Exhibit 99.1

Exhibit 99.1

(News Release)


		Contact:		Michelle L. Hards (419) 535-4636 michelle.hards@dana.com

DANA CORPORATION REPORTS FOURTH-QUARTER AND FULL-YEAR RESULTS
Aftermarket Divestiture and Related Actions Improve Balance Sheet, Cost Structure

Toledo, Ohio — February 23, 2005 — Dana Corporation (NYSE: DCN) today announced its fourth-quarter and full-year 2004 results. During the fourth quarter, Dana took a series of actions aimed at strengthening its long-term competitiveness and repositioning the company to better serve its global original equipment customers. These actions, which together resulted in unusual charges of $195 million after tax, included:

•   Completing the divestiture of the automotive aftermarket businesses previously held for sale;

•   Announcing two facility closures and other manufacturing realignments; and

•   Repurchasing approximately $900 million of long-term debt.

“The aftermarket divestiture, our realignment actions, and the debt repurchase significantly improved our balance sheet and financial flexibility. Our efforts were recognized by two leading credit agencies, which returned us to investment grade in December,” said Dana Chairman and CEO Mike Burns. “In addition, year-over-year sales and net income, excluding unusual items, were both up significantly despite a challenging operating environment.

“Certainly, we’re not yet where we’d like to be. But the improvements to our balance sheet and operational performance were important steps in the continuing transformation of Dana, and I am proud of what our people accomplished in 2004.”


Financial Summary
*(in millions, except earnings per share)*	4th Quarter					Full Year
	2004			2003		2004			2003
Net sales	$	2,300		$	2,050	$	9,056		$	7,918
Net income (loss)
Net income, excluding unusual items	$	62		$	62	$	262		$	183
Divestiture gains (losses), net		(50	)		6		(30	)		30
Realignment costs		(49	)		—		(54	)		—
Debt repurchase gains (losses)		(96	)		—		(96	)		9

Net income (loss)	$	(133	)	$	68	$	82		$	222
Income (loss) from continuing operations	$	(83	)	$	56	$	95		$	175
Income (loss) from discontinued operations		(50	)		12		(13	)		47

Net income (loss)	$	(133	)	$	68	$	82		$	222
Diluted earnings per share
Net income, excluding unusual items	$	0.41		$	0.41	$	1.73		$	1.23
Net income (loss)	$	(0.89	)	$	0.45	$	0.54		$	1.49

(more)

Fourth-Quarter Results

Dana posted fourth-quarter sales of $2.3 billion in 2004, compared to $2.1 billion in the same period of 2003. This increase was primarily due to new business and strong sales to commercial vehicle customers, while favorable currency effects added $73 million.

Including unusual charges for the aftermarket divestiture, manufacturing realignments, and debt repurchase, Dana recorded a net loss of $133 million, or 89 cents per share, in the quarter, compared to net income of $68 million, or 45 cents per share, in the same period of 2003. Excluding unusual charges, net income for the quarter was $62 million in 2004, compared to the same amount in the fourth quarter of 2003.

Earnings in the fourth quarter were negatively impacted by the continuing effects of higher raw material prices. Net of customer recoveries, the increased cost of steel alone reduced earnings by $31 million after tax, compared to the same period in 2003. Favorably impacting the 2004 results were tax benefits that resulted primarily from the company’s ability to reduce valuation allowances provided against deferred tax assets in prior periods.

Dana Vice President and Chief Financial Officer Bob Richter explained, “While reported income was greater than expected, this was largely due to greater than anticipated tax benefits. More important for the long term were the actions taken to strengthen our financial position. We improved our net debt-to-capital ratio, excluding Dana Credit Corporation, from 47 percent at the start of the quarter — and 61 percent less than three years ago — to less than 35 percent. This improvement will be reflected in reduced interest expense going forward. We also made an extra contribution of approximately $200 million to our pension plans, which will reduce future expense and contribution requirements. And, we are no longer limited by high-yield covenants on our debt. All of this will enable us to better capitalize on future growth opportunities.”

Full-Year Results

Sales increased to $9.1 billion in 2004 from $7.9 billion in 2003, primarily due to net new business of over $400 million, strong commercial and off-highway vehicle markets, and favorable currency effects of $300 million.

Full-year net income was $82 million, or 54 cents per share, compared to $222 million, or $1.49 per share, in 2003. Unusual items of $180 million in 2004 included the $195 million of charges recorded in the fourth quarter plus $15 million of net gains reported earlier in the year. Net income in 2003 included $39 million of unusual gains on divestitures and debt repurchases.

Excluding unusual items, net income in 2004 was $262 million, or $1.73 per share, compared to $183 million, or $1.23 per share, in 2003. The margin on higher sales and benefits from the company’s cost-reduction initiatives, as well as tax benefits, more than offset the impact of increased raw material costs.

“Despite very challenging industry conditions, we made good progress year over year,” said Burns. “We had to contend with increased steel costs, which net of recoveries was $70 million after tax, mostly in the second half of year. We also saw a small decline in North American light vehicle production. Fortunately, we had the benefit of new business, strong commercial and off-highway vehicle markets, and the early returns from our cost-reduction initiatives. In particular, during 2004, we consolidated our light vehicle business units and centralized our purchasing organization for greater buying leverage.”

(more)

2005 Outlook

“This will be another tough year for the automotive industry as well as Dana,” said Burns. “We believe North American light vehicle production will be flat at 15.8 million units. We expect to see continuing pressure on raw material prices and energy costs, particularly in the first half of the year. And, as a company, we will also face the near-term challenge of replacing the lost earnings from the automotive aftermarket businesses that were sold, as well as the reduced earnings contribution from Dana Credit Corporation as we continue to wind that business down.

“On the other hand, we have renewed our focus on our global original equipment manufacturers. In fact, we already have an additional $410 million in net new business, which comes on in 2005. And we’re very optimistic about the outlook for the commercial vehicle and off-highway markets. We’re anticipating a 13 percent increase in North American Class 8 truck production to 293,000 units. The combination of these factors should allow us to increase our 2005 full-year sales to $9.6 billion.

“The increased sales alone however will not be enough to offset the challenges we face. So we will be relentless in pursuing our cost-reduction objectives. We will continue to deploy lean manufacturing and value engineering throughout the organization and streamline our administrative processes. These efforts, along with better leverage from our consolidated purchasing function, are expected to gain more momentum and therefore provide greater benefit to our bottom line as the year progresses.

“We expect Dana’s earnings to be lower in the first half of the year compared to last year mainly due to higher raw material prices. Therefore, we’re anticipating first-quarter earnings of 17 to 23 cents per share. Our ability to achieve higher earnings in the second half of the year is largely dependent on the successful execution of our cost-reduction programs. At this time, our full-year earnings guidance is $1.40 to $1.62 per share,” added Burns.

Quarterly Conference Call Scheduled Today at 1 p.m.

Dana will discuss its fourth-quarter and full-year results in a conference call at 1 p.m. (EST) today. The call may be accessed via Dana’s web site (www.dana.com), where it will be accompanied by a brief slide presentation, or by dialing (800) 275-3210. Please dial into the conference five minutes prior to the call. An audio recording of this conference call will be available after 6 p.m. today. To access this recording, please dial (800) 537-8823. A webcast replay of the call will be available after 6 p.m. today and will be accessible via the Dana web site.

About Dana Corporation

Dana people design and manufacture products for every major vehicle producer in the world. Dana is focused on being an essential partner to automotive, commercial, and off-highway vehicle customers, which collectively produce more than 60 million vehicles every year. A leading supplier of axle, driveshaft, engine, frame, chassis, and transmission technologies, Dana employs 45,000 people in 28 countries. The company is based in Toledo, Ohio, and reported sales of $9.1 billion in 2004. Dana’s Internet address is: www.dana.com.

(more)

Forward-Looking Statements

Certain statements contained in this presentation constitute “forward-looking” statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements represent Dana’s expectations based on our current information and assumptions. Forward-looking statements are inherently subject to risks and uncertainties. Dana’s actual results could differ materially from those that are anticipated or projected due to a number of factors. These factors include: national and international economic conditions; adverse effects from terrorism or hostilities; the strength of other currencies relative to the U.S. dollar; increases in commodity costs, including steel, that cannot be recouped in product pricing; our ability and that of our customers to achieve projected sales and production levels; the continued availability of necessary goods and services from our suppliers; competitive pressures on our sales and pricing; the continued success of our cost reduction and cash management programs, long-term transformation and U.S. tax loss carryforward utilization strategies; and other factors set out in our public filings with the Securities and Exchange Commission. Dana does not undertake to update any forward-looking statements in this presentation.

# # #

Dana Corporation
Financial Summary (Unaudited)
(in millions, except per share amounts)


	Three Months Ended December 31
	2004			2003
Sales	$	2,300		$	2,050


Income (loss) from continuing operations	$	(83	)	$	56
Income (loss) from discontinued operations		(50	)		12

Net income (loss)	$	(133	)	$	68


Income (loss) from continuing operations	$	(83	)	$	56
Net gains associated with DCC asset sales		(2	)		(9	)
Loss on repurchase of notes		96
Realignment charges		49


Income from continuing operations, excluding unusual items	$	60		$	47


Income (loss) from discontinued automotive aftermarket business	$	(50	)	$	15
Losses of other discontinued operations					(3	)

		(50	)		12

Sale of automotive aftermarket business		52
Charges related to sales of discontinued operations					3


Income from discontinued operations, excluding unusual items	$	2		$	15


Diluted earnings per share:
Income (loss) from continuing operations	$	(0.55	)	$	0.37
Income (loss) from discontinued operations		(0.34	)		0.08

Net income (loss)	$	(0.89	)	$	0.45


Income from continuing operations, excluding unusual items	$	0.40		$	0.31
Income from discontinued operations, excluding unusual items		0.01			0.10

Net income, excluding unusual items		0.41			0.41
Unusual items		(1.30	)		0.04

Net income (loss)	$	(0.89	)	$	0.45

Page 1

Dana Corporation
Financial Summary (Unaudited)
(in millions, except per share amounts)


	Year Ended December 31
	2004			2003
Sales	$	9,056		$	7,918


Income from continuing operations	$	95		$	175
Income (loss) from discontinued operations		(13	)		47

Net income	$	82		$	222


Income from continuing operations	$	95		$	175
Gain associated with the sale of assets to a newly formed joint venture		(13	)
Net gains associated with DCC asset sales		(22	)		(35	)
Loss (gain) on repurchase of notes		96			(9	)
Realignment charges		54


Income from continuing operations, excluding unusual items	$	210		$	131

Income (loss) from discontinued automotive aftermarket business	$	(13	)	$	58

Losses of other discontinued operations					(11	)

Income (loss) from discontinued operations		(13	)		47
Loss on engine management sale					5
Sale of automotive aftermarket business		65


Income from discontinued operations, excluding unusual items	$	52		$	52


Diluted earnings per share:
Income from continuing operations	$	0.63		$	1.17
Income (loss) from discontinued operations		(0.09	)		0.32

Net income	$	0.54		$	1.49


Income from continuing operations, excluding unusual items	$	1.39		$	0.88
Income from discontinued operations, excluding unusual items		0.34			0.35

Net income, excluding unusual items		1.73			1.23
Unusual items		(1.19	)		0.26

Net income	$	0.54		$	1.49

Page 2

Dana Corporation
Condensed Statement of Income (Unaudited)
(in millions, except per share amounts)


	Three Months Ended December 31
	2004			2003
Net sales	$	2,300		$	2,050
Revenue from lease financing and other income (expense)		(98	)		36


		2,202			2,086


Costs and expenses
Cost of sales		2,178			1,870
Realignment charges		66			5
Selling, general and administrative expenses		123			128
Interest expense		53			52

		2,420			2,055


Income (loss) before income taxes		(218	)		31
Income tax benefit		118			15
Minority interest		1			(3	)
Equity in earnings of affiliates		16			13


Income (loss) from continuing operations		(83	)		56

Income (loss) from discontinued operations		(50	)		12


Net income (loss)	$	(133	)	$	68


Basic earnings per share
Income (loss) from continuing operations	$	(0.56	)	$	0.37
Income (loss) from discontinued operations		(0.34	)		0.08

Net income (loss)	$	(0.90	)	$	0.45


Diluted earnings per share
Income (loss) from continuing operations	$	(0.55	)	$	0.37
Income (loss) from discontinued operations		(0.34	)		0.08

Net income (loss)	$	(0.89	)	$	0.45


Average shares outstanding -
For Basic EPS		149			148
For Diluted EPS		151			150

Page 3

Dana Corporation
Condensed Statement of Income (Unaudited)
(in millions, except per share amounts)


	Year Ended December 31
	2004			2003
Net sales	$	9,056		$	7,918
Revenue from lease financing and other income (expense)		(66	)		149


		8,990			8,067


Costs and expenses
Cost of sales		8,333			7,245
Realignment charges		72
Selling, general and administrative expenses		504			520
Interest expense		217			221

		9,126			7,986


Income (loss) before income taxes		(136	)		81
Income tax benefit		196			49
Minority interest		(8	)		(7	)
Equity in earnings of affiliates		43			52


Income from continuing operations		95			175

Income (loss) from discontinued operations		(13	)		47


Net income	$	82		$	222


Basic earnings per share
Income from continuing operations	$	0.64		$	1.17
Income (loss) from discontinued operations		(0.09	)		0.32

Net income	$	0.55		$	1.49


Diluted earnings per share
Income from continuing operations	$	0.63		$	1.17
Income (loss) from discontinued operations		(0.09	)		0.32

Net income	$	0.54		$	1.49


Average shares outstanding -
For Basic EPS		149			148
For Diluted EPS		151			149

Page 4

Dana Corporation
Condensed Balance Sheet (Unaudited)
(in millions)


	December 31		December 31
	2004		2003
Assets

Current assets
Cash and cash equivalents	$	634	$	731
Accounts receivable
Trade		1,266		1,048
Other		444		326
Inventories		907		743
Assets of discontinued operations				1,254
Other current assets		217		431


Total current assets		3,468		4,533

Investment in leases		281		622
Investments and other assets		3,145		2,252
Property, plant and equipment, net		2,153		2,210


Total assets	$	9,047	$	9,617


Liabilities and Shareholders’ Equity

Current liabilities
Notes payable	$	155	$	493
Accounts payable		1,317		1,076
Liabilities of discontinued operations				307
Other current liabilities		1,217		1,089


Total current liabilities		2,689		2,965

Long-term debt		2,054		2,605
Deferred employee benefits and other noncurrent liabilities		1,746		1,901
Minority interest		123		96
Shareholders’ equity		2,435		2,050


Total liabilities and shareholders’ equity	$	9,047	$	9,617

Page 5

Dana Corporation
Condensed Statement of Cash Flows (Unaudited)
(in millions)


	Three Months Ended December 31
	2004			2003
Net income (loss)	$	(133	)	$	68
Depreciation and amortization		88			100
Asset impairment		13			3
Loss (gain) on divestitures, asset sales and note repurchases		170			(18	)
Working capital decrease (increase)		(174	)		105
Other		155			(8	)

Net cash flows - operating activities		119			250


Purchases of property, plant and equipment		(122	)		(90	)
Payments received on leases					5
Net loan repayments from customers		2			2
Divestitures		968
Asset sales		32			76
Other		(45	)		14

Net cash flows - investing activities		835			7


Net change in short-term debt		(211	)		(104	)
Proceeds from long-term debt		450
Payments on and repurchases of long-term debt		(1,052	)		(47	)
Dividends paid		(20	)		(9	)
Other		(1	)		1

Net cash flows - financing activities		(834	)		(159	)

Net change in cash and cash equivalents		120			98
Net change in cash - discontinued operations		2			(3	)
Cash and cash equivalents - beginning of period		512			636

Cash and cash equivalents - end of period	$	634		$	731

Page 6

Dana Corporation
Condensed Statement of Cash Flows (Unaudited)
(in millions)


	Year Ended December 31
	2004			2003
Net income	$	82		$	222
Depreciation and amortization		361			394
Asset impairment		37			21
Loss (gain) on divestitures, asset sales and note repurchases		113			(47	)
Working capital increase		(587	)		(212	)
Other		49			(43	)

Net cash flows - operating activities		55			335


Purchases of property, plant and equipment		(330	)		(305	)
Payments received on leases		8			26
Net loan repayments from customers		4			14
Divestitures		968			145
Asset sales		356			282
Other		(66	)		47

Net cash flows - investing activities		940			209


Net change in short-term debt		(30	)		(113	)
Proceeds from long-term debt		455
Payments on and repurchases of long-term debt		(1,457	)		(272	)
Dividends paid		(73	)		(14	)
Other		9			17

Net cash flows - financing activities		(1,096	)		(382	)

Net change in cash and cash equivalents		(101	)		162
Net change in cash - discontinued operations		4			(2	)
Cash and cash equivalents - beginning of period		731			571

Cash and cash equivalents - end of period	$	634		$	731

Page 7

Dana Corporation
(Including Dana Credit Corporation on an Equity Basis)
Condensed Balance Sheet (Unaudited)
(in millions)


	December 31		December 31
	2004		2003
Assets

Current assets
Cash and cash equivalents	$	619	$	664
Accounts receivable
Trade		1,266		1,048
Other		445		300
Inventories		907		743
Assets of discontinued operations				1,254
Other current assets		192		399


Total current assets		3,429		4,408

Investments and other assets		3,337		2,580
Property, plant and equipment, net		2,015		2,014


Total assets	$	8,781	$	9,002


Liabilities and Shareholders’ Equity

Current liabilities
Notes payable	$	289	$	260
Accounts payable		1,317		1,076
Liabilities of discontinued operations				307
Other current liabilities		1,269		1,235


Total current liabilities		2,875		2,878

Long-term debt		1,611		2,087
Deferred employee benefits and other noncurrent liabilities		1,739		1,893
Minority interest		121		94
Shareholders’ equity		2,435		2,050


Total liabilities and shareholders’ equity	$	8,781	$	9,002

Page 10

Dana Corporation
Condensed Consolidating Statement of Income (Unaudited)
(in millions)


	Three Months Ended December 31, 2004
	Dana
	with DCC on					Elimination			Dana
	Equity Basis			DCC		Entries			Consolidated
Net sales	$	2,300		$		$			$	2,300
Other income (expense)		(121	)		33		(10	)		(98	)


		2,179			33		(10	)		2,202

Costs and expenses
Cost of sales		2,184					(6	)		2,178
Realignment charges		66								66
Selling, general and administrative expenses		115			11		(3	)		123
Interest expense		44			10		(1	)		53


		2,409			21		(10	)		2,420


Income (loss) before income taxes		(230	)		12		—			(218	)
Income tax benefit		117			1					118
Minority interest		1								1
Equity in earnings of affiliates		29			3		(16	)		16

Income (loss) from continuing operations		(83	)		16		(16	)		(83	)

Loss from discontinued operations		(50	)							(50	)


Net income (loss)	$	(133	)	$	16	$	(16	)	$	(133	)

This consolidating statement provides a reconciliation of the amounts presented for Dana with Dana Credit Corporation (DCC) on an equity basis to amounts reported for Dana Corporation on a fully consolidated basis.

Page 13

Dana Corporation
Condensed Consolidating Statement of Income (Unaudited)
(in millions)


	Year Ended December 31, 2004
	Dana
	with DCC on						Elimination			Dana
	Equity Basis			DCC			Entries			Consolidated
Net sales	$	9,056		$			$			$	9,056
Other income (expense)		(78	)		59			(47	)		(66	)


		8,978			59			(47	)		8,990

Costs and expenses
Cost of sales		8,361						(28	)		8,333
Realignment charges		72									72
Selling, general and administrative expenses		472			49			(17	)		504
Interest expense		172			47			(2	)		217


		9,077			96			(47	)		9,126


Loss before income taxes		(99	)		(37	)		—			(136	)
Income tax benefit		109			87						196
Minority interest		(8	)								(8	)
Equity in earnings of affiliates		93			7			(57	)		43


Income from continuing operations		95			57			(57	)		95

Loss from discontinued operations		(13	)								(13	)

Net income	$	82		$	57		$	(57	)	$	82

Page 14

Dana Corporation
Condensed Consolidating Statement of Income (Unaudited)
(in millions)


	Three Months Ended December 31, 2003
	Dana
	with DCC on						Elimination			Dana
	Equity Basis			DCC			Entries			Consolidated
Net sales	$	2,050		$			$			$	2,050
Other income		18			34			(16	)		36


		2,068			34			(16	)		2,086

Costs and expenses
Cost of sales		1,883						(13	)		1,870
Realignment charges		5									5
Selling, general and administrative expenses		107			24			(3	)		128
Interest expense		38			14						52


		2,033			38			(16	)		2,055


Income (loss) before income taxes		35			(4	)		—			31
Income tax benefit		2			13						15
Minority interest		(3	)								(3	)
Equity in earnings of affiliates		22			4			(13	)		13


Income from continuing operations		56			13			(13	)		56

Income from discontinued operations		12									12


Net income	$	68		$	13		$	(13	)	$	68

Page 15

Dana Corporation
Condensed Consolidating Statement of Income (Unaudited)
(in millions)


	Year Ended December 31, 2003
	Dana
	with DCC on						Elimination			Dana
	Equity Basis			DCC			Entries			Consolidated
Net sales	$	7,918		$			$			$	7,918
Other income		91			134			(76	)		149


		8,009			134			(76	)		8,067

Costs and expenses
Cost of sales		7,293						(48	)		7,245
Selling, general and administrative expenses		447			101			(28	)		520
Interest expense		160			61						221


		7,900			162			(76	)		7,986


Income (loss) before income taxes		109			(28	)		—			81
Income tax benefit (expense)		(20	)		69						49
Minority interest		(7	)								(7	)
Equity in earnings of affiliates		93			20			(61	)		52


Income from continuing operations		175			61			(61	)		175

Income from discontinued operations		47									47


Net income	$	222		$	61		$	(61	)	$	222

Page 16

Dana Corporation
Condensed Consolidating Balance Sheet (Unaudited)
(in millions)


	December 31, 2004
	Dana
	with DCC on				Elimination			Dana
	Equity Basis		DCC		Entries			Consolidated
Assets

Current assets
Cash and cash equivalents	$	619	$	15	$			$	634
Accounts receivable
Trade		1,266							1,266
Other		445		208		(209	)		444
Inventories		907							907
Other current assets		192		137		(112	)		217


Total current assets		3,429		360		(321	)		3,468


Investment in leases				411		(130	)		281
Investments and other assets		3,337		467		(659	)		3,145
Property, plant and equipment, net		2,015		8		130			2,153


Total assets	$	8,781	$	1,246	$	(980	)	$	9,047


Liabilities and Shareholders’ Equity

Current liabilities
Notes payable	$	289	$	68	$	(202	)	$	155
Accounts payable		1,317							1,317
Other current liabilities		1,269		67		(119	)		1,217


Total current liabilities		2,875		135		(321	)		2,689


Long-term debt		1,611		443					2,054
Deferred employee benefits and other noncurrent liabilities		1,739		316		(309	)		1,746
Minority interest		121		2					123
Shareholders’ equity		2,435		350		(350	)		2,435


Total liabilities and shareholders’ equity	$	8,781	$	1,246	$	(980	)	$	9,047

Page 17

Dana Corporation
Condensed Consolidating Balance Sheet (Unaudited)
(in millions)


	December 31, 2003
	Dana
	with DCC on				Elimination			Dana
	Equity Basis		DCC		Entries			Consolidated
Assets

Current assets
Cash and cash equivalents	$	664	$	67	$			$	731
Accounts receivable
Trade		1,048							1,048
Other		300		26					326
Inventories		743							743
Assets of discontinued operations		1,254							1,254
Other current assets		399		212		(180	)		431


Total current assets		4,408		305		(180	)		4,533


Investment in leases				802		(180	)		622
Investments and other assets		2,580		559		(887	)		2,252
Property, plant and equipment, net		2,014		16		180			2,210


Total assets	$	9,002	$	1,682	$	(1,067	)	$	9,617


Liabilities and Shareholders’ Equity

Current liabilities
Notes payable	$	260	$	233	$			$	493
Accounts payable		1,076							1,076
Liabilities of discontinued operations		307							307
Other current liabilities		1,235		34		(180	)		1,089


Total current liabilities		2,878		267		(180	)		2,965


Long-term debt		2,087		518					2,605
Deferred employee benefits and other noncurrent liabilities		1,893		604		(596	)		1,901
Minority interest		94		2					96
Shareholders’ equity		2,050		291		(291	)		2,050


Total liabilities and shareholders’ equity	$	9,002	$	1,682	$	(1,067	)	$	9,617

Page 18

Dana Corporation
Consolidating Cash Flow Impact on Net Debt (Unaudited)
(in millions)


	Three Months Ended December 31, 2004
	Dana
	with DCC on						Elimination			Dana
	Equity Basis			DCC			Entries			Consolidated
Sources
Net income	$	(133	)	$	16		$	(16	)	$	(133	)
Depreciation		82			6						88
Asset sales		27			5						32
Divestitures		968									968
Working capital decrease		90			4			14			108

		1,034			31			(2	)		1,063


Uses
Capital spend		(120	)		(2	)					(122	)
Dividends		(20	)								(20	)
Restructuring cash payments		(15	)								(15	)
Additional pension contribution		(198	)								(198	)
Investment in and undistributed earnings of equity affiliates		(49	)		(4	)		16			(37	)
Net changes in other accounts		37			(12	)		43			68

		(365	)		(18	)		59			(324	)


Cash change in net debt	$	669		$	13		$	57		$	739


Analysis of components of decrease in net debt:
Net change in short-term debt	$	(100	)	$	17		$	(57	)	$	(140	)
Net payments on long-term debt		(437	)		(40	)					(477	)
Change in cash - continuing operations		(132	)		10						(122	)

Cash change in net debt		(669	)		(13	)		(57	)		(739	)
Non-cash changes in net debt		(29	)								(29	)

Total change in net debt	$	(698	)	$	(13	)	$	(57	)	$	(768	)

This consolidating statement provides a reconciliation of the amounts presented for Dana with Dana Credit Corporation (DCC) on an equity basis to amounts presented for Dana Corporation on a fully consolidated basis.

Page 19

Dana Corporation
Consolidating Cash Flow Impact on Net Debt (Unaudited)
(in millions)


	Year Ended December 31, 2004
	Dana
	with DCC on						Elimination			Dana
	Equity Basis			DCC			Entries			Consolidated
Sources
Net income	$	82		$	57		$	(57	)	$	82
Depreciation		332			29						361
Asset sales		67			292			(3	)		356
Divestitures		968									968
Working capital decrease (increase)		(261	)		4			17			(240	)

		1,188			382			(43	)		1,527


Uses
Capital spend		(324	)		(9	)		3			(330	)
Dividends		(73	)								(73	)
Restructuring cash payments		(80	)								(80	)
Additional pension contribution		(198	)								(198	)
Investment in and undistributed earnings of equity affiliates		(129	)		(8	)		57			(80	)
Net changes in other accounts		(9	)		(203	)		185			(27	)

		(813	)		(220	)		245			(788	)


Cash change in net debt	$	375		$	162		$	202		$	739


Analysis of components of decrease in net debt:
Net change in short-term debt	$	256		$	(13	)	$	(202	)	$	41
Net payments on long-term debt		(676	)		(201	)					(877	)
Change in cash - continuing operations		45			52						97

Cash change in net debt		(375	)		(162	)		(202	)		(739	)
Non-cash changes in net debt		(27	)		(26	)					(53	)

Total change in net debt	$	(402	)	$	(188	)	$	(202	)	$	(792	)

Page 20

Dana Corporation
Consolidating Cash Flow Impact on Net Debt (Unaudited)
(in millions)


	Three Months Ended December 31, 2003
	Dana
	with DCC on						Elimination			Dana
	Equity Basis			DCC			Entries			Consolidated
Sources
Net income	$	68		$	13		$	(13	)	$	68
Depreciation		88			12						100
Asset sales		45			43			(12	)		76
Working capital decrease		147			11			(9	)		149

		348			79			(34	)		393


Uses
Capital spend		(86	)		(3	)		(1	)		(90	)
Dividends		(9	)		(50	)		50			(9	)
Restructuring cash payments		(44	)								(44	)
Investment in and undistributed earnings of equity affiliates		32			(4	)		(37	)		(9	)
Net changes in other accounts		(17	)		(5	)		22

		(124	)		(62	)		34			(152	)


Cash change in net debt	$	224		$	17		$	—		$	241


Analysis of components of decrease in net debt:
Net change in short-term debt	$	(99	)	$	(5	)	$			$	(104	)
Net payments on long-term debt		(8	)		(31	)					(39	)
Change in cash - continuing operations		(115	)		19						(96	)
Change in cash - discontinued operations		(2	)								(2	)

Cash change in net debt		(224	)		(17	)		—			(241	)
Non-cash changes in net debt		8			(1	)					7

Total change in net debt	$	(216	)	$	(18	)	$	—		$	(234	)

Page 21

Dana Corporation
Consolidating Cash Flow Impact on Net Debt (Unaudited)
(in millions)


	Year Ended December 31, 2003
	Dana
	with DCC on						Elimination			Dana
	Equity Basis			DCC			Entries			Consolidated
Sources
Net income	$	222		$	61		$	(61	)	$	222
Depreciation		337			57						394
Asset sales		89			210			(17	)		282
Divestitures		145									145
Working capital decrease (increase)		(72	)		3			(7	)		(76	)

		721			331			(85	)		967


Uses
Capital spend		(295	)		(12	)		2			(305	)
Dividends		(14	)		(50	)		50			(14	)
Restructuring cash payments		(136	)								(136	)
Investment in and undistributed earnings of equity affiliates		(45	)		(20	)		11			(54	)
Net changes in other accounts		41						22			63

		(449	)		(82	)		85			(446	)


Cash change in net debt	$	272		$	249		$	—		$	521


Analysis of components of decrease in net debt:
Net change in short-term debt	$	(12	)	$	(101	)	$			$	(113	)
Repurchases of long-term debt		(140	)								(140	)
Proceeds from swap settlement		18									18
Net payments on long-term debt		(23	)		(101	)					(124	)
Change in cash - continuing operations		(113	)		(47	)					(160	)
Change in cash - discontinued operations		(2	)								(2	)

Cash change in net debt		(272	)		(249	)		—			(521	)
Non-cash changes in net debt		(9	)		(34	)					(43	)

Total change in net debt	$	(281	)	$	(283	)	$	—		$	(564	)

Page 22

(DANA LOGO)

Investor Relations
Dana Corporation
Quarterly Financial Information (Unaudited)
For the Quarter Ended December 31, 2004
(in millions)


					Inter-
					Segment										Operating
	External Sales				Sales				EBIT						PAT						Net Profit					Net Assets
	04		03		04		03		04			03			04			03			04			03		04			03
Automotive Systems Group	$	1,692	$	1,531	$	46	$	38	$	61		$	93		$	49		$	67		$	12		$	32	$	3,100		$	3,027
Heavy Vehicle Technologies and Systems Group		590		499		9		17		41			37			25			22			10			9		676			610
Dana Commercial Credit																13			3			13			3		350			291
Other		18		20		1		1		(64	)		(58	)		(27	)		(45	)		25			3		41			13

Continuing Operations		2,300		2,050		56		56		38			72			60			47			60			47		4,167			3,941
Discontinued Operations													19			2			15			2			15
Unusual Items Excluded from Performance Measurement										(277	)		(5	)		(195	)		6			(195	)		6

Consolidated	$	2,300	$	2,050	$	56	$	56	$	(239	)	$	86		$	(133	)	$	68		$	(133	)	$	68	$	4,167		$	3,941

North America	$	1,456	$	1,388	$	28	$	22	$	16		$	78		$	11		$	46		$	(20	)	$	13	$	2,230		$	1,478
Europe		487		381		37		22		41			29			33			24			23			15		1,224			1,021
South America		172		126		63		43		23			23			14			14			10			11		384			222
Asia Pacific		185		155		6		1		14			10			8			6			5			2		198			158
Dana Commercial Credit																13			3			13			3		350			291
Other										(56	)		(68	)		(19	)		(46	)		29			3		(219	)		771

Continuing Operations		2,300		2,050		134		88		38			72			60			47			60			47		4,167			3,941
Discontinued Operations													19			2			15			2			15
Unusual Items Excluded from Performance Measurement										(277	)		(5	)		(195	)		6			(195	)		6

Consolidated	$	2,300	$	2,050	$	134	$	88	$	(239	)	$	86		$	(133	)	$	68		$	(133	)	$	68	$	4,167		$	3,941

Information for Discontinued Operations		342		473		2		3

FOR MORE INFORMATION
(www.dana.com) - Dial-For-Dana U.S. or Canada 800-537-8823; OH 800-472-8810
E-Mail michelle.hards@dana.com or karen.crawford@dana.com
Dana Investor Relations 419-535-4635

Page 23

(DANA LOGO)

Investor Relations
Dana Corporation
Quarterly Financial Information (Unaudited)
For the Twelve Months Ended December 31, 2004
(in millions)


					Inter-
					Segment										Operating
	External Sales				Sales				EBIT						PAT						Net Profit						Net Assets
	04		03		04		03		04			03			04			03			04			30			04			03
Automotive Systems Group	$	6,658	$	5,927	$	187	$	149	$	340		$	339		$	238		$	242		$	106		$	111		$	3,100		$	3,027
Heavy Vehicle Technologies and Systems Group		2,322		1,924		35		75		173			130			106			79			48			27			676			610
Dana Commercial Credit																29			21			29			21			350			291
Other		76		67		7		6		(228	)		(221	)		(163	)		(211	)		27			(28	)		41			13

Continuing Operations		9,056		7,918		229		230		285			248			210			131			210			131			4,167			3,941
Discontinued Operations										84			90			52			52			52			52
Unusual Items Excluded from Performance Measurement										(292	)		(1	)		(180	)		39			(180	)		39

Consolidated	$	9,056	$	7,918	$	229	$	230	$	77		$	337		$	82		$	222		$	82		$	222		$	4,167		$	3,941

North America	$	6,010	$	5,473	$	109	$	88	$	196		$	245		$	123		$	150		$	15		$	30		$	2,230		$	1,478
Europe		1,775		1,455		127		81		141			113			105			88			72			55			1,224			1,021
South America		626		441		212		165		97			70			59			43			48			33			384			222
Asia Pacific		645		549		28		3		39			47			25			30			11			15			198			158
Dana Commercial Credit																29			21			29			21			350			291
Other										(188	)		(227	)		(131	)		(201	)		35			(23	)		(219	)		771

Continuing Operations		9,056		7,918		476		337		285			248			210			131			210			131			4,167			3,941
Discontinued Operations										84			90			52			52			52			52
Unusual Items Excluded from Performance Measurement										(292	)		(1	)		(180	)		39			(180	)		39

Consolidated	$	9,056	$	7,918	$	476	$	337	$	77		$	337		$	82		$	222		$	82		$	222		$	4,167		$	3,941

Information for Discontinued Operations		1,949		2,153		16		14

FOR MORE INFORMATION
(www.dana.com) - Dial-For-Dana U.S. or Canada 800-537-8823; OH 800-472-8810
E-Mail michelle.hards@dana.com or karen.crawford@dana.com
Dana Investor Relations 419-535-4635

Page 24

•	Completing the divestiture of the automotive aftermarket businesses previously held for sale;

•	Announcing two facility closures and other manufacturing realignments; and

•	Repurchasing approximately $900 million of long-term debt.