DETROIT, Feb. 16, 2018 /PRNewswire/ -- American Axle &
Manufacturing Holdings, Inc. (AAM), (NYSE: AXL) today reported its financial results for the fourth quarter and full year 2017
and confirmed AAM's full year 2018 financial outlook.
Fourth Quarter 2017 Results
- Sales of $1.73 billion
- Net income attributable to AAM of $106.3 million or 6.1% of sales
- Diluted earnings per share of $0.93
- Adjusted earnings per share of $0.89
- Adjusted EBITDA of $295.7 million, or 17.1% of sales
- Net cash provided by operating activities of $226.3 million
- Adjusted free cash flow of $50.9 million
- Prepaid $200 million of Senior Notes due 2019
Full Year 2017 Results
- Sales of $6.27 billion
- Net income attributable to AAM of $337.1 million or 5.4% of sales
- Diluted earnings per share of $3.21
- Adjusted earnings per share of $3.75
- Adjusted EBITDA of $1,102.7 million, or 17.6% of sales
- Net cash provided by operating activities of $647.0 million
- Adjusted free cash flow of $340.9 million
"2017 was a transformational year for AAM," said AAM's Chairman & Chief Executive Officer, David
C. Dauch. "We achieved another year of record sales and profitability while increasing our scale and accelerating
business diversification through the acquisition of MPG. As we look ahead to 2018, we expect another year of outstanding
financial results, further integration and synergy attainment and exceptional support of our customers on numerous product
launches."
AAM's fourth quarter and full year 2017 results reflect the impact of the acquisition of Metaldyne Performance Group Inc.
(MPG) that was completed on April 6, 2017.
AAM's sales in the fourth quarter of 2017 increased to $1.73 billion as compared to $946.5 million in the fourth quarter of 2016. AAM's sales for full year 2017 increased to a record $6.27 billion as compared to $3.95 billion for full year 2016. Non-GM sales in
the fourth quarter of 2017 were $1.01 billion as compared to $323.0
million in the fourth quarter of 2016. Non-GM sales for full year 2017 were a record of $3.33
billion as compared to $1.29 billion for full year of 2016.
AAM's net income in the fourth quarter of 2017 increased to $106.3 million, or $0.93 per share. This compares to net income of $46.9 million, or $0.59 per share, in the fourth quarter of 2016. For full year 2017, AAM's net income was $337.1 million, or $3.21 per share. This compares to net income of $240.7 million, or $3.06 per share for full year 2016.
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, and non-recurring items, including the tax effect thereon.
Adjusted earnings per share in the fourth quarter of 2017 was $0.89 compared to $0.78 in the fourth quarter of 2016. For full year 2017, AAM's Adjusted earnings per share was
$3.75 compared to $3.30 in 2016.
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, and
non-recurring items. In the fourth quarter of 2017, AAM's Adjusted EBITDA was $295.7 million, or
17.1% of sales, as compared to $148.2 million, or 15.7% of sales, in the fourth quarter of 2016.
For full year 2017, AAM's Adjusted EBITDA was $1,102.7 million, or 17.6% of sales, as compared to
$619.4 million, or 15.7% of sales, for full year 2016.
AAM defines 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 and government grants. Adjusted free cash flow is defined as free cash flow excluding
the impact of cash payments for restructuring and acquisition-related costs, settlements of pre-existing accounts payable
balances with acquired entities, and interest payments upon the settlement of acquired company debt. AAM's Adjusted free cash
flow for the fourth quarter of 2017 was $50.9 million as compared to $62.8
million for the fourth quarter of 2016. AAM's Adjusted free cash flow for full year 2017 was $340.9 million as compared to $198.6 million for full year 2016.
AAM's Full Year 2018 Outlook
AAM is confirming its full year 2018 financial outlook:
- AAM is targeting sales of approximately $7 billion in 2018. This sales projection is based on
the anticipated launch schedule of programs in AAM's new and incremental business backlog and the assumption that the U.S.
Seasonally Adjusted Annual Rate of sales ("SAAR") will be in the range of 16.8 million to 17 million light vehicle units in
2018.
- AAM is targeting an Adjusted EBITDA margin in the range of 17.5% to 18.0% of sales in 2018.
- AAM is targeting Adjusted free cash flow of approximately 5% of sales in 2018.
Fourth Quarter and Full-year 2017 Conference Call Information
A conference call to review AAM's fourth quarter and full year 2017 results is scheduled today at 10:00 a.m. ET. Interested participants may listen to the live conference call by logging onto AAM's investor
web site at http://investor.aam.com or calling (855)
681-2072 from the United States or (973) 200-3383 from outside the
United States. A replay will be available from 1:00 p.m. ET on February 16, 2018 until 11:59 p.m. ET February 23,
2018 by dialing (855) 859-2056 from the United States or (404) 537-3406 from outside
the United States. When prompted, callers should enter conference reservation number
87956027.
Non-GAAP Financial Information
In addition to the results reported in accordance with accounting principles generally accepted in the United States of America (GAAP) included within this press release, AAM has provided certain
information, which includes non-GAAP financial measures such as Adjusted EBITDA, Adjusted earnings per share and Adjusted free
cash flow. Such information is reconciled to its closest GAAP measure in accordance with Securities and Exchange Commission
rules and is included in the attached supplemental data.
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 financial measures calculated and
presented in accordance with GAAP is not practical given the difficulty of projecting event driven transactional and other
non-core operating items in future periods. The magnitude of these items, however, may be significant.
Management believes that these non-GAAP financial measures are useful to management, investors, and banking institutions in
their analysis of the Company'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.
Company Description
AAM is a premier, global leader in design, engineering, validation and manufacturing of driveline, metal forming,
powertrain, and casting products for automotive, commercial and industrial markets.
Headquartered in Detroit, AAM has over 25,000 associates operating at more than 90 facilities
in 17 countries to support our customers on global and regional platforms with a focus on quality, operational excellence and
technology leadership. To learn more, visit www.aam.com.
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: reduced purchases of our products by General Motors Company (GM), FCA US LLC (FCA), or other customers; reduced
demand for our customers' products (particularly light trucks and sport utility vehicles (SUVs) produced by GM and FCA); our
ability to respond to changes in technology, increased competition or pricing pressures; our ability to develop and produce new
products that reflect market demand; lower-than-anticipated market acceptance of new or existing products; our ability to attract
new customers and programs for new products; risks inherent in our global operations (including adverse changes in trade
agreements, such as NAFTA, tariffs, immigration policies, political stability, taxes and other law changes, potential disruptions
of production and supply, and currency rate fluctuations); a significant disruption in operations at one or more of our key
manufacturing facilities; global economic conditions; our ability to successfully integrate the business and information systems
of Metaldyne Performance Group, Inc. (MPG) and to realize the anticipated benefits of the merger; risks related to disruptions to
ongoing business operations as a result of the merger with MPG, including disruptions to management time; risks related to a
failure of our information technology systems and networks, and risks associated with current and emerging technology threats and
damage from computer viruses, unauthorized access, cyber attack and other similar disruptions; negative or unexpected tax
consequences; liabilities arising from warranty claims, product recall or field actions, product liability and legal proceedings
to which we are or may become a party, or the impact of product recall or field actions on our customers; our ability to achieve
the level of cost reductions required to sustain global cost competitiveness; supply shortages or price increases in raw
materials, utilities or other operating supplies for us or our customers as a result of natural disasters or otherwise; our
ability or our customers' and suppliers' ability to successfully launch new product programs on a timely basis; our ability to
realize the expected revenues from our new and incremental business backlog; our ability to maintain satisfactory labor relations
and avoid work stoppages; our suppliers', our customers' and their suppliers' ability to maintain satisfactory labor relations
and avoid work stoppages; price volatility in, or reduced availability of, fuel; potential liabilities or litigation relating to,
or assumed in, the MPG merger; potential adverse reactions or changes to business relationships resulting from the completion of
the merger with MPG; our ability to protect our intellectual property and successfully defend against assertions made against us;
our ability to attract and retain key associates; availability of financing for working capital, capital expenditures, research
and development (R&D) or other general corporate purposes including acquisitions, as well as our ability to comply with
financial covenants; our customers' and suppliers' availability of financing for working capital, capital expenditures, R&D
or other general corporate purposes; changes in liabilities arising from pension and other postretirement benefit obligations;
risks of noncompliance with environmental laws and regulations or risks of environmental issues that could result in unforeseen
costs at our facilities or reputational damage; adverse changes in laws, government regulations or market conditions affecting
our products or our customers' products; our ability or our customers' and suppliers' ability to comply with regulatory
requirements and the potential costs of such compliance; and other unanticipated events and conditions that may hinder our
ability to compete. It is not possible to foresee or identify all such factors and we make no commitment to update any
forward-looking statement or to disclose any facts, events or circumstances after the date hereof that may affect the accuracy of
any forward-looking statement.
For more information...
Investor Contact:
Jason P. Parsons
Director, Investor Relations
(313) 758-2404
jason.parsons@aam.com
Media Contact:
Christopher M. Son
Executive Director, Marketing & Communications
(313) 758-4814
chris.son@aam.com
Or visit the AAM website at www.aam.com .
AMERICAN AXLE & MANUFACTURING HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
|
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
December 31,
|
|
December 31,
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
(in millions, except per share data)
|
|
|
|
|
|
|
|
|
Net sales
|
$
|
1,733.9
|
|
|
$
|
946.5
|
|
|
$
|
6,266.0
|
|
|
$
|
3,948.0
|
|
|
|
|
|
|
|
|
|
Cost of goods sold
|
1,439.6
|
|
|
770.4
|
|
|
5,146.9
|
|
|
3,221.9
|
|
|
|
|
|
|
|
|
|
Gross profit
|
294.3
|
|
|
176.1
|
|
|
1,119.1
|
|
|
726.1
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
101.0
|
|
|
83.0
|
|
|
390.1
|
|
|
314.2
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets
|
24.5
|
|
|
1.4
|
|
|
75.3
|
|
|
5.0
|
|
|
|
|
|
|
|
|
|
Restructuring and acquisition-related costs
|
20.2
|
|
|
22.2
|
|
|
110.7
|
|
|
26.2
|
|
|
|
|
|
|
|
|
|
Operating income
|
148.6
|
|
|
69.5
|
|
|
543.0
|
|
|
380.7
|
|
|
|
|
|
|
|
|
|
Interest expense
|
(55.7)
|
|
|
(23.2)
|
|
|
(195.6)
|
|
|
(93.4)
|
|
|
|
|
|
|
|
|
|
Investment income
|
0.7
|
|
|
0.3
|
|
|
2.9
|
|
|
2.9
|
|
|
|
|
|
|
|
|
|
Other income (expense)
|
|
|
|
|
|
|
|
Debt refinancing and redemption costs
|
(0.8)
|
|
|
—
|
|
|
(3.5)
|
|
|
—
|
|
Other, net
|
0.6
|
|
|
4.8
|
|
|
(6.8)
|
|
|
8.8
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
93.4
|
|
|
51.4
|
|
|
340.0
|
|
|
299.0
|
|
|
|
|
|
|
|
|
|
Income tax expense (benefit)
|
(13.1)
|
|
|
4.5
|
|
|
2.5
|
|
|
58.3
|
|
|
|
|
|
|
|
|
|
Net income
|
$
|
106.5
|
|
|
$
|
46.9
|
|
|
$
|
337.5
|
|
|
$
|
240.7
|
|
Net income attributable to noncontrolling interests
|
(0.2)
|
|
|
—
|
|
|
(0.4)
|
|
|
—
|
|
|
|
|
|
|
|
|
|
Net income attributable to AAM
|
106.3
|
|
|
46.9
|
|
|
337.1
|
|
|
240.7
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share
|
$
|
0.93
|
|
|
$
|
0.59
|
|
|
$
|
3.21
|
|
|
$
|
3.06
|
|
|
|
|
|
|
|
|
|
AMERICAN AXLE & MANUFACTURING HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(Unaudited)
|
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
December 31,
|
|
December 31,
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
(in millions)
|
|
|
|
|
|
|
|
|
Net income
|
$
|
106.5
|
|
|
$
|
46.9
|
|
|
$
|
337.5
|
|
|
$
|
240.7
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss)
|
|
|
|
|
|
|
|
Defined benefit plans, net of tax (a)
|
(12.2)
|
|
|
(24.9)
|
|
|
(8.5)
|
|
|
(19.6)
|
|
Foreign currency translation adjustments
|
9.0
|
|
|
(18.2)
|
|
|
88.3
|
|
|
(3.2)
|
|
Changes in cash flow hedges(b)
|
(4.4)
|
|
|
(3.9)
|
|
|
17.1
|
|
|
(10.3)
|
|
Other comprehensive income (loss)
|
(7.6)
|
|
|
(47.0)
|
|
|
96.9
|
|
|
(33.1)
|
|
|
|
|
|
|
|
|
|
Comprehensive income (loss)
|
98.9
|
|
|
(0.1)
|
|
|
434.4
|
|
|
207.6
|
|
|
|
|
|
|
|
|
|
Net income attributable to noncontrolling
interests
|
(0.2)
|
|
|
—
|
|
|
(0.4)
|
|
|
—
|
|
|
|
|
|
|
|
|
|
Comprehensive income (loss) attributable to AAM
|
$
|
98.7
|
|
|
$
|
(0.1)
|
|
|
$
|
434.0
|
|
|
$
|
207.6
|
|
|
|
|
|
(a)
|
Amounts are net of tax of $5.0 million and $3.8 million for the three and
twelve months ended December 31, 2017,
and $7.5 million and $4.7 million for the three and twelve months ended December 31, 2016, respectively.
|
(b)
|
Amounts are net of tax of ($0.9) million and ($0.2) million for the three
and twelve months ended December 31, 2017,
respectively.
|
AMERICAN AXLE & MANUFACTURING HOLDINGS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
|
|
|
|
December 31,
2017
|
|
December 31,
2016
|
|
(in millions)
|
ASSETS
|
|
|
|
Current assets
|
|
|
|
Cash and cash equivalents
|
$
|
376.8
|
|
|
$
|
481.2
|
|
Accounts receivable, net
|
1,035.9
|
|
|
560.0
|
|
Inventories, net
|
392.0
|
|
|
182.3
|
|
Prepaid expenses and other
|
140.3
|
|
|
75.8
|
|
Total current assets
|
1,945.0
|
|
|
1,299.3
|
|
|
|
|
|
Property, plant and equipment, net
|
2,402.9
|
|
|
1,093.7
|
|
Deferred income taxes
|
37.1
|
|
|
367.8
|
|
Goodwill
|
1,654.3
|
|
|
154.0
|
|
Intangible assets, net
|
1,212.5
|
|
|
28.5
|
|
GM postretirement cost sharing asset
|
252.2
|
|
|
236.1
|
|
Other assets and deferred charges
|
378.8
|
|
|
242.9
|
|
Total assets
|
$
|
7,882.8
|
|
|
$
|
3,422.3
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
Current liabilities
|
|
|
|
Current portion of long-term debt
|
$
|
5.9
|
|
|
$
|
3.3
|
|
Accounts payable
|
799.0
|
|
|
382.3
|
|
Accrued compensation and benefits
|
200.0
|
|
|
139.3
|
|
Deferred revenue
|
34.1
|
|
|
24.6
|
|
Accrued expenses and other
|
177.4
|
|
|
102.0
|
|
Total current liabilities
|
1,216.4
|
|
|
651.5
|
|
|
|
|
|
Long-term debt, net
|
3,969.3
|
|
|
1,400.9
|
|
Deferred revenue
|
78.8
|
|
|
70.8
|
|
Deferred income taxes
|
101.7
|
|
|
15.0
|
|
Postretirement benefits and other long-term liabilities
|
976.6
|
|
|
779.9
|
|
Total liabilities
|
6,342.8
|
|
|
2,918.1
|
|
|
|
|
|
Total stockholders' equity
|
1,540.0
|
|
|
504.2
|
|
Total liabilities and stockholders' equity
|
$
|
7,882.8
|
|
|
$
|
3,422.3
|
|
AMERICAN AXLE & MANUFACTURING HOLDINGS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
|
December 31,
|
|
December 31,
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
|
(in millions)
|
Operating Activities
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
106.5
|
|
|
$
|
46.9
|
|
|
$
|
337.5
|
|
|
$
|
240.7
|
|
Adjustments to reconcile net income to net cash provided by operating
activities
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
125.2
|
|
|
51.4
|
|
|
428.5
|
|
|
201.8
|
|
Other
|
|
(5.4)
|
|
|
18.3
|
|
|
(119.0)
|
|
|
(34.9)
|
|
Net cash provided by operating activities
|
|
226.3
|
|
|
116.6
|
|
|
647.0
|
|
|
407.6
|
|
|
|
|
|
|
|
|
|
|
Investing Activities
|
|
|
|
|
|
|
|
|
Purchases of property, plant and equipment
|
|
(199.0)
|
|
|
(64.3)
|
|
|
(477.7)
|
|
|
(223.0)
|
|
Proceeds from sale of property, plant and equipment
|
|
0.8
|
|
|
1.0
|
|
|
2.5
|
|
|
1.7
|
|
Acquisition of business, net of cash acquired
|
|
—
|
|
|
—
|
|
|
(895.5)
|
|
|
(5.6)
|
|
Proceeds from government grants
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2.8
|
|
Other
|
|
(0.7)
|
|
|
(4.6)
|
|
|
(7.4)
|
|
|
(3.6)
|
|
Net cash used in investing activities
|
|
(198.9)
|
|
|
(67.9)
|
|
|
(1,378.1)
|
|
|
(227.7)
|
|
|
|
|
|
|
|
|
|
|
Financing Activities
|
|
|
|
|
|
|
|
|
Net debt activity
|
|
(201.0)
|
|
|
0.8
|
|
|
621.7
|
|
|
23.3
|
|
Employee stock option exercises
|
|
—
|
|
|
—
|
|
|
0.9
|
|
|
0.3
|
|
Purchase of treasury stock
|
|
—
|
|
|
—
|
|
|
(7.0)
|
|
|
(5.2)
|
|
Net cash provided by (used in) financing activities
|
|
(201.0)
|
|
|
0.8
|
|
|
615.6
|
|
|
18.4
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash
|
|
0.8
|
|
|
(2.2)
|
|
|
11.1
|
|
|
0.4
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
(172.8)
|
|
|
47.3
|
|
|
(104.4)
|
|
|
198.7
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of period
|
|
549.6
|
|
|
433.9
|
|
|
481.2
|
|
|
282.5
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
|
$
|
376.8
|
|
|
$
|
481.2
|
|
|
$
|
376.8
|
|
|
$
|
481.2
|
|
AMERICAN AXLE & MANUFACTURING HOLDINGS, INC.
SUPPLEMENTAL DATA
(Unaudited)
|
|
The supplemental data presented below is a reconciliation of certain
financial measures which is intended
|
to facilitate analysis of American Axle & Manufacturing Holdings, Inc.
business and operating performance.
|
|
Earnings before interest expense, income taxes and depreciation and
amortization (EBITDA) and Adjusted EBITDA (a)
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
December 31,
|
|
December 31,
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
(in millions)
|
|
|
|
|
|
|
|
|
Net income
|
$
|
106.5
|
|
|
$
|
46.9
|
|
|
$
|
337.5
|
|
|
$
|
240.7
|
|
Interest expense
|
55.7
|
|
|
23.2
|
|
|
195.6
|
|
|
93.4
|
|
Income tax expense (benefit)
|
(13.1)
|
|
|
4.5
|
|
|
2.5
|
|
|
58.3
|
|
Depreciation and amortization
|
125.2
|
|
|
51.4
|
|
|
428.5
|
|
|
201.8
|
|
EBITDA
|
274.3
|
|
|
126.0
|
|
|
964.1
|
|
|
594.2
|
|
Restructuring and acquisition-related costs
|
20.2
|
|
|
22.2
|
|
|
110.7
|
|
|
26.2
|
|
Debt refinancing and redemption costs
|
0.8
|
|
|
—
|
|
|
3.5
|
|
|
—
|
|
Non-recurring items:
|
|
|
|
|
|
|
|
Acquisition-related fair value inventory
adjustment
|
—
|
|
|
—
|
|
|
24.9
|
|
|
—
|
|
Other (b)
|
0.4
|
|
|
—
|
|
|
(0.5)
|
|
|
(1.0)
|
|
Adjusted EBITDA
|
$
|
295.7
|
|
|
$
|
148.2
|
|
|
$
|
1,102.7
|
|
|
$
|
619.4
|
|
|
|
Adjusted earnings per share (c)
|
|
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
December 31,
|
|
December 31,
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share
|
$
|
0.93
|
|
|
$
|
0.59
|
|
|
$
|
3.21
|
|
|
$
|
3.06
|
|
Restructuring and acquisition-related costs
|
0.18
|
|
|
0.28
|
|
|
1.05
|
|
|
0.34
|
|
Debt refinancing and redemption costs
|
0.01
|
|
|
—
|
|
|
0.03
|
|
|
—
|
|
Non-recurring items:
|
|
|
|
|
|
|
|
Acquisition-related fair value inventory
adjustment
|
—
|
|
|
—
|
|
|
0.24
|
|
|
—
|
|
Acquisition-related tax adjustments
|
0.01
|
|
|
—
|
|
|
(0.15)
|
|
|
—
|
|
Adjustments related to the Tax Cuts and
Jobs Act of 2017
|
(0.17)
|
|
|
—
|
|
|
(0.19)
|
|
|
—
|
|
Other (b)
|
—
|
|
|
—
|
|
|
0.02
|
|
|
(0.01)
|
|
Tax effect of adjustments
|
(0.07)
|
|
|
(0.09)
|
|
|
(0.46)
|
|
|
(0.09)
|
|
Adjusted earnings per share
|
$
|
0.89
|
|
|
$
|
0.78
|
|
|
$
|
3.75
|
|
|
$
|
3.30
|
|
AMERICAN AXLE & MANUFACTURING HOLDINGS, INC.
SUPPLEMENTAL DATA
(Unaudited)
|
|
The supplemental data presented below is a reconciliation of certain
financial measures which is intended
|
to facilitate analysis of American Axle & Manufacturing Holdings, Inc.
business and operating performance.
|
|
|
Free cash flow and Adjusted free cash flow
(d)
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
December 31,
|
|
December 31,
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
(in millions)
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
$
|
226.3
|
|
|
$
|
116.6
|
|
|
$
|
647.0
|
|
|
$
|
407.6
|
|
Less: Capital expenditures net of proceeds
from the sale of property, plant and equipment and
from government grants
|
(198.2)
|
|
|
(63.3)
|
|
|
(475.2)
|
|
|
(218.5)
|
|
Free cash flow
|
28.1
|
|
|
53.3
|
|
|
171.8
|
|
|
189.1
|
|
Cash payments for restructuring and acquisition-
related costs
|
22.8
|
|
|
9.5
|
|
|
109.3
|
|
|
9.5
|
|
Acquisition-related settlement of pre-existing
accounts payable balances with acquired entities
|
—
|
|
|
—
|
|
|
35.2
|
|
|
—
|
|
Interest payments upon the settlement of acquired
company debt
|
—
|
|
|
—
|
|
|
24.6
|
|
|
—
|
|
Adjusted free cash flow
|
$
|
50.9
|
|
|
$
|
62.8
|
|
|
$
|
340.9
|
|
|
$
|
198.6
|
|
|
|
Segment Financial Information
|
|
|
|
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
December 31,
|
|
December 31,
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
(in millions)
|
Segment Sales
|
|
|
|
|
|
|
|
Driveline
|
$
|
1,012.1
|
|
|
$
|
895.2
|
|
|
$
|
4,040.8
|
|
|
$
|
3,735.6
|
|
Metal Forming
|
355.1
|
|
|
137.8
|
|
|
1,242.6
|
|
|
552.2
|
|
Powertrain
|
272.0
|
|
|
—
|
|
|
816.5
|
|
|
—
|
|
Casting
|
224.2
|
|
|
—
|
|
|
676.4
|
|
|
—
|
|
Total Sales
|
1,863.4
|
|
|
1,033.0
|
|
|
6,776.3
|
|
|
4,287.8
|
|
Intersegment Sales
|
(129.5)
|
|
|
(86.5)
|
|
|
(510.3)
|
|
|
(339.8)
|
|
Net External Sales
|
$
|
1,733.9
|
|
|
$
|
946.5
|
|
|
$
|
6,266.0
|
|
|
$
|
3,948.0
|
|
|
|
|
|
|
|
|
|
Segment Adjusted EBITDA(a)
|
|
|
|
|
|
|
|
Driveline
|
$
|
178.8
|
|
|
$
|
123.9
|
|
|
$
|
692.3
|
|
|
$
|
515.8
|
|
Metal Forming
|
61.8
|
|
|
24.2
|
|
|
232.3
|
|
|
103.6
|
|
Powertrain
|
42.4
|
|
|
—
|
|
|
131.1
|
|
|
—
|
|
Casting
|
12.7
|
|
|
—
|
|
|
47.0
|
|
|
—
|
|
Total Segment Adjusted EBITDA
|
$
|
295.7
|
|
|
$
|
148.1
|
|
|
$
|
1,102.7
|
|
|
$
|
619.4
|
|
____________________________________
|
(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, 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
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)
|
For the three months ended December 31, 2017, other non-recurring items
reflect the impact of a non-cash pension settlement charge related to one of our foreign entities. For the twelve months
ended December 31, 2017, other non-recurring items also reflect the impact of a gain related to the change of our method
of accounting for indirect inventory and the interest expense for the debt drawdown period prior to acquisition funding
requirement. For the twelve months ended December 31, 2016, other non-recurring items reflect the impact of an investment
gain related to the final distribution of the Reserve Yield Plus Fund.
|
|
|
(c)
|
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, 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.
|
|
|
(d)
|
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 and from government
grants. Adjusted free cash flow is defined as free cash flow excluding the impact of cash payments for
restructuring and acquisition-related costs, settlements of pre-existing accounts payable balances with acquired
entities, and interest payments upon the settlement of acquired company debt. 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 with multimedia:http://www.prnewswire.com/news-releases/aam-reports-fourth-quarter-and-full-year-2017-financial-results-300600035.html
SOURCE American Axle & Manufacturing Holdings, Inc.