UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D. C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Sec. 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): April 24, 2003
Dana Corporation
(Exact name of registrant as specified in its charter)
Virginia | 1-1063 | 34-4361040 | ||
|
||||
(State or other jurisdiction of incorporation) |
(Commission File Number) | (IRS Employer Identification Number) |
4500 Dorr Street, Toledo, Ohio | 43615 | |||
|
||||
(Address of principal executive offices) | (Zip Code) |
Registrants telephone number, including area code: (419) 535-4500
Item 9. Regulation FD Disclosure
This Current Report on Form 8-K and the attached earnings release are being furnished by Dana Corporation (Dana) pursuant to (i) Item 9 of Form 8-K in satisfaction of the public disclosure requirements of Regulation FD and (ii) Item 12 of Form 8-K, in accordance with Securities and Exchange Commission Release No. 33-8216, insofar as they disclose historical information regarding Danas results of operations and financial condition for the fiscal quarter ended March 31, 2003.
On April 24, 2003, Dana issued a news release regarding its earnings for the first quarter of 2003. A copy of that release is being furnished as Exhibit 99 to this Current Report.
The earnings release includes tables showing: (i) Dana Corporation (Including Dana Credit Corporation on the Equity Basis), Condensed Statement of Income (Unaudited) Three Months Ended March 31, 2003 and 2002; (ii) Dana Corporation (Including Dana Credit Corporation on the Equity Basis), Condensed Balance Sheet (Unaudited) March 31, 2003 and December 31, 2002; and (iii) Dana Corporation (Including Dana Credit Corporation on an Equity Basis), Cash Flow Impact on Net Debt Three Months Ended March 31, 2003 and 2002. As Generally Accepted Accounting Principles (GAAP) require Dana Credit Corporation (DCC) to be reported on a consolidated basis, these tables reporting DCC on the equity basis contain non-GAAP financial measures. In accordance with Instruction 2 to Item 12 of Form 8-K, the earnings release also includes, for each of these tables: (i) a presentation of the most directly comparable financial measures calculated and presented in accordance with GAAP and (ii) a quantitative reconciliation of the differences between the non-GAAP financial measures disclosed and the most directly comparable GAAP financial measures. Management believes that the presentation of the non-GAAP financial measures provides useful information to investors regarding Danas financial condition and results of operations because management evaluates Danas operating segments and regions as if DCC were accounted for on the equity method of accounting. This is done because DCC is not homogenous with Danas manufacturing operations, its financing activities do not support the sales of the other operating segments and its financial and performance measures are inconsistent with those of the other operating segments.
In accordance with General Instructions B.2 and B.6 of Form 8-K, the information in this Current Report, including Exhibit 99, shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liability of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, except as expressly set forth by specific reference in such a filing.
2
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Dana
Corporation (Registrant) |
||||
Date: | April 24, 2003 | By: | /s/ Michael L. DeBacker Michael L. DeBacker Vice President, General Counsel and Secretary |
3
Exhibit 99
[Dana News Release Heading]
CONTACT: |
Michelle Hards (419) 535-4636 michelle.hards@dana.com |
DANA CORPORATION ANNOUNCES STRONGER FIRST-QUARTER RESULTS
Restructuring Continues to Drive Improvement
TOLEDO, Ohio, April 24, 2003 Dana Corporation (NYSE: DCN) today announced first-quarter sales of $2.4 billion and net income of $41 million, or 28 cents per share. In the first quarter of 2002, Dana reported sales of $2.3 billion and a net loss of $229 million, or $1.54 per share.
The increase in sales of approximately 5 percent benefited from currency translation; however, internal growth contributed approximately two-thirds of the amount. Net income for 2003 included one-time, after-tax gains of $10 million, or 7 cents per share, associated with the sale of assets of Dana Credit Corporation (DCC). The net loss reported in the first quarter of 2002 reflected the impact of the required adoption of new accounting standard FAS 142 ($220 million or $1.48 cents per share) and certain net charges associated with the restructuring program announced in October 2001 ($37 million or 24 cents per share).
Dana Chairman and CEO Joe Magliochetti said, Our 2003 first-quarter performance again validates the success and importance of our restructuring program. We expect that our performance will be further enhanced as we conclude the final actions in this program and begin to realize the full run-rate of the restructuring benefits later this year.
We improved upon last years results despite a large number of new program launches in our Structural Solutions Group. We expect to have most of these launch costs behind us by the end of the third quarter, he said. Additionally, we should benefit from the forecasted ramp-up in heavy-vehicle production as we move through the year.
As a result of these factors, we expect our earnings to improve during the balance of the year. At the same time, we remain very comfortable with our expectation of a light-vehicle build of 15.8 to 16.2 million units in North America, he said. Considering these factors and the $10 million in gains we have already received from the sale of DCC assets, we are revising our outlook for full-year net income to a range of $195 million to $215 million.
Dana Chief Financial Officer Bob Richter added, During the quarter, we continued to make solid progress on the sale of DCC assets, realizing proceeds of approximately $80 million in transactions that resulted in the after-tax gains that were included in our net income. Proceeds from these transactions were used by DCC to reduce its indebtedness.
At the parent company level, we continue to manage for cash, and despite a seasonal, first-quarter increase in working capital, the percentage of working capital to sales is improved and we remain committed to a year-on-year reduction in working capital of $200 million, Mr. Richter said. This will enable us to realize our goal of reducing net debt in 2003 by $330 million to $380 million.
4
Mr. Magliochetti concluded, We believe these positive developments, in combination with the anticipated stronger second-half earnings, will provide a solid platform for transitioning Dana from a restructuring mode to a renewed focus on innovation, technology, and other strategic growth opportunities.
Dana will discuss its first-quarter results in a conference call at 1 p.m. (EDT) today. The call may be accessed via Danas web site (www.dana.com), where it will be accompanied by a slide presentation, or by dialing (800) 275-3210. Please dial into the conference five minutes prior to the call. An audio recording of this conference call will be available after 5 p.m. today. To access this recording, please dial (800) 537-8823. A webcast replay of the call will be available at 6 p.m. today and is also accessible via the Dana web site.
Dana Corporation is a global leader in the design, engineering, and manufacture of value-added products and systems for automotive, commercial, and off-highway vehicle manufacturers and their related aftermarkets. The company employs more than 60,000 people worldwide. Founded in 1904 and based in Toledo, Ohio, Dana operates hundreds of technology, manufacturing, and customer service facilities in 30 countries. The company reported 2002 sales of $9.5 billion.
Certain statements contained herein (including our forecasts, beliefs, and expectations) constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements involve assumptions, uncertainties, and risks, and Danas actual results, performance, or achievements may differ materially from those expressed or implied in these statements. Among the factors that could affect Danas actual results are the impact of national and international economic conditions (including additional adverse effects from terrorism or hostilities) on production and sales by the company and its vehicular customers, and the companys ability to complete activities related to the October 2001 restructuring program and the divestiture of the Engine Management aftermarket operations. Additional factors are contained in Danas public filings with the Securities and Exchange Commission. Dana does not undertake to update any forward-looking statements contained herein.
# # #
5
Dana Corporation
Condensed Statement of Income (Unaudited)
(in millions, except per share amounts)
Three Months Ended March 31 | |||||||||||
2003 | 2002 | ||||||||||
Net sales |
$ | 2,442 | $ | 2,321 | |||||||
Revenue from lease financing
and other income |
30 | 53 | |||||||||
2,472 | 2,374 | ||||||||||
Costs and expenses |
|||||||||||
Cost of sales |
2,183 | 2,054 | |||||||||
Selling, general and
administrative expenses |
201 | 221 | |||||||||
Restructuring charges |
37 | ||||||||||
Interest expense |
59 | 67 | |||||||||
2,443 | 2,379 | ||||||||||
Income (loss) before income taxes |
29 | (5 | ) | ||||||||
Income tax benefit (expense) |
2 | (20 | ) | ||||||||
Minority interest |
(2 | ) | (6 | ) | |||||||
Equity in earnings
of affiliates |
17 | 18 | |||||||||
Income (loss) from continuing operations |
46 | (13 | ) | ||||||||
Income (loss) from discontinued operations |
(5 | ) | 4 | ||||||||
Income (loss) before effect of change
in accounting |
41 | (9 | ) | ||||||||
Effect of change in accounting |
(220 | ) | |||||||||
Net income (loss) |
$ | 41 | $ | (229 | ) | ||||||
Basic earnings (loss) per share |
|||||||||||
Income (loss) of continuing operations |
$ | 0.31 | $ | (0.09 | ) | ||||||
Income (loss) from discontinued operations |
(0.03 | ) | 0.03 | ||||||||
Effect of change in accounting |
(1.48 | ) | |||||||||
Net income (loss) |
$ | 0.28 | $ | (1.54 | ) | ||||||
Diluted earnings (loss) per share |
|||||||||||
Income (loss) of continuing operations |
$ | 0.31 | $ | (0.09 | ) | ||||||
Income (loss) from discontinued operations |
(0.03 | ) | 0.03 | ||||||||
Effect of change in accounting |
(1.48 | ) | |||||||||
Net income (loss) |
$ | 0.28 | $ | (1.54 | ) | ||||||
Average shares outstanding - |
|||||||||||
For Basic EPS |
148 | 148 | |||||||||
For Diluted EPS |
149 | 149 |
Page 1
Dana Corporation
Condensed Balance Sheet (Unaudited)
(in millions)
March 31 | December 31 | |||||||||
Assets | 2003 | 2002 | ||||||||
Current
assets |
||||||||||
Cash
and marketable securities |
$ | 584 | $ | 571 | ||||||
Accounts
receivable |
||||||||||
Trade |
1,492 | 1,348 | ||||||||
Other |
313 | 320 | ||||||||
Inventories |
1,156 | 1,116 | ||||||||
Other current
assets |
829 | 763 | ||||||||
Total
current assets |
4,374 | 4,118 | ||||||||
Property,
plant and equipment, net |
2,522 | 2,556 | ||||||||
Investment
in leases |
763 | 827 | ||||||||
Investments
and other assets |
2,014 | 2,052 | ||||||||
Total
assets |
$ | 9,673 | $ | 9,553 | ||||||
Liabilities
and Shareholders Equity |
||||||||||
Current
liabilities |
||||||||||
Accounts
payable and other current liabilities |
$ | 2,472 | $ | 2,537 | ||||||
Notes
payable |
644 | 287 | ||||||||
Total
current liabilities |
3,116 | 2,824 | ||||||||
Long-term
debt |
2,947 | 3,215 | ||||||||
Deferred
employee benefits and other noncurrent liabilities |
1,918 | 1,925 | ||||||||
Minority
interest |
106 | 107 | ||||||||
Shareholders
equity |
1,586 | 1,482 | ||||||||
Total
liabilities and shareholders equity |
$ | 9,673 | $ | 9,553 | ||||||
Page 2
Dana Corporation
Condensed Statement of Cash Flows (Unaudited)
(in millions)
Three Months Ended March 31 | |||||||||
2003 | 2002 | ||||||||
Net income (loss) |
$ | 41 | $ | (229 | ) | ||||
Depreciation and amortization |
103 | 121 | |||||||
Asset impairment |
6 | 21 | |||||||
Change in accounting for goodwill |
220 | ||||||||
Loss (gain) on divestitures and asset sales |
(11 | ) | 1 | ||||||
Working capital change |
(237 | ) | (35 | ) | |||||
Other |
(13 | ) | (28 | ) | |||||
Net cash flows operating activities |
(111 | ) | 71 | ||||||
Purchases of property, plant and equipment |
(76 | ) | (75 | ) | |||||
Purchases of assets to be leased |
(26 | ) | |||||||
Payments received on leases |
9 | 9 | |||||||
Net loans to customers |
2 | (3 | ) | ||||||
Divestitures |
10 | ||||||||
Asset sales |
104 | 16 | |||||||
Other |
6 | 27 | |||||||
Net cash flows investing activities |
45 | (42 | ) | ||||||
Net change in short-term debt |
87 | (12 | ) | ||||||
Proceeds from long-term debt |
250 | ||||||||
Payments on long-term debt |
(6 | ) | (191 | ) | |||||
Dividends paid |
(1 | ) | (1 | ) | |||||
Other |
(1 | ) | 1 | ||||||
Net cash flows financing activities |
79 | 47 | |||||||
Net change in cash and cash equivalents |
13 | 76 | |||||||
Net change in cash discontinued operations |
(2 | ) | |||||||
Cash and cash equivalents beginning of period |
571 | 195 | |||||||
Cash and cash equivalents end of period |
$ | 584 | $ | 269 | |||||
Page 3
Dana Corporation
(Including Dana Credit Corporation on the Equity Basis)
Condensed Statement of Income (Unaudited)
(in millions)
Three Months Ended March 31 | |||||||||
2003 | 2002 | ||||||||
Net sales |
$ | 2,442 | $ | 2,321 | |||||
Other income |
13 | 14 | |||||||
2,455 | 2,335 | ||||||||
Costs and expenses |
|||||||||
Cost of sales |
2,196 | 2,069 | |||||||
Selling, general and
administrative expenses |
181 | 195 | |||||||
Restructuring charges |
37 | ||||||||
Interest expense |
42 | 45 | |||||||
2,419 | 2,346 | ||||||||
Income (loss) before income taxes |
36 | (11 | ) | ||||||
Income tax expense |
(15 | ) | (16 | ) | |||||
Minority interest |
(2 | ) | (6 | ) | |||||
Equity in earnings
of affiliates |
27 | 20 | |||||||
Income (loss) from continuing operations |
46 | (13 | ) | ||||||
Income (loss) from discontinued operations |
(5 | ) | 4 | ||||||
Income (loss) before effect of change
in accounting |
41 | (9 | ) | ||||||
Effect of change in accounting |
(220 | ) | |||||||
Net income (loss) |
$ | 41 | $ | (229 | ) | ||||
Page 4
Dana Corporation
(Including Dana Credit Corporation on the Equity Basis)
Condensed Balance Sheet (Unaudited)
(in millions)
March 31 | December 31 | |||||||||
Assets | 2003 | 2002 | ||||||||
Current assets |
||||||||||
Cash and marketable securities |
$ | 542 | $ | 551 | ||||||
Accounts receivable |
||||||||||
Trade |
1,492 | 1,348 | ||||||||
Other |
309 | 209 | ||||||||
Inventories |
1,156 | 1,116 | ||||||||
Other current assets |
793 | 716 | ||||||||
Total current assets |
4,292 | 3,940 | ||||||||
Property, plant and equipment, net |
2,240 | 2,253 | ||||||||
Investments and other assets |
2,377 | 2,375 | ||||||||
Total assets |
$ | 8,909 | $ | 8,568 | ||||||
Liabilities and Shareholders Equity |
||||||||||
Current liabilities |
||||||||||
Accounts payable and other
current liabilities |
$ | 2,616 | $ | 2,559 | ||||||
Notes payable |
462 | 53 | ||||||||
Total current liabilities |
3,078 | 2,612 | ||||||||
Long-term debt |
2,218 | 2,462 | ||||||||
Deferred employee benefits
and other noncurrent liabilities |
1,922 | 1,906 | ||||||||
Minority interest |
105 | 106 | ||||||||
Shareholders equity |
1,586 | 1,482 | ||||||||
Total liabilities and
shareholders equity |
$ | 8,909 | $ | 8,568 | ||||||
Page 5
Dana Corporation
(Including Dana Credit Corporation on an Equity Basis)
Cash Flow Impact on Net Debt
(in millions)
Three Months Ended March 31 | ||||||||||
2003 | 2002 | |||||||||
Sources |
||||||||||
Net income (loss) |
$ | 41 | $ | (229 | ) | |||||
Change in accounting for goodwill |
220 | |||||||||
Net income (loss) before goodwill change |
41 | (9 | ) | |||||||
Depreciation |
86 | 98 | ||||||||
Asset sales |
4 | |||||||||
Divestitures |
10 | |||||||||
Change in working capital |
(192 | ) | (10 | ) | ||||||
(61 | ) | 89 | ||||||||
Uses |
||||||||||
Capital spend |
(72 | ) | (64 | ) | ||||||
Dividends |
(1 | ) | (1 | ) | ||||||
Net changes in other accounts |
(8 | ) | (32 | ) | ||||||
(81 | ) | (97 | ) | |||||||
October 2001 restructuring cash impact |
||||||||||
After-tax charges |
37 | |||||||||
Cash payments |
(44 | ) | (39 | ) | ||||||
Proceeds from asset sales |
20 | 2 | ||||||||
(24 | ) | | ||||||||
Cash change in net debt |
$ | (166 | ) | $ | (8 | ) | ||||
Page 6
Dana Corporation
Condensed Consolidating Statement of Income (Unaudited)
(in millions)
Three Months Ended March 31, 2003 | |||||||||||||||||
Dana | |||||||||||||||||
with DCC on | Elimination | Dana | |||||||||||||||
Equity Basis | DCC | Entries | Consolidated | ||||||||||||||
Net sales |
$ | 2,442 | $ | $ | $ | 2,442 | |||||||||||
Other income |
13 | 38 | (21 | ) | 30 | ||||||||||||
2,455 | 38 | (21 | ) | 2,472 | |||||||||||||
Costs and expenses |
|||||||||||||||||
Cost of sales |
2,196 | (13 | ) | 2,183 | |||||||||||||
Selling, general and
administrative expenses |
181 | 29 | (9 | ) | 201 | ||||||||||||
Interest expense |
42 | 17 | 59 | ||||||||||||||
2,419 | 46 | (22 | ) | 2,443 | |||||||||||||
Income (loss) before income taxes |
36 | (8 | ) | 1 | 29 | ||||||||||||
Income tax benefit (expense) |
(15 | ) | 17 | 2 | |||||||||||||
Minority interest |
(2 | ) | (2 | ) | |||||||||||||
Equity in earnings
of affiliates |
27 | 7 | (17 | ) | 17 | ||||||||||||
Income from continuing operations |
46 | 16 | (16 | ) | 46 | ||||||||||||
Loss from discontinued operations |
(5 | ) | (5 | ) | |||||||||||||
Net income |
$ | 41 | $ | 16 | $ | (16 | ) | $ | 41 | ||||||||
This consolidating statement provides a reconciliation of the amounts presented for Dana with Dana Credit Corporation (DCC) on an equity basis to amounts reported for Dana Corporation on a fully consolidated basis.
Page 7
Dana Corporation
Condensed Consolidating Statement of Income (Unaudited)
(in millions)
Three Months Ended March 31, 2002 | |||||||||||||||||
Dana | |||||||||||||||||
with DCC on | Elimination | Dana | |||||||||||||||
Equity Basis | DCC | Entries | Consolidated | ||||||||||||||
Net sales |
$ | 2,321 | $ | $ | $ | 2,321 | |||||||||||
Other income |
14 | 68 | (29 | ) | 53 | ||||||||||||
2,335 | 68 | (29 | ) | 2,374 | |||||||||||||
Costs and expenses |
|||||||||||||||||
Cost of sales |
2,069 | (15 | ) | 2,054 | |||||||||||||
Selling, general and
administrative expenses |
195 | 39 | (13 | ) | 221 | ||||||||||||
Restructuring charges |
37 | 37 | |||||||||||||||
Interest expense |
45 | 22 | 67 | ||||||||||||||
2,346 | 61 | (28 | ) | 2,379 | |||||||||||||
Income (loss) before income taxes |
(11 | ) | 7 | (1 | ) | (5 | ) | ||||||||||
Income tax expense |
(16 | ) | (4 | ) | (20 | ) | |||||||||||
Minority interest |
(6 | ) | (6 | ) | |||||||||||||
Equity in earnings
of affiliates |
20 | 7 | (9 | ) | 18 | ||||||||||||
Income (loss) from continuing operations |
(13 | ) | 10 | (10 | ) | (13 | ) | ||||||||||
Income from discontinued operations |
4 | 4 | |||||||||||||||
Income (loss) before effect of change
in accounting |
(9 | ) | 10 | (10 | ) | (9 | ) | ||||||||||
Effect of change in accounting |
(220 | ) | (220 | ) | |||||||||||||
Net income (loss) |
$ | (229 | ) | $ | 10 | $ | (10 | ) | $ | (229 | ) | ||||||
This consolidating statement provides a reconciliation of the amounts presented for Dana with Dana Credit Corporation (DCC) on an equity basis to amounts reported for Dana Corporation on a fully consolidated basis.
Page 8
Dana Corporation
Condensed Consolidating Balance Sheet (Unaudited)
(in millions)
March 31, 2003 | ||||||||||||||||||
Dana | ||||||||||||||||||
with DCC on | Elimination | Dana | ||||||||||||||||
Assets | Equity Basis | DCC | Entries | Consolidated | ||||||||||||||
Current assets |
||||||||||||||||||
Cash and marketable securities |
$ | 542 | $ | 42 | $ | $ | 584 | |||||||||||
Accounts receivable |
||||||||||||||||||
Trade |
1,492 | 1,492 | ||||||||||||||||
Other |
309 | 4 | 313 | |||||||||||||||
Inventories |
1,156 | 1,156 | ||||||||||||||||
Other current assets |
793 | 207 | (171 | ) | 829 | |||||||||||||
Total current assets |
4,292 | 253 | (171 | ) | 4,374 | |||||||||||||
Property, plant and equipment, net |
2,240 | 37 | 245 | 2,522 | ||||||||||||||
Investments in leases |
1,008 | (245 | ) | 763 | ||||||||||||||
Investments and other assets |
2,377 | 544 | (907 | ) | 2,014 | |||||||||||||
Total assets |
$ | 8,909 | $ | 1,842 | $ | (1,078 | ) | $ | 9,673 | |||||||||
Liabilities and Shareholders Equity |
||||||||||||||||||
Current liabilities |
||||||||||||||||||
Accounts payable and other
current liabilities |
$ | 2,616 | $ | 27 | $ | (171 | ) | $ | 2,472 | |||||||||
Notes payable |
462 | 182 | 644 | |||||||||||||||
Total current liabilities |
3,078 | 209 | (171 | ) | 3,116 | |||||||||||||
Long-term debt |
2,218 | 729 | 2,947 | |||||||||||||||
Deferred employee benefits
and other noncurrent liabilities |
1,922 | 616 | (620 | ) | 1,918 | |||||||||||||
Minority interest |
105 | 1 | 106 | |||||||||||||||
Shareholders equity |
1,586 | 287 | (287 | ) | 1,586 | |||||||||||||
Total liabilities and
shareholders equity |
$ | 8,909 | $ | 1,842 | $ | (1,078 | ) | $ | 9,673 | |||||||||
This consolidating statement provides a reconciliation of the amounts presented for Dana with Dana Credit Corporation (DCC) on an equity basis to amounts reported for Dana Corporation on a fully consolidated basis.
Page 9
Dana Corporation
Condensed Consolidating Balance Sheet (Unaudited)
(in millions)
December 31, 2002 | ||||||||||||||||||
Dana | ||||||||||||||||||
with DCC on | Elimination | Dana | ||||||||||||||||
Assets | Equity Basis | DCC | Entries | Consolidated | ||||||||||||||
Current assets |
||||||||||||||||||
Cash and marketable securities |
$ | 551 | $ | 20 | $ | $ | 571 | |||||||||||
Accounts receivable |
||||||||||||||||||
Trade |
1,348 | 1,348 | ||||||||||||||||
Other |
209 | 111 | 320 | |||||||||||||||
Inventories |
1,116 | 1,116 | ||||||||||||||||
Other current assets |
716 | 105 | (58 | ) | 763 | |||||||||||||
Total current assets |
3,940 | 236 | (58 | ) | 4,118 | |||||||||||||
Property, plant and equipment, net |
2,253 | 39 | 264 | 2,556 | ||||||||||||||
Investments in leases |
1,091 | (264 | ) | 827 | ||||||||||||||
Investments and other assets |
2,375 | 569 | (892 | ) | 2,052 | |||||||||||||
Total assets |
$ | 8,568 | $ | 1,935 | $ | (950 | ) | $ | 9,553 | |||||||||
Liabilities
and Shareholders Equity |
||||||||||||||||||
Current liabilities |
||||||||||||||||||
Accounts payable and other
current liabilities |
$ | 2,559 | $ | 37 | $ | (59 | ) | $ | 2,537 | |||||||||
Notes payable |
53 | 234 | 287 | |||||||||||||||
Total current liabilities |
2,612 | 271 | (59 | ) | 2,824 | |||||||||||||
Long-term debt |
2,462 | 753 | 3,215 | |||||||||||||||
Deferred employee benefits
and other noncurrent liabilities |
1,906 | 639 | (620 | ) | 1,925 | |||||||||||||
Minority interest |
106 | 1 | 107 | |||||||||||||||
Shareholders equity |
1,482 | 271 | (271 | ) | 1,482 | |||||||||||||
Total liabilities and
shareholders equity |
$ | 8,568 | $ | 1,935 | $ | (950 | ) | $ | 9,553 | |||||||||
This consolidating statement provides a reconciliation of the amounts presented for Dana with Dana Credit Corporation (DCC) on an equity basis to amounts reported for Dana Corporation on a fully consolidated basis.
Page 10
Dana Corporation
Consolidating Cash Flow Impact on Net Debt
(in millions)
Three Months Ended March 31, 2003 | |||||||||||||||||
Dana | |||||||||||||||||
with DCC on | Elimination | Dana | |||||||||||||||
Equity Basis | DCC | Entries | Consolidated | ||||||||||||||
Sources |
|||||||||||||||||
Net income |
$ | 41 | $ | 16 | $ | (16 | ) | $ | 41 | ||||||||
Depreciation |
86 | 17 | 103 | ||||||||||||||
Asset sales |
4 | 80 | 84 | ||||||||||||||
Change in working capital |
(192 | ) | (8 | ) | 7 | (193 | ) | ||||||||||
(61 | ) | 105 | (9 | ) | 35 | ||||||||||||
Uses |
|||||||||||||||||
Capital spend |
(72 | ) | (5 | ) | 1 | (76 | ) | ||||||||||
Dividends |
(1 | ) | (1 | ) | |||||||||||||
Net changes in other accounts |
(8 | ) | (2 | ) | 8 | (2 | ) | ||||||||||
(81 | ) | (7 | ) | 9 | (79 | ) | |||||||||||
October 2001 restructuring cash impact |
|||||||||||||||||
Cash payments |
(44 | ) | (44 | ) | |||||||||||||
Proceeds from asset sales |
20 | 20 | |||||||||||||||
(24 | ) | | | (24 | ) | ||||||||||||
Cash change in net debt |
$ | (166 | ) | $ | 98 | $ | | $ | (68 | ) | |||||||
Analysis of components of net debt: |
|||||||||||||||||
Net change in short term debt |
$ | (157 | ) | $ | 70 | $ | $ | (87 | ) | ||||||||
Payments on long term debt |
6 | 6 | |||||||||||||||
Change in cash |
(9 | ) | 22 | 13 | |||||||||||||
Cash change in net debt |
(166 | ) | 98 | | (68 | ) | |||||||||||
Non-cash changes in net debt |
(8 | ) | (8 | ) | |||||||||||||
Total changes in net debt |
$ | (174 | ) | $ | 98 | $ | | $ | (76 | ) | |||||||
This consolidating statement provides a reconciliation of the amounts presented for Dana with Dana Credit Corporation (DCC) on an equity basis to amounts presented for Dana Corporation on a fully consolidated basis.
Page 11
Dana Corporation
Consolidating Cash Flow Impact on Net Debt
(in millions)
Three Months Ended March 31, 2002 | |||||||||||||||||
Dana | |||||||||||||||||
with DCC on | Elimination | Dana | |||||||||||||||
Equity Basis | DCC | Entries | Consolidated | ||||||||||||||
Sources |
|||||||||||||||||
Net income (loss) |
$ | (229 | ) | $ | 10 | $ | (10 | ) | $ | (229 | ) | ||||||
Change in accounting for goodwill |
220 | 220 | |||||||||||||||
Net income (loss) before goodwill change |
(9 | ) | 10 | (10 | ) | (9 | ) | ||||||||||
Depreciation |
98 | 23 | 121 | ||||||||||||||
Divestitures |
10 | 10 | |||||||||||||||
Change in working capital |
(10 | ) | (3 | ) | (6 | ) | (19 | ) | |||||||||
89 | 30 | (16 | ) | 103 | |||||||||||||
Uses |
|||||||||||||||||
Capital spend |
(64 | ) | (2 | ) | (9 | ) | (75 | ) | |||||||||
Dividends |
(1 | ) | (1 | ) | |||||||||||||
Acquisitions |
|||||||||||||||||
Net changes in other accounts |
(32 | ) | 9 | 25 | 2 | ||||||||||||
(97 | ) | 7 | 16 | (74 | ) | ||||||||||||
October 2001 restructuring cash impact |
|||||||||||||||||
After-tax charges |
37 | 37 | |||||||||||||||
Cash payments |
(39 | ) | (39 | ) | |||||||||||||
Proceeds from asset sales |
2 | 2 | |||||||||||||||
| | | | ||||||||||||||
Cash change in net debt |
$ | (8 | ) | $ | 37 | $ | | $ | 29 | ||||||||
Analysis of components of net debt: |
|||||||||||||||||
Net change in short term debt |
$ | 34 | $ | (22 | ) | $ | $ | 12 | |||||||||
Proceeds from long term debt |
(250 | ) | (250 | ) | |||||||||||||
Payments on long term debt |
135 | 56 | 191 | ||||||||||||||
Change in cash |
73 | 3 | 76 | ||||||||||||||
Cash change in net debt |
(8 | ) | 37 | | 29 | ||||||||||||
Non-cash changes in net debt |
35 | 35 | |||||||||||||||
Total changes in net debt |
$ | 27 | $ | 37 | $ | | $ | 64 | |||||||||
This consolidating statement provides a reconciliation of the amounts presented for Dana with Dana Credit Corporation (DCC) on an equity basis to amounts presented for Dana Corporation on a fully consolidated basis.
Page 12
Investor Relations
Dana Corporation
Quarterly Financial Information (Unaudited)
Q1 2003
(in millions)
External Sales | Inter-Segment Sales | EBIT | Operating PAT | Net Profit | Net Assets | |||||||||||||||||||||||||||||||||||||||||||
03 | 02 | 03 | 02 | 03 | 02 | 03 | 02 | 03 | 02 | 03 | 02 | |||||||||||||||||||||||||||||||||||||
Automotive Systems Group |
$ | 943 | $ | 873 | $ | 31 | $ | 21 | $ | 43 | $ | 45 | $ | 36 | $ | 38 | $ | 15 | $ | 16 | $ | 1,822 | $ | 1,840 | ||||||||||||||||||||||||
Automotive Aftermarket Group |
513 | 534 | 4 | 4 | 25 | 36 | 15 | 22 | 2 | 7 | 1,018 | 1,078 | ||||||||||||||||||||||||||||||||||||
Engine and Fluid Management Group |
518 | 491 | 23 | 25 | 36 | 26 | 23 | 17 | 13 | 6 | 1,001 | 984 | ||||||||||||||||||||||||||||||||||||
Heavy Vehicle Technologies and Systems Group |
454 | 408 | 21 | 26 | 25 | 17 | 16 | 10 | 3 | (1 | ) | 631 | 685 | |||||||||||||||||||||||||||||||||||
Dana Commercial Credit |
6 | 10 | 6 | 10 | 287 | 209 | ||||||||||||||||||||||||||||||||||||||||||
Other |
14 | 15 | 1 | 5 | (54 | ) | (52 | ) | (60 | ) | (65 | ) | (3 | ) | (6 | ) | 16 | 25 | ||||||||||||||||||||||||||||||
Continuing Operations |
2,442 | 2,321 | 80 | 81 | 75 | 72 | 36 | 32 | 36 | 32 | 4,775 | 4,821 | ||||||||||||||||||||||||||||||||||||
Discontinued Operations |
(7 | ) | (6 | ) | (5 | ) | (4 | ) | (5 | ) | (4 | ) | ||||||||||||||||||||||||||||||||||||
Unusual Items Excluded from
Performance Measurement |
(46 | ) | 10 | (37 | ) | 10 | (37 | ) | ||||||||||||||||||||||||||||||||||||||||
Effect of change in Accounting |
(220 | ) | (220 | ) | ||||||||||||||||||||||||||||||||||||||||||||
Consolidated |
$ | 2,442 | $ | 2,321 | $ | 80 | $ | 81 | $ | 68 | $ | 20 | $ | 41 | $ | (229 | ) | $ | 41 | $ | (229 | ) | $ | 4,775 | $ | 4,821 | ||||||||||||||||||||||
North America |
$ | 1,780 | $ | 1,758 | $ | 22 | $ | 11 | $ | 74 | $ | 99 | $ | 45 | $ | 63 | $ | 9 | $ | 19 | $ | 2,979 | $ | 3,186 | ||||||||||||||||||||||||
Europe |
430 | 366 | 20 | 18 | 27 | 17 | 25 | 16 | 16 | 7 | 1,112 | 1,008 | ||||||||||||||||||||||||||||||||||||
South America |
111 | 120 | 43 | 42 | 11 | 9 | 7 | 5 | 5 | 2 | 325 | 411 | ||||||||||||||||||||||||||||||||||||
Asia Pacific |
121 | 77 | 1 | 11 | 2 | 7 | 1 | 4 | (1 | ) | 164 | 141 | ||||||||||||||||||||||||||||||||||||
Dana Commercial Credit |
6 | 10 | 6 | 10 | 287 | 209 | ||||||||||||||||||||||||||||||||||||||||||
Other |
(48 | ) | (55 | ) | (54 | ) | (63 | ) | (4 | ) | (5 | ) | (92 | ) | (134 | ) | ||||||||||||||||||||||||||||||||
Continuing Operations |
2,442 | 2,321 | 86 | 71 | 75 | 72 | 36 | 32 | 36 | 32 | 4,775 | 4,821 | ||||||||||||||||||||||||||||||||||||
Discontinued Operations |
(7 | ) | (6 | ) | (5 | ) | (4 | ) | (5 | ) | (4 | ) | ||||||||||||||||||||||||||||||||||||
Unusual Items Excluded from
Performance Measurement |
(46 | ) | 10 | (37 | ) | 10 | (37 | ) | ||||||||||||||||||||||||||||||||||||||||
Effect of change in Accounting |
(220 | ) | (220 | ) | ||||||||||||||||||||||||||||||||||||||||||||
Consolidated |
$ | 2,442 | $ | 2,321 | $ | 86 | $ | 71 | $ | 68 | $ | 20 | $ | 41 | $ | (229 | ) | $ | 41 | $ | (229 | ) | $ | 4,775 | $ | 4,821 | ||||||||||||||||||||||
Information for Discontinued Operations |
80 | 200 | 3 | 16 | 91 | 373 | ||||||||||||||||||||||||||||||||||||||||||
See Notes 20 and 21 in Danas 2002 Annual Report for further information (WWW.Dana.Com)
FOR MORE INFORMATION
(WWW.Dana.Com) - Dial-For-Dana U.S. or Canada 800-537-8823; OH 800-472-8810
E-Mail Michelle.Hards@Dana.com or Karen.Crawford@Dana.Com
Dana Investor Relations 419-535-4635