|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
Percentage of Total Net Sales | Accounts and Other Receivables | ||||||||||||||||
Year Ended December 31, | December 31, 2013 | December 31, 2012 | |||||||||||||||
2013 | 2012 | 2011 | |||||||||||||||
(in millions) | |||||||||||||||||
GM | 17 | % | 18 | % | 19 | % | $ | 377 | $ | 382 | |||||||
VW | 10 | % | 11 | % | 9 | % | 199 | 109 |
|
December 31, 2013 | December 31, 2012 | |||||||
(in millions) | ||||||||
Productive material | $ | 584 | $ | 586 | ||||
Work-in-process | 142 | 128 | ||||||
Finished goods | 367 | 352 | ||||||
Total | $ | 1,093 | $ | 1,066 |
|
December 31, 2013 | December 31, 2012 | |||||||
(in millions) | ||||||||
Value added tax receivable | $ | 177 | $ | 194 | ||||
Deferred income taxes (Note 14) | 133 | 148 | ||||||
Prepaid insurance and other expenses | 59 | 86 | ||||||
Reimbursable engineering costs | 76 | 52 | ||||||
Notes receivable | 45 | 22 | ||||||
Debt issuance costs (Note 11) | 10 | 17 | ||||||
Income and other taxes receivable | 57 | 47 | ||||||
Deposits to vendors | 9 | 15 | ||||||
Derivative financial instruments (Note 17) | 15 | 21 | ||||||
Other | 23 | 21 | ||||||
Total | $ | 604 | $ | 623 |
December 31, 2013 | December 31, 2012 | |||||||
(in millions) | ||||||||
Deferred income taxes (Note 14) | $ | 283 | $ | 281 | ||||
Debt issuance costs (Note 11) | 43 | 55 | ||||||
Income and other taxes receivable | 123 | 88 | ||||||
Reimbursable engineering costs | 79 | 50 | ||||||
Value added tax receivable | 29 | 33 | ||||||
Derivative financial instruments (Note 17) | 5 | 6 | ||||||
Other | 64 | 69 | ||||||
Total | $ | 626 | $ | 582 |
|
December 31, | |||||||
2013 | 2012 | ||||||
(in millions) | |||||||
Current assets | $ | 608 | $ | 688 | |||
Non-current assets | 474 | 449 | |||||
Total assets | $ | 1,082 | $ | 1,137 | |||
Current liabilities | $ | 362 | $ | 411 | |||
Non-current liabilities | 257 | 235 | |||||
Shareholders’ equity | 463 | 491 | |||||
Total liabilities and shareholders’ equity | $ | 1,082 | $ | 1,137 |
Year Ended December 31, | |||||||||||
2013 | 2012 | 2011 | |||||||||
(in millions) | |||||||||||
Net sales | $ | 1,773 | $ | 1,737 | $ | 1,750 | |||||
Gross profit | 237 | 184 | 159 | ||||||||
Net income | 63 | 43 | 25 |
Year Ended December 31, | |||||||||||
2013 | 2012 | 2011 | |||||||||
(in millions) | |||||||||||
Sales to affiliates | $ | 33 | $ | 36 | $ | 66 | |||||
Purchases from affiliates | $ | 113 | $ | 112 | $ | 129 |
|
Estimated Useful Lives | December 31, | |||||||||
2013 | 2012 | |||||||||
(Years) | (in millions) | |||||||||
Land | — | $ | 172 | $ | 169 | |||||
Land and leasehold improvements | 3-20 | 100 | 93 | |||||||
Buildings | 40 | 665 | 626 | |||||||
Machinery, equipment, and tooling | 3-20 | 3,311 | 2,712 | |||||||
Furniture and office equipment | 3-10 | 214 | 178 | |||||||
Construction in progress | — | 344 | 265 | |||||||
Total | 4,806 | 4,043 | ||||||||
Less: accumulated depreciation | (1,590 | ) | (1,183 | ) | ||||||
Total property, net | $ | 3,216 | $ | 2,860 |
|
As of December 31, 2013 | As of December 31, 2012: | ||||||||||||||||||||||||
Estimated Useful Lives | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | |||||||||||||||||||
(Years) | (in millions) | (in millions) | |||||||||||||||||||||||
Amortized intangible assets: | |||||||||||||||||||||||||
Patents and developed technology | 6-15 | $ | 671 | $ | 201 | $ | 470 | $ | 636 | $ | 142 | $ | 494 | ||||||||||||
Customer relationships | 6-10 | 297 | 125 | 172 | 293 | 85 | 208 | ||||||||||||||||||
Trade names | 6-20 | 102 | 21 | 81 | 103 | 16 | 87 | ||||||||||||||||||
Total | 1,070 | 347 | 723 | 1,032 | 243 | 789 | |||||||||||||||||||
Unamortized intangible assets: | |||||||||||||||||||||||||
In-process research & development | — | — | — | — | 14 | — | 14 | ||||||||||||||||||
Goodwill | — | 496 | — | 496 | 473 | — | 473 | ||||||||||||||||||
Total | $ | 1,566 | $ | 347 | $ | 1,219 | $ | 1,519 | $ | 243 | $ | 1,276 |
Year Ending December 31, | |||||||||||||||||||
2014 | 2015 | 2016 | 2017 | 2018 | |||||||||||||||
(in millions) | |||||||||||||||||||
Estimated amortization expense | $ | 97 | $ | 88 | $ | 81 | $ | 78 | $ | 70 |
2013 | 2012 | ||||||
(in millions) | |||||||
Balance at January 1 | $ | 1,519 | $ | 758 | |||
Acquisitions | 12 | 733 | |||||
Foreign currency translation and other | 35 | 28 | |||||
Balance at December 31 | $ | 1,566 | $ | 1,519 |
2013 | 2012 | ||||||
(in millions) | |||||||
Balance at January 1 | $ | 243 | $ | 162 | |||
Amortization | 104 | 84 | |||||
Foreign currency translation and other | — | (3 | ) | ||||
Balance at December 31 | $ | 347 | $ | 243 |
Electrical/Electronic Architecture | Powertrain Systems | Total | |||||||||
(in millions) | |||||||||||
Balance at January 1, 2012 | $ | — | $ | 8 | $ | 8 | |||||
Acquisitions | 454 | — | 454 | ||||||||
Foreign currency translation and other | 11 | — | 11 | ||||||||
Balance at December 31, 2012 | $ | 465 | $ | 8 | $ | 473 | |||||
Foreign currency translation and other | 22 | 1 | 23 | ||||||||
Balance at December 31, 2013 | $ | 487 | $ | 9 | $ | 496 |
|
December 31, 2013 | December 31, 2012 | |||||||
(in millions) | ||||||||
Payroll-related obligations | $ | 269 | $ | 259 | ||||
Employee benefits, including current pension obligations | 130 | 123 | ||||||
Executive long-term incentive plan (Note 21) | — | 20 | ||||||
Income and other taxes payable | 280 | 261 | ||||||
Warranty obligations (Note 9) | 75 | 92 | ||||||
Restructuring (Note 10) | 94 | 118 | ||||||
Customer deposits | 38 | 35 | ||||||
Deferred income taxes (Note 14) | 1 | 12 | ||||||
Derivative financial instruments (Note 17) | 16 | 12 | ||||||
Accrued interest | 24 | 9 | ||||||
Other | 311 | 300 | ||||||
Total | $ | 1,238 | $ | 1,241 |
December 31, 2013 | December 31, 2012 | |||||||
(in millions) | ||||||||
Environmental (Note 13) | $ | 18 | $ | 18 | ||||
Extended disability benefits | 9 | 12 | ||||||
Warranty obligations (Note 9) | 94 | 74 | ||||||
Restructuring (Note 10) | 45 | 45 | ||||||
Payroll-related obligations | 12 | 11 | ||||||
Accrued income taxes | 34 | 38 | ||||||
Deferred income taxes (Note 14) | 151 | 185 | ||||||
Derivative financial instruments (Note 17) | 6 | 1 | ||||||
Other | 40 | 50 | ||||||
Total | $ | 409 | $ | 434 |
|
Year Ended December 31, | |||||||
2013 | 2012 | ||||||
(in millions) | |||||||
Accrual balance at beginning of year | $ | 166 | $ | 315 | |||
Provision for estimated warranties incurred during the year | 68 | 56 | |||||
Provision for changes in estimate for pre-existing warranties | (4 | ) | (42 | ) | |||
Settlements made during the year (in cash or in kind) | (68 | ) | (171 | ) | |||
Foreign currency translation and other | 7 | 8 | |||||
Accrual balance at end of year | $ | 169 | $ | 166 |
|
Year Ended December 31, | ||||||||||||
Segment | 2013 | 2012 | 2011 | |||||||||
(in millions) | ||||||||||||
Electrical/Electronic Architecture | $ | 28 | $ | 49 | $ | 12 | ||||||
Powertrain Systems | 52 | 25 | 12 | |||||||||
Electronics and Safety | 56 | 89 | 5 | |||||||||
Thermal Systems | 9 | 8 | 2 | |||||||||
Total | $ | 145 | $ | 171 | $ | 31 |
Employee Termination Benefits Liability | Other Exit Costs Liability | Total | ||||||||||
(in millions) | ||||||||||||
Accrual balance at January 1, 2012 | $ | 86 | $ | 10 | $ | 96 | ||||||
Provision for estimated expenses incurred during the year | 166 | 5 | 171 | |||||||||
Payments made during the year | (102 | ) | (7 | ) | (109 | ) | ||||||
Foreign currency and other | 7 | (2 | ) | 5 | ||||||||
Accrual balance at December 31, 2012 | $ | 157 | $ | 6 | $ | 163 | ||||||
Provision for estimated expenses incurred during the year | 143 | 2 | 145 | |||||||||
Payments made during the year | (166 | ) | (4 | ) | (170 | ) | ||||||
Foreign currency and other | 1 | — | 1 | |||||||||
Accrual balance at December 31, 2013 | $ | 135 | $ | 4 | $ | 139 |
|
December 31, 2013 | December 31, 2012 | ||||||
(in millions) | |||||||
Accounts receivable factoring | $ | 1 | $ | 19 | |||
5.875%, senior notes, due 2019 | 500 | 500 | |||||
6.125%, senior notes, due 2021 | 500 | 500 | |||||
5.000%, senior notes, due 2023 | 800 | — | |||||
Tranche A Term Loan, due 2018 | 564 | 567 | |||||
Tranche B Term Loan, due 2017 | — | 772 | |||||
Capital leases and other | 47 | 106 | |||||
Total debt | 2,412 | 2,464 | |||||
Less: current portion | (61 | ) | (140 | ) | |||
Long-term debt | $ | 2,351 | $ | 2,324 |
Year | Debt and Capital Lease Obligations | |||
(in millions) | ||||
2014 | $ | 61 | ||
2015 | 47 | |||
2016 | 55 | |||
2017 | 44 | |||
2018 | 403 | |||
Thereafter | 1,802 | |||
Total | $ | 2,412 |
Credit Agreement (December 31, 2013) | 2012 Credit Agreement (December 31, 2012) | ||||||||||
LIBOR plus | ABR plus | LIBOR plus | ABR plus | ||||||||
Revolving Credit Facility | 1.25 | % | 0.25 | % | 2.00 | % | 1.00 | % | |||
Tranche A Term Loan | 1.25 | % | 0.25 | % | 2.00 | % | 1.00 | % | |||
Tranche B Term Loan | N/A | N/A | 2.50 | % | 1.50 | % |
Borrowings as of | ||||||||||
December 31, 2013 | Rates effective as of | |||||||||
LIBOR plus | (in millions) | December 31, 2013 | ||||||||
Revolving Credit Facility | 1.25 | % | $ | — | — | % | ||||
Tranche A Term Loan | 1.25 | % | 564 | 1.4375 | % |
|
Year Ended December 31, 2013 | Year Ended December 31, 2012 | ||||||
(in millions) | |||||||
Benefit obligation at beginning of year | $ | 80 | $ | 83 | |||
Interest cost | 2 | 3 | |||||
Actuarial (gain) loss | (2 | ) | 4 | ||||
Benefits paid | (11 | ) | (10 | ) | |||
Benefit obligation at end of year | $ | 69 | $ | 80 | |||
Change in plan assets: | |||||||
Fair value of plan assets at beginning of year | $ | — | $ | — | |||
Delphi contributions | 11 | 10 | |||||
Benefits paid | (11 | ) | (10 | ) | |||
Fair value of plan assets at end of year | $ | — | $ | — | |||
Underfunded status | $ | (69 | ) | $ | (80 | ) | |
Amounts recognized in the consolidated balance sheets consist of: | |||||||
Current liabilities | (12 | ) | (11 | ) | |||
Non-current liabilities | (57 | ) | (69 | ) | |||
Total | $ | (69 | ) | $ | (80 | ) | |
Amounts recognized in accumulated other comprehensive income consist of (pre-tax): | |||||||
Actuarial loss | $ | 11 | $ | 13 | |||
Total | $ | 11 | $ | 13 |
Year ended December 31, 2013 | Year ended December 31, 2012 | ||||||
(in millions) | |||||||
Benefit obligation at beginning of year | $ | 1,972 | $ | 1,596 | |||
Liabilities assumed in the acquisition | — | 29 | |||||
Divestitures | — | (5 | ) | ||||
Service cost | 53 | 44 | |||||
Interest cost | 85 | 84 | |||||
Actuarial loss | 39 | 234 | |||||
Benefits paid | (86 | ) | (82 | ) | |||
Impact of curtailments | (5 | ) | — | ||||
Plan amendments | — | 2 | |||||
Exchange rate movements and other | 47 | 70 | |||||
Benefit obligation at end of year | $ | 2,105 | $ | 1,972 | |||
Change in plan assets: | |||||||
Fair value of plan assets at beginning of year | $ | 1,109 | $ | 987 | |||
Assets acquired in the acquisition | — | 5 | |||||
Actual return on plan assets | 56 | 91 | |||||
Delphi contributions | 98 | 59 | |||||
Benefits paid | (86 | ) | (82 | ) | |||
Exchange rate movements and other | 22 | 49 | |||||
Fair value of plan assets at end of year | $ | 1,199 | $ | 1,109 | |||
Underfunded status | $ | (906 | ) | $ | (863 | ) | |
Amounts recognized in the consolidated balance sheets consist of: | |||||||
Current liabilities | (14 | ) | (23 | ) | |||
Non-current liabilities | (892 | ) | (840 | ) | |||
Total | $ | (906 | ) | $ | (863 | ) | |
Amounts recognized in accumulated other comprehensive income consist of (pre-tax): | |||||||
Actuarial loss | $ | 278 | $ | 228 | |||
Prior service cost | 1 | 1 | |||||
Total | $ | 279 | $ | 229 |
U.S. Plans | Non-U.S. Plans | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
(in millions) Plans with ABO in Excess of Plan Assets | |||||||||||||||
PBO | $ | 69 | $ | 80 | $ | 1,956 | $ | 1,813 | |||||||
ABO | 69 | 80 | 1,749 | 1,619 | |||||||||||
Fair value of plan assets at end of year | — | — | 1,052 | 973 | |||||||||||
Plans with Plan Assets in Excess of ABO | |||||||||||||||
PBO | $ | — | $ | — | $ | 149 | $ | 159 | |||||||
ABO | — | — | 100 | 103 | |||||||||||
Fair value of plan assets at end of year | — | — | 147 | 136 | |||||||||||
Total | |||||||||||||||
PBO | $ | 69 | $ | 80 | $ | 2,105 | $ | 1,972 | |||||||
ABO | 69 | 80 | 1,849 | 1,722 | |||||||||||
Fair value of plan assets at end of year | — | — | 1,199 | 1,109 |
U.S. Plans | |||||||||||
Year Ended December 31, | |||||||||||
2013 | 2012 | 2011 | |||||||||
(in millions) | |||||||||||
Interest cost | $ | 2 | $ | 3 | $ | 3 | |||||
Net periodic benefit cost | $ | 2 | $ | 3 | $ | 3 |
Non-U.S. Plans | |||||||||||
Year Ended December 31, | |||||||||||
2013 | 2012 | 2011 | |||||||||
(in millions) | |||||||||||
Service cost | $ | 53 | $ | 44 | $ | 45 | |||||
Interest cost | 85 | 84 | 87 | ||||||||
Expected return on plan assets | (70 | ) | (65 | ) | (61 | ) | |||||
Settlement loss (gain) | 2 | — | (1 | ) | |||||||
Curtailment gain | — | — | (3 | ) | |||||||
Amortization of actuarial losses | 7 | — | — | ||||||||
Other | 1 | 1 | — | ||||||||
Net periodic benefit cost | $ | 78 | $ | 64 | $ | 67 |
Pension Benefits | |||||||||||
U.S. Plans | Non-U.S. Plans | ||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||
Weighted-average discount rate | 3.00 | % | 2.40 | % | 4.58 | % | 4.41 | % | |||
Weighted-average rate of increase in compensation levels | N/A | N/A | 3.85 | % | 3.50 | % |
Pension Benefits | |||||||||||||||||
U.S. Plans | Non-U.S. Plans | ||||||||||||||||
2013 | 2012 | 2011 | 2013 | 2012 | 2011 | ||||||||||||
Weighted-average discount rate | 2.40 | % | 3.30 | % | 4.10 | % | 4.41 | % | 5.24 | % | 5.69 | % | |||||
Weighted-average rate of increase in compensation levels | N/A | N/A | N/A | 3.50 | % | 3.66 | % | 3.88 | % | ||||||||
Expected long-term rate of return on plan assets | N/A | N/A | N/A | 6.44 | % | 6.43 | % | 6.65 | % |
Change in Assumption | Impact on Pension Expense | Impact on PBO | ||
25 basis point (“bp”) decrease in discount rate | + $8 million | + $ 93 million | ||
25 bp increase in discount rate | - $5 million | - $ 87 million | ||
25 bp decrease in long-term expected return on assets | + $3 million | — | ||
25 bp increase in long-term expected return on assets | - $3 million | — |
Projected Pension Benefit Payments | |||||||
U.S. Plans | Non-U.S. Plans | ||||||
(in millions) | |||||||
2014 | $ | 12 | $ | 78 | |||
2015 | 7 | 72 | |||||
2016 | 9 | 78 | |||||
2017 | 8 | 83 | |||||
2018 | 7 | 90 | |||||
2019 – 2023 | 27 | 555 |
Fair Value Measurements at December 31, 2013 | |||||||||||||||
Asset Category | Total | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||
(in millions) | |||||||||||||||
Cash | $ | 64 | $ | 64 | $ | — | $ | — | |||||||
Time deposits | 7 | — | 7 | — | |||||||||||
Equity mutual funds | 412 | — | 412 | — | |||||||||||
Bond mutual funds | 435 | — | 435 | — | |||||||||||
Real estate trust funds | 45 | — | — | 45 | |||||||||||
Hedge Funds | 90 | — | — | 90 | |||||||||||
Insurance contracts | 4 | — | — | 4 | |||||||||||
Debt securities | 85 | 85 | — | — | |||||||||||
Equity securities | 57 | 57 | — | — | |||||||||||
Total | $ | 1,199 | $ | 206 | $ | 854 | $ | 139 |
Fair Value Measurements at December 31, 2012 | |||||||||||||||
Asset Category | Total | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||
(in millions) | |||||||||||||||
Cash | $ | 58 | $ | 58 | $ | — | $ | — | |||||||
Time deposits | 2 | — | 2 | — | |||||||||||
Equity mutual funds | 313 | — | 313 | — | |||||||||||
Bond mutual funds | 430 | — | 430 | — | |||||||||||
Real estate trust funds | 42 | — | — | 42 | |||||||||||
Hedge Funds | 91 | — | — | 91 | |||||||||||
Commodities Fund | 39 | — | 39 | — | |||||||||||
Insurance contracts | 3 | — | — | 3 | |||||||||||
Debt securities | 76 | 76 | — | — | |||||||||||
Equity securities | 55 | 55 | — | — | |||||||||||
Total | $ | 1,109 | $ | 189 | $ | 784 | $ | 136 |
Fair Value Measurements Using Significant Unobservable Inputs (Level 3) | |||||||||||
Real Estate Trust Fund | Hedge Funds | Insurance Contracts | |||||||||
(in millions) | |||||||||||
Beginning balance at December 31, 2011 | $ | 43 | $ | 81 | $ | — | |||||
Actual return on plan assets: | |||||||||||
Relating to assets still held at the reporting date | (1 | ) | 4 | — | |||||||
Assets assumed in acquisition | — | — | 3 | ||||||||
Purchases, sales, and settlements | — | 6 | — | ||||||||
Ending balance at December 31, 2012 | $ | 42 | $ | 91 | $ | 3 | |||||
Actual return on plan assets: | |||||||||||
Relating to assets still held at the reporting date | 2 | 4 | — | ||||||||
Purchases, sales, and settlements | 1 | (5 | ) | 1 | |||||||
Ending balance at December 31, 2013 | $ | 45 | $ | 90 | $ | 4 |
|
Year | Minimum Future Operating Lease Commitments | ||
(in millions) | |||
2014 | $ | 108 | |
2015 | 91 | ||
2016 | 77 | ||
2017 | 61 | ||
2018 | 42 | ||
Thereafter | 88 | ||
Total | $ | 467 |
|
Year ended December 31, 2013 | Year ended December 31, 2012 | Year ended December 31, 2011 | |||||||||
(in millions) | |||||||||||
U.S. income | $ | 233 | $ | 470 | $ | 149 | |||||
Non-U.S. income | 1,290 | 875 | 1,357 | ||||||||
Income before income taxes and equity income | $ | 1,523 | $ | 1,345 | $ | 1,506 |
Year ended December 31, 2013 | Year ended December 31, 2012 | Year ended December 31, 2011 | |||||||||
(in millions) | |||||||||||
Current income tax expense: | |||||||||||
U.S. federal | $ | 53 | $ | 71 | $ | 104 | |||||
Non-U.S. | 247 | 199 | 232 | ||||||||
U.S. state and local | 6 | 5 | 5 | ||||||||
Total current | 306 | 275 | 341 | ||||||||
Deferred income tax (benefit) expense, net: | |||||||||||
U.S. federal | (28 | ) | 24 | (45 | ) | ||||||
Non-U.S. | (21 | ) | (88 | ) | 12 | ||||||
U.S. state and local | (1 | ) | 1 | (3 | ) | ||||||
Total deferred | (50 | ) | (63 | ) | (36 | ) | |||||
Total income tax provision | $ | 256 | $ | 212 | $ | 305 |
Year Ended December 31, | ||||||||||||
2013 | 2012 | 2011 | ||||||||||
(in millions) | ||||||||||||
Notional U.S. federal income taxes at statutory rate | $ | 533 | $ | 471 | $ | 527 | ||||||
Income taxed at other rates | (281 | ) | (200 | ) | (225 | ) | ||||||
Change in valuation allowance | 6 | (29 | ) | (52 | ) | |||||||
Other change in tax reserves | (13 | ) | (13 | ) | 17 | |||||||
Withholding taxes | 56 | 22 | 56 | |||||||||
Tax credits | (58 | ) | (13 | ) | (26 | ) | ||||||
Change in tax law | 15 | 6 | 13 | |||||||||
Tax settlements | — | (26 | ) | — | ||||||||
Other adjustments | (2 | ) | (6 | ) | (5 | ) | ||||||
Total income tax expense | $ | 256 | $ | 212 | $ | 305 | ||||||
Effective tax rate | 17 | % | 16 | % | 20 | % |
December 31, | |||||||
2013 | 2012 | ||||||
(in millions) | |||||||
Deferred tax assets: | |||||||
Pension | $ | 208 | $ | 200 | |||
Employee benefits | 28 | 19 | |||||
Net operating loss carryforwards | 614 | 471 | |||||
Warranty and other liabilities | 125 | 127 | |||||
Other | 126 | 147 | |||||
Total gross deferred tax assets | 1,101 | 964 | |||||
Less: valuation allowances | (642 | ) | (502 | ) | |||
Total deferred tax assets (1) | $ | 459 | $ | 462 | |||
Deferred tax liabilities: | |||||||
Fixed assets | $ | 39 | $ | 48 | |||
Tax on unremitted profits of certain foreign subsidiaries | 59 | 31 | |||||
Intangibles | 97 | 151 | |||||
Total gross deferred tax liabilities | 195 | 230 | |||||
Net deferred tax assets | $ | 264 | $ | 232 |
(1) | Reflects gross amount before jurisdictional netting of deferred tax assets and liabilities. |
December 31, | |||||||
2013 | 2012 | ||||||
(in millions) | |||||||
Current assets | $ | 133 | $ | 148 | |||
Current liabilities | (1 | ) | (12 | ) | |||
Long-term assets | 283 | 281 | |||||
Long-term liabilities | (151 | ) | (185 | ) | |||
Total deferred tax asset | $ | 264 | $ | 232 |
Year ended December 31, 2013 | Year ended December 31, 2012 | Year ended December 31, 2011 | |||||||||
(in millions) | |||||||||||
Balance at beginning of year | $ | 74 | $ | 99 | $ | 82 | |||||
Liabilities assumed in acquisition | — | 2 | — | ||||||||
Additions related to current year | — | 3 | 43 | ||||||||
Additions related to prior years | 16 | 10 | 7 | ||||||||
Reductions related to prior years | (25 | ) | (40 | ) | (24 | ) | |||||
Reductions due to expirations of statute of limitations | (4 | ) | — | (6 | ) | ||||||
Settlements-cash | — | — | (3 | ) | |||||||
Balance at end of year | $ | 61 | $ | 74 | $ | 99 |
|
Year Ended December 31, 2013 | Year Ended December 31, 2012 | Year Ended December 31, 2011 | |||||||||
(in millions) | |||||||||||
Foreign currency translation adjustments: | |||||||||||
Balance at beginning of year | $ | (62 | ) | $ | (120 | ) | $ | (22 | ) | ||
Aggregate adjustment for the year | 45 | 58 | (98 | ) | |||||||
Balance at end of year | (17 | ) | (62 | ) | (120 | ) | |||||
Gains (losses) on derivatives: | |||||||||||
Balance at beginning of year | $ | 14 | $ | (45 | ) | $ | 53 | ||||
Other comprehensive income before reclassifications (net tax effect of $0 million, $33 million and $40 million) | (14 | ) | 57 | (69 | ) | ||||||
Reclassification to income (net tax effect of $5 million, $0 million and $17 million) | 2 | 2 | (29 | ) | |||||||
Balance at end of year | 2 | 14 | (45 | ) | |||||||
Pension and postretirement plans: | |||||||||||
Balance at beginning of year | $ | (189 | ) | $ | (18 | ) | $ | 59 | |||
Other comprehensive income before reclassifications (net tax effect of $7 million, $57 million and $22 million) | (40 | ) | (171 | ) | (77 | ) | |||||
Reclassification to income (net tax effect of $2 million, $0 million and $0 million) | 7 | — | — | ||||||||
Balance at end of year | (222 | ) | (189 | ) | (18 | ) | |||||
Accumulated other comprehensive (loss) income, end of year | $ | (237 | ) | $ | (237 | ) | $ | (183 | ) |
Reclassification out of Accumulated Other Comprehensive Income | ||||||
Details about Accumulated Other Comprehensive Income Components | Year Ended December 31, 2013 | Affected Line Item in the Statement of Operations | ||||
(in millions) | ||||||
Gains (losses) on derivatives: | ||||||
Commodity derivatives | $ | (22 | ) | Cost of sales | ||
Foreign currency derivatives | 23 | Cost of sales | ||||
Foreign currency derivatives | 2 | Other income | ||||
3 | Total income before income taxes | |||||
(5 | ) | Income tax expense | ||||
(2 | ) | Net loss | ||||
— | Net income attributable to noncontrolling interest | |||||
$ | (2 | ) | Net loss attributable to Delphi | |||
Pension and postretirement plans: | ||||||
Actuarial gains/(losses) | $ | (9 | ) | (1) | ||
(9 | ) | Total loss before income taxes | ||||
2 | Income tax benefit | |||||
(7 | ) | Net loss | ||||
— | Net income attributable to noncontrolling interest | |||||
$ | (7 | ) | Net loss attributable to Delphi | |||
Total reclassifications for the year | $ | (9 | ) |
(1) | These accumulated other comprehensive loss components are included in the computation of net periodic pension cost (see Note 12. Pension Benefits for additional details). |
|
Commodity | Quantity Hedged | Unit of Measure | Notional Amount (Approximate USD Equivalent) | ||||||
(in thousands) | (in millions) | ||||||||
Copper | 80,695 | pounds | $ | 265 | |||||
Primary Aluminum | 37,263 | pounds | 30 | ||||||
Secondary Aluminum | 21,458 | pounds | 20 |
Foreign Currency | Quantity Hedged | Unit of Measure | Notional Amount (Approximate USD Equivalent) | ||||||
(in millions) | |||||||||
Mexican Peso | 10,144 | MXN | $ | 775 | |||||
Euro | 184 | EUR | 255 | ||||||
New Turkish Lira | 229 | TRY | 105 | ||||||
Polish Zloty | 267 | PLN | 90 | ||||||
Brazilian Real | 188 | BRL | 80 | ||||||
Hungarian Forint | 12,586 | HUF | 60 | ||||||
Chinese Yuan Renminbi | 177 | CNY | 30 | ||||||
Romanian Leu | 99 | RON | 30 |
Asset Derivatives | Liability Derivatives | Net Amounts of Assets and Liabilities Presented in the Balance Sheet | ||||||||||||
Balance Sheet Location | December 31, 2013 | Balance Sheet Location | December 31, 2013 | December 31, 2013 | ||||||||||
(in millions) | ||||||||||||||
Designated derivatives instruments: | ||||||||||||||
Commodity derivatives | Other Current Assets | $ | 2 | Accrued Liabilities | $ | 9 | ||||||||
Foreign currency derivatives* | Other Current Assets | 16 | Other Current Assets | 3 | 13 | |||||||||
Foreign currency derivatives* | Accrued Liabilities | 3 | Accrued Liabilities | 10 | (7 | ) | ||||||||
Commodity derivatives | Other Long-Term Assets | 1 | Other Long-Term Liabilities | 2 | ||||||||||
Foreign currency derivatives* | Other Long-Term Assets | 5 | Other Long-Term Assets | 1 | 4 | |||||||||
Foreign currency derivatives* | Other Long-Term Liabilities | 2 | Other Long-Term Liabilities | 6 | (4 | ) | ||||||||
Total | $ | 29 | $ | 31 | ||||||||||
Derivatives not designated: | ||||||||||||||
Foreign currency derivatives | Other Current Assets | $ | 3 | Other Current Assets | 3 | — | ||||||||
Total | $ | 3 | $ | 3 |
Asset Derivatives | Liability Derivatives | Net Amounts of Assets and Liabilities Presented in the Balance Sheet | |||||||||||||
Balance Sheet Location | December 31, 2012 | Balance Sheet Location | December 31, 2012 | December 31, 2012 | |||||||||||
(in millions) | |||||||||||||||
Designated derivatives instruments: | |||||||||||||||
Commodity derivatives | Other Current Assets | $ | 2 | Accrued Liabilities | $ | 7 | |||||||||
Foreign currency derivatives* | Other Current Assets | 24 | Other Current Assets | 5 | 19 | ||||||||||
Foreign currency derivatives* | Accrued Liabilities | — | Accrued Liabilities | 5 | (5 | ) | |||||||||
Commodity derivatives | Other Long-Term Assets | 1 | Other Long-Term Liabilities | 1 | |||||||||||
Foreign currency derivatives* | Other Long-Term Assets | 7 | Other Long-Term Assets | 2 | 5 | ||||||||||
Total | $ | 34 | $ | 20 | |||||||||||
Derivatives not designated: | |||||||||||||||
None |
Year Ended December 31, 2013 | (Loss) Gain Recognized in OCI (Effective Portion) | (Loss) Gain Reclassified from OCI into Income (Effective Portion) | Gain Recognized in Income (Ineffective Portion Excluded from Effectiveness Testing) | |||||||||
(in millions) | ||||||||||||
Designated derivatives instruments: | ||||||||||||
Commodity derivatives | $ | (25 | ) | $ | (22 | ) | $ | — | ||||
Foreign currency derivatives | 11 | 25 | — | |||||||||
Total | $ | (14 | ) | $ | 3 | $ | — |
Gain Recognized in Income | |||
Derivatives not designated: | |||
Commodity derivatives | $ | — | |
Foreign currency derivatives | 1 | ||
Total | $ | 1 |
Year Ended December 31, 2012 | Gain Recognized in OCI (Effective Portion) | (Loss) Gain Reclassified from OCI into Income (Effective Portion) | Gain Recognized in Income (Ineffective Portion Excluded from Effectiveness Testing) | |||||||||
(in millions) | ||||||||||||
Designated derivatives instruments: | ||||||||||||
Commodity derivatives | $ | 11 | $ | (12 | ) | $ | — | |||||
Foreign currency derivatives | 79 | 10 | 1 | |||||||||
Total | $ | 90 | $ | (2 | ) | $ | 1 |
Loss Recognized in Income | |||
Derivatives not designated: | |||
Commodity derivatives | $ | — | |
Foreign currency derivatives | (5 | ) | |
Total | $ | (5 | ) |
|
Total | Quoted Prices in Active Markets Level 1 | Significant Other Observable Inputs Level 2 | Significant Unobservable Inputs Level 3 | |||||||||||||
(in millions) | ||||||||||||||||
As of December 31, 2013 | ||||||||||||||||
Commodity derivatives | $ | 3 | $ | — | $ | 3 | $ | — | ||||||||
Foreign currency derivatives | 17 | — | 17 | — | ||||||||||||
Total | $ | 20 | $ | — | $ | 20 | $ | — | ||||||||
As of December 31, 2012: | ||||||||||||||||
Commodity derivatives | $ | 3 | $ | — | $ | 3 | $ | — | ||||||||
Foreign currency derivatives | 24 | — | 24 | — | ||||||||||||
Total | $ | 27 | $ | — | $ | 27 | $ | — |
Total | Quoted Prices in Active Markets Level 1 | Significant Other Observable Inputs Level 2 | Significant Unobservable Inputs Level 3 | |||||||||||||
(in millions) | ||||||||||||||||
As of December 31, 2013 | ||||||||||||||||
Commodity derivatives | $ | 11 | $ | — | $ | 11 | $ | — | ||||||||
Foreign currency derivatives | 11 | — | 11 | — | ||||||||||||
Total | $ | 22 | $ | — | $ | 22 | $ | — | ||||||||
As of December 31, 2012: | ||||||||||||||||
Commodity derivatives | $ | 8 | $ | — | $ | 8 | $ | — | ||||||||
Foreign currency derivatives | 5 | — | 5 | — | ||||||||||||
Total | $ | 13 | $ | — | $ | 13 | $ | — |
|
Year Ended December 31, | |||||||||||
2013 | 2012 | 2011 | |||||||||
(in millions) | |||||||||||
Interest income | $ | 14 | $ | 17 | $ | 31 | |||||
Costs associated with initial public offering | — | — | (44 | ) | |||||||
Impairment - investment in available-for-sale security | — | — | (6 | ) | |||||||
Loss on extinguishment of debt | (39 | ) | (1 | ) | (16 | ) | |||||
Costs associated with MVL acquisition | — | (13 | ) | — | |||||||
Other, net | 7 | 2 | 20 | ||||||||
Other (expense) income, net | $ | (18 | ) | $ | 5 | $ | (15 | ) |
|
Purchase price, net of cash acquired | $ | 978 |
Property, plant and equipment | $ | 249 | |
Intangible assets | 278 | ||
Other assets purchased and liabilities assumed, net | (7 | ) | |
Identifiable net assets acquired | 520 | ||
Goodwill resulting from purchase | 458 | ||
Total purchase price allocation | $ | 978 |
|
Parent Companies | Subsidiary Issuer | Guarantor Subsidiaries | Non- Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
Net sales | $ | — | $ | — | $ | 5,446 | $ | 12,355 | $ | (1,338 | ) | $ | 16,463 | |||||||||||
Operating expenses: | ||||||||||||||||||||||||
Cost of sales | — | — | 4,725 | 10,204 | (1,362 | ) | 13,567 | |||||||||||||||||
Selling, general and administrative | 87 | — | 202 | 673 | 1 | 963 | ||||||||||||||||||
Amortization | — | — | 54 | 50 | — | 104 | ||||||||||||||||||
Restructuring | — | — | 16 | 129 | — | 145 | ||||||||||||||||||
Total operating expenses | 87 | — | 4,997 | 11,056 | (1,361 | ) | 14,779 | |||||||||||||||||
Operating (loss) income | (87 | ) | — | 449 | 1,299 | 23 | 1,684 | |||||||||||||||||
Interest expense | (51 | ) | (194 | ) | (63 | ) | (12 | ) | 177 | (143 | ) | |||||||||||||
Other income (expense), net | 66 | 25 | 1 | 67 | (177 | ) | (18 | ) | ||||||||||||||||
(Loss) income before income taxes and equity income | (72 | ) | (169 | ) | 387 | 1,354 | 23 | 1,523 | ||||||||||||||||
Income tax (expense) benefit | (5 | ) | 62 | (101 | ) | (206 | ) | (6 | ) | (256 | ) | |||||||||||||
(Loss) income before equity income | (77 | ) | (107 | ) | 286 | 1,148 | 17 | 1,267 | ||||||||||||||||
Equity in net income of affiliates | — | — | — | 34 | — | 34 | ||||||||||||||||||
Equity in net income (loss) of subsidiaries | 1,289 | 326 | — | — | (1,615 | ) | — | |||||||||||||||||
Net income (loss) | 1,212 | 219 | 286 | 1,182 | (1,598 | ) | 1,301 | |||||||||||||||||
Net income attributable to noncontrolling interest | — | — | — | 89 | — | 89 | ||||||||||||||||||
Net income (loss) attributable to Delphi | $ | 1,212 | $ | 219 | $ | 286 | $ | 1,093 | $ | (1,598 | ) | $ | 1,212 |
Parent Companies | Subsidiary Issuer | Guarantor Subsidiaries | Non- Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
Net sales | $ | — | $ | — | $ | 5,482 | $ | 11,467 | $ | (1,430 | ) | $ | 15,519 | |||||||||||
Operating expenses: | ||||||||||||||||||||||||
Cost of sales | — | — | 4,688 | 9,632 | (1,459 | ) | 12,861 | |||||||||||||||||
Selling, general and administrative | 222 | — | 124 | 583 | (2 | ) | 927 | |||||||||||||||||
Amortization | — | — | 54 | 30 | — | 84 | ||||||||||||||||||
Restructuring | — | — | 16 | 155 | — | 171 | ||||||||||||||||||
Total operating expenses | 222 | — | 4,882 | 10,400 | (1,461 | ) | 14,043 | |||||||||||||||||
Operating (loss) income | (222 | ) | — | 600 | 1,067 | 31 | 1,476 | |||||||||||||||||
Interest expense | (72 | ) | (180 | ) | (54 | ) | (14 | ) | 184 | (136 | ) | |||||||||||||
Other income (expense), net | 58 | 97 | (1 | ) | 35 | (184 | ) | 5 | ||||||||||||||||
(Loss) income before income taxes and equity income | (236 | ) | (83 | ) | 545 | 1,088 | 31 | 1,345 | ||||||||||||||||
Income tax (expense) benefit | (3 | ) | 31 | (140 | ) | (94 | ) | (6 | ) | (212 | ) | |||||||||||||
(Loss) income before equity income | (239 | ) | (52 | ) | 405 | 994 | 25 | 1,133 | ||||||||||||||||
Equity in net income of affiliates | — | — | — | 27 | — | 27 | ||||||||||||||||||
Equity in net income (loss) of subsidiaries | 1,316 | 409 | — | — | (1,725 | ) | — | |||||||||||||||||
Net income (loss) | 1,077 | 357 | 405 | 1,021 | (1,700 | ) | 1,160 | |||||||||||||||||
Net income attributable to noncontrolling interest | — | — | — | 83 | — | 83 | ||||||||||||||||||
Net income (loss) attributable to Delphi | $ | 1,077 | $ | 357 | $ | 405 | $ | 938 | $ | (1,700 | ) | $ | 1,077 |
Parent Companies | Subsidiary Issuer | Guarantor Subsidiaries | Non- Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
Net sales | $ | — | $ | — | $ | 5,292 | $ | 12,225 | $ | (1,476 | ) | $ | 16,041 | |||||||||||
Operating expenses: | ||||||||||||||||||||||||
Cost of sales | — | — | 4,754 | 10,124 | (1,492 | ) | 13,386 | |||||||||||||||||
Selling, general and administrative | 118 | — | 272 | 511 | — | 901 | ||||||||||||||||||
Amortization | — | — | 53 | 26 | — | 79 | ||||||||||||||||||
Restructuring | — | — | 3 | 28 | — | 31 | ||||||||||||||||||
Total operating expenses | 118 | — | 5,082 | 10,689 | (1,492 | ) | 14,397 | |||||||||||||||||
Operating (loss) income | (118 | ) | — | 210 | 1,536 | 16 | 1,644 | |||||||||||||||||
Interest expense | (37 | ) | (101 | ) | (1 | ) | (26 | ) | 42 | (123 | ) | |||||||||||||
Other (expense) income, net | (38 | ) | 27 | 3 | 36 | (43 | ) | (15 | ) | |||||||||||||||
(Loss) income before income taxes and equity income | (193 | ) | (74 | ) | 212 | 1,546 | 15 | 1,506 | ||||||||||||||||
Income tax benefit (expense) | 3 | 27 | (91 | ) | (238 | ) | (6 | ) | (305 | ) | ||||||||||||||
(Loss) income before equity income | (190 | ) | (47 | ) | 121 | 1,308 | 9 | 1,201 | ||||||||||||||||
Equity in net income of affiliates | — | — | — | 22 | — | 22 | ||||||||||||||||||
Equity in net income (loss) of subsidiaries | 1,335 | 121 | — | — | (1,456 | ) | — | |||||||||||||||||
Net income (loss) | 1,145 | 74 | 121 | 1,330 | (1,447 | ) | 1,223 | |||||||||||||||||
Net income attributable to noncontrolling interest | — | — | — | 78 | — | 78 | ||||||||||||||||||
Net income (loss) attributable to Delphi | $ | 1,145 | $ | 74 | $ | 121 | $ | 1,252 | $ | (1,447 | ) | $ | 1,145 |
Parent Companies | Subsidiary Issuer | Guarantor Subsidiaries | Non- Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
Net income (loss) | $ | 1,212 | $ | 219 | $ | 286 | $ | 1,182 | $ | (1,598 | ) | $ | 1,301 | |||||||||||
Other comprehensive (loss) income: | ||||||||||||||||||||||||
Currency translation adjustments | — | — | — | 49 | — | 49 | ||||||||||||||||||
Net change in unrecognized (loss) gain on derivative instruments, net of tax | — | — | (18 | ) | 6 | — | (12 | ) | ||||||||||||||||
Employee benefit plans adjustment, net of tax | — | — | 5 | (38 | ) | — | (33 | ) | ||||||||||||||||
Other comprehensive (loss) income | — | — | (13 | ) | 17 | — | 4 | |||||||||||||||||
Equity in other comprehensive (loss) income of subsidiaries | — | (13 | ) | — | — | 13 | — | |||||||||||||||||
Comprehensive income (loss) | 1,212 | 206 | 273 | 1,199 | (1,585 | ) | 1,305 | |||||||||||||||||
Comprehensive income attributable to noncontrolling interests | — | — | — | 93 | — | 93 | ||||||||||||||||||
Comprehensive income (loss) attributable to Delphi | $ | 1,212 | $ | 206 | $ | 273 | $ | 1,106 | $ | (1,585 | ) | $ | 1,212 |
Parent Companies | Subsidiary Issuer | Guarantor Subsidiaries | Non- Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
Net income (loss) | $ | 1,077 | $ | 357 | $ | 405 | $ | 1,021 | $ | (1,700 | ) | $ | 1,160 | |||||||||||
Other comprehensive income (loss): | ||||||||||||||||||||||||
Currency translation adjustments | — | — | — | 60 | — | 60 | ||||||||||||||||||
Net change in unrecognized gain on derivative instruments, net of tax | — | — | 58 | 1 | — | 59 | ||||||||||||||||||
Employee benefit plans adjustment, net of tax | — | — | (4 | ) | (167 | ) | — | (171 | ) | |||||||||||||||
Other comprehensive income (loss) | — | — | 54 | (106 | ) | — | (52 | ) | ||||||||||||||||
Equity in other comprehensive (loss) income of subsidiaries | (54 | ) | 54 | — | — | — | — | |||||||||||||||||
Comprehensive income (loss) | 1,023 | 411 | 459 | 915 | (1,700 | ) | 1,108 | |||||||||||||||||
Comprehensive income attributable to noncontrolling interests | — | — | — | 85 | — | 85 | ||||||||||||||||||
Comprehensive income (loss) attributable to Delphi | $ | 1,023 | $ | 411 | $ | 459 | $ | 830 | $ | (1,700 | ) | $ | 1,023 |
Parent Companies | Subsidiary Issuer | Guarantor Subsidiaries | Non- Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
Net income (loss) | $ | 1,145 | $ | 74 | $ | 121 | $ | 1,330 | $ | (1,447 | ) | $ | 1,223 | |||||||||||
Other comprehensive (loss) income: | ||||||||||||||||||||||||
Currency translation adjustments | — | — | — | (94 | ) | — | (94 | ) | ||||||||||||||||
Net change in unrecognized loss on derivative instruments, net of tax | — | — | (98 | ) | — | — | (98 | ) | ||||||||||||||||
Employee benefit plans adjustment, net of tax | — | — | (4 | ) | (73 | ) | — | (77 | ) | |||||||||||||||
Other comprehensive loss | — | — | (102 | ) | (167 | ) | — | (269 | ) | |||||||||||||||
Equity in other comprehensive (loss) income of subsidiaries | (274 | ) | (102 | ) | — | — | 376 | — | ||||||||||||||||
Comprehensive income (loss) | 871 | (28 | ) | 19 | 1,163 | (1,071 | ) | 954 | ||||||||||||||||
Comprehensive income attributable to noncontrolling interests | — | — | — | 83 | — | 83 | ||||||||||||||||||
Comprehensive income (loss) attributable to Delphi | $ | 871 | $ | (28 | ) | $ | 19 | $ | 1,080 | $ | (1,071 | ) | $ | 871 |
Parent Companies | Subsidiary Issuer | Guarantor Subsidiaries | Non- Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
ASSETS | ||||||||||||||||||||||||
Current assets: | ||||||||||||||||||||||||
Cash and cash equivalents | $ | 7 | $ | — | $ | 295 | $ | 1,087 | $ | — | $ | 1,389 | ||||||||||||
Restricted cash | — | — | — | 4 | — | 4 | ||||||||||||||||||
Accounts receivable, net | — | — | 673 | 1,989 | — | 2,662 | ||||||||||||||||||
Inventories | — | — | 332 | 770 | (9 | ) | 1,093 | |||||||||||||||||
Other current assets | 1 | 10 | 147 | 453 | (7 | ) | 604 | |||||||||||||||||
Total current assets | 8 | 10 | 1,447 | 4,303 | (16 | ) | 5,752 | |||||||||||||||||
Long-term assets: | ||||||||||||||||||||||||
Property, net | — | — | 670 | 2,546 | — | 3,216 | ||||||||||||||||||
Investments in affiliates | — | — | — | 234 | — | 234 | ||||||||||||||||||
Investments in subsidiaries | 5,181 | 1,130 | — | — | (6,311 | ) | — | |||||||||||||||||
Intangible assets, net | — | — | 343 | 876 | — | 1,219 | ||||||||||||||||||
Other long-term assets | — | 43 | 40 | 541 | 2 | 626 | ||||||||||||||||||
Total long-term assets | 5,181 | 1,173 | 1,053 | 4,197 | (6,309 | ) | 5,295 | |||||||||||||||||
Total assets | $ | 5,189 | $ | 1,183 | $ | 2,500 | $ | 8,500 | $ | (6,325 | ) | $ | 11,047 | |||||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||||||||||||||||||
Current liabilities: | ||||||||||||||||||||||||
Short-term debt | $ | — | $ | 25 | $ | 23 | $ | 13 | $ | — | $ | 61 | ||||||||||||
Accounts payable | — | — | 651 | 1,944 | — | 2,595 | ||||||||||||||||||
Accrued liabilities | — | 23 | 196 | 1,026 | (7 | ) | 1,238 | |||||||||||||||||
Total current liabilities | — | 48 | 870 | 2,983 | (7 | ) | 3,894 | |||||||||||||||||
Long-term liabilities: | ||||||||||||||||||||||||
Long-term debt | — | 2,339 | 1 | 11 | — | 2,351 | ||||||||||||||||||
Intercompany accounts, net | 2,278 | (1,236 | ) | 685 | (1,727 | ) | — | — | ||||||||||||||||
Pension benefit obligations | — | — | 61 | 898 | — | 959 | ||||||||||||||||||
Other long-term liabilities | — | — | 178 | 231 | — | 409 | ||||||||||||||||||
Total long-term liabilities | 2,278 | 1,103 | 925 | (587 | ) | — | 3,719 | |||||||||||||||||
Total liabilities | 2,278 | 1,151 | 1,795 | 2,396 | (7 | ) | 7,613 | |||||||||||||||||
Total Delphi shareholders’ equity | 2,911 | 32 | 705 | 5,581 | (6,318 | ) | 2,911 | |||||||||||||||||
Noncontrolling interest | — | — | — | 523 | — | 523 | ||||||||||||||||||
Total shareholders’ equity | 2,911 | 32 | 705 | 6,104 | (6,318 | ) | 3,434 | |||||||||||||||||
Total liabilities and shareholders’ equity | $ | 5,189 | $ | 1,183 | $ | 2,500 | $ | 8,500 | $ | (6,325 | ) | $ | 11,047 |
Parent Companies | Subsidiary Issuer | Guarantor Subsidiaries | Non- Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
ASSETS | ||||||||||||||||||||||||
Current assets: | ||||||||||||||||||||||||
Cash and cash equivalents | $ | 2 | $ | — | $ | 118 | $ | 985 | $ | — | $ | 1,105 | ||||||||||||
Restricted cash | — | — | — | 8 | — | 8 | ||||||||||||||||||
Accounts receivable, net | — | — | 641 | 1,784 | — | 2,425 | ||||||||||||||||||
Inventories | — | — | 308 | 764 | (6 | ) | 1,066 | |||||||||||||||||
Other current assets | — | 17 | 141 | 465 | — | 623 | ||||||||||||||||||
Total current assets | 2 | 17 | 1,208 | 4,006 | (6 | ) | 5,227 | |||||||||||||||||
Long-term assets: | ||||||||||||||||||||||||
Property, net | — | — | 592 | 2,268 | — | 2,860 | ||||||||||||||||||
Investments in affiliates | — | — | — | 231 | — | 231 | ||||||||||||||||||
Investments in subsidiaries | 3,987 | 1,663 | — | — | (5,650 | ) | — | |||||||||||||||||
Intangible assets, net | — | — | 390 | 886 | — | 1,276 | ||||||||||||||||||
Other long-term assets | — | 55 | 44 | 481 | 2 | 582 | ||||||||||||||||||
Total long-term assets | 3,987 | 1,718 | 1,026 | 3,866 | (5,648 | ) | 4,949 | |||||||||||||||||
Total assets | $ | 3,989 | $ | 1,735 | $ | 2,234 | $ | 7,872 | $ | (5,654 | ) | $ | 10,176 | |||||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||||||||||||||||||
Current liabilities: | ||||||||||||||||||||||||
Short-term debt | $ | — | $ | 31 | $ | 23 | $ | 86 | $ | — | $ | 140 | ||||||||||||
Accounts payable | — | — | 578 | 1,700 | — | 2,278 | ||||||||||||||||||
Accrued liabilities | — | 10 | 221 | 1,010 | — | 1,241 | ||||||||||||||||||
Total current liabilities | — | 41 | 822 | 2,796 | — | 3,659 | ||||||||||||||||||
Long-term liabilities: | ||||||||||||||||||||||||
Long-term debt | — | 2,308 | 2 | 14 | — | 2,324 | ||||||||||||||||||
Intercompany accounts, net | 1,644 | (537 | ) | 755 | (1,862 | ) | — | — | ||||||||||||||||
Pension benefit obligations | — | — | 73 | 856 | — | 929 | ||||||||||||||||||
Other long-term liabilities | — | — | 192 | 242 | — | 434 | ||||||||||||||||||
Total long-term liabilities | 1,644 | 1,771 | 1,022 | (750 | ) | — | 3,687 | |||||||||||||||||
Total liabilities | 1,644 | 1,812 | 1,844 | 2,046 | — | 7,346 | ||||||||||||||||||
Total Delphi shareholders’ equity | 2,345 | (77 | ) | 390 | 5,341 | (5,654 | ) | 2,345 | ||||||||||||||||
Noncontrolling interest | — | — | — | 485 | — | 485 | ||||||||||||||||||
Total shareholders’ equity | 2,345 | (77 | ) | 390 | 5,826 | (5,654 | ) | 2,830 | ||||||||||||||||
Total liabilities and shareholders’ equity | $ | 3,989 | $ | 1,735 | $ | 2,234 | $ | 7,872 | $ | (5,654 | ) | $ | 10,176 |
Parent Companies | Subsidiary Issuer | Guarantor Subsidiaries | Non- Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
Net cash (used in) provided by operating activities | $ | (153 | ) | $ | — | $ | 253 | $ | 1,650 | $ | — | $ | 1,750 | |||||||||||
Cash flows from investing activities: | ||||||||||||||||||||||||
Capital expenditures | — | — | (181 | ) | (501 | ) | — | (682 | ) | |||||||||||||||
Proceeds from sale of property/investments | — | — | 3 | 30 | — | 33 | ||||||||||||||||||
Cost of business and technology acquisitions, net of cash acquired | — | — | — | (10 | ) | — | (10 | ) | ||||||||||||||||
Decrease in restricted cash | — | — | — | 4 | — | 4 | ||||||||||||||||||
Net cash used in investing activities | — | — | (178 | ) | (477 | ) | — | (655 | ) | |||||||||||||||
Cash flows from financing activities: | ||||||||||||||||||||||||
Net repayments under other short-term debt agreements | — | — | — | (80 | ) | — | (80 | ) | ||||||||||||||||
Repayments under long-term debt agreements | — | (1,353 | ) | — | — | — | (1,353 | ) | ||||||||||||||||
Proceeds from issuance of senior secured term loans, net of issuance costs | — | 560 | — | — | — | 560 | ||||||||||||||||||
Proceeds from issuance of senior notes, net of issuance costs | — | 788 | — | — | — | 788 | ||||||||||||||||||
Dividend payments of consolidated affiliates to minority shareholders | — | — | — | (55 | ) | — | (55 | ) | ||||||||||||||||
Intercompany dividends and net increase (decrease) in intercompany obligations | 826 | 5 | 115 | (946 | ) | — | — | |||||||||||||||||
Repurchase of ordinary shares | (457 | ) | — | — | — | — | (457 | ) | ||||||||||||||||
Distribution of cash dividends | (211 | ) | — | — | — | — | (211 | ) | ||||||||||||||||
Taxes withheld and paid on employees' restricted share awards | — | — | (13 | ) | (1 | ) | — | (14 | ) | |||||||||||||||
Net cash provided by (used in) financing activities | 158 | — | 102 | (1,082 | ) | — | (822 | ) | ||||||||||||||||
Effect of exchange rate fluctuations on cash and cash equivalents | — | — | — | 11 | — | 11 | ||||||||||||||||||
Increase in cash and cash equivalents | 5 | — | 177 | 102 | — | 284 | ||||||||||||||||||
Cash and cash equivalents at beginning of year | 2 | — | 118 | 985 | — | 1,105 | ||||||||||||||||||
Cash and cash equivalents at end of year | $ | 7 | $ | — | $ | 295 | $ | 1,087 | $ | — | $ | 1,389 |
Parent Companies | Subsidiary Issuer | Guarantor Subsidiaries | Non- Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
Net cash (used in) provided by operating activities | $ | (22 | ) | $ | — | $ | 384 | $ | 1,116 | $ | — | $ | 1,478 | |||||||||||
Cash flows from investing activities: | ||||||||||||||||||||||||
Capital expenditures | — | — | (197 | ) | (508 | ) | — | (705 | ) | |||||||||||||||
Proceeds from sale of property/investments | — | — | 2 | 18 | — | 20 | ||||||||||||||||||
Cost of acquisitions, net of cash acquired | — | — | — | (980 | ) | — | (980 | ) | ||||||||||||||||
Decrease in restricted cash | — | — | — | 1 | — | 1 | ||||||||||||||||||
Loans to related parties | — | — | — | 14 | — | 14 | ||||||||||||||||||
Acquisition of minority held shares | — | — | — | (16 | ) | — | (16 | ) | ||||||||||||||||
Dividends from equity method investments in excess of earnings | — | — | — | 37 | — | 37 | ||||||||||||||||||
Other, net | — | — | — | (2 | ) | — | (2 | ) | ||||||||||||||||
Net cash (used in) provided by investing activities | — | — | (195 | ) | (1,436 | ) | — | (1,631 | ) | |||||||||||||||
Cash flows from financing activities: | ||||||||||||||||||||||||
Net repayments under other short-term debt agreements | — | — | — | (8 | ) | — | (8 | ) | ||||||||||||||||
Proceeds from issuance of senior secured term loans, net of issuance costs | — | 358 | — | — | — | 358 | ||||||||||||||||||
Repayments of senior secured term loans | — | (5 | ) | — | — | — | (5 | ) | ||||||||||||||||
Dividend payments of consolidated affiliates to minority shareholders | — | — | — | (47 | ) | — | (47 | ) | ||||||||||||||||
Intercompany dividends and net increase (decrease) in intercompany obligations | 374 | (353 | ) | (257 | ) | 236 | — | — | ||||||||||||||||
Repurchase of ordinary shares | (403 | ) | — | — | — | — | (403 | ) | ||||||||||||||||
Net cash (used in) provided by financing activities | (29 | ) | — | (257 | ) | 181 | — | (105 | ) | |||||||||||||||
Effect of exchange rate fluctuations on cash and cash equivalents | — | — | — | — | — | — | ||||||||||||||||||
Decrease in cash and cash equivalents | (51 | ) | — | (68 | ) | (139 | ) | — | (258 | ) | ||||||||||||||
Cash and cash equivalents at beginning of year | 53 | — | 186 | 1,124 | — | 1,363 | ||||||||||||||||||
Cash and cash equivalents at end of year | $ | 2 | $ | — | $ | 118 | $ | 985 | $ | — | $ | 1,105 |
Parent Companies | Subsidiary Issuer | Guarantor Subsidiaries | Non- Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
Net cash (used in) provided by operating activities | $ | (255 | ) | $ | 17 | $ | 269 | $ | 1,346 | $ | — | $ | 1,377 | |||||||||||
Cash flows from investing activities: | ||||||||||||||||||||||||
Capital expenditures | — | — | (161 | ) | (469 | ) | — | (630 | ) | |||||||||||||||
Maturity of time deposits | — | — | 550 | — | — | 550 | ||||||||||||||||||
Proceeds from sale of property/investments | — | — | 12 | 60 | — | 72 | ||||||||||||||||||
Cost of acquisitions, net of cash acquired | — | — | — | (17 | ) | — | (17 | ) | ||||||||||||||||
Decrease in restricted cash | — | — | 25 | 13 | — | 38 | ||||||||||||||||||
Loans of related parties | — | — | — | (14 | ) | — | (14 | ) | ||||||||||||||||
Other, net | — | — | (4 | ) | (5 | ) | — | (9 | ) | |||||||||||||||
Net cash provided by (used in) investing activities | — | — | 422 | (432 | ) | — | (10 | ) | ||||||||||||||||
Cash flows from financing activities: | ||||||||||||||||||||||||
Net borrowings (repayments) under other short-term debt agreements | — | 4 | (1 | ) | (128 | ) | — | (125 | ) | |||||||||||||||
Proceeds from issuance of senior secured term loans, net of issuance costs | — | 2,385 | — | — | — | 2,385 | ||||||||||||||||||
Repayments of senior secured term loans | — | (1,490 | ) | — | — | — | (1,490 | ) | ||||||||||||||||
Proceeds from issuance of senior notes, net of issuance costs | — | 976 | — | — | — | 976 | ||||||||||||||||||
Repayment of senior unsecured five-year notes | — | — | — | (57 | ) | — | (57 | ) | ||||||||||||||||
Dividend payments of consolidated affiliates to minority shareholders | — | — | — | (43 | ) | — | (43 | ) | ||||||||||||||||
Intercompany dividends and net increase (decrease) in intercompany obligations | 5,142 | (1,892 | ) | (2,514 | ) | (736 | ) | — | — | |||||||||||||||
Distribution to Delphi equity holders | (93 | ) | — | — | — | — | (93 | ) | ||||||||||||||||
Redemption of membership interests | (4,747 | ) | — | — | — | — | (4,747 | ) | ||||||||||||||||
Net cash provided by (used in) financing activities | 302 | (17 | ) | (2,515 | ) | (964 | ) | — | (3,194 | ) | ||||||||||||||
Effect of exchange rate fluctuations on cash and cash equivalents | — | — | — | (29 | ) | — | (29 | ) | ||||||||||||||||
Increase (decrease) in cash and cash equivalents | 47 | — | (1,824 | ) | (79 | ) | — | (1,856 | ) | |||||||||||||||
Cash and cash equivalents at beginning of year | 6 | — | 2,010 | 1,203 | — | 3,219 | ||||||||||||||||||
Cash and cash equivalents at end of year | $ | 53 | $ | — | $ | 186 | $ | 1,124 | $ | — | $ | 1,363 |
|
• | Electrical/Electronic Architecture, which includes complete electrical architecture and component products. |
• | Powertrain Systems, which includes extensive systems integration expertise in gasoline, diesel and fuel handling and full end-to-end systems including fuel injection, combustion, electronics controls, exhaust handling, test and validation capabilities, aftermarket, and original equipment service. |
• | Electronics and Safety, which includes component and systems integration expertise in infotainment and connectivity, body controls and security systems, displays, mechatronics, passive and active safety electronics and electric and hybrid electric vehicle power electronics, as well as advanced development of software. |
• | Thermal Systems, which includes heating, ventilating and air conditioning (“HVAC”) systems, components for multiple transportation and other adjacent markets, and powertrain cooling and related technologies. |
• | Eliminations and Other, which includes i) the elimination of inter-segment transactions, and ii) certain other expenses and income of a non-operating or strategic nature. |
Electrical/ Electronic Architecture | Powertrain Systems | Electronics and Safety | Thermal Systems | Eliminations and Other (1) | Total | |||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
For the Year Ended December 31, 2013: | ||||||||||||||||||||||||
Net sales | $ | 7,972 | $ | 4,424 | $ | 2,830 | $ | 1,468 | $ | (231 | ) | $ | 16,463 | |||||||||||
EBITDA | $ | 1,194 | $ | 619 | $ | 340 | $ | 71 | $ | — | $ | 2,224 | ||||||||||||
Adjusted EBITDA | $ | 1,237 | $ | 671 | $ | 396 | $ | 80 | $ | — | $ | 2,384 | ||||||||||||
Depreciation and amortization | $ | 236 | $ | 188 | $ | 73 | $ | 43 | $ | — | $ | 540 | ||||||||||||
Operating income (2) | $ | 958 | $ | 431 | $ | 267 | $ | 28 | $ | — | $ | 1,684 | ||||||||||||
Equity income (loss) | $ | 15 | $ | 4 | $ | — | $ | 18 | $ | (3 | ) | $ | 34 | |||||||||||
Net income attributable to noncontrolling interest | $ | 40 | $ | 31 | $ | — | $ | 18 | $ | — | $ | 89 |
Electrical/ Electronic Architecture | Powertrain Systems | Electronics and Safety | Thermal Systems | Eliminations and Other (1) | Total | |||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
For the Year Ended December 31, 2012: | ||||||||||||||||||||||||
Net sales | $ | 6,815 | $ | 4,656 | $ | 2,732 | $ | 1,541 | $ | (225 | ) | $ | 15,519 | |||||||||||
EBITDA | $ | 887 | $ | 698 | $ | 274 | $ | 103 | $ | — | $ | 1,962 | ||||||||||||
Adjusted EBITDA | $ | 945 | $ | 723 | $ | 363 | $ | 111 | $ | — | $ | 2,142 | ||||||||||||
Depreciation and amortization | $ | 164 | $ | 182 | $ | 97 | $ | 43 | $ | — | $ | 486 | ||||||||||||
Operating income (3) | $ | 723 | $ | 516 | $ | 177 | $ | 60 | $ | — | $ | 1,476 | ||||||||||||
Equity income (loss) | $ | 13 | $ | 1 | $ | 3 | $ | 11 | $ | (1 | ) | $ | 27 | |||||||||||
Net income attributable to noncontrolling interest | $ | 37 | $ | 31 | $ | — | $ | 15 | $ | — | $ | 83 |
Electrical/ Electronic Architecture | Powertrain Systems | Electronics and Safety | Thermal Systems | Eliminations and Other (1) | Total | |||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
For the Year Ended December 31, 2011: | ||||||||||||||||||||||||
Net sales | $ | 6,642 | $ | 4,970 | $ | 2,931 | $ | 1,755 | $ | (257 | ) | $ | 16,041 | |||||||||||
EBITDA | $ | 868 | $ | 710 | $ | 369 | $ | 172 | $ | — | $ | 2,119 | ||||||||||||
Adjusted EBITDA | $ | 880 | $ | 722 | $ | 374 | $ | 174 | $ | — | $ | 2,150 | ||||||||||||
Depreciation and amortization | $ | 131 | $ | 195 | $ | 105 | $ | 44 | $ | — | $ | 475 | ||||||||||||
Operating income (4) | $ | 737 | $ | 515 | $ | 264 | $ | 128 | $ | — | $ | 1,644 | ||||||||||||
Equity income (loss) | $ | 20 | $ | 3 | $ | 1 | $ | 6 | $ | (8 | ) | $ | 22 | |||||||||||
Net income attributable to noncontrolling interest | $ | 33 | $ | 33 | $ | — | $ | 12 | $ | — | $ | 78 |
(1) | Eliminations and Other includes the elimination of inter-segment transactions. |
(2) | Includes charges recorded in 2013 related to costs associated with employee termination benefits and other exit costs of $28 million for Electrical/Electronic Architecture, $52 million for Powertrain Systems, $56 million for Electronics and Safety and $9 million for Thermal Systems. |
(3) | Includes charges recorded in 2012 related to costs associated with employee termination benefits and other exit costs of $49 million for Electrical/Electronic Architecture, $25 million for Powertrain Systems, $89 million for Electronics and Safety and $8 million for Thermal Systems. |
(4) | Includes charges recorded in 2011 related to costs associated with employee termination benefits and other exit costs of $12 million for Electrical/Electronic Architecture, $12 million for Powertrain Systems, $5 million for Electronics and Safety and $2 million for Thermal Systems. |
Electrical/ Electronic Architecture | Powertrain Systems | Electronics and Safety | Thermal Systems | Eliminations and Other(1) | Total | |||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
Balance as of: | ||||||||||||||||||||||||
December 31, 2013 | ||||||||||||||||||||||||
Investment in affiliates | $ | 48 | $ | 72 | $ | — | $ | 105 | $ | 9 | $ | 234 | ||||||||||||
Goodwill | $ | 487 | $ | 9 | $ | — | $ | — | $ | — | $ | 496 | ||||||||||||
Capital expenditures | $ | 293 | $ | 224 | $ | 64 | $ | 77 | $ | 24 | $ | 682 | ||||||||||||
Total segment assets | $ | 5,312 | $ | 4,128 | $ | 2,018 | $ | 985 | $ | (1,396 | ) | $ | 11,047 | |||||||||||
December 31, 2012 | ||||||||||||||||||||||||
Investment in affiliates | $ | 49 | $ | 77 | $ | — | $ | 88 | $ | 17 | $ | 231 | ||||||||||||
Goodwill | $ | 465 | $ | 8 | $ | — | $ | — | $ | — | $ | 473 | ||||||||||||
Capital expenditures | $ | 238 | $ | 304 | $ | 66 | $ | 63 | $ | 34 | $ | 705 | ||||||||||||
Total segment assets | $ | 4,758 | $ | 3,915 | $ | 1,701 | $ | 905 | $ | (1,103 | ) | $ | 10,176 |
(1) | Eliminations and Other includes the elimination of inter-segment transactions. Effective in 2013, Delphi’s management began presenting total segment assets on an updated basis of presentation. As a result, the presentation of the December 31, 2012 total segment assets has been appropriately updated to reflect the current presentation. |
Electrical/ Electronic Architecture | Powertrain Systems | Electronics and Safety | Thermal Systems | Eliminations and Other | Total | |||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
For the Year Ended December 31, 2013: | ||||||||||||||||||||||||
Adjusted EBITDA | $ | 1,237 | $ | 671 | $ | 396 | $ | 80 | $ | — | $ | 2,384 | ||||||||||||
Restructuring | (28 | ) | (52 | ) | (56 | ) | (9 | ) | — | (145 | ) | |||||||||||||
Other acquisition-related costs | (15 | ) | — | — | — | — | (15 | ) | ||||||||||||||||
EBITDA | $ | 1,194 | $ | 619 | $ | 340 | $ | 71 | $ | — | $ | 2,224 | ||||||||||||
Depreciation and amortization | (236 | ) | (188 | ) | (73 | ) | (43 | ) | — | (540 | ) | |||||||||||||
Operating income | $ | 958 | $ | 431 | $ | 267 | $ | 28 | $ | — | 1,684 | |||||||||||||
Interest expense | (143 | ) | ||||||||||||||||||||||
Other (expense), net | (18 | ) | ||||||||||||||||||||||
Income before income taxes and equity income | 1,523 | |||||||||||||||||||||||
Income tax expense | (256 | ) | ||||||||||||||||||||||
Equity income, net of tax | 34 | |||||||||||||||||||||||
Net income | $ | 1,301 | ||||||||||||||||||||||
Net income attributable to noncontrolling interest | 89 | |||||||||||||||||||||||
Net income attributable to Delphi | $ | 1,212 |
Electrical/ Electronic Architecture | Powertrain Systems | Electronics and Safety | Thermal Systems | Eliminations and Other | Total | |||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
For the Year Ended December 31, 2012: | ||||||||||||||||||||||||
Adjusted EBITDA | $ | 945 | $ | 723 | $ | 363 | $ | 111 | $ | — | $ | 2,142 | ||||||||||||
Restructuring | (49 | ) | (25 | ) | (89 | ) | (8 | ) | — | (171 | ) | |||||||||||||
Other acquisition-related costs | (9 | ) | — | — | — | — | (9 | ) | ||||||||||||||||
EBITDA | $ | 887 | $ | 698 | $ | 274 | $ | 103 | $ | — | $ | 1,962 | ||||||||||||
Depreciation and amortization | (164 | ) | (182 | ) | (97 | ) | (43 | ) | — | (486 | ) | |||||||||||||
Operating income | $ | 723 | $ | 516 | $ | 177 | $ | 60 | $ | — | 1,476 | |||||||||||||
Interest expense | (136 | ) | ||||||||||||||||||||||
Other income, net | 5 | |||||||||||||||||||||||
Income before income taxes and equity income | 1,345 | |||||||||||||||||||||||
Income tax expense | (212 | ) | ||||||||||||||||||||||
Equity income, net of tax | 27 | |||||||||||||||||||||||
Net income | $ | 1,160 | ||||||||||||||||||||||
Net income attributable to noncontrolling interest | 83 | |||||||||||||||||||||||
Net income attributable to Delphi | $ | 1,077 |
Electrical/ Electronic Architecture | Powertrain Systems | Electronics and Safety | Thermal Systems | Eliminations and Other | Total | |||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
For the Year Ended December 31, 2011: | ||||||||||||||||||||||||
Adjusted EBITDA | $ | 880 | $ | 722 | $ | 374 | $ | 174 | $ | — | $ | 2,150 | ||||||||||||
Restructuring | (12 | ) | (12 | ) | (5 | ) | (2 | ) | — | (31 | ) | |||||||||||||
EBITDA | 868 | 710 | 369 | 172 | — | 2,119 | ||||||||||||||||||
Depreciation and amortization | (131 | ) | (195 | ) | (105 | ) | (44 | ) | — | (475 | ) | |||||||||||||
Operating income | $ | 737 | $ | 515 | $ | 264 | $ | 128 | $ | — | 1,644 | |||||||||||||
Interest expense | (123 | ) | ||||||||||||||||||||||
Other income, net | (15 | ) | ||||||||||||||||||||||
Income before income taxes and equity income | 1,506 | |||||||||||||||||||||||
Income tax expense | (305 | ) | ||||||||||||||||||||||
Equity income, net of tax | 22 | |||||||||||||||||||||||
Net income | $ | 1,223 | ||||||||||||||||||||||
Net income attributable to noncontrolling interest | 78 | |||||||||||||||||||||||
Net income attributable to Delphi | $ | 1,145 |
Year ended December 31, 2013 | Year ended December 31, 2012 | Year ended December 31, 2011 | ||||||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
Net Sales | Net Property(1) | Net Sales | Net Property(1) | Net Sales | Net Property(1) | |||||||||||||||||||
United States | $ | 5,300 | $ | 668 | $ | 5,193 | $ | 592 | $ | 4,993 | $ | 506 | ||||||||||||
Other North America | 213 | 145 | 151 | 139 | 118 | 129 | ||||||||||||||||||
Europe, Middle East & Africa(2) | 6,444 | 1,592 | 6,364 | 1,455 | 7,264 | 1,107 | ||||||||||||||||||
China | 2,703 | 526 | 2,288 | 389 | 2,026 | 314 | ||||||||||||||||||
Other Asia Pacific | 838 | 148 | 539 | 135 | 438 | 108 | ||||||||||||||||||
South America | 965 | 137 | 984 | 150 | 1,202 | 151 | ||||||||||||||||||
Total | $ | 16,463 | $ | 3,216 | $ | 15,519 | $ | 2,860 | $ | 16,041 | $ | 2,315 |
(1) | Net property data represents property, plant and equipment, net of accumulated depreciation. |
(2) | Includes Delphi’s country of domicile, Jersey, and the country of Delphi’s principal executive offices, the United Kingdom. The Company had no sales in Jersey in any period. The Company had net sales of $727 million, $726 million, and $866 million in the United Kingdom for the years ended December 31, 2013, 2012 and 2011, respectively. The Company had net property in the United Kingdom of $229 million, $191 million, and $138 million as of December 31, 2013, 2012 and 2011, respectively. |
|
Three months ended | |||||||||||||||||||
March 31, | June 30, | September 30, | December 31, | Total | |||||||||||||||
(in millions, except per share amounts) | |||||||||||||||||||
2013 | |||||||||||||||||||
Net sales | $ | 4,024 | $ | 4,240 | $ | 4,017 | $ | 4,182 | $ | 16,463 | |||||||||
Cost of sales | 3,339 | 3,464 | 3,338 | 3,426 | $ | 13,567 | |||||||||||||
Gross profit | $ | 685 | $ | 776 | $ | 679 | $ | 756 | $ | 2,896 | |||||||||
Operating income | $ | 397 | $ | 483 | $ | 387 | $ | 417 | $ | 1,684 | |||||||||
Net income (1) | $ | 298 | $ | 389 | $ | 293 | $ | 321 | $ | 1,301 | |||||||||
Net income attributable to Delphi | $ | 276 | $ | 367 | $ | 271 | $ | 298 | $ | 1,212 | |||||||||
Basic net income per share: | |||||||||||||||||||
Basic net income per share attributable to Delphi (2) | $ | 0.88 | $ | 1.18 | $ | 0.88 | $ | 0.97 | $ | 3.90 | |||||||||
Weighted average number of basic shares outstanding | 314.68 | 311.93 | 309.68 | 307.08 | 310.82 | ||||||||||||||
Diluted net income per share: | |||||||||||||||||||
Diluted net income per share attributable to Delphi (2) | $ | 0.88 | $ | 1.17 | $ | 0.87 | $ | 0.97 | $ | 3.89 | |||||||||
Weighted average number of diluted shares outstanding | 315.36 | 312.69 | 310.62 | 308.64 | 311.80 | ||||||||||||||
2012 | |||||||||||||||||||
Net sales | $ | 4,092 | $ | 3,997 | $ | 3,663 | $ | 3,767 | $ | 15,519 | |||||||||
Cost of sales (3) | 3,373 | 3,272 | 3,058 | 3,158 | $ | 12,861 | |||||||||||||
Gross profit | $ | 719 | $ | 725 | $ | 605 | $ | 609 | $ | 2,658 | |||||||||
Operating income | $ | 464 | $ | 468 | $ | 367 | $ | 177 | $ | 1,476 | |||||||||
Net income | $ | 363 | $ | 350 | $ | 292 | $ | 155 | $ | 1,160 | |||||||||
Net income attributable to Delphi | $ | 342 | $ | 330 | $ | 269 | $ | 136 | $ | 1,077 | |||||||||
Basic net income per share: | |||||||||||||||||||
Basic net income per share attributable to Delphi (2) | $ | 1.04 | $ | 1.01 | $ | 0.84 | $ | 0.43 | $ | 3.34 | |||||||||
Weighted average number of basic shares outstanding | 328.24 | 325.87 | 320.93 | 316.80 | 322.94 | ||||||||||||||
Diluted net income per share: | |||||||||||||||||||
Diluted net income per share attributable to Delphi (2) | $ | 1.04 | $ | 1.01 | $ | 0.84 | $ | 0.43 | $ | 3.33 | |||||||||
Weighted average number of diluted shares outstanding | 328.47 | 326.14 | 321.28 | 317.34 | 323.29 |
(1) | In the first quarter of 2013, Delphi recognized a loss on debt extinguishment of $39 million. |
(2) | Due to the use of the weighted average shares outstanding for each quarter for computing earnings per share, the sum of the quarterly per share amounts may not equal the per share amount for the year. |
(3) | In the fourth quarter of 2012, Delphi recorded restructuring charges totaling $154 million which includes employee-related and other costs. Additionally, Delphi recognized non-cash asset impairment charges of $15 million, recognized in cost of sales. |
|
Percentage of Total Net Sales | Accounts and Other Receivables | ||||||||||||||||
Year Ended December 31, | December 31, 2013 | December 31, 2012 | |||||||||||||||
2013 | 2012 | 2011 | |||||||||||||||
(in millions) | |||||||||||||||||
GM | 17 | % | 18 | % | 19 | % | $ | 377 | $ | 382 | |||||||
VW | 10 | % | 11 | % | 9 | % | 199 | 109 |
|
December 31, 2013 | December 31, 2012 | |||||||
(in millions) | ||||||||
Productive material | $ | 584 | $ | 586 | ||||
Work-in-process | 142 | 128 | ||||||
Finished goods | 367 | 352 | ||||||
Total | $ | 1,093 | $ | 1,066 |
|
December 31, 2013 | December 31, 2012 | |||||||
(in millions) | ||||||||
Value added tax receivable | $ | 177 | $ | 194 | ||||
Deferred income taxes (Note 14) | 133 | 148 | ||||||
Prepaid insurance and other expenses | 59 | 86 | ||||||
Reimbursable engineering costs | 76 | 52 | ||||||
Notes receivable | 45 | 22 | ||||||
Debt issuance costs (Note 11) | 10 | 17 | ||||||
Income and other taxes receivable | 57 | 47 | ||||||
Deposits to vendors | 9 | 15 | ||||||
Derivative financial instruments (Note 17) | 15 | 21 | ||||||
Other | 23 | 21 | ||||||
Total | $ | 604 | $ | 623 |
December 31, 2013 | December 31, 2012 | |||||||
(in millions) | ||||||||
Deferred income taxes (Note 14) | $ | 283 | $ | 281 | ||||
Debt issuance costs (Note 11) | 43 | 55 | ||||||
Income and other taxes receivable | 123 | 88 | ||||||
Reimbursable engineering costs | 79 | 50 | ||||||
Value added tax receivable | 29 | 33 | ||||||
Derivative financial instruments (Note 17) | 5 | 6 | ||||||
Other | 64 | 69 | ||||||
Total | $ | 626 | $ | 582 |
|
December 31, | |||||||
2013 | 2012 | ||||||
(in millions) | |||||||
Current assets | $ | 608 | $ | 688 | |||
Non-current assets | 474 | 449 | |||||
Total assets | $ | 1,082 | $ | 1,137 | |||
Current liabilities | $ | 362 | $ | 411 | |||
Non-current liabilities | 257 | 235 | |||||
Shareholders’ equity | 463 | 491 | |||||
Total liabilities and shareholders’ equity | $ | 1,082 | $ | 1,137 |
Year Ended December 31, | |||||||||||
2013 | 2012 | 2011 | |||||||||
(in millions) | |||||||||||
Net sales | $ | 1,773 | $ | 1,737 | $ | 1,750 | |||||
Gross profit | 237 | 184 | 159 | ||||||||
Net income | 63 | 43 | 25 |
Year Ended December 31, | |||||||||||
2013 | 2012 | 2011 | |||||||||
(in millions) | |||||||||||
Sales to affiliates | $ | 33 | $ | 36 | $ | 66 | |||||
Purchases from affiliates | $ | 113 | $ | 112 | $ | 129 |
|
Estimated Useful Lives | December 31, | |||||||||
2013 | 2012 | |||||||||
(Years) | (in millions) | |||||||||
Land | — | $ | 172 | $ | 169 | |||||
Land and leasehold improvements | 3-20 | 100 | 93 | |||||||
Buildings | 40 | 665 | 626 | |||||||
Machinery, equipment, and tooling | 3-20 | 3,311 | 2,712 | |||||||
Furniture and office equipment | 3-10 | 214 | 178 | |||||||
Construction in progress | — | 344 | 265 | |||||||
Total | 4,806 | 4,043 | ||||||||
Less: accumulated depreciation | (1,590 | ) | (1,183 | ) | ||||||
Total property, net | $ | 3,216 | $ | 2,860 |
|
As of December 31, 2013 | As of December 31, 2012: | ||||||||||||||||||||||||
Estimated Useful Lives | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | |||||||||||||||||||
(Years) | (in millions) | (in millions) | |||||||||||||||||||||||
Amortized intangible assets: | |||||||||||||||||||||||||
Patents and developed technology | 6-15 | $ | 671 | $ | 201 | $ | 470 | $ | 636 | $ | 142 | $ | 494 | ||||||||||||
Customer relationships | 6-10 | 297 | 125 | 172 | 293 | 85 | 208 | ||||||||||||||||||
Trade names | 6-20 | 102 | 21 | 81 | 103 | 16 | 87 | ||||||||||||||||||
Total | 1,070 | 347 | 723 | 1,032 | 243 | 789 | |||||||||||||||||||
Unamortized intangible assets: | |||||||||||||||||||||||||
In-process research & development | — | — | — | — | 14 | — | 14 | ||||||||||||||||||
Goodwill | — | 496 | — | 496 | 473 | — | 473 | ||||||||||||||||||
Total | $ | 1,566 | $ | 347 | $ | 1,219 | $ | 1,519 | $ | 243 | $ | 1,276 |
Year Ending December 31, | |||||||||||||||||||
2014 | 2015 | 2016 | 2017 | 2018 | |||||||||||||||
(in millions) | |||||||||||||||||||
Estimated amortization expense | $ | 97 | $ | 88 | $ | 81 | $ | 78 | $ | 70 |
2013 | 2012 | ||||||
(in millions) | |||||||
Balance at January 1 | $ | 1,519 | $ | 758 | |||
Acquisitions | 12 | 733 | |||||
Foreign currency translation and other | 35 | 28 | |||||
Balance at December 31 | $ | 1,566 | $ | 1,519 |
2013 | 2012 | ||||||
(in millions) | |||||||
Balance at January 1 | $ | 243 | $ | 162 | |||
Amortization | 104 | 84 | |||||
Foreign currency translation and other | — | (3 | ) | ||||
Balance at December 31 | $ | 347 | $ | 243 |
Electrical/Electronic Architecture | Powertrain Systems | Total | |||||||||
(in millions) | |||||||||||
Balance at January 1, 2012 | $ | — | $ | 8 | $ | 8 | |||||
Acquisitions | 454 | — | 454 | ||||||||
Foreign currency translation and other | 11 | — | 11 | ||||||||
Balance at December 31, 2012 | $ | 465 | $ | 8 | $ | 473 | |||||
Foreign currency translation and other | 22 | 1 | 23 | ||||||||
Balance at December 31, 2013 | $ | 487 | $ | 9 | $ | 496 |
|
December 31, 2013 | December 31, 2012 | |||||||
(in millions) | ||||||||
Payroll-related obligations | $ | 269 | $ | 259 | ||||
Employee benefits, including current pension obligations | 130 | 123 | ||||||
Executive long-term incentive plan (Note 21) | — | 20 | ||||||
Income and other taxes payable | 280 | 261 | ||||||
Warranty obligations (Note 9) | 75 | 92 | ||||||
Restructuring (Note 10) | 94 | 118 | ||||||
Customer deposits | 38 | 35 | ||||||
Deferred income taxes (Note 14) | 1 | 12 | ||||||
Derivative financial instruments (Note 17) | 16 | 12 | ||||||
Accrued interest | 24 | 9 | ||||||
Other | 311 | 300 | ||||||
Total | $ | 1,238 | $ | 1,241 |
December 31, 2013 | December 31, 2012 | |||||||
(in millions) | ||||||||
Environmental (Note 13) | $ | 18 | $ | 18 | ||||
Extended disability benefits | 9 | 12 | ||||||
Warranty obligations (Note 9) | 94 | 74 | ||||||
Restructuring (Note 10) | 45 | 45 | ||||||
Payroll-related obligations | 12 | 11 | ||||||
Accrued income taxes | 34 | 38 | ||||||
Deferred income taxes (Note 14) | 151 | 185 | ||||||
Derivative financial instruments (Note 17) | 6 | 1 | ||||||
Other | 40 | 50 | ||||||
Total | $ | 409 | $ | 434 |
|
Year Ended December 31, | |||||||
2013 | 2012 | ||||||
(in millions) | |||||||
Accrual balance at beginning of year | $ | 166 | $ | 315 | |||
Provision for estimated warranties incurred during the year | 68 | 56 | |||||
Provision for changes in estimate for pre-existing warranties | (4 | ) | (42 | ) | |||
Settlements made during the year (in cash or in kind) | (68 | ) | (171 | ) | |||
Foreign currency translation and other | 7 | 8 | |||||
Accrual balance at end of year | $ | 169 | $ | 166 |
|
Year Ended December 31, | ||||||||||||
Segment | 2013 | 2012 | 2011 | |||||||||
(in millions) | ||||||||||||
Electrical/Electronic Architecture | $ | 28 | $ | 49 | $ | 12 | ||||||
Powertrain Systems | 52 | 25 | 12 | |||||||||
Electronics and Safety | 56 | 89 | 5 | |||||||||
Thermal Systems | 9 | 8 | 2 | |||||||||
Total | $ | 145 | $ | 171 | $ | 31 |
Employee Termination Benefits Liability | Other Exit Costs Liability | Total | ||||||||||
(in millions) | ||||||||||||
Accrual balance at January 1, 2012 | $ | 86 | $ | 10 | $ | 96 | ||||||
Provision for estimated expenses incurred during the year | 166 | 5 | 171 | |||||||||
Payments made during the year | (102 | ) | (7 | ) | (109 | ) | ||||||
Foreign currency and other | 7 | (2 | ) | 5 | ||||||||
Accrual balance at December 31, 2012 | $ | 157 | $ | 6 | $ | 163 | ||||||
Provision for estimated expenses incurred during the year | 143 | 2 | 145 | |||||||||
Payments made during the year | (166 | ) | (4 | ) | (170 | ) | ||||||
Foreign currency and other | 1 | — | 1 | |||||||||
Accrual balance at December 31, 2013 | $ | 135 | $ | 4 | $ | 139 |
|
December 31, 2013 | December 31, 2012 | ||||||
(in millions) | |||||||
Accounts receivable factoring | $ | 1 | $ | 19 | |||
5.875%, senior notes, due 2019 | 500 | 500 | |||||
6.125%, senior notes, due 2021 | 500 | 500 | |||||
5.000%, senior notes, due 2023 | 800 | — | |||||
Tranche A Term Loan, due 2018 | 564 | 567 | |||||
Tranche B Term Loan, due 2017 | — | 772 | |||||
Capital leases and other | 47 | 106 | |||||
Total debt | 2,412 | 2,464 | |||||
Less: current portion | (61 | ) | (140 | ) | |||
Long-term debt | $ | 2,351 | $ | 2,324 |
Year | Debt and Capital Lease Obligations | |||
(in millions) | ||||
2014 | $ | 61 | ||
2015 | 47 | |||
2016 | 55 | |||
2017 | 44 | |||
2018 | 403 | |||
Thereafter | 1,802 | |||
Total | $ | 2,412 |
Credit Agreement (December 31, 2013) | 2012 Credit Agreement (December 31, 2012) | ||||||||||
LIBOR plus | ABR plus | LIBOR plus | ABR plus | ||||||||
Revolving Credit Facility | 1.25 | % | 0.25 | % | 2.00 | % | 1.00 | % | |||
Tranche A Term Loan | 1.25 | % | 0.25 | % | 2.00 | % | 1.00 | % | |||
Tranche B Term Loan | N/A | N/A | 2.50 | % | 1.50 | % |
Borrowings as of | ||||||||||
December 31, 2013 | Rates effective as of | |||||||||
LIBOR plus | (in millions) | December 31, 2013 | ||||||||
Revolving Credit Facility | 1.25 | % | $ | — | — | % | ||||
Tranche A Term Loan | 1.25 | % | 564 | 1.4375 | % |
|
U.S. Plans | Non-U.S. Plans | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
(in millions) Plans with ABO in Excess of Plan Assets | |||||||||||||||
PBO | $ | 69 | $ | 80 | $ | 1,956 | $ | 1,813 | |||||||
ABO | 69 | 80 | 1,749 | 1,619 | |||||||||||
Fair value of plan assets at end of year | — | — | 1,052 | 973 | |||||||||||
Plans with Plan Assets in Excess of ABO | |||||||||||||||
PBO | $ | — | $ | — | $ | 149 | $ | 159 | |||||||
ABO | — | — | 100 | 103 | |||||||||||
Fair value of plan assets at end of year | — | — | 147 | 136 | |||||||||||
Total | |||||||||||||||
PBO | $ | 69 | $ | 80 | $ | 2,105 | $ | 1,972 | |||||||
ABO | 69 | 80 | 1,849 | 1,722 | |||||||||||
Fair value of plan assets at end of year | — | — | 1,199 | 1,109 |
Pension Benefits | |||||||||||
U.S. Plans | Non-U.S. Plans | ||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||
Weighted-average discount rate | 3.00 | % | 2.40 | % | 4.58 | % | 4.41 | % | |||
Weighted-average rate of increase in compensation levels | N/A | N/A | 3.85 | % | 3.50 | % |
Pension Benefits | |||||||||||||||||
U.S. Plans | Non-U.S. Plans | ||||||||||||||||
2013 | 2012 | 2011 | 2013 | 2012 | 2011 | ||||||||||||
Weighted-average discount rate | 2.40 | % | 3.30 | % | 4.10 | % | 4.41 | % | 5.24 | % | 5.69 | % | |||||
Weighted-average rate of increase in compensation levels | N/A | N/A | N/A | 3.50 | % | 3.66 | % | 3.88 | % | ||||||||
Expected long-term rate of return on plan assets | N/A | N/A | N/A | 6.44 | % | 6.43 | % | 6.65 | % |
Change in Assumption | Impact on Pension Expense | Impact on PBO | ||
25 basis point (“bp”) decrease in discount rate | + $8 million | + $ 93 million | ||
25 bp increase in discount rate | - $5 million | - $ 87 million | ||
25 bp decrease in long-term expected return on assets | + $3 million | — | ||
25 bp increase in long-term expected return on assets | - $3 million | — |
Projected Pension Benefit Payments | |||||||
U.S. Plans | Non-U.S. Plans | ||||||
(in millions) | |||||||
2014 | $ | 12 | $ | 78 | |||
2015 | 7 | 72 | |||||
2016 | 9 | 78 | |||||
2017 | 8 | 83 | |||||
2018 | 7 | 90 | |||||
2019 – 2023 | 27 | 555 |
Fair Value Measurements at December 31, 2013 | |||||||||||||||
Asset Category | Total | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||
(in millions) | |||||||||||||||
Cash | $ | 64 | $ | 64 | $ | — | $ | — | |||||||
Time deposits | 7 | — | 7 | — | |||||||||||
Equity mutual funds | 412 | — | 412 | — | |||||||||||
Bond mutual funds | 435 | — | 435 | — | |||||||||||
Real estate trust funds | 45 | — | — | 45 | |||||||||||
Hedge Funds | 90 | — | — | 90 | |||||||||||
Insurance contracts | 4 | — | — | 4 | |||||||||||
Debt securities | 85 | 85 | — | — | |||||||||||
Equity securities | 57 | 57 | — | — | |||||||||||
Total | $ | 1,199 | $ | 206 | $ | 854 | $ | 139 |
Fair Value Measurements at December 31, 2012 | |||||||||||||||
Asset Category | Total | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||
(in millions) | |||||||||||||||
Cash | $ | 58 | $ | 58 | $ | — | $ | — | |||||||
Time deposits | 2 | — | 2 | — | |||||||||||
Equity mutual funds | 313 | — | 313 | — | |||||||||||
Bond mutual funds | 430 | — | 430 | — | |||||||||||
Real estate trust funds | 42 | — | — | 42 | |||||||||||
Hedge Funds | 91 | — | — | 91 | |||||||||||
Commodities Fund | 39 | — | 39 | — | |||||||||||
Insurance contracts | 3 | — | — | 3 | |||||||||||
Debt securities | 76 | 76 | — | — | |||||||||||
Equity securities | 55 | 55 | — | — | |||||||||||
Total | $ | 1,109 | $ | 189 | $ | 784 | $ | 136 |
Fair Value Measurements Using Significant Unobservable Inputs (Level 3) | |||||||||||
Real Estate Trust Fund | Hedge Funds | Insurance Contracts | |||||||||
(in millions) | |||||||||||
Beginning balance at December 31, 2011 | $ | 43 | $ | 81 | $ | — | |||||
Actual return on plan assets: | |||||||||||
Relating to assets still held at the reporting date | (1 | ) | 4 | — | |||||||
Assets assumed in acquisition | — | — | 3 | ||||||||
Purchases, sales, and settlements | — | 6 | — | ||||||||
Ending balance at December 31, 2012 | $ | 42 | $ | 91 | $ | 3 | |||||
Actual return on plan assets: | |||||||||||
Relating to assets still held at the reporting date | 2 | 4 | — | ||||||||
Purchases, sales, and settlements | 1 | (5 | ) | 1 | |||||||
Ending balance at December 31, 2013 | $ | 45 | $ | 90 | $ | 4 |
Year ended December 31, 2013 | Year ended December 31, 2012 | ||||||
(in millions) | |||||||
Benefit obligation at beginning of year | $ | 1,972 | $ | 1,596 | |||
Liabilities assumed in the acquisition | — | 29 | |||||
Divestitures | — | (5 | ) | ||||
Service cost | 53 | 44 | |||||
Interest cost | 85 | 84 | |||||
Actuarial loss | 39 | 234 | |||||
Benefits paid | (86 | ) | (82 | ) | |||
Impact of curtailments | (5 | ) | — | ||||
Plan amendments | — | 2 | |||||
Exchange rate movements and other | 47 | 70 | |||||
Benefit obligation at end of year | $ | 2,105 | $ | 1,972 | |||
Change in plan assets: | |||||||
Fair value of plan assets at beginning of year | $ | 1,109 | $ | 987 | |||
Assets acquired in the acquisition | — | 5 | |||||
Actual return on plan assets | 56 | 91 | |||||
Delphi contributions | 98 | 59 | |||||
Benefits paid | (86 | ) | (82 | ) | |||
Exchange rate movements and other | 22 | 49 | |||||
Fair value of plan assets at end of year | $ | 1,199 | $ | 1,109 | |||
Underfunded status | $ | (906 | ) | $ | (863 | ) | |
Amounts recognized in the consolidated balance sheets consist of: | |||||||
Current liabilities | (14 | ) | (23 | ) | |||
Non-current liabilities | (892 | ) | (840 | ) | |||
Total | $ | (906 | ) | $ | (863 | ) | |
Amounts recognized in accumulated other comprehensive income consist of (pre-tax): | |||||||
Actuarial loss | $ | 278 | $ | 228 | |||
Prior service cost | 1 | 1 | |||||
Total | $ | 279 | $ | 229 |
Non-U.S. Plans | |||||||||||
Year Ended December 31, | |||||||||||
2013 | 2012 | 2011 | |||||||||
(in millions) | |||||||||||
Service cost | $ | 53 | $ | 44 | $ | 45 | |||||
Interest cost | 85 | 84 | 87 | ||||||||
Expected return on plan assets | (70 | ) | (65 | ) | (61 | ) | |||||
Settlement loss (gain) | 2 | — | (1 | ) | |||||||
Curtailment gain | — | — | (3 | ) | |||||||
Amortization of actuarial losses | 7 | — | — | ||||||||
Other | 1 | 1 | — | ||||||||
Net periodic benefit cost | $ | 78 | $ | 64 | $ | 67 |
Year Ended December 31, 2013 | Year Ended December 31, 2012 | ||||||
(in millions) | |||||||
Benefit obligation at beginning of year | $ | 80 | $ | 83 | |||
Interest cost | 2 | 3 | |||||
Actuarial (gain) loss | (2 | ) | 4 | ||||
Benefits paid | (11 | ) | (10 | ) | |||
Benefit obligation at end of year | $ | 69 | $ | 80 | |||
Change in plan assets: | |||||||
Fair value of plan assets at beginning of year | $ | — | $ | — | |||
Delphi contributions | 11 | 10 | |||||
Benefits paid | (11 | ) | (10 | ) | |||
Fair value of plan assets at end of year | $ | — | $ | — | |||
Underfunded status | $ | (69 | ) | $ | (80 | ) | |
Amounts recognized in the consolidated balance sheets consist of: | |||||||
Current liabilities | (12 | ) | (11 | ) | |||
Non-current liabilities | (57 | ) | (69 | ) | |||
Total | $ | (69 | ) | $ | (80 | ) | |
Amounts recognized in accumulated other comprehensive income consist of (pre-tax): | |||||||
Actuarial loss | $ | 11 | $ | 13 | |||
Total | $ | 11 | $ | 13 |
U.S. Plans | |||||||||||
Year Ended December 31, | |||||||||||
2013 | 2012 | 2011 | |||||||||
(in millions) | |||||||||||
Interest cost | $ | 2 | $ | 3 | $ | 3 | |||||
Net periodic benefit cost | $ | 2 | $ | 3 | $ | 3 |
|
Year | Minimum Future Operating Lease Commitments | ||
(in millions) | |||
2014 | $ | 108 | |
2015 | 91 | ||
2016 | 77 | ||
2017 | 61 | ||
2018 | 42 | ||
Thereafter | 88 | ||
Total | $ | 467 |
|
Year ended December 31, 2013 | Year ended December 31, 2012 | Year ended December 31, 2011 | |||||||||
(in millions) | |||||||||||
U.S. income | $ | 233 | $ | 470 | $ | 149 | |||||
Non-U.S. income | 1,290 | 875 | 1,357 | ||||||||
Income before income taxes and equity income | $ | 1,523 | $ | 1,345 | $ | 1,506 |
Year ended December 31, 2013 | Year ended December 31, 2012 | Year ended December 31, 2011 | |||||||||
(in millions) | |||||||||||
Current income tax expense: | |||||||||||
U.S. federal | $ | 53 | $ | 71 | $ | 104 | |||||
Non-U.S. | 247 | 199 | 232 | ||||||||
U.S. state and local | 6 | 5 | 5 | ||||||||
Total current | 306 | 275 | 341 | ||||||||
Deferred income tax (benefit) expense, net: | |||||||||||
U.S. federal | (28 | ) | 24 | (45 | ) | ||||||
Non-U.S. | (21 | ) | (88 | ) | 12 | ||||||
U.S. state and local | (1 | ) | 1 | (3 | ) | ||||||
Total deferred | (50 | ) | (63 | ) | (36 | ) | |||||
Total income tax provision | $ | 256 | $ | 212 | $ | 305 |
Year Ended December 31, | ||||||||||||
2013 | 2012 | 2011 | ||||||||||
(in millions) | ||||||||||||
Notional U.S. federal income taxes at statutory rate | $ | 533 | $ | 471 | $ | 527 | ||||||
Income taxed at other rates | (281 | ) | (200 | ) | (225 | ) | ||||||
Change in valuation allowance | 6 | (29 | ) | (52 | ) | |||||||
Other change in tax reserves | (13 | ) | (13 | ) | 17 | |||||||
Withholding taxes | 56 | 22 | 56 | |||||||||
Tax credits | (58 | ) | (13 | ) | (26 | ) | ||||||
Change in tax law | 15 | 6 | 13 | |||||||||
Tax settlements | — | (26 | ) | — | ||||||||
Other adjustments | (2 | ) | (6 | ) | (5 | ) | ||||||
Total income tax expense | $ | 256 | $ | 212 | $ | 305 | ||||||
Effective tax rate | 17 | % | 16 | % | 20 | % |
December 31, | |||||||
2013 | 2012 | ||||||
(in millions) | |||||||
Deferred tax assets: | |||||||
Pension | $ | 208 | $ | 200 | |||
Employee benefits | 28 | 19 | |||||
Net operating loss carryforwards | 614 | 471 | |||||
Warranty and other liabilities | 125 | 127 | |||||
Other | 126 | 147 | |||||
Total gross deferred tax assets | 1,101 | 964 | |||||
Less: valuation allowances | (642 | ) | (502 | ) | |||
Total deferred tax assets (1) | $ | 459 | $ | 462 | |||
Deferred tax liabilities: | |||||||
Fixed assets | $ | 39 | $ | 48 | |||
Tax on unremitted profits of certain foreign subsidiaries | 59 | 31 | |||||
Intangibles | 97 | 151 | |||||
Total gross deferred tax liabilities | 195 | 230 | |||||
Net deferred tax assets | $ | 264 | $ | 232 |
(1) | Reflects gross amount before jurisdictional netting of deferred tax assets and liabilities. |
December 31, | |||||||
2013 | 2012 | ||||||
(in millions) | |||||||
Current assets | $ | 133 | $ | 148 | |||
Current liabilities | (1 | ) | (12 | ) | |||
Long-term assets | 283 | 281 | |||||
Long-term liabilities | (151 | ) | (185 | ) | |||
Total deferred tax asset | $ | 264 | $ | 232 |
Year ended December 31, 2013 | Year ended December 31, 2012 | Year ended December 31, 2011 | |||||||||
(in millions) | |||||||||||
Balance at beginning of year | $ | 74 | $ | 99 | $ | 82 | |||||
Liabilities assumed in acquisition | — | 2 | — | ||||||||
Additions related to current year | — | 3 | 43 | ||||||||
Additions related to prior years | 16 | 10 | 7 | ||||||||
Reductions related to prior years | (25 | ) | (40 | ) | (24 | ) | |||||
Reductions due to expirations of statute of limitations | (4 | ) | — | (6 | ) | ||||||
Settlements-cash | — | — | (3 | ) | |||||||
Balance at end of year | $ | 61 | $ | 74 | $ | 99 |
|
Year Ended December 31, 2013 | Year Ended December 31, 2012 | Year Ended December 31, 2011 | |||||||||
(in millions) | |||||||||||
Foreign currency translation adjustments: | |||||||||||
Balance at beginning of year | $ | (62 | ) | $ | (120 | ) | $ | (22 | ) | ||
Aggregate adjustment for the year | 45 | 58 | (98 | ) | |||||||
Balance at end of year | (17 | ) | (62 | ) | (120 | ) | |||||
Gains (losses) on derivatives: | |||||||||||
Balance at beginning of year | $ | 14 | $ | (45 | ) | $ | 53 | ||||
Other comprehensive income before reclassifications (net tax effect of $0 million, $33 million and $40 million) | (14 | ) | 57 | (69 | ) | ||||||
Reclassification to income (net tax effect of $5 million, $0 million and $17 million) | 2 | 2 | (29 | ) | |||||||
Balance at end of year | 2 | 14 | (45 | ) | |||||||
Pension and postretirement plans: | |||||||||||
Balance at beginning of year | $ | (189 | ) | $ | (18 | ) | $ | 59 | |||
Other comprehensive income before reclassifications (net tax effect of $7 million, $57 million and $22 million) | (40 | ) | (171 | ) | (77 | ) | |||||
Reclassification to income (net tax effect of $2 million, $0 million and $0 million) | 7 | — | — | ||||||||
Balance at end of year | (222 | ) | (189 | ) | (18 | ) | |||||
Accumulated other comprehensive (loss) income, end of year | $ | (237 | ) | $ | (237 | ) | $ | (183 | ) |
Reclassification out of Accumulated Other Comprehensive Income | ||||||
Details about Accumulated Other Comprehensive Income Components | Year Ended December 31, 2013 | Affected Line Item in the Statement of Operations | ||||
(in millions) | ||||||
Gains (losses) on derivatives: | ||||||
Commodity derivatives | $ | (22 | ) | Cost of sales | ||
Foreign currency derivatives | 23 | Cost of sales | ||||
Foreign currency derivatives | 2 | Other income | ||||
3 | Total income before income taxes | |||||
(5 | ) | Income tax expense | ||||
(2 | ) | Net loss | ||||
— | Net income attributable to noncontrolling interest | |||||
$ | (2 | ) | Net loss attributable to Delphi | |||
Pension and postretirement plans: | ||||||
Actuarial gains/(losses) | $ | (9 | ) | (1) | ||
(9 | ) | Total loss before income taxes | ||||
2 | Income tax benefit | |||||
(7 | ) | Net loss | ||||
— | Net income attributable to noncontrolling interest | |||||
$ | (7 | ) | Net loss attributable to Delphi | |||
Total reclassifications for the year | $ | (9 | ) |
(1) | These accumulated other comprehensive loss components are included in the computation of net periodic pension cost (see Note 12. Pension Benefits for additional details). |
|
Commodity | Quantity Hedged | Unit of Measure | Notional Amount (Approximate USD Equivalent) | ||||||
(in thousands) | (in millions) | ||||||||
Copper | 80,695 | pounds | $ | 265 | |||||
Primary Aluminum | 37,263 | pounds | 30 | ||||||
Secondary Aluminum | 21,458 | pounds | 20 |
Foreign Currency | Quantity Hedged | Unit of Measure | Notional Amount (Approximate USD Equivalent) | ||||||
(in millions) | |||||||||
Mexican Peso | 10,144 | MXN | $ | 775 | |||||
Euro | 184 | EUR | 255 | ||||||
New Turkish Lira | 229 | TRY | 105 | ||||||
Polish Zloty | 267 | PLN | 90 | ||||||
Brazilian Real | 188 | BRL | 80 | ||||||
Hungarian Forint | 12,586 | HUF | 60 | ||||||
Chinese Yuan Renminbi | 177 | CNY | 30 | ||||||
Romanian Leu | 99 | RON | 30 |
Asset Derivatives | Liability Derivatives | Net Amounts of Assets and Liabilities Presented in the Balance Sheet | ||||||||||||
Balance Sheet Location | December 31, 2013 | Balance Sheet Location | December 31, 2013 | December 31, 2013 | ||||||||||
(in millions) | ||||||||||||||
Designated derivatives instruments: | ||||||||||||||
Commodity derivatives | Other Current Assets | $ | 2 | Accrued Liabilities | $ | 9 | ||||||||
Foreign currency derivatives* | Other Current Assets | 16 | Other Current Assets | 3 | 13 | |||||||||
Foreign currency derivatives* | Accrued Liabilities | 3 | Accrued Liabilities | 10 | (7 | ) | ||||||||
Commodity derivatives | Other Long-Term Assets | 1 | Other Long-Term Liabilities | 2 | ||||||||||
Foreign currency derivatives* | Other Long-Term Assets | 5 | Other Long-Term Assets | 1 | 4 | |||||||||
Foreign currency derivatives* | Other Long-Term Liabilities | 2 | Other Long-Term Liabilities | 6 | (4 | ) | ||||||||
Total | $ | 29 | $ | 31 | ||||||||||
Derivatives not designated: | ||||||||||||||
Foreign currency derivatives | Other Current Assets | $ | 3 | Other Current Assets | 3 | — | ||||||||
Total | $ | 3 | $ | 3 |
Asset Derivatives | Liability Derivatives | Net Amounts of Assets and Liabilities Presented in the Balance Sheet | |||||||||||||
Balance Sheet Location | December 31, 2012 | Balance Sheet Location | December 31, 2012 | December 31, 2012 | |||||||||||
(in millions) | |||||||||||||||
Designated derivatives instruments: | |||||||||||||||
Commodity derivatives | Other Current Assets | $ | 2 | Accrued Liabilities | $ | 7 | |||||||||
Foreign currency derivatives* | Other Current Assets | 24 | Other Current Assets | 5 | 19 | ||||||||||
Foreign currency derivatives* | Accrued Liabilities | — | Accrued Liabilities | 5 | (5 | ) | |||||||||
Commodity derivatives | Other Long-Term Assets | 1 | Other Long-Term Liabilities | 1 | |||||||||||
Foreign currency derivatives* | Other Long-Term Assets | 7 | Other Long-Term Assets | 2 | 5 | ||||||||||
Total | $ | 34 | $ | 20 | |||||||||||
Derivatives not designated: | |||||||||||||||
None |
Year Ended December 31, 2013 | (Loss) Gain Recognized in OCI (Effective Portion) | (Loss) Gain Reclassified from OCI into Income (Effective Portion) | Gain Recognized in Income (Ineffective Portion Excluded from Effectiveness Testing) | |||||||||
(in millions) | ||||||||||||
Designated derivatives instruments: | ||||||||||||
Commodity derivatives | $ | (25 | ) | $ | (22 | ) | $ | — | ||||
Foreign currency derivatives | 11 | 25 | — | |||||||||
Total | $ | (14 | ) | $ | 3 | $ | — |
Gain Recognized in Income | |||
Derivatives not designated: | |||
Commodity derivatives | $ | — | |
Foreign currency derivatives | 1 | ||
Total | $ | 1 |
Year Ended December 31, 2012 | Gain Recognized in OCI (Effective Portion) | (Loss) Gain Reclassified from OCI into Income (Effective Portion) | Gain Recognized in Income (Ineffective Portion Excluded from Effectiveness Testing) | |||||||||
(in millions) | ||||||||||||
Designated derivatives instruments: | ||||||||||||
Commodity derivatives | $ | 11 | $ | (12 | ) | $ | — | |||||
Foreign currency derivatives | 79 | 10 | 1 | |||||||||
Total | $ | 90 | $ | (2 | ) | $ | 1 |
Loss Recognized in Income | |||
Derivatives not designated: | |||
Commodity derivatives | $ | — | |
Foreign currency derivatives | (5 | ) | |
Total | $ | (5 | ) |
|
Total | Quoted Prices in Active Markets Level 1 | Significant Other Observable Inputs Level 2 | Significant Unobservable Inputs Level 3 | |||||||||||||
(in millions) | ||||||||||||||||
As of December 31, 2013 | ||||||||||||||||
Commodity derivatives | $ | 3 | $ | — | $ | 3 | $ | — | ||||||||
Foreign currency derivatives | 17 | — | 17 | — | ||||||||||||
Total | $ | 20 | $ | — | $ | 20 | $ | — | ||||||||
As of December 31, 2012: | ||||||||||||||||
Commodity derivatives | $ | 3 | $ | — | $ | 3 | $ | — | ||||||||
Foreign currency derivatives | 24 | — | 24 | — | ||||||||||||
Total | $ | 27 | $ | — | $ | 27 | $ | — |
Total | Quoted Prices in Active Markets Level 1 | Significant Other Observable Inputs Level 2 | Significant Unobservable Inputs Level 3 | |||||||||||||
(in millions) | ||||||||||||||||
As of December 31, 2013 | ||||||||||||||||
Commodity derivatives | $ | 11 | $ | — | $ | 11 | $ | — | ||||||||
Foreign currency derivatives | 11 | — | 11 | — | ||||||||||||
Total | $ | 22 | $ | — | $ | 22 | $ | — | ||||||||
As of December 31, 2012: | ||||||||||||||||
Commodity derivatives | $ | 8 | $ | — | $ | 8 | $ | — | ||||||||
Foreign currency derivatives | 5 | — | 5 | — | ||||||||||||
Total | $ | 13 | $ | — | $ | 13 | $ | — |
|
Year Ended December 31, | |||||||||||
2013 | 2012 | 2011 | |||||||||
(in millions) | |||||||||||
Interest income | $ | 14 | $ | 17 | $ | 31 | |||||
Costs associated with initial public offering | — | — | (44 | ) | |||||||
Impairment - investment in available-for-sale security | — | — | (6 | ) | |||||||
Loss on extinguishment of debt | (39 | ) | (1 | ) | (16 | ) | |||||
Costs associated with MVL acquisition | — | (13 | ) | — | |||||||
Other, net | 7 | 2 | 20 | ||||||||
Other (expense) income, net | $ | (18 | ) | $ | 5 | $ | (15 | ) |
|
Purchase price, net of cash acquired | $ | 978 |
Property, plant and equipment | $ | 249 | |
Intangible assets | 278 | ||
Other assets purchased and liabilities assumed, net | (7 | ) | |
Identifiable net assets acquired | 520 | ||
Goodwill resulting from purchase | 458 | ||
Total purchase price allocation | $ | 978 |
|
Parent Companies | Subsidiary Issuer | Guarantor Subsidiaries | Non- Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
Net sales | $ | — | $ | — | $ | 5,446 | $ | 12,355 | $ | (1,338 | ) | $ | 16,463 | |||||||||||
Operating expenses: | ||||||||||||||||||||||||
Cost of sales | — | — | 4,725 | 10,204 | (1,362 | ) | 13,567 | |||||||||||||||||
Selling, general and administrative | 87 | — | 202 | 673 | 1 | 963 | ||||||||||||||||||
Amortization | — | — | 54 | 50 | — | 104 | ||||||||||||||||||
Restructuring | — | — | 16 | 129 | — | 145 | ||||||||||||||||||
Total operating expenses | 87 | — | 4,997 | 11,056 | (1,361 | ) | 14,779 | |||||||||||||||||
Operating (loss) income | (87 | ) | — | 449 | 1,299 | 23 | 1,684 | |||||||||||||||||
Interest expense | (51 | ) | (194 | ) | (63 | ) | (12 | ) | 177 | (143 | ) | |||||||||||||
Other income (expense), net | 66 | 25 | 1 | 67 | (177 | ) | (18 | ) | ||||||||||||||||
(Loss) income before income taxes and equity income | (72 | ) | (169 | ) | 387 | 1,354 | 23 | 1,523 | ||||||||||||||||
Income tax (expense) benefit | (5 | ) | 62 | (101 | ) | (206 | ) | (6 | ) | (256 | ) | |||||||||||||
(Loss) income before equity income | (77 | ) | (107 | ) | 286 | 1,148 | 17 | 1,267 | ||||||||||||||||
Equity in net income of affiliates | — | — | — | 34 | — | 34 | ||||||||||||||||||
Equity in net income (loss) of subsidiaries | 1,289 | 326 | — | — | (1,615 | ) | — | |||||||||||||||||
Net income (loss) | 1,212 | 219 | 286 | 1,182 | (1,598 | ) | 1,301 | |||||||||||||||||
Net income attributable to noncontrolling interest | — | — | — | 89 | — | 89 | ||||||||||||||||||
Net income (loss) attributable to Delphi | $ | 1,212 | $ | 219 | $ | 286 | $ | 1,093 | $ | (1,598 | ) | $ | 1,212 |
Parent Companies | Subsidiary Issuer | Guarantor Subsidiaries | Non- Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
Net sales | $ | — | $ | — | $ | 5,482 | $ | 11,467 | $ | (1,430 | ) | $ | 15,519 | |||||||||||
Operating expenses: | ||||||||||||||||||||||||
Cost of sales | — | — | 4,688 | 9,632 | (1,459 | ) | 12,861 | |||||||||||||||||
Selling, general and administrative | 222 | — | 124 | 583 | (2 | ) | 927 | |||||||||||||||||
Amortization | — | — | 54 | 30 | — | 84 | ||||||||||||||||||
Restructuring | — | — | 16 | 155 | — | 171 | ||||||||||||||||||
Total operating expenses | 222 | — | 4,882 | 10,400 | (1,461 | ) | 14,043 | |||||||||||||||||
Operating (loss) income | (222 | ) | — | 600 | 1,067 | 31 | 1,476 | |||||||||||||||||
Interest expense | (72 | ) | (180 | ) | (54 | ) | (14 | ) | 184 | (136 | ) | |||||||||||||
Other income (expense), net | 58 | 97 | (1 | ) | 35 | (184 | ) | 5 | ||||||||||||||||
(Loss) income before income taxes and equity income | (236 | ) | (83 | ) | 545 | 1,088 | 31 | 1,345 | ||||||||||||||||
Income tax (expense) benefit | (3 | ) | 31 | (140 | ) | (94 | ) | (6 | ) | (212 | ) | |||||||||||||
(Loss) income before equity income | (239 | ) | (52 | ) | 405 | 994 | 25 | 1,133 | ||||||||||||||||
Equity in net income of affiliates | — | — | — | 27 | — | 27 | ||||||||||||||||||
Equity in net income (loss) of subsidiaries | 1,316 | 409 | — | — | (1,725 | ) | — | |||||||||||||||||
Net income (loss) | 1,077 | 357 | 405 | 1,021 | (1,700 | ) | 1,160 | |||||||||||||||||
Net income attributable to noncontrolling interest | — | — | — | 83 | — | 83 | ||||||||||||||||||
Net income (loss) attributable to Delphi | $ | 1,077 | $ | 357 | $ | 405 | $ | 938 | $ | (1,700 | ) | $ | 1,077 |
Parent Companies | Subsidiary Issuer | Guarantor Subsidiaries | Non- Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
Net sales | $ | — | $ | — | $ | 5,292 | $ | 12,225 | $ | (1,476 | ) | $ | 16,041 | |||||||||||
Operating expenses: | ||||||||||||||||||||||||
Cost of sales | — | — | 4,754 | 10,124 | (1,492 | ) | 13,386 | |||||||||||||||||
Selling, general and administrative | 118 | — | 272 | 511 | — | 901 | ||||||||||||||||||
Amortization | — | — | 53 | 26 | — | 79 | ||||||||||||||||||
Restructuring | — | — | 3 | 28 | — | 31 | ||||||||||||||||||
Total operating expenses | 118 | — | 5,082 | 10,689 | (1,492 | ) | 14,397 | |||||||||||||||||
Operating (loss) income | (118 | ) | — | 210 | 1,536 | 16 | 1,644 | |||||||||||||||||
Interest expense | (37 | ) | (101 | ) | (1 | ) | (26 | ) | 42 | (123 | ) | |||||||||||||
Other (expense) income, net | (38 | ) | 27 | 3 | 36 | (43 | ) | (15 | ) | |||||||||||||||
(Loss) income before income taxes and equity income | (193 | ) | (74 | ) | 212 | 1,546 | 15 | 1,506 | ||||||||||||||||
Income tax benefit (expense) | 3 | 27 | (91 | ) | (238 | ) | (6 | ) | (305 | ) | ||||||||||||||
(Loss) income before equity income | (190 | ) | (47 | ) | 121 | 1,308 | 9 | 1,201 | ||||||||||||||||
Equity in net income of affiliates | — | — | — | 22 | — | 22 | ||||||||||||||||||
Equity in net income (loss) of subsidiaries | 1,335 | 121 | — | — | (1,456 | ) | — | |||||||||||||||||
Net income (loss) | 1,145 | 74 | 121 | 1,330 | (1,447 | ) | 1,223 | |||||||||||||||||
Net income attributable to noncontrolling interest | — | — | — | 78 | — | 78 | ||||||||||||||||||
Net income (loss) attributable to Delphi | $ | 1,145 | $ | 74 | $ | 121 | $ | 1,252 | $ | (1,447 | ) | $ | 1,145 |
Parent Companies | Subsidiary Issuer | Guarantor Subsidiaries | Non- Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
Net income (loss) | $ | 1,212 | $ | 219 | $ | 286 | $ | 1,182 | $ | (1,598 | ) | $ | 1,301 | |||||||||||
Other comprehensive (loss) income: | ||||||||||||||||||||||||
Currency translation adjustments | — | — | — | 49 | — | 49 | ||||||||||||||||||
Net change in unrecognized (loss) gain on derivative instruments, net of tax | — | — | (18 | ) | 6 | — | (12 | ) | ||||||||||||||||
Employee benefit plans adjustment, net of tax | — | — | 5 | (38 | ) | — | (33 | ) | ||||||||||||||||
Other comprehensive (loss) income | — | — | (13 | ) | 17 | — | 4 | |||||||||||||||||
Equity in other comprehensive (loss) income of subsidiaries | — | (13 | ) | — | — | 13 | — | |||||||||||||||||
Comprehensive income (loss) | 1,212 | 206 | 273 | 1,199 | (1,585 | ) | 1,305 | |||||||||||||||||
Comprehensive income attributable to noncontrolling interests | — | — | — | 93 | — | 93 | ||||||||||||||||||
Comprehensive income (loss) attributable to Delphi | $ | 1,212 | $ | 206 | $ | 273 | $ | 1,106 | $ | (1,585 | ) | $ | 1,212 |
Parent Companies | Subsidiary Issuer | Guarantor Subsidiaries | Non- Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
Net income (loss) | $ | 1,077 | $ | 357 | $ | 405 | $ | 1,021 | $ | (1,700 | ) | $ | 1,160 | |||||||||||
Other comprehensive income (loss): | ||||||||||||||||||||||||
Currency translation adjustments | — | — | — | 60 | — | 60 | ||||||||||||||||||
Net change in unrecognized gain on derivative instruments, net of tax | — | — | 58 | 1 | — | 59 | ||||||||||||||||||
Employee benefit plans adjustment, net of tax | — | — | (4 | ) | (167 | ) | — | (171 | ) | |||||||||||||||
Other comprehensive income (loss) | — | — | 54 | (106 | ) | — | (52 | ) | ||||||||||||||||
Equity in other comprehensive (loss) income of subsidiaries | (54 | ) | 54 | — | — | — | — | |||||||||||||||||
Comprehensive income (loss) | 1,023 | 411 | 459 | 915 | (1,700 | ) | 1,108 | |||||||||||||||||
Comprehensive income attributable to noncontrolling interests | — | — | — | 85 | — | 85 | ||||||||||||||||||
Comprehensive income (loss) attributable to Delphi | $ | 1,023 | $ | 411 | $ | 459 | $ | 830 | $ | (1,700 | ) | $ | 1,023 |
Parent Companies | Subsidiary Issuer | Guarantor Subsidiaries | Non- Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
Net income (loss) | $ | 1,145 | $ | 74 | $ | 121 | $ | 1,330 | $ | (1,447 | ) | $ | 1,223 | |||||||||||
Other comprehensive (loss) income: | ||||||||||||||||||||||||
Currency translation adjustments | — | — | — | (94 | ) | — | (94 | ) | ||||||||||||||||
Net change in unrecognized loss on derivative instruments, net of tax | — | — | (98 | ) | — | — | (98 | ) | ||||||||||||||||
Employee benefit plans adjustment, net of tax | — | — | (4 | ) | (73 | ) | — | (77 | ) | |||||||||||||||
Other comprehensive loss | — | — | (102 | ) | (167 | ) | — | (269 | ) | |||||||||||||||
Equity in other comprehensive (loss) income of subsidiaries | (274 | ) | (102 | ) | — | — | 376 | — | ||||||||||||||||
Comprehensive income (loss) | 871 | (28 | ) | 19 | 1,163 | (1,071 | ) | 954 | ||||||||||||||||
Comprehensive income attributable to noncontrolling interests | — | — | — | 83 | — | 83 | ||||||||||||||||||
Comprehensive income (loss) attributable to Delphi | $ | 871 | $ | (28 | ) | $ | 19 | $ | 1,080 | $ | (1,071 | ) | $ | 871 |
Parent Companies | Subsidiary Issuer | Guarantor Subsidiaries | Non- Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
ASSETS | ||||||||||||||||||||||||
Current assets: | ||||||||||||||||||||||||
Cash and cash equivalents | $ | 7 | $ | — | $ | 295 | $ | 1,087 | $ | — | $ | 1,389 | ||||||||||||
Restricted cash | — | — | — | 4 | — | 4 | ||||||||||||||||||
Accounts receivable, net | — | — | 673 | 1,989 | — | 2,662 | ||||||||||||||||||
Inventories | — | — | 332 | 770 | (9 | ) | 1,093 | |||||||||||||||||
Other current assets | 1 | 10 | 147 | 453 | (7 | ) | 604 | |||||||||||||||||
Total current assets | 8 | 10 | 1,447 | 4,303 | (16 | ) | 5,752 | |||||||||||||||||
Long-term assets: | ||||||||||||||||||||||||
Property, net | — | — | 670 | 2,546 | — | 3,216 | ||||||||||||||||||
Investments in affiliates | — | — | — | 234 | — | 234 | ||||||||||||||||||
Investments in subsidiaries | 5,181 | 1,130 | — | — | (6,311 | ) | — | |||||||||||||||||
Intangible assets, net | — | — | 343 | 876 | — | 1,219 | ||||||||||||||||||
Other long-term assets | — | 43 | 40 | 541 | 2 | 626 | ||||||||||||||||||
Total long-term assets | 5,181 | 1,173 | 1,053 | 4,197 | (6,309 | ) | 5,295 | |||||||||||||||||
Total assets | $ | 5,189 | $ | 1,183 | $ | 2,500 | $ | 8,500 | $ | (6,325 | ) | $ | 11,047 | |||||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||||||||||||||||||
Current liabilities: | ||||||||||||||||||||||||
Short-term debt | $ | — | $ | 25 | $ | 23 | $ | 13 | $ | — | $ | 61 | ||||||||||||
Accounts payable | — | — | 651 | 1,944 | — | 2,595 | ||||||||||||||||||
Accrued liabilities | — | 23 | 196 | 1,026 | (7 | ) | 1,238 | |||||||||||||||||
Total current liabilities | — | 48 | 870 | 2,983 | (7 | ) | 3,894 | |||||||||||||||||
Long-term liabilities: | ||||||||||||||||||||||||
Long-term debt | — | 2,339 | 1 | 11 | — | 2,351 | ||||||||||||||||||
Intercompany accounts, net | 2,278 | (1,236 | ) | 685 | (1,727 | ) | — | — | ||||||||||||||||
Pension benefit obligations | — | — | 61 | 898 | — | 959 | ||||||||||||||||||
Other long-term liabilities | — | — | 178 | 231 | — | 409 | ||||||||||||||||||
Total long-term liabilities | 2,278 | 1,103 | 925 | (587 | ) | — | 3,719 | |||||||||||||||||
Total liabilities | 2,278 | 1,151 | 1,795 | 2,396 | (7 | ) | 7,613 | |||||||||||||||||
Total Delphi shareholders’ equity | 2,911 | 32 | 705 | 5,581 | (6,318 | ) | 2,911 | |||||||||||||||||
Noncontrolling interest | — | — | — | 523 | — | 523 | ||||||||||||||||||
Total shareholders’ equity | 2,911 | 32 | 705 | 6,104 | (6,318 | ) | 3,434 | |||||||||||||||||
Total liabilities and shareholders’ equity | $ | 5,189 | $ | 1,183 | $ | 2,500 | $ | 8,500 | $ | (6,325 | ) | $ | 11,047 |
Parent Companies | Subsidiary Issuer | Guarantor Subsidiaries | Non- Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
ASSETS | ||||||||||||||||||||||||
Current assets: | ||||||||||||||||||||||||
Cash and cash equivalents | $ | 2 | $ | — | $ | 118 | $ | 985 | $ | — | $ | 1,105 | ||||||||||||
Restricted cash | — | — | — | 8 | — | 8 | ||||||||||||||||||
Accounts receivable, net | — | — | 641 | 1,784 | — | 2,425 | ||||||||||||||||||
Inventories | — | — | 308 | 764 | (6 | ) | 1,066 | |||||||||||||||||
Other current assets | — | 17 | 141 | 465 | — | 623 | ||||||||||||||||||
Total current assets | 2 | 17 | 1,208 | 4,006 | (6 | ) | 5,227 | |||||||||||||||||
Long-term assets: | ||||||||||||||||||||||||
Property, net | — | — | 592 | 2,268 | — | 2,860 | ||||||||||||||||||
Investments in affiliates | — | — | — | 231 | — | 231 | ||||||||||||||||||
Investments in subsidiaries | 3,987 | 1,663 | — | — | (5,650 | ) | — | |||||||||||||||||
Intangible assets, net | — | — | 390 | 886 | — | 1,276 | ||||||||||||||||||
Other long-term assets | — | 55 | 44 | 481 | 2 | 582 | ||||||||||||||||||
Total long-term assets | 3,987 | 1,718 | 1,026 | 3,866 | (5,648 | ) | 4,949 | |||||||||||||||||
Total assets | $ | 3,989 | $ | 1,735 | $ | 2,234 | $ | 7,872 | $ | (5,654 | ) | $ | 10,176 | |||||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||||||||||||||||||
Current liabilities: | ||||||||||||||||||||||||
Short-term debt | $ | — | $ | 31 | $ | 23 | $ | 86 | $ | — | $ | 140 | ||||||||||||
Accounts payable | — | — | 578 | 1,700 | — | 2,278 | ||||||||||||||||||
Accrued liabilities | — | 10 | 221 | 1,010 | — | 1,241 | ||||||||||||||||||
Total current liabilities | — | 41 | 822 | 2,796 | — | 3,659 | ||||||||||||||||||
Long-term liabilities: | ||||||||||||||||||||||||
Long-term debt | — | 2,308 | 2 | 14 | — | 2,324 | ||||||||||||||||||
Intercompany accounts, net | 1,644 | (537 | ) | 755 | (1,862 | ) | — | — | ||||||||||||||||
Pension benefit obligations | — | — | 73 | 856 | — | 929 | ||||||||||||||||||
Other long-term liabilities | — | — | 192 | 242 | — | 434 | ||||||||||||||||||
Total long-term liabilities | 1,644 | 1,771 | 1,022 | (750 | ) | — | 3,687 | |||||||||||||||||
Total liabilities | 1,644 | 1,812 | 1,844 | 2,046 | — | 7,346 | ||||||||||||||||||
Total Delphi shareholders’ equity | 2,345 | (77 | ) | 390 | 5,341 | (5,654 | ) | 2,345 | ||||||||||||||||
Noncontrolling interest | — | — | — | 485 | — | 485 | ||||||||||||||||||
Total shareholders’ equity | 2,345 | (77 | ) | 390 | 5,826 | (5,654 | ) | 2,830 | ||||||||||||||||
Total liabilities and shareholders’ equity | $ | 3,989 | $ | 1,735 | $ | 2,234 | $ | 7,872 | $ | (5,654 | ) | $ | 10,176 |
Parent Companies | Subsidiary Issuer | Guarantor Subsidiaries | Non- Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
Net cash (used in) provided by operating activities | $ | (153 | ) | $ | — | $ | 253 | $ | 1,650 | $ | — | $ | 1,750 | |||||||||||
Cash flows from investing activities: | ||||||||||||||||||||||||
Capital expenditures | — | — | (181 | ) | (501 | ) | — | (682 | ) | |||||||||||||||
Proceeds from sale of property/investments | — | — | 3 | 30 | — | 33 | ||||||||||||||||||
Cost of business and technology acquisitions, net of cash acquired | — | — | — | (10 | ) | — | (10 | ) | ||||||||||||||||
Decrease in restricted cash | — | — | — | 4 | — | 4 | ||||||||||||||||||
Net cash used in investing activities | — | — | (178 | ) | (477 | ) | — | (655 | ) | |||||||||||||||
Cash flows from financing activities: | ||||||||||||||||||||||||
Net repayments under other short-term debt agreements | — | — | — | (80 | ) | — | (80 | ) | ||||||||||||||||
Repayments under long-term debt agreements | — | (1,353 | ) | — | — | — | (1,353 | ) | ||||||||||||||||
Proceeds from issuance of senior secured term loans, net of issuance costs | — | 560 | — | — | — | 560 | ||||||||||||||||||
Proceeds from issuance of senior notes, net of issuance costs | — | 788 | — | — | — | 788 | ||||||||||||||||||
Dividend payments of consolidated affiliates to minority shareholders | — | — | — | (55 | ) | — | (55 | ) | ||||||||||||||||
Intercompany dividends and net increase (decrease) in intercompany obligations | 826 | 5 | 115 | (946 | ) | — | — | |||||||||||||||||
Repurchase of ordinary shares | (457 | ) | — | — | — | — | (457 | ) | ||||||||||||||||
Distribution of cash dividends | (211 | ) | — | — | — | — | (211 | ) | ||||||||||||||||
Taxes withheld and paid on employees' restricted share awards | — | — | (13 | ) | (1 | ) | — | (14 | ) | |||||||||||||||
Net cash provided by (used in) financing activities | 158 | — | 102 | (1,082 | ) | — | (822 | ) | ||||||||||||||||
Effect of exchange rate fluctuations on cash and cash equivalents | — | — | — | 11 | — | 11 | ||||||||||||||||||
Increase in cash and cash equivalents | 5 | — | 177 | 102 | — | 284 | ||||||||||||||||||
Cash and cash equivalents at beginning of year | 2 | — | 118 | 985 | — | 1,105 | ||||||||||||||||||
Cash and cash equivalents at end of year | $ | 7 | $ | — | $ | 295 | $ | 1,087 | $ | — | $ | 1,389 |
Parent Companies | Subsidiary Issuer | Guarantor Subsidiaries | Non- Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
Net cash (used in) provided by operating activities | $ | (22 | ) | $ | — | $ | 384 | $ | 1,116 | $ | — | $ | 1,478 | |||||||||||
Cash flows from investing activities: | ||||||||||||||||||||||||
Capital expenditures | — | — | (197 | ) | (508 | ) | — | (705 | ) | |||||||||||||||
Proceeds from sale of property/investments | — | — | 2 | 18 | — | 20 | ||||||||||||||||||
Cost of acquisitions, net of cash acquired | — | — | — | (980 | ) | — | (980 | ) | ||||||||||||||||
Decrease in restricted cash | — | — | — | 1 | — | 1 | ||||||||||||||||||
Loans to related parties | — | — | — | 14 | — | 14 | ||||||||||||||||||
Acquisition of minority held shares | — | — | — | (16 | ) | — | (16 | ) | ||||||||||||||||
Dividends from equity method investments in excess of earnings | — | — | — | 37 | — | 37 | ||||||||||||||||||
Other, net | — | — | — | (2 | ) | — | (2 | ) | ||||||||||||||||
Net cash (used in) provided by investing activities | — | — | (195 | ) | (1,436 | ) | — | (1,631 | ) | |||||||||||||||
Cash flows from financing activities: | ||||||||||||||||||||||||
Net repayments under other short-term debt agreements | — | — | — | (8 | ) | — | (8 | ) | ||||||||||||||||
Proceeds from issuance of senior secured term loans, net of issuance costs | — | 358 | — | — | — | 358 | ||||||||||||||||||
Repayments of senior secured term loans | — | (5 | ) | — | — | — | (5 | ) | ||||||||||||||||
Dividend payments of consolidated affiliates to minority shareholders | — | — | — | (47 | ) | — | (47 | ) | ||||||||||||||||
Intercompany dividends and net increase (decrease) in intercompany obligations | 374 | (353 | ) | (257 | ) | 236 | — | — | ||||||||||||||||
Repurchase of ordinary shares | (403 | ) | — | — | — | — | (403 | ) | ||||||||||||||||
Net cash (used in) provided by financing activities | (29 | ) | — | (257 | ) | 181 | — | (105 | ) | |||||||||||||||
Effect of exchange rate fluctuations on cash and cash equivalents | — | — | — | — | — | — | ||||||||||||||||||
Decrease in cash and cash equivalents | (51 | ) | — | (68 | ) | (139 | ) | — | (258 | ) | ||||||||||||||
Cash and cash equivalents at beginning of year | 53 | — | 186 | 1,124 | — | 1,363 | ||||||||||||||||||
Cash and cash equivalents at end of year | $ | 2 | $ | — | $ | 118 | $ | 985 | $ | — | $ | 1,105 |
Parent Companies | Subsidiary Issuer | Guarantor Subsidiaries | Non- Guarantor Subsidiaries | Eliminations | Consolidated | |||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
Net cash (used in) provided by operating activities | $ | (255 | ) | $ | 17 | $ | 269 | $ | 1,346 | $ | — | $ | 1,377 | |||||||||||
Cash flows from investing activities: | ||||||||||||||||||||||||
Capital expenditures | — | — | (161 | ) | (469 | ) | — | (630 | ) | |||||||||||||||
Maturity of time deposits | — | — | 550 | — | — | 550 | ||||||||||||||||||
Proceeds from sale of property/investments | — | — | 12 | 60 | — | 72 | ||||||||||||||||||
Cost of acquisitions, net of cash acquired | — | — | — | (17 | ) | — | (17 | ) | ||||||||||||||||
Decrease in restricted cash | — | — | 25 | 13 | — | 38 | ||||||||||||||||||
Loans of related parties | — | — | — | (14 | ) | — | (14 | ) | ||||||||||||||||
Other, net | — | — | (4 | ) | (5 | ) | — | (9 | ) | |||||||||||||||
Net cash provided by (used in) investing activities | — | — | 422 | (432 | ) | — | (10 | ) | ||||||||||||||||
Cash flows from financing activities: | ||||||||||||||||||||||||
Net borrowings (repayments) under other short-term debt agreements | — | 4 | (1 | ) | (128 | ) | — | (125 | ) | |||||||||||||||
Proceeds from issuance of senior secured term loans, net of issuance costs | — | 2,385 | — | — | — | 2,385 | ||||||||||||||||||
Repayments of senior secured term loans | — | (1,490 | ) | — | — | — | (1,490 | ) | ||||||||||||||||
Proceeds from issuance of senior notes, net of issuance costs | — | 976 | — | — | — | 976 | ||||||||||||||||||
Repayment of senior unsecured five-year notes | — | — | — | (57 | ) | — | (57 | ) | ||||||||||||||||
Dividend payments of consolidated affiliates to minority shareholders | — | — | — | (43 | ) | — | (43 | ) | ||||||||||||||||
Intercompany dividends and net increase (decrease) in intercompany obligations | 5,142 | (1,892 | ) | (2,514 | ) | (736 | ) | — | — | |||||||||||||||
Distribution to Delphi equity holders | (93 | ) | — | — | — | — | (93 | ) | ||||||||||||||||
Redemption of membership interests | (4,747 | ) | — | — | — | — | (4,747 | ) | ||||||||||||||||
Net cash provided by (used in) financing activities | 302 | (17 | ) | (2,515 | ) | (964 | ) | — | (3,194 | ) | ||||||||||||||
Effect of exchange rate fluctuations on cash and cash equivalents | — | — | — | (29 | ) | — | (29 | ) | ||||||||||||||||
Increase (decrease) in cash and cash equivalents | 47 | — | (1,824 | ) | (79 | ) | — | (1,856 | ) | |||||||||||||||
Cash and cash equivalents at beginning of year | 6 | — | 2,010 | 1,203 | — | 3,219 | ||||||||||||||||||
Cash and cash equivalents at end of year | $ | 53 | $ | — | $ | 186 | $ | 1,124 | $ | — | $ | 1,363 |
|
Electrical/ Electronic Architecture | Powertrain Systems | Electronics and Safety | Thermal Systems | Eliminations and Other (1) | Total | |||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
For the Year Ended December 31, 2013: | ||||||||||||||||||||||||
Net sales | $ | 7,972 | $ | 4,424 | $ | 2,830 | $ | 1,468 | $ | (231 | ) | $ | 16,463 | |||||||||||
EBITDA | $ | 1,194 | $ | 619 | $ | 340 | $ | 71 | $ | — | $ | 2,224 | ||||||||||||
Adjusted EBITDA | $ | 1,237 | $ | 671 | $ | 396 | $ | 80 | $ | — | $ | 2,384 | ||||||||||||
Depreciation and amortization | $ | 236 | $ | 188 | $ | 73 | $ | 43 | $ | — | $ | 540 | ||||||||||||
Operating income (2) | $ | 958 | $ | 431 | $ | 267 | $ | 28 | $ | — | $ | 1,684 | ||||||||||||
Equity income (loss) | $ | 15 | $ | 4 | $ | — | $ | 18 | $ | (3 | ) | $ | 34 | |||||||||||
Net income attributable to noncontrolling interest | $ | 40 | $ | 31 | $ | — | $ | 18 | $ | — | $ | 89 |
Electrical/ Electronic Architecture | Powertrain Systems | Electronics and Safety | Thermal Systems | Eliminations and Other (1) | Total | |||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
For the Year Ended December 31, 2012: | ||||||||||||||||||||||||
Net sales | $ | 6,815 | $ | 4,656 | $ | 2,732 | $ | 1,541 | $ | (225 | ) | $ | 15,519 | |||||||||||
EBITDA | $ | 887 | $ | 698 | $ | 274 | $ | 103 | $ | — | $ | 1,962 | ||||||||||||
Adjusted EBITDA | $ | 945 | $ | 723 | $ | 363 | $ | 111 | $ | — | $ | 2,142 | ||||||||||||
Depreciation and amortization | $ | 164 | $ | 182 | $ | 97 | $ | 43 | $ | — | $ | 486 | ||||||||||||
Operating income (3) | $ | 723 | $ | 516 | $ | 177 | $ | 60 | $ | — | $ | 1,476 | ||||||||||||
Equity income (loss) | $ | 13 | $ | 1 | $ | 3 | $ | 11 | $ | (1 | ) | $ | 27 | |||||||||||
Net income attributable to noncontrolling interest | $ | 37 | $ | 31 | $ | — | $ | 15 | $ | — | $ | 83 |
Electrical/ Electronic Architecture | Powertrain Systems | Electronics and Safety | Thermal Systems | Eliminations and Other (1) | Total | |||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
For the Year Ended December 31, 2011: | ||||||||||||||||||||||||
Net sales | $ | 6,642 | $ | 4,970 | $ | 2,931 | $ | 1,755 | $ | (257 | ) | $ | 16,041 | |||||||||||
EBITDA | $ | 868 | $ | 710 | $ | 369 | $ | 172 | $ | — | $ | 2,119 | ||||||||||||
Adjusted EBITDA | $ | 880 | $ | 722 | $ | 374 | $ | 174 | $ | — | $ | 2,150 | ||||||||||||
Depreciation and amortization | $ | 131 | $ | 195 | $ | 105 | $ | 44 | $ | — | $ | 475 | ||||||||||||
Operating income (4) | $ | 737 | $ | 515 | $ | 264 | $ | 128 | $ | — | $ | 1,644 | ||||||||||||
Equity income (loss) | $ | 20 | $ | 3 | $ | 1 | $ | 6 | $ | (8 | ) | $ | 22 | |||||||||||
Net income attributable to noncontrolling interest | $ | 33 | $ | 33 | $ | — | $ | 12 | $ | — | $ | 78 |
(1) | Eliminations and Other includes the elimination of inter-segment transactions. |
(2) | Includes charges recorded in 2013 related to costs associated with employee termination benefits and other exit costs of $28 million for Electrical/Electronic Architecture, $52 million for Powertrain Systems, $56 million for Electronics and Safety and $9 million for Thermal Systems. |
(3) | Includes charges recorded in 2012 related to costs associated with employee termination benefits and other exit costs of $49 million for Electrical/Electronic Architecture, $25 million for Powertrain Systems, $89 million for Electronics and Safety and $8 million for Thermal Systems. |
(4) | Includes charges recorded in 2011 related to costs associated with employee termination benefits and other exit costs of $12 million for Electrical/Electronic Architecture, $12 million for Powertrain Systems, $5 million for Electronics and Safety and $2 million for Thermal Systems. |
Electrical/ Electronic Architecture | Powertrain Systems | Electronics and Safety | Thermal Systems | Eliminations and Other(1) | Total | |||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
Balance as of: | ||||||||||||||||||||||||
December 31, 2013 | ||||||||||||||||||||||||
Investment in affiliates | $ | 48 | $ | 72 | $ | — | $ | 105 | $ | 9 | $ | 234 | ||||||||||||
Goodwill | $ | 487 | $ | 9 | $ | — | $ | — | $ | — | $ | 496 | ||||||||||||
Capital expenditures | $ | 293 | $ | 224 | $ | 64 | $ | 77 | $ | 24 | $ | 682 | ||||||||||||
Total segment assets | $ | 5,312 | $ | 4,128 | $ | 2,018 | $ | 985 | $ | (1,396 | ) | $ | 11,047 | |||||||||||
December 31, 2012 | ||||||||||||||||||||||||
Investment in affiliates | $ | 49 | $ | 77 | $ | — | $ | 88 | $ | 17 | $ | 231 | ||||||||||||
Goodwill | $ | 465 | $ | 8 | $ | — | $ | — | $ | — | $ | 473 | ||||||||||||
Capital expenditures | $ | 238 | $ | 304 | $ | 66 | $ | 63 | $ | 34 | $ | 705 | ||||||||||||
Total segment assets | $ | 4,758 | $ | 3,915 | $ | 1,701 | $ | 905 | $ | (1,103 | ) | $ | 10,176 |
(1) | Eliminations and Other includes the elimination of inter-segment transactions. |
Electrical/ Electronic Architecture | Powertrain Systems | Electronics and Safety | Thermal Systems | Eliminations and Other | Total | |||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
For the Year Ended December 31, 2013: | ||||||||||||||||||||||||
Adjusted EBITDA | $ | 1,237 | $ | 671 | $ | 396 | $ | 80 | $ | — | $ | 2,384 | ||||||||||||
Restructuring | (28 | ) | (52 | ) | (56 | ) | (9 | ) | — | (145 | ) | |||||||||||||
Other acquisition-related costs | (15 | ) | — | — | — | — | (15 | ) | ||||||||||||||||
EBITDA | $ | 1,194 | $ | 619 | $ | 340 | $ | 71 | $ | — | $ | 2,224 | ||||||||||||
Depreciation and amortization | (236 | ) | (188 | ) | (73 | ) | (43 | ) | — | (540 | ) | |||||||||||||
Operating income | $ | 958 | $ | 431 | $ | 267 | $ | 28 | $ | — | 1,684 | |||||||||||||
Interest expense | (143 | ) | ||||||||||||||||||||||
Other (expense), net | (18 | ) | ||||||||||||||||||||||
Income before income taxes and equity income | 1,523 | |||||||||||||||||||||||
Income tax expense | (256 | ) | ||||||||||||||||||||||
Equity income, net of tax | 34 | |||||||||||||||||||||||
Net income | $ | 1,301 | ||||||||||||||||||||||
Net income attributable to noncontrolling interest | 89 | |||||||||||||||||||||||
Net income attributable to Delphi | $ | 1,212 |
Electrical/ Electronic Architecture | Powertrain Systems | Electronics and Safety | Thermal Systems | Eliminations and Other | Total | |||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
For the Year Ended December 31, 2012: | ||||||||||||||||||||||||
Adjusted EBITDA | $ | 945 | $ | 723 | $ | 363 | $ | 111 | $ | — | $ | 2,142 | ||||||||||||
Restructuring | (49 | ) | (25 | ) | (89 | ) | (8 | ) | — | (171 | ) | |||||||||||||
Other acquisition-related costs | (9 | ) | — | — | — | — | (9 | ) | ||||||||||||||||
EBITDA | $ | 887 | $ | 698 | $ | 274 | $ | 103 | $ | — | $ | 1,962 | ||||||||||||
Depreciation and amortization | (164 | ) | (182 | ) | (97 | ) | (43 | ) | — | (486 | ) | |||||||||||||
Operating income | $ | 723 | $ | 516 | $ | 177 | $ | 60 | $ | — | 1,476 | |||||||||||||
Interest expense | (136 | ) | ||||||||||||||||||||||
Other income, net | 5 | |||||||||||||||||||||||
Income before income taxes and equity income | 1,345 | |||||||||||||||||||||||
Income tax expense | (212 | ) | ||||||||||||||||||||||
Equity income, net of tax | 27 | |||||||||||||||||||||||
Net income | $ | 1,160 | ||||||||||||||||||||||
Net income attributable to noncontrolling interest | 83 | |||||||||||||||||||||||
Net income attributable to Delphi | $ | 1,077 |
Electrical/ Electronic Architecture | Powertrain Systems | Electronics and Safety | Thermal Systems | Eliminations and Other | Total | |||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
For the Year Ended December 31, 2011: | ||||||||||||||||||||||||
Adjusted EBITDA | $ | 880 | $ | 722 | $ | 374 | $ | 174 | $ | — | $ | 2,150 | ||||||||||||
Restructuring | (12 | ) | (12 | ) | (5 | ) | (2 | ) | — | (31 | ) | |||||||||||||
EBITDA | 868 | 710 | 369 | 172 | — | 2,119 | ||||||||||||||||||
Depreciation and amortization | (131 | ) | (195 | ) | (105 | ) | (44 | ) | — | (475 | ) | |||||||||||||
Operating income | $ | 737 | $ | 515 | $ | 264 | $ | 128 | $ | — | 1,644 | |||||||||||||
Interest expense | (123 | ) | ||||||||||||||||||||||
Other income, net | (15 | ) | ||||||||||||||||||||||
Income before income taxes and equity income | 1,506 | |||||||||||||||||||||||
Income tax expense | (305 | ) | ||||||||||||||||||||||
Equity income, net of tax | 22 | |||||||||||||||||||||||
Net income | $ | 1,223 | ||||||||||||||||||||||
Net income attributable to noncontrolling interest | 78 | |||||||||||||||||||||||
Net income attributable to Delphi | $ | 1,145 |
Year ended December 31, 2013 | Year ended December 31, 2012 | Year ended December 31, 2011 | ||||||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
Net Sales | Net Property(1) | Net Sales | Net Property(1) | Net Sales | Net Property(1) | |||||||||||||||||||
United States | $ | 5,300 | $ | 668 | $ | 5,193 | $ | 592 | $ | 4,993 | $ | 506 | ||||||||||||
Other North America | 213 | 145 | 151 | 139 | 118 | 129 | ||||||||||||||||||
Europe, Middle East & Africa(2) | 6,444 | 1,592 | 6,364 | 1,455 | 7,264 | 1,107 | ||||||||||||||||||
China | 2,703 | 526 | 2,288 | 389 | 2,026 | 314 | ||||||||||||||||||
Other Asia Pacific | 838 | 148 | 539 | 135 | 438 | 108 | ||||||||||||||||||
South America | 965 | 137 | 984 | 150 | 1,202 | 151 | ||||||||||||||||||
Total | $ | 16,463 | $ | 3,216 | $ | 15,519 | $ | 2,860 | $ | 16,041 | $ | 2,315 |
(1) | Net property data represents property, plant and equipment, net of accumulated depreciation. |
(2) | Includes Delphi’s country of domicile, Jersey, and the country of Delphi’s principal executive offices, the United Kingdom. The Company had no sales in Jersey in any period. The Company had net sales of $727 million, $726 million, and $866 million in the United Kingdom for the years ended December 31, 2013, 2012 and 2011, respectively. The Company had net property in the United Kingdom of $229 million, $191 million, and $138 million as of December 31, 2013, 2012 and 2011, respectively. |
|
Three months ended | |||||||||||||||||||
March 31, | June 30, | September 30, | December 31, | Total | |||||||||||||||
(in millions, except per share amounts) | |||||||||||||||||||
2013 | |||||||||||||||||||
Net sales | $ | 4,024 | $ | 4,240 | $ | 4,017 | $ | 4,182 | $ | 16,463 | |||||||||
Cost of sales | 3,339 | 3,464 | 3,338 | 3,426 | $ | 13,567 | |||||||||||||
Gross profit | $ | 685 | $ | 776 | $ | 679 | $ | 756 | $ | 2,896 | |||||||||
Operating income | $ | 397 | $ | 483 | $ | 387 | $ | 417 | $ | 1,684 | |||||||||
Net income (1) | $ | 298 | $ | 389 | $ | 293 | $ | 321 | $ | 1,301 | |||||||||
Net income attributable to Delphi | $ | 276 | $ | 367 | $ | 271 | $ | 298 | $ | 1,212 | |||||||||
Basic net income per share: | |||||||||||||||||||
Basic net income per share attributable to Delphi (2) | $ | 0.88 | $ | 1.18 | $ | 0.88 | $ | 0.97 | $ | 3.90 | |||||||||
Weighted average number of basic shares outstanding | 314.68 | 311.93 | 309.68 | 307.08 | 310.82 | ||||||||||||||
Diluted net income per share: | |||||||||||||||||||
Diluted net income per share attributable to Delphi (2) | $ | 0.88 | $ | 1.17 | $ | 0.87 | $ | 0.97 | $ | 3.89 | |||||||||
Weighted average number of diluted shares outstanding | 315.36 | 312.69 | 310.62 | 308.64 | 311.80 | ||||||||||||||
2012 | |||||||||||||||||||
Net sales | $ | 4,092 | $ | 3,997 | $ | 3,663 | $ | 3,767 | $ | 15,519 | |||||||||
Cost of sales (3) | 3,373 | 3,272 | 3,058 | 3,158 | $ | 12,861 | |||||||||||||
Gross profit | $ | 719 | $ | 725 | $ | 605 | $ | 609 | $ | 2,658 | |||||||||
Operating income | $ | 464 | $ | 468 | $ | 367 | $ | 177 | $ | 1,476 | |||||||||
Net income | $ | 363 | $ | 350 | $ | 292 | $ | 155 | $ | 1,160 | |||||||||
Net income attributable to Delphi | $ | 342 | $ | 330 | $ | 269 | $ | 136 | $ | 1,077 | |||||||||
Basic net income per share: | |||||||||||||||||||
Basic net income per share attributable to Delphi (2) | $ | 1.04 | $ | 1.01 | $ | 0.84 | $ | 0.43 | $ | 3.34 | |||||||||
Weighted average number of basic shares outstanding | 328.24 | 325.87 | 320.93 | 316.80 | 322.94 | ||||||||||||||
Diluted net income per share: | |||||||||||||||||||
Diluted net income per share attributable to Delphi (2) | $ | 1.04 | $ | 1.01 | $ | 0.84 | $ | 0.43 | $ | 3.33 | |||||||||
Weighted average number of diluted shares outstanding | 328.47 | 326.14 | 321.28 | 317.34 | 323.29 |
(1) | In the first quarter of 2013, Delphi recognized a loss on debt extinguishment of $39 million. |
(2) | Due to the use of the weighted average shares outstanding for each quarter for computing earnings per share, the sum of the quarterly per share amounts may not equal the per share amount for the year. |
(3) | In the fourth quarter of 2012, Delphi recorded restructuring charges totaling $154 million which includes employee-related and other costs. Additionally, Delphi recognized non-cash asset impairment charges of $15 million, recognized in cost of sales. |
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|