AAM Reports First Quarter 2025 Financial Results
Increased Year-Over-Year Operating Cash Flow
First Quarter 2025 Results
- Sales of
$1.41 billion - Net income of
$7.1 million , or 0.5% of sales - Adjusted EBITDA of
$177.3 million , or 12.6% of sales - Diluted earnings per share of
$0.06 ; Adjusted earnings per share of$0.09 - Net cash provided by operating activities of
$55.9 million ; Adjusted free cash flow of$(3.9) million
"AAM delivered positive year-over-year operating cash flow performance driven by a combination of cost control and productivity," said AAM's Chairman and Chief Executive Officer,
AAM's sales in the first quarter of 2025 were
AAM's net income in the first quarter of 2025 was
Adjusted earnings per share in the first quarter of 2025 was
In the first quarter of 2025, Adjusted EBITDA was
AAM's net cash provided by operating activities for the first quarter of 2025 was
AAM's Adjusted free cash flow for the first quarter of 2025 was
AAM's 2025 Updated Financial Outlook
AAM's full year 2025 financial targets are as follows:
- AAM is targeting sales in the range of
$5.65 -$5.95 billion vs.$5.8 -$6.05 billion prior. - AAM is targeting Adjusted EBITDA in the range of
$665 -$745 million vs.$700 -$760 million prior. - AAM is targeting Adjusted free cash flow in the range of
$165 -$215 million vs.$200 -$230 million prior; this target assumes capital spending of approximately 5% of sales.
These targets are based on the following assumptions for 2025:
- North American light vehicle production of approximately 14.0 - 15.1 million units.
- AAM's production estimates of key programs that we support.
- AAM's outlook assumes the sale of AAM's commercial vehicle axle business in
India is completed byJuly 1, 2025 . - Does not reflect any costs and expenses relating to the announced combination with Dowlais, which will impact actual results. Reflects guidance for AAM on a stand-alone pre-combination basis only.
- Substantially all incremental tariff costs are passed on to our customers.
First Quarter
2025 Conference Call Information
A conference call to review AAM's first quarter results is scheduled for today at
Non-GAAP Financial Information
In addition to the results reported in accordance with accounting principles generally accepted in
Certain of the forward-looking financial measures included in this earnings release are provided on a non-GAAP basis. A reconciliation of non-GAAP forward-looking financial measures to the most directly comparable forward-looking financial measures calculated and presented in accordance with GAAP has been provided. The amounts in these reconciliations are based on our current estimates and actual results may differ materially from these forward-looking estimates for many reasons, including potential event driven transactional and other non-core operating items and their related effects in any future period, the magnitude of which may be significant.
Management believes that these non-GAAP financial measures are useful to management, investors, and banking institutions in their analysis of AAM's business and operating performance. Management also uses this information for operational planning and decision-making purposes.
Non-GAAP financial measures are not and should not be considered a substitute for any GAAP measure. Additionally, non-GAAP financial measures as presented by AAM may not be comparable to similarly titled measures reported by other companies.
Definition of Non-GAAP Financial Measures
AAM defines Adjusted earnings per share to be diluted earnings per share excluding the impact of restructuring and acquisition-related costs, debt refinancing and redemption costs, gains or losses on the derivative associated with our business combination with Dowlais, gains or losses on equity securities, pension curtailment and settlement charges, impairment charges, and non-recurring items, including the tax effect thereon.
AAM defines EBITDA to be earnings before interest expense, income taxes, depreciation and amortization. Adjusted EBITDA is defined as EBITDA excluding the impact of restructuring and acquisition-related costs, debt refinancing and redemption costs, gains or losses on the derivative associated with our business combination with Dowlais, gains or losses on equity securities, pension curtailment and settlement charges, impairment charges and non-recurring items.
AAM defines free cash flow to be net cash provided by operating activities less capital expenditures net of proceeds from the sale of property, and plant and equipment. Adjusted free cash flow is defined as free cash flow excluding the impact of cash payments for restructuring and acquisition-related costs.
Company Description
As a leading global Tier 1 Automotive and Mobility Supplier, AAM (NYSE: AXL) designs, engineers and manufactures Driveline and Metal Forming technologies to support electric, hybrid and internal combustion vehicles. Headquartered in
Forward-Looking Statements
In this earnings release, we make statements concerning our expectations, beliefs, plans, objectives, goals, strategies, and future events or performance. Such statements are "forward-looking" statements within the meaning of the Private Securities Litigation Reform Act of 1995 and relate to trends and events that may affect our future financial position and operating results. The terms such as "will," "may," "could," "would," "plan," "believe," "expect," "anticipate," "intend," "project," "target," and similar words or expressions, as well as statements in future tense, are intended to identify forward-looking statements. Forward-looking statements should not be read as a guarantee of future performance or results and will not necessarily be accurate indications of the times at, or by, which such performance or results will be achieved. Forward-looking statements are based on information available at the time those statements are made and/or management's good faith belief as of that time with respect to future events and are subject to risks and may differ materially from those expressed in or suggested by the forward-looking statements. Important factors that could cause such differences include, but are not limited to: global economic conditions, including the impact of inflation, recession or recessionary concerns, or slower growth in the markets in which we operate; reduced purchases of our products by General Motors Company (GM), Stellantis N.V. (Stellantis), Ford Motor Company (
Additional Information
This earnings release may be deemed to be solicitation material in respect of AAM's proposed combination with Dowlais Group plc (the "Business Combination"), including the issuance of AAM's shares of common stock in respect of the Business Combination. In connection with the foregoing proposed issuance of AAM's shares of common stock, AAM expects to file a proxy statement on Schedule 14A (together with any amendments and supplements thereto, the "Proxy Statement") with the
Participants in the Solicitation
AAM and its directors, executive officers and certain other members of management and employees will be participants in the solicitation of proxies from AAM's shareholders in respect of the Business Combination, including the proposed issuance of AAM's shares of common stock in connection with the Business Combination. Information regarding AAM's directors and executive officers is contained in its Annual Report on Form 10-K for the fiscal year ended
No Offer or Solicitation
This earnings release is not intended to and shall not constitute an offer to sell or the solicitation of an offer to sell or the solicitation of an offer to buy any securities or a solicitation of any vote of approval, nor shall there be any sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such jurisdiction.
Profit Forecasts and Estimates
The statements in this press release setting out targets for Adjusted EBITDA and Adjusted free cash flow of AAM for FY25 (together, the "FY25 Updated Profit Forecast") constitute profit forecasts of AAM for the purposes of Rule 28.1(a) of the
Other than the FY25 Updated Profit Forecast, nothing in this press release (including any statement of estimated cost savings or synergies) is intended, or is to be construed, as a profit forecast or profit estimate for any period or is to be interpreted to mean that earnings or earnings per share of AAM or Dowlais for the current or future financial years will necessarily match or exceed the published earnings or earnings per share of AAM or Dowlais, as appropriate.
AAM Directors' Confirmation
In accordance with Rule 28.1(c)(i) of the Code, the AAM directors confirm that, as at the date of this press release, the FY25 Updated Profit Forecast is valid and has been properly compiled on the basis of the assumptions stated in AAM's
For more information:
Investor Contact
Head of Investor Relations
(313) 758-2006
david.lim@aam.com
Media Contact
Vice President,
(313) 758-4814
chris.son@aam.com
Or visit the AAM website at www.aam.com.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
|
|||
|
Three Months Ended |
||
|
|
||
|
2025 |
|
2024 |
|
(in millions, except per share data) |
||
|
|
|
|
Net sales |
$ 1,411.3 |
|
$ 1,606.9 |
|
|
|
|
Cost of goods sold |
1,237.4 |
|
1,408.4 |
|
|
|
|
Gross profit |
173.9 |
|
198.5 |
|
|
|
|
Selling, general and administrative expenses |
90.9 |
|
98.3 |
|
|
|
|
Amortization of intangible assets |
20.6 |
|
20.7 |
|
|
|
|
Restructuring and acquisition-related costs |
19.7 |
|
2.5 |
|
|
|
|
Operating income |
42.7 |
|
77.0 |
|
|
|
|
Interest expense |
(42.9) |
|
(49.0) |
|
|
|
|
Interest income |
5.6 |
|
8.3 |
|
|
|
|
Other income (expense): |
|
|
|
Debt refinancing and redemption costs |
(3.3) |
|
— |
Gain on Business Combination Derivative |
21.9 |
|
— |
Gain on equity securities |
— |
|
0.1 |
Other expense, net |
(2.9) |
|
— |
|
|
|
|
Income before income taxes |
21.1 |
|
36.4 |
|
|
|
|
Income tax expense |
14.0 |
|
15.9 |
|
|
|
|
Net income |
$ 7.1 |
|
$ 20.5 |
|
|
|
|
Diluted earnings per share |
$ 0.06 |
|
$ 0.17 |
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|||
|
|
|
|
|
(Unaudited) |
|
|
ASSETS |
(in millions) |
||
Current assets |
|
||
Cash and cash equivalents |
$ 549.2 |
|
$ 552.9 |
Accounts receivable, net |
817.4 |
|
709.1 |
Inventories, net |
434.3 |
|
442.5 |
Prepaid expenses and other |
164.3 |
|
152.2 |
Current assets held-for-sale |
67.8 |
|
58.1 |
Total current assets |
2,033.0 |
|
1,914.8 |
|
|
|
|
Property, plant and equipment, net |
1,614.6 |
|
1,622.8 |
Deferred income taxes |
198.3 |
|
199.5 |
|
172.8 |
|
172.0 |
Other intangible assets, net |
436.2 |
|
456.7 |
|
113.5 |
|
111.7 |
Operating lease right-of-use assets |
109.2 |
|
110.3 |
Other assets and deferred charges |
461.8 |
|
472.1 |
Total assets |
$ 5,139.4 |
|
$ 5,059.9 |
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
Current liabilities |
|
|
|
Current portion of long-term debt |
$ 10.5 |
|
$ 47.9 |
Accounts payable |
745.3 |
|
700.5 |
Accrued compensation and benefits |
167.2 |
|
193.0 |
Deferred revenue |
25.0 |
|
14.2 |
Current portion of operating lease liabilities |
24.1 |
|
22.8 |
Accrued expenses and other |
177.9 |
|
172.4 |
Current liabilities held-for-sale |
34.1 |
|
24.4 |
Total current liabilities |
1,184.1 |
|
1,175.2 |
|
|
|
|
Long-term debt, net |
2,609.0 |
|
2,576.9 |
Deferred revenue |
43.1 |
|
37.0 |
Deferred income taxes |
9.9 |
|
11.8 |
Long-term portion of operating lease liabilities |
87.2 |
|
89.9 |
Postretirement benefits and other long-term liabilities |
609.8 |
|
606.3 |
Total liabilities |
4,543.1 |
|
4,497.1 |
|
|
|
|
Total AAM stockholders' equity |
596.3 |
|
562.8 |
Total liabilities and stockholders' equity |
$ 5,139.4 |
|
$ 5,059.9 |
|
|
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
|
|||
|
Three Months Ended |
||
|
|
||
|
2025 |
|
2024 |
|
(in millions) |
||
Operating activities |
|
|
|
Net income |
$ 7.1 |
|
$ 20.5 |
Adjustments to reconcile net income to net cash provided by operating activities |
|
|
|
Depreciation and amortization |
112.2 |
|
117.8 |
Other |
(63.4) |
|
(120.5) |
Net cash provided by operating activities |
55.9 |
|
17.8 |
|
|
|
|
Investing activities |
|
|
|
Purchases of property, plant and equipment |
(69.3) |
|
(48.0) |
Proceeds from sale of property, plant and equipment |
0.6 |
|
3.1 |
Acquisition of business, net of cash acquired |
(0.6) |
|
(0.6) |
Proceeds from disposition of affiliates |
30.1 |
|
— |
Other |
(1.0) |
|
(2.7) |
Net cash used in investing activities |
(40.2) |
|
(48.2) |
|
|
|
|
Financing activities |
|
|
|
Net debt activity |
(15.8) |
|
(10.1) |
Other |
(8.2) |
|
(5.9) |
Net cash used in financing activities |
(24.0) |
|
(16.0) |
|
|
|
|
Effect of exchange rate changes on cash |
4.6 |
|
(3.7) |
|
|
|
|
Net decrease in cash and cash equivalents |
(3.7) |
|
(50.1) |
|
|
|
|
Cash and cash equivalents at beginning of period |
552.9 |
|
519.9 |
|
|
|
|
Cash and cash equivalents at end of period |
$ 549.2 |
|
$ 469.8 |
SUPPLEMENTAL DATA
(Unaudited)
The supplemental data presented below is a reconciliation of certain financial measures which is intended
to facilitate analysis of
Earnings before interest expense, income taxes and depreciation and amortization (EBITDA) and Adjusted EBITDA (a)
|
|||
|
Three Months Ended |
||
|
|
||
|
2025 |
|
2024 |
|
(in millions) |
||
|
|
|
|
Net income |
$ 7.1 |
|
$ 20.5 |
Interest expense |
42.9 |
|
49.0 |
Income tax expense |
14.0 |
|
15.9 |
Depreciation and amortization |
112.2 |
|
117.8 |
EBITDA |
176.2 |
|
203.2 |
Restructuring and acquisition-related costs |
19.7 |
|
2.5 |
Debt refinancing and redemption costs |
3.3 |
|
— |
Gain on Business Combination Derivative |
(21.9) |
|
— |
Gain on equity securities |
— |
|
(0.1) |
Adjusted EBITDA |
$ 177.3 |
|
$ 205.6 |
Adjusted earnings per share (b)
|
|||
|
Three Months Ended |
||
|
|
||
|
2025 |
|
2024 |
Diluted earnings per share |
$ 0.06 |
|
$ 0.17 |
Restructuring and acquisition-related costs |
0.16 |
|
0.02 |
Debt refinancing and redemption costs |
0.03 |
|
— |
Gain on Business Combination Derivative |
(0.18) |
|
— |
Tax effect of adjustments |
0.02 |
|
(0.01) |
Adjusted earnings per share |
$ 0.09 |
|
$ 0.18 |
Adjusted earnings per share are based on weighted average diluted shares outstanding of 122.6 million and 121.0 million for the three months ended
SUPPLEMENTAL DATA
(Unaudited)
The supplemental data presented below is a reconciliation of certain financial measures which is intended to facilitate analysis of
Free cash flow and Adjusted free cash flow (c)
|
|||
|
Three Months Ended |
||
|
|
||
|
2025 |
|
2024 |
|
(in millions) |
||
Net cash provided by operating activities |
$ 55.9 |
|
$ 17.8 |
Less: Capital expenditures net of proceeds from the sale of property, plant and equipment |
(68.7) |
|
(44.9) |
Free cash flow |
$ (12.8) |
|
$ (27.1) |
Cash payments for restructuring and acquisition-related costs |
8.9 |
|
5.7 |
Adjusted free cash flow |
$ (3.9) |
|
$ (21.4) |
Segment Financial Information
|
|||
|
Three Months Ended |
||
|
|
||
|
2025 |
|
2024 |
|
(in millions) |
||
Segment Sales |
|
|
|
Driveline |
$ 957.8 |
|
$ 1,106.4 |
Metal Forming |
575.8 |
|
644.1 |
Total Sales |
1,533.6 |
|
1,750.5 |
Intersegment Sales |
(122.3) |
|
(143.6) |
Net External Sales |
$ 1,411.3 |
|
$ 1,606.9 |
|
|
|
|
Segment Adjusted EBITDA(a) |
|
|
|
Driveline |
$ 125.3 |
|
$ 157.4 |
Metal Forming |
52.0 |
|
48.2 |
Total Segment Adjusted EBITDA |
$ 177.3 |
|
$ 205.6 |
Full Year 2025 Financial Outlook
The supplemental data presented below is a reconciliation of certain financial measures which is intended
to facilitate analysis of
|
Adjusted EBITDA |
||
|
Low End |
|
High End |
|
(in millions) |
||
Net loss |
$ (65) |
|
$ (10) |
Interest expense |
170 |
|
180 |
Income tax expense |
35 |
|
50 |
Depreciation and amortization |
455 |
|
455 |
Full year 2025 targeted EBITDA |
595 |
|
675 |
Restructuring-related costs |
25 |
|
25 |
Dowlais acquisition-related costs |
65 |
|
65 |
Other, principally Business Combination Derivative |
(20) |
|
(20) |
Full year 2025 targeted Adjusted EBITDA |
$ 665 |
|
$ 745 |
|
|||
|
Adjusted Free Cash Flow |
||
|
Low End |
|
High End |
|
(in millions) |
||
Net cash provided by operating activities |
$ 375 |
|
$ 425 |
Capital expenditures net of proceeds from the sale of property, plant and equipment |
(300) |
|
(300) |
Full year 2025 targeted Free Cash Flow |
75 |
|
125 |
Cash payments for restructuring-related costs |
25 |
|
25 |
Cash payments for Dowlais acquisition-related costs |
65 |
|
65 |
Full year 2025 targeted Adjusted Free Cash Flow |
$ 165 |
|
$ 215 |
___________
(a) |
We define EBITDA to be earnings before interest expense, income taxes, depreciation and amortization. Adjusted EBITDA is defined as EBITDA excluding the impact of restructuring and acquisition-related costs, debt refinancing and redemption costs, gains or losses on the derivative associated with our business combination with Dowlais, gains or losses on equity securities, pension curtailment and settlement charges, impairment charges and non-recurring items. We believe that EBITDA and Adjusted EBITDA are meaningful measures of performance as they are commonly utilized by management and investors to analyze operating performance and entity valuation. Our management, the investment community and the banking institutions routinely use EBITDA and Adjusted EBITDA, together with other measures, to measure our operating performance relative to other Tier 1 automotive suppliers. We also use Segment Adjusted EBITDA as the measure of earnings to assess the performance of each segment and determine the resources to be allocated to the segments. EBITDA and Adjusted EBITDA are also key metrics used in our calculation of incentive compensation. EBITDA and Adjusted EBITDA should not be construed as income from operations, net income or cash flow from operating activities as determined under GAAP. Other companies may calculate EBITDA and Adjusted EBITDA differently. |
|
|
(b) |
We define Adjusted earnings per share to be diluted earnings per share excluding the impact of restructuring and acquisition-related costs, debt refinancing and redemption costs, gains or losses on the derivative associated with our business combination with Dowlais, gains or losses on equity securities, pension curtailment and settlement charges, impairment charges and non-recurring items, including the tax effect thereon. We believe Adjusted earnings per share is a meaningful measure as it is commonly utilized by management and investors in assessing ongoing financial performance that provides improved comparability between periods through the exclusion of certain items that management believes are not indicative of core operating performance and which may obscure underlying business results and trends. Other companies may calculate Adjusted earnings per share differently. |
|
|
(c) |
We define free cash flow to be net cash provided by operating activities less capital expenditures net of proceeds from the sale of property, plant and equipment. Adjusted free cash flow is defined as free cash flow excluding the impact of cash payments for restructuring and acquisition-related costs. We believe free cash flow and Adjusted free cash flow are meaningful measures as they are commonly utilized by management and investors to assess our ability to generate cash flow from business operations to repay debt and return capital to our stockholders. Free cash flow and Adjusted free cash flow are also key metrics used in our calculation of incentive compensation. Other companies may calculate free cash flow and Adjusted free cash flow differently. |
View original content to download multimedia:https://www.prnewswire.com/news-releases/aam-reports-first-quarter-2025-financial-results-302444766.html
SOURCE