Attached files

file filename
8-K - 8-K - DANA INCd377444d8k.htm

Exhibit 99.1

 

LOGO

Dana Reports Strong Second-Quarter 2012 Results

 

   

Sales of $1.95 billion

 

   

Net income up 26 percent year over year to $86 million

 

   

Adjusted EBITDA of $225 million, up 12 percent year over year

 

   

Free cash flow of $107 million and liquidity of $1.4 billion

 

   

New technologies introduced to address fuel efficiency, emissions control

MAUMEE, Ohio – July 26, 2012 – Dana Holding Corporation (NYSE: DAN) today announced strong results for the second quarter of 2012.

Net income for the quarter was $86 million, compared with $68 million for the same period in 2011. This is the fifth consecutive quarter of positive net income. Diluted adjusted earnings per share (EPS) were $0.56, up 24 percent compared with $0.45 in the second quarter of 2011.

Sales for the quarter of $1.95 billion were in line with last year. The effects of overall weaker international currencies and soft commercial-vehicle production in Brazil were largely offset by new business and higher production levels in North America and other parts of the world.

The company reported adjusted EBITDA of $225 million in the quarter, a 12-percent increase over the prior-year period. Adjusted EBITDA as a percent of sales for the quarter was 11.5 percent, compared with 10.4 percent for the same period in 2011.

Free cash flow for the quarter was $107 million, compared with $44 million for the same period last year. With liquidity of $1.4 billion and net debt of $13 million at June 30, 2012, Dana continues to have a strong financial position.

“We delivered strong earnings and margin growth in the second quarter despite the impact of currency and soft commercial-vehicle volumes in Brazil,” said company President and Chief Executive Officer Roger J. Wood. “These strong results reflect our ongoing focus on lean operations, as well as our ability to react quickly to changing market conditions.

“We continue to invest in new driveline, sealing, and thermal-management technologies aimed at three key market value drivers – improved fuel economy, reduced emissions, and lower cost of ownership. And, these technologies continue to attract the interest and orders of customers around the world.”


New Product Technologies

In the second quarter, Dana introduced and launched into production several new technologies, including:

 

   

Victor Reinz® transmission separator plates. Leveraging its multi-layer steel cylinder-head expertise, Dana developed a tighter, more durable seal for seven-, and eight-speed and continuously-variable transmissions in light-duty vehicles;

 

   

Spicer® 318 hydrostatic continuously variable transmissions (HCVT). These transmissions deliver 20-percent fuel savings when construction vehicles are moving at high speeds and provide better traction at low speeds;

 

   

Spicer® PS09 powershift transmissions. The advanced design of these transmissions for off-highway vehicles improves operator comfort, machine productivity, and fuel efficiency, the latter by up to 12 percent for reduced emissions and operating costs; and

 

   

Spicer® 91S drive axles. These lighter, more durable drive axles were developed specifically for commercial vehicles in India.

Dana was also awarded fuel-cell development contracts from three automakers in the quarter. The company has positioned itself as a development partner of choice for sealing and thermal-management technologies for hybrid-electric, electric, and fuel-cell powertrains.

2012 Financial Guidance

Reflecting the impact of currency and softening production demand in certain end markets, Dana revised its guidance for full-year sales, adjusted EDITDA, and diluted adjusted EPS. Adjusted EBITDA as a percent of sales and free cash flow targets remain unchanged, while capital spending has also been revised.

Current guidance for the full year is as follows:

 

   

Sales are projected at $7.5 billion to $7.6 billion, compared with previous guidance of a 3-percent increase;

 

   

Adjusted EBITDA is projected to be $820 million to $840 million, compared with previous guidance of $845 million to $865 million;

 

   

Adjusted EBITDA as a percent of sales is forecast to be approximately 11 percent;

 

   

Diluted adjusted EPS is expected to total $1.94 to $2.01 per share, compared with previous guidance of total $1.95 to $2.05 per share;

 

   

Free cash flow for the year is projected at more than $200 million, excluding the special one-time $150 million pension contribution; and

 

   

Capital spending is expected to total $210 million to $230 million, compared with previous guidance of $225 million to $250 million.

Dana to Host Conference Call at 10:30 a.m. EDT Today

Dana will discuss its second-quarter results in a conference call at 10:30 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/investors. United States and Canadian locations should dial 888-311-4590 and international locations should call 706-758-0054, and enter 93891405. Please ask for the “Dana Holding Corporate Financial Webcast and Conference Call.” Telephone registration will be available starting at 10 a.m.

 

2


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 93891405. 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, which we have defined to be earnings 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 that 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 that 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 restructuring expense, amortization expense and 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 that 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.

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.

 

3


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 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 25,500 people in 27 countries and reported 2011 sales of $7.6 billion. For more information, please visit: www.dana.com.

# # #

 

Investor Contact    Media Contact

Craig Barber: 419.887.5166

craig.barber@dana.com

  

Chuck Hartlage: 419.887.5123

chuck.hartlage@dana.com

 

4


DANA HOLDING CORPORATION

Consolidated Statement of Operations (Unaudited)

For the Three Months Ended June 30, 2012 and 2011

 

     Three Months Ended
June  30,
 
(In millions except per share amounts)    2012      2011  

Net sales

   $ 1,949       $ 1,933   

Costs and expenses

     

Cost of sales

     1,674         1,700   

Selling, general and administrative expenses

     110         107   

Amortization of intangibles

     19         21   

Restructuring charges, net

     20         11   

Other income, net

     8         20   
  

 

 

    

 

 

 

Income before interest expense and income taxes

     134         114   

Interest expense

     20         20   
  

 

 

    

 

 

 

Income before income taxes

     114         94   

Income tax expense

     27         31   

Equity in earnings of affiliates

     2         7   
  

 

 

    

 

 

 

Net income

     89         70   

Less: Noncontrolling interests net income

     3         2   
  

 

 

    

 

 

 

Net income attributable to the parent company

     86         68   

Preferred stock dividend requirements

     7         7   
  

 

 

    

 

 

 

Net income available to common stockholders

   $ 79       $ 61   
  

 

 

    

 

 

 

Net income per share available to parent company common stockholders:

     

Basic

   $ 0.53       $ 0.41   

Diluted

   $ 0.40       $ 0.32   

Weighted-average common shares outstanding

     

Basic

     147.9         146.7   

Diluted

     214.6         214.8   

Dividends declared per common share

   $ 0.05       $ —     


DANA HOLDING CORPORATION

Consolidated Statement of Operations (Unaudited)

For the Six Months Ended June 30, 2012 and 2011

 

     Six Months Ended
June 30,
 
(In millions except per share amounts)    2012      2011  

Net sales

   $ 3,926       $ 3,733   

Costs and expenses

     

Cost of sales

     3,383         3,285   

Selling, general and administrative expenses

     223         206   

Amortization of intangibles

     38         38   

Restructuring charges, net

     26         41   

Other income (expense), net

     5         (28
  

 

 

    

 

 

 

Income before interest expense and income taxes

     261         135   

Interest expense

     41         39   
  

 

 

    

 

 

 

Income before income taxes

     220         96   

Income tax expense

     64         62   

Equity in earnings of affiliates

     6         11   
  

 

 

    

 

 

 

Net income

     162         45   

Less: Noncontrolling interests net income

     6         7   
  

 

 

    

 

 

 

Net income attributable to the parent company

     156         38   

Preferred stock dividend requirements

     15         15   
  

 

 

    

 

 

 

Net income available to common stockholders

   $ 141       $ 23   
  

 

 

    

 

 

 

Net income per share available to parent company common stockholders:

     

Basic

   $ 0.96       $ 0.16   

Diluted

   $ 0.73       $ 0.15   

Weighted-average common shares outstanding

     

Basic

     147.7         146.0   

Diluted

     214.7         149.7   

Dividends declared per common share

   $ 0.10       $ —     


DANA HOLDING CORPORATION

Consolidated Statement of Comprehensive Income (Unaudited)

For the Three Months Ended June 30, 2012 and 2011

 

     Three Months Ended
June  30,
 
(In millions)    2012     2011  

Net income

   $ 89      $ 70   

Less: Noncontrolling interests net income

     3        2   
  

 

 

   

 

 

 

Net income attributable to the parent company

     86        68   

Other comprehensive income (loss), net of tax:

    

Currency translation adjustments

     (79     32   

Unrealized hedging gains and losses:

    

Holding gains and losses

     (4     1   

Reclassification to net income

     4     

Unrealized investment and other gains and losses:

    

Holding gains and losses

     (1  

Defined benefit plans:

    

Amortization of net actuarial losses included in net periodic benefit cost

     4        5   

Settlement loss

       4   
  

 

 

   

 

 

 

Other comprehensive income (loss) attributable to the parent company

     (76     42   
  

 

 

   

 

 

 

Currency translation adjustments

     (1     1   
  

 

 

   

 

 

 

Other comprehensive income (loss) attributable to noncontrolling interests

     (1     1   
  

 

 

   

 

 

 

Total comprehensive income attributable to the parent company

     10        110   

Total comprehensive income attributable to noncontrolling interests

     2        3   
  

 

 

   

 

 

 

Total comprehensive income

   $ 12      $ 113   
  

 

 

   

 

 

 


DANA HOLDING CORPORATION

Consolidated Statement of Comprehensive Income (Unaudited)

For the Six Months Ended June 30, 2012 and 2011

 

     Six Months Ended
June  30,
 
(In millions)    2012     2011  

Net income

   $ 162      $ 45   

Less: Noncontrolling interests net income

     6        7   
  

 

 

   

 

 

 

Net income attributable to the parent company

     156        38   

Other comprehensive income (loss), net of tax:

    

Currency translation adjustments

     (35     83   

Unrealized hedging gains and losses:

    

Holding gains and losses (net of $2 tax, 2012)

     2        1   

Reclassification to net income

     6     

Unrealized investment and other gains and losses:

    

Holding gains and losses

     1     

Defined benefit plans:

    

Net actuarial loss

     (1  

Amortization of net actuarial losses included in net periodic benefit cost

     7        10   

Settlement loss

       5   
  

 

 

   

 

 

 

Other comprehensive income (loss) attributable to the parent company

     (20     99   
  

 

 

   

 

 

 

Currency translation adjustments

       1   
  

 

 

   

 

 

 

Other comprehensive income attributable to noncontrolling interests

     —          1   
  

 

 

   

 

 

 

Total comprehensive income attributable to the parent company

     136        137   

Total comprehensive income attributable to noncontrolling interests

     6        8   
  

 

 

   

 

 

 

Total comprehensive income

   $ 142      $ 145   
  

 

 

   

 

 

 


DANA HOLDING CORPORATION

Consolidated Balance Sheet (Unaudited)

As of June 30, 2012 and December 31, 2011

 

     June 30,     December 31,  
(In millions except share and per share amounts)    2012     2011  

Assets

    

Current assets

    

Cash and cash equivalents

   $ 881      $ 931   

Marketable securities

     60        56   

Accounts receivable

    

Trade, less allowance for doubtful accounts of $8 in 2012 and 2011

     1,106        979   

Other

     183        193   

Inventories

     871        784   

Other current assets

     135        106   
  

 

 

   

 

 

 

Total current assets

     3,236        3,049   

Goodwill

     97        100   

Intangibles

     347        400   

Other noncurrent assets

     261        273   

Investments in affiliates

     202        198   

Property, plant and equipment, net

     1,232        1,285   
  

 

 

   

 

 

 

Total assets

   $ 5,375      $ 5,305   
  

 

 

   

 

 

 

Liabilities and equity

    

Current liabilities

    

Notes payable, including current portion of long-term debt

   $ 103      $ 71   

Accounts payable

     1,009        942   

Accrued payroll and employee benefits

     151        150   

Accrued restructuring costs

     42        33   

Taxes on income

     78        46   

Other accrued liabilities

     236        251   
  

 

 

   

 

 

 

Total current liabilities

     1,619        1,493   

Long-term debt

     851        831   

Pension and postretirement obligations

     569        762   

Other noncurrent liabilities

     386        381   
  

 

 

   

 

 

 

Total liabilities

     3,425        3,467   
  

 

 

   

 

 

 

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, 147,896,999 and 147,319,438 outstanding

     1        1   

Additional paid-in capital

     2,652        2,643   

Accumulated deficit

     (875     (1,001

Treasury stock, at cost (712,779 and 645,734 shares)

     (10     (9

Accumulated other comprehensive loss

     (670     (650
  

 

 

   

 

 

 

Total parent company stockholders’ equity

     1,851        1,737   

Noncontrolling equity

     99        101   
  

 

 

   

 

 

 

Total equity

     1,950        1,838   
  

 

 

   

 

 

 

Total liabilities and equity

   $ 5,375      $ 5,305   
  

 

 

   

 

 

 


DANA HOLDING CORPORATION

Consolidated Statement of Cash Flows (Unaudited)

For the Three Months Ended June 30, 2012 and 2011

 

     Three Months Ended
June  30,
 
(In millions)    2012     2011  

Cash flows – operating activities

    

Net income

   $ 89      $ 70   

Depreciation

     47        55   

Amortization of intangibles

     22        24   

Amortization of deferred financing charges

     2        1   

Unremitted earnings of affiliates

     (1     (7

Stock compensation expense

     3        5   

Deferred income taxes

     (7     (1

Pension contributions (in excess of) less than expense

     (16     (2

Change in working capital

     (2     (52

Other, net

     7        (11
  

 

 

   

 

 

 

Net cash flows provided by operating activities (1)

     144        82   
  

 

 

   

 

 

 

Cash flows – investing activities

    

Purchases of property, plant and equipment (1)

     (37     (38

Acquisition of business

       (13

Payments to acquire interest in equity affiliate

       (124

Other

     5        1   
  

 

 

   

 

 

 

Net cash flows used in investing activities

     (32     (174
  

 

 

   

 

 

 

Cash flows – financing activities

    

Net change in short-term debt

     23        (1

Proceeds from long-term debt

     13        10   

Repayment of long-term debt

     (2     (2

Deferred financing payments

       (1

Dividends paid to preferred stockholders

     (7     (15

Dividends paid to common stockholders

     (8  

Dividends paid to noncontrolling interests

     (2     (1

Other

       2   
  

 

 

   

 

 

 

Net cash flows provided by (used in) financing activities

     17        (8
  

 

 

   

 

 

 

Net increase (decrease) in cash and cash equivalents

     129        (100

Cash and cash equivalents – beginning of period

     773        790   

Effect of exchange rate changes on cash balances

     (21     28   
  

 

 

   

 

 

 

Cash and cash equivalents – end of period

   $ 881      $ 718   
  

 

 

   

 

 

 

 

(1) Free cash flow of $107 in 2012 and $44 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 (Unaudited)

For the Six Months Ended June 30, 2012 and 2011

 

     Six Months Ended
June  30,
 
(In millions)    2012     2011  

Cash flows – operating activities

    

Net income

   $ 162      $ 45   

Depreciation

     96        110   

Amortization of intangibles

     44        45   

Amortization of deferred financing charges and original issue discount

     3        4   

Loss on extinguishment of debt

       53   

Unremitted earnings of affiliates

     (4     (11

Stock compensation expense

     10        8   

Deferred income taxes

     (5     4   

Pension contributions (in excess of) less than expense

     (181     2   

Change in working capital

     (139     (172

Other, net

     5        (8
  

 

 

   

 

 

 

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

     (9     80   
  

 

 

   

 

 

 

Cash flows – investing activities

    

Purchases of property, plant and equipment (1)

     (71     (71

Acquisition of businesses

       (163

Payments to acquire interest in equity affiliate

       (124

Proceeds from sale of business

       15   

Other

     3        (11
  

 

 

   

 

 

 

Net cash flows used in investing activities

     (68     (354
  

 

 

   

 

 

 

Cash flows – financing activities

    

Net change in short-term debt

     43        12   

Proceeds from long-term debt

     29        763   

Repayment of long-term debt

     (5     (872

Deferred financing payments

       (26

Dividends paid to preferred stockholders

     (15     (15

Dividends paid to common stockholders

     (15  

Dividends paid to noncontrolling interests

     (2     (3

Other

     1        7   
  

 

 

   

 

 

 

Net cash flows provided by (used in) financing activities

     36        (134
  

 

 

   

 

 

 

Net decrease in cash and cash equivalents

     (41     (408

Cash and cash equivalents – beginning of period

     931        1,090   

Effect of exchange rate changes on cash balances

     (9     36   
  

 

 

   

 

 

 

Cash and cash equivalents – end of period

   $ 881      $ 718   
  

 

 

   

 

 

 

 

(1) Free cash flow of $(80) in 2012 and $9 in 2011 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, 2012 and 2011

 

      Three Months Ended
June 30,
 
(In millions)    2012     2011  

SALES

    

Light Vehicle Driveline

   $ 735      $ 654   

Power Technologies

     262        269   

Commercial Vehicle

     513        583   

Off-Highway

     426        414   

Structures

     13        13   
  

 

 

   

 

 

 

Total Sales

   $ 1,949      $ 1,933   
  

 

 

   

 

 

 

Segment EBITDA

    

Light Vehicle Driveline

   $ 76      $ 60   

Power Technologies

     37        37   

Commercial Vehicle

     57        55   

Off-Highway

     56        51   

Structures

     3        1   
  

 

 

   

 

 

 

Total Segment EBITDA

     229        204   

Corporate expense and other items, net

     (4     (3
  

 

 

   

 

 

 

Adjusted EBITDA

   $ 225      $ 201   
  

 

 

   

 

 

 


DANA HOLDING CORPORATION

Segment Sales & Segment EBITDA (Unaudited)

For the Six Months Ended June 30, 2012 and 2011

 

     Six Months Ended
June 30,
 
(In millions)    2012     2011  

SALES

    

Light Vehicle Driveline

   $ 1,462      $ 1,327   

Power Technologies

     530        536   

Commercial Vehicle

     1,064        1,058   

Off-Highway

     844        787   

Structures

     26        24   

Other

       1   
  

 

 

   

 

 

 

Total Sales

   $ 3,926      $ 3,733   
  

 

 

   

 

 

 

Segment EBITDA

    

Light Vehicle Driveline

   $ 139      $ 126   

Power Technologies

     77        77   

Commercial Vehicle

     118        98   

Off-Highway

     105        92   

Structures

     5        1   
  

 

 

   

 

 

 

Total Segment EBITDA

     444        394   

Corporate expense and other items, net

     (7     (12
  

 

 

   

 

 

 

Adjusted EBITDA

   $ 437      $ 382   
  

 

 

   

 

 

 


DANA HOLDING CORPORATION

Reconciliation of Segment and Adjusted EBITDA to

to Net Income (Unaudited)

For the Three Months Ended June 30, 2012 and 2011

 

      Three Months Ended
June 30,
 
(In millions)    2012     2011  

Segment EBITDA

   $ 229      $ 204   

Corporate expense and other items, net

     (4     (3
  

 

 

   

 

 

 

Adjusted EBITDA

     225        201   

Depreciation

     (47     (55

Amortization

     (22     (24

Restructuring

     (20     (11

Loss on sale of assets

     (3  

Stock compensation expense

     (2     (2

Foreign exchange on intercompany loans and market value adjustments on forwards

     (2     (1

Interest expense

     (20     (20

Interest income

     5        6   
  

 

 

   

 

 

 

Income before income taxes

     114        94   

Income tax expense

     27        31   

Equity in earnings of affiliates

     2        7   
  

 

 

   

 

 

 

Net income

   $ 89      $ 70   
  

 

 

   

 

 

 


DANA HOLDING CORPORATION

Reconciliation of Segment and Adjusted EBITDA

to Net Income (Unaudited)

For the Six Months Ended June 30, 2012 and 2011

 

     Six Months Ended
June 30,
 
(In millions)    2012     2011  

Segment EBITDA

   $ 444      $ 394   

Corporate expense and other items, net

     (7     (12
  

 

 

   

 

 

 

Adjusted EBITDA

     437        382   

Depreciation

     (96     (110

Amortization

     (44     (45

Restructuring

     (26     (41

Loss on extinguishment of debt

       (53

Strategic transaction and other expenses

     (5     (4

Loss on sale of assets

     (6     (1

Stock compensation expense

     (9     (4

Foreign exchange on intercompany loans and market value adjustments on forwards

     (1     (2

Interest expense

     (41     (39

Interest income

     11        13   
  

 

 

   

 

 

 

Income before income taxes

     220        96   

Income tax expense

     64        62   

Equity in earnings of affiliates

     6        11   
  

 

 

   

 

 

 

Net income

   $ 162      $ 45   
  

 

 

   

 

 

 


DANA HOLDING CORPORATION

Diluted Adjusted EPS (Unaudited)

For the Three Months Ended June 30, 2012 and 2011

 

     Three Months Ended
June 30,
 
(In millions except per share amounts)    2012      2011  

Net income attributable to parent company

   $ 86       $ 68   

Restructuring charges (1)

     16         8   

Amortization of intangibles (1)

     18         20   

Non-recurring items (1)

        1   
  

 

 

    

 

 

 

Adjusted net income

   $ 120       $ 97   
  

 

 

    

 

 

 

Diluted shares – as reported

     215         215   
  

 

 

    

 

 

 

Adjusted diluted shares

     215         215   
  

 

 

    

 

 

 

Diluted adjusted EPS

   $ 0.56       $ 0.45   

 

(1) Amounts are net of associated tax effect.


DANA HOLDING CORPORATION

Diluted Adjusted EPS (Unaudited)

For the Six Months Ended June 30, 2012 and 2011

 

     Six Months Ended
June 30,
 
(In millions except per share amounts)    2012      2011  

Net income attributable to parent company

   $ 156       $ 38   

Restructuring charges (1)

     20         38   

Amortization of intangibles (1)

     34         38   

Non-recurring items (1)

     4         57   
  

 

 

    

 

 

 

Adjusted net income

   $ 214       $ 171   
  

 

 

    

 

 

 

Diluted shares – as reported

     215         150   

Conversion of preferred stock

        65   
  

 

 

    

 

 

 

Adjusted diluted shares

     215         215   
  

 

 

    

 

 

 

Diluted adjusted EPS

   $ 1.00       $ 0.79   

 

(1) Amounts are net of associated tax effect.