Dana Reports Third-Quarter 2014 Results; Raises EPS Guidance, Affirms Full-Year Margin and Free Cash Flow Targets

Oct 23, 2014, 07:00 ET from Dana Holding Corporation

MAUMEE, Ohio, Oct. 23, 2014 /PRNewswire/ --

  • Sales of $1.64 billion
  • Net income attributable to Dana of $90 million, $22 million higher than last year
  • Diluted adjusted earnings per share of $0.57, an increase of $0.10 compared with last year
  • Adjusted EBITDA of $198 million, providing a margin of 12.1 percent, 20 basis points higher than last year
  • Strong free cash flow of $61 million
  • Share repurchase program authorization increased by $400 million for a total of $1.4 billion since inception, reflecting continued commitment to shareholder returns
  • Repurchased $68 million of common stock and completed the conversion of all remaining outstanding preferred stock in the quarter
  • Continued to provide award-winning technologies that drive fuel efficiency, reduce cost of ownership

Dana Holding Corporation (NYSE: DAN) today announced results for the third quarter of 2014, which included higher net income over the same period last year. 

Sales for the quarter were $1.64 billion, $32 million lower than the same period in 2013.  The effects of weaker currencies, principally in South America, reduced sales by $35 million in the quarter.  Sales were favorably impacted by stronger production levels in the North American light- and commercial-vehicle markets, while continued weakness in global off-highway end-markets and further softening in South America demand across all end markets lowered sales when compared with last year. 

Net income for the quarter improved to $90 million, an increase of 32 percent over the $68 million recorded in the same period in 2013.  Lower intangibles amortization, pension expense, and restructuring charges partially offset by higher net interest expense were the primary factors benefiting the comparison in the quarter.  Diluted adjusted earnings per share (EPS) were $0.57, compared with $0.47 in the third quarter of 2013, reflecting a lower share count from the continued execution of the company's share repurchase program.

Adjusted EBITDA for the quarter was $198 million, equal to 2013 results, while Adjusted EBITDA as a percent of sales improved 20 basis points to 12.1 percent.   Operational performance, cost recoveries, and favorable pension expense more than offset the effects of unfavorable currency – including additional Venezuela bolivar devaluation charges of $3 million – and volume and mix in the quarter.

Dana generated strong free cash flow of $61 million in the quarter, compared with $54 million in 2013.  During the quarter, the company utilized $68 million to repurchase common shares in the open market under its expanded share repurchase program.  As of June 30, 2014, cash and marketable securities totaled $1.27 billion.

"Dana's third-quarter performance was largely in-line with our expectations, though continued weakness in demand in a few of our end-markets and unfavorable currency movements resulted in sales being slightly lower than last year.  We continued to improve our earnings performance in the quarter, driving higher net income and adjusted EBITDA margins compared with last year, as well as generating favorable free cash flow and returning capital to our shareholders under our share repurchase program," said President and Chief Executive Officer Roger Wood.  "While we expect currency headwinds and volatility in some of our end markets to continue through the remainder of the year, we are confident in our ability to deliver on the performance of the business as we execute our plan and focus on the successful launch of new customer programs over the next several quarters."

Business Unit Results for the Third Quarter

Light Vehicle Driveline Technologies
Sales were $608 million in the third quarter of 2014, compared with $629 million last year.  Increased end-market demand for light trucks in North America and Europe was tempered by unfavorable currency effects, as well as weaker demand principally in South America. Segment EBITDA for the quarter was $70 million, or 11.5 percent of sales, compared with segment EBITDA of $67 million or 10.7 percent of sales in the third quarter of 2013.  Continued actions to recover both currency and inflation impacts in South America were the primary drivers of the increase.  

Commercial Vehicle Driveline Technologies
Sales were $487 million in the third quarter of 2014, compared with $465 million last year.  Segment EBITDA for the third quarter of 2014 was $47 million, or 9.7 percent of sales, compared with last year's segment EBITDA of $52 million. Volume improvements in North America continued to be offset by the impact of significantly lower demand in Brazil.  Lower South America demand, certain supply-chain initiatives impacting the near-term efficiency of North American operations, and adjustments to warranty reserves for prior model year product were the principal factors impacting segment EBITDA comparisons in the quarter.

Off-Highway Driveline Technologies
Sales were $283 million in the third quarter of 2014, compared with $318 million last year.  Consistent with the first half of this year, weakness in global mining and agricultural equipment demand has persisted.  In the current quarter, developing weakness in construction equipment demand also weighed on the sales comparisons.  Segment EBITDA for the third quarter of 2014 was $40 million, or 14.1 percent of sales, a margin improvement of 150 basis points when compared with last year, reflecting the impact of continued cost reduction actions.

Power Technologies
Sales were $259 million in the third quarter of 2014, compared with $257 million last year, reflecting continued stronger market demand in both North America and Europe that was partially tempered by unfavorable currency.  Segment EBITDA for the third quarter of 2014 was $37 million, or 14.3 percent of sales, compared with 15.2 percent of sales last year, largely driven by volume and mix and pricing.

Share Repurchase Program Actions
On July 30, 2014, Dana increased its existing share repurchase program by $400 million for a total of $1.4 billion since the program was initially announced in October 2012.

In the third quarter of 2014, Dana repurchased 3 million shares of its common stock, returning $68 million to shareholders.  Since the inception of the program in 2012, Dana has returned $1.01 billion in share repurchases and redemptions.

Company Refines Guidance, Raises EPS and Affirms Margin and Free Cash Flow Targets
Dana has raised its guidance for diluted adjusted EPS while refining its full-year sales and adjusted EBITDA targets to reflect continued weakness in a few key end markets and unfavorable currency movements. Adjusted EBITDA margin and cash-flow targets remain unchanged:

  • Sales of approximately $6.65 billion;
  • Adjusted EBITDA of approximately $745 million;
  • Adjusted EBITDA as a percent of sales of approximately 11.2 percent;
  • Diluted adjusted EPS of approximately $1.93 to $1.96 (excluding the impact of share repurchases after Sept. 30, 2014);
  • Capital spending of approximately $230 million; and
  • Free cash flow of $285 to $295 million.

Dana Continues to Introduce Industry-Leading Technologies
In September, Dana rolled out several new industry-leading technologies to the marketplace that help improve performance, increase fuel economy, and reduce cost of ownership.  This includes a new family of single-reduction drive axles that will be engineered on a flexible platform supporting production in North America and Western Europe, as well as emerging markets.  The customizable line of axles leverages Dana's industry-leading Spicer® AdvanTEK® technology to reduce weight, improve efficiency, and enhance durability.

The company also announced its Long® brand of exhaust gas heat recovery (EGHR) technology, which is 50 percent lighter than competing devices and helps vehicle manufacturers improve fuel economy by up to 3 percent while reducing emissions.  

Finally, the first internal axle system of its kind for powered commercial vehicles − the Spicer® optimized tire pressure system – will help to automatically maintain proper inflation for drive and steer axles, significantly increasing vehicle fuel efficiency while reducing maintenance and cost. 

Transmission Technology Named Finalist for Automotive News PACE Awards
Earlier this month, Dana announced that its Victor Reinz® multi-layer steel (MLS) transmission separator plate technology was selected as a finalist for the 2015 Automotive News PACE Awards.  The innovative plates improve sealing, efficiency, and durability for advanced multi-speed, dual-clutch, and continuously variable transmissions.

These plates replace traditional single-layer valve body plates that use paper gaskets and are capable of withstanding three times the sealing pressure of traditional plates.  By leveraging its industry-leading expertise in MLS cylinder-head gasket technology, Dana was able to develop a new, more durable product that optimizes channel paths and smaller valve bodies through the reduction of fasteners that can interfere with desired flow paths.

The PACE awards recognize superior innovation, technological advancement, and business performance among automotive suppliers, and serves as a benchmark award program for automotive innovation.

Dana to Host Conference Call at 11 a.m. Today
Dana will discuss its third quarter in a conference call at 11 a.m. EDT today.  Participants may listen to the conference call via audio streaming online or telephone.  Slide viewing is available via Dana's investor website: www.dana.com/investorsUnited States and Canadian locations should dial 1-888-311-4590 and international locations should call 1-706-758-0054, and enter 15904366.  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 7 p.m. today; dial 1-855-859-2056 (U.S. or Canada) or 1-404-537-3406 (international) and enter 15904366.  A webcast replay will be available after 7 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, equity grant expense, restructuring expense and other nonrecurring items (gain/loss on debt extinguishment or divestitures, impairment, etc.). Adjusted EBITDA is a primary driver of cash flows from operations and a measure of our ability to maintain and continue to invest in our operations and provide shareholder returns. 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 and impairment 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, 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 global leader in the supply of highly engineered driveline, sealing, and thermal-management technologies that improve the efficiency and performance of vehicles with both conventional and alternative-energy powertrains.  Serving three primary markets – passenger vehicle, commercial truck, and off-highway equipment – Dana provides the world's original-equipment manufacturers and the aftermarket with local product and service support through a network of nearly 100 engineering, manufacturing, and distribution facilities.  Founded in 1904 and based in Maumee, Ohio, the company employs 23,000 people in 26 countries on six continents.  In 2013, Dana generated sales of $6.8 billion.  For more information, please visit dana.com.

 

 DANA HOLDING CORPORATION 




 Consolidated Statement of Operations (Unaudited) 




 For the Three Months Ended September 30, 2014 and 2013 









Three Months Ended

 (In millions except per share amounts) 

September 30, 


2014


2013

 Net sales 

$      1,637


$      1,669

 Costs and expenses 




     Cost of sales 

1,397


1,434

     Selling, general and administrative expenses 

97


97

     Amortization of intangibles 

10


18

     Restructuring charges, net 

2


8

     Other income, net 

20


18

 Income from continuing operations before 




     interest expense and income taxes 

151


130

 Interest expense 

30


27

 Income from continuing operations before 




     income taxes 

121


103

 Income tax expense 

29


34

 Equity in earnings of affiliates 

2


3

 Income from continuing operations 

94


72

 Loss from discontinued operations 

(1)


(1)

 Net income 

93


71

     Less: Noncontrolling interests net income 

3


3

 Net income attributable to the parent company 

90


68

 Preferred stock dividend requirements 

2


6

 Preferred stock redemption premium 



232

 Net income (loss) available to common stockholders 

$            88


$        (170)





 Net income (loss) per share available to parent 




     company common stockholders: 




    Basic: 




         Income (loss) from continuing operations 

$         0.57


$       (1.15)

         Loss from discontinued operations 

$       (0.01)


$       (0.01)

         Net income (loss) 

$         0.56


$       (1.16)

    Diluted: 




         Income (loss) from continuing operations 

$         0.53


$       (1.15)

         Loss from discontinued operations 

$       (0.01)


$       (0.01)

         Net income (loss) 

$         0.52


$       (1.16)

 Weighted-average common shares outstanding 




    Basic 

156.5


145.8

    Diluted 

172.9


145.8





Dividends declared per common share

$        0.05


$        0.05

 

 

 DANA HOLDING CORPORATION 




 Consolidated Statement of Operations (Unaudited) 




 For the Nine Months Ended September 30, 2014 and 2013 









Nine Months Ended

 (In millions except per share amounts) 

September 30, 


2014


2013

 Net sales 

$      5,035


$      5,145

 Costs and expenses 




     Cost of sales 

4,313


4,437

     Selling, general and administrative expenses 

310


305

     Amortization of intangibles 

33


55

     Restructuring charges, net 

14


14

     Other income, net 

35


38

 Income from continuing operations before 




     interest expense and income taxes 

400


372

 Interest expense 

89


69

 Income from continuing operations before 




     income taxes 

311


303

 Income tax expense 

96


96

 Equity in earnings of affiliates 

9


10

 Income from continuing operations 

224


217

 Loss from discontinued operations 

(4)



 Net income 

220


217

     Less: Noncontrolling interests net income 

10


15

 Net income attributable to the parent company 

210


202

 Preferred stock dividend requirements 

7


21

 Preferred stock redemption premium 



232

 Net income (loss) available to common stockholders 

$         203


$          (51)





 Net income (loss) per share available to parent 




     company common stockholders: 




    Basic: 




         Income (loss) from continuing operations 

$         1.34


$       (0.35)

         Loss from discontinued operations 

$       (0.03)


$              -

         Net income (loss) 

$         1.31


$       (0.35)

    Diluted: 




         Income (loss) from continuing operations 

$         1.22


$       (0.35)

         Loss from discontinued operations 

$       (0.02)


$              -

         Net income (loss) 

$         1.20


$       (0.35)

 Weighted-average common shares outstanding 




    Basic 

154.6


146.6

    Diluted 

174.9


146.6





Dividends declared per common share

$        0.15


$        0.15

 

 

 DANA HOLDING CORPORATION 




 Consolidated Statement of Comprehensive Income (Unaudited) 




 For the Three Months Ended September 30, 2014 and 2013 













Three Months Ended

 (In millions) 

September 30, 




2014


2013

 Net income 

$            93


$            71


 Less: Noncontrolling interests net income 

3


3

 Net income attributable to the parent company 

90


68







 Other comprehensive income (loss) attributable to  




   the parent company, net of tax: 





Currency translation adjustments

(113)


30


Hedging gains and losses

(4)


(1)


Investment and other gains and losses

(2)


3


Defined benefit plans

7


6


Other comprehensive income (loss) attributable






to the parent company

(112)


38







 Other comprehensive income (loss) attributable to 




   noncontrolling interests, net of tax: 





Currency translation adjustments

(2)


1


Hedging gains and losses



1


Other comprehensive income (loss) attributable






to noncontrolling interests

(2)


2







Total comprehensive income (loss) attributable





to the parent company

(22)


106

Total comprehensive income attributable





to noncontrolling interests

1


5

Total comprehensive income (loss)

$          (21)


$         111

 

 

 DANA HOLDING CORPORATION 




 Consolidated Statement of Comprehensive Income (Unaudited) 




 For the Nine Months Ended September 30, 2014 and 2013 













Nine Months Ended

 (In millions) 

September 30, 




2014


2013

 Net income 

$         220


$         217


 Less: Noncontrolling interests net income 

10


15

 Net income attributable to the parent company 

210


202







 Other comprehensive income (loss) attributable to  




   the parent company, net of tax: 





Currency translation adjustments

(111)


(34)


Hedging gains and losses

(3)


(4)


Investment and other gains and losses

1


(6)


Defined benefit plans

17


20


Other comprehensive loss attributable






to the parent company

(96)


(24)







 Other comprehensive income (loss) attributable to 




   noncontrolling interests, net of tax: 





Currency translation adjustments

(2)


(4)


Hedging gains and losses



1


Other comprehensive loss attributable to 






noncontrolling interests

(2)


(3)







Total comprehensive income attributable





to the parent company

114


178

Total comprehensive income attributable





to noncontrolling interests

8


12

Total comprehensive income

$         122


$         190

 

 

 DANA HOLDING CORPORATION 




 Consolidated Balance Sheet (Unaudited) 




 As of September 30, 2014 and December 31, 2013 










 (In millions except share and per share amounts) 







September 30, 


December 31, 

 Assets 


2014


2013

 Current assets 




 Cash and cash equivalents 

$             1,103


$          1,256

 Marketable securities 

169


110

 Accounts receivable 





 Trade, less allowance for doubtful accounts of $6 in 2014 and $7 in 2013 

902


793


 Other 

126


223

 Inventories 

726


670

 Other current assets 

115


113



 Total current assets 

3,141


3,165

 Goodwill 

94


106

 Intangibles 

185


227

 Other noncurrent assets 

190


196

 Investments in affiliates 

204


210

 Property, plant and equipment, net 

1,200


1,225



 Total assets 

$             5,014


$          5,129







 Liabilities and equity 




 Current liabilities 




 Notes payable, including current portion of long-term debt 

$                  29


$                57

 Accounts payable 

877


804

 Accrued payroll and employee benefits 

167


161

 Accrued restructuring costs 

8


14

 Taxes on income 

54


35

 Other accrued liabilities 

168


197



 Total current liabilities 

1,303


1,268

 Long-term debt 

1,580


1,567

 Pension and postretirement obligations 

461


530

 Other noncurrent liabilities 

337


351



 Total liabilities 

3,681


3,716

 Commitments and contingencies 




 Parent company stockholders' equity 





 Preferred stock, 47,500,000 shares authorized 






 Series B, $0.01 par value, zero and 3,803,774 shares outstanding 



372


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






  169,949,672 and 145,338,342 outstanding 

2


2


 Additional paid-in capital 

2,930


2,840


 Accumulated deficit 

(632)


(812)


 Treasury stock, at cost (12,268,493 and 18,742,288 shares) 

(248)


(366)


 Accumulated other comprehensive loss 

(823)


(727)



 Total parent company stockholders' equity 

1,229


1,309

 Noncontrolling equity 

104


104



 Total equity 

1,333


1,413



 Total liabilities and equity 

$             5,014


$          5,129

 

 

 DANA HOLDING CORPORATION 




 Consolidated Statement of Cash Flows (Unaudited) 




 For the Three Months Ended September 30, 2014 and 2013 











Three Months Ended

 (In millions) 

September 30, 



2014


2013

 Operating activities 




 Net income 

$            93


$            71

 Depreciation 

41


41

 Amortization of intangibles 

11


22

 Amortization of deferred financing charges 

1


1

 Unremitted earnings of affiliates 



(2)

 Stock compensation expense 

2


5

 Deferred income taxes 

(1)


5

 Pension contributions, net 

(3)


(36)

 Change in working capital 

(24)


9

 Other, net 

(11)


(10)

 Net cash provided by operating activities (1) 

109


106






 Investing activities 




 Purchases of property, plant and equipment (1) 

(48)


(52)

 Purchases of marketable securities 

(6)


(14)

 Proceeds from sales of marketable securities 

1


4

 Proceeds from maturities of marketable securities 

2


2

 Proceeds from sale of business 



1

 Other 

2



 Net cash used in investing activities 

(49)


(59)






 Financing activities 




 Net change in short-term debt 



(10)

 Repayment of letters of credit 

(2)



 Proceeds from long-term debt 

22


754

 Repayment of long-term debt 

(7)


(7)

 Deferred financing payments 



(14)

 Preferred stock redemption 



(474)

 Dividends paid to preferred stockholders 

(2)


(8)

 Dividends paid to common stockholders 

(8)


(7)

 Distributions paid to noncontrolling interests 

(6)


(9)

 Repurchases of common stock 

(68)


(202)

 Other 

4


4

 Net cash provided by (used in) financing activities 

(67)


27






 Net increase (decrease) in cash and cash equivalents 

(7)


74

 Cash and cash equivalents − beginning of period 

1,172


1,030

 Effect of exchange rate changes on cash balances 

(62)


17

 Cash and cash equivalents − end of period 

$      1,103


$      1,121






(1)  Free cash flow of $61 in 2014 and $54 in 2013 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 Nine Months Ended September 30, 2014 and 2013 











Nine Months Ended

 (In millions) 

September 30, 



2014


2013

 Operating activities 




 Net income 

$         220


$         217

 Depreciation 

122


123

 Amortization of intangibles 

38


65

 Amortization of deferred financing charges 

4


4

 Unremitted earnings of affiliates 

6


(8)

 Stock compensation expense 

11


14

 Deferred income taxes 

(6)


5

 Pension contributions, net 

(8)


(56)

 Interest payment received on payment-in-kind note receivable 

40


26

 Change in working capital 

(120)


(75)

 Other, net 

(5)


(22)

 Net cash provided by operating activities (1) 

302


293






 Investing activities 




 Purchases of property, plant and equipment (1) 

(144)


(123)

 Acquisition of business 



(8)

 Principal payment received on payment-in-kind note receivable 

35


33

 Purchases of marketable securities 

(63)


(80)

 Proceeds from sales of marketable securities 

2


28

 Proceeds from maturities of marketable securities 

4


7

 Proceeds from sale of business 

9


1

 Other 

5


8

 Net cash used in investing activities 

(152)


(134)






 Financing activities 




 Net change in short-term debt 

(5)


(11)

 Proceeds from letters of credit 

12



 Repayment of letters of credit 

(8)



 Proceeds from long-term debt 

23


811

 Repayment of long-term debt 

(26)


(55)

 Deferred financing payments 



(17)

 Preferred stock redemption 



(474)

 Dividends paid to preferred stockholders 

(6)


(23)

 Dividends paid to common stockholders 

(24)


(22)

 Distributions paid to noncontrolling interests 

(8)


(11)

 Repurchases of common stock 

(181)


(288)

 Payments to acquire noncontrolling interests 



(7)

 Other 

4


7

 Net cash used in financing activities 

(219)


(90)






 Net increase (decrease) in cash and cash equivalents 

(69)


69

 Cash and cash equivalents − beginning of period 

1,256


1,059

 Effect of exchange rate changes on cash balances 

(84)


(7)

 Cash and cash equivalents − end of period 

$      1,103


$      1,121






(1)  Free cash flow of $158 in 2014 and $170 in 2013 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 September 30, 2014 and 2013 








 (In millions) 

Three Months Ended


September 30, 

 Sales 

2014


2013

   Light Vehicle

$           608


$           629

   Commercial Vehicle

487


465

   Off-Highway

283


318

   Power Technologies

259


257

   Total Sales

$        1,637


$        1,669





 Segment EBITDA 




   Light Vehicle

$             70


$             67

   Commercial Vehicle

47


52

   Off-Highway

40


40

   Power Technologies

37


39

 Total Segment EBITDA 

194


198

 Corporate expense and other items, net 

4



 Adjusted EBITDA 

$           198


$           198

 

 

 DANA HOLDING CORPORATION 




 Segment Sales & Segment EBITDA (Unaudited) 




 For the Nine Months Ended September 30, 2014 and 2013 








 (In millions) 

Nine Months Ended


September 30, 

 Sales 

2014


2013

   Light Vehicle

$        1,862


$        1,921

   Commercial Vehicle

1,407


1,421

   Off-Highway

959


1,025

   Power Technologies

807


778

   Total Sales

$        5,035


$        5,145





 Segment EBITDA 




   Light Vehicle

$           176


$           179

   Commercial Vehicle

138


154

   Off-Highway

128


127

   Power Technologies

120


114

 Total Segment EBITDA 

562


574

 Corporate expense and other items, net 

6


(3)

 Adjusted EBITDA 

$           568


$           571

 

 

 DANA HOLDING CORPORATION 




 Reconciliation of Segment and Adjusted EBITDA 




 to Net Income (Unaudited) 




 For the Three Months Ended September 30, 2014 and 2013 








 (In millions) 

Three Months Ended


September 30, 


2014


2013

 Segment EBITDA 

$           194


$           198

   Corporate expense and other items, net

4


-

 Adjusted EBITDA 

198


198

   Depreciation

(41)


(41)

   Amortization of intangibles

(11)


(22)

   Restructuring

(2)


(8)

   Strategic transaction expenses and other items

4



   Stock compensation expense

(2)


(5)

   Interest expense, net

(25)


(19)

 Income from continuing operations before income taxes 

121


103

 Income tax expense 

29


34

 Equity in earnings of affiliates 

2


3

 Income from continuing operations 

94


72

 Loss from discontinued operations 

(1)


(1)

 Net income 

$             93


$             71

 

 

 DANA HOLDING CORPORATION 




 Reconciliation of Segment and Adjusted EBITDA 




 to Net Income (Unaudited) 




 For the Nine Months Ended September 30, 2014 and 2013 








 (In millions) 

Nine Months Ended


September 30, 


2014


2013

 Segment EBITDA 

$           562


$           574

   Corporate expense and other items, net

6


(3)

 Adjusted EBITDA 

568


571

   Depreciation

(122)


(123)

   Amortization of intangibles

(38)


(65)

   Restructuring

(14)


(14)

   Strategic transaction expenses and other items

4


(6)

   Write-off of deferred financing costs



(2)

   Recognition of unrealized gain on payment-in-kind note receivable

2


5

   Stock compensation expense

(11)


(14)

   Interest expense, net

(78)


(49)

 Income from continuing operations before income taxes 

311


303

 Income tax expense 

96


96

 Equity in earnings of affiliates 

9


10

 Income from continuing operations 

224


217

 Loss from discontinued operations 

(4)



 Net income 

$           220


$           217

 

 

 DANA HOLDING CORPORATION 




 Diluted Adjusted EPS (Unaudited) 




 For the Three Months Ended September 30, 2014 and 2013 








 (In millions except per share amounts) 





Three Months Ended


September 30, 


2014


2013





 Net income attributable to parent company 

$             90


$             68

 Restructuring charges (1) 

2


6

 Amortization of intangibles (1) 

8


17

 Non-recurring items (1) 

(2)


1

 Adjusted net income 

$             98


$             92





 Diluted shares - as reported 

173


146

 Potentially dilutive shares 



2

 Conversion of preferred stock 



46

 Adjusted diluted shares 

173


194





 Diluted adjusted EPS 

$          0.57


$          0.47





 (1) Amounts are net of associated tax effect. 




 

 

 DANA HOLDING CORPORATION 




 Diluted Adjusted EPS (Unaudited) 




 For the Nine Months Ended September 30, 2014 and 2013 








 (In millions except per share amounts) 





Nine Months Ended


September 30, 


2014


2013





 Net income attributable to parent company 

$           210


$           202

 Restructuring charges (1) 

13


14

 Amortization of intangibles (1) 

29


51

 Non-recurring items (1) 

4


(1)

 Adjusted net income 

$           256


$           266





 Diluted shares - as reported 

175


147

 Potentially dilutive shares 



2

 Conversion of preferred stock 



58

 Adjusted diluted shares 

175


207





 Diluted adjusted EPS 

$          1.46


$          1.29





 (1) Amounts are net of associated tax effect. 




 

 

SOURCE Dana Holding Corporation



RELATED LINKS

http://www.dana.com