AMERICAN AXLE & MANUFACTURING HOLDINGS INC
For the period ended Sep 30, 2025. Filed Nov 7, 2025.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Sep 30, 2025 · Filed Nov 7, 2025
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Condensed Consolidated Financial Statements
SEPTEMBER 30, 2025
- ORGANIZATION AND BASIS OF PRESENTATION
Organization As a leading global tier 1 automotive and mobility supplier, AAM designs, engineers and manufactures Driveline and Metal Forming technologies to support electric, hybrid, and internal combustion vehicles. Headquartered in Detroit, Michigan, with nearly 75 facilities in 15 countries, AAM is bringing the future faster for a safer and more sustainable tomorrow.
Basis of Presentation We have prepared the accompanying interim condensed consolidated financial statements in accordance with the instructions to Form 10-Q under the Securities Exchange Act of 1934. These condensed consolidated financial statements are unaudited but include all normal recurring adjustments, which we consider necessary for a fair presentation of the information set forth herein. Results of operations for the periods presented are not necessarily indicative of the results for the full fiscal year.
The balance sheet at December 31, 2024 presented herein has been derived from the audited consolidated financial statements at that date but does not include all of the information and footnotes required by accounting principles generally accepted in the United States of America (GAAP) for complete consolidated financial statements.
In order to prepare the accompanying interim condensed consolidated financial statements, we are required to make estimates and assumptions that affect the reported amounts and disclosures in our interim condensed consolidated financial statements. These estimates and assumptions are impacted by risks and uncertainties, including those associated with tariffs and the significant instability in U.S. trade relations with certain non-U.S. countries. While we have made estimates and assumptions based on the facts and circumstances as of the date of this report, the full impact of tariffs and potential changes in U.S. trade relations cannot be predicted, and actual results could differ materially from those estimates and assumptions.
For further information, refer to the audited consolidated financial statements and notes included in our Annual Report on Form 10-K for the year ended December 31, 2024.
Effect of New Accounting Standards
Standards Recently Adopted
Accounting Standards Update 2023-07
On November 27, 2023, the Financial Accounting Standards Board (FASB) issued Accounting Standard Update (ASU) 2023-07 -Improvements to Reportable Segment Disclosures (Topic 280). ASU 2023-07 enhances existing annual segment requirements to include disclosure of significant segment expenses and other segment items by reportable segment that are regularly used by the Chief Operating Decision Maker (CODM) to evaluate segment performance. This guidance also requires annual disclosure of the title and position of the CODM. ASU 2023-07 also expands interim segment disclosure requirements to include all existing annual segment disclosures in addition to the new disclosure requirements for significant segment expenses and other segment items. We adopted this guidance retrospectively on January 1, 2024 for the annual requirements and on January 1, 2025 for the interim requirements. See Note 15 - Segment Reporting for our updated interim segment disclosures.
Accounting Standards Update 2023-09
On December 14, 2023, the FASB issued ASU 2023-09 -Improvements to Income Tax Disclosures (Topic 740). ASU 2023-09 expands the existing disclosure requirements for the annual rate reconciliation between the effective tax rate and the statutory federal tax rate by requiring reconciliation items to be disaggregated by defined categories and disclosed as both percentages and amounts. ASU 2023-09 also requires the disaggregation of income taxes paid by jurisdiction for each annual period presented. This guidance became effective at the beginning of our 2025 fiscal year and may be applied either retrospectively or prospectively. We adopted this guidance on January 1, 2025 and the adoption of this guidance will result in modifications to AAM's income tax disclosures to adhere to the new requirements, but is not expected to otherwise have a significant impact on our consolidated financial statements.
Standards Not Yet Adopted
Accounting Standards Update 2024-03
On November 4, 2024, the FASB issued ASU 2024-03 -Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40). ASU 2024-03 expands existing annual and interim requirements for costs and expenses to include a footnote disclosure disaggregating expense captions on the face of the income statement by specific expense categories using a tabular presentation. ASU 2024-03 also requires a qualitative disclosure of the amounts remaining in relevant expense captions that are not separately disclosed as part of the specific expense categories, as well as disclosures about the entity's total selling expenses and in annual periods, a definition of selling expenses. This guidance becomes effective at the beginning of our 2027 fiscal year for annual requirements, and at the beginning of our 2028 fiscal year for interim requirements, using either a prospective or retrospective transition method. We expect to adopt this guidance on January 1, 2027 for the annual requirements and on January 1, 2028 for the interim requirements. We are currently assessing the impact that this standard will have on our consolidated financial statements.
- ACQUISITIONS AND DISPOSITIONS
Pending Business Combination with Dowlais Group plc
In the first quarter of 2025, AAM announced that we reached an agreement with the Board of Directors of Dowlais Group plc (Dowlais) on the terms of a recommended cash and share offer to be made by AAM to acquire the entire issued and to be issued ordinary share capital of Dowlais (the Business Combination). In connection with the Business Combination, on January 29, 2025, AAM and Dowlais entered into a Co-operation Agreement.
Pursuant to the Business Combination, Dowlais shareholders will be entitled to receive for each Dowlais ordinary share:0.0881 shares of new AAM common stock and 43 pence per share in cash (approximately $0.58 per share as of September 30, 2025). The transaction has been unanimously approved by the Boards of Directors of AAM and Dowlais and has also been approved by both sets of shareholders. Following the close of the transaction, the combined company will be headquartered in Detroit, Michigan and will be led by AAM's Chairman and CEO. The transaction is expected to close in the first quarter of 2026, subject to receipt of regulatory approvals and satisfaction of customary closing conditions. See Note 5 - Long-Term Debt for additional detail regarding financing for the Business Combination.
Disposition of AAM India Manufacturing Corporation Pvt., Ltd.
In October 2024, we entered into a definitive agreement to sell our commercial vehicle axle business and related assets in India (AAM India Manufacturing Corporation Pvt., Ltd.) to Bharat Forge Limited (BFL) for a sales price of $65.0 million. In July 2025, we completed the sale of AAM India Manufacturing Corporation Pvt., Ltd., and in October 2025, we reached an agreement with BFL on the final settlement amount associated with the post-closing adjustments, including the final working capital true-up. As a result, total cash proceeds from the sale, net of cash divested, were $64.4 million, of which we collected $58.1 million in July 2025 and the remaining $6.3 million in the fourth quarter of 2025.
For the nine months ended September 30, 2025 and 2024, we recorded impairment charges of $8.0 million and $12.0 million, respectively, to reduce the carrying value of this business to fair value less cost to sell. The sale of AAM India Manufacturing Corporation Pvt., Ltd. did not qualify for classification as discontinued operations as the sale does not represent a strategic shift in our business that has had, or will have, a major effect on our operations and financial results.
Disposition of Affiliates
In the first quarter of 2025, we exited our 50% ownership of both Hefei AAM Automotive Driveline & Chassis System Co., Ltd. and Liuzhou AAM Automotive Driveline System Co., Ltd. As a result, we collected $30.1 million in cash, which approximated the carrying value of our investments in these joint ventures at the time of disposition. We accounted for these Chinese joint ventures as equity method investments and, as such, their results of operations, cash flows and account balances were not consolidated in our financial statements.
- INVENTORIES
We state our inventories at the lower of cost or net realizable value. The cost of our inventories is determined using the first-in-first-out method. When we determine that our gross inventories exceed usage requirements, or if inventories become obsolete or otherwise not saleable, we record a provision for such loss as a component of our inventory accounts.
Inventories consist of the following:
| September 30, 2025 | December 31, 2024 | |
|---|---|---|
| (in millions) | ||
| Raw materials and work-in-progress | $373.7 | $362.0 |
| Finished goods | 101.0 | 108.4 |
| Gross inventories | 474.7 | 470.4 |
| Inventory valuation reserves | (32.3) | (27.9) |
| Inventories, net | $442.4 | $442.5 |
- GOODWILL AND OTHER INTANGIBLE ASSETS
Goodwill The following table provides a reconciliation of changes in goodwill for the nine months ended September 30, 2025:
| Consolidated | |
|---|---|
| (in millions) | |
| Balance at December 31, 2024 | $172.0 |
| Foreign currency translation | 2.5 |
| Balance at September 30, 2025 | $174.5 |
We conduct our annual goodwill impairment test in the fourth quarter of each year, as well as whenever adverse events or changes in circumstances indicate a possible impairment. In performing this test, we utilize a third-party valuation specialist to assist management in determining the fair value of our reporting units. Fair value of each reporting unit is estimated based on a combination of discounted cash flows and the use of pricing multiples derived from an analysis of comparable public companies multiplied against historical and/or anticipated financial metrics of each reporting unit. These calculations contain uncertainties as they require management to make assumptions including, but not limited to, market comparables, future cash flows of the reporting units, and appropriate discount and long-term growth rates. This fair value determination is categorized as Level 3 within the fair value hierarchy.
At September 30, 2025, accumulated goodwill impairment losses were $1,435.5 million. All remaining goodwill is attributable to our Driveline reporting unit.
On July 1, 2025, we completed the sale of AAM India Manufacturing Corporation Pvt., Ltd. to Bharat Forge Limited. As a result, we have removed $8.3 million of goodwill associated with this business from our Condensed Consolidated Balance Sheet as of September 30, 2025 that had previously been classified as held-for-sale. See Note 2 - Acquisitions and Dispositions for more detail.
Other Intangible Assets The following table provides a reconciliation of the gross carrying amount and associated accumulated amortization for AAM's other intangible assets, which are all subject to amortization:
| September 30, · December 31, | ||||||
|---|---|---|---|---|---|---|
| 2025 | 2024 | |||||
| Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | |
| (in millions) | ||||||
| Capitalized computer software | $61.1 | $(55.0) | $6.1 | $60.9 | $(52.6) | $8.3 |
| Customer platforms | 856.2 | (539.1) | 317.1 | 856.2 | (491.6) | 364.6 |
| Customer relationships | 53.0 | (29.1) | 23.9 | 53.0 | (26.5) | 26.5 |
| Technology and other | 149.5 | (101.1) | 48.4 | 153.8 | (96.5) | 57.3 |
| Total | $1,119.8 | $(724.3) | $395.5 | $1,123.9 | $(667.2) | $456.7 |
Amortization expense for our intangible assets was $20.4 million for the three months ended September 30, 2025 and $20.8 million for the three months ended September 30, 2024, and was $61.4 million for the nine months ended September 30, 2025 and $62.1 million for the nine months ended September 30, 2024. Estimated amortization expense for the years 2025 through 2029 is expected to be approximately $80 million per year on an AAM standalone basis without giving effect to amortization expense that could be incurred in connection with the Business Combination.
- LONG-TERM DEBT
Long-term debt consists of the following:
| September 30, 2025 | December 31, 2024 | |
|---|---|---|
| (in millions) | ||
| Revolving Credit Facility | $— | $— |
| Term Loan A Facility | 484.3 | 484.3 |
| Term Loan B Facility | 648.0 | 648.0 |
| 6.875% Notes due 2028 | 400.0 | 400.0 |
| 6.50% Notes due 2027 | 500.0 | 500.0 |
| 5.00% Notes due 2029 | 600.0 | 600.0 |
| Non-U.S. credit facilities and other | 22.7 | 27.6 |
| Total debt | 2,655.0 | 2,659.9 |
| Less: Current portion of long-term debt | 22.3 | 47.9 |
| Long-term debt | 2,632.7 | 2,612.0 |
| Less: Debt issuance costs | 38.7 | 35.1 |
| Long-term debt, net | $2,594.0 | $2,576.9 |
Senior Secured Credit Facilities American Axle & Manufacturing Holdings, Inc. (Holdings) and American Axle & Manufacturing, Inc. (AAM, Inc.) are parties to an amended and restated credit agreement that was entered into on March 11, 2022 and has been subsequently amended (as so amended, the Amended and Restated Credit Agreement) which provides for a term loan A facility (the Term Loan A Facility), term loan B facility (the Term Loan B Facility), incremental tranche C term facility (the Tranche C Term Facility) and a multi-currency revolving credit facility (the Revolving Credit Facility and together with the Term Loan A Facility, the Term Loan B Facility and Tranche C Term Facility, the Senior Secured Credit Facilities).
On February 24, 2025, Holdings and AAM, Inc. entered into the Second Amendment to the Amended and Restated Credit Facility and the Incremental Facility Agreement (the Second Amendment). The Second Amendment, among other things, a) increased the maximum under the Revolving Credit Facility from $925.0 million to $1,495.0 million, effective upon closing of the Business Combination, b) provided for an incremental $843.0 million Tranche C Term Facility in connection with the Business Combination, which was subsequently decreased by AAM, Inc. to $835.0 million and c) extended the maturity of the Revolving Credit Facility and Term Loan A Facility for five years from the date of the Second Amendment, resetting for another five years upon the closing of the Business Combination. In connection with the Second Amendment, we paid $11.6 million of debt issuance costs, and expensed $3.3 million of fees and a portion of the unamortized debt issuance costs that we had been amortizing over the expected life of these borrowings. The maturity date of the Term Loan B Facility in the fourth quarter of 2029 was not changed by the Second Amendment.
At September 30, 2025, we had $897.1 million available under the Revolving Credit Facility. This availability reflects a reduction of $27.9 million primarily for standby letters of credit issued against the facility.
As of September 30, 2025, we have prepaid $8.4 million of the outstanding principal on our Term Loan B Facility. These payments satisfy our obligation for principal payments under the Term Loan B Facility through the end of 2026.
The Senior Secured Credit Facilities provide back-up liquidity for our non-U.S. credit facilities. We intend to use the availability of long-term financing under the Senior Secured Credit Facilities to refinance any current maturities related to such debt agreements that are not otherwise refinanced on a long-term basis in their local markets, except where otherwise reclassified to Current portion of long-term debt on our Condensed Consolidated Balance Sheet.
Financing Related to the Pending Business Combination, Redemption of the 6.50% Notes due 2027 and Partial Redemption of the 6.875% Notes due 2028 On October 3, 2025, AAM, Inc. issued $850 million of 6.375% senior secured notes due 2032 (the 6.375% Notes) and $1,250 million of 7.75% senior unsecured notes due 2033 (the 7.75% Notes, and together with the 6.375% Notes, the Notes). The 6.375% Notes are governed by an indenture that contains covenants, that, among other things, restrict with certain exceptions, our ability to incur additional debt, make restricted payments, incur debt secured by liens, dispose of assets and engage in consolidations and mergers or sell or transfer all or substantially all of our assets. The 7.75% Notes are governed by an indenture that contains covenants that, among other things, restrict, with certain exceptions, our ability to engage in consolidations and mergers or sell or transfer all or substantially all of our assets, incur debt secured by liens and engage in certain sale and leaseback transactions. We intend to use the net proceeds from the issuance of the 6.375% Notes and 7.75% Notes, together with borrowings under our existing credit agreement and cash on hand to (a) pay the cash consideration payable in connection with the pending Business Combination and related fees and expenses, (b) repay in full all outstanding borrowings under the existing credit facilities of Dowlais and to pay related fees, expenses and premiums, after which all the existing credit facilities of Dowlais will be terminated, (c) to fund a change in control offer for certain outstanding notes of Dowlais, (d) to fund the redemption of all $500 million aggregate principal amount outstanding of 6.50% Notes due 2027 and the partial redemption of $150 million principal amount of 6.875% Notes due 2028, and to pay accrued and unpaid interest on the notes and (e) the remainder, if any, for general corporate purposes. In October 2025, we completed the partial redemption of the 6.875% Notes due 2028 and in November 2025, we completed the redemption of the 6.50% Notes due 2027, which resulted in payment of $5.5 million in accrued interest and expense of $3.0 million for the write-off of the unamortized debt issuance costs that we had been amortizing over the expected life of these borrowings.
Upon the issuance of the Notes on October 3, 2025, we deposited into segregated escrow accounts the gross proceeds from the 6.375% Notes and the gross proceeds from $600 million of the 7.75% Notes, together with certain amounts of prefunded interest. If certain escrow release conditions are not satisfied on or prior to the later of June 29, 2026, or such later date as AAM and Dowlais may agree to extend in accordance with the Co-operation Agreement, dated January 29, 2025, between AAM and Dowlais, or such earlier date as determined by AAM, AAM will be required to redeem all of the 6.375% Notes and $600 million of the 7.75% Notes, together with accrued and unpaid interest. The Notes are secured by a first priority security interest in its respective escrow account and all funds deposited therein.
On January 29, 2025, in connection with the announcement of the Business Combination, Holdings and AAM, Inc. entered into a credit agreement (the Backstop Credit Agreement), the First Lien Bridge Credit Agreement (the First Lien Bridge Facility), and the Second Lien Bridge Credit Agreement (the Second Lien Bridge Facility and together with the First Lien Bridge Facility, the Bridge Facilities). Following Holdings and AAM, Inc.'s entry into the Second Amendment, the Backstop Credit Agreement was terminated. Additionally, in connection with entry into the Second Amendment on February 24, 2025, Holdings and AAM, Inc. entered into the Amended and Restated First Lien Bridge Credit Agreement (the Amended and Restated First Lien Bridge Facility), and the Amended and Restated Second Lien Bridge Credit Agreement (the Amended and Restated Second Lien Bridge Facility, and together with the Amended and Restated First Lien Bridge Facility, the Amended and Restated Bridge Facilities). Following the issuance of the Notes on October 3, 2025, the Amended and Restated Bridge Facilities were terminated.
Repurchase of 6.25% Notes Due 2026 In the second quarter of 2024, we voluntarily redeemed a portion of our then outstanding 6.25% Notes due 2026. This resulted in a principal payment of $30.0 million and $0.4 million in accrued interest. We also expensed approximately $0.1 million for the write-off of a portion of the unamortized debt issuance costs that we had been amortizing over the expected life of the borrowing.
In the third quarter of 2024, we voluntarily redeemed an additional portion of our then outstanding 6.25% Notes due 2026. This resulted in a principal payment of $50.0 million and $1.2 million in accrued interest. We also expensed approximately $0.2 million for the write-off of a portion of the unamortized debt issuance costs that we had been amortizing over the expected life of the borrowing. Additionally, in the nine months ended September 30, 2024, we also completed an open market repurchase of our 6.25% Notes due 2026 of $1.7 million.
Repayment of Tekfor Group Indebtedness In the nine months ended September 30, 2024, we repaid $6.6 million of outstanding indebtedness that we assumed upon our acquisition of Tekfor in June 2022.
Non-U.S. Credit Facilities and Other We utilize local currency credit facilities to finance the operations of certain non-U.S. subsidiaries. At September 30, 2025, $22.7 million was outstanding under our non-U.S. credit facilities, as compared to $27.6 million at December 31, 2024. At September 30, 2025, an additional $93.1 million was available under our non-U.S. credit facilities.
Weighted-Average Interest Rate The weighted-average interest rate of our long-term debt outstanding was 6.7% at September 30, 2025 and 6.5% at December 31, 2024.
- DERIVATIVES
Our business and financial results are affected by fluctuations in global financial markets, including currency exchange rates and interest rates. Our hedging policy has been developed to manage these risks to an acceptable level based on management’s judgment of the appropriate trade-off between risk, opportunity and cost. We do not hold financial instruments for trading or speculative purposes.
Currency derivative contracts From time to time, we use foreign currency forward contracts to reduce the effects of fluctuations in exchange rates relating to certain foreign currencies. As of September 30, 2025 and December 31, 2024, we had currency forward contracts outstanding with a total notional amount of $244.1 million and $228.1 million, respectively, that hedge our exposure to changes in foreign currency exchange rates for certain payroll expenses into the second quarter of 2028 and the purchase of certain working capital items into the second quarter of 2026.
In January 2025, in connection with the Business Combination, we entered into a foreign currency forward contract (the Business Combination Derivative) to reduce the variability in cash flows as a result of fluctuations in the foreign currency exchange rate between the U.S. dollar and pound sterling. This foreign currency forward contract is non-designated and will be recognized at fair value each reporting period up to, and including, the closing of the Business Combination with changes in fair value recognized in Other income (expense), net in our Condensed Consolidated Statement of Income. At September 30, 2025, we had a notional amount outstanding under the Business Combination Derivative of £571.0 million, which was equivalent to $767.6 million.
Fixed-to-fixed cross-currency swap In the second quarter of 2024, we entered into a fixed-to-fixed cross-currency swap that is designated as a fair value hedge. The fixed-to-fixed cross currency swap reduces the variability of functional currency equivalent cash flows associated with changes in exchange rates on certain Euro-based intercompany loans. At September 30, 2025 and December 31, 2024, we had a notional amount outstanding under the fixed-to-fixed cross-currency swap of €175.0 million, which was equivalent to $205.3 million and $181.2 million, respectively. The fixed-to-fixed cross-currency swap hedges our exposure to changes in exchange rates on the intercompany loans through the second quarter of 2027.
Variable-to-fixed interest rate swap In 2023, we entered into a variable-to-fixed interest rate swap to reduce the variability of cash flows associated with interest payments on our variable rate debt. As of September 30, 2025, we have $700.0 million notional amount hedged in relation to our variable-to-fixed interest rate swap into the third quarter of 2027, $200.0 million of which continues into the fourth quarter of 2029.
The following table summarizes the reclassification of pre-tax derivative gains and losses into net income from accumulated other comprehensive income (loss) for those derivative instruments designated as cash flow and fair value hedges under Accounting Standards Codification (ASC) 815 -Derivatives and Hedging:
| Location · Gain (Loss) Reclassified During · Total of Financial · Gain (Loss) Expected | |||||||
|---|---|---|---|---|---|---|---|
| of Gain (Loss) · Three Months Ended · Nine Months Ended · Statement · to be Reclassified | |||||||
| Reclassified into · September 30, · September 30, · Line Item · During the | |||||||
| Net Income | 2025 | 2024 | 2025 | 2024 | 2025 | Next 12 Months | |
| (in millions) | |||||||
| Currency forward contracts | Cost of Goods Sold | $1.6 | $2.0 | $(4.4) | $12.4 | $3,889.2 | $7.1 |
| Fixed-to-fixed cross-currency swap | Other Income (Expense), net | 0.9 | (7.4) | (24.1) | (0.4) | 2.3 | — |
| Variable-to-fixed interest rate swap | Interest Expense | 0.1 | 1.2 | 1.5 | 2.6 | (128.7) | (0.3) |
See Note 8 - Reclassifications out of Accumulated Other Comprehensive Income (Loss) (AOCI) for amounts recognized in other comprehensive income (loss) during the three and nine months ended September 30, 2025 and 2024.
The following table summarizes the amount and location of gains and losses recognized in the Condensed Consolidated Statements of Income for those derivative instruments not designated as hedging instruments under ASC 815:
| Location · Gain (Loss) Recognized During · Total of Financial | ||||||
|---|---|---|---|---|---|---|
| of Gain (Loss) · Three Months Ended · Nine Months Ended · Statement | ||||||
| Recognized in · September 30, · September 30, · Line Item | ||||||
| Net Income | 2025 | 2024 | 2025 | 2024 | 2025 | |
| (in millions) | ||||||
| Currency forward contracts | Other Income (Expense), net | $1.1 | $(1.9) | $4.8 | $(3.6) | $2.3 |
| Currency forward contracts | Gain (loss) on Business Combination Derivative | (16.0) | — | 52.2 | — | 52.2 |
- FAIR VALUE
ASC 820 -Fair Value Measurement defines fair value as “the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.” The definition is based on an exit price rather than an entry price, regardless of whether the entity plans to hold or sell the asset. This guidance also establishes a fair value hierarchy to prioritize inputs used in measuring fair value as follows:
Level 1: Observable inputs such as quoted prices in active markets;
Level 2: Inputs, other than quoted prices in active markets, that are observable either directly or indirectly; and
Level 3: Unobservable inputs in which there is little or no market data, which require the reporting entity to develop
its own assumptions.
Financial instruments The estimated carrying value of our financial assets and liabilities that are recognized at fair value on a recurring basis, using available market information and other observable data, are as follows:
| Fair Value | |||
|---|---|---|---|
| September 30, 2025 | December 31, 2024 | Input | |
| (in millions) | |||
| Balance Sheet Classification | |||
| Cash equivalents | $220.8 | $257.3 | Level 1 |
| Prepaid expenses and other | |||
| Cash flow hedges - currency forward contracts | 7.4 | 1.2 | Level 2 |
| Nondesignated - currency forward contracts | 53.8 | — | Level 2 |
| Other assets and deferred charges | |||
| Cash flow hedges - currency forward contracts | 4.3 | — | Level 2 |
| Fair value hedges - fixed-to-fixed cross-currency swap | — | 0.9 | Level 2 |
| Accrued expenses and other | |||
| Cash flow hedges - currency forward contracts | 0.2 | 14.9 | Level 2 |
| Cash flow hedges - variable-to-fixed interest rate swap | 6.6 | 2.2 | Level 2 |
| Nondesignated - currency forward contracts | — | 1.6 | Level 2 |
| Postretirement benefits and other long-term liabilities | |||
| Cash flow hedges - currency forward contracts | 0.2 | 7.3 | Level 2 |
| Fair value hedges - fixed-to-fixed cross-currency swap | 22.2 | — | Level 2 |
| Cash flow hedges - variable-to-fixed interest rate swap | 10.1 | 5.0 | Level 2 |
The carrying values of our cash, accounts receivable, accounts payable and accrued liabilities, and borrowings under non-U.S. credit facilities approximate their fair values due to the short-term maturities of these instruments.
We estimated the fair value of the amounts outstanding on our debt using available market information and other observable data, to be as follows:
| September 30, 2025 · December 31, 2024 | |||||
|---|---|---|---|---|---|
| Carrying Amount | Fair Value | Carrying Amount | Fair Value | Input | |
| (in millions) | |||||
| Revolving Credit Facility | $— | $— | $— | $— | Level 2 |
| Term Loan A Facility | 484.3 | 485.5 | 484.3 | 486.1 | Level 2 |
| Term Loan B Facility | 648.0 | 646.4 | 648.0 | 652.9 | Level 2 |
| 6.875% Notes due 2028 | 400.0 | 398.7 | 400.0 | 395.0 | Level 2 |
| 6.50% Notes due 2027 | 500.0 | 500.0 | 500.0 | 493.5 | Level 2 |
| 5.00% Notes due 2029 | 600.0 | 567.0 | 600.0 | 544.5 | Level 2 |
- RECLASSIFICATIONS OUT OF ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS) (AOCI)
Reclassification adjustments and other activity impacting accumulated other comprehensive income (loss) during the three and nine months ended September 30, 2025 and September 30, 2024 are as follows(in millions):
| Defined Benefit Plans | Foreign Currency Translation Adjustments | Unrecognized Gain (Loss) on Hedges | Total | |
|---|---|---|---|---|
| Balance at June 30, 2025 | $(157.7) | $(138.9) | $3.0 | $(293.6) |
| Other comprehensive income (loss) before reclassifications | — | (3.6) | 6.8 | 3.2 |
| Income tax effect of other comprehensive income (loss) before reclassifications | — | — | (1.4) | (1.4) |
| Amounts reclassified from accumulated other comprehensive income (loss) | (0.4)(a) | 32.8(c) | (2.6)(b) | 29.8 |
| Income taxes reclassified into net income | 0.2 | — | 0.3 | 0.5 |
| Net change in accumulated other comprehensive income (loss) | (0.2) | 29.2 | 3.1 | 32.1 |
| Balance at September 30, 2025 | $(157.9) | $(109.7) | $6.1 | $(261.5) |
| Defined Benefit Plans | Foreign Currency Translation Adjustments | Unrecognized Gain (Loss) on Hedges | Total | |
|---|---|---|---|---|
| Balance at June 30, 2024 | $(146.5) | $(171.9) | $16.5 | $(301.9) |
| Other comprehensive income (loss) before reclassifications | — | 21.6 | (39.0) | (17.4) |
| Income tax effect of other comprehensive income (loss) before reclassifications | — | — | 8.3 | 8.3 |
| Amounts reclassified from accumulated other comprehensive income (loss) | (0.9)(a) | — | 4.2(b) | 3.3 |
| Income taxes reclassified into net income | 0.3 | — | (1.7) | (1.4) |
| Net change in accumulated other comprehensive income (loss) | (0.6) | 21.6 | (28.2) | (7.2) |
| Balance at September 30, 2024 | $(147.1) | $(150.3) | $(11.7) | $(309.1) |
| (a) | These amounts were reclassified from AOCI to Other income (expense), net for the three months ended September 30, 2025 and September 30, 2024. |
|---|---|
| (b) | The amounts reclassified from AOCI included $(1.6) million in cost of goods sold (COGS), $(0.1) million in interest expense and $(0.9) million in Other income (expense), net for the three months ended September 30, 2025 and $(2.0) million in COGS, $(1.2) million in interest expense and $7.4 million in Other income (expense), net for the three months ended September 30, 2024. |
| (c) | The amount reclassified from AOCI for the three months ended September 30, 2025 reflects the cumulative translation adjustment associated with the sale of AAM India Manufacturing Corporation Pvt., Ltd. that was completed in the third quarter of 2025. See Note 2 - Acquisitions and Dispositions for further details. |
| Defined Benefit Plans | Foreign Currency Translation Adjustments | Unrecognized Gain (Loss) on Hedges | Total | |
|---|---|---|---|---|
| Balance at December 31, 2024 | $(157.2) | $(187.0) | $(8.0) | $(352.2) |
| Other comprehensive income (loss) before reclassifications | — | 38.1 | (8.1) | 30.0 |
| Income tax effect of other comprehensive income (loss) before reclassifications | — | — | 1.7 | 1.7 |
| Amounts reclassified from accumulated other comprehensive income (loss) | (1.1)(a) | 39.2(c) | 27.0(b) | 65.1 |
| Income taxes reclassified into net income | 0.4 | — | (6.5) | (6.1) |
| Net change in accumulated other comprehensive income (loss) | (0.7) | 77.3 | 14.1 | 90.7 |
| Balance at September 30, 2025 | $(157.9) | $(109.7) | $6.1 | $(261.5) |
| Defined Benefit Plans | Foreign Currency Translation Adjustments | Unrecognized Gain (Loss) on Hedges | Total | |
|---|---|---|---|---|
| Balance at December 31, 2023 | $(145.3) | $(142.3) | $24.7 | $(262.9) |
| Other comprehensive loss before reclassifications | — | (8.0) | (28.0) | (36.0) |
| Income tax effect of other comprehensive loss before reclassifications | — | — | 5.9 | 5.9 |
| Amounts reclassified from accumulated other comprehensive income (loss) | (2.7)(a) | — | (14.6)(b) | (17.3) |
| Income taxes reclassified into net income | 0.9 | — | 0.3 | 1.2 |
| Net change in accumulated other comprehensive income (loss) | (1.8) | (8.0) | (36.4) | (46.2) |
| Balance at September 30, 2024 | $(147.1) | $(150.3) | $(11.7) | $(309.1) |
| (a) | These amounts were reclassified from AOCI to Other income (expense), net for the nine months ended September 30, 2025 and September 30, 2024. |
|---|---|
| (b) | The amounts reclassified from AOCI included $4.4 million in COGS, $(1.5) million in interest expense and $24.1 million in Other income (expense), net for the nine months ended September 30, 2025 and $(12.4) million in COGS, $(2.6) million in interest expense and $0.4 million in Other income (expense), net for the nine months ended September 30, 2024. |
| (c) | The amount reclassified from AOCI for the nine months ended September 30, 2025 included $6.4 million for AAM's 50% share of the cumulative translation adjustment associated with the two Chinese joint ventures that we exited in the first quarter of 2025 and $32.8 million for the cumulative translation adjustment associated with the sale of AAM India Manufacturing Corporation Pvt., Ltd. that was completed in the third quarter of 2025. See Note 2 - Acquisitions and Dispositions for further details. |
- EMPLOYEE BENEFIT PLANS
The components of net periodic benefit cost (credit) are as follows:
| Pension Benefits | ||||
|---|---|---|---|---|
| Three Months Ended · Nine Months Ended | ||||
| September 30, | September 30, | |||
| 2025 | 2024 | 2025 | 2024 | |
| (in millions) | ||||
| Service cost | $0.1 | $0.3 | $0.2 | $0.8 |
| Interest cost | 5.9 | 5.8 | 17.9 | 17.4 |
| Expected asset return | (6.4) | (7.2) | (19.2) | (21.5) |
| Amortized loss | 2.2 | 1.7 | 6.5 | 5.1 |
| Net periodic benefit cost | $1.8 | $0.6 | $5.4 | $1.8 |
| Other Postretirement Benefits | ||||
| Three Months Ended · Nine Months Ended | ||||
| September 30, | September 30, | |||
| 2025 | 2024 | 2025 | 2024 | |
| (in millions) | ||||
| Service cost | $0.1 | $— | $0.1 | $0.1 |
| Interest cost | 2.3 | 2.1 | 6.8 | 6.3 |
| Amortized gain | (2.4) | (2.5) | (7.1) | (7.5) |
| Amortized prior service credit | (0.2) | (0.1) | (0.5) | (0.3) |
| Net periodic benefit credit | $(0.2) | $(0.5) | $(0.7) | $(1.4) |
The noncurrent liabilities associated with our pension and other postretirement benefit plans are classified as Postretirement benefits and other long-term liabilities on our Condensed Consolidated Balance Sheets. As of September 30, 2025 and December 31, 2024, we have a noncurrent pension liability of $77.6 million and $78.3 million, respectively. As of September 30, 2025 and December 31, 2024, we have a noncurrent other postretirement benefits liability of $264.0 million and $265.3 million, respectively.
Due to the availability of our pre-funded pension balances (previous contributions in excess of prior required pension contributions), we expect our regulatory pension funding requirements in 2025 to be approximately $1.1 million. We expect our cash payments for other postretirement benefit obligations in 2025, net of GM cost sharing, to be approximately $11.6 million.
- PRODUCT WARRANTIES
We record a liability for estimated warranty obligations at the dates our products are sold. These estimates are established using sales volumes and internal and external warranty data where there is no payment history and historical information about the average cost of warranty claims for customers with prior claims. We estimate our costs based on the contractual arrangements with our customers, existing customer warranty terms and internal and external warranty data, which includes a determination of our warranty claims and actions taken to improve product quality and minimize warranty claims. We continuously evaluate these estimates and our customers' administration of their warranty programs. We monitor actual warranty claim data and adjust the liability, as necessary, on a quarterly basis.
The following table provides a reconciliation of changes in the product warranty liability:
| Three Months Ended · Nine Months Ended | ||||
|---|---|---|---|---|
| September 30, | September 30, | |||
| 2025 | 2024 | 2025 | 2024 | |
| (in millions) | ||||
| Beginning balance | $62.5 | $67.7 | $60.6 | $66.3 |
| Accruals | 4.1 | 3.6 | 11.7 | 11.3 |
| Payments | (3.7) | (8.6) | (8.9) | (13.7) |
| Adjustment to prior period accruals | (1.6) | (0.1) | (3.5) | (0.6) |
| Foreign currency translation | (0.1) | 0.9 | 1.3 | 0.2 |
| Ending balance | $61.2 | $63.5 | $61.2 | $63.5 |
- REVENUE FROM CONTRACTS WITH CUSTOMERS
Net sales recognized from contracts with customers, disaggregated by segment and geographical location, are presented in the following table for the three and nine months ended September 30, 2025 and 2024. Net sales are attributed to regions based on the location of production. Intersegment sales have been excluded from the table.
| (in millions) | |||
|---|---|---|---|
| Driveline | Metal Forming | Total | |
| North America | $807.1 | $320.8 | $1,127.9 |
| Asia | 126.6 | 2.6 | 129.2 |
| Europe | 84.7 | 107.1 | 191.8 |
| South America | 32.2 | 24.2 | 56.4 |
| Total | $1,050.6 | $454.7 | $1,505.3 |
| (in millions) | |||
| Driveline | Metal Forming | Total | |
| North America | $762.6 | $322.4 | $1,085.0 |
| Asia | 151.1 | 4.3 | 155.4 |
| Europe | 105.7 | 113.0 | 218.7 |
| South America | 22.9 | 22.9 | 45.8 |
| Total | $1,042.3 | $462.6 | $1,504.9 |
| (in millions) | |||
| Driveline | Metal Forming | Total | |
| North America | $2,344.3 | $957.1 | $3,301.4 |
| Asia | 407.2 | 8.7 | 415.9 |
| Europe | 257.2 | 329.8 | 587.0 |
| South America | 80.4 | 68.1 | 148.5 |
| Total | $3,089.1 | $1,363.7 | $4,452.8 |
| (in millions) | |||
| Driveline | Metal Forming | Total | |
| North America | $2,439.8 | $1,026.0 | $3,465.8 |
| Asia | 437.7 | 17.5 | 455.2 |
| Europe | 337.7 | 360.4 | 698.1 |
| South America | 57.8 | 67.2 | 125.0 |
| Total | $3,273.0 | $1,471.1 | $4,744.1 |
Contract Assets and Liabilities
The following table summarizes our beginning and ending balances for accounts receivable and contract liabilities associated with our contracts with customers(in millions):
| Accounts Receivable, Net | Contract Liabilities (Current) | Contract Liabilities (Long-term) | |
|---|---|---|---|
| December 31, 2024 | $709.1 | $14.2 | $37.0 |
| September 30, 2025 | 857.2 | 35.5 | 22.0 |
| Increase/(decrease) | $148.1 | $21.3 | $(15.0) |
Contract liabilities relate to deferred revenue associated with various settlements and commercial agreements for which we have a future performance obligation to the customer. We recognize this deferred revenue into revenue over the life of the associated program as we satisfy our performance obligations to the customer. We do not have contract assets as defined in ASC 606. We amortized previously recorded contract liabilities into revenue as we satisfied performance obligations with our customers of approximately $19.2 million and $13.6 million for the nine months ended September 30, 2025 and 2024, respectively.
- RESTRUCTURING AND ACQUISITION-RELATED COSTS
In 2022, we completed our acquisition of Tekfor Group (Tekfor) and in 2023 we initiated certain restructuring actions associated with the acquired entities. We expect to incur restructuring costs associated with the acquired entities into 2026. In the first quarter of 2024, we initiated a global restructuring program (the 2024 Program) focused on optimizing our cost structure. We expect to incur costs under the 2024 Program into 2029.
A summary of our restructuring activity for the first nine months of 2025 and 2024 is shown below:
| Severance Charges | Implementation Costs | Total | |
|---|---|---|---|
| (in millions) | |||
| Accrual at December 31, 2023 | $3.0 | $1.7 | $4.7 |
| Charges | 6.1 | 1.6 | 7.7 |
| Cash utilization | (5.3) | (1.5) | (6.8) |
| Accrual at September 30, 2024 | $3.8 | $1.8 | $5.6 |
| Accrual at December 31, 2024 | $0.8 | $2.0 | $2.8 |
| Charges | 2.5 | 11.9 | 14.4 |
| Cash utilization | (2.6) | (11.2) | (13.8) |
| Accrual at September 30, 2025 | $0.7 | $2.7 | $3.4 |
As part of our restructuring actions, we incurred total severance charges of approximately $2.5 million and $6.1 million during the nine months ended September 30, 2025 and 2024, respectively. We also incurred total implementation costs of approximately $11.9 million and $1.6 million during the nine months ended September 30, 2025 and 2024, respectively. Implementation costs consist primarily of plant exit costs.
Approximately $8.8 million of our total restructuring costs for the nine months ended September 30, 2025 related to the 2024 Program and approximately $5.6 million were associated with Tekfor. From inception of the 2024 Program, we have incurred $18.3 million of total restructuring costs under this program. We have incurred $8.2 million of total restructuring costs associated with Tekfor.
Approximately $7.5 million and $5.8 million of our total restructuring costs for the nine months ended September 30, 2025 related to our Driveline and Metal Forming segments, respectively, while the reminder were corporate costs. Approximately $4.2 million of our total restructuring costs for the nine months ended September 30, 2024 related to our Driveline segment and these costs were primarily associated with the closure of our Glasgow Manufacturing Facility in Scotland, which is part of the 2024 Program. Approximately $1.9 million of our total restructuring costs for the nine months ended September 30, 2024 related to our Metal Forming segment, while the remainder were corporate costs. We expect to incur approximately $40 million to $50 million of total restructuring charges in 2025.
The following table represents a summary of acquisition-related costs associated with the Business Combination and integration costs primarily related to our previous acquisition of Tekfor:
| Acquisition-Related Costs | Integration Expenses | Total | |
|---|---|---|---|
| (in millions) | |||
| Charges for the nine months ended September 30, 2025 | $43.0 | $0.2 | $43.2 |
| Charges for the nine months ended September 30, 2024 | — | 2.0 | 2.0 |
Acquisition-related costs primarily consist of advisory, legal, accounting, valuation and certain other professional or consulting fees incurred. Integration expenses primarily reflect costs incurred for information technology infrastructure and enterprise resource planning systems, and consulting fees incurred in conjunction with integration activities. Total restructuring charges and acquisition-related charges are presented on a separate line item titled Restructuring and acquisition-related costs in our Condensed Consolidated Statements of Income and totaled $21.4 million and $2.2 million for the three months ended September 30, 2025 and September 30, 2024, respectively, and $57.6 million and $9.7 million for the nine months ended September 30, 2025 and September 30, 2024, respectively.
- INCOME TAXES
We adjust our effective tax rate each quarter based on our estimated annual effective tax rate. We also record the tax impact of certain discrete, unusual or infrequently occurring items, including changes in judgment about valuation allowances and the effects of changes in tax laws or rates on deferred tax balances, in the interim period in which they occur. In addition, jurisdictions with a projected loss for the year or a year-to-date loss where no tax benefit can be recognized are excluded from the estimated annual effective tax rate. The impact of such an exclusion could result in a higher or lower effective tax rate during a particular quarter, based upon the mix and timing of actual earnings versus annual projections.
Our income tax expense (benefit) and effective income tax rates for the three and nine months ended September 30, 2025 and September 30, 2024 are as follows:
| Three Months Ended · Nine Months Ended | ||||
|---|---|---|---|---|
| September 30, | September 30, | |||
| 2025 | 2024 | 2025 | 2024 | |
| (in millions) | ||||
| Income tax expense (benefit) | $(10.9) | $(12.1) | $31.2 | $21.0 |
| Effective income tax rate | 641.2% | 576.2% | 35.9% | 30.1% |
On July 4, 2025, H.R. 1 (the One Big Beautiful Bill or the Act) was enacted into law introducing a broad range of U.S. federal tax reform provisions, which included, among other items, extending and modifying certain key Tax Cuts & Jobs Act provisions and expanding certain Inflation Reduction Act incentives while accelerating the phase-out of other incentives. The most impactful provision of the Act for AAM is a permanent modification to the interest expense limitation rules under Internal Revenue Code (IRC) Section 163(j), including an amendment to the Adjusted Taxable Income (ATI) calculation required under IRC Section 163(j)(8)(A). Based on the provisions of the Act, ATI is now computed without regard to any deduction allowable for depreciation and amortization (based on EBITDA as the interest limitation base), which has reduced limitations on the deductibility of our business interest expense and resulted in the realization of additional deferred tax assets related to previously disallowed interest expense carryforwards. During the three and nine months ended September 30, 2025 we recognized a discrete income tax benefit of $22.0 million as a result of the enactment of the One Big Beautiful Bill.
During the three and nine months ended September 30, 2024, in computing our estimated annual effective tax rate, we recorded a valuation allowance against the deferred tax asset on the current year estimated disallowed interest expense in the U.S. Additionally, during the three and nine months ended September 30, 2024, we recognized an income tax benefit of $7.9 million as the result of elections made as part of our 2023 income tax return.
Our effective income tax rates for the three and nine months ended September 30, 2025 vary from our effective income tax rates for the three and nine months ended September 30, 2024 primarily as a result of the mix of earnings on a jurisdictional basis and the impact of the discrete items noted above.
For the three and nine months ended September 30, 2025, our effective income tax rates vary from the U.S. federal statutory rate primarily due to the impact of the Act, as well as the mix of earnings on a jurisdictional basis, and the impact of certain non-U.S. tax rates and non-U.S. withholding taxes. In addition, the impact of tax expense from valuation allowances in certain non-U.S. jurisdictions also impacted our effective tax rate, as compared to the U.S. federal statutory rate, for the three and nine months ended September 30, 2025. These tax expenses were partially offset by the favorable impact of tax credits.
For the three and nine months ended September 30, 2024, our effective income tax rates varied from the U.S. federal statutory rate primarily due to the unfavorable impact related to the disallowed interest expense deductions in the U.S. and tax expense related to global intangible low-taxed income, the impact of certain foreign tax rates and the impact of tax credits.
In accordance with the guidance in ASC 740 -Income Taxes, we review the likelihood that we will realize the benefit of deferred tax assets and estimate whether recoverability of our deferred tax assets is "more likely than not" based on the available evidence. Due to the uncertainty associated with the potential impact of geopolitical conflicts or events, as well as macroeconomic factors, including sustained or increased inflation, renegotiated trade agreements, and tariffs or import restrictions, we may experience lower than projected earnings in certain jurisdictions in future periods and, as a result, it is reasonably possible that changes in valuation allowances could be recognized in future periods and such changes could be material to our financial statements.
Other Income Tax Matters
Pending Tax Litigation
During their examination of our 2015 U.S. federal income tax return, the Internal Revenue Service (IRS) asserted that income earned by a Luxembourg subsidiary from its Mexican branch operations should be categorized as foreign base company sales income (FBCSI) under Section 954(d) of the Internal Revenue Code and recognized currently as taxable income on our 2015 U.S. federal income tax return. As a result of this assertion, the IRS issued a Notice of Proposed Adjustment (NOPA). AAM disagreed with the NOPA, believes that the proposed adjustment is without merit and contested the matter through the IRS's administrative appeals process. No resolution was reached in the appeals process and, in September 2022, the IRS issued a Notice of Deficiency. The IRS subsequently issued a Notice of Tax Due in December 2022 and AAM paid the assessed tax and interest of $10.1 million in January 2023. We filed a claim for refund for the amount of tax and interest paid related to this matter for the 2015 tax year and, in December 2023, we filed suit in the U.S. Court of Federal Claims.
We believe, after consultation with tax and legal counsel, that it is more likely than not that our structure did not give rise to FBCSI, and it's likely that we will be successful in ultimately defending our position. As such, we have not recorded any impact of the IRS’s proposed adjustment in our condensed consolidated financial statements as of, and for the nine months ended, September 30, 2025 and September 30, 2024, with the exception of the income tax receivable of $10.1 million that was paid by AAM to the IRS in 2023. As of September 30, 2025, in the event AAM is not successful in defending its position, the potential additional income tax expense, including estimated interest charges, related to tax years 2015 through 2024, is estimated to be in the range of approximately $315 million to $365 million.
The IRS has subsequently issued to AAM additional NOPAs for this matter for each of the tax years 2016 through 2020. The issuance of these NOPAs does not impact the aforementioned estimated range of potential income tax expense and interest charges and does not alter AAM’s belief that it is more likely than not that our structure did not give rise to FBCSI and that it’s likely that we will be successful in ultimately defending our position.
Negative or unexpected outcomes of tax examinations and audits, and any related litigation, could have a material adverse impact on our results of operations, financial condition and cash flows. We will continue to monitor the progress and conclusions of all ongoing audits and other communications with tax authorities and will adjust our estimated liability as necessary. As of September 30, 2025 and December 31, 2024, we have recorded a liability for unrecognized income tax benefits and related interest and penalties of $34.7 million and $34.2 million, respectively.
- EARNINGS PER SHARE (EPS)
We present EPS using the two-class method. This method allocates undistributed earnings between common shares and non-vested share-based payment awards that entitle the holder to non-forfeitable dividend rights. Our participating securities are our non-vested restricted stock units.
The following table sets forth the computation of our basic and diluted EPS available to shareholders of common stock (excluding participating securities):
| Three Months Ended · Nine Months Ended | ||||
|---|---|---|---|---|
| September 30, | September 30, | |||
| 2025 | 2024 | 2025 | 2024 | |
| (in millions, except per share data) | ||||
| Numerator | ||||
| Net income | $9.2 | $10.0 | $55.6 | $48.7 |
| Less: Net income attributable to participating securities | (0.4) | (0.4) | (2.3) | (1.7) |
| Net income attributable to common shareholders - Basic and Dilutive | $8.8 | $9.6 | $53.3 | $47.0 |
| Denominators | ||||
| Basic common shares outstanding - | ||||
| Weighted-average shares outstanding | 124.0 | 122.0 | 123.5 | 121.6 |
| Less: Weighted-average participating securities | (5.4) | (4.4) | (5.2) | (4.1) |
| Weighted-average common shares outstanding | 118.6 | 117.6 | 118.3 | 117.5 |
| Effect of dilutive securities - | ||||
| Dilutive stock-based compensation | 0.3 | 0.2 | 0.2 | 0.1 |
| Diluted shares outstanding - | ||||
| Adjusted weighted-average shares after assumed conversions | 118.9 | 117.8 | 118.5 | 117.6 |
| Basic EPS | $0.07 | $0.08 | $0.45 | $0.40 |
| Diluted EPS | $0.07 | $0.08 | $0.45 | $0.40 |
- SEGMENT REPORTING
Our business is organized into Driveline and Metal Forming segments, with each representing a reportable segment under ASC 280 -Segment Reporting. The results of each segment are regularly reviewed by the chief operating decision maker (CODM) to assess the performance of the segment and make decisions regarding the allocation of resources to the segments. Our CODM is our Chief Executive Officer.
Our product offerings by segment are as follows:
Driveline products consist primarily of front and rear axles, driveshafts, differential assemblies, clutch modules, balance shaft systems, disconnecting driveline technology, and electric and hybrid driveline products and systems for light trucks, sport utility vehicles (SUVs), crossover vehicles, passenger cars and commercial vehicles; and
Metal Forming products consist primarily of engine, transmission, driveline and safety-critical components for traditional internal combustion engine and electric vehicle architectures including light vehicles, commercial vehicles and off-highway vehicles, as well as products for industrial markets.
We 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. We define EBITDA to be earnings before interest expense, income taxes, depreciation and amortization. Segment Adjusted EBITDA is defined as EBITDA for our reportable segments 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.
The following tables represent information by reportable segment for the three and nine months ended September 30, 2025 and 2024(in millions):
| Driveline | Metal Forming | Corporate and Eliminations | Total | |
|---|---|---|---|---|
| Sales | $1,051.1 | $595.0 | $— | $1,646.1 |
| Less: Intersegment sales | 0.5 | 140.3 | — | 140.8 |
| Net external sales | $1,050.6 | $454.7 | $— | $1,505.3 |
| Cost of goods sold (a) | 830.2 | 395.5 | — | 1,225.7 |
| Selling, general and administrative expenses (b) | 71.4 | 22.2 | — | 93.6 |
| Other segment expense (income), net (c) | (7.8) | (0.9) | — | (8.7) |
| Segment Adjusted EBITDA | $156.8 | $37.9 | $— | $194.7 |
| Depreciation and amortization | $60.8 | $55.5 | $— | $116.3 |
| Capital expenditures | $43.4 | $20.2 | $0.5 | $64.1 |
| (a) Cost of goods sold excludes depreciation and amortization, which was $51.9 million for Driveline and $38.7 million for Metal Forming for the three months ended September 30, 2025. | ||||
| (b) Selling, general and administrative expenses excludes depreciation, which was $4.3 million for Driveline and $0.9 million for Metal Forming for the three months ended September 30, 2025. | ||||
| (c) Other segment expense (income), net primarily consists of the net impact of interest income and foreign exchange gains and losses. | ||||
| Driveline | Metal Forming | Corporate and Eliminations | Total | |
|---|---|---|---|---|
| Sales | $1,042.8 | $596.5 | $— | $1,639.3 |
| Less: Intersegment sales | 0.5 | 133.9 | — | 134.4 |
| Net external sales | $1,042.3 | $462.6 | $— | $1,504.9 |
| Cost of goods sold (a) | 839.0 | 403.4 | — | 1,242.4 |
| Selling, general and administrative expenses (b) | 70.2 | 19.3 | — | 89.5 |
| Other segment expense (income), net (c) | (2.6) | 1.2 | — | (1.4) |
| Segment Adjusted EBITDA | $135.7 | $38.7 | $— | $174.4 |
| Depreciation and amortization | $61.9 | $55.0 | $— | $116.9 |
| Capital expenditures | $40.4 | $31.9 | $0.9 | $73.2 |
| (a) Cost of goods sold excludes depreciation and amortization, which was $52.8 million for Driveline and $38.4 million for Metal Forming for the three months ended September 30, 2024. | ||||
| (b) Selling, general and administrative expenses excludes depreciation, which was $4.2 million for Driveline and $0.9 million for Metal Forming for the three months ended September 30, 2024. | ||||
| (c) Other segment expense (income), net primarily consists of the net impact of interest income and foreign exchange gains and losses. | ||||
| Driveline | Metal Forming | Corporate and Eliminations | Total | |
|---|---|---|---|---|
| Sales | $3,091.0 | $1,769.2 | $— | $4,860.2 |
| Less: Intersegment sales | 1.9 | 405.5 | — | 407.4 |
| Net external sales | $3,089.1 | $1,363.7 | $— | $4,452.8 |
| Cost of goods sold (a) | 2,459.8 | 1,164.5 | — | 3,624.3 |
| Selling, general and administrative expenses (b) | 210.2 | 64.7 | — | 274.9 |
| Other segment expense (income), net (c) | (11.9) | (8.7) | — | (20.6) |
| Segment Adjusted EBITDA | $431.0 | $143.2 | $— | $574.2 |
| Depreciation and amortization | $180.2 | $161.8 | $— | $342.0 |
| Capital expenditures | $116.9 | $72.3 | $1.5 | $190.7 |
| Total assets | $2,437.9 | $1,588.7 | $1,316.6 | $5,343.2 |
| (a) Cost of goods sold excludes depreciation and amortization, which was $153.3 million for Driveline and $111.6 million for Metal Forming for the nine months ended September 30, 2025. | ||||
| (b) Selling, general and administrative expenses excludes depreciation, which was $13.0 million for Driveline and $2.6 million for Metal Forming for the nine months ended September 30, 2025. | ||||
| (c) Other segment expense (income), net primarily consists of the net impact of interest income and foreign exchange gains and losses. | ||||
| Driveline | Metal Forming | Corporate and Eliminations | Total | |
|---|---|---|---|---|
| Sales | $3,273.7 | $1,893.7 | $— | $5,167.4 |
| Less: Intersegment sales | 0.7 | 422.6 | — | 423.3 |
| Net external sales | $3,273.0 | $1,471.1 | $— | $4,744.1 |
| Cost of goods sold (a) | 2,613.9 | 1,265.8 | — | 3,879.7 |
| Selling, general and administrative expenses (b) | 221.0 | 62.1 | — | 283.1 |
| Other segment expense (income), net (c) | (6.8) | (0.3) | — | (7.1) |
| Segment Adjusted EBITDA | $444.9 | $143.5 | $— | $588.4 |
| Depreciation and amortization | $186.0 | $168.3 | $— | $354.3 |
| Capital expenditures | $93.4 | $73.9 | $2.7 | $170.0 |
| Total assets | $2,567.0 | $1,720.3 | $1,041.0 | $5,328.3 |
| (a) Cost of goods sold excludes depreciation and amortization, which was $158.8 million for Driveline and $118.5 million for Metal Forming for the nine months ended September 30, 2024. | ||||
| (b) Selling, general and administrative expenses excludes depreciation, which was $12.3 million for Driveline and $2.7 million for Metal Forming for the nine months ended September 30, 2024. | ||||
| (c) Other segment expense (income), net primarily consists of the net impact of interest income and foreign exchange gains and losses. | ||||
The following table represents a reconciliation of Total Segment Adjusted EBITDA to consolidated income (loss) before income taxes for the three and nine months ended September 30, 2025 and 2024:
| Three Months Ended September 30, | Nine Months Ended September 30, | |||
|---|---|---|---|---|
| 2025 | 2024 | 2025 | 2024 | |
| (in millions) | ||||
| Total segment adjusted EBITDA | $194.7 | $174.4 | $574.2 | $588.4 |
| Interest expense | (42.7) | (45.2) | (128.7) | (142.1) |
| Depreciation and amortization | (116.3) | (116.9) | (342.0) | (354.3) |
| Restructuring and acquisition-related costs | (21.4) | (2.2) | (57.6) | (9.7) |
| Gain (loss) on Business Combination Derivative (Note 6) | (16.0) | — | 52.2 | — |
| Loss on equity securities | — | — | — | (0.1) |
| Debt refinancing and redemption costs | — | (0.2) | (3.3) | (0.5) |
| Impairment charges (Note 2) | — | (12.0) | (8.0) | (12.0) |
| Income (loss) before income taxes | $(1.7) | $(2.1) | $86.8 | $69.7 |
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.