e8vk
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 8-K
CURRENT REPORT PURSUANT
TO SECTION 13 OR 15(D) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of report
(Date of earliest event reported): July 28, 2006
AMERICAN AXLE & MANUFACTURING HOLDINGS, INC
(Exact Name of Registrant as Specified in Its Charter)
Delaware
(State or Other Jurisdiction of Incorporation)
|
|
|
1-14303
|
|
36-3161171 |
|
(Commission File Number)
|
|
(IRS Employer Identification No.) |
|
|
|
One Dauch Drive, Detroit, Michigan
|
|
48211-1198 |
|
(Address of Principal Executive Offices)
|
|
(Zip Code) |
(Registrants Telephone Number, Including Area Code)
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy
the filing obligation of the registrant under any of the following provisions (see General
Instruction A.2. below):
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17
CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17
CFR 240.13e-4(c))
TABLE OF CONTENTS
Item 2.02. Results of Operations and Financial Condition.
The following information consists of a press release dated July 28, 2006, including financial
information and financial data relating to American Axle & Manufacturing Holdings, Inc. for the
three months and six months ended June 30, 2006. The information is being furnished pursuant to
Item 2.02 of Form 8-K, Results of Operations and Financial Condition. The information is not
filed for purposes of the Securities Exchange Act of 1934 and is not deemed incorporated by
reference by any general statements incorporating by reference this report or future filings into
any filings under the Securities Act of 1933 or the Securities Exchange Act of 1934, except to the
extent American Axle & Manufacturing Holdings, Inc. specifically incorporates the information by
reference.
American Axle & Manufacturing Reports
Second Quarter 2006 Financial Results
Detroit, Michigan, July 28, 2006 American Axle & Manufacturing Holdings, Inc. (AAM), which
is traded as AXL on the NYSE, today reported its financial results for the second quarter of 2006.
Second Quarter 2006 highlights
|
|
|
Second quarter sales of $874.6 million versus $867.7 million in the second quarter of 2005 |
|
|
|
|
2% year-over-year decline in production volumes, offset by a 3% increase in content per vehicle |
|
|
|
|
Non-GM sales increased by 10.5% to $204.5 million, totaling 23% of net sales |
|
|
|
|
Net earnings of $20.4 million or $0.40 per share |
|
|
|
|
Year-to-date improvement of $52 million in free cash flow |
|
|
|
|
Increased available liquidity by successfully closing on a $200 million unsecured term loan |
AAMs earnings in the second quarter of 2006 were $20.4 million or $0.40 per share. This compares
to earnings of $18.9 million or $0.37 per share in the second quarter of 2005.
AAMs second quarter earnings in 2006 reflect the impact of a one-time non-cash charge of $2.4
million, or approximately $0.03 per share, to write off unamortized debt issuance costs related to
the cash conversion of approximately $128.4 million of AAMs Senior Convertible Notes due 2024. An
additional $21.6 million of these Notes remain outstanding as of June 30, 2006. AAMs second
quarter earnings in 2006 also reflect the impact of an unfavorable tax adjustment of $2.6 million,
or $0.05 per share, related to the settlement of prior year foreign jurisdiction tax liabilities.
AAMs earnings in the second quarter of 2005 included a charge of $8.9 million, or $0.12 per share,
related to voluntary lump-sum separation payments accepted by 162 hourly associates.
Net sales in the second quarter of 2006 were $874.6 million as compared to $867.7 million in the
second quarter of 2005. Non-GM sales in the quarter were $204.5 million and now represent 23% of
AAMs total sales. On a year-to-date basis through the second quarter of 2006, AAMs non-GM sales
have increased $53.9 million or 15% over the prior year.
In the second quarter of 2006, AAM benefited from strong demand for GMs full-size utility
vehicles and the increase in our content appearing on these outstanding new vehicles. We look
forward to supporting the launch of GMs new full-size pick-ups later this year, said American
Axle & Manufacturing Co-Founder, Chairman of the Board & CEO, Richard E. Dauch. AAM is also
looking forward to the launch of production at our new regional manufacturing facilities in
Changshu, China and Olawa, Poland. With the addition of these new low-cost manufacturing facilities, as well as the continuing development of our products
supporting passenger car and crossover vehicle applications, AAM is well positioned for profitable
growth and diversification in 2007 and beyond.
2
AAM sales in the quarter reflect an estimated 5% increase in customer production volumes for the
major full-size truck and SUV programs it currently supports for GM and The Chrysler Group as
compared to the second quarter of 2005. AAM estimates that customer production volumes for its
mid-sized pick-up truck and SUV programs were down approximately 23% in the quarter on a
year-over-year basis.
AAMs content per vehicle increased by approximately 3% to $1,216 in the second quarter of 2006 as
compared to $1,185 in the second quarter of 2005. This increase is due primarily to the impact of
new AAM content appearing on GMs full-size utility vehicles, as well as production mix shifts
favoring AAMs axles and driveline systems for the Dodge Ram heavy-duty series pick-ups and the
four-wheel-drive HUMMER H3 in the mid-size SUV segment.
Gross margin in the second quarter of 2006 was 10.3% as compared to 9.8% in the second quarter of
2005. Operating income was $40.5 million or 4.6% of sales in the quarter as compared to $36.4
million or 4.2% of sales in the second quarter of 2005.
Net sales in the first half of 2006 were $1.7 billion, approximately the same as the first half of
2005. Gross margin was 9.0% in the first half of 2006 as compared to 9.4% for the first half of
2005. Operating income for the first half of 2006 was $55.5 million or 3.2% of sales as compared
to $62.1 million or 3.7% of sales for the first half of 2005.
AAMs gross margin and operating margin performance in the first half of 2006 reflects the impact
of higher non-cash expenses related to depreciation, amortization, pension and postretirement
benefits and stock-based compensation. Higher fringe benefit costs, including supplemental
unemployment benefits paid to certain of AAMs hourly associates, also pressured margins in the
first half of 2006.
AAMs SG&A spending in the second quarter of 2006 was $49.4 million as compared to $49.0 million in
the second quarter of 2005. In the first half of 2006, AAMs SG&A spending was $97.9 million or
5.7% of sales as compared to $95.6 million or 5.7% of sales in the first half of 2005. AAM
increased its R&D spending in the first half of 2006 by $3.6 million on a year-over-year basis.
AAM has also increased SG&A spending in 2006 to support its expanded foreign business and technical
offices.
AAM defines free cash flow to be net cash provided by (or used in) operating activities less
capital expenditures and dividends paid. Net cash provided by operating activities in the first
half of 2006 was $99.7 million as compared to $52.4 million in the first half of 2005. Capital
spending in the first half of 2006 was down $5.2 million on a year-over-year basis to $156.0
million. Reflecting the impact of this activity and dividend payments of $15.5 million, AAMs free
cash flow in the first half of 2006 improved by $52 million as compared to the first half of 2005.
A conference call to review AAMs second quarter 2006 results is scheduled today at 10:00 a.m. EDT.
Interested participants may listen to the live conference call by logging onto AAMs investor web
site at http://investor.aam.com or calling (877) 278-1452 from the United States or (706) 643-3736
from outside the United States. A replay will be available from Noon EDT on July 28, 2006 until
5:00 p.m. EDT August 4, 2006 by dialing (800) 642-1687 from the United States or (706) 645-9291
from outside the United States. When prompted, callers should enter conference reservation number
2270427.
3
Recent Developments
On June 8, 2006, AAM announced that it had received financing commitments for a $200 million senior
unsecured term loan. Proceeds from this financing, which closed on June 28, 2006, will be used for
general corporate purposes and to finance payments made upon the cash conversion of American Axle &
Manufacturing Holdings, Inc. Senior Convertible Notes due 2024.
AAM also announced on June 8, 2006 that it expects its full year 2006 earnings to be in the range
of $1.00 $1.10 per share to reflect the anticipated impact of the term loan financing.
On
May 31, 2006, AAM announced that it had purchased a manufacturing building in Olawa, Poland. In
addition, AAM purchased approximately 75 acres of land in an industrial park adjacent to the
building for future development. AAM has designed a new 170,000 square-foot, state-of-the-art
manufacturing plant for that site, to accommodate future manufacturing requirements. Operations
will begin in late 2006.
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 information is reconciled to its
closest GAAP measure in accordance with the Securities and Exchange Commission (SEC) rules and is
included in the attached supplemental data.
Management believes that these non-GAAP financial measures are useful to both management and its
stockholders in their analysis of the Companys 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.
AAM is a world leader in the manufacture, engineering, design and validation of driveline and
drivetrain systems and related components and modules, chassis systems and metal-formed products
for light trucks, sport utility vehicles and passenger cars. In addition to locations in the United
States (in Michigan, New York and Ohio), AAM also has offices or facilities in Brazil, China,
England, Germany, India, Japan, Mexico, Poland, Scotland and South Korea.
4
Certain statements contained in this press release are forward-looking statements and relate to
the Companys plans, projections or future performance. Such statements are made pursuant to the
safe harbor provisions of the Private Securities Litigation Reform Act of 1995 and are based on our
current expectations, are inherently uncertain, are subject to risks and should be viewed with
caution. Actual results and experience may differ materially from the forward-looking statements
as a result of many factors, including but not limited to: adverse changes in the economic
conditions or political stability of our principal markets (particularly North America, Europe and
South America); reduced demand of our customers products, particularly light trucks and SUVs
produced by GM and DaimlerChryslers heavy-duty Dodge Ram full-size pickup trucks, or the Dodge Ram
program; work stoppages at GM or DaimlerChrysler or a key supplier to GM or DaimlerChrysler;
reduced purchases of our products by GM, DaimlerChrysler or other customers; our ability and our
customers ability to successfully launch new product programs; our ability to respond to changes
in technology or increased competition; supply shortages or price fluctuations in raw materials,
utilities or other operating supplies; our ability to maintain satisfactory labor relations and
avoid work stoppages; risks of noncompliance with environmental regulations or risks of
environmental issues that could result in unforeseen costs at our facilities; liabilities arising
from legal proceedings to which we are or may become a party or claims against us or our products;
availability of financing for working capital, capital expenditures, research and development or
other general corporate purposes; adverse changes in laws, government regulations or market
conditions affecting our products or our customers products (including the Corporate Average Fuel
Economy regulations); our ability to attract and retain key associates; 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 statements.
# # #
For more information:
Media relations contact:
Carrie L.P. Gray
Director, Corporate Relations
(313) 758-4880
grayc@aam.com
Investor relations contact:
Christopher M. Son
Director, Investor Relations
(313) 758-4814
chris.son@aam.com
Or visit the AAM website at www.aam.com
5
AMERICAN AXLE & MANUFACTURING HOLDINGS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Six months ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
|
2006 |
|
|
2005 |
|
|
2006 |
|
|
2005 |
|
|
|
|
|
|
|
(In millions, except per share data) |
|
|
|
|
|
Net sales |
|
$ |
874.6 |
|
|
$ |
867.7 |
|
|
$ |
1,709.4 |
|
|
$ |
1,686.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of goods sold |
|
|
784.7 |
|
|
|
782.3 |
|
|
|
1,556.0 |
|
|
|
1,528.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
89.9 |
|
|
|
85.4 |
|
|
|
153.4 |
|
|
|
157.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
|
49.4 |
|
|
|
49.0 |
|
|
|
97.9 |
|
|
|
95.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
40.5 |
|
|
|
36.4 |
|
|
|
55.5 |
|
|
|
62.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest expense |
|
|
(7.9 |
) |
|
|
(6.6 |
) |
|
|
(15.3 |
) |
|
|
(12.7 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt refinancing costs |
|
|
(2.4 |
) |
|
|
|
|
|
|
(2.4 |
) |
|
|
|
|
Other, net |
|
|
0.7 |
|
|
|
(1.7 |
) |
|
|
1.4 |
|
|
|
(1.4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
30.9 |
|
|
|
28.1 |
|
|
|
39.2 |
|
|
|
48.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes |
|
|
10.5 |
|
|
|
9.2 |
|
|
|
10.1 |
|
|
|
15.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
20.4 |
|
|
$ |
18.9 |
|
|
$ |
29.1 |
|
|
$ |
32.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share |
|
$ |
0.40 |
|
|
$ |
0.37 |
|
|
$ |
0.57 |
|
|
$ |
0.63 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted shares outstanding |
|
|
51.2 |
|
|
|
50.9 |
|
|
|
51.1 |
|
|
|
50.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6
AMERICAN AXLE & MANUFACTURING HOLDINGS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
December 31, |
|
|
|
2006 |
|
|
2005 |
|
|
|
(Unaudited) |
|
|
|
|
|
|
|
(In millions) |
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
10.8 |
|
|
$ |
3.7 |
|
Accounts receivable, net |
|
|
428.1 |
|
|
|
328.0 |
|
Inventories, net |
|
|
226.0 |
|
|
|
207.2 |
|
Prepaid expenses and other |
|
|
57.7 |
|
|
|
45.5 |
|
Deferred income taxes |
|
|
19.8 |
|
|
|
17.0 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
742.4 |
|
|
|
601.4 |
|
|
Property, plant and equipment, net |
|
|
1,910.2 |
|
|
|
1,836.0 |
|
Deferred income taxes |
|
|
6.0 |
|
|
|
3.0 |
|
Goodwill |
|
|
147.8 |
|
|
|
147.8 |
|
Other assets and deferred charges |
|
|
72.5 |
|
|
|
78.4 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
2,878.9 |
|
|
$ |
2,666.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
432.6 |
|
|
$ |
381.1 |
|
Other accrued expenses |
|
|
152.0 |
|
|
|
168.1 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
584.6 |
|
|
|
549.2 |
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
|
591.3 |
|
|
|
489.2 |
|
Deferred income taxes |
|
|
113.2 |
|
|
|
116.1 |
|
Postretirement benefits and other long-term liabilities |
|
|
572.0 |
|
|
|
517.3 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
1,861.1 |
|
|
|
1,671.8 |
|
|
|
|
|
|
|
|
|
|
Stockholders equity |
|
|
1,017.8 |
|
|
|
994.8 |
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity |
|
$ |
2,878.9 |
|
|
$ |
2,666.6 |
|
|
|
|
|
|
|
|
7
AMERICAN AXLE & MANUFACTURING HOLDINGS, INC.
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Six months ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
|
2006 |
|
|
2005 |
|
|
2006 |
|
|
2005 |
|
|
|
|
|
|
|
(In millions) |
|
|
|
|
|
Operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
20.4 |
|
|
$ |
18.9 |
|
|
$ |
29.1 |
|
|
$ |
32.2 |
|
Depreciation and amortization |
|
|
51.1 |
|
|
|
45.4 |
|
|
|
100.4 |
|
|
|
88.8 |
|
Other |
|
|
21.2 |
|
|
|
22.2 |
|
|
|
(29.8 |
) |
|
|
(68.6 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash flow provided by operating activities |
|
|
92.7 |
|
|
|
86.5 |
|
|
|
99.7 |
|
|
|
52.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchases of property, plant & equipment |
|
|
(75.2 |
) |
|
|
(86.4 |
) |
|
|
(156.0 |
) |
|
|
(161.2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash flow after purchases of property, plant &
equipment |
|
|
17.5 |
|
|
|
0.1 |
|
|
|
(56.3 |
) |
|
|
(108.8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase buyouts of leased equipment |
|
|
(19.5 |
) |
|
|
|
|
|
|
(19.5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash
flow provided by (used in) operations |
|
|
(2.0 |
) |
|
|
0.1 |
|
|
|
(75.8 |
) |
|
|
(108.8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase in long-term debt |
|
|
16.3 |
|
|
|
8.6 |
|
|
|
101.1 |
|
|
|
111.7 |
|
Debt issuance costs |
|
|
(3.1 |
) |
|
|
|
|
|
|
(3.1 |
) |
|
|
|
|
Employee stock option exercises |
|
|
0.1 |
|
|
|
1.2 |
|
|
|
0.2 |
|
|
|
3.4 |
|
Dividends paid |
|
|
(7.8 |
) |
|
|
(7.6 |
) |
|
|
(15.5 |
) |
|
|
(15.0 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash flow provided by financing
activities |
|
|
5.5 |
|
|
|
2.2 |
|
|
|
82.7 |
|
|
|
100.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash |
|
|
0.2 |
|
|
|
|
|
|
|
0.2 |
|
|
|
(0.1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents |
|
|
3.7 |
|
|
|
2.3 |
|
|
|
7.1 |
|
|
|
(8.8 |
) |
|
Cash and cash equivalents at beginning of period |
|
|
7.1 |
|
|
|
3.3 |
|
|
|
3.7 |
|
|
|
14.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period |
|
$ |
10.8 |
|
|
$ |
5.6 |
|
|
$ |
10.8 |
|
|
$ |
5.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8
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)(a)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Six months ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
|
2006 |
|
|
2005 |
|
|
2006 |
|
|
2005 |
|
|
|
|
|
|
|
(In millions) |
|
|
|
|
|
Net income |
|
$ |
20.4 |
|
|
$ |
18.9 |
|
|
$ |
29.1 |
|
|
$ |
32.2 |
|
Interest expense |
|
|
7.9 |
|
|
|
6.6 |
|
|
|
15.4 |
|
|
|
12.9 |
|
Income taxes |
|
|
10.5 |
|
|
|
9.2 |
|
|
|
10.1 |
|
|
|
15.8 |
|
Depreciation and amortization |
|
|
51.1 |
|
|
|
45.4 |
|
|
|
100.4 |
|
|
|
88.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
$ |
89.9 |
|
|
$ |
80.1 |
|
|
$ |
155.0 |
|
|
$ |
149.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net debt(b) to capital
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
December 31, |
|
|
|
2006 |
|
|
2005 |
|
|
|
(In millions, except percentages) |
|
Total debt |
|
$ |
591.3 |
|
|
$ |
489.2 |
|
Less: cash and cash equivalents |
|
|
10.8 |
|
|
|
3.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net debt at end of period |
|
|
580.5 |
|
|
|
485.5 |
|
|
|
|
|
|
|
|
|
|
Stockholders equity |
|
|
1,017.8 |
|
|
|
994.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total invested capital at end of period |
|
$ |
1,598.3 |
|
|
$ |
1,480.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net debt to capital(c) |
|
|
36.3 |
% |
|
|
32.8 |
% |
|
|
|
|
|
|
|
|
|
|
(a) |
|
We believe that EBITDA is a meaningful measure of performance as it is 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, together
with other measures, to measure our operating performance relative to other Tier 1 automotive
suppliers. 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 differently. |
|
(b) |
|
Net debt is equal to total debt less cash and cash equivalents. |
|
(c) |
|
Net debt to capital is equal to net debt divided by the sum of stockholders equity
and net debt. We believe that net debt to capital is a meaningful measure of financial condition as
it is commonly utilized by management, investors and creditors to assess relative capital structure
risk. Other companies may calculate net debt to capital differently. |
9
AMERICAN AXLE & MANUFACTURING HOLDINGS, INC.
SUPPLEMENTAL DATA (CONTINUED)
(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.
Net Operating Cash Flow and Free Cash Flow(d)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Six months ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
|
2006 |
|
|
2005 |
|
|
2006 |
|
|
2005 |
|
|
|
|
|
|
|
(In millions) |
|
|
|
|
|
Net cash provided by operating activities |
|
$ |
92.7 |
|
|
$ |
86.5 |
|
|
$ |
99.7 |
|
|
$ |
52.4 |
|
Less: purchases of property, plant & equipment |
|
|
(75.2 |
) |
|
|
(86.4 |
) |
|
|
(156.0 |
) |
|
|
(161.2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net operating cash flow |
|
|
17.5 |
|
|
|
0.1 |
|
|
|
(56.3 |
) |
|
|
(108.8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: dividends paid |
|
|
(7.8 |
) |
|
|
(7.6 |
) |
|
|
(15.5 |
) |
|
|
(15.0 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow |
|
$ |
9.7 |
|
|
$ |
(7.5 |
) |
|
$ |
(71.8 |
) |
|
$ |
(123.8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
After-Tax Return on Invested Capital (ROIC)(e)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trailing Twelve |
|
|
|
Quarter Ended |
|
|
Months Ended |
|
|
|
September 30, |
|
|
December 31, |
|
|
March 31, |
|
|
June 30, |
|
|
June 30, |
|
|
|
2005 |
|
|
2005 |
|
|
2006 |
|
|
2006 |
|
|
2006 |
|
|
|
|
|
|
|
(In millions, except percentages) |
|
|
|
|
|
Net income |
|
$ |
19.3 |
|
|
$ |
4.5 |
|
|
$ |
8.6 |
|
|
$ |
20.4 |
|
|
$ |
52.8 |
|
After-tax net interest expense(f) |
|
|
4.9 |
|
|
|
5.6 |
|
|
|
4.9 |
|
|
|
5.2 |
|
|
|
20.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
After-tax return |
|
$ |
24.2 |
|
|
$ |
10.1 |
|
|
$ |
13.5 |
|
|
$ |
25.6 |
|
|
$ |
73.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net debt at end of period |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
580.5 |
|
Stockholders equity at end of period |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,017.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Invested capital at end of period |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,598.3 |
|
Invested capital at beginning of period |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,542.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average invested capital(g) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,570.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
After-Tax ROIC(h) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(d) |
|
We define net operating cash flow as net cash provided by operating activities less
purchases of property and equipment. Free cash flow is defined as net operating cash flow less
dividends paid. We believe net operating cash flow and 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. Net operating cash
flow is also a key metric used in our calculation of incentive compensation. Other companies may
calculate net operating cash flow and free cash flow differently. |
|
(e) |
|
We believe that ROIC is a meaningful overall measure of business performance
because it reflects the companys earnings performance relative to its investment level. ROIC is
also a key metric used in our calculation of incentive compensation. Other companies may calculate
ROIC differently. |
|
(f) |
|
After-tax net interest expense is equal to multiplying net interest expense by the
applicable effective income tax rate for each presented quarter. |
|
(g) |
|
Average invested capital is equal to the average of invested capital at the
beginning of the year and end of the year. |
|
(h) |
|
After-tax ROIC is equal to after-tax return divided by average invested capital. |
10
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has
duly caused this report to be signed on its behalf by the undersigned, hereunto duly authorized.
|
|
|
|
|
|
|
|
|
|
|
AMERICAN AXLE & MANUFACTURING HOLDINGS, INC. |
|
|
|
|
|
|
|
|
|
|
|
Date: July 28, 2006
|
|
|
|
By:
|
|
/s/ Michael K. Simonte
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Michael K. Simonte |
|
|
|
|
|
|
Vice President Finance & Chief Financial Officer
(also in the capacity of Chief Accounting Officer) |
|
|
11