10 Year Financial Data of American Axle & Mfg Holdings, Inc. (AXL)

16.76 (1y: +82%)

Market Cap	1.25 B	P/E(ttm)	3.70
Enterprise Value	2.72 B	P/B

AXL- NYSE (USA)
American Axle & Mfg Holdings, Inc.

Currently 1/5

Business Predictability Rank: 1-Star (On Watch)
Back Testing Results:
Average gain of all 1-Star stocks: 1.1% per year.
% of Stocks that are in still loss if held for 10yrs: 45%.
Read more:
What is Predictability Rank?
Performances of real portfolio
Top Ranked Predictable Companies

$16.76

3 Severe Warning Signs 2 Medium Warning Signs

Bookmark

Annual Rates (per share)	10 yrs*	5 yrs*	12 months*
Revenue Growth (%)	-9.5	0.7	8.7
EBITDA Growth (%)	0	0	-27.1
Free Cash Flow Growth (%)	0	0	0
Book Value Growth (%)	0	0	0

*12-month growth rate is calculated with the per share revenue (EBITDA, FCF, earnings) of the last 12 months over the per share revenue (EBITDA, FCF, earnings) over the previous 12 months. 5-year and 10-year growth rates are calculated with least-square regression based on the 5-year and 10-year numbers.

Trendline:

Export:

Print This Table Print

See this page for the explanation of the data and charts * All numbers are in millions except for per share data

Per Share Data	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue per Share ($)	69.13	67.25	66.54	63.40	61.45	40.88	28.93	30.64	34.28	38.87	38.84	10.02	9.85	9.38	9.69	9.92
EBITDA per Share	9.56	8.52	5.70	-2.38	5.77	-16.49	-1.31	4.51	4.81	4.09	3.72	1.52	0.90	0.92	0.77	1.13
Free Cashflow per Share	4.97	3.98	-0.50	-2.00	3.43	-5.88	-2.39	1.67	-3.09	-5.08	-4.53	-1.55	0.64	-3.63	-0.56	-0.98
Earnings per Share ($)	3.70	2.98	1.10	-4.42	0.70	-23.73	-4.81	1.55	1.89	4.87	4.26	0.68	0.06	-0.11	4.21	0.10
Dividends Per Share	--	0.45	0.60	0.60	0.60	0.34	--	--	--	--	--	--	--	--	--	--
Book Value per Share	17.92	17.85	19.54	16.16	16.85	-8.44	-10.64	-6.44	-5.64	-1.60	-1.42	-5.02	-5.26	-6.64	-1.59	-1.42
Month End Stock Price	40.42	30.66	18.33	18.99	18.62	2.89	8.02	12.86	9.89	11.20	13.65	11.71	10.49	11.27	11.20	13.65
Ratios	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Return on Equity %	20.60	16.70	5.60	-27.30	4.20	--	--	--	--	--	--	--	--	--	--	--
Return on Assets %	8.20	6.30	2.10	-8.60	1.30	-54.50	-12.70	5.50	6.10	12.80	0.80	8.00	0.80	-1.20	44.80	0.80
Return on Capital - Joel Greenblatt %	21.30	16.70	5.60	-17.90	4.30	-109	-24.40	28.20	22.60	12.80	13.60	26.80	11.20	10.40	6.00	13.60
Debt to Equity	0.47	0.47	0.49	0.83	0.96	-2.62	-1.91	-2.11	-2.77	-12.04	-14.55	-3.32	-2.98	-3.17	-12.04	-14.55

Gross Margin %	14.70	13.20	9.00	-4.00	8.60	-41.00	-2.00	17.60	17.60	13.60	13.80	18.50	11.60	12.90	11.40	13.80
Operating Margin %	9.40	7.90	3.10	-10.20	2.30	-49.80	-13.40	8.90	8.60	5.30	5.90	10.30	4.10	4.30	2.50	5.90
Net Margin %	5.40	4.40	1.70	-7.00	1.10	-58.00	-16.60	5.10	5.50	12.50	1.00	6.80	0.60	-1.20	43.40	1.00

Days Sales Outstanding	33.60	34.00	35.30	37.50	29.70	42.70	31.10	23.40	47.10	57.70	64.50	60.70	58.30	60.20	57.20	64.50
Days Inventory	20.00	23.00	24.50	21.80	28.10	13.70	21.30	25.30	30.40	32.30	33.60	30.20	29.00	36.00	31.30	33.60
Inventory Turnover	18.30	15.90	14.90	16.70	13.00	26.70	17.10	14.40	12.00	11.30	2.70	3.00	3.10	2.50	2.90	2.70

Debt to Revenue	0.12	0.12	0.14	0.21	0.26	0.54	0.70	0.44	0.46	0.50	2.08	1.66	1.59	2.25	1.97	2.08
COGS to Revenue	0.85	0.87	0.91	1.04	0.91	1.41	1.02	0.82	0.82	0.86	0.86	0.81	0.88	0.87	0.89	0.86
Inventory to Revenue	0.05	0.06	0.06	0.06	0.07	0.05	0.06	0.06	0.07	0.08	0.32	0.27	0.28	0.35	0.30	0.32
Interest Exp. to Revenue %	-1.27	-0.71	-0.80	-1.22	-1.61	-3.22	-5.55	-3.90	-3.25	-3.47	-3.85	-3.19	-3.16	-3.60	-3.92	-3.85

Asset Turnover	1.54	1.42	1.27	1.23	1.11	0.94	0.77	1.08	1.11	1.02	0.25	0.30	0.30	0.26	0.26	0.25
Buyback Ratio	-12.70	-8.50	-8.20	0.60	-36.50	0.10	43.30	--	--	--	--	--	--	--	--	--
Dividend Payout Ratio	--	0.15	0.55	--	0.86	--	--	--	--	--	--	--	--	--	--	--
Income Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue	3,683	3,600	3,387	3,192	3,248	2,109	1,522	2,283	2,585	2,931	2,935	752	740	703	737	756
Cost of Goods Sold	3,142	3,125	3,083	3,320	2,970	2,974	1,553	1,881	2,130	2,531	2,570	612	654	612	653	651
Gross Profit	540	475	305	-129	278	-865	-31.10	402	455	400	365	139	85.80	90.70	84.00	104

Selling, General, &Admin. Expense	194	190	200	197	203	185	173	198	232	243	241	61.80	55.50	60.60	65.40	59.60
Earnings Before DDA	509	456	290	-120	305	-851	-69.10	336	363	309	281	114	67.30	68.80	58.40	86.00

Depreciation, Depletion and Amortization	163	171	185	206	229	200	135	132	139	152	157	36.70	37.00	38.70	39.80	41.30

Operating Income	346	285	105	-326	75.60	-1,051	-204	204	223	156	124	77.40	30.30	30.10	18.60	44.70
Interest Income/Expense	-46.80	-25.50	-27.20	-38.80	-52.30	-67.90	-84.50	-89.00	-83.90	-102	-107	-24.00	-23.40	-25.30	-28.90	-29.10
Net Income	197	160	56.00	-223	37.00	-1,224	-253	115	143	368	324	51.20	4.70	-8.10	320	7.30

Earnings per Share ($)	3.70	2.98	1.10	-4.42	0.70	-23.73	-4.81	1.55	1.89	4.87	4.26	0.68	0.06	-0.11	4.21	0.10
Total Shares Outstanding	53.27	53.52	50.91	50.34	52.86	51.60	52.60	74.50	75.40	75.40	76.20	75.00	75.10	74.90	76.00	76.20
Balance Sheet	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Cash and cash equivalents	12.40	14.40	3.70	13.50	344	276	182	245	169	62.40	101	113	85.20	209	62.40	101
Accounts Receivable	339	335	328	328	264	247	130	147	333	463	535	501	474	465	463	535
Inventory	172	197	207	198	229	111	90.60	130	177	224	241	203	209	242	224	241
Other Current Assets	40.30	46.50	62.50	99.90	98.00	61.10	114	80.60	83.40	122	128	89.80	93.70	106	122	128
Total Current Assets	564	593	601	639	935	695	517	602	763	872	1,005	907	862	1,022	872	1,005

Property, Plant and Equipment	1,630	1,713	1,836	1,732	1,696	1,064	947	936	971	1,010	1,044	998	990	1,008	1,010	1,044
Intangible Assets	148	148	148	148	148	148	148	156	156	156	156	156	156	156	156	156
Other Long Term Assets	56.80	85.40	81.40	78.60	136	340	376	421	439	828	825	441	433	488	828	825
Total Assets	2,398	2,539	2,667	2,598	2,915	2,248	1,987	2,115	2,329	2,866	3,030	2,502	2,441	2,674	2,866	3,030

Accounts Payable	554	586	549	541	512	438	365	480	533	582	635	619	668	629	582	635
Current Portion of Long-Term Debt	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--
Other Current Liabilities	--	--	--	--	--	79.80	80.50	88.80	42.80	18.60	16.00	22.80	24.30	20.60	18.60	16.00
Total Current Liabilities	554	586	549	541	512	518	446	569	576	601	651	642	692	650	601	651

Long-Term Debt	450	448	489	672	858	1,140	1,071	1,010	1,180	1,454	1,570	1,249	1,174	1,580	1,454	1,570
Other Long-Term Liabilities	439	550	633	570	654	1,026	1,030	1,015	998	932	916	988	970	942	932	916
Total Liabilities	1,443	1,583	1,672	1,784	2,024	2,683	2,547	2,594	2,754	2,987	3,138	2,879	2,836	3,172	2,987	3,138

Common Stock	0.50	0.50	0.50	0.60	0.60	0.60	0.80	0.80	0.80	0.80	0.80	0.80	0.80	0.80	0.80	0.80
Retained Earnings	681	818	844	590	583	-649	-902	-786	-644	-276	-269	-592	-588	-596	-276	-269
Additional Paid-In Capital	336	358	386	382	416	427	580	588	597	601	602	599	599	600	601	602
Treasury Stock	-0.70	-172	-172	-172	-174	-174	-175	-176	-176	-182	-182	-182	-182	-182	-182	-182
Total Equity	955	956	995	814	891	-436	-560	-480	-426	-121	-108	-376	-395	-498	-121	-108
Cashflow Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Net Income	197	160	56.00	-223	37.00	-1,224	-253	115	137	367	324	50.30	4.70	-8.20	320	7.30
Depreciation, Depletion and Amortization	163	171	185	206	229	200	135	132	139	152	157	36.70	37.00	38.70	39.80	41.30
Cash Flow from Others	137	123	39.30	202	102	862	135	-5.80	-333	-694	-611	-159	54.40	-252	-339	-75.40
Cash Flow from Operations	497	453	280	186	368	-163	15.90	240	-56.30	-176	-131	-71.50	96.10	-221	21.10	-26.80

Investment for Property, Plant & Equipement	-232	-240	-306	-287	-187	-140	-142	-116	-177	-208	-211	-44.50	-48.40	-50.80	-63.90	-47.90
Cash Flow from Acquisitions	--	--	--	--	--	-10.70	-10.20	-2.20	-16.50	--	--	--	--	--	--	--
Cash Flow from Investing	-232	-240	-306	-324	-187	-232	-74.60	-107	-184	-185	-186	-43.60	-48.10	-49.80	-43.90	-43.90

Net Issuance of Stock	25.10	-157	4.60	1.20	11.50	0.60	109	-1.30	-0.10	-5.90	--	-5.90	--	--	--	--
Net Issuance of Debt	-288	-21.20	40.60	181	172	285	-108	-61.90	174	274	322	66.80	-74.10	404	-123	115
Cash Flow for Dividends	--	-23.00	-30.40	-31.00	-31.80	-18.30	--	--	--	--	--	--	--	--	--	--
Other Financing	-0.00	-9.70	--	-3.40	-3.70	-13.20	31.30	-3.20	-6.30	-14.50	-16.80	-3.90	--	-10.10	-0.50	-6.20
Cash Flow from Financing	-263	-211	14.80	147	148	255	32.10	-66.40	167	254	305	57.00	-74.10	394	-124	109

Net Change in Cash	3.00	2.00	-10.70	9.80	330	-145	-20.70	66.50	-75.40	-107	-12.00	-56.40	-27.60	124	-147	38.40

Free Cash Flow	265	213	-25.30	-101	181	-303	-126	124	-233	-383	-342	-116	47.70	-272	-42.80	-74.70
Valuation Ratios (Daily)	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

PE Ratio(ttm)
Price to Tangible Book
Price-to-Free-Cash-Flow ratio
PS Ratio
EV-to-Revenue
EV-to-EBITDA
EV-to-EBIT
Earnings Yield (Joel Greenblatt)
Forward Rate of Return
Shiller PE Ratio
Valuation and Quality	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Market Cap
Enterprise Value
Month End Stock Price
Net Cash (per share)
Net Current Asset Value (per share)
DCF (per share)
Median PS (per share)
Peter Lynch Fair Value (per share)
Graham Number (per share)
Altman Z-Score
Piotroski F-Score
Beneish M-Score

Switch to Another Stock:

AXL Quarterly/Annuals Reports

AXL: 10-K - AMERICAN AXLE & MANUFACTURING HOLDINGS INC (0001062231) (Filer): (10-K) - 2013-02-08
AXL: 10-Q - AMERICAN AXLE & MANUFACTURING HOLDINGS INC (0001062231) (Filer): (10-Q) - 2012-10-26
AXL: 10-Q - AMERICAN AXLE & MANUFACTURING HOLDINGS INC (0001062231) (Filer): (10-Q) - 2012-07-27
AXL: 10-Q - AMERICAN AXLE & MANUFACTURING HOLDINGS INC (0001062231) (Filer): (10-Q) - 2012-04-27
AXL: 10-K - AMERICAN AXLE & MANUFACTURING HOLDINGS INC (0001062231) (Filer): (10-K) - 2012-02-08

GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names

Home About Jobs Advertise Site Map Term of Use Privacy Policy RSS Email Alerts Affiliate Program FAQ Contact Us
Disclaimers: GuruFocus.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The gurus may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.

FocusBar

Home

Premium Membership

Value Screens

Model Portfolios

Guru Stocks

Market Valuation

By Country

Articles

Submit Articles

AXL Quarterly/Annuals Reports