Dana Corporation Reports Second-Quarter Earnings

Jul 17, 2002

    Continued Progress Drives Earnings Improvement, Significant Cash Flow

    TOLEDO, Ohio, July 17 /PRNewswire-FirstCall/ -- Dana Corporation
(NYSE: DCN) announced improved second-quarter earnings today, largely due to
the benefits of its restructuring actions.
    (Photo:  http://www.newscom.com/cgi-bin/prnh/19990903/DANA )
    Second-quarter sales were $2.8 billion, comparable to sales for the same
period last year.  Net income totaled $52 million, or 35 cents per share.
This compares with net income of $14 million, or 10 cents per share, during
the second quarter of 2001, which included goodwill amortization of $8 million
after tax.
    Net income this quarter included $42 million of charges related to Dana's
restructuring plan announced last October.  These charges were partially
offset by a $27 million gain from the sale of selected subsidiaries of its
Dana Credit Corporation (DCC) leasing services unit.
    Exclusive of the non-recurring items, Dana's net income totaled
$67 million, or 45 cents per share, in line with its previously announced
expectations.  Net income during the second quarter of 2001, excluding non-
recurring items, was $26 million, or 17 cents per share.
    "Operating income for the quarter doubled in comparison to last year on
essentially the same level of sales.  These improved results are primarily
attributable to our restructuring initiatives," said Dana Chairman and CEO Joe
Magliochetti.  "This is particularly evident in our automotive aftermarket and
engine parts operations, which have improved their performance significantly
this quarter.
    "In addition, light-duty and commercial-vehicle production remained strong
during the quarter, exceeding our projections and further supporting our
results," he said.  "We also benefited from stronger earnings from affiliates
and currency effects."

    First-Half Recap
    Dana's six-month consolidated sales were $5.3 billion, down slightly from
$5.5 billion in the same period last year.  Excluding non-recurring items, net
income was $95 million, or 63 cents per share, compared with $27 million, or
18 cents per share, in 2001.
    The company adopted new accounting standard FAS 142, which resulted in an
after-tax charge of $220 million during the first quarter of 2002.  Dana also
recorded $79 million in restructuring charges during the first six months of
the year and benefited from a $27 million gain on the sale of certain DCC
subsidiaries.  As a result, the reported net loss for the first six months of
2002 was $177 million, or $1.19 per share.  In the same period last year, the
reported net loss was $13 million, or 8 cents per share, including net, non-
recurring charges of $40 million, or 26 cents per share, and goodwill
amortization of $15 million after tax.

    Restructuring Update
    During the second quarter, Dana recorded after-tax charges of $42 million
related to its $445 million restructuring plan announced last October,
bringing the total charges recorded to date to $358 million, or approximately
80 percent of the total anticipated program.
    Among the elements of the restructuring are a workforce reduction of more
than 15 percent and the planned closure or consolidation of more than
30 facilities.  Through June 30, Dana had reduced its permanent workforce by
approximately 8 percent, closed 14 facilities, and announced plans to close
14 others.  The company expects to record substantially all of the charges and
complete most of the actions related to this restructuring plan by the end of
2002.

    Strong Cash Flow
    During the second quarter, the company reported strong cash flow from
operations due to improved working capital efficiencies and tight control of
capital expenditures.
    "Our operations continue to make outstanding progress on the working-
capital front," said Chief Financial Officer Bob Richter, "and we now expect
the total reduction in working capital for the year to be at least
$200 million.  This, coupled with other cash from operating activities,
divestitures, and asset sales, should allow us to reduce debt by more than
$500 million this year.  This is even after allowing for up to $300 million in
cash payments for restructuring."

    Outlook
    Commenting on the company's outlook for the balance of the year,
Mr. Magliochetti said, "With regard to our markets, we now believe 2002 North
American light-vehicle production will be about 15.8 million units.  This
reflects the stronger-than-expected first-half production, combined with our
cautious forecast for volumes in the second half.  Production is typically
lower in the third and fourth quarters, and we remain concerned that
significant sales may have been pulled forward as a result of light-vehicle
incentives.
    "On the commercial vehicle side, we now expect North American Class 8
vehicle builds to be 150,000 to 155,000 units for the full year," he added.
"We saw about 80,000 units built during the first half of the year, largely
due to pre-buying of Class 8 trucks.  We expect that this will continue into
the third quarter, with fourth-quarter demand being decidedly weaker.
    "With all of this said, we expect to continue realizing benefits from our
restructuring efforts," Mr. Magliochetti said.  "As a result, we look to have
a solid second half, with earnings per share in the range of 50 to 55 cents
before non-recurring items.  And, we expect to be very well positioned for a
strong 2003."

    Quarterly Conference Call Scheduled Today at 10 a.m. EDT
    Dana will discuss its second-quarter results in a conference call at
10 a.m. (EDT) today.  The call may be accessed via Dana's web site
(http://www.dana.com), where it will be accompanied by a slide presentation, or by
dialing (800) 275-3210.  Please dial into the conference 15 minutes prior to
the call.  An audio recording of this conference call will be available after
4 p.m. (EDT) 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 approximately 70,000 people worldwide.  Founded in 1904 and
based in Toledo, Ohio, Dana operates hundreds of technology, manufacturing,
and customer service facilities in 34 countries.  The company reported sales
of $10.3 billion in 2001.

    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 Dana's actual results, performance,
or achievements may differ materially from those expressed or implied in these
statements. Among the factors that could affect Dana's 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; the company's ability to complete the
sale of the Dana Credit Corporation businesses and other divestitures as
contemplated; and the success and timing of the company's restructuring, cost
reduction and cash management programs. Additional factors are contained in
Dana's public filings with the Securities and Exchange Commission. Dana does
not undertake to update any forward-looking statements contained herein.


              (in millions, except
               per share amounts)

                                      Unaudited

                                         Three Months Ended June 30
                                                2001     2002

             Sales                             $2,768   $2,789

             Net income, excluding
               non-recurring items                $26      $67

             Non-recurring items
               Severance costs                     (2)     (28)
               Exit and other costs                (1)      (8)
               Asset impairment charges            (1)      (6)
               Gain (loss) on
                divestitures                       (8)      27
                                                  (12)     (15)

             Net income, including
               non-recurring items                 14       52

             Basic earnings per share
               Income before non-
                recurring items                $ 0.17   $ 0.45
               Non-recurring items              (0.07)   (0.10)
               Net income                        0.10     0.35

             Diluted earnings per share
               Income before non-
                recurring items                $ 0.17   $ 0.45
               Non-recurring items              (0.07)   (0.10)
               Net income                        0.10     0.35

             Average shares outstanding -
                For Basic EPS                     148      149
                For Diluted EPS                   149      149


                                           Six Months Ended June 30
                                                2001     2002

             Sales                             $5,499   $5,310

             Net Income, excluding
               non-recurring items and
               effect of change in
               accounting                          27       95

             Non-recurring items
               Severance costs                     (9)     (41)
               Exit and other costs                (6)     (17)
               Asset impairment charges            (5)     (21)
               Gain (loss) on divestitures        (20)      27
                                                  (40)     (52)

             Effect of change in
              accounting                                  (220)

             Net Loss, including non-
              recurring items and
              effect of change in
              accounting                          (13)    (177)

             Basic earnings per share
               Income before non-
                recurring items and
                effect of change in
                accounting                       0.18     0.64
               Non-recurring items              (0.26)   (0.35)
               Effect of change in
                accounting                               (1.48)
               Net loss                         (0.08)   (1.19)

             Diluted earnings per share
               Income before non-
                recurring items and
                effect of change in
                accounting                       0.18     0.63
               Non-recurring items              (0.26)   (0.34)
               Effect of change in
                accounting                               (1.48)
               Net loss                         (0.08)   (1.19)

             Average shares outstanding-
                For Basic EPS                     148      149
                For Diluted EPS                   149      149


         Dana Corporation
         Statement of Income (Unaudited)
         June 30, 2002
         (in millions, except per share amounts)

                                      Three Months Ended June 30
                                            2001      2002

         Net sales                          $2,768    $2,789
         Revenue from lease financing
           and other income                     29        77
                                             2,797     2,866

         Costs and expenses
           Cost of sales                     2,414     2,447
           Selling, general and
            administrative expenses            271       245
           Restructuring charges                 4        56
           Interest expense                     79        66
                                             2,768     2,814

         Income before income taxes             29        52
         Estimated taxes on income             (16)      (12)
         Minority interest                      (4)       (3)
         Equity in earnings
           of affiliates                         5        15

         Net income                            $14       $52


         Net income per common share -
           Basic                             $0.10     $0.35
           Diluted                           $0.10     $0.35

         Average shares outstanding -
           For Basic EPS                       148       149
           For Diluted EPS                     149       149



         Dana Corporation
         Statement of Income (Unaudited)
         June 30, 2002
         (in millions, except per share amounts)

                                       Six Months Ended June 30
                                             2001       2002

         Net sales                          $5,499      $5,310
         Revenue from lease financing
           and other income                     51         130
                                             5,550       5,440

         Costs and expenses
           Cost of sales                     4,857       4,683
           Selling, general and
            administrative expenses            533         493
           Restructuring charges                26          95
           Interest expense                    163         134
                                             5,579       5,405

         Income (loss) before income
          taxes                                (29)         35
         Estimated taxes on income               7         (16)
         Minority interest                      (5)         (9)
         Equity in earnings
           of affiliates                        14          33

         Net income (loss) before effect
          of change in accounting              (13)         43

         Effect of change in accounting         -         (220)

         Net loss                             $(13)      $(177)

         Basic earnings (loss) per share
           Income (loss) before effect of
            change in accounting            $(0.08)      $0.29
           Effect of change in accounting      -         (1.48)
           Net loss                         $(0.08)     $(1.19)

         Diluted earnings (loss) per share
           Income (loss) before effect of
            change in accounting            $(0.08)      $0.29
           Effect of change in accounting      -         (1.48)
           Net loss                         $(0.08)     $(1.19)

         Average shares outstanding -
            For Basic EPS                      148         149
            For Diluted EPS                    149         149


            Dana Corporation
            Condensed Balance Sheet
            June 30, 2002
            (in millions)


                                             December 31         June 30
             Assets                              2001              2002

             Current assets
                Cash and marketable
                 securities                       $199              $318
                Accounts receivable
                  Trade                          1,371             1,702
                  Other                            371               286
                Inventories                      1,299             1,234
                Other current assets               557               576

                  Total current assets           3,797             4,116

             Property, plant and
              equipment, net                     3,133             3,028
             Investment in leases                1,068               941
             Investments and other assets        2,209             2,130

                Total assets                   $10,207           $10,215

             Liabilities and Shareholders'
              Equity

             Accounts payable and other
              current liabilities               $2,369            $2,600
             Notes payable                       1,120               754

                  Total current liabilities      3,489             3,354

             Long-term debt                      3,008             3,280
             Deferred employee benefits
              and other noncurrent liabilities   1,640             1,727
             Minority interest                     112               105
             Shareholders' equity                1,958             1,749

                Total liabilities and
                  shareholders' equity         $10,207           $10,215


             Dana Corporation
             Condensed Statement of Cash Flows (Unaudited)
             June 30, 2002
             (in millions)
                                               Three Months Ended June 30
                                                  2001            2002

              Net income                           $14             $52
              Depreciation and amortization        135             121
              Asset impairment                       8               9
              Loss (gain) on divestitures            8             (29)
              Working capital change                30              53
              Other                                 46              (2)
                Net cash from operating
                 activities                        241             204

              Purchases of property,
               plant and equipment                (114)            (90)
              Purchases of assets to be
               leased                               (2)
              Payments received on leases            9              16
              Net loans to customers                25              17
              Acquisitions                         (21)
              Divestitures                          11              82
              Other                                 38              11
                Net cash flows - investing
                 activities                        (54)             36

              Net change in short-term debt        (58)           (199)
              Proceeds from long-term debt           1              35
              Payments on long-term debt           (81)            (33)
              Dividends paid                       (46)             (2)
              Other                                                  2
                Net cash flows - financing
                 activities                       (184)           (197)
              Net change in cash and cash
               equivalents                           3              43
              Cash and cash equivalents -
               beginning of period                 150             275
              Cash and cash equivalents -
               end of period                      $153            $318


             Dana Corporation
             Condensed Statement of Cash Flows (Unaudited)
             June 30, 2002
             (in millions)
                                                Six Months Ended June 30
                                                   2001           2002

              Net loss                             $(13)         $(177)
              Depreciation and amortization         271            242
              Change in accounting for goodwill                    220
              Asset impairment                        8             30
              Loss (gain) on divestitures            20            (34)
              Working capital change                  9             24
              Other                                  58            (30)
                Net cash from operating
                 activities                         353            275

              Purchases of property,
               plant and equipment                 (238)          (165)
              Purchases of assets to be leased      (32)           (26)
              Payments received on leases            19             25
              Net loans to customers                 85             14
              Acquisitions                          (21)
              Divestitures                           26             92
              Other                                  58             54
                Net cash flows - investing
                 activities                        (103)            (6)

              Net change in short-term debt          38           (211)
              Proceeds from long-term debt           44            285
              Payments on long-term debt           (267)          (224)
              Dividends paid                        (92)            (3)
              Other                                   1              3
                Net cash flows - financing
                 activities                        (276)          (150)
              Net change in cash and cash
               equivalents                          (26)           119
              Cash and cash equivalents -
               beginning of period                  179            199
              Cash and cash equivalents -
               end of period                       $153           $318


            Dana Corporation
            (Including Dana Credit Corporation on the Equity Basis)
            Statement of Income (Unaudited)
            June 30, 2002
            (in millions)

                                               Three Months Ended June 30

                                                 2001              2002

             Net sales                          $2,768            $2,789
             Other income (expense)                (12)               14
                                                 2,756             2,803

             Costs and expenses
                Cost of sales                     2,429             2,461
                Selling, general and
                  administrative expenses           245               215
                Restructuring charges                 4                56
                Interest expense                     49                45
                                                  2,727             2,777

             Income before income taxes              29                26
             Estimated taxes on income              (17)              (15)
             Minority interest                       (3)               (3)
             Equity in earnings of affiliates         5                44

             Net income                             $14               $52


           Dana Corporation
           (Including Dana Credit Corporation on the Equity Basis)
           Statement of Income (Unaudited)
           June 30, 2002
           (in millions)

                                                 Six Months Ended June 30
                                                    2001             2002

            Net sales                             $5,499           $5,310
            Other income (expense)                   (25)              28
                                                   5,474            5,338

            Costs and expenses
              Cost of sales                        4,890            4,712
              Selling, general and
                administrative expenses              482              437
              Restructuring charges                   26               95
              Interest expense                       104               91
                                                   5,502            5,335

            Income (loss) before income taxes        (28)               3
            Estimated taxes on income                  6              (15)
            Minority interest                         (5)              (9)
            Equity in earnings of affiliates          14               64

            Income (loss) before effect of
             change in accounting                    (13)              43

            Effect of change in accounting                           (220)
            Net loss                                $(13)           $(177)


           Dana Corporation
           (Including Dana Credit Corporation on the Equity Basis)
           Condensed Balance Sheet (Unaudited)
           June 30, 2002
           (in millions)

                                                December 31         June 30
           Assets                                   2001              2002

           Current assets
             Cash and marketable securities         $182              $301
             Accounts receivable
               Trade                               1,371             1,702
               Other                                 253               288
             Inventories                           1,299             1,234
             Other current assets                    518               517

               Total current assets                3,623             4,042

           Property, plant and equipment, net      2,778             2,680
           Investments and other assets            2,164             2,074

             Total assets                         $8,565            $8,796

           Liabilities and Shareholders' Equity

           Accounts payable and other
             current liabilities                  $2,325            $2,650
           Notes payable                             617               370

             Total current liabilities             2,942             3,020

           Long-term debt                          2,155             2,432
           Deferred employee benefits
             and other noncurrent liabilities      1,400             1,492
           Minority interest                         110               103
           Shareholders' equity                    1,958             1,749

             Total liabilities and
               shareholders' equity               $8,565            $8,796


           Dana Corporation
           (Including Dana Credit Corporation on an Equity Basis)
           Condensed Statement of Cash Flows (Unaudited)
           June 30, 2002
           (in millions)

                                                  Three Months Ended June 30
                                                     2001             2002

            Net income                                $14             $ 52
            Depreciation and amortization             108               97
            Asset impairment                            8                9
            Loss on divestitures                        8                2
            Working capital change                     25               58
            Other                                       7              (20)
              Net cash from operating activities      170              198

            Purchases of property, plant
              and equipment                           (90)             (70)
            Acquisitions                              (21)
            Divestitures                               11               19
            Other                                      14                1
              Net cash flows - investing activities   (86)             (50)

            Net change in short-term debt              (7)             (91)
            Payments on long-term debt                (20)             (11)
            Dividends paid                            (46)              (2)
            Other                                      (1)               2
              Net cash flows - financing activities   (74)            (102)
            Net change in cash and cash equivalents    10               46
            Cash and cash equivalents -
              beginning of period                     136              255
            Cash and cash equivalents -
              end of period                           $146            $301


             Dana Corporation
             (Including Dana Credit Corporation on an Equity Basis)
             Condensed Statement of Cash Flows (Unaudited)
             June 30, 2002
             (in millions)

                                                    Six Months Ended June 30
                                                       2001           2002

              Net loss                                 $(13)         $(177)
              Depreciation and amortization             219            195
              Change in accounting for goodwill                        220
              Asset impairment                            8             30
              Loss (gain) on divestitures                20             (3)
              Working capital change                    (43)            25
              Other                                      31            (39)
                Net cash from operating activities      222            251

              Purchases of property, plant
                and equipment                          (164)          (134)
              Acquisitions                              (21)
              Divestitures                               26             29
              Other                                      21             (6)
                Net cash flows - investing activities  (138)          (111)

              Net change in short-term debt             176           (125)
              Proceeds from long-term debt               10            250
              Payments on long-term debt               (182)          (146)
              Dividends paid                            (92)            (3)
              Other                                       1              3
                Net cash flows - financing activities   (87)           (21)
              Net change in cash and cash equivalents    (3)           119
              Cash and cash equivalents - beginning
                of period                               149            182
              Cash and cash equivalents - end
                of period                              $146           $301


                                Investor Relations
                                 Dana Corporation
                   Quarterly Financial Information (Unaudited)
                       For Six Months Ended June 30, 2002
                                  (in millions)

                                                               Inter-Segment
                                             External Sales        Sales
                                              01        02       01       02

    Automotive Systems Group                $1,993    $1,950     $66     $48
    Automotive Aftermarket Group             1,310     1,310       7       7
    Engine and Fluid Management Group        1,156     1,099      72      70
    Commercial Vehicle Systems                 623       570      48      57
    Off-Highway Systems Group                  343       335      15       9
    Dana Commercial Credit                       -         -       -       -
    Other                                       74        46      14       8
    Goodwill Amortization                        -         -       -       -
    Total Operations                         5,499     5,310     222     199

    Restructuring and
      nonrecurring items                         -         -       -       -
    Effect of Change in Accounting               -         -       -       -
    Consolidated                            $5,499    $5,310    $222    $199

    North America                           $4,148    $4,019     $49     $49
    Europe                                     928       871      45      42
    South America                              260       251      41      89
    Asia Pacific                               163       169       1       1
    Dana Commercial Credit                       -         -       -       -
    Other                                        -         -       -       -
    Goodwill Amortization                        -         -       -       -
    Total Operations                         5,499     5,310     136     181

    Restructuring and
      nonrecurring items                         -         -       -       -
    Effect of Change in Accounting               -         -       -       -
    Consolidated                            $5,499    $5,310    $136    $181


                                Investor Relations
                                 Dana Corporation
                   Quarterly Financial Information (Unaudited)
                       For Six Months Ended June 30, 2002
                                  (in millions)

                                                EBIT         Operating PAT
                                             01       02       01      02

    Automotive Systems Group                $139     $122     $92     $95
    Automotive Aftermarket Group               6       64       4      39
    Engine and Fluid Management Group         74       74      48      48
    Commercial Vehicle Systems                22       30      13      18
    Off-Highway Systems Group                 23       24      14      15
    Dana Commercial Credit                     -        -      12      17
    Other                                   (109)    (117)   (141)   (137)
    Goodwill Amortization                    (18)       -     (15)      -
    Total Operations                         137      197      27      95

    Restructuring and
      nonrecurring items                     (63)    (109)    (40)    (52)
    Effect of Change in Accounting             -     (289)      -    (220)
    Consolidated                             $74    $(201)   $(13)  $(177)

    North America                           $214     $242    $127    $147
    Europe                                    41       38      30      36
    South America                              9       31      (4)     19
    Asia Pacific                               1        6               4
    Dana Commercial Credit                     -        -      12      17
    Other                                   (110)    (120)   (123)   (128)
    Goodwill Amortization                    (18)       -     (15)      -
    Total Operations                         137      197      27      95

    Restructuring and
      nonrecurring items                     (63)    (109)    (40)    (52)
    Effect of Change in Accounting             -     (289)      -    (220)
    Consolidated                             $74    $(201)   $(13)  $(177)


                                Investor Relations
                                 Dana Corporation
                   Quarterly Financial Information (Unaudited)
                       For Six Months Ended June 30, 2002
                                  (in millions)

                                             Net Profit          Net Assets
                                             01       02        01        02

    Automotive Systems Group                 $47      $51    $1,830    $1,923
    Automotive Aftermarket Group             (31)       5     1,594     1,234
    Engine and Fluid Management Group         23       25     1,490     1,029
    Commercial Vehicle Systems                (4)       2       367       290
    Off-Highway Systems Group                  7        8       424       380
    Dana Commercial Credit                    12       17       180       250
    Other                                    (12)     (13)      214        65
    Goodwill Amortization                    (15)       -         -         -
    Total Operations                          27       95     6,099     5,171

    Restructuring and
      nonrecurring items                     (40)     (52)        -         -
    Effect of Change in Accounting             -     (220)        -         -
    Consolidated                            $(13)   $(177)   $6,099    $5,171

    North America                            $39      $59    $4,079    $3,337
    Europe                                     9       16     1,272     1,218
    South America                            (11)      14       538       355
    Asia Pacific                              (5)      (1)      136       172
    Dana Commercial Credit                    12       17       180       250
    Other                                     (2)     (10)     (106)     (161)
    Goodwill Amortization                    (15)       -         -         -
    Total Operations                          27       95     6,099     5,171

    Restructuring and
      nonrecurring items                     (40)     (52)        -         -
    Effect of Change in Accounting             -     (220)        -         -
    Consolidated                            $(13)   $(177)   $6,099    $5,171

    See Note 13 to Dana's 2001 Annual Report for further information
    (http://WWW.Dana.Com)

    FOR MORE INFORMATION
    (http://WWW.Dana.Com)  - Dial-For-Dana U.S. or Canada 800-537-8823; OH
    800-472-8810
    E-Mail Greg.Smietanski@Dana.com or Karen.Crawford@Dana.Com
    Dana Investor Relations 419-535-4635


                                Investor Relations
                                 Dana Corporation
                   Quarterly Financial Information (Unaudited)
                                    Q2 - 2002
                                  (in millions)

                                                               Inter-Segment
                                              External Sales        Sales
                                               01        02       01      02

    Automotive Systems Group                $1,022    $1,014     $32     $26
    Automotive Aftermarket Group               673       684       4       4
    Engine and Fluid Management Group          570       570      36      36
    Commercial Vehicle Systems                 302       320      25      31
    Off-Highway Systems Group                  165       177       7       2
    Dana Commercial Credit                       -         -       -       -
    Other                                       36        24       7       3
    Goodwill Amortization                        -         -       -       -
    Total Operations                         2,768     2,789     111     102

    Restructuring and
      nonrecurring items                         -         -       -       -
    Effect of Change in Accounting               -         -       -       -
    Consolidated                            $2,768    $2,789    $111    $102

    North America                           $2,114    $2,119     $22     $23
    Europe                                     439       448      22      21
    South America                              133       130      22      47
    Asia Pacific                                82        92       1       -
    Dana Commercial Credit                       -         -       -       -
    Other                                        -         -       -       -
    Goodwill Amortization                        -         -       -       -
    Total Operations                         2,768     2,789      67      91

    Restructuring and
      nonrecurring items                         -         -       -       -
    Effect of Change in Accounting               -         -       -       -
    Consolidated                            $2,768    $2,789     $67     $91


                                Investor Relations
                                 Dana Corporation
                   Quarterly Financial Information (Unaudited)
                                    Q2 - 2002
                                  (in millions)

                                                 EBIT        Operating PAT
                                              01      02      01       02

    Automotive Systems Group                 $82     $71     $52      $54
    Automotive Aftermarket Group              18      41      11       25
    Engine and Fluid Management Group         36      45      23       29
    Commercial Vehicle Systems                13      23       7       14
    Off-Highway Systems Group                 10      14       6        9
    Dana Commercial Credit                     -       -       6        7
    Other                                    (57)    (62)    (71)     (71)
    Goodwill Amortization                     (9)      -      (8)       -
    Total Operations                          93     132      26       67

    Restructuring and
      nonrecurring items                     (17)    (63)    (12)     (15)
    Effect of Change in Accounting             -       -       -        -
    Consolidated                             $76     $69     $14      $52

    North America                           $133    $150     $81      $91
    Europe                                    18      16      10       16
    South America                              7      23       -       14
    Asia Pacific                               -       4      (1)       3
    Dana Commercial Credit                     -       -       6        7
    Other                                    (56)    (61)    (62)     (64)
    Goodwill Amortization                     (9)      -      (8)       -
    Total Operations                          93     132      26       67

    Restructuring and
      nonrecurring items                     (17)    (63)    (12)     (15)
    Effect of Change in Accounting             -       -       -        -
    Consolidated                             $76     $69     $14      $52


                                Investor Relations
                                 Dana Corporation
                   Quarterly Financial Information (Unaudited)
                                    Q2 - 2002
                                  (in millions)

                                              Net Profit        Net Assets
                                              01      02       01        02

    Automotive Systems Group                 $30     $32    $1,830    $1,923
    Automotive Aftermarket Group              (6)      8     1,594     1,234
    Engine and Fluid Management Group         11      17     1,490     1,029
    Commercial Vehicle Systems                (1)      5       367       290
    Off-Highway Systems Group                  3       5       424       380
    Dana Commercial Credit                     6       7       180       250
    Other                                     (9)     (7)      214        65
    Goodwill Amortization                     (8)      -         -         -
    Total Operations                          26      67     6,099     5,171

    Restructuring and
      nonrecurring items                     (12)    (15)        -         -
    Effect of Change in Accounting             -       -         -         -
    Consolidated                             $14     $52    $6,099    $5,171

    North America                            $38     $47    $4,079    $3,337
    Europe                                     1       7     1,272     1,218
    South America                             (4)     11       538       355
    Asia Pacific                              (3)      -       136       172
    Dana Commercial Credit                     6       7       180       250
    Other                                     (4)     (5)     (106)     (161)
    Goodwill Amortization                     (8)      -         -         -
    Total Operations                          26      67     6,099     5,171

    Restructuring and
      nonrecurring items                     (12)    (15)        -         -
    Effect of Change in Accounting             -       -         -         -
    Consolidated                             $14     $52    $6,099    $5,171

    See Note 13 to Dana's 2001 Annual Report for further information
    (http://WWW.Dana.Com)

    FOR MORE INFORMATION
    (http://WWW.Dana.Com)  - Dial-For-Dana U.S. or Canada 800-537-8823; OH
    800-472-8810
    E-Mail Greg.Smietanski@Dana.com or Karen.Crawford@Dana.Com
    Dana Investor Relations 419-535-4635



SOURCE Dana Corporation

Web Site: http://www.dana.com

Photo Notes: http://www.newscom.com/cgi-bin/prnh/19990903/DANA AP
Archive: http://photoarchive.ap.org PRN Photo Desk, 888-776-6555
or 212-782-2840
Company News On Call: Company News On-Call:
http://www.prnewswire.com/gh/cnoc/comp/226839.html