Dana Holding Corporation Reports Strong Second Quarter 2013 Results; Refines 2013 Earnings Outlook

-- Sales of $1.8 billion

-- Net income of $92 million compared with $86 million in 2012

-- Adjusted EBITDA of $215 million, or 11.9 percent of sales, representing a 40 basis point improvement over 2012 results and a 250 basis point improvement over first quarter of this year

-- Strong free cash flow of $160 million, $53 million higher than 2012

-- Announced $1 billion common share repurchase program

-- Significant business wins through the second quarter

Jul 25, 2013, 07:00 ET from Dana Holding Corporation

MAUMEE, Ohio, July 25, 2013 /PRNewswire/ -- Dana Holding Corporation (NYSE: DAN) today announced its second quarter 2013 results.  Sales for the quarter totaled $1.8 billion compared with $1.9 billion for the same period in 2012.  The sales reduction was primarily driven by scheduled Light Vehicle program roll-offs and an Off-Highway divestiture that lowered sales by $84 million, along with currency effects that reduced sales by $38 million. Stronger second-quarter production levels in the North American light-vehicle and South American commercial-vehicle markets partially offset lower North American commercial-vehicle production and global off-highway market demand compared with a year ago.  

Sequentially, sales increased more than $120 million compared with the first quarter of 2013, largely driven by higher North American and South American light- and commercial-vehicle production volumes. 

Net income for the quarter was $92 million, compared with $86 million in the previous year. Reductions in SG&A expenses and lower restructuring costs more than offset the earnings impact of lower sales and increased income taxes.  Fully diluted adjusted earnings per share (EPS), which excludes restructuring, amortization, and other nonrecurring items, were $0.54 in the quarter, compared with $0.56 a year ago.

Adjusted EBITDA was $215 million for the second quarter compared with $225 million in the previous year.  Although sales were lower, Adjusted EBITDA as a percent of sales increased 40 basis points to 11.9 percent, reflecting the company's continued execution of cost-control and other actions.  Compared with the first quarter of this year, Adjusted EBITDA margin improved 250 basis points, reflecting the benefit of increased production volumes, continued cost discipline, and the recovery of a portion of the Venezuelan currency devaluation that occurred during the first quarter.

In this year's second quarter, Dana generated strong free cash flow of $160 million.  This was an increase of $53 million compared with the same period last year.  During the quarter, Dana returned $62 million to shareholders through its share repurchase program and $22 million through dividends.  Cash and marketable securities at the end of the quarter totaled $1.127 billion, an increase of $83 million from the first quarter of this year.

"I am pleased with Dana's second-quarter performance. We continue to focus on disciplined cost and investment actions to generate positive cash flow and improve margin performance in each of our four business segments," said company President and Chief Executive Officer Roger J. Wood. "Looking forward, political and economic uncertainties in a number of countries are putting pressure on volumes in some of our key markets. Yet I am confident in our ability to continue to remain flexible and execute on the levers within our control that are necessary to adjust our cost structure and respond quickly to changing market conditions."

Refined 2013 Financial Targets Due to economic pressures in India and South America impacting its Light Vehicle Driveline business and continued softness in construction and mining equipment demand, Dana has refined its full-year financial targets to the lower end of its previous guidance for sales and adjusted EBITDA while maintaining its adjusted EBITDA margin target.

Dana has refined its full-year financial targets to the following:

  • Sales of approximately $7.0 billion, from $7.1 billion;
  • Adjusted EBITDA of approximately $800 million;
  • Adjusted EBITDA as a percent of sales maintained at approximately 11.4 percent;
  • Diluted adjusted EPS of approximately $1.90 (excluding the impact of share repurchases after June 30, 2013);
  • Capital spending of $180 million to $200 million; and
  • Free cash flow of $265 million to $285 million, $25 million higher, reflective of a second quarter 2013 note receivable interest payment.

Expansion of Common Share Repurchase Program In June, Dana's Board of Directors approved an expanded common share repurchase program of up to $1 billion.  This action represents an increase of approximately $900 million over the more than $100 million already returned to shareholders under the company's previous repurchase authorization. 

Dana plans to repurchase its shares either in the open market or through privately negotiated transactions over the next two years. The stock repurchase is subject to prevailing market conditions and other considerations. 

Strong New and Replacement Business Dana continues to win business around the world. Through the first half of the year, the company has secured significant business across all regions. Notably, Light Vehicle Driveline won business across a broad base of customers including Ford, Foton, Gaz, General Motors, Jaguar, Isuzu, Mahindra & Mahindra, Nissan, and Suzuki.

Dana also recently announced that it will provide its new light-weight Spicer® Pro-40™ tandem axles to the largest privately held flatbed carrier in the United States. Optimized for weight sensitive fleets with known duty cycles, the Spicer Pro-40 family of heavy-duty axles offers a dramatic weight reduction and improved power density, enabling customers to increase payload, improve fuel economy, and ultimately improve their bottom line. 

Dana was named the standard supplier of steer axles, drive axles, and driveshafts on the new International TerraStar 4x4 medium-duty truck and began shipping product to the customer earlier this month.

Dana also won off-highway axle business with a major agricultural manufacturer in Brazil, drivelines for a major construction manufacturer in India, and axles for a vocational truck manufacturer in China.

Dana's growth in emerging markets is illustrated by the company's announcement that its Power Technologies Group signed an agreement with Victor Reinz India (VRI), the company's joint venture with the Jayant Group, to manufacture engine oil coolers, fuel coolers, transmission oil coolers, and power steering oil coolers. The agreement leverages Dana's existing technical knowledge and manufacturing capabilities with Victor Reinz India's customer relationships and physical infrastructure to expand the company's reach and product offerings in India.

Dana to Host Conference Call at 11:30 a.m. Today Dana will discuss its second-quarter results in a conference call at 11:30 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/investorsUnited States and Canadian locations should dial 1-888-311-4590 and international locations should call 1-706-758-0054, and enter 12388027. Please ask for the "Dana Holding Corporate 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; dial 1-855-859-2056 (U.S. or Canada) or 1-404-537-3406 (international) and enter 12388027.  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.

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 more than 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 June 30, 2013 and 2012 

 (In millions except per share amounts) 

Three Months Ended

June 30, 

2013

2012

 Net sales 

$ 1,800

$ 1,936

 Costs and expenses 

     Cost of sales 

1,541

1,663

     Selling, general and administrative expenses 

105

110

     Amortization of intangibles 

18

19

     Restructuring charges, net 

4

19

     Other income, net 

18

8

 Income from continuing operations before 

     interest expense and income taxes 

150

133

 Interest expense 

21

20

 Income from continuing operations before 

     income taxes 

129

113

 Income tax expense 

35

27

 Equity in earnings of affiliates 

3

2

 Income from continuing operations 

97

88

 Income (loss) from discontinued operations 

(1)

1

 Net income 

96

89

     Less: Noncontrolling interests net income 

4

3

 Net income attributable to the parent company 

92

86

 Preferred stock dividend requirements 

7

7

 Net income available to common stockholders 

$       85

$       79

 Net income per share available to parent 

     company common stockholders: 

    Basic: 

         Income from continuing operations 

$   0.59

$   0.52

         Income (loss) from discontinued operations 

$  (0.01)

$   0.01

         Net income 

$   0.58

$   0.53

    Diluted: 

         Income from continuing operations 

$   0.44

$   0.40

         Income from discontinued operations 

$        -

$        -

         Net income 

$   0.44

$   0.40

 Weighted-average common shares outstanding 

    Basic 

145.9

147.9

    Diluted 

211.9

214.6

Dividends declared per common share

$   0.05

$   0.05

  

 DANA HOLDING CORPORATION 

 Consolidated Statement of Operations (Unaudited) 

 For the Six Months Ended June 30, 2013 and 2012 

 (In millions except per share amounts) 

Six Months Ended

June 30, 

2013

2012

 Net sales 

$ 3,476

$ 3,900

 Costs and expenses 

     Cost of sales 

3,003

3,361

     Selling, general and administrative expenses 

208

223

     Amortization of intangibles 

37

38

     Restructuring charges, net 

6

24

     Other income, net 

20

7

 Income from continuing operations before 

     interest expense and income taxes 

242

261

 Interest expense 

42

41

 Income from continuing operations before 

     income taxes 

200

220

 Income tax expense 

62

64

 Equity in earnings of affiliates 

7

6

 Income from continuing operations 

145

162

 Income from discontinued operations 

1

 Net income 

146

162

     Less: Noncontrolling interests net income 

12

6

 Net income attributable to the parent company 

134

156

 Preferred stock dividend requirements 

15

15

 Net income available to common stockholders 

$    119

$    141

 Net income per share available to parent 

     company common stockholders: 

    Basic: 

         Income from continuing operations 

$   0.80

$   0.96

         Income from discontinued operations 

$   0.01

$        -

         Net income 

$   0.81

$   0.96

    Diluted: 

         Income from continuing operations 

$   0.62

$   0.73

         Income from discontinued operations 

$   0.01

$        -

         Net income 

$   0.63

$   0.73

 Weighted-average common shares outstanding 

    Basic 

146.9

147.7

    Diluted 

213.1

214.7

Dividends declared per common share

$   0.10

$   0.10

  

 DANA HOLDING CORPORATION 

 Consolidated Statement of Comprehensive Income (Unaudited) 

 For the Three Months Ended June 30, 2013 and 2012 

 (In millions) 

Three Months Ended

June 30, 

2013

2012

 Net income 

$ 96

$ 89

         Less: Noncontrolling interests net income 

4

3

 Net income attributable to the parent company 

92

86

 Other comprehensive income (loss) attributable to  

   the parent company, net of tax: 

        Currency translation adjustments

(47)

(79)

        Change in unrealized hedging gains and losses

(6)

        Change in unrealized investment and other gains and losses

(10)

(1)

        Defined benefit plans

6

4

        Other comprehensive loss attributable to the

          parent company

(57)

(76)

 Other comprehensive income (loss) attributable to 

   noncontrolling interests, net of tax: 

        Currency translation adjustments

(3)

(1)

        Other comprehensive loss attributable to 

          noncontrolling interests

(3)

(1)

Total comprehensive income attributable

  to the parent company

35

10

Total comprehensive income attributable

  to noncontrolling interests

1

2

Total comprehensive income

$ 36

$ 12

  

 DANA HOLDING CORPORATION 

 Consolidated Statement of Comprehensive Income (Unaudited) 

 For the Six Months Ended June 30, 2013 and 2012 

 (In millions) 

Six Months Ended

June 30, 

2013

2012

 Net income 

$ 146

$ 162

         Less: Noncontrolling interests net income 

12

6

 Net income attributable to the parent company 

134

156

 Other comprehensive income (loss) attributable to  

   the parent company, net of tax: 

        Currency translation adjustments

(64)

(35)

        Change in unrealized hedging gains and losses

(3)

8

        Change in unrealized investment and other gains and losses

(9)

1

        Defined benefit plans

14

6

        Other comprehensive loss attributable to the

          parent company

(62)

(20)

 Other comprehensive income (loss) attributable to 

   noncontrolling interests, net of tax: 

        Currency translation adjustments

(5)

        Other comprehensive loss attributable to 

          noncontrolling interests

(5)

-

Total comprehensive income attributable

  to the parent company

72

136

Total comprehensive income attributable

  to noncontrolling interests

7

6

Total comprehensive income

$   79

$ 142

  

 DANA HOLDING CORPORATION 

 Consolidated Balance Sheet (Unaudited) 

 As of June 30, 2013 and December 31, 2012 

 (In millions except share and per share amounts) 

June 30, 

December 31, 

2013

2012

 Assets 

 Current assets 

 Cash and cash equivalents 

$  1,030

$             1,059

 Marketable securities 

97

60

 Accounts receivable 

         Trade, less allowance for doubtful accounts of $8 in 2013 and 2012 

975

818

         Other 

163

170

 Inventories 

773

742

 Other current assets 

122

104

                 Total current assets 

3,160

2,953

 Goodwill 

100

101

 Intangibles 

273

325

 Other noncurrent assets 

252

324

 Investments in affiliates 

210

202

 Property, plant and equipment, net 

1,179

1,239

                 Total assets 

$  5,174

$             5,144

 Liabilities and equity 

 Current liabilities 

 Notes payable, including current portion of long-term debt 

$        74

$                101

 Accounts payable 

938

766

 Accrued payroll and employee benefits 

150

160

 Accrued restructuring costs 

15

23

 Taxes on income 

69

63

 Other accrued liabilities 

169

197

                 Total current liabilities 

1,415

1,310

 Long-term debt 

824

803

 Pension and postretirement obligations 

669

715

 Other noncurrent liabilities 

355

368

                 Total liabilities 

3,263

3,196

 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, 5,072,591 and 5,221,199 shares outstanding 

497

511

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

              145,695,504 and 148,264,067 outstanding 

2

2

         Additional paid-in capital 

2,703

2,668

         Accumulated deficit 

(658)

(762)

         Treasury stock, at cost (6,966,217 and 1,797,988 shares) 

(115)

(25)

         Accumulated other comprehensive loss 

(858)

(793)

               Total parent company stockholders' equity 

1,813

1,843

 Noncontrolling equity 

98

105

                 Total equity 

1,911

1,948

                 Total liabilities and equity 

$  5,174

$             5,144

  

 DANA HOLDING CORPORATION 

 Consolidated Statement of Cash Flows (Unaudited) 

 For the Three Months Ended June 30, 2013 and 2012 

 (In millions) 

Three Months Ended

June 30, 

2013

2012

 Operating activities 

 Net income 

$       96

$   89

 Depreciation 

40

47

 Amortization of intangibles 

21

22

 Amortization of deferred financing charges 

2

2

 Unremitted earnings of affiliates 

(2)

(1)

 Stock compensation expense 

4

3

 Deferred income taxes 

2

(7)

 Pension contributions, net 

(4)

(16)

 Interest payment received on payment-in-kind note receivable 

26

 Change in working capital 

25

(2)

 Other, net 

(8)

7

 Net cash flows provided by operating activities (1) 

202

144

 Investing activities 

 Purchases of property, plant and equipment (1) 

(42)

(37)

 Acquisition of business 

(4)

 Principal payment received on payment-in-kind note receivable 

33

 Purchases of marketable securities 

(66)

(8)

 Proceeds from sales of marketable securities 

24

4

 Proceeds from maturities of marketable securities 

5

 Other 

7

9

 Net cash flows used in investing activities 

(43)

(32)

 Financing activities 

 Net change in short-term debt 

2

23

 Proceeds from long-term debt 

4

13

 Repayment of long-term debt 

(18)

(2)

 Deferred financing payments 

(3)

 Dividends paid to preferred stockholders 

(7)

(7)

 Dividends paid to common stockholders 

(15)

(8)

 Distributions paid to noncontrolling interests 

(1)

(2)

 Repurchases of common stock 

(62)

 Payments to acquire noncontrolling interests 

 Other 

3

 Net cash flows provided by (used in) financing activities 

(97)

17

 Net increase in cash and cash equivalents 

62

129

 Cash and cash equivalents − beginning of period 

981

773

 Effect of exchange rate changes on cash balances 

(13)

(21)

 Cash and cash equivalents − end of period 

$ 1,030

$ 881

(1)  Free cash flow of $160 in 2013 and $107 in 2012 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 (Unaudited) 

 For the Six Months Ended June 30, 2013 and 2012 

 (In millions) 

Six Months Ended

June 30, 

2013

2012

 Operating activities 

 Net income 

$    146

$ 162

 Depreciation 

82

96

 Amortization of intangibles 

43

44

 Amortization of deferred financing charges 

3

3

 Unremitted earnings of affiliates 

(6)

(4)

 Stock compensation expense 

9

10

 Deferred income taxes 

(5)

 Pension contributions, net 

(20)

(181)

 Interest payment received on payment-in-kind note receivable 

26

 Change in working capital 

(84)

(139)

 Other, net 

(12)

5

 Net cash flows provided by (used) in operating activities (1) 

187

(9)

 Investing activities 

 Purchases of property, plant and equipment (1) 

(71)

(71)

 Acquisition of business 

(8)

 Principal payment received on payment-in-kind note receivable 

33

 Purchases of marketable securities 

(66)

(8)

 Proceeds from sales of marketable securities 

24

4

 Proceeds from maturities of marketable securities 

5

3

 Other 

8

4

 Net cash flows used in investing activities 

(75)

(68)

 Financing activities 

 Net change in short-term debt 

(1)

43

 Proceeds from long-term debt 

57

29

 Repayment of long-term debt 

(48)

(5)

 Deferred financing payments 

(3)

 Dividends paid to preferred stockholders 

(15)

(15)

 Dividends paid to common stockholders 

(15)

(15)

 Distributions paid to noncontrolling interests 

(2)

(2)

 Repurchases of common stock 

(86)

 Payments to acquire noncontrolling interests 

(7)

 Other 

3

1

 Net cash flows provided by (used in) financing activities 

(117)

36

 Net decrease in cash and cash equivalents 

(5)

(41)

 Cash and cash equivalents − beginning of period 

1,059

931

 Effect of exchange rate changes on cash balances 

(24)

(9)

 Cash and cash equivalents − end of period 

$ 1,030

$ 881

(1) Free cash flow of $116 in 2013 and $(80) in 2012 is the sum of net cash provided by (used in) 

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

  

 DANA HOLDING CORPORATION 

 Segment Sales & Segment EBITDA (Unaudited) 

 For the Three Months Ended June 30, 2013 and 2012 

 (In millions) 

Three Months Ended

June 30, 

2013

2012

 Segment Sales 

Light Vehicle Driveline

$   673

$   735

Power Technologies

265

262

Commercial Vehicle

498

513

Off-Highway

364

426

Total Sales

$1,800

$1,936

 Segment EBITDA 

Light Vehicle Driveline

$     71

$     76

Power Technologies

39

37

Commercial Vehicle

61

57

Off-Highway

46

56

 Total Segment EBITDA 

217

226

 Corporate expense and other items, net 

(2)

(4)

 Structures EBITDA 

3

 Adjusted EBITDA 

$   215

$   225

  

 DANA HOLDING CORPORATION 

 Segment Sales & Segment EBITDA (Unaudited) 

 For the Six Months Ended June 30, 2013 and 2012 

 (In millions) 

Six Months Ended

June 30, 

2013

2012

 Segment Sales 

Light Vehicle Driveline

$1,292

$1,462

Power Technologies

521

530

Commercial Vehicle

956

1,064

Off-Highway

707

844

Total Sales

$3,476

$3,900

 Segment EBITDA 

Light Vehicle Driveline

$   112

$   139

Power Technologies

75

77

Commercial Vehicle

102

118

Off-Highway

87

105

 Total Segment EBITDA 

376

439

 Corporate expense and other items, net 

(3)

(7)

 Structures EBITDA 

5

 Adjusted EBITDA 

$   373

$   437

  

 DANA HOLDING CORPORATION 

 Reconciliation of Segment and Adjusted EBITDA 

 to Net Income (Unaudited) 

 For the Three Months Ended June 30, 2013 and 2012 

 (In millions) 

Three Months Ended

June 30, 

2013

2012

 Segment EBITDA 

$217

$226

Corporate expense and other items, net

(2)

(4)

Structures EBITDA

3

 Adjusted EBITDA 

215

225

Depreciation

(40)

(46)

Amortization of intangibles

(21)

(22)

Restructuring

(4)

(19)

Strategic transaction and other items

(3)

(1)

Write off of deferred financing costs

(2)

Recognition of unrealized gain on

payment-in-kind note receivable

5

Impairment and loss on sale of assets

(3)

Structures EBITDA

(3)

Stock compensation expense

(4)

(2)

Foreign exchange on intercompany loans

and market value adjustments on forwards

(1)

(1)

Interest expense

(21)

(20)

Interest income

5

5

 Income from continuing operations before 

income taxes

129

113

 Income tax expense 

35

27

 Equity in earnings of affiliates 

3

2

 Income from continuing operations 

97

88

 Income (loss) from discontinued operations 

(1)

1

 Net income 

$  96

$  89

  

 DANA HOLDING CORPORATION 

 Reconciliation of Segment and Adjusted EBITDA 

 to Net Income (Unaudited) 

 For the Six Months Ended June 30, 2013 and 2012 

 (In millions) 

Six Months Ended

June 30, 

2013

2012

 Segment EBITDA 

$376

$439

Corporate expense and other items, net

(3)

(7)

Structures EBITDA

5

 Adjusted EBITDA 

373

437

Depreciation

(82)

(94)

Amortization of intangibles

(43)

(44)

Restructuring

(6)

(24)

Strategic transaction and other items

(6)

(5)

Write off of deferred financing costs

(2)

Recognition of unrealized gain on

payment-in-kind note receivable

5

Impairment and loss on sale of assets

(6)

Structures EBITDA

(5)

Stock compensation expense

(9)

(9)

Interest expense

(42)

(41)

Interest income

12

11

 Income from continuing operations before 

income taxes

200

220

 Income tax expense 

62

64

 Equity in earnings of affiliates 

7

6

 Income from continuing operations 

145

162

 Income from discontinued operations 

1

 Net income 

$146

$162

  

 DANA HOLDING CORPORATION 

 Diluted Adjusted EPS (Unaudited) 

 For the Three Months Ended June 30, 2013 and 2012 

 (In millions except per share amounts) 

Three Months Ended

June 30, 

2013

2012

 Net income attributable to parent company 

$    92

$    86

 Restructuring charges (1) 

6

16

 Amortization of intangibles (1) 

17

18

 Non-recurring items (1) 

 Adjusted net income 

$  115

$  120

 Diluted shares - as reported 

212

215

 Adjusted diluted shares 

212

215

 Diluted adjusted EPS 

$ 0.54

$ 0.56

 (1) Amounts are net of associated tax effect. 

  

 DANA HOLDING CORPORATION 

 Diluted Adjusted EPS (Unaudited) 

 For the Six Months Ended June 30, 2013 and 2012 

 (In millions except per share amounts) 

Six Months Ended

June 30, 

2013

2012

 Net income attributable to parent company 

$  134

$  156

 Restructuring charges (1) 

8

20

 Amortization of intangibles (1) 

34

34

 Non-recurring items (1) 

(2)

4

 Adjusted net income 

$  174

$  214

 Diluted shares - as reported 

213

215

 Adjusted diluted shares 

213

215

 Diluted adjusted EPS 

$ 0.82

$ 1.00

 (1) Amounts are net of associated tax effect. 

 

SOURCE Dana Holding Corporation



RELATED LINKS

http://www.dana.com