AAM Reports Fourth Quarter and Full Year 2020 Financial Results

DETROIT, Feb. 12, 2021 /PRNewswire/ -- American Axle & Manufacturing Holdings, Inc. (AAM), (NYSE: AXL) today reported its financial results for the fourth quarter and full year 2020. AAM also provided its full year 2021 financial outlook and 2021-2023 new business backlog.

Fourth Quarter 2020 Results

    --  Sales of $1.44 billion
    --  Net income attributable to AAM of $36.0 million, or 2.5% of sales
    --  Adjusted EBITDA of $261.5 million, or 18.2% of sales
    --  Diluted earnings per share of $0.30; Adjusted earnings per share of
        $0.51
    --  Net cash provided by operating activities of $208.3 million; Adjusted
        free cash flow of $172.7 million
    --  Prepaid over $100 million of Term Loans during the quarter

Full Year 2020 Results

    --  Sales of $4.71 billion
    --  Net loss attributable to AAM of $(561.3) million, or (11.9)% of sales,
        which includes the impact of impairment charges of $510.0 million
    --  Adjusted EBITDA of $719.8 million, or 15.3% of sales
    --  Diluted loss per share of $(4.96); Adjusted earnings per share of $0.14
    --  Net cash provided by operating activities of $454.7 million; Adjusted
        free cash flow of $311.4 million
    --  AAM's full year financial results were unfavorably impacted by global
        production shutdowns due to the coronavirus pandemic (COVID-19)

"AAM delivered solid financial results and free cash flow performance in 2020 as we successfully managed our cost structure while benefiting from the production recovery during the second half of this year," said AAM's Chairman and Chief Executive Officer, David C. Dauch. "While last year was certainly challenging, we look forward to a better and brighter year in 2021 which includes launching a number of electrification programs to support our customers, generating strong financial metrics through operational excellence and investing in next generation propulsion technologies."

AAM's sales in the fourth quarter of 2020 were $1.44 billion as compared to $1.43 billion in the fourth quarter of 2019. AAM estimates sales for the fourth quarter of 2020 were unfavorably impacted by COVID-19 by approximately $40 million. AAM estimates that our sales for the fourth quarter of 2019 were unfavorably impacted by a GM work stoppage by approximately $186 million. In addition, fourth quarter of 2019 sales included $119 million related to our U.S. iron casting operations, which were sold in December 2019.

AAM's sales for full year 2020 were $4.71 billion as compared to $6.53 billion for full year 2019. AAM estimates sales for the full year 2020 were unfavorably impacted by COVID-19 by approximately $1.24 billion. AAM estimates that our sales for the full year 2019 were unfavorably impacted by the GM work stoppage by approximately $243 million. In addition, full year 2019 sales included $628 million related to our U.S. iron casting operations.

AAM's net income in the fourth quarter of 2020 was $36.0 million, or $0.30 per share, as compared to a net loss of $(454.4) million, or $(4.04) per share in the fourth quarter of 2019. AAM's net loss for full year 2020 was $(561.3) million, or $(4.96) per share, as compared to a net loss of $(484.5) million, or $(4.31) per share, for full year 2019.

AAM defines Adjusted earnings per share to be diluted earnings per share excluding the impact of restructuring and acquisition-related costs, debt refinancing and redemption costs, loss on sale of business, impairment charges, pension settlements and non-recurring items, including the tax effect thereon. Adjusted earnings per share in the fourth quarter of 2020 were $0.51 compared to $0.13 in the fourth quarter of 2019. Adjusted earnings per share for full year 2020 were $0.14 compared to $1.62 for full year 2019.

AAM defines EBITDA to be earnings before interest expense, income taxes, depreciation and amortization. Adjusted EBITDA is defined as EBITDA excluding the impact of restructuring and acquisition-related costs, debt refinancing and redemption costs, loss on sale of business, impairment charges, pension settlements and non-recurring items. In the fourth quarter of 2020, Adjusted EBITDA was $261.5 million, or 18.2% of sales, as compared to $193.5 million, or 13.5% of sales, in the fourth quarter of 2019. AAM estimates Adjusted EBITDA in the fourth quarter of 2020 was unfavorably impacted by lower sales as a result of COVID-19 by approximately $6 million. AAM estimates that our Adjusted EBITDA in the fourth quarter 2019 was unfavorably impacted by the GM work stoppage by approximately $66 million. In addition, fourth quarter of 2019 Adjusted EBITDA included $2 million related to our U.S. iron casting operations.

For full year 2020, AAM's Adjusted EBITDA was $719.8 million, or 15.3% of sales, as compared to $970.3 million, or 14.9% of sales, in 2019. AAM estimates Adjusted EBITDA for the full year 2020 was unfavorably impacted by lower sales as a result of COVID-19 by approximately $368 million. AAM estimates that our Adjusted EBITDA for the full year 2019 was unfavorably impacted by the GM work stoppage by approximately $84 million. In addition, full year 2019 Adjusted EBITDA included $43 million related to our U.S. iron casting operations.

AAM's net cash provided by operating activities for the fourth quarter of 2020 was $208.3 million as compared to $181.0 million for the fourth quarter of 2019. AAM's net cash provided by operating activities for full year 2020 was $454.7 million as compared to $559.6 million for full year 2019.

AAM defines free cash flow to be net cash provided by operating activities less capital expenditures net of proceeds from the sale of property, plant and equipment. Adjusted free cash flow is defined as free cash flow excluding the impact of cash payments for restructuring and acquisition-related costs. AAM's Adjusted free cash flow for the fourth quarter of 2020 was $172.7 million as compared to $116.5 million for the fourth quarter of 2019. AAM's Adjusted free cash flow for full year 2020 was $311.4 million as compared to $207.8 million for full year 2019.

AAM's 2021 Financial Outlook

AAM's full year 2021 financial targets are as follows:

    --  AAM is targeting sales in the range of $5.3 - $5.5 billion
    --  AAM is targeting Adjusted EBITDA in the range of $850 - $925 million
    --  AAM is targeting Adjusted free cash flow in the range $300 - $400
        million; this target assumes capital spending of approximately 4.5% of
        sales

These targets are based on the following industry production assumptions for 2021:

    --  North American light vehicle production in the range of 15.5 - 16
        million units
    --  European light vehicle production of approximately 19 million units
    --  China light vehicle production of approximately 25 million units

AAM's full year 2021 financial targets are based on current customer production and launch schedules.

AAM's 2021-2023 New Business Backlog

AAM's gross new and incremental business backlog launching from 2021 - 2023 is estimated at approximately $600 million in future annual sales. AAM expects the launch cadence of the three-year backlog to be approximately $200 million in 2021, $150 million in 2022 and $250 million in 2023. Approximately 15% of AAM's new business backlog is related to our electric drive technologies.

Fourth Quarter 2020 Conference Call Information

A conference call to review AAM's fourth quarter and full year 2020 results is scheduled today at 10:00 a.m. ET. Interested participants may listen to the live conference call by logging onto AAM's investor web site at http://investor.aam.com or calling (877) 883-0383 from the United States or (412) 902-6506 from outside the United States with access code 4544991. A replay will be available one hour after the call is complete until February 19, 2021 by dialing (877) 344-7529 from the United States or (412) 317-0088 from outside the United States. When prompted, callers should enter replay access code 10150289.

Non-GAAP Financial Information

In addition to the results reported in accordance with accounting principles generally accepted in the United States of America (GAAP) included within this press release, AAM has provided certain information, which includes non-GAAP financial measures such as Adjusted EBITDA, Adjusted earnings per share and Adjusted free cash flow. Such information is reconciled to its closest GAAP measure in accordance with Securities and Exchange Commission rules and is included in the attached supplemental data.

Certain of the forward-looking financial measures included in this earnings release are provided on a non-GAAP basis. A reconciliation of non-GAAP forward-looking financial measures to the most directly comparable forward-looking financial measures calculated and presented in accordance with GAAP has been provided. The amounts in these reconciliations are based on our current estimates and actual results may differ materially from these forward-looking estimates for many reasons, including potential event driven transactional and other non-core operating items and their related effects in any future period, the magnitude of which may be significant.

Management believes that these non-GAAP financial measures are useful to management, investors, and banking institutions in their analysis of the Company's business and operating performance. Management also uses this information for operational planning and decision-making purposes.

Non-GAAP financial measures are not and should not be considered a substitute for any GAAP measure. Additionally, non-GAAP financial measures as presented by AAM may not be comparable to similarly titled measures reported by other companies.

Company Description

AAM (NYSE: AXL) delivers POWER that moves the world. As a leading global tier 1 automotive supplier, AAM designs, engineers and manufactures driveline and metal forming technologies that are making the next generation of vehicles smarter, lighter, safer and more efficient. Headquartered in Detroit, AAM has approximately 20,000 associates operating at nearly 80 facilities in 17 countries to support our customers on global and regional platforms with a focus on quality, operational excellence and technology leadership. To learn more, visit aam.com.

Forward-Looking Statements

In this earnings release, we make statements concerning our expectations, beliefs, plans, objectives, goals, strategies, and future events or performance. Such statements are "forward-looking" statements within the meaning of the Private Securities Litigation Reform Act of 1995 and relate to trends and events that may affect our future financial position and operating results. The terms such as "will," "may," "could," "would," "plan," "believe," "expect," "anticipate," "intend," "project," "target," and similar words or expressions, as well as statements in future tense, are intended to identify forward-looking statements. Forward-looking statements should not be read as a guarantee of future performance or results, and will not necessarily be accurate indications of the times at, or by, which such performance or results will be achieved. Forward-looking statements are based on information available at the time those statements are made and/or management's good faith belief as of that time with respect to future events and are subject to risks and may differ materially from those expressed in or suggested by the forward-looking statements. Important factors that could cause such differences include, but are not limited to: significant disruptions in production, sales and/or supply as a result of public health crises, including pandemic or epidemic illness such as Novel Coronavirus (COVID-19), or otherwise; global economic conditions; reduced purchases of our products by General Motors Company (GM), FCA US LLC (FCA), Ford Motor Company (Ford) or other customers; our ability to respond to changes in technology, increased competition or pricing pressures; our ability to develop and produce new products that reflect market demand; lower-than-anticipated market acceptance of new or existing products; our ability to attract new customers and programs for new products; reduced demand for our customers' products (particularly light trucks and sport utility vehicles (SUVs) produced by GM, FCA and Ford); risks inherent in our global operations (including tariffs and the potential consequences thereof to us, our suppliers, and our customers and their suppliers, adverse changes in trade agreements, such as the United States-Mexico-Canada Agreement (USMCA), immigration policies, political stability, taxes and other law changes, potential disruptions of production and supply, and currency rate fluctuations); a significant disruption in operations at one or more of our key manufacturing facilities; negative or unexpected tax consequences; risks related to a failure of our information technology systems and networks, and risks associated with current and emerging technology threats and damage from computer viruses, unauthorized access, cyber attack and other similar disruptions; supply shortages or price increases in raw material and/or freight, utilities or other operating supplies for us or our customers as a result of pandemics, natural disasters or otherwise; availability of financing for working capital, capital expenditures, research and development (R&D) or other general corporate purposes including acquisitions, as well as our ability to comply with financial covenants; our customers' and suppliers' availability of financing for working capital, capital expenditures, R&D or other general corporate purposes; an impairment of our goodwill, other intangible assets, or long-lived assets if our business or market conditions indicate that the carrying values of those assets exceed their fair values; liabilities arising from warranty claims, product recall or field actions, product liability and legal proceedings to which we are or may become a party, or the impact of product recall or field actions on our customers; our ability or our customers' and suppliers' ability to successfully launch new product programs on a timely basis; our ability to maintain satisfactory labor relations and avoid work stoppages; our suppliers', our customers' and their suppliers' ability to maintain satisfactory labor relations and avoid work stoppages; our ability to achieve the level of cost reductions required to sustain global cost competitiveness; our ability to realize the expected revenues from our new and incremental business backlog; price volatility in, or reduced availability of, fuel; our ability to protect our intellectual property and successfully defend against assertions made against us; risks of noncompliance with environmental laws and regulations or risks of environmental issues that could result in unforeseen costs at our facilities or reputational damage; adverse changes in laws, government regulations or market conditions affecting our products or our customers' products; our ability or our customers' and suppliers' ability to comply with regulatory requirements and the potential costs of such compliance; changes in liabilities arising from pension and other postretirement benefit obligations; 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 any or all of the foregoing factors may be exacerbated by COVID-19. Further, we make no commitment to update any forward-looking statement or to disclose any facts, events or circumstances after the date hereof that may affect the accuracy of any forward-looking statement.

For more information:
Investor Contact
David H. Lim
Head of Investor Relations
(313) 758-2006
david.lim@aam.com

Media Contact
Christopher M. Son
Vice President, Marketing & Communications
(313) 758-4814
chris.son@aam.com

Or visit the AAM website at www.aam.com.


                                                                    
           
            AMERICAN AXLE & MANUFACTURING HOLDINGS, INC.


                                                                    
           
            CONDENSED CONSOLIDATED STATEMENTS OF INCOME


                                                                                 
            
              (Unaudited)




                                                                                 Three Months Ended                                                 Twelve Months Ended


                                                                  
           
            December 31,                                      
           
             December 31,

                                                                                                                                                  ---

                                                             2020                                           2019                         2020                2019

                                                                                                                                                           ---

                                                                            
          
              (in millions, except per share data)





     Net sales                                                     $
           
            1,437.9                                     $
       1,430.0                                    $
      
      4,710.8           $
       6,530.9





     Cost of goods sold                                  1,201.4                                          1,246.6                               4,128.1                                  5,628.3






     Gross profit                                          236.5                                            183.4                                 582.7                                    902.6





     Selling, general and administrative expenses           83.3                                             90.0                                 313.9                                    364.7





     Amortization of intangible assets                      21.6                                             21.8                                  86.6                                     95.4





     Impairment charges                                        -                                           440.0                                 510.0                                    665.0





     Restructuring and acquisition-related costs            28.6                                             21.8                                  67.2                                     57.8





     (Gain) loss on sale of business                           -                                            21.3                                   1.0                                     21.3






     Operating income (loss)                               103.0                                          (411.5)                               (396.0)                                  (301.6)





     Interest expense                                     (52.3)                                          (53.4)                              (212.3)                                  (217.3)





     Interest income                                         2.4                                              2.4                                  11.6                                      5.8





     Other income (expense)



     Debt refinancing and redemption costs                 (1.2)                                           (0.9)                                (7.9)                                   (8.4)



     Gain on bargain purchase of business                      -                                            10.8                                                                          10.8



     Pension settlement charge                             (0.5)                                           (9.8)                                (0.5)                                   (9.8)



     Other, net                                            (1.4)                                           (3.5)                                (5.2)                                  (12.5)






     Income (loss) before income taxes                      50.0                                          (465.9)                               (610.3)                                  (533.0)





     Income tax expense (benefit)                           13.9                                           (11.5)                               (49.2)                                  (48.9)






     Net income (loss)                                      36.1                                          (454.4)                               (561.1)                                  (484.1)






     Net income attributable to noncontrolling interests   (0.1)                                                                                (0.2)                                   (0.4)






     Net income (loss) attributable to AAM                            $
          
             36.0                                     $
       (454.4)                                   $
      
      (561.3)          $
       (484.5)






     Diluted earnings (loss) per share                                $
          
             0.30                            (4.04)                                     $
      
     (4.96)                  (4.31)


                                                                     
              
                AMERICAN AXLE & MANUFACTURING HOLDINGS, INC.


                                                                        
              
                CONDENSED CONSOLIDATED BALANCE SHEETS


                                                                                     
              
                (Unaudited)




                                                                                                                                 December 31,                                     December 31,
                                                                                                                                         2020                              2019

                                                                                                                                                                           ---

                                                                                                                                                    (in millions)


                                                
              
         
                  ASSETS

                                                              ---


     
                Current assets



     Cash and cash equivalents                                                                                                                 $
           
              557.0                   $
        532.0



     Accounts receivable, net                                                                                                          793.2                               815.4



     Inventories, net                                                                                                                  323.2                               373.6



     Prepaid expenses and other                                                                                                        203.6                               136.8




     
                Total current assets                                                                                               1,877.0                             1,857.8





     Property, plant and equipment, net                                                                                              2,163.8                             2,358.4



     Deferred income taxes                                                                                                             107.8                                64.1



     Goodwill                                                                                                                          185.7                               699.1



     Other intangible assets, net                                                                                                      780.7                               864.5



     GM postretirement cost sharing asset                                                                                              237.0                               223.3



     Operating lease right-of-use asset                                                                                                116.6                               118.5



     Other assets and deferred charges                                                                                                 447.7                               458.9




     
                Total assets                                                                                                               $
           
              5,916.3                 $
        6,644.6





                                 
              
                
           LIABILITIES AND STOCKHOLDERS' EQUITY

                                                              ---


     
                Current liabilities



     Current portion of long-term debt                                                                                                          $
           
              13.7                    $
        28.7



     Accounts payable                                                                                                                  578.9                               623.5



     Accrued compensation and benefits                                                                                                 170.9                               154.4



     Deferred revenue                                                                                                                   23.4                                18.9



     Current portion of operating lease liabilities                                                                                     22.6                                21.8



     Accrued expenses and other                                                                                                        169.8                               179.1




     Total current liabilities                                                                                                         979.3                             1,026.4





     Long-term debt                                                                                                                  3,441.3                             3,612.3



     Deferred revenue                                                                                                                   91.0                                83.7



     Deferred income taxes                                                                                                              13.2                                19.6



     Long-term portion of operating lease liabilities                                                                                   94.4                                96.7



     Postretirement benefits and other long-term liabilities                                                                           923.9                               825.5




     
                Total liabilities                                                                                                  5,543.1                             5,664.2





     Total AAM stockholders' equity                                                                                                    370.5                               977.6



     Noncontrolling interests in subsidiaries                                                                                            2.7                                 2.8




     Total stockholders' equity                                                                                                        373.2                               980.4




     
                Total liabilities and stockholders' equity                                                                                 $
           
              5,916.3                 $
        6,644.6


                                                                                             
      
            AMERICAN AXLE & MANUFACTURING HOLDINGS, INC.


                                                                                            
      
            CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS


                                                                                                  
              
                (Unaudited)




                                                                                                                                 Three Months Ended                              Twelve Months Ended


                                                                                                                                    December 31,                                 December 31,



                                                                                                       2020                                              2019                 2020                 2019



                                                                                                                                   
              
              (in millions)



              
                Operating Activities



              Net income (loss)                                                                               $
              
                36.1                           $
       (454.4)                     $
        
       (561.1)   $
        (484.1)



              Adjustments to reconcile net income (loss) to net cash provided by
    operating activities



              Depreciation and amortization                                                          128.2                                               125.4                          521.9                        536.9



              Impairment charges                                                                                                                        442.9                          510.0                        667.9



              Other                                                                                   44.0                                                67.1                         (16.1)                     (161.1)




              
                Net cash provided by operating activities                                 208.3                                               181.0                          454.7                        559.6






              
                Investing activities



              Purchases of property, plant and equipment                                            (69.3)                                             (98.0)                       (215.6)                      (433.3)



              Proceeds from sale of property, plant and equipment                                      0.1                                                 3.0                            1.7                          5.0



              Acquisition of business, net of cash acquired                                                                                             (9.4)                                                     (9.4)



              Proceeds from sale of business, net                                                                                                       141.2                                                      141.2



              Other                                                                                                                                     (7.9)                         (4.5)                      (10.1)




              
                Net cash provided by (used in) investing activities                      (69.2)                                               28.9                        (218.4)                      (306.6)






              
                Financing activities



              Net debt activity                                                                    (129.2)                                             (59.9)                       (213.5)                      (192.5)



              Other                                                                                    2.3                                                                             (1.0)                       (7.5)




              
                Net cash used in financing activities                                   (126.9)                                             (59.9)                       (214.5)                      (200.0)






              Effect of exchange rate changes on cash                                                  7.5                                                 4.4                            3.2                          0.1






              
                Net increase in cash, cash equivalents and restricted cash                 19.7                                               154.4                           25.0                         53.1





              
                Cash, cash equivalents and restricted cash at beginning of year           537.3                                               377.6                          532.0                        478.9






              
                Cash, cash equivalents and restricted cash at end of year                         $
              
                557.0                             $
       532.0                        $
       
        557.0     $
         532.0


                                                                                                                                                 
              
                AMERICAN AXLE & MANUFACTURING HOLDINGS, INC.


                                                                                                                                                              
              
                SUPPLEMENTAL DATA


                                                                                                                                                                 
              
                (Unaudited)




                                                                                                                         
              The supplemental data presented below is a reconciliation of certain financial measures which is intended
                                                                                                                              to facilitate analysis of American Axle & Manufacturing Holdings, Inc. business and operating performance.




                                                                                                 
              
                Earnings before interest expense, income taxes and depreciation and amortization (EBITDA) and Adjusted EBITDA
                
                  (a)




                                                                                                                                                                              Three Months Ended                                                           Twelve Months Ended


                                                                                                                                                                                 December 31,                                                                  December 31,

                                                                                                                                                                                                                                                        ---

                                                                                                                                                    2020                                                2019                                2020                 2019

                                                                                                                                                                                                                                                               ---

                                                                                                                                                                                
              
                (in millions)





            Net income (loss)                                                                                                                              $
              
                36.1                                     $
              (454.4)                                                         $
              
         (561.1)          $
         (484.1)



            Interest expense                                                                                                                       52.3                                                  53.4                                         212.3                                                                    217.3



            Income tax expense (benefit)                                                                                                           13.9                                                (11.5)                                       (49.2)                                                                  (48.9)



            Depreciation and amortization                                                                                                         128.2                                                 125.4                                         521.9                                                                    536.9




            
                EBITDA                                                                                                                   230.5                                               (287.1)                                         123.9                                                                    221.2



            Restructuring and acquisition-related costs                                                                                            28.6                                                  21.8                                          67.2                                                                     57.8



            Debt refinancing and redemption costs                                                                                                   1.2                                                   0.9                                           7.9                                                                      8.4



            Impairment charges                                                                                                                        -                                                440.0                                         510.0                                                                    665.0



            Pension settlement                                                                                                                      0.5                                                   9.8                                           0.5                                                                      9.8



            Loss on sale of business                                                                                                                  -                                                 21.3                                           1.0                                                                     21.3



            Non-recurring items:



            Malvern fire charges, net of recoveries                                                                                                 0.7                                                                                                9.3



            Gain on bargain purchase of business                                                                                                      -                                               (10.8)                                                                                                               (10.8)



            Other                                                                                                                                     -                                                (2.4)                                                                                                                (2.4)




            
                Adjusted EBITDA                                                                                                                  $
              
                261.5                                       $
              193.5                                                            $
              
         719.8            $
          970.3





                                                                                                                                          
              
                Adjusted earnings per share
                
                  (b)




                                                                                                                                                                              Three Months Ended                                                           Twelve Months Ended


                                                                                                                                                                                 December 31,                                                                  December 31,

                                                                                                                                                                                                                                                        ---

                                                                                                                                                    2020                                                2019                                2020                 2019

                                                                                                                                                                                                                                                               ---


            Diluted earnings (loss) per share                                                                                                              $
              
                0.30                            (4.04)                                             $
              
                (4.96)                               (4.31)



            Restructuring and acquisition-related costs                                                                                            0.24                                                  0.19                                          0.60                                                                     0.51



            Debt refinancing and redemption costs                                                                                                  0.01                                                  0.01                                          0.07                                                                     0.07



            Loss on sale of business                                                                                                                  -                                                 0.19                                          0.01                                                                     0.19



            Impairment charges                                                                                                                        -                                                 3.91                                          4.51                                                                     5.92



            Pension settlement                                                                                                                     0.01                                                  0.09                                          0.01                                                                     0.09



            Non-recurring items:



            Malvern fire charges, net of recoveries                                                                                                0.01                                                                                               0.08



            Gain on bargain purchase of business                                                                                                      -                                               (0.10)                                                                                                               (0.10)



            Tax adjustments related to the CARES Act and Tax Cuts and                                                                                 -                                                                                            (0.07)                                                                  (0.08)
    Jobs Act



            Adjustments to liability for unrecognized tax benefits                                                                                    -                                                                                            (0.06)



            Other                                                                                                                                     -                                               (0.02)                                         0.14                                                                   (0.02)



            Tax effect of adjustments                                                                                                            (0.06)                                               (0.10)                                       (0.19)                                                                  (0.60)



            Adjustment for anti-dilutive effect                                                                                                       -                                                                                                                                                                    (0.05)




            
                Adjusted earnings per share                                                                                                       $
              
                0.51                                        $
              0.13                                                             $
              
         0.14             $
          1.62





             Adjusted earnings per share are based on weighted average diluted shares outstanding of 118.4 million and 116.2 million for the three months ended on December 31, 2020 and 2019, respectively, and 117.9 million and 116.1 million for the twelve months ended on December 31, 2020 and 2019, respectively.


                                                                                                                                             
              
                AMERICAN AXLE & MANUFACTURING HOLDINGS, INC.


                                                                                                                                                           
              
                SUPPLEMENTAL DATA


                                                                                                                                                              
              
                (Unaudited)




                                                                                                                     
              The supplemental data presented below is a reconciliation of certain financial measures which is intended
                                                                                                                          to facilitate analysis of American Axle & Manufacturing Holdings, Inc. business and operating performance.




                                                                                                                               
              
                Free cash flow and Adjusted free cash flow
                
                  (c)


                                                                                                                                                                                         Three Months Ended                                                  Twelve Months Ended


                                                                                                                                                                    
              
                December 31,                                
              
                December 31,

                                                                                                                                                                                                                                                         ---

                                                                                                                                                              2020                                                  2019                                2020                 2019

                                                                                                                                                                                                                                                                           ---

                                                                                                                                                                                           
              
                (in millions)



              Net cash provided by operating activities                                                                                                               $
              
                208.3                                       $
              181.0                                       $
              
                454.7            $
       559.6



              Capital expenditures net of proceeds from the sale of property, plant                                                                        (69.2)                                                 (95.0)                                      (213.9)                                                    (428.3)
    and equipment




              
                Free cash flow                                                                                                                   139.1                                                    86.0                                         240.8                                                      131.3



              Cash payments for restructuring and acquisition-related costs                                                                                  33.6                                                    30.5                                          70.6                                                       76.5



              
                Adjusted free cash flow                                                                                                                    $
              
                172.7                                       $
              116.5                                       $
              
                311.4            $
       207.8







                                                                                                                                                     
              
                Segment Financial Information




               In the first quarter of 2019, we reorganized our business to disaggregate our former Powertrain segment, with a portion moving to our Driveline segment and a portion moving to our Metal Forming segment. Additionally, in the fourth quarter of 2019 we completed the sale of our U.S. iron casting operations.  This sale
                did not include the entities that conduct AAM's casting operations in El Carmen, Mexico, which are now included in our Driveline segment.




               As a result, our business is now organized into Driveline and Metal Forming.   The Casting segment is now comprised entirely of the U.S. casting operations that were sold.  The amounts previously reported in our Casting segment for the retained operations in El Carmen, Mexico have been reclassified to our Driveline
                Segment for the periods presented.




                                                                                                                                                                                         Three Months Ended                                                  Twelve Months Ended


                                                                                                                                                                    
              
                December 31,                                
              
                December 31,

                                                                                                                                                                                                                                                         ---

                                                                                                                                                              2020                                                  2019                                2020                 2019

                                                                                                                                                                                                                                                                           ---

                                                                                                                                                                                           
              
                (in millions)



              
                Segment Sales



              Driveline                                                                                                                                             $
              
                1,105.7                                     $
              1,015.6                                     $
              
                3,635.6          $
       4,550.2



              Metal Forming                                                                                                                                 433.4                                                   401.2                                       1,439.2                                                    1,845.2



              Casting                                                                                                                                           -                                                  127.5                                                                                                   669.2




              
                Total Sales                                                                                                                    1,539.1                                                 1,544.3                                       5,074.8                                                    7,064.6



              Intersegment Sales                                                                                                                          (101.2)                                                (114.3)                                       (364.0)                                                    (533.7)




              
                Net External Sales                                                                                                                       $
              
                1,437.9                                     $
              1,430.0                                     $
              
                4,710.8          $
       6,530.9






              
                Segment Adjusted EBITDA(a)



              Driveline                                                                                                                                               $
              
                186.2                                       $
              124.9                                       $
              
                501.7            $
       610.8



              Metal Forming                                                                                                                                  75.3                                                    66.2                                         218.1                                                      316.5



              Casting                                                                                                                                           -                                                    2.4                                                                                                    43.0




              
                Total Segment Adjusted EBITDA                                                                                                              $
              
                261.5                                       $
              193.5                                       $
              
                719.8            $
       970.3


                                                                               
     
     Full Year 2021 Financial Outlook




                                                                                                                              Adjusted EBITDA



                                                                                                              Low End                             High End

                                                                                                                                                       ---

                                                                                                                               (in millions)



              Net income                                                                                                  $
              80                             $
     140



              Interest expense                                                                                   205                                         205



              Income tax expense                                                                                  20                                          35



              Depreciation and amortization                                                                      485                                         485




              Full year 2021 targeted EBITDA                                                                     790                                         865



              Restructuring and acquisition-related costs                                                         60                                          60




              
                Full year 2021 targeted Adjusted EBITDA                                                   $
     
                850                         $
     
       925





                                                                                                                          Adjusted Free Cash Flow



                                                                                                              Low End                             High End

                                                                                                                                                       ---

                                                                                                                               (in millions)



              Net cash provided by operating activities                                                                  $
              480                             $
     580



              Capital expenditures net of proceeds from the sale of property,                                  (240)                                      (240)
    plant and equipment




              Full year 2021 targeted Free Cash Flow                                                             240                                         340



              Cash payments for restructuring and acquisition-related costs                                       60                                          60




              
                Full year 2021 targeted Adjusted Free Cash Flow                                           $
     
                300                         $
     
       400




              ___________




               (a)               We define EBITDA to be earnings
                                  before interest expense, income
                                  taxes, depreciation and
                                  amortization.  Adjusted EBITDA is
                                  defined as EBITDA excluding the
                                  impact of restructuring and
                                  acquisition-related costs, debt
                                  refinancing and redemption costs,
                                  loss on sale of a business,
                                  impairment charges, pension
                                  settlements and non-recurring
                                  items. We believe that EBITDA and
                                  Adjusted EBITDA are meaningful
                                  measures of performance as they are
                                  commonly utilized by management and
                                  investors to analyze operating
                                  performance and entity valuation.
                                  Our management, the investment
                                  community and the banking
                                  institutions routinely use EBITDA
                                  and Adjusted EBITDA, together with
                                  other measures, to measure our
                                  operating performance relative to
                                  other Tier 1 automotive suppliers.
                                  We also use Segment Adjusted EBITDA
                                  as the measure of earnings to assess
                                  the performance of each segment and
                                  determine the resources to be
                                  allocated to the segments. EBITDA
                                  and Adjusted EBITDA should not be
                                  construed as income from operations,
                                  net income or cash flow from
                                  operating activities as determined
                                  under GAAP.  Other companies may
                                  calculate EBITDA and Adjusted EBITDA
                                  differently.




               (b)               We define Adjusted earnings per share
                                  to be diluted earnings per share
                                  excluding the impact of
                                  restructuring and acquisition-
                                  related costs, debt refinancing and
                                  redemption costs, loss on sale of a
                                  business, impairment charges,
                                  pension settlements and non-
                                  recurring items, including the tax
                                  effect thereon.  We believe Adjusted
                                  earnings per share is a meaningful
                                  measure as it is commonly utilized
                                  by management and investors in
                                  assessing ongoing financial
                                  performance that provides improved
                                  comparability between periods
                                  through the exclusion of certain
                                  items that management believes are
                                  not indicative of core operating
                                  performance and which may obscure
                                  underlying business results and
                                  trends.  Other companies may
                                  calculate Adjusted earnings per
                                  share differently.




               (c)               We define free cash flow to be net
                                  cash provided by operating
                                  activities less capital expenditures
                                  net of proceeds from the sale of
                                  property, plant and equipment.
                                  Adjusted free cash flow is defined
                                  as free cash flow excluding the
                                  impact of cash payments for
                                  restructuring and acquisition-
                                  related costs.  We believe free cash
                                  flow and Adjusted free cash flow are
                                  meaningful measures as they are
                                  commonly utilized by management and
                                  investors to assess our ability to
                                  generate cash flow from business
                                  operations to repay debt and return
                                  capital to our stockholders.  Free
                                  cash flow and Adjusted free cash
                                  flow are also key metrics used in
                                  our calculation of incentive
                                  compensation.  Other companies may
                                  calculate free cash flow and
                                  Adjusted free cash flow differently.

View original content to download multimedia:http://www.prnewswire.com/news-releases/aam-reports-fourth-quarter-and-full-year-2020-financial-results-301227557.html

SOURCE American Axle & Manufacturing Holdings, Inc.