XML 38 R28.htm IDEA: XBRL DOCUMENT v3.25.3
Segment Information (Tables)
9 Months Ended
Sep. 30, 2025
Segment Reporting [Abstract]  
Schedule of Operating Results and Capital Expenditures by Reportable Segments
The operating results of the Company’s reportable segments were as follows:
Engine ProductsFastening SystemsEngineered StructuresForged WheelsTotal
Segment
Third quarter ended September 30, 2025
Sales:
Third-party sales$1,105 $448 $289 $247 $2,089 
Inter-segment sales— — 
Total sales$1,106 $448 $291 $247 $2,092 
Expenses:
Segment Adjusted cost of goods sold(1)
$709 $280 $224 $162 $1,375 
Other segment items(2)
29 30 12 80 
Profit and loss:
Segment Adjusted EBITDA$368 $138 $58 $73 $637 
Provision for depreciation and amortization38 12 11 70 
Other:
Capital expenditures$74 $13 $$$105 
Third quarter ended September 30, 2024
Sales:
Third-party sales$945 $392 $253 $245 $1,835 
Inter-segment sales— — 
Total sales$948 $392 $256 $245 $1,841 
Expenses:
Segment Adjusted cost of goods sold(1)
$616 $265 $210 $171 $1,262 
Other segment items(2)
25 25 10 68 
Profit and loss:
Segment Adjusted EBITDA$307 $102 $38 $64 $511 
Provision for depreciation and amortization34 12 10 10 66 
Restructuring and other charges (credits)(3)— (1)
Other:
Capital expenditures$55 $$$14 $79 
Engine ProductsFastening SystemsEngineered StructuresForged WheelsTotal
Segment
Nine months ended September 30, 2025
Sales:
Third-party sales$3,157 $1,291 $861 $775 $6,084 
Inter-segment sales— — 13 
Total sales$3,162 $1,291 $869 $775 $6,097 
Expenses:
Segment Adjusted cost of goods sold(1)
$2,039 $812 $663 $525 $4,039 
Other segment items(2)
81 88 26 33 228 
Profit and loss:
Segment Adjusted EBITDA$1,042 $391 $180 $217 $1,830 
Provision for depreciation and amortization107 36 31 31 205 
Restructuring and other charges (credits)— (4)(1)(4)
Other:
Capital expenditures$235 $32 $20 $32 $319 
Total assets5,597 2,782 1,361 733 10,473 
Nine months ended September 30, 2024
Sales:
Third-party sales$2,763 $1,175 $790 $811 $5,539 
Inter-segment sales— — 13 
Total sales$2,769 $1,175 $797 $811 $5,552 
Expenses:
Segment Adjusted cost of goods sold(1)
$1,844 $798 $654 $558 $3,854 
Other segment items(2)
77 82 28 32 219 
Profit and loss:
Segment Adjusted EBITDA$848 $295 $115 $221 $1,479 
Provision for depreciation and amortization100 36 32 30 198 
Restructuring and other charges— 15 19 
Other:
Capital expenditures$143 $17 $16 $35 $211 
Total assets5,181 2,750 1,379 737 $10,047 
(1)Segment Adjusted cost of goods sold is exclusive of Provision for depreciation and amortization, Restructuring and other (credits) charges, and Corporate expenses.
(2)Other segment items includes Selling, general administrative, and other expenses, and Research and development expenses; exclusive of Provision for depreciation and amortization, and Restructuring and other (credits) charges.
The following table reconciles total segment capital expenditures with Capital expenditures as presented in the Statement of Consolidated Cash Flows.
Third quarter endedNine months ended
September 30,September 30,
2025202420252024
Total segment capital expenditures$105 $79 $319 $211 
Corporate10 
Capital expenditures$108 $82 $329 $219 
Schedule of Reconciliation of Total Segment Operating Profit to Income Before Income Taxes
The following table reconciles Total Segment Adjusted EBITDA to Income before income taxes. Differences between the total segment and consolidated totals are in Corporate.
Third quarter endedNine months ended
September 30,September 30,
2025202420252024
Total Segment Adjusted EBITDA$637 $511 $1,830 $1,479 
Segment provision for depreciation and amortization(70)(66)(205)(198)
Unallocated amounts:
Restructuring and other credits (charges)— (21)
Corporate expense(25)(25)(72)(72)
Operating income$542 $421 $1,557 $1,188 
Loss on debt redemption— (6)— (6)
Interest expense, net(37)(44)(114)(142)
Other expense, net(10)(17)(33)(49)
Income before income taxes$495 $354 $1,410 $991 
Schedule of Disaggregation of Revenue by Major End Market Served
The following table disaggregates segment revenue by major market served. Differences between the total segment and consolidated totals are in Corporate.
Engine ProductsFastening SystemsEngineered StructuresForged WheelsTotal
Segment
Third quarter ended September 30, 2025
Aerospace - Commercial$603 $310 $196 $— $1,109 
Aerospace - Defense 232 44 81 — 357 
Commercial Transportation— 54 — 247 301 
Industrial and Other:
Industrial Gas Turbine152 — — — 152 
Oil and Gas89 — — — 89 
General Industrial29 40 12 — 81 
Total end-market revenue$1,105 $448 $289 $247 $2,089 
Third quarter ended September 30, 2024
Aerospace - Commercial$534 $245 $183 $— $962 
Aerospace - Defense 189 43 57 — 289 
Commercial Transportation— 65 — 245 310 
Industrial and Other:
Industrial Gas Turbine124 — — — 124 
Oil and Gas67 — — — 67 
General Industrial31 39 13 — 83 
Total end-market revenue$945 $392 $253 $245 $1,835 
Nine months ended September 30, 2025
Aerospace - Commercial$1,726 $882 $577 $— $3,185 
Aerospace - Defense 664 130 248 — 1,042 
Commercial Transportation— 163 — 775 938 
Industrial and Other:
Industrial Gas Turbine431 — — — 431 
Oil and Gas247 — — — 247 
General Industrial89 116 36 — 241 
Total end-market revenue$3,157 $1,291 $861 $775 $6,084 
Nine months ended September 30, 2024
Aerospace - Commercial$1,554 $740 $575 $— $2,869 
Aerospace - Defense 566 119 174 — 859 
Commercial Transportation— 199 — 811 1,010 
Industrial and Other:
Industrial Gas Turbine359 — — — 359 
Oil and Gas195 — — — 195 
General Industrial89 117 41 — 247 
Total end-market revenue$2,763 $1,175 $790 $811 $5,539