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
    • Light Vehicle
    • Commercial Vehicle
    • Aftermarket
  • Products
    • Light Vehicle
    • Commercial Vehicle
    • Aftermarket
    • 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
    • Light Vehicle
    • Commercial Vehicle
    • 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
    Aftermarket
      Hydraulics
        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 Third-Quarter 2017 Financial Results, Raises Full-Year Guidance
      Newsroom
      • Press Releases
      • Events
      • Get News

      Dana Incorporated Announces Third-Quarter 2017 Financial Results, Raises Full-Year Guidance

      Oct. 26, 2017

      MAUMEE, Ohio, Oct. 26, 2017 /PRNewswire/ --


      Highlights



      • Sales of $1.8 billion; 32 percent year-over-year growth; 21 percent organic growth
      • Net income attributable to Dana of $69 million; diluted EPS of $0.46
      • Adjusted EBITDA of $216 million, providing a margin of 11.8 percent
      • Diluted adjusted EPS of $0.59; 20 percent growth compared with last year
      • Operating cash flow of $181 million; free cash flow of $99 million
      • Full-year 2017 guidance raised:

        • Sales guidance increased by $200 million
        • Adjusted EBITDA guidance increased by $30 million
        • Margin guidance increased by 10 basis points
        • Diluted adjusted EPS guidance increased by 10 cents per share
        • Free cash flow guidance increased by $50 million

       


      Dana Incorporated logo. (PRNewsFoto/Dana Incorporated)



      Dana Incorporated (NYSE: DAN) today announced financial results for the third quarter of 2017.


      "The third quarter was further evidence that our dedicated team members are committed to successfully executing our enterprise strategy.  We continue to generate strong organic growth, remaining focused on new business launches while successfully integrating our recent acquisitions," said James Kamsickas, Dana president and chief executive officer. "The combination of strong market demand, new business, and cost discipline has enabled all four of our business units to deliver improved margins over the first nine months of this year.  We continue to deliver industry-leading products and services for our customers, returns for our investors, and value for all our stakeholders."


      Third-Quarter Financial Results
      Sales for the third quarter of 2017 totaled $1.83 billion, compared with $1.38 billion in the same period of 2016, an increase of 32 percent for the quarter and 23 percent year-to-date.  The quarterly increase was driven in part by recent acquisitions that contributed $133 million.  Currency provided a tailwind to sales of $28 million.  Excluding acquisitions and currency effects, stronger market demand and new business generated 21 percent organic sales growth.


      Net income attributable to Dana for the third quarter of 2017 was $69 million, compared with $57 million in the same period last year.  Net income benefited from increased adjusted EBITDA of $48 million and reduced restructuring expense of $15 million.  Partially offsetting these benefits were increased depreciation and amortization expense, largely attributable to our recent acquisitions and a higher level of capital investment, increased income tax expense, and costs of $13 million associated with debt refinancing actions undertaken this past quarter.  Reported diluted earnings per share were $0.46 in the third quarter of 2017, compared with $0.39 in the same period last year.


      Adjusted EBITDA of $216 million provided an 11.8 percent margin in the third quarter of 2017, compared with $168 million or 12.1 percent margin in the third quarter in 2016.  Last year's third quarter benefited from $7 million of gains in the Dana Companies subsidiary that we divested last December.  Excluding these gains, this year's third quarter margin performance was 20 basis points better than last year's adjusted margin of 11.6 percent.  Stronger end-market demand and conversion of new business backlog added $37 million in adjusted EBITDA this quarter, while the Brevini and USM acquisitions added an additional $15 million. 


      Changes in foreign currency rates improved earnings by $3 million.  Year-to-date, organic EBITDA growth of $125 million provided a 20 percent incremental margin.


      Diluted adjusted earnings per share in the third quarter of 2017 were $0.59, compared with $0.49 in the same period last year, primarily driven by the year-over-year earnings improvement.


      Operating cash flow in this year's third quarter was $181 million, compared with $42 million in the same period of 2016.   Inclusive of capital spending of $82 million in the third quarter of 2017, free cash flow was $99 million, $125 million better than the same period last year.  Higher earnings and improved working capital efficiency were the primary drivers.  Lower cash taxes and net interest were offset by increased transaction costs driven by recent acquisitions and higher capital spending to support new business launches.


      "We are pleased to report strong financial results again this quarter, as our operational performance and improved end-market demand have allowed us to raise our 2017 financial guidance," said Jonathan Collins, executive vice president and chief financial officer of Dana. "Our efforts this year, along with continued momentum into next year, have Dana on pace to achieve the financial targets, which we set at our investor day about this time last year, earlier than originally expected."


      Updated 2017 Full-Year Financial Targets(1) 
      Dana has raised key financial guidance across all business units.   



      • Sales of $7.0 to $7.2 billion;
      • Adjusted EBITDA of $820 to $850 million;
      • Adjusted EBITDA as a percent of sales of 11.7 to 11.9 percent;
      • Diluted adjusted EPS of $2.30 to $2.50;
      • Cash flow from operations of $530 to $570 million;
      • Capital spending of $380 to $420 million; and
      • Free cash flow of $130 to $170 million.

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


      Dana Named PACE Award Finalist for the Seventh Consecutive Year
      Dana announced this month that its new constant-velocity joint for heavy-duty pickup trucks has been named a finalist for the 2018 Automotive News PACE Awards.  This technology was recently launched in the Ford Super Duty pickup truck and is receiving outstanding feedback.


      The 6,000 Nm Rzeppa-style constant-velocity joint provides a durable solution for use in heavy-duty pickup trucks.  The technology is the first use of a CV joint in pickup trucks and is able to improve strength, maximize efficiency, and reduce weight over previous technologies. 


      Dana has earned five PACE Awards since the program's inception, most recently in 2017 for its Victor Reinz® multi-layer steel transmission pump gasket.  The company's adaptive air/oil separation system and Spicer® OpTiMa™ tire pressure management system also were named finalists in 2017.


      Dana Continues Growth Through Expansion
      To further support growth in China, Dana will be repurposing a former Brevini facility in Yancheng, China, to manufacture the company's line of direct-insulation thermal-acoustic protective shielding to meet various thermal and acoustical management needs within exhaust or powertrain systems. 


      This plant is strategically positioned in close proximity to Dana's regional Asia headquarters and technology center in Shanghai, China, and will enable the company to deliver technologies to its China customers more quickly and cost effectively.


      Dana has served the rapidly growing Chinese automobile market for more than 25 years, and this expansion helps to support growth in this important market, lower costs by leveraging Dana's current assets and capabilities, and support vehicle manufacturers with technologies that deliver superior performance and promote sustainability.


      The company announced earlier this year it will be building a new facility in Chongqing, China, that will produce advanced driveline products for the Chinese market.  It is scheduled to open in late 2018. 


      In addition to expansion in China, Dana celebrated the grand opening of its new high-tech axle manufacturing facility in Toledo, Ohio, United States, on Oct. 25, along with a new Australian manufacturing facility that opened earlier this year.


      A new manufacturing facility in Győr, Hungary, is scheduled to open in 2018. 


      Dana to Host Conference Call at 11 a.m. Today
      Dana will discuss its third-quarter results in a conference call at 11 a.m. EDT today.  Participants may listen to the conference call via audio streaming online or telephone.  Slide viewing is available via Dana's investor website: www.dana.com/investors.  U.S. and Canadian locations should dial 1-888-311-4590 and international locations should dial 1-706-758-0054.  Please enter conference I.D. 98697429 and ask for the "Dana Incorporated's Financial Webcast and Conference Call."  Phone registration will be available starting at 10:30 a.m. 


      An audio recording of the webcast will be available after 5 p.m. today by dialing 1-855-859-2056 (U.S. or Canada) or 1-404-537-3406 (international) and entering conference I.D. 98697429.  A webcast replay will be available after 5 p.m. today 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, 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 and impairment expense, 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, off-highway, and industrial markets as well as industrial and stationary equipment applications.  Founded in 1904, Dana employs nearly 29,000 people in 33 countries on six continents who are committed to delivering long-term value to customers.  The company reported sales of more than $5.8 billion in 2016.  Based in Maumee, Ohio, the company's headquarters operations were selected as a "Top Workplace" by The (Toledo) Blade in 2017.  For more information, please visit dana.com.


       























































































































































































































































       DANA INCORPORATED 









       Consolidated Statement of Operations (Unaudited) 









       For the Three Months Ended September 30, 2017 and 2016 




















      Three Months Ended



       (In millions, except per share amounts) 





      September 30,







      2017




      2016



       Net sales 






      $      1,831




      $      1,384



       Costs and expenses 








           Cost of sales 





      1,562




      1,176



           Selling, general and administrative expenses 





      125




      99



           Amortization of intangibles 





      4




      2



           Restructuring charges, net 





      2




      17



       Other income, net 





      1




      6



       Earnings before interest and income taxes 





      139




      96



       Loss on extinguishment of debt 





      (13)





       Interest income 





      3




      3



       Interest expense 





      25




      27



       Earnings before income taxes 





      104




      72



       Income tax expense 





      33




      13



       Equity in earnings of affiliates 





      2




      2



       Net income 





      73




      61



           Less: Noncontrolling interests net income 





      3




      4



           Less: Redeemable noncontrolling interests net income 




      1





       Net income attributable to the parent company 





      $            69




      $            57










       Net income per share available to common stockholders 







          Basic 






      $        0.47




      $        0.40



          Diluted 






      $        0.46




      $        0.39










       Weighted-average shares outstanding - Basic 





      145.0




      144.0



       Weighted-average shares outstanding - Diluted 





      146.9




      144.6










       Cash dividends declared per share 





      $        0.06




      $        0.06



       


       























































































































































































































































       DANA INCORPORATED 









       Consolidated Statement of Operations (Unaudited) 









       For the Nine Months Ended September 30, 2017 and 2016 




















      Nine Months Ended



       (In millions, except per share amounts) 





      September 30,







      2017




      2016



       Net sales 






      $      5,372




      $      4,379



       Costs and expenses 








           Cost of sales 





      4,564




      3,739



           Selling, general and administrative expenses 





      379




      303



           Amortization of intangibles 





      9




      6



           Restructuring charges, net 





      14




      23



       Other income (expense), net 





      (8)




      9



       Earnings before interest and income taxes 





      398




      317



       Loss on extinguishment of debt 





      (19)




      (17)



       Interest income 





      8




      8



       Interest expense 





      79




      84



       Earnings before income taxes 





      308




      224



       Income tax expense 





      94




      66



       Equity in earnings of affiliates 





      12




      6



       Net income 





      226




      164



           Less: Noncontrolling interests net income 





      13




      9



           Less: Redeemable noncontrolling interests net loss 




      (2)





       Net income attributable to the parent company 





      $         215




      $         155










       Net income per share available to common stockholders 







          Basic 






      $        1.46




      $        1.06



          Diluted 






      $        1.45




      $        1.05










       Weighted-average shares outstanding - Basic 





      144.8




      146.7



       Weighted-average shares outstanding - Diluted 





      146.5




      147.1










       Cash dividends declared per share 





      $        0.18




      $        0.18



       


       


















































































































       DANA INCORPORATED 







       Consolidated Statement of Comprehensive Income (Unaudited) 







       For the Three Months Ended September 30, 2017 and 2016 














      Three Months Ended



       (In millions) 




      September 30,





      2017




      2016



       Net income 




      $            73




      $            61



       Other comprehensive income (loss), net of tax: 








      Currency translation adjustments




      (1)




      (8)




      Hedging gains and losses




      (14)




      (11)




      Investment and other gains and losses






      (5)




      Defined benefit plans




      19






      Other comprehensive income (loss)




      4




      (24)



      Total comprehensive income




      77




      37




      Less: Comprehensive income attributable to noncontrolling interests




      (5)




      (4)




      Less: Comprehensive income attributable to redeemable noncontrolling interests




      (1)





      Comprehensive income attributable to the parent company




      $            71




      $            33



       


       


















































































































       DANA INCORPORATED 







       Consolidated Statement of Comprehensive Income (Unaudited) 







       For the Nine Months Ended September 30, 2017 and 2016 














      Nine Months Ended



       (In millions) 




      September 30,





      2017




      2016



       Net income 




      $         226




      $         164



       Other comprehensive income (loss), net of tax: 








      Currency translation adjustments




      (2)




      (2)




      Hedging gains and losses




      (13)




      (21)




      Investment and other gains and losses






      (2)




      Defined benefit plans




      29




      13




      Other comprehensive income (loss)




      14




      (12)



      Total comprehensive income




      240




      152




      Less: Comprehensive income attributable to noncontrolling interests




      (18)




      (10)




      Less: Comprehensive loss attributable to redeemable noncontrolling interests




      -




      -



      Comprehensive income attributable to the parent company




      $         222




      $         142



       


       






























































































































































































































































































       DANA INCORPORATED 






       Consolidated Balance Sheet (Unaudited) 






       As of September 30, 2017 and December 31, 2016 










       (In millions, except share and per share amounts) 



      September 30,




      December 31,




      2017




      2016



       Assets 






       Current assets 






       Cash and cash equivalents 



      $                558




      $               707



       Marketable securities 



      38




      30



       Accounts receivable 







       Trade, less allowance for doubtful accounts of $9 in 2017 and $6 in 2016 



      1,074




      721




       Other 



      176




      110



       Inventories 



      911




      638



       Other current assets 



      86




      78





       Total current assets 



      2,843




      2,284



       Goodwill 



      138




      90



       Intangibles 



      177




      109



       Deferred tax assets 



      567




      588



       Other noncurrent assets 



      68




      226



       Investments in affiliates 



      155




      150



       Property, plant and equipment, net 



      1,762




      1,413





       Total assets 



      $             5,710




      $            4,860









       Liabilities and equity 






       Current liabilities 






       Notes payable, including current portion of long-term debt 



      $                  26




      $                 69



       Accounts payable 



      1,154




      819



       Accrued payroll and employee benefits 



      215




      149



       Taxes on income 



      34




      15



       Other accrued liabilities 



      224




      201





       Total current liabilities 



      1,653




      1,253



       Long-term debt, less debt issuance costs of $22 in 2017 and $21 in 2016 



      1,765




      1,595



       Pension and postretirement obligations 



      564




      565



       Other noncurrent liabilities 



      384




      205





       Total liabilities 



      4,366




      3,618



       Commitments and contingencies 






       Redeemable noncontrolling interest 



      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, 








       144,861,213 and 143,938,280 shares outstanding 



      2




      2




       Additional paid-in capital 



      2,348




      2,327




       Retained earnings 



      202




      195




       Treasury stock, at cost (7,001,051 and 6,812,784 shares) 



      (87)




      (83)




       Accumulated other comprehensive loss 



      (1,277)




      (1,284)





       Total parent company stockholders' equity 



      1,188




      1,157



       Noncontrolling interests 



      109




      85





       Total equity 



      1,297




      1,242





       Total liabilities and equity 



      $             5,710




      $            4,860



       


       















































































































































































































































































       DANA INCORPORATED 







       Consolidated Statement of Cash Flows (Unaudited) 





       For the Three Months Ended September 30, 2017 and 2016 












      Three Months Ended



       (In millions) 




      September 30,





      2017




      2016



       Operating activities 







       Net income 




      $            73




      $            61



       Depreciation 




      58




      45



       Amortization of intangibles 




      4




      3



       Amortization of deferred financing charges 




      1




      2



       Call premium on debt 




      10





       Write-off of deferred financing costs 




      3





       Earnings of affiliates, net of dividends received 




      4





       Stock compensation expense 




      7




      4



       Deferred income taxes 




      5




      (4)



       Pension contributions, net 




      (1)




      (3)



       Change in working capital 




      24




      (59)



       Other, net 




      (7)




      (7)



       Net cash provided by operating activities (1) 




      181




      42








       Investing activities 







       Purchases of property, plant and equipment (1) 




      (82)




      (68)



       Purchases of marketable securities 




      (6)




      (16)



       Proceeds from sales of marketable securities 






      43



       Proceeds from maturities of marketable securities 




      3




      11



       Other 




      (1)




      (7)



       Net cash used in investing activities 




      (86)




      (37)








       Financing activities 







       Net change in short-term debt 




      (17)




      2



       Proceeds from long-term debt 




      276





       Repayment of long-term debt 




      (352)




      (2)



       Call premium on debt 




      (10)





       Deferred financing payments 




      (3)





       Dividends paid to common stockholders 




      (9)




      (8)



       Distributions to noncontrolling interests 




      (4)




      (13)



       Other 




      3




      (4)



       Net cash used in financing activities 




      (116)




      (25)








       Net decrease in cash and cash equivalents 




      (21)




      (20)



       Cash and cash equivalents − beginning of period 




      568




      745



       Effect of exchange rate changes on cash balances 




      11




      2



       Cash and cash equivalents − end of period 




      $         558




      $         727















      (1)



      Free cash flow of $99 in 2017 and ($26) in 2016 is the sum of net cash provided by




      operating activities reduced by the purchases of property, plant and equipment.



       


       















































































































































































































































































































       DANA INCORPORATED 








       Consolidated Statement of Cash Flows (Unaudited) 





       For the Nine Months Ended September 30, 2017 and 2016 














      Nine Months Ended



       (In millions) 




      September 30,






      2017




      2016



       Operating activities 







       Net income 




      $         226




      $         164



       Depreciation 




      162




      129



       Amortization of intangibles 




      10




      7



       Amortization of deferred financing charges 




      4




      4



       Call premium on debt 




      15




      12



       Write-off of deferred financing costs 




      4




      5



       Earnings of affiliates, net of dividends received 




      2




      3



       Stock compensation expense 




      17




      11



       Deferred income taxes 




      10




      1



       Pension contributions, net 




      (4)




      (12)



       Gain on sale of subsidiary 




      (3)





       Change in working capital 




      (80)




      (142)



       Other, net 




      (2)





       Net cash provided by operating activities (1) 




      361




      182









       Investing activities 







       Purchases of property, plant and equipment (1) 




      (251)




      (198)



       Acquisition of businesses, net of cash acquired 




      (184)




      (18)



       Purchases of marketable securities 




      (23)




      (41)



       Proceeds from sales of marketable securities 




      1




      47



       Proceeds from maturities of marketable securities 




      16




      33



       Proceeds from sale of subsidiary 




      3





       Other 






      (10)



       Net cash used in investing activities 




      (438)




      (187)









       Financing activities 







       Net change in short-term debt 




      (96)




      14



       Proceeds from long-term debt 




      676




      441



       Repayment of long-term debt 




      (640)




      (378)



       Call premium on debt 




      (15)




      (12)



       Deferred financing payments 




      (9)




      (10)



       Dividends paid to common stockholders 




      (26)




      (26)



       Distributions to noncontrolling interests 




      (7)




      (16)



       Repurchases of common stock 






      (81)



       Other 




      4




      (4)



       Net cash used in financing activities 




      (113)




      (72)









       Net decrease in cash and cash equivalents 




      (190)




      (77)



       Cash and cash equivalents − beginning of period 




      707




      791



       Effect of exchange rate changes on cash balances 




      41




      13



       Cash and cash equivalents − end of period 




      $         558




      $         727
















      (1)



      Free cash flow of $110 in 2017 and ($16) in 2016 is the sum of net cash provided by




      operating activities reduced by the purchases of property, plant and equipment.



       


       







































































































       DANA INCORPORATED 






       Segment Sales and Segment EBITDA (Unaudited) 



       For the Three Months Ended September 30, 2017 and 2016 








      Three Months Ended



       (In millions) 



      September 30,




      2017




      2016



       Sales 






         Light Vehicle



      $           805




      $           631



         Commercial Vehicle



      371




      294



         Off-Highway



      384




      199



         Power Technologies



      271




      260



       Total Sales 



      $        1,831




      $        1,384







       Segment EBITDA 






         Light Vehicle



      $             91




      $             73



         Commercial Vehicle



      33




      23



         Off-Highway



      55




      28



         Power Technologies



      41




      42



       Total Segment EBITDA 



      220




      166



       Corporate expense and other items, net 



      (4)




      2



       Adjusted EBITDA 



      $           216




      $           168



       


       
















































































































































       DANA INCORPORATED 





       Segment Sales and Segment EBITDA (Unaudited) 





       For the Nine Months Ended September 30, 2017 and 2016 














      Nine Months Ended



       (In millions) 





      September 30,






      2017




      2016



       Sales 








         Light Vehicle





      $        2,369




      $        1,913



         Commercial Vehicle





      1,057




      976



         Off-Highway





      1,107




      692



         Power Technologies





      839




      798



       Total Sales 





      $        5,372




      $        4,379









       Segment EBITDA 








         Light Vehicle





      $           273




      $           202



         Commercial Vehicle





      91




      81



         Off-Highway





      157




      97



         Power Technologies





      132




      120



       Total Segment EBITDA 





      653




      500



       Corporate expense and other items, net 





      (15)




      (6)



       Adjusted EBITDA 





      $           638




      $           494



       


       















































































































































       DANA INCORPORATED 







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



       For the Three Months Ended September 30, 2017 and 2016 












      Three Months Ended



       (In millions) 




      September 30,





      2017




      2016



       Segment EBITDA 




      $           220




      $           166



         Corporate expense and other items, net




      (4)




      2



       Adjusted EBITDA 




      216




      168



         Depreciation




      (58)




      (45)



         Amortization of intangibles




      (4)




      (3)



         Restructuring




      (2)




      (17)



         Stock compensation expense




      (7)




      (4)



         Strategic transaction expenses




      (3)




      (3)



         Other items




      (2)





         Amounts attributable to previously divested/closed operations




      (1)





         Earnings before interest and income taxes




      139




      96



         Loss on extinguishment of debt




      (13)





         Interest expense




      (25)




      (27)



         Interest income




      3




      3



       Earnings before income taxes 




      104




      72



       Income tax expense 




      33




      13



       Equity in earnings of affiliates 




      2




      2



       Net income 




      $             73




      $             61



       


       





















































































































































       DANA INCORPORATED 







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



       For the Nine Months Ended September 30, 2017 and 2016 












      Nine Months Ended



       (In millions) 




      September 30,





      2017




      2016



       Segment EBITDA 




      $           653




      $           500



         Corporate expense and other items, net




      (15)




      (6)



       Adjusted EBITDA 




      638




      494



         Depreciation




      (162)




      (129)



         Amortization of intangibles




      (10)




      (7)



         Restructuring




      (14)




      (23)



         Stock compensation expense




      (17)




      (11)



         Strategic transaction expenses




      (20)




      (6)



         Acquisition related inventory adjustments




      (14)





         Other items




      (5)




      (4)



         Amounts attributable to previously divested/closed operations




      2




      3



         Earnings before interest and income taxes




      398




      317



         Loss on extinguishment of debt




      (19)




      (17)



         Interest expense




      (79)




      (84)



         Interest income




      8




      8



       Earnings before income taxes 




      308




      224



       Income tax expense 




      94




      66



       Equity in earnings of affiliates 




      12




      6



       Net income 




      $           226




      $           164



       


       


























































































































































       DANA INCORPORATED 







       Diluted Adjusted EPS (Unaudited) 







       For the Three Months Ended September 30, 2017 and 2016 











       (In millions, except per share amounts) 










      Three Months Ended






      September 30,






      2017




      2016



       Net income attributable to parent company 




      $             69




      $             57



       Items impacting income before income taxes: 








       Restructuring charges 




      2




      17




       Amortization of intangibles 




      4




      3




       Loss on extinguishment of debt 




      13






       Strategic transaction expenses 




      3




      3




       Other items 




      3




      (1)



       Items impacting income taxes: 








       Net income tax expense on items above 




      (8)




      (10)




       Tax effects of legal entity restructuring 






      2



       Adjusted net income 




      $             86




      $             71









       Diluted shares - as reported 




      147




      145



       Adjusted diluted shares 




      147




      145









       Diluted adjusted EPS 




      $          0.59




      $          0.49



       


       








































































































































































       DANA INCORPORATED 







       Diluted Adjusted EPS (Unaudited) 







       For the Nine Months Ended September 30, 2017 and 2016 











       (In millions, except per share amounts) 










      Nine Months Ended






      September 30,






      2017




      2016



       Net income attributable to parent company 




      $           215




      $           155



       Items impacting income before income taxes: 








       Restructuring charges 




      14




      23




       Amortization of intangibles 




      10




      7




       Loss on extinguishment of debt 




      19




      17




       Income on sale of subsidiary 




      (3)






       Strategic transaction expenses 




      20




      6




       Acquisition related inventory adjustments 




      14






       Other items 




      6




      (4)



       Items impacting income taxes: 








       Net income tax expense on items above 




      (17)




      (12)




       Tax effects of legal entity restructuring 






      8



       Adjusted net income 




      $           278




      $           200









       Diluted shares - as reported 




      147




      147



       Adjusted diluted shares 




      147




      147









       Diluted adjusted EPS 




      $          1.90




      $          1.36



       


       





      SOURCE Dana Incorporated

      Media Contact: Jeff Cole, +1-419-887-3535, jeff.cole@dana.com; Investor Contact: 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
      • Aftermarket
      Products
      • Light Vehicle
      • Commercial Vehicle
      • Aftermarket
      • 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 © 2026 Dana Limited. All Rights Reserved