EX-99.1 2 d247532dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

LOGO

IMMEDIATE

Dana Incorporated Reports 2021 Third-quarter Financial Results

Key Highlights

 

  •  

Sales of $2.2 billion

 

  •  

Net income attributable to Dana of $48 million

 

  •  

Diluted EPS of $0.33

 

  •  

Adjusted EBITDA of $210 million

 

  •  

Diluted adjusted EPS of $0.41

 

  •  

Hosted Capital Markets Day focused on electrification technology

 

  •  

Announced over a dozen significant new EV program wins

MAUMEE, Ohio, Oct. 26, 2021 – Dana Incorporated (NYSE: DAN) today announced financial results for the third quarter of 2021.

“Rising commodity costs, supply-chain constraints, and labor shortages across the entire global mobility industry continue to impact our business,” said James Kamsickas, Dana chairman and CEO. “While we expect these challenges to continue in the near-term, we remain diligent in working to offset and recover these higher costs through our established mechanisms. Moving forward, we anticipate suppressed end-market inventory levels will continue to drive high consumer demand, and Dana is well-positioned to capitalize on the cyclical growth opportunity as the various challenges facing our industry begin to subside.”

2021 Third-quarter Financial Results

Sales for the third quarter of 2021 totaled $2.20 billion, compared with $1.99 billion in the same period of 2020, representing a $210 million improvement driven by strong customer demand in our heavy-vehicle markets.

Adjusted EBITDA for the third quarter of 2021 was $210 million, compared with $201 million for the same period in 2020. Profit margin compression in the third quarter of 2021 was primarily driven by raw material cost inflation.

Net income attributable to Dana was $48 million for the third quarter of this year, $3 million higher than last year’s third quarter. Diluted adjusted earnings per share were $0.41 in the third quarter of 2021, compared with $0.37 per share in the third quarter of 2020.

Operating cash flow in the third quarter of 2021 was a use of $75 million, compared with $321 million of operating cash flow in the same period of 2020. Free cash flow was a use of $170 million, compared with $261 million of free cash flow in the third quarter of 2020. Cash flow use in this year’s third quarter was driven by higher working capital requirements resulting from customer schedule disruptions and supply-chain challenges.

“Challenging market dynamics have pressured our third-quarter results, and outlook for the remainder of this year,” said Jonathan Collins, executive vice president and chief financial officer of Dana. “Our revised guidance is primarily driven by customer production levels that were lower and less consistent than we had previously expected, and by commodity inflation. Though the near-term outlook remains constrained, we believe the current market dynamics not only position us for robust cyclical growth but also for Dana to achieve above-market secular growth driven by our transition to electrified mobility.”

 

1

Revised 2021 Financial Target Ranges 1

 

  •  

Sales of $8.8 to $9 billion

 

  •  

Adjusted EBITDA of $815 million to $875 million, an implied adjusted EBITDA margin of approximately 9.5 percent

 

  •  

Diluted adjusted EPS of $1.65 to $2.05

 

  •  

Operating cash flow of approximately 5 percent of sales

 

  •  

Free cash flow of approximately 1 percent of sales

1Net income and diluted EPS guidance are not provided, as discussed below in Non-GAAP Financial Information.

Dana to Host Conference Call at 9 a.m. Tuesday, Oct. 26

Dana will discuss its third-quarter results in a conference call at 9 a.m. EDT on Tuesday, Oct. 26. Participants may listen to the audio portion of the conference call either through audio streaming online or by telephone. Slide viewing is available online via a link provided on the Dana investor website: www.dana.com/investors. U.S. and Canadian locations should dial 1-888-311-4590 and international locations should call 1-706-758-0054. Please enter conference I.D. 2874125 and ask for “Dana Incorporated’s Financial Webcast and Conference Call.” Phone registration will be available beginning at 8:30 a.m. EDT.

An audio recording of the webcast will be available after 5 p.m. EDT on Oct. 26 by dialing 1-855-859-2056 (U.S. or Canada) or 1-404-537-3406 (international) and entering conference I.D. 2874125. A webcast replay will also be available after 5 p.m. EDT and may be accessed via Dana’s investor website.

Non-GAAP Financial Information

Adjusted EBITDA is a non-GAAP financial measure which we have defined as net income (loss) before interest, income taxes, depreciation, amortization, equity grant expense, restructuring expense, non-service cost components of pension and other postretirement benefit costs and other adjustments not related to our core operations (gain/loss on debt extinguishment, pension settlements, divestitures, impairment, etc.). Adjusted EBITDA is a measure of our ability to maintain and continue to invest in our operations and provide shareholder returns. We use adjusted EBITDA in assessing the effectiveness of our business strategies, evaluating and pricing potential acquisitions and as a factor in making incentive compensation decisions. In addition to its use by management, we also believe adjusted EBITDA is a measure widely used by securities analysts, investors and others to evaluate financial performance of our company relative to other Tier 1 automotive suppliers. Adjusted EBITDA should not be considered a substitute for earnings (loss) before income taxes, net income (loss) or other results reported in accordance with GAAP. Adjusted EBITDA may not be comparable to similarly titled measures reported by other companies.

Adjusted net income (loss) attributable to the parent company is a non-GAAP financial measure which we have defined as net income (loss) attributable to the parent company, excluding any discrete income tax items, restructuring charges, amortization expense and other adjustments not related to our core operations (as used in adjusted EBITDA), net of any associated income tax effects. This measure is considered useful for purposes of providing investors, analysts and other interested parties with an indicator of ongoing financial performance that provides enhanced comparability to net income attributable to the parent company reported by other companies. Adjusted net income (loss) attributable to the parent company is neither intended to represent nor be an alternative measure to net income (loss) attributable to the parent company reported in accordance with GAAP.

 

2

Diluted adjusted EPS is a non-GAAP financial measure which we have defined as adjusted net income (loss) attributable to the parent company divided by adjusted diluted shares. We define adjusted diluted shares as diluted shares as determined in accordance with GAAP based on adjusted net income (loss) attributable to the parent company. This measure is considered useful for purposes of providing investors, analysts and other interested parties with an indicator of ongoing financial performance that provides enhanced comparability to EPS reported by other companies. Diluted adjusted EPS is neither intended to represent nor be an alternative measure to diluted EPS reported in accordance with GAAP.

Free cash flow is a non-GAAP financial measure which we have defined as net cash provided by (used in) operating activities less purchases of property, plant and equipment. Adjusted free cash flow is a non-GAAP financial measure which we have defined as net cash provided by (used in) operating activities excluding discretionary pension contributions less purchases of property, plant and equipment. We believe these measures are useful to investors in evaluating the operational cash flow of the company inclusive of the spending required to maintain the operations. Free cash flow and adjusted free cash flow are not intended to represent nor be an alternative to the measure of net cash provided by (used in) operating activities reported in accordance with GAAP. Free cash flow and adjusted free cash flow may not be comparable to similarly titled measures reported by other companies.

We have not provided reconciliations of our adjusted EBITDA and diluted adjusted EPS outlook to the most comparable GAAP measures of net income and diluted EPS. Providing net income and diluted EPS guidance is potentially misleading and not practical given the difficulty of projecting event-driven transactional and other non-core operating items that are included in net income and diluted EPS, including restructuring actions, asset impairments, and income tax valuation adjustments. Reconciliations of these non-GAAP measures with the most comparable GAAP measures for historical periods are indicative of the reconciliations that will be prepared upon completion of the periods covered by the non-GAAP guidance. Please reference the “Non-GAAP Financial Information” accompanying our quarterly earnings conference call presentations on our website at www.dana.com/investors for our GAAP results and the reconciliations of these measures, were used, to the comparable GAAP measures.

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,” and 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.

 

3

About Dana Incorporated

Dana is a leader in the design and manufacture of highly efficient propulsion and energy-management solutions for all mobility markets across the globe. The company’s conventional and clean-energy solutions support nearly every vehicle manufacturer with drive and motion systems; electrodynamic technologies, including software and controls; and thermal, sealing, and digital solutions.

Based in Maumee, Ohio, USA, the company reported sales of $7.1 billion in 2020 with 38,000 associates in 33 countries across six continents. Founded in 1904, Dana was named one of “America’s Most Responsible Companies 2021” by Newsweek for its emphasis on sustainability and social responsibility. The company is driven by a high-performance culture that focuses on its people, which has earned it global recognition as a top employer, including “World’s Best Employer” from Forbes magazine. Learn more at dana.com.

###

 

Media Contact:   Jeff Cole
  +1-419-887-3535
  jeff.cole@dana.com
Investor Contact:   Craig Barber
  +1-419-887-5166
  craig.barber@dana.com

 

4

DANA INCORPORATED

Consolidated Statement of Operations (Unaudited)

For the Three Months Ended September 30, 2021 and 2020

 

(In millions, except per share amounts)    Three Months Ended
September 30,		  
     2021     2020  

Net sales

    $ 2,204     $ 1,994  

Costs and expenses

     

Cost of sales

      1,998       1,780  

Selling, general and administrative expenses

      103       111  

Amortization of intangibles

      4       4  

Restructuring charges, net

      1       2  

Other income (expense), net

      (4 )      (8 ) 
  

 

 

    

 

 

  

Earnings before interest and income taxes

      94       89  

Interest income

      2       3  

Interest expense

      31       38  
  

 

 

    

 

 

  

Earnings before income taxes

      65       54  

Income tax expense

      20       16  

Equity in earnings of affiliates

      5       7  
  

 

 

    

 

 

  

Net income

      50       45  

Less: Noncontrolling interests net income

      4       4  

Less: Redeemable noncontrolling interests net loss

      (2 )      (4 ) 
  

 

 

    

 

 

  

Net income attributable to the parent company

    $ 48     $ 45  
  

 

 

    

 

 

  

Net income per share available to common stockholders

     

Basic

    $ 0.33     $ 0.31  

Diluted

    $ 0.33     $ 0.31  

Weighted-average shares outstanding - Basic

      144.8       144.5  

Weighted-average shares outstanding - Diluted

      146.2       145.2  

 

5

DANA INCORPORATED

Consolidated Statement of Operations (Unaudited)

For the Nine Months Ended September 30, 2021 and 2020

 

(In millions, except per share amounts)    Nine Months Ended
September 30,		  
     2021     2020  

Net sales

    $ 6,672     $ 4,998  

Costs and expenses

     

Cost of sales

      5,963       4,588  

Selling, general and administrative expenses

      348       299  

Amortization of intangibles

      11       10  

Restructuring charges, net

      2       21  

Impairment of goodwill

        (51 ) 

Other income (expense), net

      (33 )      (5 ) 
  

 

 

    

 

 

  

Earnings before interest and income taxes

      315       24  

Loss on extinguishment of debt

      (24 )      (5 ) 

Interest income

      6       7  

Interest expense

      99       99  
  

 

 

    

 

 

  

Earnings (loss) before income taxes

      198       (73 ) 

Income tax expense

      56       34  

Equity in earnings of affiliates

      29       17  
  

 

 

    

 

 

  

Net income (loss)

      171       (90 ) 

Less: Noncontrolling interests net income

      9       6  

Less: Redeemable noncontrolling interests net loss

      (10 )      (25 ) 
  

 

 

    

 

 

  

Net income (loss) attributable to the parent company

    $ 172     $ (71 ) 
  

 

 

    

 

 

  

Net income (loss) per share available to common stockholders

     

Basic

    $ 1.19     $ (0.49 ) 

Diluted

    $ 1.17     $ (0.49 ) 

Weighted-average shares outstanding - Basic

      145.0       144.4  

Weighted-average shares outstanding - Diluted

      146.4       144.4  

 

6

DANA INCORPORATED    

Consolidated Statement of Comprehensive Income (Unaudited)    

For the Three Months Ended September 30, 2021 and 2020    

 

     Three Months Ended  
(In millions)    September 30,  
     2021     2020  

Net income

    $ 50     $ 45  

Other comprehensive income (loss), net of tax:

     

Currency translation adjustments

      (25 )      14  

Hedging gains and losses

      (9 )      1  

Defined benefit plans

      4       4  
  

 

 

    

 

 

  

Other comprehensive income (loss)

      (30 )      19  
  

 

 

    

 

 

  

Total comprehensive income

      20       64  

Less: Comprehensive income attributable to noncontrolling interests

      (4 )      (15 ) 

Less: Comprehensive loss attributable to redeemable noncontrolling interests

      4       8  
  

 

 

    

 

 

  

Comprehensive income attributable to the parent company

    $ 20     $ 57  
  

 

 

    

 

 

  

 

7

DANA INCORPORATED    

Consolidated Statement of Comprehensive Income (Unaudited)    

For the Nine Months Ended September 30, 2021 and 2020    

 

     Nine Months Ended  
(In millions)    September 30,  
     2021     2020  

Net income (loss)

    $ 171     $ (90 ) 

Other comprehensive income (loss), net of tax:

     

Currency translation adjustments

      (11 )      (133 ) 

Hedging gains and losses

      (10 )      40  

Defined benefit plans

      11       11  
  

 

 

    

 

 

  

Other comprehensive loss

      (10 )      (82 ) 
  

 

 

    

 

 

  

Total comprehensive income (loss)

      161       (172 ) 

Less: Comprehensive (income) loss attributable to noncontrolling interests

      2       (7 ) 

Less: Comprehensive loss attributable to redeemable noncontrolling interests

        25  
  

 

 

    

 

 

  

Comprehensive income (loss) attributable to the parent company

    $ 163     $ (154 ) 
  

 

 

    

 

 

  

 

8

DANA INCORPORATED    

Consolidated Balance Sheet (Unaudited)    

As of September 30, 2021 and December 31, 2020    

 

(In millions, except share and per share amounts)    September 30,
2021		     December 31,
2020		  

Assets

     

Current assets

     

Cash and cash equivalents

    $ 220     $ 559  

Marketable securities

      18       21  

Accounts receivable

     

Trade, less allowance for doubtful accounts of $7 in 2021 and $7 in 2020

      1,404       1,201  

Other

      239       231  

Inventories

      1,546       1,149  

Other current assets

      176       127  
  

 

 

    

 

 

  

Total current assets

      3,603       3,288  

Goodwill

      483       479  

Intangibles

      240       236  

Deferred tax assets

      591       611  

Other noncurrent assets

      127       169  

Investments in affiliates

      174       152  

Operating lease assets

      188       190  

Property, plant and equipment, net

      2,171       2,251  
  

 

 

    

 

 

  

Total assets

    $ 7,577     $ 7,376  
  

 

 

    

 

 

  

Liabilities and equity

     

Current liabilities

     

Short-term debt

    $ 70     $ 26  

Current portion of long-term debt

      8       8  

Accounts payable

      1,513       1,331  

Accrued payroll and employee benefits

      206       190  

Taxes on income

      43       35  

Current portion of operating lease liabilities

      40       43  

Other accrued liabilities

      293       308  
  

 

 

    

 

 

  

Total current liabilities

      2,173       1,941  

Long-term debt, less debt issuance costs of $28 in 2021 and $27 in 2020

      2,387       2,420  

Noncurrent operating lease liabilities

      154       154  

Pension and postretirement obligations

      454       479  

Other noncurrent liabilities

      302       368  
  

 

 

    

 

 

  

Total liabilities

      5,470       5,362  
  

 

 

    

 

 

  

Commitments and contingencies

     

Redeemable noncontrolling interests

      195       180  

Parent company stockholders’ equity

     

Preferred stock, 50,000,000 shares authorized, $0.01 par value, no shares outstanding

      —         —    

Common stock, 450,000,000 shares authorized, $0.01 par value, 144,228,817 and 144,515,658 shares outstanding

      2       2  

Additional paid-in capital

      2,425       2,408  

Retained earnings

      648       530  

Treasury stock, at cost (11,659,073 and 10,442,582 shares)

      (184 )      (156 ) 
Accumulated other comprehensive loss      (1,035 )      (1,026 ) 
  

 

 

    

 

 

  

Total parent company stockholders’ equity

      1,856       1,758  

Noncontrolling interests

      56       76  
  

 

 

    

 

 

  

Total equity

      1,912       1,834  
  

 

 

    

 

 

  

Total liabilities and equity

    $ 7,577     $ 7,376  
  

 

 

    

 

 

  

 

9

DANA INCORPORATED    

Consolidated Statement of Cash Flows (Unaudited)    

For the Three Months Ended September 30, 2021 and 2020    

 

(In millions)    Three Months Ended
September 30,		  
     2021     2020  

Operating activities

     

Net income

    $ 50     $ 45  

Depreciation

      92       88  

Amortization

      6       6  

Amortization of deferred financing charges

      2       2  

Earnings of affiliates, net of dividends received

      (4 )      (6 ) 

Stock compensation expense

      6       2  

Deferred income taxes

      36       (20 ) 

Pension expense, net

        1  

Change in working capital

      (262 )      178  

Other, net

      (1 )      25  
  

 

 

    

 

 

  

Net cash provided by (used in) operating activities

      (75 )      321  
  

 

 

    

 

 

  

Investing activities

     

Purchases of property, plant and equipment

      (95 )      (60 ) 

Investments in affiliates

      (23 )      (4 ) 

Purchases of marketable securities

      (9 )      (21 ) 

Proceeds from sales of marketable securities

      17       (8 ) 

Proceeds from maturities of marketable securities

      27       27  

Settlements of undesignated derivatives

      2    

Other, net

      1       14  
  

 

 

    

 

 

  

Net cash used in investing activities

      (80 )      (52 ) 
  

 

 

    

 

 

  

Financing activities

     

Net change in short-term debt

      49       6  

Proceeds from long-term debt

      2       2  

Repayment of long-term debt

      (2 )      (9 ) 

Deferred financing payments

        (2 ) 

Dividends paid to common stockholders

      (15 )   

Distributions to noncontrolling interests

      (8 )      (7 ) 

Contributions from noncontrolling interests

      3       1  

Deconsolidation of non-wholly owned subsidiary

      (6 )   

Repurchases of common stock

      (23 )   

Other, net

        (1 ) 
  

 

 

    

 

 

  

Net cash used in financing activities

        (10 ) 
  

 

 

    

 

 

  

Net increase (decrease) in cash, cash equivalents and restricted cash

      (155 )      259  

Cash, cash equivalents and restricted cash – beginning of period

      403       702  

Effect of exchange rate changes on cash balances

      (9 )      5  
  

 

 

    

 

 

  

Cash, cash equivalents and restricted cash – end of period

    $ 239     $ 966  
  

 

 

    

 

 

  

 

10

DANA INCORPORATED

Consolidated Statement of Cash Flows (Unaudited)

For the Nine Months Ended September 30, 2021 and 2020

 

     Nine Months Ended  
(In millions)    September 30,  
     2021     2020  

Operating activities

     

Net income (loss)

    $ 171     $  (90 ) 

Depreciation

      272       257  

Amortization

      18       15  

Amortization of deferred financing charges

      5       6  

Redemption premium on debt

      21    

Write-off of deferred financing costs

      3       5  

Earnings of affiliates, net of dividends received

      (11 )      5  

Stock compensation expense

      15       5  

Deferred income taxes

      8       (28 ) 

Pension expense, net

        3  

Impairment of goodwill

        51  

Change in working capital

      (501 )      (50 ) 

Other, net

      18       16  
  

 

 

    

 

 

  

Net cash provided by operating activities

      19       195  
  

 

 

    

 

 

  

Investing activities

     

Purchases of property, plant and equipment

      (228 )      (181 ) 

Acquisition of businesses, net of cash acquired

      (18 )      (6 ) 

Investments in affiliates

      (23 )      (4 ) 

Proceeds from sale of subsidiary, net of cash disposed

      (4 )   

Purchases of marketable securities

      (25 )      (36 ) 

Proceeds from sales of marketable securities

      30       5  

Proceeds from maturities of marketable securities

      27       27  

Settlement of terminated fixed-to-fixed cross currency swap

      (22 )   

Settlements of undesignated derivatives

      (2 )      (5 ) 

Other, net

      5       7  
  

 

 

    

 

 

  

Net cash used in investing activities

      (260 )      (193 ) 
  

 

 

    

 

 

  

Financing activities

     

Net change in short-term debt

      43       (2 ) 

Proceeds from long-term debt

      802       512  

Repayment of long-term debt

      (805 )      (12 ) 

Redemption premium on debt

      (21 )   

Deferred financing payments

      (13 )      (13 ) 

Dividends paid to common stockholders

      (44 )      (15 ) 

Distributions to noncontrolling interests

      (10 )      (10 ) 

Sale of interest to noncontrolling shareholder

        7  

Contributions from noncontrolling interests

      6       3  

Deconsolidation of non-wholly owned subsidiary

      (6 )   

Payments to acquire noncontrolling interests

        (1 ) 

Repurchases of common stock

      (23 )   

Other, net

        (3 ) 
  

 

 

    

 

 

  

Net cash provided by (used in) financing activities

      (71 )      466  
  

 

 

    

 

 

  
    

Net increase (decrease) in cash, cash equivalents and restricted cash

      (312 )      468  

Cash, cash equivalents and restricted cash – beginning of period

      567       518  

Effect of exchange rate changes on cash balances

      (16 )      (20 ) 
  

 

 

    

 

 

  

Cash, cash equivalents and restricted cash – end of period

    $ 239     $ 966  
  

 

 

    

 

 

  

 

11

DANA INCORPORATED

Reconciliation of Net Cash Provided By (Used In) Operating Activities to

Free Cash Flow and Adjusted Free Cash Flow (Unaudited)

 

     Three Months Ended  
(In millions)    September 30,  
     2021      2020  

Net cash provided by (used in) operating activities

      $ (75)      $
 		  
321		  
 

Purchase of property, plant and equipment

      (95)        (60)  
  

 

 

     

 

 

  

Free cash flow

      (170)        261  

Discretionary pension contributions

      
  

 

 

     

 

 

  

Adjusted free cash flow

      $ (170)      $
 		  
261		  
 
  

 

 

     

 

 

  

 

     Nine Months Ended  
(In millions)    September 30,  
     2021      2020  

Net cash provided by operating activities

    $ 19      $ 195  

Purchase of property, plant and equipment

      (228)        (181)  
  

 

 

     

 

 

  

Free cash flow

      (209)        14  

Discretionary pension contributions

      
  

 

 

     

 

 

  

Adjusted free cash flow

      $ (209)      $ 14  
  

 

 

     

 

 

  

 

12

DANA INCORPORATED

Segment Sales and Segment EBITDA (Unaudited)

For the Three Months Ended September 30, 2021 and 2020

 

     Three Months Ended  
(In millions)    September 30,  
     2021     2020  
              

Sales

     

Light Vehicle

    $ 918     $ 913  

Commercial Vehicle

      396       317  

Off-Highway

      627       504  

Power Technologies

      263       260  
  

 

 

    

 

 

  

Total Sales

    $  2,204     $  1,994  
  

 

 

    

 

 

  

Segment EBITDA

     

Light Vehicle

    $ 54     $ 89  

Commercial Vehicle

      20       17  

Off-Highway

      100       64  

Power Technologies

      38       34  
  

 

 

    

 

 

  

Total Segment EBITDA

      212       204  

Corporate expense and other items, net

      (2 )      (3 ) 
  

 

 

    

 

 

  

Adjusted EBITDA

    $ 210     $ 201  
  

 

 

    

 

 

  

 

13

DANA INCORPORATED

Segment Sales and Segment EBITDA (Unaudited)

For the Nine Months Ended September 30, 2021 and 2020

 

     Nine Months Ended  
(In millions)    September 30,  
     2021     2020  
              

Sales

     

Light Vehicle

    $  2,799     $  2,058  

Commercial Vehicle

      1,132       852  

Off-Highway

      1,931       1,435  

Power Technologies

      810       653  
  

 

 

    

 

 

  

Total Sales

    $ 6,672     $ 4,998  
  

 

 

    

 

 

  

Segment EBITDA

     

Light Vehicle

    $ 241     $ 140  

Commercial Vehicle

      53       32  

Off-Highway

      276       172  

Power Technologies

      111       63  
  

 

 

    

 

 

  

Total Segment EBITDA

      681       407  

Corporate expense and other items, net

      (4 )      (6 ) 
  

 

 

    

 

 

  

Adjusted EBITDA

    $ 677     $ 401  
  

 

 

    

 

 

  

 

14

DANA INCORPORATED

Reconciliation of Segment and Adjusted EBITDA to Net Income (Unaudited)

For the Three Months Ended September 30, 2021 and 2020

 

(In millions)    Three Months Ended
September 30,		  
     2021     2020  

Segment EBITDA

    $ 212     $ 204  

Corporate expense and other items, net

      (2 )      (3 ) 
  

 

 

    

 

 

  

Adjusted EBITDA

      210       201  

Depreciation

      (92 )      (88 ) 

Amortization

      (6 )      (6 ) 

Non-service cost components of pension and OPEB costs

      (2 )      (3 ) 

Restructuring charges, net

      (1 )      (2 ) 

Stock compensation expense

      (6 )      (2 ) 

Strategic transaction expenses

      (3 )      (4 ) 

Amounts attributable to previously divested/closed operations

      (1 )   

Gain on investment in Hyliion

      (6 )   

Other items

      1       (7 ) 
  

 

 

    

 

 

  

Earnings before interest and income taxes

      94       89  

Interest income

      2       3  

Interest expense

      31       38  
  

 

 

    

 

 

  

Earnings before income taxes

      65       54  

Income tax expense

      20       16  

Equity in earnings of affiliates

      5       7  
  

 

 

    

 

 

  

Net income

    $ 50     $ 45  
  

 

 

    

 

 

  

 

15

DANA INCORPORATED    

Reconciliation of Segment and Adjusted EBITDA to Net Income (Unaudited)

For the Nine Months Ended September 30, 2021 and 2020    

 

(In millions)    Nine Months Ended
September 30,		  
     2021     2020  

Segment EBITDA

    $ 681     $ 407  

Corporate expense and other items, net

      (4 )      (6 ) 
  

 

 

    

 

 

  

Adjusted EBITDA

      677       401  

Depreciation

      (272 )      (257 ) 

Amortization

      (18 )      (15 ) 

Non-service cost components of pension and OPEB costs

      (7 )      (8 ) 

Restructuring charges, net

      (2 )      (21 ) 

Stock compensation expense

      (15 )      (5 ) 

Strategic transaction expenses

      (11 )      (15 ) 

Amounts attributable to previously divested/closed operations

      (1 )   

Loss on investment in Hyliion

      (20 )   

Loss on disposal group held for sale

      (7 )   

Loss on de-designation of fixed-to-fixed cross currency swaps

      (9 )   

Impairment of goodwill

        (51 ) 

Other items

        (5 ) 
  

 

 

    

 

 

  

Earnings before interest and income taxes

      315       24  

Loss on extinguishment of debt

      (24 )      (5 ) 

Interest income

      6       7  

Interest expense

      99       99  
  

 

 

    

 

 

  

Earnings (loss) before income taxes

      198       (73 ) 

Income tax expense

      56       34  

Equity in earnings of affiliates

      29       17  
  

 

 

    

 

 

  

Net income (loss)

    $ 171     $ (90 ) 
  

 

 

    

 

 

  

 

16

DANA INCORPORATED

Reconciliation of Net Income Attributable to the Parent Company to

Adjusted Net Income Attributable to the Parent Company and

Diluted Adjusted EPS (Unaudited)

For the Three Months Ended September 30, 2021 and 2020

 

(In millions, except per share amounts)             
     Three Months Ended  
     September 30,  
     2021     2020  

Net income attributable to parent company

    $ 48     $ 45  

Items impacting income before income taxes:

     

Amortization

      5       5  

Restructuring charges, net

      1       3  

Strategic transaction expenses

        4  

Gain on investment in Hyliion

      6    

Other items

      3    

Items impacting income taxes:

     

Net income tax expense on items above

      (4 )      (3 ) 

Income tax expense (benefit) attributable to various discrete tax matters

      1       (1 ) 
  

 

 

    

 

 

  

Adjusted net income attributable to the parent

    $ 60     $ 53  
  

 

 

    

 

 

  

Diluted shares - as reported

      146.2       145.2  

Adjusted diluted shares

      146.2       145.2  

Diluted adjusted EPS

    $ 0.41     $ 0.37  

 

17

DANA INCORPORATED

Reconciliation of Net Income (Loss) Attributable to the Parent Company to

Adjusted Net Income Attributable to the Parent Company and

Diluted Adjusted EPS (Unaudited)

For the Nine Months Ended September 30, 2021 and 2020

 

(In millions, except per share amounts)             
     Nine Months Ended  
     September 30,  
     2021     2020  

Net income (loss) attributable to parent company

    $ 172     $ (71 ) 

Items impacting income before income taxes:

     

Amortization

      15       13  

Restructuring charges, net

      2       21  

Strategic transaction expenses

      8       15  

Loss on investment in Hyliion

      20    

Loss on disposal group held for sale

      7    

Loss on extinguishment of debt

      24       5  

Loss on de-designation of fixed-to-fixed cross currency swaps

      9    

Other items

      5    

Impairment of goodwill

        31  

Items impacting income taxes:

     

Net income tax expense on items above

      (14 )      (14 ) 

Income tax expense (benefit) attributable to various discrete tax matters

      (5 )      22  
  

 

 

    

 

 

  

Adjusted net income attributable to the parent

    $ 243     $ 22  
  

 

 

    

 

 

  

Diluted shares - as reported

      146.4       144.9  

Adjusted diluted shares

      146.4       144.9  

Diluted adjusted EPS

    $ 1.66     $ 0.15  

 

18