8-K
DANA INC false 0000026780 0000026780 2023-02-21 2023-02-21

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D. C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): February 21, 2023

 

 

Dana Incorporated

(Exact name of registrant as specified in its charter)

 

 

 

Delaware   1-1063   26-1531856

(State or other jurisdiction

of incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification Number)

 

3939 Technology Drive, Maumee, Ohio 43537
(Address of principal executive offices) (Zip Code)

(419) 887-3000

(Registrant’s telephone number, including area code)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Title of Each Class

 

Trading

Symbol

 

Name of Each Exchange

on which Registered

Common Stock, $.01 par value   DAN   New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company  

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  ☐

 

 

 


Items 2.02 and 7.01 Results of Operations and Financial Condition and Regulation FD Disclosure

Dana Incorporated today issued a news release announcing its results for the quarter ended December 31, 2022. A copy of the press release is attached hereto as Exhibit 99.1.

The information in this report is being “furnished” and shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, is not subject to the liabilities of that section and is not deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended, except as shall be expressly set forth by specific reference in such a filing.

Item 9.01. Financial Statements and Exhibits.

(d) Exhibits. The following item is furnished with this report.

 

Exhibit
No.

  

Description

99.1    Dana Incorporated Press Release dated February 21, 2023
104    Cover Page Interactive Data File (embedded within the Inline XBRL

 

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 hereunto duly authorized.

 

    DANA INCORPORATED
Date: February 21, 2023     By:  

/s/ Douglas H. Liedberg

    Name:   Douglas H. Liedberg
    Title:   Senior Vice President, General Counsel and Secretary

 

3

EX-99.1

Exhibit 99.1

 

LOGO

IMMEDIATE

Dana Incorporated Reports Record Sales for 2022;

Issues Guidance for 2023, including Higher Sales, Profit,

and Record Three-year Sales Backlog of $900 Million

Full-year Results

 

   

Sales of $10.2 billion, an increase of $1.2 billion or 14 percent over last year

 

   

Operating cash flow of $649 million, an increase of $491 million

 

   

Free cash flow of $209 million, an increase of $420 million

 

   

Adjusted EBITDA of $700 million

 

   

Sales backlog of $900 million over next three years, a $100 million increase over previous backlog

 

   

65 percent of new business is from electric-vehicle platforms

MAUMEE, Ohio, Feb. 21, 2023 – Dana Incorporated (NYSE: DAN) today announced financial results for the fourth quarter and full-year 2022.

“Dana continues to successfully execute as front runners in the transformation to a zero-emission world, while taking extraordinary operational actions to serve our customers, including scaling operations to support near-term market share gains,” said James Kamsickas, Dana chairman and CEO. “Our focus on offering complete in-house electrification capability, coupled with our ability to leverage significant company-wide synergies, enables us to provide exceptional customer satisfaction – placing us in a strong position to deliver profitable above-market sales growth in 2023.”

Fourth-quarter 2022 Financial Results

Sales for the fourth quarter of 2022 totaled $2.56 billion, compared with $2.27 billion in the same period of 2021, representing a $282 million increase driven by improved global markets, cost-recovery actions, and conversion of the sales backlog.

Adjusted EBITDA for the fourth quarter of 2022 was $176 million, compared with $118 million for the same period in 2021. The improved profit margin in the fourth quarter of 2022 was primarily driven by higher sales volumes and cost recoveries, which were partially offset by non-material inflation, as well as production inefficiencies driven by volatile customer demand schedules and accelerated spending on development for electric-vehicle products.

The net loss attributable to Dana was $179 million, or $1.25 per share, compared with net income of $25 million, or $0.18 per share, in the fourth quarter of 2021. The loss resulted primarily from the recording of $155 million of additional non-cash valuation allowances on U.S. federal tax credits, general business credits, and interest limitation attributes.

The adjusted net loss attributable to Dana was $15 million, or $0.10 per share, for the fourth quarter of 2022, compared with negligible adjusted net income and earnings per share in 2021.

Operating cash flow in the fourth quarter of 2022 was $342 million, compared to $139 million in the same period of 2021. Free cash flow was $202 million, compared with a use of $2 million in the fourth quarter of 2021. The increase was driven by a continued focus on working capital efficiency.

 

1


Full-year 2022 Financial Results

Sales for 2022 were $10.2 billion, compared with $8.9 billion in 2021. The increase of $1.2 billion resulted from improved overall market demand and conversion of the sales backlog combined with pricing actions, including material commodity price and inflationary cost recoveries.

Adjusted EBITDA for 2022 was $700 million, compared with $795 million in 2021. Lower profit was driven primarily by non-material inflation, as well as production inefficiencies driven by volatile customer demand schedules, continued supply-chain challenges, higher launch costs, and accelerated spending on development for electric-vehicle products.

The net loss attributable to Dana for 2022 was $242 million or $1.69 per share, compared with net income of $197 million or $1.35 per share in 2021. The loss resulted from a one-time non-cash goodwill impairment charge of $191 million due to increasing interest rates and lower market capitalization, and from $157 million of additional non-cash tax valuation allowances.

Adjusted net income attributable to Dana was $54 million and diluted adjusted earnings per share were $0.37 in 2022, compared with an adjusted net income of $243 million and $1.66 per share in 2021.

The company reported operating cash flow of $649 million in 2022. Free cash flow was $209 million, compared with free cash flow use of $211 million in 2021. Cash flow this year was driven by improved working capital efficiency partially offset by lower operating earnings and higher capital spending.

“As we closed out 2022, Dana achieved many of its goals, including sales growth and cash flow in a challenging environment. We experienced unexpected headwinds in the fourth quarter, including higher raw material costs and lower commercial recoveries, additional costs for EV program wins, increased customer schedule volatility, and incremental costs to scale operations,” said Timothy Kraus, Dana senior vice president and chief financial officer. “Looking forward to 2023, we expect sales growth to accelerate with improved profit conversion as customer operations stabilize throughout the year, ongoing cost recoveries largely offset inflation, and commodity costs continue to moderate.”

2023 Financial Targets1

 

   

Sales of $10.35 to $10.85 billion;

 

   

Adjusted EBITDA of $750 to $850 million, an implied adjusted EBITDA margin of approximately 7.5 percent at the midpoint of the range;

 

   

Diluted adjusted EPS of $0.25 to $0.75;

 

   

Operating cash flow of approximately, $510 to $560 million; and

 

   

Free cash flow of breakeven to $50 million

1Net income and diluted EPS guidance are not provided, as discussed below in Non-GAAP Financial Information.

Dana to Host Conference Call at 9 a.m. Tuesday, Feb. 21

Dana will discuss its fourth-quarter and full-year results in a conference call at 9 a.m. EST on Tuesday, Feb. 21. The conference call can be accessed by telephone from both domestic and international locations using the information provided below:

Conference ID: 9943139

Participant Toll-Free Dial-In Number: 1 (888) 440-5873

Participant Toll Dial-In Number: 1 (646) 960-0319

Audio streaming and slides will be available online via a link provided on the Dana investor website: www.dana.com/investors. Phone registration will be available beginning at 8:30 a.m. EST.

A webcast replay can be accessed via Dana’s investor website following the call.

 

2


Non-GAAP Financial Information

Adjusted EBITDA is a non-GAAP financial measure which we have defined as net income (loss) before interest, income taxes, depreciation, amortization, equity grant expense, restructuring expense, non-service cost components of pension and other postretirement benefit costs and other adjustments not related to our core operations (gain/loss on debt extinguishment, pension settlements, divestitures, impairment, etc.). Adjusted EBITDA is a measure of our ability to maintain and continue to invest in our operations and provide shareholder returns. We use adjusted EBITDA in assessing the effectiveness of our business strategies, evaluating and pricing potential acquisitions and as a factor in making incentive compensation decisions. In addition to its use by management, we also believe adjusted EBITDA is a measure widely used by securities analysts, investors and others to evaluate financial performance of our company relative to other Tier 1 automotive suppliers. Adjusted EBITDA should not be considered a substitute for earnings (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.

Adjusted net income (loss) attributable to the parent company is a non-GAAP financial measure which we have defined as net income (loss) attributable to the parent company, excluding any discrete income tax items, restructuring charges, amortization expense and other adjustments not related to our core operations (as used in adjusted EBITDA), net of any associated income tax effects. 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 net income attributable to the parent company reported by other companies. Adjusted net income (loss) attributable to the parent company is neither intended to represent nor be an alternative measure to net income (loss) attributable to the parent company reported in accordance with GAAP.

Diluted adjusted EPS is a non-GAAP financial measure which we have defined as adjusted net income (loss) attributable to the parent company divided by adjusted diluted shares. We define adjusted diluted shares as diluted shares as determined in accordance with GAAP based on adjusted net income (loss) attributable to the parent company. 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 in accordance with GAAP.

Free cash flow is a non-GAAP financial measure which we have defined as net cash provided by (used in) operating activities less purchases of property, plant and equipment. We believe free cash flow 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 not intended to represent nor be an alternative to the measure of net cash provided by (used in) operating activities reported in accordance with 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. We have not provided a reconciliation of our adjusted EBITDA and diluted adjusted EPS outlook to the most comparable GAAP measures of net income (loss) and diluted EPS. Providing net income (loss) and diluted EPS guidance is potentially misleading and not practical given the difficulty of projecting event driven transactional and other non-core operating items that are included in net income (loss) and diluted EPS, including restructuring actions, asset impairments and certain income tax adjustments. The accompanying reconciliations of these non-GAAP measures with the most comparable GAAP measures for the historical periods presented are indicative of the reconciliations that will be prepared upon completion of the periods covered by the non-GAAP guidance.

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,” and 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.

 

3


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 Incorporated

Dana is a leader in the design and manufacture of highly efficient propulsion and energy-management solutions that power vehicles and machines in all mobility markets across the globe. The company is shaping sustainable progress through its conventional and clean-energy solutions that support nearly every vehicle manufacturer with drive and motion systems; electrodynamic technologies, including software and controls; and thermal, sealing, and digital solutions.

Based in Maumee, Ohio, USA, the company reported sales of $10.2 billion in 2022 with nearly 42,000 people in 31 countries across six continents. Founded in 1904, Dana was named one of “America’s Most Responsible Companies 2023” by Newsweek for its emphasis on sustainability and social responsibility. The company is driven by a high-performance culture that focuses on valuing others, inspiring innovation, growing responsibly, and winning together, earning it global recognition as a top employer. Learn more at dana.com.

###

 

Media Contact:

  

Jeff Cole

  

+1-419-887-3535

  

jeff.cole@dana.com

Investor Contact:

  

Craig Barber

  

+1-419-887-5166

  

craig.barber@dana.com

 

4


DANA INCORPORATED

Consolidated Statement of Operations (Unaudited)

For the Three Months Ended December 31, 2022 and 2021

 

     Three Months Ended  
     December 31,  
(In millions, except per share amounts)    2022     2021  

Net sales

   $  2,555     $  2,273  

Costs and expenses

    

Cost of sales

     2,375       2,145  

Selling, general and administrative expenses

     121       112  

Amortization of intangibles

     4       3  

Restructuring charges, net

     —         (2

Other income (expense), net

     7       65  
  

 

 

   

 

 

 

Earnings before interest and income taxes

     62       80  

Loss on extinguishment of debt

     —         (5

Interest income

     5       3  

Interest expense

     33       32  
  

 

 

   

 

 

 

Earnings before income taxes

     34       46  

Income tax expense

     217       16  

Equity in earnings (loss) of affiliates

     5       (1
  

 

 

   

 

 

 

Net income (loss)

     (178     29  

Less: Noncontrolling interests net income

     4       5  

Less: Redeemable noncontrolling interests net loss

     (3     (1
  

 

 

   

 

 

 

Net income (loss) attributable to the parent company

   $ (179   $ 25  
  

 

 

   

 

 

 

Net income (loss) per share available to common stockholders

    

Basic

   $  (1.25   $ 0.18  

Diluted

   $  (1.25   $ 0.18  

Weighted-average shares outstanding - Basic

     143.4       144.3  

Weighted-average shares outstanding - Diluted

     143.4       145.8  


DANA INCORPORATED

Consolidated Statement of Operations

For the Year Ended December 31, 2022 and 2021

 

     Year Ended  
     December 31,  
(In millions, except per share amounts)    2022     2021  

Net sales

   $  10,156     $  8,945  

Costs and expenses

    

Cost of sales

     9,393       8,108  

Selling, general and administrative expenses

     495       460  

Amortization of intangibles

     14       14  

Restructuring charges, net

     (1  

Impairment of goodwill

     (191  

Other income (expense), net

     22       32  
  

 

 

   

 

 

 

Earnings before interest and income taxes

     86       395  

Loss on extinguishment of debt

       (29

Interest income

     11       9  

Interest expense

     128       131  
  

 

 

   

 

 

 

Earnings (loss) before income taxes

     (31     244  

Income tax expense

     284       72  

Equity in earnings of affiliates

     4       28  
  

 

 

   

 

 

 

Net income (loss)

     (311     200  

Less: Noncontrolling interests net income

     15       14  

Less: Redeemable noncontrolling interests net loss

     (84     (11
  

 

 

   

 

 

 

Net income (loss) attributable to the parent company

   $ (242   $ 197  
  

 

 

   

 

 

 

Net income (loss) per share available to common stockholders

    

Basic

   $ (1.69   $ 1.36  

Diluted

   $ (1.69   $ 1.35  

Weighted-average shares outstanding - Basic

     143.6       144.8  

Weighted-average shares outstanding - Diluted

     143.6       146.2  


DANA INCORPORATED

Consolidated Statement of Comprehensive Income (Unaudited)

For the Three Months Ended December 31, 2022 and 2021

 

     Three Months Ended  
     December 31,  
(In millions)    2022     2021  

Net income (loss)

   $  (178   $  29  

Other comprehensive income (loss), net of tax:

    

Currency translation adjustments

     32       2  

Hedging gains and losses

     19       5  

Defined benefit plans

     48       42  
  

 

 

   

 

 

 

Other comprehensive income

     99       49  
  

 

 

   

 

 

 

Total comprehensive income (loss)

     (79     78  

Less: Comprehensive income attributable to noncontrolling interests

     (4     (4

Less: Comprehensive (income) loss attributable to redeemable noncontrolling interests

     (2     1  
  

 

 

   

 

 

 

Comprehensive income (loss) attributable to the parent company

   $  (85   $ 75  
  

 

 

   

 

 

 


DANA INCORPORATED

Consolidated Statement of Comprehensive Income

For the Year Ended December 31, 2022 and 2021

 

     Year Ended  
     December 31,  
(In millions)    2022     2021  

Net income (loss)

   $  (311   $  200  

Other comprehensive income (loss), net of tax:

    

Currency translation adjustments

     (102     (9

Hedging gains and losses

     17       (5

Defined benefit plans

     53       53  
  

 

 

   

 

 

 

Other comprehensive income (loss)

     (32     39  
  

 

 

   

 

 

 

Total comprehensive income (loss)

     (343     239  

Less: Comprehensive income attributable to noncontrolling interests

     (10     (2

Less: Comprehensive loss attributable to redeemable noncontrolling interests

     95       1  
  

 

 

   

 

 

 

Comprehensive income (loss) attributable to the parent company

   $  (258   $ 238  
  

 

 

   

 

 

 


DANA INCORPORATED

Consolidated Balance Sheet

As of December 31, 2022 and December 31, 2021

 

     December 31,     December 31,  
(In millions, except share and per share amounts)    2022     2021  

Assets

    

Current assets

    

Cash and cash equivalents

   $ 425     $ 268  

Marketable securities

       17  

Accounts receivable

    

Trade, less allowance for doubtful accounts of $11 in 2022 and $7 in 2021

     1,374       1,321  

Other

     202       220  

Inventories

     1,609       1,564  

Other current assets

     219       196  
  

 

 

   

 

 

 

Total current assets

     3,829       3,586  

Goodwill

     259       482  

Intangibles

     201       233  

Deferred tax assets

     397       580  

Other noncurrent assets

     123       131  

Investments in affiliates

     136       174  

Operating lease assets

     311       247  

Property, plant and equipment, net

     2,193       2,199  
  

 

 

   

 

 

 

Total assets

   $ 7,449     $ 7,632  
  

 

 

   

 

 

 

Liabilities, redeemable noncontrolling interests and equity

    

Current liabilities

    

Short-term debt

   $ 52     $ 23  

Current portion of long-term debt

     8       8  

Accounts payable

     1,838       1,571  

Accrued payroll and employee benefits

     214       184  

Taxes on income

     54       41  

Current portion of operating lease liabilities

     36       43  

Other accrued liabilities

     277       304  
  

 

 

   

 

 

 

Total current liabilities

     2,479       2,174  

Long-term debt, less debt issuance costs of $22 in 2022 and $26 in 2021

     2,348       2,386  

Noncurrent operating lease liabilities

     277       209  

Pension and postretirement obligations

     298       398  

Other noncurrent liabilities

     249       292  
  

 

 

   

 

 

 

Total liabilities

     5,651       5,459  
  

 

 

   

 

 

 

Commitments and contingencies

    

Redeemable noncontrolling interests

     195       198  

Parent company stockholders’ equity

    

Preferred stock, 50,000,000 shares authorized, $0.01 par value, no shares outstanding

     —         —    

Common stock, 450,000,000 shares authorized, $0.01 par value, 143,366,482 and 144,238,660 shares outstanding

     2       2  

Additional paid-in capital

     2,229       2,427  

Retained earnings

     321       662  

Treasury stock, at cost (zero and 11,661,591 shares)

       (184

Accumulated other comprehensive loss

     (1,001     (985
  

 

 

   

 

 

 

Total parent company stockholders’ equity

     1,551       1,922  

Noncontrolling interests

     52       53  
  

 

 

   

 

 

 

Total equity

     1,603       1,975  
  

 

 

   

 

 

 

Total liabilities, redeemable noncontrolling interests and equity

   $ 7,449     $  7,632  
  

 

 

   

 

 

 


DANA INCORPORATED

Consolidated Statement of Cash Flows (Unaudited)

For the Three Months Ended December 31, 2022 and 2021

 

     Three Months Ended  
     December 31,  
(In millions)    2022     2021  

Operating activities

    

Net income (loss)

   $  (178   $ 29  

Depreciation

     95       93  

Amortization

     6       6  

Amortization of deferred financing charges

     1       1  

Write-off of deferred financing costs

       5  

Earnings of affiliates, net of dividends received

     (6     1  

Stock compensation expense

     6       2  

Deferred income taxes

     208       (9

Pension expense, net

     (1     (1

Gain on sale leaseback

       (66

Change in working capital

     220       46  

Change in other noncurrent assets and liabilities

     3       (1

Other, net

     (12     33  
  

 

 

   

 

 

 

Net cash provided by operating activities

     342       139  
  

 

 

   

 

 

 

Investing activities

    

Purchases of property, plant and equipment

     (140     (141

Proceeds from sale of property, plant and equipment

     3       81  

Purchases of marketable securities

       (7

Proceeds from maturities of marketable securities

     12       8  

Proceeds from sale of equity affiliate

       29  

Settlements of undesignated derivatives

     (2     (2

Other, net

     (2     (1
  

 

 

   

 

 

 

Net cash used in investing activities

     (129     (33
  

 

 

   

 

 

 

Financing activities

    

Net change in short-term debt

     (179     (46

Proceeds from long-term debt

       355  

Repayment of long-term debt

     (5     (351

Deferred financing payments

       (5

Dividends paid to common stockholders

     (15     (14

Distributions to noncontrolling interests

     (1     (5

Contributions from redeemable noncontrolling interests

     21       8  

Other, net

     (1     2  
  

 

 

   

 

 

 

Net cash used in financing activities

     (180     (56
  

 

 

   

 

 

 

Net increase in cash, cash equivalents and restricted cash

     33       50  

Cash, cash equivalents and restricted cash – beginning of period

     390       239  

Effect of exchange rate changes on cash balances

     19       (2
  

 

 

   

 

 

 

Cash, cash equivalents and restricted cash – end of period

   $ 442     $ 287  
  

 

 

   

 

 

 


DANA INCORPORATED

Consolidated Statement of Cash Flows

For the Year Ended December 31, 2022 and 2021

 

     Year Ended  
     December 31,  
(In millions)    2022     2021  

Operating activities

    

Net income (loss)

   $  (311   $ 200  

Depreciation

     365       365  

Amortization

     23       24  

Amortization of deferred financing charges

     5       6  

Redemption premium on debt

       21  

Write-off of deferred financing costs

       8  

Earnings of affiliates, net of dividends received

     23       (10

Stock compensation expense

     19       17  

Deferred income taxes

     152       (1

Pension expense, net

     (1     (1

Gain on sale leaseback

       (66

Impairment of goodwill

     191    

Change in working capital

     199       (455

Change in other noncurrent assets and liabilities

     9       (3

Other, net

     (25     53  
  

 

 

   

 

 

 

Net cash provided by operating activities

     649       158  
  

 

 

   

 

 

 

Investing activities

    

Purchases of property, plant and equipment

     (440     (369

Proceeds from sale of property, plant and equipment

     3       85  

Acquisition of businesses, net of cash acquired

     (1     (18

Investments in affiliates

       (23

Purchases of marketable securities

     (15     (32

Proceeds from sales of marketable securities

       30  

Proceeds from maturities of marketable securities

     30       35  

Proceeds from sale of equity affiliate

       29  

Proceeds from sale of subsidiary, net of cash disposed

       (4

Settlement of terminated fixed-to-fixed cross currency swap

       (22

Settlements of undesignated derivatives

     (8     (4

Other, net

     5    
  

 

 

   

 

 

 

Net cash used in investing activities

     (426     (293
  

 

 

   

 

 

 

Financing activities

    

Net change in short-term debt

     33       (3

Proceeds from long-term debt

     2       1,157  

Repayment of long-term debt

     (24     (1,156

Redemption premium on debt

       (21

Deferred financing payments

       (18

Dividends paid to common stockholders

     (58     (58

Repurchases of common stock

     (25     (23

Distributions to noncontrolling interests

     (9     (15

Contributions from redeemable noncontrolling interests

     51       14  

Deconsolidation of non-wholly owned subsidiary

       (6

Payments to acquire noncontrolling interests

     (4  

Other, net

     (8     2  
  

 

 

   

 

 

 

Net cash used in financing activities

     (42     (127
  

 

 

   

 

 

 

Net increase (decrease) in cash, cash equivalents and restricted cash

     181       (262

Cash, cash equivalents and restricted cash – beginning of period

     287       567  

Effect of exchange rate changes on cash balances

     (26     (18
  

 

 

   

 

 

 

Cash, cash equivalents and restricted cash – end of period

   $ 442     $ 287  
  

 

 

   

 

 

 


DANA INCORPORATED

Reconciliation of Net Cash Provided By Operating Activities to

Free Cash Flow (Unaudited)

 

     Three Months Ended  
     December 31,  
(In millions)    2022     2021  

Net cash provided by operating activities

   $ 342     $ 139  

Purchase of property, plant and equipment

     (140     (141
  

 

 

   

 

 

 

Free cash flow

   $ 202     $ (2
  

 

 

   

 

 

 

 

     Year Ended  
     December 31,  
(In millions)    2022     2021  

Net cash provided by operating activities

   $ 649     $ 158  

Purchase of property, plant and equipment

     (440     (369
  

 

 

   

 

 

 

Free cash flow

   $ 209     $ (211
  

 

 

   

 

 

 


DANA INCORPORATED

Segment Sales and Segment EBITDA (Unaudited)

For the Three Months Ended December 31, 2022 and 2021

 

     Three Months Ended  
     December 31,  
(In millions)    2022      2021  

Sales

     

Light Vehicle

   $ 1,030      $ 974  

Commercial Vehicle

     504        400  

Off-Highway

     740        662  

Power Technologies

     281        237  
  

 

 

    

 

 

 

Total Sales

   $ 2,555      $ 2,273  
  

 

 

    

 

 

 

Segment EBITDA

     

Light Vehicle

   $ 34      $ 33  

Commercial Vehicle

     5        (5

Off-Highway

     113        77  

Power Technologies

     23        12  
  

 

 

    

 

 

 

Total Segment EBITDA

     175        117  

Corporate expense and other items, net

     1        1  
  

 

 

    

 

 

 

Adjusted EBITDA

   $ 176      $ 118  
  

 

 

    

 

 

 


DANA INCORPORATED

Segment Sales and Segment EBITDA

For the Year Ended December 31, 2022 and 2021

 

     Year Ended  
     December 31,  
(In millions)    2022      2021  

Sales

     

Light Vehicle

   $ 4,090      $ 3,773  

Commercial Vehicle

     1,979        1,532  

Off-Highway

     2,946        2,593  

Power Technologies

     1,141        1,047  
  

 

 

    

 

 

 

Total Sales

   $ 10,156      $ 8,945  
  

 

 

    

 

 

 

Segment EBITDA

     

Light Vehicle

   $ 158      $ 274  

Commercial Vehicle

     43        48  

Off-Highway

     404        353  

Power Technologies

     94        123  
  

 

 

    

 

 

 

Total Segment EBITDA

     699        798  

Corporate expense and other items, net

     1        (3
  

 

 

    

 

 

 

Adjusted EBITDA

   $ 700      $ 795  
  

 

 

    

 

 

 


DANA INCORPORATED

Reconciliation of Segment and Adjusted EBITDA to Net Income (Loss) (Unaudited)

For the Three Months Ended December 31, 2022 and 2021

 

     Three Months Ended  
     December 31,  
(In millions)    2022     2021  

Segment EBITDA

   $ 175     $ 117  

Corporate expense and other items, net

     1       1  
  

 

 

   

 

 

 

Adjusted EBITDA

     176       118  

Depreciation

     (95     (93

Amortization

     (6     (6

Non-service cost components of pension and OPEB costs

     (4     (3

Restructuring charges, net

       2  

Stock compensation expense

     (6     (2

Strategic transaction expenses

     (2     (2

Amounts attributable to previously divested/closed operations

     (2     (1

Gain on sale leaseback

       66  

Other items

     1       1  
  

 

 

   

 

 

 

Earnings before interest and income taxes

     62       80  

Loss on extinguishment of debt

       (5

Interest income

     5       3  

Interest expense

     33       32  
  

 

 

   

 

 

 

Earnings before income taxes

     34       46  

Income tax expense

     217       16  

Equity in earnings (loss) of affiliates

     5       (1
  

 

 

   

 

 

 

Net income (loss)

   $ (178   $ 29  
  

 

 

   

 

 

 


DANA INCORPORATED

Reconciliation of Segment and Adjusted EBITDA to Net Income (Loss)

For the Year Ended December 31, 2022 and 2021

 

     Year Ended  
     December 31,  
(In millions)    2022     2021  

Segment EBITDA

   $ 699     $ 798  

Corporate expense and other items, net

     1       (3
  

 

 

   

 

 

 

Adjusted EBITDA

     700       795  

Depreciation

     (365     (365

Amortization

     (23     (24

Non-service cost components of pension and OPEB costs

     (7     (10

Restructuring charges, net

     1    

Stock compensation expense

     (19     (17

Strategic transaction expenses

     (8     (13

Amounts attributable to previously divested/closed operations

     (2     (2

Loss on investment in Hyliion

       (20

Loss on disposal group held for sale

       (7

Loss on de-designation of fixed-to-fixed cross currency swaps

       (9

Gain on sale leaseback

       66  

Impairment of goodwill

     (191  

Other items

       1  
  

 

 

   

 

 

 

Earnings before interest and income taxes

     86       395  

Loss on extinguishment of debt

       (29

Interest income

     11       9  

Interest expense

     128       131  
  

 

 

   

 

 

 

Earnings (loss) before income taxes

     (31     244  

Income tax expense

     284       72  

Equity in earnings of affiliates

     4       28  
  

 

 

   

 

 

 

Net income (loss)

   $ (311   $ 200  
  

 

 

   

 

 

 


DANA INCORPORATED

Reconciliation of Net Income (Loss) Attributable to the Parent Company to

Adjusted Net Income (Loss) Attributable to the Parent Company and

Diluted Adjusted EPS (Unaudited)

For the Three Months Ended December 31, 2022 and 2021

 

              
     Three Months Ended  
     December 31,  
(In millions, except per share amounts)    2022     2021  

Net income (loss) attributable to parent company

   $ (179   $ 25  

Items impacting income (loss) before income taxes:

    

Amortization

     5       5  

Restructuring charges, net

       (2

Strategic transaction expenses

     2       5  

Loss on extinguishment of debt

       5  

Gain on sale leaseback

       (66

Other items

       (2

Items impacting income taxes:

    

Net income tax expense on items above

     2       14  

Income tax expense attributable to various discrete tax matters

     155       16  
  

 

 

   

 

 

 

Adjusted net income (loss) attributable to the parent

   $ (15   $ —    
  

 

 

   

 

 

 

Diluted shares - as reported

     143.4       145.8  

Adjusted diluted shares

     143.4       145.8  

Diluted adjusted EPS

   $ (0.10   $ —    


DANA INCORPORATED

Reconciliation of Net Income (Loss) Attributable to the Parent Company to

Adjusted Net Income Attributable to the Parent Company and

Diluted Adjusted EPS (Unaudited)

For the Year Ended December 31, 2022 and 2021

 

     Year Ended  
     December 31,  
(In millions, except per share amounts)    2022     2021  

Net income (loss) attributable to parent company

   $ (242   $ 197  

Items impacting income (loss) before income taxes:

    

Amortization

     20       20  

Restructuring charges, net

     (1  

Strategic transaction expenses

     8       13  

Loss on investment in Hyliion

       20  

Loss on disposal group held for sale

       7  

Loss on extinguishment of debt

       29  

Loss on de-designation of fixed-to-fixed cross currency swaps

       9  

Gain on sale leaseback

       (66

Impairment of goodwill

     118    

Other items

     2       3  

Items impacting income taxes:

    

Net income tax benefit on items above

     (8  

Income tax expense attributable to various discrete tax matters

     157       11  
  

 

 

   

 

 

 

Adjusted net income attributable to the parent

   $ 54     $ 243  
  

 

 

   

 

 

 

Diluted shares - as reported

     143.6       146.2  

Adjusted diluted shares

     144.3       146.2  

Diluted adjusted EPS

   $ 0.37     $ 1.66