
Allison Transmission (ALSN) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
814.0M
Gross Profit
402.0M
49.39%
Operating Income
256.0M
31.45%
Net Income
195.0M
23.96%
EPS (Diluted)
$2.29
Balance Sheet Metrics
Total Assets
5.4B
Total Liabilities
3.7B
Shareholders Equity
1.7B
Debt to Equity
2.22
Cash Flow Metrics
Operating Cash Flow
184.0M
Free Cash Flow
155.0M
Revenue & Profitability Trend
Allison Transmission Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 3.2B | - | 2.8B | 2.4B | 2.1B |
Cost of Goods Sold | 1.7B | - | 1.5B | 1.3B | 1.1B |
Gross Profit | 1.5B | - | 1.3B | 1.1B | 998.0M |
Gross Margin % | 47.4% | 0.0% | 46.8% | 47.7% | 48.0% |
Operating Expenses | |||||
Research & Development | 200.0M | - | 185.0M | 171.0M | 147.0M |
Selling, General & Administrative | 337.0M | - | 328.0M | 305.0M | 317.0M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 537.0M | 0 | 513.0M | 476.0M | 464.0M |
Operating Income | 992.0M | - | 784.0M | 669.0M | 534.0M |
Operating Margin % | 30.8% | 0.0% | 28.3% | 27.9% | 25.7% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 89.0M | - | 118.0M | 116.0M | 137.0M |
Other Non-Operating Income | -6.0M | - | -21.0M | 19.0M | -4.0M |
Pre-tax Income | 897.0M | - | 645.0M | 572.0M | 393.0M |
Income Tax | 166.0M | - | 114.0M | 130.0M | 94.0M |
Effective Tax Rate % | 18.5% | 0.0% | 17.7% | 22.7% | 23.9% |
Net Income | 731.0M | - | 531.0M | 442.0M | 299.0M |
Net Margin % | 22.7% | 0.0% | 19.2% | 18.4% | 14.4% |
Key Metrics | |||||
EBITDA | 1.1B | - | 956.0M | 836.0M | 678.0M |
EPS (Basic) | $8.40 | $7.48 | $5.53 | $4.13 | $2.62 |
EPS (Diluted) | $8.31 | $7.40 | $5.53 | $4.13 | $2.62 |
Basic Shares Outstanding | 87023810 | 89973262 | 96021700 | 107021792 | 114122137 |
Diluted Shares Outstanding | 87023810 | 89973262 | 96021700 | 107021792 | 114122137 |
Income Statement Trend
Allison Transmission Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 781.0M | - | 232.0M | 127.0M | 310.0M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 360.0M | - | 363.0M | 301.0M | 228.0M |
Inventory | 315.0M | - | 224.0M | 204.0M | 181.0M |
Other Current Assets | 82.0M | - | 47.0M | 39.0M | 37.0M |
Total Current Assets | 1.5B | - | 866.0M | 671.0M | 756.0M |
Non-Current Assets | |||||
Property, Plant & Equipment | 239.0M | - | 268.0M | 243.0M | 223.0M |
Goodwill | 5.0B | 3.1B | 5.2B | 5.1B | 5.1B |
Intangible Assets | 822.0M | 1.0B | 1.1B | 990.0M | 963.0M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 87.0M | - | 67.0M | 53.0M | 56.0M |
Total Non-Current Assets | 3.8B | - | 3.8B | 3.8B | 3.7B |
Total Assets | 5.3B | - | 4.7B | 4.5B | 4.5B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 212.0M | - | 195.0M | 179.0M | 157.0M |
Short-term Debt | 11.0M | - | 10.0M | 10.0M | 10.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 96.0M | - | 91.0M | 98.0M | 87.0M |
Total Current Liabilities | 506.0M | - | 480.0M | 459.0M | 373.0M |
Non-Current Liabilities | |||||
Long-term Debt | 2.4B | - | 2.5B | 2.5B | 2.5B |
Deferred Tax Liabilities | 501.0M | - | 536.0M | 514.0M | 442.0M |
Other Non-Current Liabilities | 188.0M | - | 187.0M | 247.0M | 290.0M |
Total Non-Current Liabilities | 3.2B | - | 3.3B | 3.4B | 3.3B |
Total Liabilities | 3.7B | - | 3.8B | 3.8B | 3.7B |
Equity | |||||
Common Stock | 1.0M | - | 1.0M | 1.0M | 1.0M |
Retained Earnings | -239.0M | - | -953.0M | -1.1B | -974.0M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.7B | - | 874.0M | 634.0M | 756.0M |
Key Metrics | |||||
Total Debt | 2.4B | 0 | 2.5B | 2.5B | 2.5B |
Working Capital | 1.0B | 0 | 386.0M | 212.0M | 383.0M |
Balance Sheet Composition
Allison Transmission Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 731.0M | - | 531.0M | 442.0M | 299.0M |
Depreciation & Amortization | 121.0M | - | 155.0M | 150.0M | 148.0M |
Stock-Based Compensation | 26.0M | - | 18.0M | 14.0M | 17.0M |
Working Capital Changes | -77.0M | 0 | -71.0M | -32.0M | 2.0M |
Operating Cash Flow | 785.0M | - | 635.0M | 642.0M | 561.0M |
Investing Activities | |||||
Capital Expenditures | -143.0M | - | -167.0M | -175.0M | -115.0M |
Acquisitions | -6.0M | -1.0M | -24.0M | 0 | 4.0M |
Investment Purchases | -2.0M | -5.0M | 0 | -41.0M | 0 |
Investment Sales | 0 | - | 6.0M | 4.0M | - |
Investing Cash Flow | -147.0M | -6.0M | -183.0M | -212.0M | -226.0M |
Financing Activities | |||||
Share Repurchases | -254.0M | - | -278.0M | -513.0M | -225.0M |
Dividends Paid | -87.0M | - | -80.0M | -81.0M | -78.0M |
Debt Issuance | - | - | 95.0M | 0 | 1.0B |
Debt Repayment | -104.0M | - | -102.0M | -7.0M | -1.8B |
Financing Cash Flow | -459.0M | 0 | -369.0M | -607.0M | -1.1B |
Free Cash Flow | 658.0M | - | 490.0M | 460.0M | 446.0M |
Net Change in Cash | 179.0M | -6.0M | 83.0M | -177.0M | -802.0M |
Cash Flow Trend
Allison Transmission Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
9.96
Forward P/E
9.61
Price to Book
14.00
Price to Sales
2.28
PEG Ratio
1.26
Profitability Ratios
Profit Margin
23.81%
Operating Margin
27.33%
Return on Equity
47.08%
Return on Assets
12.19%
Financial Health
Current Ratio
3.36
Debt to Equity
395.90
Beta
0.96
Per Share Data
EPS (TTM)
$8.76
Book Value per Share
$6.23
Revenue per Share
$37.43
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
alsn | 7.3B | 9.96 | 14.00 | 47.08% | 23.81% | 395.90 |
O'Reilly Automotive | 87.4B | 36.94 | -71.82 | -174.09% | 14.16% | -6.75 |
AutoZone | 69.1B | 27.93 | -17.25 | -56.06% | 13.56% | -3.17 |
BorgWarner | 9.1B | 39.47 | 1.53 | 4.44% | 1.50% | 67.18 |
Autoliv | 9.2B | 13.18 | 3.74 | 29.89% | 6.83% | 89.36 |
LKQ | 7.9B | 11.16 | 1.21 | 11.21% | 5.04% | 90.49 |
Financial data is updated regularly. All figures are in the company's reporting currency.