Dana Holding Corporation Reports Record Full-Year 2012 Results

- Sales of $7.2 billion for 2012

- Record net income of $300 million compared with $219 million in 2011

- Diluted Adjusted Earnings Per Share of $1.75 compared with $1.66 in 2011

- Adjusted EBITDA of $781 million; Adjusted EBITDA margin increased to 10.8 percent, 70 basis points higher than 2011, reflecting continued cost discipline and margin improvement actions

- Record free cash flow of $325 million, excluding voluntary pension contributions, $151 million or 87 percent higher than 2011

- Initiated common dividend

- Announced $250 million common share repurchase program

- Dana technologies featured on 2013 North American Car and Truck of Year, 2013 Green Car of Year, 2013 Heavy Duty Commercial Truck of Year, six of Ward's 10 Best Engines for 2013

Feb 21, 2013, 07:00 ET from Dana Holding Corporation

MAUMEE, Ohio, Feb. 21, 2013 /PRNewswire/ -- Dana Holding Corporation (NYSE: DAN) today announced its fourth-quarter and full-year 2012 results.  Sales for the year totaled $7.2 billion compared with $7.5 billion for 2011.

The impact of currency lowered sales by $322 million compared with last year. Excluding currency, Dana sales increased in most of its segments although this growth was offset by a decline in Commercial Vehicle sales of $169 million, principally reflecting weak end-market demand.

The company's execution of profitability actions continued to improve margin performance despite lower sales in 2012 compared with the prior year.  Net income for the full-year was a record $300 million, compared with $219 million in the previous year.  Driven by continued improvement in operating results, net income in both 2012 and 2011 included income tax benefits related to lower valuation allowances for certain foreign jurisdictions. In 2012, these tax benefits totaled $54 million, compared with $8 million in 2011.  Diluted adjusted earnings per share, which excludes these tax benefits, was $1.75 for 2012 compared with $1.66 in 2011.

Dana reported adjusted EBITDA of $781 million for 2012, $16 million higher than 2011. Adjusted EBITDA as a percent of sales for 2012 increased 70 basis points to 10.8 percent, compared with 10.1 percent in 2011.

Adjusting for a $150 million voluntary contribution to the company's U.S. pension plans in early 2012, Dana generated strong free cash flow of $325 million for the full-year, an increase of $151 million compared with 2011. Capital spending in 2012 was $164 million, demonstrating a continued focus on investment discipline and utilization across each of Dana's business segments.  

Sales for the fourth-quarter were $1.6 billion compared with $1.9 billion for the same period in 2011, reflecting the impact of unfavorable currency of $41 million; program roll offs of $95 million; and lower end-market demand of $155 million, principally impacting Dana's Commercial Vehicle and Off-Highway business segments.  Dana's net income of $88 million in the fourth quarter of 2012 compares with $71 million in 2011, including the benefit of income tax valuation allowance releases.

Adjusted EBITDA for the quarter was $154 million, compared with $183 million in 2011. Continued cost-structure actions in the fourth quarter of 2012 reduced the impact of significantly lower sales on adjusted EBITDA performance compared with a year ago.  Free cash flow for the fourth quarter was $167 million, $52 million higher than 2011, driven principally by improved working capital performance and lower capital spending.

"I am pleased with Dana's performance for 2012, despite end-market volatility in almost every region of the world," said company President and Chief Executive Officer Roger J. Wood.  "Our full-year results demonstrate a continued focus and execution on controllable levers across each of our business segments to adjust our cost structure in light of the market environment as well as disciplined investment, resulting in strong margin expansion and cash flow generation."

Common Share Repurchase Program Update  In October, Dana's Board of Directors approved a share repurchase program for up to $250 million of its currently outstanding shares of common stock.  Dana is repurchasing its shares either in the open market or through privately negotiated transactions.  During the quarter, the company repurchased 1.07 million shares at a cost of approximately $15 million.

The share repurchases are subject to prevailing market conditions and other considerations.  The company has sufficient liquidity to support this initiative and is utilizing its excess cash for the program.

Recognition of Dana Innovation and Technology  Dana's driveline, sealing, and thermal-management solutions were featured on both the 2013 North American Car and Truck of the Year, the 2013 Heavy Duty Commercial Truck of the Year, six of Ward's 10 Best Engines, and the 2013 Green Car of the Year.

The North American Truck of the Year, the 2013 Ram 1500, features a Spicer® rear driveshaft on all models, as well as cam covers, exhaust gaskets, and active warm up units on some models.  The Cadillac ATS, which is the 2013 North America Car of the Year, includes a variety of Dana technologies, such as cylinder-head gaskets, exhaust gaskets, cam cover gaskets, valve stem seals, thermal-acoustical protective shielding (TAPS), and engine oil coolers, depending on engine variations.

Dana also provides Spicer® drive axles, steer axles, and driveshafts for the Kenworth T680, named the 2013 Heavy Duty Commercial Vehicle Truck of the Year by the American Truck Dealers.  Dana's Spicer® Diamond Series™ driveshaft can also be specified as an option for this vehicle.

In addition to these award-winning vehicles, Dana supplies the following engine technologies for the 2013 Ward's 10 Best Engines:

  • Audi 3.0L TFSI Supercharged DOHC V-6 – cylinder-head gaskets and secondary gaskets
  • BMW 2.0L N20 Turbocharged DOHC I-4 – secondary gaskets
  • GM 2.0L Turbocharged I-4 – cylinder-head gaskets, engine oil coolers, and valve stem seals
  • Chrysler 3.6L DOHC Pentastar V-6 – exhaust gaskets and TAPS
  • Ford 2.0L EcoBoost DOHC I-4 – cylinder-head gaskets, exhaust manifold gaskets, and down stream exhaust gaskets
  • Honda 3.5L SOHC V-6 – cam covers

Dana technologies are also featured on the Green Car Journal's Green Car of the Year, the 2013 Ford Fusion, which was honored at the L.A. Auto Show in November.  The vehicle features Dana cylinder-head gaskets, exhaust system gaskets, heat shields, transmission oil coolers, thermal bypass valves, and combo coolers.

New Product Technologies  Product innovation is the foundation for Dana's growth strategy. During 2012, Dana introduced a number of new product technologies focused on market drivers that provide both value to customers and increasing return on investment to shareholders.  Examples of these product technologies include:

  • Next-generation Spicer® axles with AdvanTEK™ gearing and other features that reduce weight while improving performance and efficiency;
  • New Spicer® Pro-40™ tandem axles with a SelecTTrac™ housing option, which reduces weight and improves fuel efficiency;
  • Spicer® 318 hydrostatic continuously variable transmission that greatly improve fuel economy in off-highway equipment;
  • New multi-layer steel separator plates that improve transmission sealing, efficiency, and durability;
  • A new Spicer® PowerBoost™ hydraulic-hybrid powertrain concept that captures kinetic energy otherwise wasted throughout the drivetrain and work circuits, and then uses this recuperated energy to help power the vehicle;
  • New Spicer® Rui Ma™ drivetrain solutions that offer an optimized blend of product features, performance, dependability, and cost demanded by most purchasers of Chinese-made construction, mining, and material-handling equipment; and
  • Advanced tire-pressure management systems for line-haul tractors and agricultural equipment that improve fuel efficiency and reduce maintenance costs.

2013 Financial Targets  As previously announced in January, Dana has established the following financial targets for full-year 2013:

  • Sales of approximately $7.1 billion,
  • Adjusted EBITDA of $800 million to $820 million,
  • Adjusted EBITDA as a percent of sales of approximately 11.4 percent, 
  • Diluted adjusted EPS of $1.88 to $1.95 (excluding the impact of Dana's share repurchase program),
  • Capital spending of $180 million to $200 million, and
  • Free cash flow of $240 million to $260 million.

Based on the profitability improvements in Dana's U.S. operations over the last three years and expected future performance, it is reasonably possible that in excess of $800 million of income tax valuation allowance will be released in 2013.

"We have and will continue to maintain our cost and investment discipline and remain flexible as 2013 unfolds," said Wood. "We are confident that we are also well-positioned to take advantage of further margin expansion opportunities in the event of a stronger production environment."

Dana to Host Conference Call at 10 a.m. Today  Dana will discuss its full-year and fourth-quarter results in a conference call at 10 a.m. EST 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/investorsUnited States and Canadian locations should dial 888-311-4590 and international locations should call 1-706-758-0054, and enter 88747411.  Please ask for the "Dana Holding Corporate Financial Webcast and Conference Call."  Phone registration will be available starting at 9:30 a.m. 

An audio recording of the webcast will be available after 5 p.m. today; dial 855-859-2056 (U.S. or Canada) or 404-537-3406 (international) and enter 88747411.  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 earnings from continuing and discontinued operations before interest, taxes, depreciation, amortization, non-cash equity grant expense, restructuring expense and other nonrecurring items (gain/loss on debt extinguishment or divestitures, impairment, etc.).  The most significant impact on Dana's ongoing results of operations as a result of applying fresh start accounting following our emergence from bankruptcy was higher depreciation and amortization.  By using adjusted EBITDA, a performance measure which excludes depreciation and amortization, the comparability of results is enhanced.  Management also believes that adjusted EBITDA is an important measure since the financial covenants in our debt agreements are based, in part, on adjusted EBITDA. Adjusted EBITDA should not be considered a substitute for income (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.

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 expense, amortization expense and other nonrecurring items (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 excluding any bankruptcy claim-related payments, 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.

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 Holding Corporation  Dana is a world-leading supplier of driveline, sealing, and thermal-management technologies that improve the efficiency and performance of passenger, commercial, and off-highway vehicles with both conventional and alternative-energy powertrains.  The company's global network of engineering, manufacturing, and distribution facilities provides original-equipment and aftermarket customers with local product and service support. Based in Maumee, Ohio, Dana employs approximately 23,000 people in 26 countries and reported 2012 sales of $7.2 billion. For more information, please visit www.dana.com.

 

 DANA HOLDING CORPORATION 

 Consolidated Statement of Operations (Unaudited) 

 For the Three Months Ended December 31, 2012 and 2011 

Three Months Ended

 (In millions except per share amounts) 

December 31, 

2012

2011

 Net sales 

$      1,609

$      1,895

 Costs and expenses 

     Cost of sales 

1,412

1,680

     Selling, general and administrative expenses 

102

91

     Amortization of intangibles 

18

19

     Restructuring charges, net 

17

22

     Other income, net 

10

3

 Income from continuing operations before 

     interest expense and income taxes 

70

86

 Interest expense 

21

20

 Income from continuing operations before 

     income taxes 

49

66

 Income tax benefit 

(46)

(6)

 Equity in earnings of affiliates 

(2)

4

 Income from continuing operations 

93

76

 Loss from discontinued operations 

(1)

 Net income 

93

75

     Less: Noncontrolling interests net income 

5

4

 Net income attributable to the parent company 

88

71

 Preferred stock dividend requirements 

8

8

 Net income available to common stockholders 

$            80

$            63

 Net income per share available to parent 

     company common stockholders: 

    Basic: 

         Income from continuing operations 

$        0.54

$        0.44

         Loss from discontinued operations 

$             -

$       (0.01)

         Net income 

$        0.54

$        0.43

    Diluted: 

         Income from continuing operations 

$        0.41

$        0.33

         Income from discontinued operations 

$             -

$             -

         Net income 

$        0.41

$        0.33

 Weighted-average common shares outstanding 

    Basic 

148.5

147.3

    Diluted 

214.8

214.1

Dividends declared per common share

$        0.05

$             -

 DANA HOLDING CORPORATION 

 Consolidated Statement of Operations 

 For the Twelve Months Ended December 31, 2012 and 2011 

Twelve Months Ended

 (In millions except per share amounts) 

December 31, 

2012

2011

 Net sales 

$      7,224

$      7,544

 Costs and expenses 

     Cost of sales 

6,250

6,647

     Selling, general and administrative expenses 

424

407

     Amortization of intangibles 

74

77

     Restructuring charges, net 

47

82

     Other income, net 

19

54

 Income from continuing operations before 

     interest expense and income taxes 

448

385

 Interest expense 

84

79

 Income from continuing operations before 

     income taxes 

364

306

 Income tax expense 

51

87

 Equity in earnings of affiliates 

2

21

 Income from continuing operations 

315

240

 Loss from discontinued operations 

(8)

 Net income 

315

232

     Less: Noncontrolling interests net income 

15

13

 Net income attributable to the parent company 

300

219

 Preferred stock dividend requirements 

31

31

 Net income available to common stockholders 

$         269

$         188

 Net income per share available to parent 

     company common stockholders: 

    Basic: 

         Income from continuing operations 

$        1.82

$        1.34

         Loss from discontinued operations 

$             -

$       (0.06)

         Net income 

$        1.82

$        1.28

    Diluted: 

         Income from continuing operations 

$        1.40

$        1.05

         Loss from discontinued operations 

$             -

$       (0.03)

         Net income 

$        1.40

$        1.02

 Weighted-average common shares outstanding 

    Basic 

148.0

146.6

    Diluted 

214.7

215.3

Dividends declared per common share

$        0.20

$             -

 

 DANA HOLDING CORPORATION 

 Consolidated Statement of Comprehensive Income (Unaudited) 

 For the Three Months Ended December 31, 2012 and 2011 

Three Months Ended

 (In millions) 

December 31, 

2012

2011

 Net income 

$            93

$            75

    Less: Noncontrolling interests net income 

5

4

 Net income attributable to the parent company 

88

71

 Other comprehensive income (loss) attributable to  

 the parent company, net of tax: 

    Currency translation adjustments

4

(16)

    Unrealized hedging gains and losses

1

2

    Unrealized investment and other gains and losses

1

2

    Defined benefit plans

(156)

(68)

    Other comprehensive loss attributable

        to the parent company

(150)

(80)

 Other comprehensive income (loss) attributable to 

 noncontrolling interests, net of tax: 

    Currency translation adjustments

(1)

    Unrealized investment and other gains and losses

(1)

    Defined benefit plans

(1)

    Other comprehensive loss attributable

        to noncontrolling interests

(2)

(1)

Total comprehensive loss attributable

    to the parent company

(62)

(9)

Total comprehensive income attributable

    to noncontrolling interests

3

3

Total comprehensive loss

$          (59)

$            (6)

 DANA HOLDING CORPORATION 

 Consolidated Statement of Comprehensive Income 

 For the Twelve Months Ended December 31, 2012 and 2011 

Twelve Months Ended

 (In millions) 

December 31, 

2012

2011

 Net income 

$         315

$         232

    Less: Noncontrolling interests net income 

15

13

 Net income attributable to the parent company 

300

219

 Other comprehensive income (loss) attributable to  

 the parent company, net of tax: 

    Currency translation adjustments

(6)

(92)

    Unrealized hedging gains and losses

13

(10)

    Unrealized investment and other gains and losses

2

(4)

    Defined benefit plans

(152)

(48)

    Other comprehensive loss attributable

        to the parent company

(143)

(154)

 Other comprehensive income (loss) attributable to 

 noncontrolling interests, net of tax: 

    Currency translation adjustments

1

(1)

    Unrealized investment and other gains and losses

(1)

    Defined benefit plans

(1)

    Other comprehensive income (loss) attributable

        to noncontrolling interests

-

(2)

Total comprehensive income attributable

    to the parent company

157

65

Total comprehensive income attributable

    to noncontrolling interests

15

11

Total comprehensive income

$         172

$            76

 

DANA HOLDING CORPORATION 

Consolidated Balance Sheet 

As of December 31,  2012 and December 31,  2011 

(In millions except share and per share amounts) 

December 31, 

December 31, 

Assets 

2012

2011

Current assets 

Cash and cash equivalents 

$             1,059

$              931

Marketable securities 

60

56

Accounts receivable 

   Trade, less allowance for doubtful accounts 

   of $8 in 2012 and 2011 

818

979

   Other 

170

165

Inventories 

742

784

Other current assets 

104

106

      Total current assets 

2,953

3,021

Goodwill 

101

100

Intangibles 

325

400

Other noncurrent assets 

324

273

Investments in affiliates 

202

198

Property, plant and equipment, net 

1,239

1,285

      Total assets 

$             5,144

$          5,277

Liabilities and equity 

Current liabilities 

Notes payable, including current portion of long-term debt 

$                101

$                71

Accounts payable 

766

942

Accrued payroll and employee benefits 

160

150

Accrued restructuring costs 

23

21

Taxes on income 

63

46

Other accrued liabilities 

197

223

      Total current liabilities 

1,310

1,453

Long-term debt 

803

831

Pension and postretirement obligations 

715

762

Other noncurrent liabilities 

368

393

      Total liabilities 

3,196

3,439

Commitments and contingencies 

Parent company stockholders' equity 

   Preferred stock, 50,000,000 shares authorized 

      Series A, $0.01 par value, 2,500,000 shares outstanding 

242

242

      Series B, $0.01 par value, 5,221,199 shares outstanding 

511

511

   Common stock, $0.01 par value, 450,000,000 shares authorized, 

      148,264,067 and 147,319,438 outstanding 

2

1

   Additional paid-in capital 

2,668

2,643

   Accumulated deficit 

(762)

(1,001)

   Treasury stock, at cost (1,797,988 and 645,734 shares) 

(25)

(9)

   Accumulated other comprehensive loss

(793)

(650)

      Total parent company stockholders' equity

1,843

1,737

Noncontrolling equity 

105

101

      Total equity 

1,948

1,838

      Total liabilities and equity 

$             5,144

$          5,277

 

 DANA HOLDING CORPORATION 

 Consolidated Statement of Cash Flows (Unaudited) 

 For the Three Months Ended December 31,  2012 and 2011 

Three Months Ended

 (In millions) 

December 31, 

2012

2011

 Operating activities 

 Net income 

$            93

$            75

 Depreciation 

48

54

 Amortization of intangibles 

21

22

 Amortization of deferred financing charges and original issue discount 

1

1

 Unremitted earnings of affiliates 

2

(3)

 Stock compensation expense 

5

3

 Deferred income taxes 

(71)

(17)

 Pension contributions, net 

(16)

(11)

 Change in working capital 

137

62

 Other, net 

(2)

(2)

 Net cash flows provided by operating activities (1) 

218

184

 Investing activities 

 Purchases of property, plant and equipment (1) 

(51)

(69)

 Acquisition of business 

(5)

 Payments to acquire interest in equity affiliate 

(8)

 Proceeds from sale of businesses 

1

1

 Other 

8

(11)

 Net cash flows used in investing activities 

(47)

(87)

 Financing activities 

 Net change in short-term debt 

(22)

1

 Proceeds from long-term debt 

11

1

 Repayment of long-term debt 

(18)

(1)

 Dividends paid to preferred stockholders 

(8)

(8)

 Dividends paid to common stockholders 

(8)

 Dividends paid to noncontrolling interests 

(2)

(4)

 Repurchases of common stock 

(15)

 Other 

10

(1)

 Net cash flows used in financing activities 

(52)

(12)

 Net increase in cash and cash equivalents 

119

85

 Cash and cash equivalents − beginning of period 

940

851

 Effect of exchange rate changes on cash balances 

(5)

 Cash and cash equivalents − end of period 

$      1,059

$         931

(1)

Free cash flow of $167 in 2012 and $115 in 2011 is the sum of net cash provided by 

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

 DANA HOLDING CORPORATION 

 Consolidated Statement of Cash Flows 

 For the Twelve Months Ended December 31,  2012 and 2011 

Twelve Months Ended

 (In millions) 

December 31, 

2012

2011

 Operating activities 

 Net income 

$         315

$         232

 Depreciation 

190

217

 Amortization of intangibles 

87

90

 Amortization of deferred financing charges and original issue discount 

5

6

 Loss on extinguishment of debt 

53

 Gain on sale of equity investments 

(60)

 Unremitted earnings of affiliates 

1

(18)

 Stock compensation expense 

19

12

 Deferred income taxes 

(80)

(14)

 Pension contributions, net 

(220)

(15)

 Change in working capital 

21

(121)

 Other, net 

1

(12)

 Net cash flows provided by operating activities (1) 

339

370

 Investing activities 

 Purchases of property, plant and equipment (1) 

(164)

(196)

 Acquisition of businesses 

(12)

(163)

 Payments to acquire interest in equity affiliates 

(132)

 Proceeds from sale of equity investments 

136

 Proceeds from sale of businesses 

8

16

 Other 

7

(5)

 Net cash flows used in investing activities 

(161)

(344)

 Financing activities 

 Net change in short-term debt 

4

26

 Proceeds from long-term debt 

51

765

 Repayment of long-term debt 

(32)

(880)

 Deferred financing payments 

(26)

 Dividends paid to preferred stockholders 

(31)

(31)

 Dividends paid to common stockholders 

(30)

 Dividends paid to noncontrolling interests 

(11)

(9)

 Repurchases of common stock 

(15)

 Other 

9

7

 Net cash flows used in financing activities 

(55)

(148)

 Net increase (decrease) in cash and cash equivalents 

123

(122)

 Cash and cash equivalents − beginning of period 

931

1,090

 Effect of exchange rate changes on cash balances 

5

(37)

 Cash and cash equivalents − end of period 

$      1,059

$         931

(1)

Free cash flow of $175 in 2012 and $174 in 2011 is the sum of net cash provided by 

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

 

 DANA HOLDING CORPORATION 

 Segment Sales & Segment EBITDA (Unaudited) 

 For the Three Months Ended December 31,  2012 and 2011 

 (In millions) 

Three Months Ended

December 31, 

 Sales 

2012

2011

   Light Vehicle Driveline

$        622

$        680

   Power Technologies

240

250

   Commercial Vehicle

425

576

   Off-Highway

322

388

   Other

1

   Total Sales

$     1,609

$     1,895

 Segment EBITDA 

   Light Vehicle Driveline

$         56

$         62

   Power Technologies

31

31

   Commercial Vehicle

36

59

   Off-Highway

36

32

 Total Segment EBITDA 

159

184

 Corporate expense and other items, net 

(3)

(1)

 Structures EBITDA 

(2)

 Adjusted EBITDA 

$        154

$        183

 DANA HOLDING CORPORATION 

 Segment Sales & Segment EBITDA 

 For the Twelve Months Ended December 31,  2012 and 2011 

 (In millions) 

Twelve Months Ended

December 31, 

 Sales 

2012

2011

   Light Vehicle Driveline

$     2,743

$     2,696

   Power Technologies 

1,012

1,042

   Commercial Vehicle

1,960

2,245

   Off-Highway

1,509

1,560

   Other

1

   Total Sales

$     7,224

$     7,544

 Segment EBITDA 

   Light Vehicle Driveline

$        263

$        262

   Power Technologies 

137

139

   Commercial Vehicle

199

218

   Off-Highway

189

166

 Total Segment EBITDA 

788

785

 Corporate expense and other items, net 

(11)

(21)

 Structures EBITDA 

4

1

 Adjusted EBITDA 

$        781

$        765

 DANA HOLDING CORPORATION 

 Reconciliation of Segment and Adjusted EBITDA 

 to Net Income (Unaudited) 

 For the Three Months Ended December 31,  2012 and 2011 

 (In millions) 

Three Months Ended

December 31, 

2012

2011

 Segment EBITDA 

$        159

$        184

   Corporate expense and other items, net

(3)

(1)

   Structures EBITDA

(2)

-

 Adjusted EBITDA 

154

183

   Depreciation

(48)

(53)

   Amortization of intangibles

(21)

(22)

   Restructuring

(17)

(22)

   Strategic transaction and other expenses

(2)

(3)

   Impairment and loss on sale of assets

(1)

   Structures EBITDA

2

   Stock compensation expense

(5)

(3)

   Interest expense

(21)

(20)

   Interest income

7

7

 Income from continuing operations before 

   income taxes

49

66

 Income tax benefit 

(46)

(6)

 Equity in earnings of affiliates 

(2)

4

 Income from continuing operations 

93

76

 Loss from discontinued operations 

(1)

 Net income 

$         93

$         75

 DANA HOLDING CORPORATION 

 Reconciliation of Segment and Adjusted EBITDA 

 to Net Income 

 For the Twelve Months Ended December 31,  2012 and 2011 

 (In millions) 

Twelve Months Ended

December 31, 

2012

2011

 Segment EBITDA 

$        788

$        785

   Corporate expense and other items, net

(11)

(21)

   Structures EBITDA

4

1

 Adjusted EBITDA 

781

765

   Depreciation

(188)

(212)

   Amortization of intangibles

(87)

(90)

   Restructuring

(47)

(82)

   Loss on extinguishment of debt

(53)

   Gain on sale of equity investments

60

   Strategic transaction and other expenses

(10)

(13)

   Impairment and loss on sale of assets

(6)

(7)

   Structures EBITDA

(4)

(1)

   Stock compensation expense

(17)

(8)

   Foreign exchange on intercompany loans

   and market value adjustments on forwards

2

(1)

   Interest expense

(84)

(79)

   Interest income

24

27

 Income from continuing operations before 

   income taxes

364

306

 Income tax expense 

51

87

 Equity in earnings of affiliates 

2

21

 Income from continuing operations 

315

240

 Loss from discontinued operations 

(8)

 Net income 

$        315

$        232

 DANA HOLDING CORPORATION 

 Diluted Adjusted EPS (Unaudited) 

 For the Three Months Ended December 31,  2012 and 2011 

 (In millions except per share amounts) 

Three Months Ended

December 31, 

2012

2011

 Net income attributable to parent company 

$             88

$             71

 Restructuring charges (1) 

18

18

 Amortization of intangibles (1) 

25

19

 Non-recurring items (1) 

(50)

(18)

 Adjusted net income 

$             81

$             90

 Diluted shares - as reported 

215

214

 Adjusted diluted shares 

215

214

 Diluted adjusted EPS 

$         0.38

$         0.42

 (1) Amounts are net of associated tax effect. 

 DANA HOLDING CORPORATION 

 Diluted Adjusted EPS (Unaudited) 

 For the Twelve Months Ended December 31,  2012 and 2011 

 (In millions except per share amounts) 

Twelve Months Ended

December 31, 

2012

2011

 Net income attributable to parent company 

$           300

$           219

 Restructuring charges (1) 

45

78

 Amortization of intangibles (1) 

74

77

 Non-recurring items (1) 

(44)

(17)

 Adjusted net income 

$           375

$           357

 Diluted shares - as reported 

215

215

 Adjusted diluted shares 

215

215

 Diluted adjusted EPS 

$          1.75

$          1.66

 (1) Amounts are net of associated tax effect. 

SOURCE Dana Holding Corporation



RELATED LINKS

http://www.dana.com