Skip to main content Skip to main navigation Skip to footer
  • Company
    • Overview
    • Sustainability
    • Vision, Mission, and Values
    • History
    • Innovation and Technology
    • Leadership
    • Brands
  • Markets
    • Overview
    • Light Vehicle
    • Commercial Vehicle
    • Off-Highway
    • Aftermarket
  • Products
    • Light Vehicle
    • Commercial Vehicle
    • Off-Highway
    • Hydraulics
  • e-Mobility
    • Overview
    • Why Electrify with Dana
    • Software and Controls
  • Contact
    • Overview
    • Locations
  • Careers
  • Investors
  • Newsroom
  • Suppliers Suppliers
  • Resources Resources
Dana | Home
  • Company
    • Overview
    • Sustainability
    • Vision, Mission, and Values
    • History
    • Innovation and Technology
    • Leadership
    • Brands
  • Markets
    • Overview
    • Light Vehicle
    • Commercial Vehicle
    • Off-Highway
    • Aftermarket
  • Products
    Light Vehicle
    • Passenger Car
    • Light Truck
    • SUV/CUV
    • High-Performance Vehicle
    • Van
    • Specialty Electric Vehicle
    Commercial Vehicle
    • Linehaul
    • Heavy-Haul
    • Medium-Duty
    • Vocational
    Off-Highway
    • Construction
    • Agriculture
    • Material Handling
    • Mining
    • Forestry
    • Industrial
    • Specialty Electric
    Hydraulics
      View Aftermarket Products   Sales Terms and Conditions
    • e-Mobility
      • Overview
      • Why Electrify with Dana
      • Software and Controls
    • Contact
      • Overview
      • Locations
    • Careers
    • Investors
    • Newsroom
    • Suppliers
     Search

    Press Releases

    • Home
    • Newsroom
    • Press Releases
    • Dana Incorporated Announces Second-quarter 2018 Financial Results with Significant Revenue Growth, Affirms Full-year Guidance Ranges
    Newsroom
    • Press Releases
    • Events
    • Get News

    Dana Incorporated Announces Second-quarter 2018 Financial Results with Significant Revenue Growth, Affirms Full-year Guidance Ranges

    Advances Global Electrification Strategy with Acquisition of TM4

    Jul. 25, 2018

    MAUMEE, Ohio, July 25, 2018 /PRNewswire/ --




    Dana Incorporated logo. (PRNewsFoto/Dana Incorporated)



    Highlights



    • Sales of $2.1 billion, an increase of $214 million; growth of 12 percent
    • Net income attributable to Dana of $124 million; diluted EPS of $0.85
    • Adjusted EBITDA of $246 million, an increase of $29 million providing a margin of 12.0 percent
    • Diluted adjusted EPS of $0.74, an improvement of 9 percent over second quarter of last year
    • Operating cash flow of $141 million; free cash flow of $61 million
    • Repurchased 1.1 million shares of stock returning $25 million to shareholders
    • Strategic acquisition of TM4 solidifies Dana as the only full e-Propulsion systems supplier

    Dana Incorporated (NYSE: DAN) today announced strong financial results for the second quarter of 2018.


    "Dana continued our sales growth trajectory with 12 percent higher revenue compared with last year as we continue to grow organically, benefiting from higher end-market demand and winning new business," said James Kamsickas, Dana president and chief executive officer.  "We also remain focused on inorganic growth opportunities highlighted by the recent strategic acquisition of TM4. This transaction is a game changer, as it positions Dana as the only full e-Propulsion design, engineering, and manufacturing systems supplier.  TM4's core technologies of electric motors, power inverters, and controls are applicable to all mobility markets that we serve and are a vital part of Dana's broader enterprise strategy going forward."


    Second-quarter 2018 Financial Results
    Sales for the second quarter of 2018 totaled $2.1 billion, compared with $1.84 billion in the same period of 2017, representing a 12 percent increase.  The increase was mainly due to higher demand across all three end markets, conversion of sales backlog, and favorable foreign currency translation.


    Dana reported net income of $124 million for the second quarter of 2018, compared with net income of $71 million in the same period of 2017.  In addition to increased operating earnings associated with higher sales, this year's second quarter included one-time tax benefits of $39 million, primarily relating to recognition of federal tax credits, valuation allowance release, and enacted state tax law changes.  Partially offsetting these benefits was a $20 million non-cash charge to write-down intangible assets, driven largely by the repurposing of certain resources to electric-vehicle propulsion.


    Diluted earnings per share were $0.85, compared with earnings per share of $0.47 in 2017.


    Adjusted EBITDA for the second quarter of 2018 was $246 million, a $29 million increase, and 13 percent higher than the same period last year.  This was driven by higher end-market demand and conversion of the sales backlog, partially offset by higher commodity costs and launch-related costs associated with a major vehicle program.


    Diluted adjusted earnings per share were $0.74 in the second quarter of 2018, compared with $0.68 in the same period last year, reflecting the higher year-over-year operational earnings improvement.  


    Operating cash flow in the second quarter of 2018 was $141 million, compared with $169 million in the same period of 2017.  Higher working-capital requirements to meet increased demand, along with the timing of interest and cash tax payments, offset the benefit of stronger earnings.  In combination with slightly higher capital spend, free cash flow was $61 million in the second quarter of this year, compared with $96 million in 2017.  


    Company Affirms 2018 Guidance Ranges
    Sales for this year are expected to be at the high end of our guidance range, resulting in 12 percent growth over last year.  The year-over-year improvement is due to continued strong end-market demand for key light-truck programs, off-highway equipment, and commercial vehicles, with sales also benefiting from our new-business backlog.  Foreign currency translation is expected to comprise approximately $50 million of the year-over-year sales comparison.


    Adjusted EBITDA in 2018 is expected to improve by approximately $145 million from 2017 for a margin improvement of 60 basis points.  This improvement is driven primarily by higher sales levels, ongoing efficiency benefits, and acquisition synergies.


    "As we look forward to the second half of this year, we expect strong market demand to continue, tempered by normal seasonality when compared with the first half of the year," said Jonathan Collins, executive vice president and chief financial officer of Dana.  "Our margin performance is on track to steadily improve this year, solidifying our trajectory to achieve our 2019 targets."


    2018 Full-year Financial Targets



    • Sales of $7,750 to $8,050 million;
    • Adjusted EBITDA of $950 to $1,010 million, an implied adjusted EBITDA margin of approximately 12.2 percent;
    • Diluted adjusted EPS1 of $2.75 to $3.05;
    • Operating cash flow of approximately 7.5 percent of sales;
    • Capital spending of approximately 4.0 percent of sales; and
    • Free cash flow of approximately 3.5 percent of sales.

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


    Dana Accelerates e-Propulsion Capabilities with Strategic Acquisition
    Last month, Dana announced the strategic acquisition of TM4, a designer and manufacturer of electric motors, power inverters, and controls.  This transaction strengthens the company's e-Propulsion capabilities by providing in-house electro-dynamic components and delivering complete systems capabilities for the global mobility markets.  In addition, it establishes a world-class e-Technology center of excellence in Québec, Canada, and enhances its electric-vehicle market presence in China.  Most importantly, it establishes Dana as the only supplier with full e-Propulsion design, engineering, and manufacturing capabilities – offering electro-mechanical propulsion solutions to each of its end markets.


    Dana to Host Conference Call at 9 a.m. Today
    Dana will discuss its second-quarter results in a conference call at 9 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 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. 8783448 and ask for the "Dana Incorporated's Financial Webcast and Conference Call."  Phone registration will be available starting at 8:30 a.m. EDT. 



    An audio recording of the webcast will be available after 5 p.m. EDT on July 25 by dialing 1-855-859-2056 (U.S. or Canada) or 1-404-537-3406 (international) and entering conference I.D. 8783448.  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
    This release refers to adjusted EBITDA, a non-GAAP financial measure which we have defined as net income before interest, 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 income before income taxes, net income or other results reported in accordance with GAAP. Adjusted EBITDA may not be comparable to similarly titled measures reported by other companies.


    Diluted adjusted EPS is a non-GAAP financial measure, which we have defined as adjusted net income divided by adjusted diluted shares.  We define adjusted net income as net income (loss) attributable to the parent company, excluding any nonrecurring 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.  We define adjusted diluted shares as diluted shares as determined in accordance with GAAP based on adjusted net income.  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 under GAAP.


    Free cash flow is a non-GAAP financial measure, which we have defined as cash provided by (used in) operating activities, less purchases of property, plant, and equipment.  We believe this measure is useful to investors in evaluating the operational cash flow of the company inclusive of the spending required to maintain the operations.  Free cash flow is neither intended to represent nor be an alternative to the measure of net cash provided by (used in) operating activities reported under GAAP.  Free cash flow may not be comparable to similarly titled measures reported by other companies.


    The accompanying financial information provides reconciliations of adjusted EBITDA, diluted adjusted EPS and free cash flow to the most directly comparable financial measures calculated and presented in accordance with GAAP.  We have not provided a reconciliation 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.  The accompanying reconciliations of these non-GAAP measures with the most comparable GAAP measures for the historical periods presented 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, where 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," 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 Incorporated
    Dana is a world leader in highly engineered solutions for improving the efficiency, performance, and sustainability of powered vehicles and machinery.  Dana supports the passenger vehicle, commercial truck, and off-highway markets, as well as industrial and stationary equipment applications.  Founded in 1904, Dana employs more than 30,000 people in 33 countries on six continents who are committed to delivering long-term value to customers.  Based in Maumee, Ohio, USA, the company reported sales of $7.2 billion in 2017. Dana is ranked among the Drucker Institute's listing of the 250 most effectively managed companies.   For more information, please visit dana.com.


     









































































































































































































    DANA INCORPORATED



    Consolidated Statement of Operations (Unaudited)



    For the Three Months Ended June 30, 2018 and 2017








    Three Months Ended



    (In millions, except per share amounts)




    June 30,





    2018




    2017



    Net sales




    $      2,054




    $      1,840



    Costs and expenses







    Cost of sales




    1,746




    1,563



    Selling, general and administrative expenses




    134




    133



    Amortization of intangibles




    2




    3



    Restructuring charges, net




    7




    10



    Impairment of indefinite-lived intangible asset




    (20)





    Adjustment in fair value of disposal group held for sale




    3





    Other expense, net




    (10)




    (1)



    Earnings before interest and income taxes




    138




    130



    Loss on extinguishment of debt






    (6)



    Interest income




    2




    2



    Interest expense




    23




    27



    Earnings before income taxes




    117




    99



    Income tax expense (benefit)




    (4)




    31



    Equity in earnings of affiliates




    6




    5



    Net income




    127




    73



    Less: Noncontrolling interests net income




    3




    5



    Less: Redeemable noncontrolling interests net loss






    (3)



    Net income attributable to the parent company




    $         124




    $            71








    Net income per share available to common stockholders







    Basic




    $        0.85




    $        0.48



    Diluted




    $        0.85




    $        0.47








    Weighted-average shares outstanding - Basic




    145.1




    144.8



    Weighted-average shares outstanding - Diluted




    146.5




    146.2








    Cash dividends declared per share




    $        0.10




    $        0.06



     


     









































































































































































































    DANA INCORPORATED 



    Consolidated Statement of Operations (Unaudited) 



    For the Six Months Ended June 30, 2018 and 2017 








    Six Months Ended



    (In millions, except per share amounts) 




    June 30,





    2018




    2017



    Net sales 




    $      4,192




    $      3,541



    Costs and expenses 







    Cost of sales 




    3,577




    3,000



    Selling, general and administrative expenses 




    264




    253



    Amortization of intangibles 




    4




    5



    Restructuring charges, net 




    8




    12



    Impairment of indefinite-lived intangible asset 




    (20)





    Adjustment in fair value of disposal group held for sale 




    3





    Other expense, net 




    (10)




    (12)



    Earnings before interest and income taxes 




    312




    259



    Loss on extinguishment of debt 






    (6)



    Interest income 




    5




    5



    Interest expense 




    47




    54



    Earnings before income taxes 




    270




    204



    Income tax expense 




    44




    61



    Equity in earnings of affiliates 




    12




    10



    Net income 




    238




    153



    Less: Noncontrolling interests net income 




    5




    10



    Less: Redeemable noncontrolling interests net income (loss) 




    1




    (3)



    Net income attributable to the parent company 




    $         232




    $         146








    Net income per share available to common stockholders 







    Basic 




    $        1.60




    $        1.00



    Diluted 




    $        1.58




    $        0.99








     Weighted-average shares outstanding - Basic 




    145.3




    144.7



     Weighted-average shares outstanding - Diluted 




    147.0




    146.1








     Cash dividends declared per share 




    $        0.20




    $        0.12



     


     























































































    DANA INCORPORATED



    Consolidated Statement of Comprehensive Income (Unaudited)



    For the Three Months Ended June 30, 2018 and 2017








    Three  Months Ended



    (In millions)




    June 30,





    2018




    2017



    Net income




    $         127




    $            73



    Other comprehensive income (loss), net of tax:







    Currency translation adjustments




    (56)




    (31)



    Hedging gains and losses




    (6)




    5



    Defined benefit plans




    6




    5



    Other comprehensive loss




    (56)




    (21)



    Total comprehensive income




    71




    52



    Less: Comprehensive (income) loss attributable to noncontrolling interests




    2




    (6)



    Less: Comprehensive loss attributable to redeemable noncontrolling interests




    2





    Comprehensive income attributable to the parent company




    $            75




    $            46



     


     























































































    DANA INCORPORATED



    Consolidated Statement of Comprehensive Income (Unaudited)



    For the Six Months Ended June 30, 2018 and 2017








    Six  Months Ended



    (In millions)




    June 30,





    2018




    2017



    Net income




    $         238




    $         153



    Other comprehensive income (loss), net of tax:







    Currency translation adjustments




    (46)




    (1)



    Hedging gains and losses




    (14)




    1



    Defined benefit plans




    13




    10



    Other comprehensive income (loss)




    (47)




    10



    Total comprehensive income




    191




    163



    Less: Comprehensive income attributable to noncontrolling interests






    (13)



    Less: Comprehensive loss attributable to redeemable noncontrolling interests






    1



    Comprehensive income attributable to the parent company




    $         191




    $         151



     


     





































































































































































































































































    DANA INCORPORATED



    Consolidated Balance Sheet (Unaudited)



    As of June 30, 2018 and December 31, 2017




     (In millions, except share and per share amounts) 



    June 30,




    December 31,




    2018




    2017



     Assets






     Current assets






     Cash and cash equivalents



    $            339




    $               603



     Marketable securities



    37




    40



     Accounts receivable






     Trade, less allowance for doubtful accounts of $9 in 2018 and $8 in 2017



    1,231




    994



     Other



    180




    172



     Inventories



    1,046




    969



     Other current assets



    104




    97



     Current assets of disposal group held for sale



    10




    7



     Total current assets



    2,947




    2,882



     Goodwill



    211




    127



     Intangibles



    177




    174



     Deferred tax assets



    453




    420



     Other noncurrent assets



    70




    71



     Investments in affiliates



    260




    163



     Property, plant and equipment, net



    1,806




    1,807



     Total assets



    $        5,924




    $            5,644







    Liabilities and equity






    Current liabilities






    Short-term debt and current portion of long-term debt



    $              44




    $                 40



    Accounts payable



    1,244




    1,165



    Accrued payroll and employee benefits



    187




    219



    Taxes on income



    85




    53



    Other accrued liabilities



    246




    220



    Current liabilities of disposal group held for sale



    6




    5



    Total current liabilities



    1,812




    1,702



    Long-term debt, less debt issuance costs of $20 in 2018 and $22 in 2017



    1,765




    1,759



    Pension and postretirement obligations



    578




    607



    Other noncurrent liabilities



    367




    413



    Noncurrent liabilities of disposal group held for sale



    2




    2



    Total liabilities



    4,524




    4,483



    Commitments and contingencies






    Redeemable noncontrolling interests



    149




    47



    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,






    144,544,641 and 144,984,050 shares outstanding



    2




    2



    Additional paid-in capital



    2,356




    2,354



    Retained earnings



    290




    86



    Treasury stock, at cost (8,255,763 and 7,001,017 shares)



    (118)




    (87)



    Accumulated other comprehensive loss



    (1,385)




    (1,342)



    Total parent company stockholders' equity



    1,145




    1,013



    Noncontrolling interests



    106




    101



    Total equity



    1,251




    1,114



    Total liabilities and equity



    $        5,924




    $            5,644



     


     













































































































































































































































































































    DANA INCORPORATED



    Consolidated Statement of Cash Flows (Unaudited)



    For the Three Months Ended June 30, 2018 and 2017






    Three Months Ended



    (In millions)




    June 30,





    2018




    2017



    Operating activities







    Net income




    $         127




    $            73



    Depreciation




    60




    55



    Amortization of intangibles




    2




    3



    Amortization of deferred financing charges




    1




    2



    Call premium on debt






    5



    Write-off of deferred financing costs






    1



    Earnings of affiliates, net of dividends received




    10




    3



    Stock compensation expense




    5




    6



    Deferred income taxes




    (57)




    (5)



    Pension contributions, net




    1




    (1)



    Impairment of indefinite-lived intangible asset




    20





    Gain on sale of subsidiary






    (3)



    Adjustment in fair value of disposal group held for sale




    (2)





    Change in working capital




    (16)




    29



    Other, net




    (10)




    1



    Net cash provided by operating activities (1)




    141




    169








    Investing activities







    Purchases of property, plant and equipment (1)




    (80)




    (73)



    Acquisition of businesses, net of cash acquired




    (151)





    Proceeds from previous acquisition




    9





    Proceeds from sale of subsidiary






    3



    Purchases of marketable securities




    (12)




    (6)



    Proceeds from sales of marketable securities




    2




    1



    Proceeds from maturities of marketable securities




    12





    Other, net






    1



    Net cash used in investing activities




    (220)




    (74)








    Financing activities







    Net change in short-term debt




    2




    (78)



    Proceeds from long-term debt






    400



    Repayment of long-term debt




    (1)




    (271)



    Call premium on debt






    (5)



    Deferred financing payments






    (6)



    Dividends paid to common stockholders




    (14)




    (8)



    Distributions paid to noncontrolling interests




    (3)




    (2)



    Repurchases of common stock




    (25)





    Other, net




    (1)




    (1)



    Net cash provided by (used in) financing activities




    (42)




    29








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




    (121)




    124



    Cash, cash equivalents and restricted cash − beginning of period (2)




    491




    436



    Effect of exchange rate changes on cash balances




    (27)




    17



    Less: Cash contributed to disposal group held for sale







    Cash, cash equivalents and restricted cash − end of period (2)




    $         343




    $         577


















    (1)



    Free cash flow of $61 in 2018 and $96 in 2017 is the sum of net cash provided by operating activities reduced by the purchases of property, plant and equipment.





    (2)



    Includes restricted cash of $4 at June 30, 2018, $12 at March 31, 2018, $9 at June 30, 2017 and $13 at March 31, 2017.



     


     













































































































































































































































































































    DANA INCORPORATED



    Consolidated Statement of Cash Flows (Unaudited)



    For the Six Months Ended June 30, 2018 and 2017






    Six Month s Ended



    (In millions)




    June 30,





    2018




    2017



    Operating activities







    Net income




    $         238




    $         153



    Depreciation




    124




    104



    Amortization of intangibles




    5




    6



    Amortization of deferred financing charges




    2




    3



    Call premium on debt






    5



    Write-off of deferred financing costs






    1



    Earnings of affiliates, net of dividends received




    5




    (2)



    Stock compensation expense




    9




    10



    Deferred income taxes




    (45)




    5



    Pension contributions, net




    1




    (3)



    Impairment of indefinite-lived intangible asset




    20





    Gain on sale of subsidiary






    (3)



    Adjustment in fair value of disposal group held for sale




    (2)





    Change in working capital




    (232)




    (104)



    Other, net




    (12)




    5



    Net cash provided by operating activities (1)




    113




    180








    Investing activities







    Purchases of property, plant and equipment (1)




    (145)




    (169)



    Acquisition of businesses, net of cash acquired




    (151)




    (182)



    Proceeds from previous acquisition




    9





    Proceeds from sale of subsidiary






    3



    Purchases of marketable securities




    (29)




    (17)



    Proceeds from sales of marketable securities




    6




    1



    Proceeds from maturities of marketable securities




    23




    13



    Other, net






    (1)



    Net cash used in investing activities




    (287)




    (352)








    Financing activities







    Net change in short-term debt




    (5)




    (79)



    Proceeds from long-term debt






    400



    Repayment of long-term debt




    (2)




    (288)



    Call premium on debt






    (5)



    Deferred financing payments






    (6)



    Dividends paid to common stockholders




    (29)




    (17)



    Distributions paid to noncontrolling interests




    (4)




    (3)



    Repurchases of common stock




    (25)





    Other, net




    (5)




    1



    Net cash provided by (used in) financing activities




    (70)




    3








    Net decrease in cash, cash equivalents and restricted cash




    (244)




    (169)



    Cash, cash equivalents and restricted cash − beginning of period (2)




    610




    716



    Effect of exchange rate changes on cash balances




    (13)




    30



    Less: Cash contributed to disposal group held for sale




    (10)





    Cash, cash equivalents and restricted cash − end of period (2)




    $         343




    $         577















    (1)



    Free cash flow of ($32) in 2018 and $11 in 2017 is the sum of net cash provided by operating activities reduced by the purchases of property, plant and equipment.




    (2)



    Includes restricted cash of $4 at June 30, 2018, $7 at December 31, 2017, $9 at June 30, 2017 and $9 at December 31, 2016.



     


     



















































































































    DANA INCORPORATED



    Segment Sales and Segment EBITDA (Unaudited)



    For the Three Months Ended June 30, 2018 and 2017






    Three Months Ended



    (In millions)




    June 30,





    2018




    2017



    Sales







    Light Vehicle




    $           873




    $           803



    Commercial Vehicle




    411




    357



    Off-Highway




    485




    395



    Power Technologies




    285




    285



    Total Sales




    $        2,054




    $        1,840








    Segment EBITDA







    Light Vehicle




    $             92




    $             93



    Commercial Vehicle




    41




    30



    Off-Highway




    79




    57



    Power Technologies




    39




    41



    Total Segment EBITDA




    251




    221



    Corporate expense and other items, net




    (5)




    (4)



    Adjusted EBITDA




    $           246




    $           217



     


     



















































































































    DANA INCORPORATED



    Segment Sales and Segment EBITDA (Unaudited)



    For the Six Months Ended June 30, 2018 and 2017






    Six Months Ended



    (In millions)




    June 30,





    2018




    2017



    Sales







    Light Vehicle




    $        1,823




    $        1,564



    Commercial Vehicle




    811




    686



    Off-Highway




    977




    723



    Power Technologies




    581




    568



    Total Sales




    $        4,192




    $        3,541








    Segment EBITDA







    Light Vehicle




    $           195




    $           182



    Commercial Vehicle




    75




    58



    Off-Highway




    151




    102



    Power Technologies




    84




    91



    Total Segment EBITDA




    505




    433



    Corporate expense and other items, net




    (11)




    (11)



    Adjusted EBITDA




    $           494




    $           422



     


     

















































































































































    DANA INCORPORATED



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



    For the Three Months Ended June 30, 2018 and 2017






    Three Months Ended



    (In millions)




    June 30,





    2018




    2017



    Segment EBITDA




    $           251




    $           221



    Corporate expense and other items, net




    (5)




    (4)



    Adjusted EBITDA




    246




    217



    Depreciation




    (60)




    (55)



    Amortization of intangibles




    (2)




    (3)



    Non-service cost components of pension and OPEB costs




    (4)





    Restructuring




    (7)




    (10)



    Stock compensation expense




    (5)




    (6)



    Strategic transaction expenses




    (8)




    (6)



    Acquisition related inventory adjustments






    (8)



    Impairment of indefinite-lived intangible asset




    (20)





    Other items




    (2)




    1



    Earnings before interest and income taxes




    138




    130



    Loss on extinguishment of debt






    (6)



    Interest expense




    (23)




    (27)



    Interest income




    2




    2



    Earnings before income taxes




    117




    99



    Income tax expense (benefit)




    (4)




    31



    Equity in earnings of affiliates




    6




    5



    Net income




    $           127




    $             73



     


     

















































































































































    DANA INCORPORATED



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



    For the Six Months Ended June 30, 2018 and 2017






    Six Months Ended



    (In millions)




    June 30,





    2018




    2017



    Segment EBITDA




    $           505




    $           433



    Corporate expense and other items, net




    (11)




    (11)



    Adjusted EBITDA




    494




    422



    Depreciation




    (124)




    (104)



    Amortization of intangibles




    (5)




    (6)



    Non-service cost components of pension and OPEB costs




    (7)





    Restructuring




    (8)




    (12)



    Stock compensation expense




    (9)




    (10)



    Strategic transaction expenses, net of transaction breakup fee income




    (7)




    (17)



    Acquisition related inventory adjustments






    (14)



    Impairment of indefinite-lived intangible asset




    (20)





    Other items




    (2)





    Earnings before interest and income taxes




    312




    259



    Loss on extinguishment of debt






    (6)



    Interest expense




    (47)




    (54)



    Interest income




    5




    5



    Earnings before income taxes




    270




    204



    Income tax expense




    44




    61



    Equity in earnings of affiliates




    12




    10



    Net income




    $           238




    $           153



     


     

























































































































































     DANA INCORPORATED 



     Diluted Adjusted EPS (Unaudited) 



     For the Three Months Ended June 30, 2018 and 2017 




     (In millions, except per share amounts) 





    Three Months Ended





    June 30,





    2018




    2017



    Net income attributable to parent company




    $           124




    $             71



    Items impacting income before income taxes:







    Restructuring charges




    7




    10



    Amortization of intangibles




    2




    3



    Strategic transaction expenses




    8




    6



    Impairment of indefinite-lived intangible asset




    20





    Loss on extinguishment of debt






    6



    Acquisition related inventory adjustments






    8



    Other items




    (2)





    Items impacting income taxes:







    Net income tax expense on items above




    (9)




    (4)



    Tax benefit attributable to utilization of federal tax credits, state tax







    law changes and associated valuation allowance release




    (46)





    Tax expense attributable to international legal entity reorganization







    and retroactive application of new tax authority adminstrative policy




    5





    Adjusted net income




    $           109




    $           100








    Diluted shares - as reported




    146.5




    146.2



    Adjusted diluted shares




    146.5




    146.2








    Diluted adjusted EPS




    $          0.74




    $          0.68



     


     

























































































































































    DANA INCORPORATED



    Diluted Adjusted EPS (Unaudited)



    For the Six Months Ended June 30, 2018 and 2017




    (In millions, except per share amounts)





    Six Months Ended





    June 30,





    2018




    2017



    Net income attributable to parent company




    $           232




    $           146



    Items impacting income before income taxes:







    Restructuring charges




    8




    12



    Amortization of intangibles




    5




    6



    Strategic transaction expenses




    7




    17



    Impairment of indefinite-lived intangible asset 




    20





    Loss on extinguishment of debt 






    6



    Acquisition related inventory adjustments 






    14



    Other items 




    (2)





    Items impacting income taxes:







    Net income tax expense on items above 




    (10)




    (9)



    Tax benefit attributable to utilization of federal tax credits, state tax 







    law changes and associated valuation allowance release 




    (46)





    Tax expense attributable to international legal entity reorganization 







    and retroactive application of new tax authority adminstrative policy 




    5





    Adjusted net income




    $           219




    $           192








    Diluted shares - as reported




    147.0




    146.1



    Adjusted diluted shares




    147.0




    146.1








    Diluted adjusted EPS




    $          1.49




    $          1.31



     


     





    SOURCE Dana Incorporated

    Media: Jeff Cole, +1-419-887-3535, jeff.cole@dana.com; Investors: Craig Barber, +1-419-887-5166, craig.barber@dana.com
    • Careers
    • Investors
    • Newsroom
    • Suppliers Suppliers
    • Resources Resources
    2024 10-K Filing
    Learn More about our Annual Report
    Company
    • Sustainability
    • Vision, Mission, and Values
    • History
    • Innovation and Technology
    • Leadership
    • Brands
    Markets
    • Light Vehicle
    • Commercial Vehicle
    • Off-Highway
    • Aftermarket
    Products
    • Light Vehicle
    • Commercial Vehicle
    • Off-Highway
    • Hydraulics
    e-Mobility
    • Why Electrify with Dana
    • Software and Controls
    Contact
    • Locations
    • Careers
    • Investors
    • Newsroom
    • Suppliers Suppliers
    • Resources Resources
    • Terms of Use
    • Privacy Notice
    • Sitemap Sitemap
    • Linked-in
    • Twitter
    • youtube
    • Facebook
    Copyright © 2025 Dana Limited. All Rights Reserved