Dana Incorporated Reports 2019 Financial Results

|Feb 13|magazine61 min read

MAUMEE, Ohio, Feb. 13, 2020 /PRNewswire/ --

Full-Year Highlights

  • Record sales of $8.6 billion, an increase of $477 million, or growth of 6 percent, compared with 2018
  • Net income attributable to Dana of $226 million; diluted EPS of $1.56
  • Record adjusted EBITDA of $1.02 billion, an increase of $62 million, margin of 11.8 percent of sales
  • Record diluted adjusted EPS of $3.06, an improvement of $0.04 over 2018
  • Operating cash flow of $637 million
  • Adjusted free cash flow of $272 million, a 12 percent improvement over 2018
  • Cash dividends of $0.40 per share declared in 2019
  • Strong sales backlog of $700 million through 2022
  • Acquisition cost synergies of $25 million
  • Completed five electrodynamics acquisitions rounding-out complete in-house capability

Dana Incorporated (NYSE: DAN) today announced financial results for the fourth quarter and full-year 2019.

"In 2019, for the third consecutive year, Dana delivered year-over-year growth in revenue, adjusted EBITDA, and adjusted free cash flow," said James Kamsickas, Dana chairman and CEO. "Over the past year, the Dana team achieved more than $1 billion of adjusted EBITDA for the first time in the history of the company, while successfully integrating the Graziano and Fairfield business, Dana's largest acquisition in over two decades."

Fourth-quarter 2019 Financial Results
Sales for the fourth quarter of 2019 totaled $1.99 billion, compared with $1.97 billion in the same period of 2018, representing a $14 million improvement.  The increase was attributable to the benefit of recent acquisitions and backlog conversion, partially offset by lower end-market demand for heavy vehicles and unfavorable currency translation and lower commodity recoveries. 

Dana reported net income of $85 million for the fourth quarter of 2019, compared with net income of $100 million in the same period of 2018. The difference was primarily due to higher interest expense and one-time costs related to refinancing of senior notes and acquisitions. 

Reported diluted earnings per share were $0.58, compared with diluted earnings per share of $0.69 in the fourth quarter of 2018.

Adjusted EBITDA for the fourth quarter of 2019 was $226 million, compared with $223 million for the same period last year.  Profit in the fourth quarter of 2019 benefited from backlog conversion and inorganic growth, partially offset by an unfavorable mix, driven by lower end-market demand for heavy vehicles.

Diluted adjusted earnings per share were $0.67 in the fourth quarter of 2019, compared with $0.76 in the same period last year.  The lower year-over-year comparison was primarily due to higher depreciation and interest expense offsetting higher operating earnings.

Operating cash flow in the fourth quarter of 2019 was $349 million, compared with $331 million in the same period of 2018. 

Adjusted free cash flow was $218 million, compared with $241 million in the fourth quarter of 2018.  Lower cash generation was driven by higher capital expenditures to support new programs partially offset by favorable working capital.

Full-year 2019 Financial Results
Sales for 2019 were $8.6 billion, compared with $8.1 billion, an increase of 6 percent, primarily due to conversion of sales backlog and acquisitions partially offset by lower end-market demand for heavy vehicles, as well as currency headwinds.

Net income in 2019 was $226 million, compared with net income of $427 million in 2018.  Reported diluted earnings per share were $1.56, compared with $2.91 in 2018.  2019 results included one-time charges of $259 million for discretionary pension transfers.

Adjusted EBITDA for 2019 was $1.02 billion, or 11.8 percent of sales.  Margin was comparable to the prior year despite unfavorable mix due to lower end-market demand for heavy vehicles.

Diluted adjusted earnings per share for 2019 were $3.06, compared with $3.02 in 2018, an increase of $0.04, primarily reflecting higher year-over-year earnings improvement partially offset by higher depreciation and interest.

The company reported operating cash flow of $637 million in 2019, an improvement of $69 million compared with 2018.  Adjusted free cash flow was $272 million, or 3.2 percent of sales, compared with $243 million, or 3 percent of sales in 2018.  The improvement was driven by higher earnings, lower cash taxes, and lower working capital requirements, partially offset by higher capital expenditures to support new programs, higher interest expense, and one-time costs related to acquisitions.

2020 Guidance Ranges
"Despite expected softer demand in our heavy-vehicle markets, we continue to successfully manage through this cycle and execute our strategic plan," said Jonathan Collins, Dana executive vice president and chief financial officer. "We have positioned the company for significant adjusted free cash flow growth this year, and our strong sales backlog and multi-market focus will buffer end-market demand."

2020 Financial Targets1

  • Sales of $8.25 to $8.75 billion;
  • Adjusted EBITDA of $950 million to $1.05 billion, an implied adjusted EBITDA margin of approximately 11.8 percent at the midpoint of the range;
  • Diluted adjusted EPS of $2.65 to $3.15;
  • Operating cash flow of approximately 8.5 to 9.0 percent; and
  • Adjusted free cash flow of approximately 4 to 4.5 percent of sales.

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

Dana to Host Conference Call at 10:30 a.m. Thursday, Feb. 13
Dana will discuss its fourth-quarter and full-year results in a conference call at 10:30 a.m. EST on Thursday, Feb. 13.  Participants may listen to the audio portion of the conference call either through audio streaming online or by telephone.  Slide viewing is available online via a link provided on the Dana investor website: www.dana.com/investors.  U.S. and Canadian locations should dial 1-888-311-4590 and international locations should call 1-706-758-0054.  Please enter conference I.D. 4099809 and ask for the "Dana Incorporated's Financial Webcast and Conference Call."  Phone registration will be available starting at 10 a.m. EST

An audio recording of the webcast will be available after 5 p.m. EST on Feb. 13 by dialing 1-855-859-2056 (U.S. or Canada) or 1-404-537-3406 (international) and entering conference I.D. 4099809.  A webcast replay will also be available after 5 p.m. EST and may be accessed via Dana's investor website.

Non-GAAP Financial Information
This release refers to adjusted EBITDA, a non-GAAP financial measure which we have defined as net income 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 income before income taxes, net income or other results reported in accordance with GAAP. Adjusted EBITDA may not be comparable to similarly titled measures reported by other companies.

Diluted adjusted EPS is a non-GAAP financial measure, which we have defined as adjusted net income divided by adjusted diluted shares.  We define adjusted net income as net income (loss) attributable to the parent company, excluding any nonrecurring income tax items, restructuring charges, amortization expense, and other adjustments not related to our core operations (as used in adjusted EBITDA), net of any associated income tax effects.  We define adjusted diluted shares as diluted shares as determined in accordance with GAAP based on adjusted net income.  This measure is considered useful for purposes of providing investors, analysts, and other interested parties with an indicator of ongoing financial performance that provides enhanced comparability to EPS reported by other companies.  Diluted adjusted EPS is neither intended to represent nor be an alternative measure to diluted EPS reported under GAAP.

Free cash flow is a non-GAAP financial measure which we have defined as net cash provided by (used in) operating activities less purchases of property, plant, and equipment.  Adjusted free cash flow is a non-GAAP financial measure which we have defined as net cash provided by (used in) operating activities excluding voluntary pension contributions less purchases of property, plant, and equipment.  We believe these measures are useful to investors in evaluating the operational cash flow of the company inclusive of the spending required to maintain the operations.  Free cash flow and adjusted free cash flow are not 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 and adjusted free cash flow may not be comparable to similarly titled measures reported by other companies.

We have not provided reconciliations of preliminary and projected adjusted EBITDA and diluted adjusted EPS to the most comparable GAAP measures of net income and diluted EPS. Providing net income 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 and diluted EPS, including restructuring actions, asset impairments, and income tax valuation adjustments. Reconciliations of these non-GAAP measures with the most comparable GAAP measures for historical periods are indicative of the reconciliations that will be prepared upon completion of the periods covered by the non-GAAP guidance. 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, were used, to the comparable GAAP measures.

Forward-Looking Statements
Certain statements and projections contained in this news release are, by their nature, forward-looking within the meaning of the Private Securities Litigation Reform Act of 1995.  These forward-looking statements are based on our current expectations, estimates, and projections about our industry and business, management's beliefs, and certain assumptions made by us, all of which are subject to change.  Forward-looking statements can often be identified by words such as "anticipates," "expects," "intends," "plans," "predicts," "believes," "seeks," "estimates," "may," "will," "should," "would," "could," "potential," "continue," "ongoing," 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. 

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 world leader in providing power-conveyance and energy-management solutions that are engineered to improve the efficiency, performance, and sustainability of light vehicles, commercial vehicles, and off-highway equipment.  Enabling the propulsion of conventional, hybrid, and electric-powered vehicles, Dana equips its customers with critical drive and motion systems; electrodynamic technologies; and thermal, sealing, and digital solutions.

Founded in 1904, Dana employs more than 36,000 people who are committed to delivering long-term value to their customers, which include nearly every vehicle manufacturer in the world.  Based in Maumee, Ohio, USA, and with locations in 34 countries across six continents, the company reported sales of $8.6 billion in 2019.  Having established a high-performance culture that focuses on its people, the company has earned recognition around the world as a top employer.  Learn more at dana.com. 

 DANA INCORPORATED 







 Consolidated Statement of Operations (Unaudited) 







 For the Three Months Ended December 31, 2019 and 2018 


















Three Months Ended

 (In millions, except per share amounts) 



December 31,





2019


2018

 Net sales 




$      1,987


$      1,973

 Costs and expenses 






     Cost of sales 



1,764


1,717

     Selling, general and administrative expenses 



104


116

     Amortization of intangibles 



4


2

     Restructuring charges, net 



6


8

 Impairment of goodwill 



(6)



 Pension settlement charges 



1



 Other income (expense), net 



6


(10)

 Earnings before interest and income taxes 



110


120

 Loss on extinguishment of debt 



(9)



 Interest income 



2


3

 Interest expense 



30


25

 Earnings before income taxes 



73


98

 Income tax expense (benefit) 



(5)


3

 Equity in earnings of affiliates 



8


11

 Net income 



86


106

     Less: Noncontrolling interests net income 



4


7

     Less: Redeemable noncontrolling interests net loss 


(3)


(1)

 Net income attributable to the parent company 



$            85


$         100








 Net income per share available to common stockholders 





    Basic 




$        0.59


$        0.69

    Diluted 




$        0.58


$        0.69








 Weighted-average shares outstanding - Basic 



144.0


144.8

 Weighted-average shares outstanding - Diluted 



145.3


145.8

 

 DANA INCORPORATED 







 Consolidated Statement of Operations 







 For the Year Ended December 31, 2019 and 2018 


















Year Ended

 (In millions, except per share amounts) 



December 31,





2019


2018

 Net sales 




$      8,620


$      8,143

 Costs and expenses 






     Cost of sales 



7,489


6,986

     Selling, general and administrative expenses 



508


499

     Amortization of intangibles 



12


8

     Restructuring charges, net 



29


25

 Impairment of goodwill and indefinite-lived intangible asset 


(6)


(20)

 Gain on disposal group held for sale 





3

 Pension settlement charges 



(259)



 Other expense, net 



(25)


(29)

 Earnings before interest and income taxes 



292


579

 Loss on extinguishment of debt 



(9)



 Interest income 



10


11

 Interest expense 



122


96

 Earnings before income taxes 



171


494

 Income tax expense (benefit) 



(32)


78

 Equity in earnings of affiliates 



30


24

 Net income 



233


440

     Less: Noncontrolling interests net income 



13


13

     Less: Redeemable noncontrolling interests net loss 


(6)



 Net income attributable to the parent company 



$         226


$         427








 Net income per share available to common stockholders 





    Basic 




$        1.57


$        2.94

    Diluted 




$        1.56


$        2.91








 Weighted-average shares outstanding - Basic 



144.0


145.0

 Weighted-average shares outstanding - Diluted 



145.1


146.5

 

 

DANA INCORPORATED





Consolidated Statement of Comprehensive Income (Unaudited)





For the Three Months Ended December 31, 2019 and 2018












Three Months Ended

(In millions)


December 31,



2019


2018

Net income


$            86


$         106

Other comprehensive income (loss), net of tax:





Currency translation adjustments


24


2

Hedging gains and losses


9


21

Defined benefit plans


(21)


(11)

Other comprehensive income


12


12

Total comprehensive income


98


118

Less: Comprehensive income attributable to noncontrolling interests


(13)


(7)

Less: Comprehensive loss attributable to redeemable noncontrolling interests


7


6

Comprehensive income attributable to the parent company


$            92


$         117

 

 

 DANA INCORPORATED 





 Consolidated Statement of Comprehensive Income 





 For the Year Ended December 31, 2019 and 2018 












Year Ended

 (In millions) 


December 31,



2019


2018

Net income 


$         233


$         440

Other comprehensive income (loss), net of tax: 





Currency translation adjustments


8


(63)

Hedging gains and losses


24


10

Defined benefit plans


344


23

Other comprehensive income (loss)


376


(30)

Total comprehensive income


609


410

Less: Comprehensive income attributable to noncontrolling interests


(9)


(7)

Less: Comprehensive loss attributable to redeemable noncontrolling interests


1


6

Comprehensive income attributable to the parent company


$         601


$         409

 

 DANA INCORPORATED 





 Consolidated Balance Sheet 





 As of December 31, 2019 and December 31, 2018 










 (In millions, except share and per share amounts) 


December 31,


December 31,



2019


2018

 Assets 





 Current assets 





 Cash and cash equivalents 


$                508


$                510

 Marketable securities 


19


21

 Accounts receivable 





 Trade, less allowance for doubtful accounts of $9 in 2019 and 2018 


1,103


1,065

 Other 


202


178

 Inventories 


1,193


1,031

 Other current assets 


137


102

 Total current assets 


3,162


2,907

 Goodwill 


493


264

 Intangibles 


240


164

 Deferred tax assets 


580


445

 Other noncurrent assets 


120


80

 Investments in affiliates 


182


208

 Operating lease assets 


178



 Property, plant and equipment, net 


2,265


1,850

 Total assets 


$             7,220


$             5,918






 Liabilities and equity 





 Current liabilities 





 Short-term debt 


$                   14


$                     8

 Current portion of long-term debt 


20


20

 Accounts payable 


1,255


1,217

 Accrued payroll and employee benefits 


206


186

 Taxes on income 


46


47

 Current portion of operating lease liabilities 


42



 Other accrued liabilities 


262


269

 Total current liabilities 


1,845


1,747

 Long-term debt, less debt issuance costs of $28 in 2019 and $18 in 2018 


2,336


1,755

 Noncurrent operating lease liabilities 


140



 Pension and postretirement obligations 


459


561

 Other noncurrent liabilities 


305


313

 Total liabilities 


5,085


4,376

 Commitments and contingencies 





 Redeemable noncontrolling interests 


167


100

 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, 





 143,942,539 and 144,663,403 shares outstanding 


2


2

 Additional paid-in capital 


2,386


2,368

 Retained earnings 


622


456

 Treasury stock, at cost (10,111,191 and 8,342,185 shares) 


(150)


(119)

 Accumulated other comprehensive loss 


(987)


(1,362)

 Total parent company stockholders' equity 


1,873


1,345

 Noncontrolling interests 


95


97

 Total equity 


1,968


1,442

 Total liabilities and equity 


$             7,220


$             5,918

 

 

DANA INCORPORATED 





Consolidated Statement of Cash Flows (Unaudited) 





For the Three Months Ended December 31, 2019 and 2018 












Three Months Ended

(In millions) 


December 31,



2019


2018

Operating activities 





Net income 


$            86


$         106

Depreciation 


87


73

Amortization 


5


2

Amortization of deferred financing charges 


1


1

Call premium on debt 


7



Write-off of deferred financing costs 


2



Earnings of affiliates, net of dividends received 


(6)


(9)

Stock compensation expense 


4


3

Deferred income taxes 


(17)


(17)

Pension expense, net 


4


1

Impairment of goodwill and indefinite-lived intangible asset 


6



Change in working capital 


180


156

Change in other noncurrent assets and liabilities 


(18)


(12)

Other, net 


8


27

Net cash provided by operating activities 


349


331






Investing activities 





Purchases of property, plant and equipment 


(128)


(90)

Acquisition of businesses, net of cash acquired 


(2)


(2)

Purchases of marketable securities 


(9)


(1)

Proceeds from sales of marketable securities 




9

Proceeds from maturities of marketable securities 


10


7

Other, net 


1



Net cash used in investing activities 


(128)


(77)






Financing activities 





Net change in short-term debt 


(95)


(8)

Proceeds from long-term debt 


300



Repayment of long-term debt 


(302)


(5)

Call premium on debt 


(7)



Deferred financing payments 


(4)


(1)

Dividends paid to common stockholders 


(15)


(15)

Distributions to noncontrolling interests 


(5)


(35)

Contributions from noncontrolling interests 




3

Other, net 


2


3

Net cash used in financing activities 


(126)


(58)






Net increase in cash, cash equivalents and restricted cash 


95


196

Cash, cash equivalents and restricted cash − beginning of period 


412


327

Effect of exchange rate changes on cash balances 


11


(3)

Cash, cash equivalents and restricted cash − end of period 


$         518


$         520

 

 

 DANA INCORPORATED 





 Consolidated Statement of Cash Flows 





 For the Year Ended December 31, 2019 and 2018 












Year Ended

 (In millions) 


December 31,



2019


2018

 Operating activities 





 Net income 


$         233


$         440

 Depreciation 


322


260

 Amortization 


17


10

 Amortization of deferred financing charges 


6


4

 Call premium on debt 


7



 Write-off of deferred financing costs 


2



 Earnings of affiliates, net of dividends received 


(9)


(4)

 Stock compensation expense 


19


16

 Deferred income taxes 


(137)


(64)

 Pension expense, net 


211


3

 Impairment of goodwill and indefinite-lived intangible asset 


6


20

 Gain on disposal group held for sale 




(2)

 Change in working capital 


(17)


(113)

 Change in other noncurrent assets and liabilities 


(18)


(12)

 Other, net 


(5)


10

 Net cash provided by operating activities 


637


568






 Investing activities 





 Purchases of property, plant and equipment 


(426)


(325)

 Acquisition of businesses, net of cash acquired 


(668)


(153)

 Proceeds from previous acquisition 




9

 Purchases of marketable securities 


(33)


(37)

 Proceeds from sales of marketable securities 


6


15

 Proceeds from maturities of marketable securities 


29


37

 Proceeds from sale of subsidiaries, net of cash disposed 


1


(6)

 Settlements of undesignated derivatives 


(20)



 Other, net 


(12)


(2)

 Net cash used in investing activities 


(1,123)


(462)






 Financing activities 





 Net change in short-term debt 


(3)


(21)

 Proceeds from long-term debt 


975



 Repayment of long-term debt 


(423)


(13)

 Call premium on debt 


(7)



 Deferred financing payments 


(20)


(1)

 Dividends paid to common stockholders 


(58)


(58)

 Distributions to noncontrolling interests 


(19)


(42)

 Sale of interest to noncontrolling shareholder 


53



 Contributions from noncontrolling interests 


4


25

 Payments to acquire redeemable noncontrolling interests 




(43)

 Repurchases of common stock 


(25)


(25)

 Other, net 


2


(2)

 Net cash provided by (used in) financing activities 


479


(180)






 Net decrease in cash, cash equivalents and restricted cash 


(7)


(74)

 Cash, cash equivalents and restricted cash − beginning of period 


520


610

 Effect of exchange rate changes on cash balances 


5


(16)

 Cash, cash equivalents and restricted cash − end of period 


$         518


$         520

 

 

 DANA INCORPORATED 







 Reconciliation of Net Cash Provided by Operating Activities to 

   Free Cash Flow and Adjusted Free Cash Flow (Unaudited) 
















Three Months Ended


 (In millions) 


December 31,




2019


2018


 Net cash provided by operating activities 


$         349


$       331


 Purchases of property, plant and equipment 


(128)


(90)


 Free cash flow 


221


241


 Discretionary pension contributions 


(3)




 Adjusted free cash flow 


$         218


$       241











Year Ended


 (In millions) 


December 31,




2019


2018


 Net cash provided by operating activities 


$         637


$       568


 Purchases of property, plant and equipment 


(426)


(325)


 Free cash flow 


211


243


 Discretionary pension contributions 


61


-


 Adjusted free cash flow 


$         272


$       243









 (In millions) 


2020






Guidance




 Net cash provided by operating activities 


 ~ 

$  760




 Purchases of property, plant and equipment 


 ~ 

(385)




 Free cash flow 



375




 Discretionary pension contributions 


 ~ 

-




 Adjusted free cash flow 


 ~ 

$  375




 

 

 DANA INCORPORATED 





 Segment Sales and Segment EBITDA (Unaudited) 



 For the Three Months Ended December 31, 2019 and 2018 












Three Months Ended

 (In millions) 


December 31,



2019


2018

Sales 





Light Vehicle


$           846


$           873

Commercial Vehicle


345


395

Off-Highway


552


442

Power Technologies


244


263

Total Sales 


$        1,987


$        1,973






Segment EBITDA 





Light Vehicle


$           105


$           101

Commercial Vehicle


23


32

Off-Highway


66


65

Power Technologies


27


32

Total Segment EBITDA 


221


230

Corporate expense and other items, net 


5


(7)

Adjusted EBITDA 


$           226


$           223

 

 

 DANA INCORPORATED 





 Segment Sales and Segment EBITDA 




 For the Year Ended December 31, 2019 and 2018 












Year Ended

 (In millions) 


December 31,



2019


2018

Sales 





Light Vehicle


$        3,609


$        3,575

Commercial Vehicle


1,611


1,612

Off-Highway


2,360


1,844

Power Technologies


1,040


1,112

 Total Sales 


$        8,620


$        8,143






Segment EBITDA 





Light Vehicle


$           438


$           398

Commercial Vehicle


138


146

Off-Highway


330


285

Power Technologies


117


149

Total Segment EBITDA 


1,023


978

Corporate expense and other items, net 


(4)


(21)

Adjusted EBITDA 


$        1,019


$           957

 

 

DANA INCORPORATED 





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

For the Three Months Ended December 31, 2019 and 2018 












Three Months Ended

(In millions) 


December 31,



2019


2018

Segment EBITDA 


$           221


$           230

Corporate expense and other items, net


5


(7)

Adjusted EBITDA 


226


223

Depreciation


(87)


(73)

Amortization


(5)


(2)

Non-service cost components of pension and OPEB costs


(4)


(5)

Restructuring charges, net


(6)


(8)

Stock compensation expense


(4)


(3)

Strategic transaction expenses, net of transaction fee breakup income


(9)


(5)

Acquisition related inventory adjustments


(1)



Other items


(2)


(7)

Gain on liquidation of foreign entity


12



Impairment goodwill of indefinite-lived intangible asset


(6)



Amounts attributable to previously divested/closed operations


(5)



Pension settlement charges


1



 Earnings before interest and income taxes 


110


120

Loss on extinguishment of debt


(9)



Interest expense


30


25

Interest income


2


3

Earnings before income taxes 


73


98

Income tax expense (benefit) 


(5)


3

Equity in earnings of affiliates 


8


11

Net income 


$             86


$           106

 

 

DANA INCORPORATED 





Reconciliation of Segment and Adjusted EBITDA to Net Income 



For the Year Ended December 31, 2019 and 2018 












Year Ended

(In millions) 


December 31,



2019


2018

Segment EBITDA 


$        1,023


$           978

Corporate expense and other items, net


(4)


(21)

Adjusted EBITDA 


1,019


957

Depreciation


(322)


(260)

Amortization


(17)


(10)

Non-service cost components of pension and OPEB costs


(23)


(15)

Restructuring charges, net


(29)


(25)

Stock compensation expense


(19)


(16)

Strategic transaction expenses, net of transaction fee breakup income


(41)


(18)

Acquisition related inventory adjustments


(13)



Non-income tax legal judgment


6



Other items


(11)


(17)

Gain on disposal group held for sale




3

Gain on liquidation of foreign entity


12



Impairment goodwill of indefinite-lived intangible asset


(6)


(20)

Amounts attributable to previously divested/closed operations


(5)



Pension settlement charges


(259)



Earnings before interest and income taxes 


292


579

Loss on extinguishment of debt


(9)



Interest expense


122


96

Interest income


10


11

Earnings before income taxes 


171


494

Income tax expense (benefit) 


(32)


78

Equity in earnings of affiliates 


30


24

Net income 


$           233


$           440

 

 

DANA INCORPORATED 





Diluted Adjusted EPS (Unaudited) 





For the Three Months Ended December 31, 2019 and 2018 










(In millions, except per share amounts) 







Three Months Ended



December 31,



2019


2018

Net income attributable to parent company 


$             85


$           100

Items impacting income before income taxes: 





Restructuring charges 


6


8

Amortization 


5


2

Strategic transaction expenses, net of transaction breakup fee income 


9


5

Acquisition related inventory adjustments 


1



Gain on liquidation of foreign subsidiary 


(12)



 Impairment of goodwill 


6



Amounts attributable to previously divested/closed operations 


5



Pension settlement charges 


(1)



Loss on extinguishment of debt 


9



Loss on deal contingent forward 




8

Other items 


(2)


3

 Items impacting income taxes: 





Net income tax expense on items above 


(3)


(3)

Tax benefit attributable to utilization of federal tax credits, state tax 





law changes and valuation allowance adjustments 


(11)


(12)

Adjusted net income 


$             97


$           111






Diluted shares - as reported 


145.3


145.8

Adjusted diluted shares 


145.3


145.8






Diluted adjusted EPS 


$          0.67


$          0.76

As originally reported




$          0.71

Impact of adjustment for deal contingent forward 




$         0.05

 

 

 DANA INCORPORATED 





 Diluted Adjusted EPS (Unaudited) 





 For the Year Ended December 31, 2019 and 2018 











 (In millions, except per share amounts) 








Year Ended




December 31,




2019


2018

 Net income attributable to parent company 


$           226


$           427

 Items impacting income before income taxes: 






 Restructuring charges 


29


25


 Amortization 


17


10


 Strategic transaction expenses, net of transaction breakup fee income 


41


18


 Acquisition related inventory adjustments 


13




 Non-income tax legal judgment 


(6)




 Gain on liquidation of foreign subsidiary 


(12)




 Impairment of goodwill and indefinitie-lived intangible asset 


6


20


 Amounts attributable to previously divested/closed operations 


5




 Pension settlement charges 


259




 Loss on extinguishment of debt 


9




 Loss on deal contingent forward 


13


8


 Other items 


(2)


6

 Items impacting income taxes: 






 Net income tax expense on items above 


(27)


(18)


 Tax benefit attributable to utilization of federal tax credits, state tax 






     law changes and valuation allowance adjustments 


(127)


(53)

 Adjusted net income 


$           444


$           443







 Diluted shares - as reported 


145.1


146.5

 Adjusted diluted shares 


145.1


146.5







 Diluted adjusted EPS 


$          3.06


$          3.02


As originally reported




$          2.97


 Impact of adjustment for deal contingent forward 




$         0.05

 

Cision View original content to download multimedia:http://www.prnewswire.com/news-releases/dana-incorporated-reports-2019-financial-results-301004455.html

SOURCE Dana Incorporated