Allison Transmission Holdings Inc
Business
Allison Transmission Holdings Inc designs and manufactures propulsion solutions for commercial and defense vehicles and is the largest global manufacturer of medium- and heavy-duty fully automatic transmissions. It offers fully automatic transmissions, electric hybrid and fully electric propulsion systems, remanufactured transmissions, Allison-branded service parts, support equipment, aluminum die cast components and related engineering and support services. Key business segments include on-highway, off-highway, defense, and service parts/support equipment and other aftermarket offerings. The company sells globally across North America, Asia-Pacific, EMEA and South America through OEM customers and an independent distributor and dealer network.
Summary from filing dated 2025-02-13
Financials
Consolidated Statement of Income
| Concept | Trend | FY 2025 2025-12-31 | FY 2024 2024-12-31 | FY 2023 2023-12-31 | FY 2022 2022-12-31 | FY 2021 2021-12-31 |
|---|---|---|---|---|---|---|
| Net sales | 3,010 | 3,225 | 3,035 | 2,769 | 2,402 | |
| Cost of sales | 1,547 | 1,696 | 1,565 | 1,472 | 1,257 | |
| Gross profit | 1,463 | 1,529 | 1,470 | 1,297 | 1,145 | |
| Selling, general and administrative | 380 | 336 | 357 | 328 | 305 | |
| Engineering - research and development | 174 | 200 | 194 | 185 | 171 | |
| Loss associated with impairment of long-lived assets | 29 | 1 | 0 | — | — | |
| Operating income | 880 | 992 | 919 | 784 | 669 | |
| Interest expense, net | −92 | −89 | −107 | −118 | −116 | |
| Other income (expense), net | 16 | −6 | 15 | −21 | 19 | |
| Income before income taxes | 804 | 897 | 827 | 645 | 572 | |
| Income tax expense | −181 | −166 | −154 | −114 | −130 | |
| Net income | 623 | 731 | 673 | 531 | 442 | |
| Basic earnings per share attributable to common stockholders | 7.42 | 8.4 | 7.48 | 5.53 | 4.13 | |
| Diluted earnings per share attributable to common stockholders | 7.33 | 8.31 | 7.4 | 5.53 | 4.13 | |
| Foreign currency translation | 17 | −13 | 2 | −10 | −8 | |
| Pension and OPEB liability adjustment | −17 | −1 | −7 | 22 | 2 | |
| Interest rate swaps | −5 | −6 | −4 | 39 | 22 | |
| Total other comprehensive (loss) income, net of tax | −5 | −20 | −9 | 51 | 16 | |
| Comprehensive income, net of tax | 618 | 711 | 664 | 582 | 458 |
Consolidated Balance Sheet
| Concept | Trend | FY 2025 2025-12-31 | FY 2024 2024-12-31 | FY 2023 2023-12-31 | FY 2022 2022-12-31 | FY 2021 2021-12-31 |
|---|---|---|---|---|---|---|
| Cash and cash equivalents | 1,495 | 781 | 555 | 232 | 127 | |
| Accounts receivable net of allowance for doubtful accounts of $1 | 333 | 360 | 356 | 363 | 301 | |
| Inventories | 316 | 315 | 276 | 224 | 204 | |
| Other current assets | 89 | 82 | 63 | 47 | 39 | |
| Total Current Assets | 2,233 | 1,538 | 1,250 | 866 | 671 | |
| Marketable securities | 24 | 11 | 20 | 22 | 46 | |
| Property, plant and equipment, net | 862 | 803 | 774 | 763 | 706 | |
| Intangible assets, net | 794 | 822 | 833 | 878 | 917 | |
| Goodwill | 2,075 | 2,075 | 2,076 | 2,075 | 2,064 | |
| Other non-current assets | 94 | 87 | 72 | 67 | 53 | |
| TOTAL ASSETS | 6,082 | 5,336 | 5,025 | 4,671 | 4,457 | |
| Accounts payable | 190 | 212 | 210 | 195 | 179 | |
| Product warranty liability | 34 | 31 | 32 | 33 | 33 | |
| Current portion of long-term debt | 5 | 5 | 6 | 6 | 6 | |
| Deferred revenue | 34 | 41 | 41 | 38 | 37 | |
| Other current liabilities | 197 | 217 | 212 | 208 | 204 | |
| Total Current Liabilities | 460 | 506 | 501 | 480 | 459 | |
| Product warranty liability | 50 | 36 | 27 | 24 | 20 | |
| Deferred revenue | 103 | 95 | 89 | 93 | 99 | |
| Long-term debt | 2,885 | 2,395 | 2,497 | 2,501 | 2,504 | |
| Deferred income taxes | 557 | 501 | 519 | 536 | 514 | |
| Other non-current liabilities | 160 | 152 | 159 | 163 | 227 | |
| TOTAL LIABILITIES | 4,215 | 3,685 | 3,792 | 3,797 | 3,823 | |
| Commitments and Contingencies | — | — | — | — | — | |
| Preferred stock, $0.01 par value, 100,000,000 shares authorized, none issued and outstanding | 0 | 0 | 0 | 0 | 0 | |
| Paid in capital | 1,960 | 1,940 | 1,891 | 1,848 | 1,832 | |
| Accumulated deficit | −38 | −239 | −628 | −953 | −1,126 | |
| Accumulated other comprehensive loss, net of tax | −56 | −51 | −31 | −22 | −73 | |
| TOTAL STOCKHOLDERS EQUITY | 1,867 | 1,651 | 1,233 | 874 | 634 | |
| TOTAL LIABILITIES & STOCKHOLDERS EQUITY | 6,082 | 5,336 | 5,025 | 4,671 | 4,457 |
Consolidated Statement of Cash Flows
| Concept | Trend | FY 2025 2025-12-31 | FY 2024 2024-12-31 | FY 2023 2023-12-31 | FY 2022 2022-12-31 | FY 2021 2021-12-31 |
|---|---|---|---|---|---|---|
| Depreciation of property, plant and equipment | 117 | 111 | 109 | 109 | 104 | |
| Deferred income taxes | 64 | −17 | −17 | −4 | 64 | |
| Stock-based compensation | 27 | 26 | 22 | 18 | 14 | |
| Unrealized (gain) loss on marketable securities | −12 | 9 | 1 | 22 | −4 | |
| Amortization of deferred financing costs | 8 | 3 | 4 | 4 | 4 | |
| Amortization of intangible assets | 7 | 10 | 45 | 46 | 46 | |
| Unrealized loss on foreign exchange | 3 | 1 | 0 | 6 | — | |
| Pension plan settlement loss | 0 | 4 | 0 | 0 | — | |
| Technology-related investments loss (gain) | 0 | 2 | −3 | −6 | — | |
| Other | −3 | −3 | 1 | 2 | 0 | |
| Accounts receivable | 34 | −8 | 7 | −70 | −78 | |
| Inventories | 3 | −44 | −52 | −25 | −26 | |
| Accounts payable | −36 | 1 | 21 | 15 | 24 | |
| Other assets and liabilities | −28 | −26 | −27 | 9 | 48 | |
| Net cash provided by operating activities | 836 | 801 | 784 | 657 | 635 | |
| Additions of long-lived assets | −175 | −143 | −125 | −167 | −175 | |
| Investment in equity method investee | −5 | −6 | −1 | −1 | 0 | |
| Investment in debt securities | −3 | 0 | 0 | — | — | |
| Investment in equities without a readily determinable fair value | −1 | −2 | −5 | 0 | 0 | |
| Proceeds from sale of assets | 0 | 4 | 0 | 2 | 0 | |
| Proceeds from technology-related investments | 0 | 0 | 2 | 6 | 4 | |
| Net cash used for investing activities | −184 | −147 | −129 | −183 | −212 | |
| Issuance of long-term debt | 500 | 0 | 0 | — | — | |
| Repurchases of common stock | −328 | −254 | −263 | −278 | −513 | |
| Dividend payments | −91 | −87 | −83 | −80 | −81 | |
| Taxes paid related to net share settlement of equity awards | −15 | −10 | −7 | −4 | −3 | |
| Debt financing fees | −12 | −4 | 0 | 0 | 0 | |
| Proceeds from exercise of stock options | 8 | 32 | 28 | 2 | 3 | |
| Payments on long-term debt | −5 | −104 | −7 | −7 | −7 | |
| Net cash provided by (used for) financing activities | 57 | −427 | −332 | −367 | −604 | |
| Effect of exchange rate changes on cash | 5 | −1 | 0 | −2 | −2 | |
| Net increase in cash and cash equivalents | 714 | 226 | 323 | 105 | −183 | |
| Income tax paid, federal, after refund received | −84 | −162 | −163 | — | — | |
| Income tax paid, state and local, after refund received | −10 | −14 | −20 | — | — | |
| Income tax paid, foreign, after refund received | −13 | −14 | −11 | — | — | |
| Interest paid | −120 | −124 | −131 | −117 | −103 | |
| Interest received from interest rate swaps | 6 | 12 | 12 | 1 | 0 | |
| Capital expenditures in liabilities | 20 | 9 | 4 | 11 | 9 |