Oct 26, 2021, 06:59 ETDana Incorporated Reports 2021 Third-quarter Financial ResultsKey Highlights Sales of $2.2 billion Net income attributable to Da…

MAUMEE, Ohio, Oct. 26, 2021 /PRNewswire/ —

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

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.”

Revised 2021 Financial Target Ranges1

  • 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.

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.

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.

 DANA INCORPORATED 

 Consolidated Statement of Operations (Unaudited) 

 For the Three Months Ended September 30, 2021 and 2020 

           
     

Three Months Ended

 (In millions, except per share amounts) 

 

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

 DANA INCORPORATED 

 Consolidated Statement of Operations (Unaudited) 

 For the Nine Months Ended September 30, 2021 and 2020 

 
     

Nine Months Ended

 (In millions, except per share amounts) 

 

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

 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

 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)

 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,

 

December 31,

   

2021

 

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

 DANA INCORPORATED 

 Consolidated Statement of Cash Flows (Unaudited) 

 For the Three Months Ended September 30, 2021 and 2020 

           
     

Three Months Ended

 (In millions) 

 

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

 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

 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

 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

 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

 DANA INCORPORATED 

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

 For the Three Months Ended September 30, 2021 and 2020 

         
   

Three Months Ended

 (In millions) 

 

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

 DANA INCORPORATED 

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

 For the Nine Months Ended September 30, 2021 and 2020 

         
   

Nine Months Ended

 (In millions) 

 

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)

 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

 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

SOURCE Dana Incorporated

Related Links

http://www.dana.com

Go to Source