.8) |  |  | (2.4) |
Non-recurring items: |  |  |  |  |  |  |
Malvern Fire charges, net of recoveries | (0.1) |  |  | 6.6 |  |  | 5.4 |  |  | 5.4 |
Acquisition-related fair value inventory adjustment | (5.0) |  |  | — |  |  | (5.0) |  |  | — |
Gain on bargain purchase of business | 11.6 |  |  | — |  |  | 11.6 |  |  | — |
Income before income taxes | $ | 23.5 |  |  | $ | 18.4 |  |  | $ | 27.5 |  |  | $ | 65.8 |

X
- Definition Tabular disclosure of all significant reconciling items in the reconciliation of total assets from reportable segments to the entity's consolidated assets. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 30 -Subparagraph (c) -URI https://asc.fasb.org/extlink&oid=126901519&loc=d3e8906-108599 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 31 -URI https://asc.fasb.org/extlink&oid=126901519&loc=d3e8924-108599 + Details
Name: | us-gaap_ReconciliationOfAssetsFromSegmentToConsolidatedTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the reconciliation of profit (loss) from reportable segments to the consolidated income (loss) before income tax expense (benefit) and discontinued operations. Includes, but is not limited to, reconciliation after income tax if income tax is allocated to the reportable segment. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 31 -URI https://asc.fasb.org/extlink&oid=126901519&loc=d3e8924-108599 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 30 -Subparagraph (b) -URI https://asc.fasb.org/extlink&oid=126901519&loc=d3e8906-108599 + Details
Name: | us-gaap_ReconciliationOfOperatingProfitLossFromSegmentsToConsolidatedTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the profit or loss and total assets for each reportable segment. An entity discloses certain information on each reportable segment if the amounts (a) are included in the measure of segment profit or loss reviewed by the chief operating decision maker or (b) are otherwise regularly provided to the chief operating decision maker, even if not included in that measure of segment profit or loss. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 22 -URI https://asc.fasb.org/extlink&oid=126901519&loc=d3e8736-108599 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 25 -URI https://asc.fasb.org/extlink&oid=126901519&loc=d3e8813-108599 Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 350 -SubTopic 20 -Section 50 -Paragraph 1 -URI https://asc.fasb.org/extlink&oid=121556970&loc=d3e13816-109267 Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 30 -URI https://asc.fasb.org/extlink&oid=126901519&loc=d3e8906-108599 + Details
Name: | us-gaap_ScheduleOfSegmentReportingInformationBySegmentTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_SegmentReportingAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration