AXL
American Axle & Manufacturing Holdings Inc.
$6.19
-$0.12(-1.90%)
52
Overall
80
Value
18
Tech
60
Quality
Market Cap
$742.84M
Volume
8.80M
52W Range
$3.00 - $7.03
Target Price
$6.46
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $3.9B | $3.9B | $6.3B | $7.3B | $6.5B | $4.7B | $5.2B | $5.8B | $6.1B | $6.1B | ||
| Total Revenue | $3.9B | $3.9B | $6.3B | $7.3B | $6.5B | $4.7B | $5.2B | $5.8B | $6.1B | $6.1B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $3.3B | $3.2B | $5.1B | $-6.1B | $5.6B | $4.1B | $4.4B | $5.1B | $5.5B | $5.4B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $635.4M | $726.1M | $1.1B | $1.1B | $902.6M | $582.7M | $722.7M | $704.9M | $624.3M | $741.4M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $277.3M | $345.4M | $576.1M | $1.1B | $-262.7M | $333.3M | $380.6M | $430.8M | $452.5M | $470.0M | ||
| Research & Development | $-113.9M | $-139.8M | $-161.5M | $-146.2M | $144.7M | $117.4M | $116.8M | $144.0M | $155.4M | $159.0M | ||
| Research Expense | $-113.9M | $-139.8M | $-161.5M | -- | $144.7M | $117.4M | $116.8M | $144.0M | -- | -- | ||
| Selling, General & Administrative | $277.3M | $314.2M | $390.1M | $405.1M | $364.7M | $313.9M | $344.2M | $345.1M | $366.9M | $387.1M | ||
| Selling & Marketing Expenses | -- | -- | -- | $385.7M | -- | -- | -- | -- | -- | -- | ||
| General & Administrative Expenses | $277.3M | $314.2M | $390.1M | $19.4M | $364.7M | $313.9M | $344.2M | $345.1M | $366.9M | $387.1M | ||
| Salaries & Wages | -- | $26.2M | $110.7M | $564.4M | $-722.8M | $-67.2M | $-49.4M | -- | -- | -- | ||
| Depreciation & Amortization | $-163.6M | $5.0M | $75.3M | $99.4M | $95.4M | $86.6M | $85.8M | $85.7M | $85.6M | $82.9M | ||
| Depreciation & Amortization | $800.0K | $5.0M | $75.3M | $99.4M | $95.4M | $86.6M | $85.8M | $85.7M | $85.6M | $82.9M | ||
| Amortization | $-3.2M | $5.0M | $75.3M | $99.4M | $95.4M | $86.6M | $85.8M | $85.7M | $85.6M | $82.9M | ||
| Other Operating Expenses | $-8.8M | $-9.3M | $-10.5M | $-6.0M | $-4.4M | $-700.0K | $-2.0M | $-500.0K | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $358.1M | $380.7M | $539.5M | $71.5M | $-301.6M | $-396.0M | $240.6M | $243.9M | $146.6M | $241.4M | ||
| EBITDA | $570.3M | $594.2M | $781.4M | $431.5M | $221.2M | $123.9M | $740.7M | $240.8M | $664.4M | $730.5M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $99.2M | $93.4M | $195.6M | $216.3M | $217.3M | $212.3M | $195.2M | $174.5M | $201.7M | $186.0M | ||
| Interest Income Operating | -- | -- | -- | $15.6M | -- | -- | -- | -- | -- | -- | ||
| Intinc | $2.6M | $2.9M | $2.9M | $2.0M | $5.8M | $11.6M | $10.9M | $17.0M | $26.2M | $28.1M | ||
| Net Non-Operating Interest Income/Expense | $-96.6M | $-90.5M | $-192.7M | $-214.3M | $-211.5M | $-200.7M | $-184.3M | $-157.5M | $-175.5M | $-157.9M | ||
| Gain on Sale of Securities | -- | -- | $-3.2M | -- | -- | -- | -- | -- | -- | -- | ||
| Other Income/Expense | $-11.2M | $-8.8M | $6.8M | $-13.3M | $32.8M | $6.7M | $23.8M | $-50.3M | $-5.7M | $20.1M | ||
| Other Special Charges | $12.0M | $8.8M | $-6.8M | $-2.2M | $-22.3M | $-5.7M | $-45.5M | $-1.8M | $6.8M | $-20.0M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | -- | $-15.3M | $-17.4M | $-44.2M | -- | $58.4M | $43.2M | $21.7M | -- | -- | ||
| Special Income Charges | -- | $15.3M | $17.4M | $544.8M | $-440.0M | $-510.0M | $-43.2M | $-21.7M | $-18.3M | $-22.0M | ||
| Impairment of Capital Assets | -- | -- | -- | $-485.5M | $440.0M | $510.0M | -- | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $371.9M | $392.4M | $352.9M | $-97.3M | $-315.7M | $-398.0M | $196.4M | $240.8M | $177.2M | $260.8M | ||
| Pre-Tax Income | $272.7M | $299.0M | $340.0M | $-113.9M | $-533.0M | $-610.3M | $1.2M | $66.3M | $-24.5M | $62.8M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $37.1M | $58.3M | $2.5M | $-57.1M | $-48.9M | $-49.2M | $-4.7M | $2.0M | $9.1M | $27.8M | ||
| NET INCOME | ||||||||||||
| Net Income | $235.6M | $481.4M | $674.6M | $-57.5M | $-484.5M | $-561.3M | $5.9M | $64.3M | $-33.6M | $35.0M | ||
| Net Income (Continuing Operations) | $235.6M | $481.4M | $674.6M | $-57.5M | $-484.5M | $-561.3M | $5.9M | $64.3M | $-33.6M | $47.0M | ||
| Net Income (Discontinued Operations) | $235.6M | $481.4M | $674.6M | $-57.5M | $-484.5M | $-561.3M | $5.9M | $64.3M | $-33.6M | $35.0M | ||
| Net Income (Common Stockholders) | $235.6M | $481.4M | $674.6M | $-57.5M | $969.5M | $-561.3M | $5.7M | $61.6M | $-33.6M | $35.0M | ||
| TOTALS | ||||||||||||
| Total Expenses | $3.5B | $3.6B | $5.7B | $-5.1B | $5.4B | $4.5B | $4.8B | $5.5B | $5.9B | $5.9B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $75.9M | $76.4M | $102.3M | $111.6M | $112.3M | $113.1M | $113.9M | $114.5M | $115.9M | $120.7M | ||
| Average Shares Outstanding (Diluted) | $76.3M | $76.9M | $102.8M | $111.6M | $112.3M | $113.1M | $114.1M | $115.5M | $115.9M | $120.7M | ||
| Shares Outstanding | $76.1M | $76.5M | $111.3M | $111.7M | $112.5M | $113.3M | $114.1M | $114.6M | $117.1M | $117.6M | ||
| Basic EPS | $3.03 | $3.08 | $3.22 | $-0.51 | $-4.31 | $-4.96 | $0.05 | $0.54 | $-0.29 | $0.29 | ||
| Basic EPS (Continuing Operations) | $3.03 | $3.08 | $3.22 | -- | $-4.31 | $-4.96 | $0.05 | $0.54 | $-0.29 | $0.29 | ||
| Diluted EPS | $3.02 | $3.06 | $3.21 | $-0.51 | $-4.31 | $-4.96 | $0.05 | $0.53 | $-0.29 | $0.29 | ||
| Diluted EPS (Continuing Operations) | $3.02 | $3.06 | $3.21 | -- | $-4.31 | $-4.96 | $0.05 | $0.53 | $-0.29 | $0.29 | ||
| OTHER METRICS | ||||||||||||
| Acquisition Expense | -- | $-9.5M | $-40.7M | -- | $1.8M | -- | $400.0K | $6.0M | -- | -- | ||
| Depletion | $800.0K | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Fees | -- | -- | $-3.5M | -- | -- | -- | -- | -- | -- | -- | ||
| Gain On Sale Of Business | -- | -- | -- | $15.5M | $-21.3M | $-1.0M | $-2.7M | -- | -- | -- | ||
| Insurance And Claims | -- | -- | -- | $19.4M | -- | -- | -- | -- | -- | -- | ||
| Interest Expense Operating | -- | -- | $-182.7M | $-199.7M | -- | -- | -- | $-172.6M | -- | -- | ||
| Minority Interests | -- | -- | $-400.0K | $-700.0K | $-400.0K | $-200.0K | -- | -- | -- | -- | ||
| Net Income Discontinuous Operations | -- | -- | -- | -- | -- | -- | -- | -- | -- | $-12.0M | ||
| Net Income Extraordinary | -- | $240.7M | $337.5M | $-56.8M | -- | -- | -- | -- | -- | -- | ||
| Non Recurring Operation Expense | -- | -- | -- | -- | -- | $-11.1M | $-11.4M | $-39.1M | -- | -- | ||
| Other Gain Loss From Disposition Of Discontinued Operations | -- | -- | -- | -- | -- | -- | -- | -- | -- | $-12.0M | ||
| Other Gand A | $277.3M | $314.2M | $390.1M | $19.4M | $364.7M | $313.9M | $344.2M | $345.1M | $366.9M | $387.1M | ||
| Other Impairment Of Capital Assets | -- | -- | -- | $19.4M | -- | -- | -- | -- | -- | -- | ||
| Other Write Down | -- | -- | $-2.7M | -- | -- | -- | -- | -- | -- | -- | ||
| Rent And Landing Fees | $-25.3M | $-26.9M | $-28.6M | $-36.9M | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | -- | -- | -- | $385.7M | -- | -- | -- | -- | -- | -- | ||
| Write Down | -- | -- | -- | $-15.1M | -- | -- | -- | -- | -- | -- | ||
| Restruct | -- | $-15.3M | $-17.4M | $-44.2M | -- | $58.4M | $43.2M | $21.7M | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | AXL | $6.19 | -1.9% | 8.80M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get American Axle & Manufacturing Holdings Inc. Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW