Cash generation remains highly inconsistent, evidenced by an OCF/NI ratio of -1.60 in 2025Q4 and a history of volatile free cash flow that swung from $130.4 million in 2023Q3 to a negative $13.4 million in 2025Q1.
| Metric | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 |
|---|
| Cash from Operations | 411.6M | 455.4M | 396.1M | 448.9M | 538.4M | 454.7M | 559.6M | 771.5M | 647M | 407.6M | 377.6M | 318.4M | 223M | -175.5M | -56.3M | 240.3M | 17.3M | -163.1M | 367.9M | 185.7M | 280.4M | 453.2M | 496.9M | 384.2M | 232.8M | 252.2M | 310.3M | 81.4M |
| Operating CF Margin % | 7.05% | 7.44% | 6.52% | 7.74% | 10.44% | 9.65% | 8.57% | 10.61% | 10.33% | 10.32% | 9.67% | 8.61% | 6.95% | -5.99% | -2.18% | 10.53% | 1.14% | -7.73% | 11.33% | 5.82% | 8.28% | 12.59% | 13.49% | 11.04% | 7.49% | 8.22% | 10.51% | 3.99% |
| Operating CF Growth % | -9.62% | 14.97% | -11.76% | -16.62% | 18.41% | -18.75% | -27.47% | 19.24% | 58.73% | 7.94% | 18.59% | 42.78% | 227.07% | -211.72% | -123.43% | 1289.02% | 110.61% | -144.33% | 98.12% | -33.77% | -38.13% | -8.79% | 29.33% | 65.03% | -7.69% | -18.72% | 281.2% | - |
| Net Income | -75.3M | 33.8M | -33.6M | 64.3M | 5.7M | -561.1M | -484.1M | -56.8M | 337.5M | 240.7M | 235.6M | 143M | 94.5M | 366.7M | 137.1M | 114.5M | -253.3M | -1.22B | 37M | -222.5M | 56M | 159.5M | 197.1M | 176.1M | 114.9M | 129.2M | 115.6M | 3.5M |
| Depreciation & Amortization | 459.5M | 469.7M | 487.2M | 492.1M | 544.3M | 521.9M | 536.9M | 528.8M | 428.5M | 201.8M | 198.4M | 199.9M | 177M | 152.2M | 139.4M | 131.6M | 134.7M | 199.5M | 229.4M | 206M | 185.1M | 171.1M | 163.1M | 145.8M | 126.6M | 107.9M | 89.5M | 71.7M |
| Stock-Based Compensation | 0 | 0 | 13.4M | 17.7M | 0 | 19.4M | 22.4M | 27.9M | 43.4M | 21M | 15.9M | 9.7M | 10.8M | 2.4M | 4.5M | 9.4M | 13.6M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 0 | -31.9M | -45.7M | -29.5M | -27.2M | -34.1M | -94.6M | -35M | -154.2M | 33.2M | 26.4M | -9.2M | -18.7M | -343.8M | 17.2M | -8M | -18.9M | 82.5M | -47.4M | -184M | -1.1M | 46.3M | 20.4M | 58.7M | 40.2M | 30.5M | 9.8M | 2.6M |
| Other Non-Cash Items | 27.4M | 21.9M | -10.9M | 6M | 56.4M | 523.8M | 682.1M | 490.9M | 600K | -4.9M | -20.6M | 29.2M | 12.2M | -203M | -29.7M | -17.2M | 78.1M | 612.5M | 91.8M | 209.4M | 84.6M | 104.8M | 54.5M | 13.2M | 16.4M | 21.5M | 47.9M | 100K |
| Working Capital Changes | 0 | -38.1M | -14.3M | -101.7M | -40.8M | -15.2M | -103.1M | -184.3M | -8.8M | -84.2M | -78.1M | -54.2M | -52.8M | -150M | -324.8M | 10M | 63.1M | 162.7M | 51.6M | 55.7M | -44.2M | -28.5M | 61.8M | -9.6M | -65.3M | -36.9M | 47.5M | -16.8M |
| Change in Receivables | 0 | 70.3M | 7.2M | -38.7M | 23.1M | 28.9M | 63.9M | 56.1M | -44.9M | -19.3M | -17.9M | -78.3M | -300K | -130.6M | -189.9M | -14.8M | 118.9M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | 17.1M | -13.2M | -16.2M | -87.7M | 53.7M | 56.1M | -83.1M | 2.5M | 12.2M | 11.2M | 10.9M | -42.5M | -49.9M | -50.2M | -38.9M | 19.6M | 52.6M | -28.4M | 1.1M | -10.6M | -23.7M | 4.1M | -15.9M | 1.2M | -28.8M | 12.7M | -27M |
| Change in Payables | 0 | -64.2M | 58.6M | 61.1M | 62.7M | 0 | -97.7M | 7.5M | -12.6M | -14.2M | -2.1M | 13.7M | 66.3M | 60.9M | 37.1M | 41.9M | -50.7M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -169.6M | -254.8M | -184.5M | -243M | -161.1M | -218.4M | -306.6M | -478.2M | -1.38B | -227.7M | -188.1M | -195.3M | -218.7M | -185.4M | -184.1M | -107M | -73.3M | -231.7M | -186.5M | -323.6M | -305.7M | -240.2M | -232.1M | -252.9M | -375.5M | -381M | -354.1M | -251.5M |
| Capital Expenditures | -256.5M | -248M | -194.6M | -171.4M | -181.2M | -215.7M | -433.3M | -524.7M | -477.7M | -223M | -193.5M | -206.5M | -251.9M | -207.6M | -176.5M | -116.1M | -141.5M | -140.2M | -186.5M | -286.6M | -305.7M | -240.2M | -232.1M | -252.9M | -375.5M | -381M | -541.1M | -251.5M |
| CapEx % of Revenue | 4.39% | 4.05% | 3.2% | 2.95% | 3.51% | 4.58% | 6.63% | 7.22% | 7.62% | 5.65% | 4.96% | 5.59% | 7.85% | 7.08% | 6.83% | 5.09% | 9.3% | 6.65% | 5.74% | 8.98% | 9.02% | 6.67% | 6.3% | 7.27% | 12.08% | 12.41% | 18.32% | 12.32% |
| Acquisitions | -2.5M | -3.3M | -1.6M | -88.9M | -1.9M | -4.4M | 131.8M | 45.8M | -895.5M | -5.6M | -800K | 0 | 0 | 0 | -16.5M | -2.2M | -10.2M | -10.7M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 89.4M | -1.1M | 14.9M | 17.3M | 23.1M | 1.7M | -5.1M | 700K | -4.9M | -6.4M | 5.4M | 11.2M | 33.2M | 22.2M | 8.9M | 4.9M | 5.5M | -80.8M | 0 | -37M | 0 | 0 | 0 | 0 | 0 | 0 | 187M | 0 |
| Cash from Financing | 1.4B | -156.2M | -205.5M | -217.2M | -401.4M | -214.5M | -200M | -184.5M | 615.6M | 18.4M | -143.6M | -21.4M | 88.8M | 253.5M | 167.2M | -66.4M | 29.4M | 254.5M | 148.3M | 147.3M | 14.8M | -211.3M | -262.6M | -133.2M | 120.2M | 24.1M | 179.5M | 157.4M |
| Debt Issued (Net) | 0 | -150.1M | -177.2M | -183.9M | -392.1M | -200.8M | -189.2M | -171.6M | 712.7M | 23.3M | -140.2M | -22M | 104.8M | 273.9M | 173.6M | -61.9M | -108M | 274.3M | 164.8M | 180.5M | 40.6M | -21.2M | -287.7M | -145.6M | 61.6M | 45.7M | 82M | 157.1M |
| Equity Issued (Net) | 0 | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -300K | -400K | -1000K | -100K | -1000K | 1000K | -100K | 1000K | 1000K | 1000K | -1000K | 1000K | 1000K | 1000K | -1000K | 1000K | 300K |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18.3M | -31.8M | -31M | -30.4M | -23M | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | -2.8M | -14.7M | -1.9M | -4.3M | -2.7M | -7.5M | -3.7M | -7M | -5.2M | -3.1M | -300K | -400K | -5.9M | -100K | -1.3M | -900K | -100K | -2M | -100K | 0 | -171M | 0 | 0 | 0 | -21.3M | 0 | 0 |
| Other Financing | 1.4B | -3.3M | -13.6M | -31.4M | -5M | -11M | -3.3M | -9.2M | -90.1M | 300K | -300K | 900K | -15.6M | -14.5M | -6.3M | -3.2M | 31.3M | -1.4M | 3.8M | -3.4M | 0 | -9.7M | 0 | 0 | 900K | -1.4M | -10.3M | -100K |
| Net Change in Cash | 1.65B | 33M | 8.4M | -18.7M | -26.8M | 25M | 53.1M | 102.1M | -104.4M | 198.7M | 33.3M | 95.2M | 91.6M | -106.8M | -75.4M | 66.5M | -20.7M | -144.8M | 330.1M | 9.8M | -10.7M | 2M | 3M | -2.9M | -22.9M | -105M | 135.7M | 157.4M |
| Free Cash Flow | 155.1M | 207.4M | 201.5M | 277.5M | 357.2M | 239M | 126.3M | 246.8M | 169.3M | 184.6M | 184.1M | 111.9M | -28.9M | -383.1M | -232.8M | 124.2M | -124.2M | -303.3M | 181.4M | -100.9M | -25.3M | 213M | 264.8M | 131.3M | -142.7M | -128.8M | -230.8M | -170.1M |
| FCF Margin % | 2.66% | 3.39% | 3.31% | 4.78% | 6.93% | 5.07% | 1.93% | 3.39% | 2.7% | 4.68% | 4.72% | 3.03% | -0.9% | -13.07% | -9.01% | 5.44% | -8.16% | -14.38% | 5.58% | -3.16% | -0.75% | 5.92% | 7.19% | 3.77% | -4.59% | -4.2% | -7.82% | -8.34% |
| FCF Growth % | -25.22% | 2.93% | -27.39% | -22.31% | 49.46% | 89.23% | -48.83% | 45.78% | -8.29% | 0.27% | 64.52% | 487.2% | 92.46% | -64.56% | -287.44% | 200% | 59.05% | -267.2% | 279.78% | -298.81% | -111.88% | -19.56% | 101.68% | 192.01% | -10.79% | 44.19% | -35.68% | - |
| FCF per Share | 1.31 | 1.70 | 1.73 | 2.40 | 3.03 | 2.11 | 1.12 | 2.21 | 1.65 | 2.40 | 2.41 | 1.47 | -0.38 | -5.11 | -3.09 | 1.67 | -2.36 | -5.88 | 3.44 | -2.00 | -0.50 | 3.98 | 4.97 | 2.52 | -2.93 | -2.59 | -4.67 | -3.89 |
| FCF Conversion (FCF/Net Income) | -20.89x | 13.01x | -11.79x | 6.98x | 91.25x | -0.81x | -1.16x | -13.42x | 1.92x | 1.69x | 1.60x | 2.23x | 2.36x | -0.48x | -0.39x | 2.08x | -0.07x | 0.13x | 9.94x | -0.83x | 5.01x | 2.84x | 2.52x | 2.18x | 2.03x | 1.95x | 2.68x | 23.26x |
| Interest Paid | 0 | 184.6M | 186.4M | 172.6M | 184.9M | 192.4M | 205.4M | 199.7M | 182.7M | 87.2M | 93.8M | 91.1M | 123.2M | 88.9M | 73.1M | 0 | 80M | 75.9M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 49.5M | 54.9M | 40.4M | 26.6M | 2.1M | 57.1M | 46M | 31.9M | 48.6M | 11.3M | 11.3M | 11.6M | 14.7M | 10.9M | 0 | 3.8M | 4.8M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
High OEM Customer Concentration
According to the provided financial data, AXL exhibits a persistent divergence between net income and operating cash flow, evidenced by an OCF/NI ratio that reached -1.60 in 2025Q4, suggesting that reported earnings are frequently decoupled from the actual cash-generating capacity of the underlying manufacturing operations.
The extreme volatility in the OCF/NI ratio indicates that non-cash charges and accounting accruals are heavily distorting the bottom line. Investors should monitor whether this gap reflects recurring impairment charges or aggressive capitalization policies that mask the true cost of maintaining legacy ICE-focused production assets.
As reported in recent financial statements, AXL's free cash flow trajectory remains highly erratic, swinging from a peak of $130.4 million in 2023Q3 to a negative $13.4 million in 2025Q1, which underscores the company's struggle to maintain consistent cash generation amidst cyclical automotive production shifts.
The inability to sustain positive free cash flow margins suggests that the company's high fixed-cost base consumes the majority of operating inflows. This lack of FCF consistency may limit management's ability to self-fund the necessary R&D for the transition toward electric drive units.
Based on the company's reported figures, capital expenditures have remained elevated, with CapEx/Revenue ratios consistently hovering between 3.0% and 5.6% over the last ten quarters, indicating a heavy reliance on continuous reinvestment to maintain aging forging and machining infrastructure in a low-margin environment.
The persistent level of capital intensity suggests that AXL is forced to prioritize maintenance spending over growth initiatives. This capital burden appears to be a structural headwind that prevents the company from achieving the free cash flow conversion rates seen in more efficient industry peers.
Analysis of the cash flow statements reveals significant working capital volatility, including a $128.3 million outflow in 2024Q1 followed by a $62.1 million inflow in 2024Q4, which suggests that AXL's cash position is highly sensitive to the inventory and payment cycles of its primary OEM customers.
These dramatic fluctuations in working capital suggest that the company lacks control over its cash conversion cycle, likely due to its subordinate position in the supply chain. Such instability warrants further investigation into whether these swings are driven by seasonal production adjustments or underlying supply chain inefficiencies.
Quick answers to the most common questions about buying AXL stock.
American Axle & Manufacturing Holdings, Inc. (AXL) generated $411.6M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
American Axle & Manufacturing Holdings, Inc. (AXL) generated $155.1M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
American Axle & Manufacturing Holdings, Inc. (AXL) spent $256.5M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.