UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D. C. 20549

FORM 8-K

CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Dana Holding Corporation

(Exact name of registrant as specified in its charter)

Delaware (State or other jurisdiction of incorporation)		1-1063 (Commission File Number)		26-1531856 (IRS Employer Identification Number)

4500 Dorr Street, Toledo, Ohio 43615
(Address of principal executive offices) (Zip Code)

(419) 535-4500
(Registrant’s telephone number, including area code)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

o   Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

o   Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

o   Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

o   Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

Items 2.02 and 7.01		Results of Operations and Financial Condition and Regulation FD Disclosure

On August 6, 2009, Dana Holding Corporation (“Dana”) issued a news release announcing its results for the second quarter ended June 30, 2009. A copy of the press release and the presentation slides which will be discussed during Dana’s webcast and conference call to be held on Thursday, August 6, 2009 at 10:30 AM ET are attached hereto as Exhibits 99.1 and 99.2, respectively.

The information in this report (including Exhibits 99.1 and 99.2 hereto) is being “furnished” and shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, is not subject to the liabilities of that section and is not deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended, except as shall be expressly set forth by specific reference in such a filing.

Item 9.01.		Financial Statements and Exhibits.

(d) Exhibits.

The following exhibits are furnished with this report.

Exhibit No.				Description
	99.1			Dana Holding Corporation Press Release dated August 6, 2009
	99.2			Presentation Slides

SIGNATURES

     Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

Exhibit Index

Exhibit No.				Description
	99.1			Dana Holding Corporation Press Release dated August 6, 2009
	99.2			Presentation Slides

Exhibit 99.1

Dana Holding Corporation Reports Second-Quarter 2009 Results

	•		Achieved break-even net income in the second quarter of 2009
	•		Reported quarterly EBITDA of $94 million despite a 49-percent decrease in sales from the same period last year
	•		Achieved second-quarter financial covenants
	•		Generated positive free cash flow of $73 million
	•		Reduced debt by 10 percent, primarily through market purchases at attractive prices

TOLEDO, Ohio — August 6, 2009 — Dana Holding Corporation (NYSE: DAN) today announced that it achieved break-even net income in the second quarter of 2009, compared to a loss of $122 million during the same period last year.

Earnings before interest, taxes, depreciation, amortization, and restructuring (EBITDA) was $94 million, compared with $164 million in 2008. Second-quarter sales were $1,190 million, a 49-percent decrease compared with sales of $2,333 million during the same period last year. The decrease was driven by lower vehicle production across all market segments, most notably within the off-highway sector.

At June 30, 2009, cash balances remained solid at $553 million, with total available liquidity of $664 million. Net debt was $546 million.

Cost Savings, Operational Improvements Continue Amid Difficult Markets

“Our second-quarter revenues reflected the continued weak demand in all three of our market segments,” said Dana Executive Chairman John Devine. “Despite this difficult environment, our aggressive efforts to resize our organization, implement permanent structural improvements, and address pricing continued to take hold. These actions resulted in substantial profit and cash flow improvements compared to the prior quarter, despite slightly lower sales.”

During the quarter, Dana reduced its global workforce by approximately 1,400 employees, bringing its total year-to-date reduction to approximately 6,200. The workforce reductions include both actions to align the organization to reduced volume levels, as well as permanent, structural reductions to improve productivity and profitability.

The company achieved a first-half pricing improvement of $131 million, which includes the recovery of material cost increases. Other actions — primarily cost reductions — improved first-half EBITDA by $113 million.

Cash Generation Enables Debt Reduction

Dana generated positive free cash flow of $73 million for the second quarter, which was impacted considerably by improvements in working capital totaling $91 million. The majority of the cash generated was utilized to reduce debt levels. During the quarter, the company reduced debt by $129 million, or 10 percent. The debt reduction was achieved primarily through market purchases made at a discount to par.

“The positive cash flow generated in the second quarter enabled us to reduce debt levels and interest expense at an attractive price, and strengthened our debt position moving forward,” said Chief Financial Officer Jim Yost. “Even without the benefit of the debt repurchase, we would have achieved our debt covenants.”

Six-Month Results

Sales for the six months ended June 30, 2009, were $2,406 million, which compares with $4,645 million for the same period in 2008. For the first half of 2009, the company reported a net loss of $157 million compared with income of $537 million for the same period in 2008. The six-month 2008 results include a net gain of $754 million recognized in connection with the company’s emergence from bankruptcy and application of fresh start accounting. EBITDA for the first six months of 2009 was $110 million, compared with EBITDA of $298 million during the same period in 2008.

James E. Sweetnam Named President & CEO

On May 27, Dana announced the appointment of James E. Sweetnam, former president of Eaton Corporation’s global Truck Group, as President and Chief Executive Officer. Sweetnam was appointed to Dana’s Board of Directors on July 1.

“We’ve been delighted to welcome Jim to the Dana team,” Devine said. “Adding a leader of Jim’s caliber bolsters an already solid team of managers and employees across our global organization who are making meaningful strides, even in the face of today’s industry headwinds.” he added. “Collectively, we’re reshaping Dana into a company that will be well-positioned to succeed as our markets recover.”

*                                          *                                          *

Dana to Host Second-Quarter Conference Call at 10:30 a.m. Today
Dana will discuss its second-quarter results in a conference call at 10:30 a.m. EDT today. Participants may listen to the audio portion of the conference call either through audio streaming online or by telephone. Slide viewing is only available online via a link provided on the Dana Investor Web site. To dial into the conference call, domestic locations should call 1-888-311-4590 (Conference I.D. # 19149740). International locations should call 1-706-758-0054 (Conference I.D. # 19149740). Please ask for the Dana Holding Corporation Financial Webcast and Conference Call. Phone registration will be available beginning at 10 a.m. EDT. An audio recording of the call will be available after 5 p.m. To access this recording, please dial 1-800-642-1687 (U.S. or Canada) or 1-706-645-9291 (international) and enter the conference I.D. number 19149740. A webcast replay will also be available after 5 p.m. today, and may be accessed via the Dana Investor Web site.

Non-GAAP Measures

In connection with Dana’s emergence from bankruptcy on January 31, 2008, and the application of fresh start accounting in accordance with the provisions of the American Institute of Certified Public Accountants’ Statement of Position 90-7, the post-emergence results of the successor company for the five months ended June 30, 2008 and the pre-emergence results of the predecessor company for the one month ended January 31, 2008 are presented separately as successor and predecessor results in the financial statements presented in accordance with generally accepted accounting principles (GAAP). This presentation is required by GAAP as the successor company is considered to be a new entity and the results of the new entity reflect the application of fresh start accounting. For the readers’ convenience and interest in this earnings release, we have combined the separate successor and predecessor periods to derive combined results for the six months ended June 30, 2008. The financial information accompanying this release provides the separate successor and predecessor GAAP results for the applicable periods, along with the combined results described above for the two periods of 2008.

This release refers to EBITDA, which we’ve defined to be earnings before interest, taxes, depreciation, amortization and restructuring. EBITDA is a non-GAAP financial measure, and the measure currently being used by Dana as the primary measure of its reportable operating segment performance. EBITDA was selected as the primary measure for operating segment performance as well as a relevant measure of Dana’s overall performance given the enhanced comparability and usefulness after application of fresh start accounting. The most significant impact to Dana’s ongoing results of operations as a result of applying fresh start accounting is higher depreciation and amortization.

By using EBITDA, which is a performance measure that excludes depreciation and amortization, the comparability of results is enhanced. Management also believes that EBITDA is an important measure since the financial covenants of our primary debt agreements are EBITDA-based, and our management incentive performance programs are based, in part, on EBITDA. Because it is a non-GAAP measure, EBITDA should not be considered a substitute for net income or other reported results prepared in accordance with GAAP. The financial information accompanying this release provides a reconciliation of EBITDA for the periods presented to the reported income (loss) from continuing operations before income taxes, which is a GAAP measure.

Forward-Looking Statements

Certain statements and projections contained in this news release are, by their nature, forward-looking within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are based on our current expectations, estimates and projections about our industry and business, management’s beliefs, and certain assumptions made by us, all of which are subject to change. Forward-looking statements can often be identified by words such as “anticipates,” “expects,” “intends,” “plans,” “predicts,” “believes,” “seeks,” “estimates,” “may,” “will,” “should,” “would,” “could,” “potential,” “continue,” “ongoing,” similar expressions, and variations or negatives of these words. These forward-looking statements are not guarantees of future results and are subject to risks, uncertainties and assumptions that could cause our actual results to differ materially and adversely from those expressed in any forward-looking statement.

Dana’s Annual Report on Form 10-K, subsequent Quarterly Reports on Form 10-Q, recent Current Reports on Form 8-K, and other Securities and Exchange Commission filings discuss important risk factors that could affect our business, results of operations and financial condition. The forward-looking statements in this news release speak only as of this date. Dana does not undertake any obligation to revise or update publicly any forward-looking statement for any reason.

About Dana Holding Corporation

Dana is a world leader in the supply of axles; driveshafts; and structural, sealing, and thermal-management products; as well as genuine service parts. The company’s customer base includes virtually every major vehicle manufacturer in the global automotive, commercial vehicle, and off-highway markets. Based in Toledo, Ohio, the company employs approximately 22,500 people in 26 countries and reported 2008 sales of $8.1 billion. For more information, please visit: www.dana.com.

Investor Contact		Media Contact
Lillian Etzkorn: 419.535.4631		Chuck Hartlage: 419.535.4728

# # #

DANA HOLDING CORPORATION
Consolidated Statement of Operations (Unaudited)
For the Three Months Ended June 30, 2009 and 2008

		Three Months Ended
		June 30,				June 30,
(In millions, except per share amounts)		2009				2008
Net sales		$	1,190			$	2,333
Costs and expenses
Cost of sales			1,128				2,188
Selling, general and administrative expenses			59				84
Amortization of intangibles			18				19
Realignment charges, net			29				40
Impairment of goodwill							75
Impairment of intangible assets			6				7
Other income, net			61				20
Income (loss) from continuing operations before interest, reorganization items and income taxes			11				(60	)
Interest expense			37				35
Reorganization items			(3	)			12
Loss from continuing operations before income taxes			(23	)			(107	)
Income tax benefit (expense)			21				(12	)
Equity in earnings of affiliates			(1	)			2
Loss from continuing operations			(3	)			(117	)
Loss from discontinued operations							(2	)
Net loss			(3	)			(119	)
Less: Net income (loss) attributable to noncontrolling interests			(3	)			3
Net income (loss) attributable to the parent company			—				(122	)
Preferred stock dividend requirements			8				8
Net loss available to common stockholders		$	(8	)		$	(130	)
Loss per share from continuing operations attributable to parent company stockholders:
Basic		$	(0.08	)		$	(1.27	)
Diluted		$	(0.08	)		$	(1.27	)
Loss per share from discontinued operations attributable to parent company stockholders:
Basic		$	—			$	(0.01	)
Diluted		$	—			$	(0.01	)
Net loss per share attributable to parent company stockholders:
Basic		$	(0.08	)		$	(1.28	)
Diluted		$	(0.08	)		$	(1.28	)
Average common shares outstanding Basic			100				100
Diluted			100				100

DANA HOLDING CORPORATION
Consolidated Statement of Operations (Unaudited)
For the Six Months Ended June 30, 2009 and 2008

		Dana				Combined (1)				Dana					Prior Dana
		Six Months				Six Months				Five Months					One Month
		Ended				Ended				Ended					Ended
		June 30,				June 30,				June 30,					January 31,
(In millions, except per share amounts)		2009				2008				2008					2008
Net sales		$	2,406			$	4,645			$	3,894				$	751
Costs and expenses
Cost of sales			2,361				4,393				3,691					702
Selling, general and administrative expenses			134				183				149					34
Amortization of intangibles			35				31				31
Realignment charges, net			79				57				45					12
Impairment of goodwill							75				75
Impairment of intangible assets			6				7				7
Other income, net			90				60				52					8
Income (loss) from continuing operations before interest, reorganization items and income taxes			(119	)			(41	)			(52	)				11
Interest expense (contractual interest of $17 for the one month ended January 31, 2008)			72				70				62					8
Reorganization items			(2	)			119				21					98
Fresh start accounting adjustments							1,009									1,009
Income (loss) from continuing operations before income taxes			(189	)			779				(135	)				914
Income tax benefit (expense)			30				(231	)			(32	)				(199	)
Equity in earnings of affiliates			(4	)			5				3					2
Income (loss) from continuing operations			(163	)			553				(164	)				717
Loss from discontinued operations							(9	)			(3	)				(6	)
Net income (loss)			(163	)			544				(167	)				711
Less: Net income (loss) attributable to noncontrolling interests			(6	)			7				5					2
Net income (loss) attributable to the parent company			(157	)			537				(172	)				709
Preferred stock dividend requirements			16				13				13
Net income (loss) available to common stockholders		$	(173	)		$	524			$	(185	)			$	709
Income (loss) per share from continuing operations attributable to parent company stockholders:
Basic		$	(1.72	)						$	(1.81	)			$	4.77
Diluted		$	(1.72	)						$	(1.81	)			$	4.75
Loss per share from discontinued operations attributable to parent company stockholders:
Basic		$	—							$	(0.02	)			$	(0.04	)
Diluted		$	—							$	(0.02	)			$	(0.04	)
Net income (loss) per share attributable to parent company stockholders:
Basic		$	(1.72	)						$	(1.83	)			$	4.73
Diluted		$	(1.72	)						$	(1.83	)			$	4.71
Average common shares outstanding Basic			100								100					150
Diluted			100								100					150

DANA HOLDING CORPORATION
Consolidated Balance Sheet (Unaudited)
As of June 30, 2009 and December 31, 2008

		June 30,				December 31,
(In millions, except per share amounts)		2009				2008
Assets
Current assets
Cash and cash equivalents		$	553			$	777
Accounts receivable
Trade, less allowance for doubtful accounts of $21 in 2009 and $23 in 2008			789				827
Other			198				170
Inventories
Raw materials			318				394
Work in process and finished goods			389				521
Other current assets			82				58
Total current assets			2,329				2,747
Goodwill			109				108
Intangibles			521				569
Investments and other assets			206				207
Investments in affiliates			133				135
Property, plant and equipment, net			1,762				1,841
Total assets		$	5,060			$	5,607
Liabilities and equity
Current liabilities
Notes payable, including current portion of long-term debt		$	30			$	70
Financial obligation related to GM supplier program							11
Accounts payable			573				824
Accrued payroll and employee benefits			121				120
Accrued realignment costs			39				65
Taxes on income			65				93
Other accrued liabilities			287				274
Total current liabilities			1,126				1,446
Long-term debt			1,069				1,181
Deferred employee benefits and other non-current liabilities			855				845
Commitments and contingencies
Total liabilities			3,050				3,472
Parent company stockholders’ equity
Preferred stock, 50,000,000 shares authorized
Series A, $0.01 par value, 2,500,000 issued and outstanding			242				242
Series B, $0.01 par value, 5,400,000 issued and outstanding			529				529
Common stock, $.01 par value, 450,000,000 authorized, 100,104,605 issued and outstanding			1				1
Additional paid-in capital			2,325				2,321
Accumulated deficit			(879	)			(706	)
Accumulated other comprehensive loss			(308	)			(359	)
Total parent company stockholders’ equity			1,910				2,028
Noncontrolling interests			100				107
Total equity			2,010				2,135
Total liabilities and equity		$	5,060			$	5,607

DANA HOLDING CORPORATION
Consolidated Statement of Cash Flows (Unaudited)
For the Three Months Ended June 30, 2009 and 2008

		Three Months Ended
		June 30,				June 30,
(In millions)		2009				2008
Cash flows — operating activities
Net loss		$	(3	)		$	(119	)
Depreciation			79				73
Amortization of intangibles			21				23
Amortization of inventory valuation							4
Amortization of deferred financing charges and original issue discount			11				7
Impairment of goodwill and other intangible assets			6				82
Deferred income taxes			(13	)			(15	)
Gain on extinguishment of debt							(40	)
Reorganization:
Payment of claims (1)							(9	)
Reorganization items net of cash payments			(3	)			(5	)
Pension — contributions in excess of expense			(4	)			(16	)
Change in working capital			77				35
Other, net			(34	)			16
Net cash flows provided by operating activities (1)			97				76
Cash flows — investing activities
Purchases of property, plant and equipment (1)			(24	)			(47	)
Proceeds from sale of businesses and assets							2
Other							(12	)
Net cash flows used in investing activities			(22	)			(59	)
Cash flows — financing activities
Net change in short-term debt			(11	)			(81	)
Deferred financing payments			(1	)			(1	)
Proceeds from long-term debt							3
Reduction of long-term debt			(79	)			(3	)
Preferred dividends paid							(11	)
Other			(4	)			(7	)
Net cash flows used in financing activities			(92	)			(103	)
Net decrease in cash and cash equivalents			(17	)			(86	)
Cash and cash equivalents — beginning of period			549				1,283
Effect of exchange rate changes on cash balances			21				(6	)
Cash and cash equivalents — end of period		$	553			$	1,191

page 4 of 9

DANA HOLDING CORPORATION
Consolidated Statement of Cash Flows (Unaudited)
For the Six Months Ended June 30, 2009 and 2008

		Dana				Combined (1)				Dana					Prior Dana
		Six Months				Six Months				Five Months					One Month
		Ended				Ended				Ended					Ended
		June 30,				June 30,				June 30,					January 31,
(In millions)		2009				2008				2008					2008
Cash flows — operating activities
Net income (loss)		$	(163	)		$	544			$	(167	)			$	711
Depreciation			152				142				120					23
Amortization of intangibles			42				38				38
Amortization of inventory valuation							49				49
Amortization of deferred financing charges and original issue discount			18				11				11
Impairment of goodwill and other intangible assets			6				82				82
Deferred income taxes			(26	)			174				(17	)				191
Gain on extinguishment of debt			(40	)
Reorganization:
Gain on settlement of liabilities subject to compromise							(27	)								(27	)
Payment of claims (2)							(97	)			(97	)
Reorganization items net of cash payments			(4	)			56				(23	)				79
Fresh start adjustments							(1,009	)								(1,009	)
Payments to VEBAs (2)							(788	)			(733	)				(55	)
Pension — contributions in excess of expense			(5	)			(22	)			(22	)
Loss (gain) on sale of businesses and assets			(1	)			8				1					7
Change in working capital			(35	)			(154	)			(93	)				(61	)
Other, net			(21	)			20									19
Net cash flows used in operating activities (2)			(77	)			(973	)			(851	)				(122	)
Cash flows — investing activities
Purchases of property, plant and equipment (2)			(54	)			(92	)			(76	)				(16	)
Proceeds from sale of businesses and assets			2				5									5
Change in restricted cash							93									93
Other							(9	)			(4	)				(5	)
Net cash flows provided by (used in) investing activities			(52	)			(3	)			(80	)				77
Cash flows — financing activities
Net change in short-term debt			(35	)			(106	)			(88	)				(18	)
Advance received on corporate facility sale			11
Proceeds from Exit Facility debt							1,430				80					1,350
Deferred financing payments			(1	)			(40	)			(1	)				(40	)
Proceeds from long-term debt			3
Reduction of long-term debt			(82	)			(7	)			(7	)
Preferred dividends paid							(11	)			(11	)
Repayment of debtor-in-possession facility							(900	)								(900	)
Payment of DCC Medium Term Notes							(136	)								(136	)
Original issue discount payment							(114	)								(114	)
Issuance of Series A and Series B preferred stock							771									771
Other			(2	)			(14	)			(12	)				(1	)
Net cash flows provided by (used in) financing activities			(106	)			873				(39	)				912
Net increase (decrease) in cash and cash equivalents			(235	)			(103	)			(970	)				867
Cash and cash equivalents — beginning of period			777				1,271				2,147					1,271
Effect of exchange rate changes on cash balances			11				19				14					5
Net change in cash of discontinued operations							4									4
Cash and cash equivalents — end of period		$	553			$	1,191			$	1,191				$	2,147

page 5 of 9

DANA HOLDING CORPORATION
Segment Sales & EBITDA
For the Three Months Ended June 30, 2009 and 2008

		Three Months Ended
		June 30,				June 30,
(In millions)		2009				2008
Sales
Light Vehicle Driveline		$	455			$	844
Sealing			120				201
Thermal			42				77
Structures			129				255
Commercial Vehicle			250				441
Off-Highway			194				513
Other							2
Total Sales		$	1,190			$	2,333
EBITDA
Light Vehicle Driveline		$	40			$	49
Sealing			2				23
Thermal			(1	)			3
Structures			1				26
Commercial Vehicle			21				24
Off-Highway			5				47
Segment EBITDA			68				172
Shared services and administrative			(5	)			(7	)
Other income (expense), net			33				1
Foreign exchange not in segments			(2	)			(2	)
EBITDA		$	94			$	164

page 6 of 9

DANA HOLDING CORPORATION
Segment Sales & EBITDA
For the Six Months Ended June 30, 2009 and 2008

		Dana				Combined (1)				Dana					Prior Dana
		Six Months				Six Months				Five Months					One Month
		Ended				Ended				Ended					Ended
		June 30,				June 30,				June 30,					January 31,
(In millions)		2009				2008				2008					2008
Sales
Light Vehicle Driveline		$	879			$	1,705			$	1,424				$	281
Sealing			237				396				332					64
Thermal			81				157				129					28
Structures			246				525				435					90
Commercial Vehicle			507				846				716					130
Off-Highway			456				1,012				855					157
Other							4				3					1
Total Sales		$	2,406			$	4,645			$	3,894				$	751
EBITDA
Light Vehicle Driveline		$	33			$	86			$	76				$	10
Sealing							42				36					6
Thermal							9				6					3
Structures			9				44				40					4
Commercial Vehicle			27				46				40					6
Off-Highway			16				89				75					14
Segment EBITDA			85				316				273					43
Shared services and administrative			(10	)			(13	)			(10	)				(3	)
Other income (expense), net			32				(5	)			(3	)				(2	)
Foreign exchange not in segments			3
EBITDA		$	110			$	298			$	260				$	38

DANA HOLDING CORPORATION
Segment EBITDA Reconciliation (Unaudited)
Reconciliation of Segment EBITDA to Income (Loss)
from Continuing Operations Before Income Taxes
For the Three Months Ended June 30, 2009 and 2008

		Three Months Ended
		June 30,				June 30,
(In millions)		2009				2008
Segment EBITDA		$	68			$	172
Shared services and administrative			(5	)			(7	)
Other income, net			33				1
Foreign exchange not in segments			(2	)			(2	)
EBITDA			94				164
Depreciation			(79	)			(72	)
Amortization			(21	)			(27	)
Realignment			(29	)			(40	)
DCC EBIT							(3	)
Impairment			(6	)			(82	)
Reorganization items, net			3				(12	)
Gain on extinguishment of debt			40
Strategic transaction expenses			(1	)			(3	)
Loss on sale of assets, net							(2	)
Stock compensation expense			(2	)			(3	)
Foreign exchange on intercompany loans
and market value adjustments on hedges			9				(6	)
Interest expense			(37	)			(35	)
Interest income			6				14
Loss from continuing operations before income taxes		$	(23	)		$	(107	)

DANA HOLDING CORPORATION
Segment EBITDA Reconciliation (Unaudited)
Reconciliation of Segment EBITDA to Income (Loss)
from Continuing Operations Before Income Taxes
For the Six Months Ended June 30, 2009 and 2008

		Dana				Combined (1)				Dana					Prior Dana
		Six Months				Six Months				Five Months					One Month
		Ended				Ended				Ended					Ended
		June 30,				June 30,				June 30,					January 31,
(In millions)		2009				2008				2008					2008
Segment EBITDA		$	85			$	316			$	273				$	43
Shared services and administrative			(10	)			(13	)			(10	)				(3	)
Other income (expense), net			32				(5	)			(3	)				(2	)
Foreign exchange not in segments			3
EBITDA			110				298				260					38
Depreciation			(152	)			(142	)			(119	)				(23	)
Amortization			(42	)			(87	)			(87	)
Realignment			(79	)			(57	)			(45	)				(12	)
DCC EBIT							(3	)			(3	)
Impairment			(6	)			(82	)			(82	)
Reorganization items, net			2				(119	)			(21	)				(98	)
Gain on extinguishment of debt			40
Strategic transaction expenses			(2	)			(3	)			(3	)
Loss on sale of assets, net			(1	)			(2	)			(2	)
Stock compensation expense			(4	)			(3	)			(3	)
Foreign exchange on intercompany loans and market value adjustments on hedges			5				11				7					4
Interest expense			(72	)			(70	)			(62	)				(8	)
Interest income			12				29				25					4
Fresh start accounting adjustments							1,009									1,009
Income (loss) from continuing operations before income taxes		$	(189	)		$	779			$	(135	)			$	914