vs
AMERICAN AXLE & MANUFACTURING HOLDINGS INC（AXL）とNiSource（NI）の財務データ比較。上の社名をクリックして会社を切り替えられます
NiSourceの直近四半期売上が大きい（$1.9B vs $1.4B、AMERICAN AXLE & MANUFACTURING HOLDINGS INCの約1.4倍）。NiSourceの純利益率が高く（13.7% vs -5.4%、差は19.1%）。NiSourceの前年同期比売上増加率が高い（22.5% vs 0.2%）。AMERICAN AXLE & MANUFACTURING HOLDINGS INCの直近四半期フリーキャッシュフローが多い（$54.7M vs $-133.7M）。過去8四半期でNiSourceの売上複合成長率が高い（7.2% vs -7.2%）
アメリカン・アクスル＆マニュファクチャリング・ホールディングスはミシガン州デトロイトに本社を置くアメリカ企業で、自動車のドライブライン・駆動系部品およびシステムの製造を事業としており、世界中の自動車メーカーに核心部品を供給しています。
NiSource Inc.は米国最大級の全面規制対象の公益事業会社で、本社をインディアナ州メリルビルに置き、従業員は8000人を超えます。現地ブランドのColumbia GasとNIPSCOを通じて6州の約350万の天然ガス顧客、50万の電力顧客にサービスを提供し、2018年時点でインディアナ州唯一の地場公益事業会社です。
AXL vs NI — 直接比較
損益計算書 — Q4 FY2025 vs Q4 FY2025
| 指標 | | |
|---|---|---|
| 売上 | $1.4B | $1.9B |
| 純利益 | $-75.3M | $257.8M |
| 粗利率 | 10.2% | — |
| 営業利益率 | -2.4% | 27.3% |
| 純利益率 | -5.4% | 13.7% |
| 売上前年比 | 0.2% | 22.5% |
| 純利益前年比 | -449.6% | 15.1% |
| EPS（希薄化後） | $-0.62 | $0.53 |
緑 = その指標でリード。会計年度がずれている場合は期間が異なる場合あり
8四半期 売上・利益トレンド
並べて比較する四半期履歴。決算期がずれていても暦四半期で整列
| Q4 25 | $1.4B | $1.9B | ||
| Q3 25 | $1.5B | $1.2B | ||
| Q2 25 | $1.5B | $1.2B | ||
| Q1 25 | $1.4B | $2.1B | ||
| Q4 24 | $1.4B | $1.5B | ||
| Q3 24 | $1.5B | $1.0B | ||
| Q2 24 | $1.6B | $1.1B | ||
| Q1 24 | $1.6B | $1.6B |
| Q4 25 | $-75.3M | $257.8M | ||
| Q3 25 | $9.2M | $94.7M | ||
| Q2 25 | $39.3M | $102.2M | ||
| Q1 25 | $7.1M | $474.8M | ||
| Q4 24 | $-13.7M | $223.9M | ||
| Q3 24 | $10.0M | $85.7M | ||
| Q2 24 | $18.2M | $85.8M | ||
| Q1 24 | $20.5M | $365.0M |
| Q4 25 | 10.2% | — | ||
| Q3 25 | 12.6% | — | ||
| Q2 25 | 13.1% | — | ||
| Q1 25 | 12.3% | — | ||
| Q4 24 | 11.2% | — | ||
| Q3 24 | 11.4% | — | ||
| Q2 24 | 13.3% | — | ||
| Q1 24 | 12.4% | — |
| Q4 25 | -2.4% | 27.3% | ||
| Q3 25 | 3.2% | 24.0% | ||
| Q2 25 | 3.6% | 21.1% | ||
| Q1 25 | 3.0% | 35.3% | ||
| Q4 24 | 2.6% | 27.1% | ||
| Q3 24 | 2.8% | 20.9% | ||
| Q2 24 | 5.3% | 22.5% | ||
| Q1 24 | 4.8% | 35.5% |
| Q4 25 | -5.4% | 13.7% | ||
| Q3 25 | 0.6% | 7.6% | ||
| Q2 25 | 2.6% | 8.2% | ||
| Q1 25 | 0.5% | 22.1% | ||
| Q4 24 | -1.0% | 14.5% | ||
| Q3 24 | 0.7% | 8.2% | ||
| Q2 24 | 1.1% | 8.1% | ||
| Q1 24 | 1.3% | 22.2% |
| Q4 25 | $-0.62 | $0.53 | ||
| Q3 25 | $0.07 | $0.20 | ||
| Q2 25 | $0.32 | $0.22 | ||
| Q1 25 | $0.06 | $1.00 | ||
| Q4 24 | $-0.11 | $0.47 | ||
| Q3 24 | $0.08 | $0.19 | ||
| Q2 24 | $0.15 | $0.19 | ||
| Q1 24 | $0.17 | $0.77 |
貸借対照表と財務力
直近四半期の流動性・レバレッジ・純資産のスナップショット
| 指標 | | |
|---|---|---|
| 現金・短期投資手元流動性 | $708.9M | $110.1M |
| 総負債低いほど良い | $4.0B | $15.5B |
| 株主資本純資産 | $640.0M | $9.5B |
| 総資産 | $6.7B | $35.9B |
| 負債/資本比率低いほどレバレッジが低い | 6.31× | 1.64× |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $708.9M | $110.1M | ||
| Q3 25 | $714.1M | $95.0M | ||
| Q2 25 | $586.5M | $335.4M | ||
| Q1 25 | $549.2M | $259.4M | ||
| Q4 24 | $552.9M | $156.6M | ||
| Q3 24 | $542.5M | $126.2M | ||
| Q2 24 | $519.9M | $101.2M | ||
| Q1 24 | $469.8M | $102.2M |
| Q4 25 | $4.0B | $15.5B | ||
| Q3 25 | $2.6B | $14.5B | ||
| Q2 25 | $2.6B | $14.5B | ||
| Q1 25 | $2.6B | $12.8B | ||
| Q4 24 | $2.6B | $12.1B | ||
| Q3 24 | $2.6B | $12.1B | ||
| Q2 24 | $2.7B | $12.8B | ||
| Q1 24 | $2.7B | $11.7B |
| Q4 25 | $640.0M | $9.5B | ||
| Q3 25 | $718.4M | $9.1B | ||
| Q2 25 | $673.0M | $8.9B | ||
| Q1 25 | $596.3M | $8.9B | ||
| Q4 24 | $562.8M | $8.7B | ||
| Q3 24 | $616.3M | $8.3B | ||
| Q2 24 | $609.6M | $7.9B | ||
| Q1 24 | $621.4M | $7.9B |
| Q4 25 | $6.7B | $35.9B | ||
| Q3 25 | $5.3B | $34.4B | ||
| Q2 25 | $5.3B | $34.0B | ||
| Q1 25 | $5.1B | $33.1B | ||
| Q4 24 | $5.1B | $31.8B | ||
| Q3 24 | $5.3B | $30.8B | ||
| Q2 24 | $5.3B | $29.9B | ||
| Q1 24 | $5.4B | $29.3B |
| Q4 25 | 6.31× | 1.64× | ||
| Q3 25 | 3.61× | 1.59× | ||
| Q2 25 | 3.86× | 1.63× | ||
| Q1 25 | 4.38× | 1.44× | ||
| Q4 24 | 4.58× | 1.39× | ||
| Q3 24 | 4.28× | 1.45× | ||
| Q2 24 | 4.42× | 1.63× | ||
| Q1 24 | 4.40× | 1.48× |
キャッシュフローと資本効率
再投資後に実際に生み出すキャッシュ。純利益より操作が難しい
| 指標 | | |
|---|---|---|
| 営業キャッシュフロー直近四半期 | $120.5M | $712.6M |
| フリーキャッシュフロー営業CF - 設備投資 | $54.7M | $-133.7M |
| FCFマージンFCF / 売上 | 4.0% | -7.1% |
| 設備投資強度設備投資 / 売上 | 4.8% | 44.9% |
| キャッシュ転換率営業CF / 純利益 | — | 2.76× |
| 直近12ヶ月FCF直近4四半期 | $155.1M | $-420.0M |
8四半期トレンド — 暦四半期で整列
| Q4 25 | $120.5M | $712.6M | ||
| Q3 25 | $143.3M | $467.9M | ||
| Q2 25 | $91.9M | $495.4M | ||
| Q1 25 | $55.9M | $686.4M | ||
| Q4 24 | $151.2M | $539.8M | ||
| Q3 24 | $143.6M | $340.0M | ||
| Q2 24 | $142.8M | $445.5M | ||
| Q1 24 | $17.8M | $456.2M |
| Q4 25 | $54.7M | $-133.7M | ||
| Q3 25 | $79.2M | $-172.6M | ||
| Q2 25 | $34.6M | $-162.8M | ||
| Q1 25 | $-13.4M | $49.1M | ||
| Q4 24 | $73.2M | $-220.2M | ||
| Q3 24 | $70.4M | $-294.7M | ||
| Q2 24 | $94.0M | $-184.3M | ||
| Q1 24 | $-30.2M | $-133.3M |
| Q4 25 | 4.0% | -7.1% | ||
| Q3 25 | 5.3% | -13.9% | ||
| Q2 25 | 2.3% | -13.1% | ||
| Q1 25 | -0.9% | 2.3% | ||
| Q4 24 | 5.3% | -14.3% | ||
| Q3 24 | 4.7% | -28.2% | ||
| Q2 24 | 5.8% | -17.5% | ||
| Q1 24 | -1.9% | -8.1% |
| Q4 25 | 4.8% | 44.9% | ||
| Q3 25 | 4.3% | 51.6% | ||
| Q2 25 | 3.7% | 52.8% | ||
| Q1 25 | 4.9% | 29.6% | ||
| Q4 24 | 5.6% | 49.4% | ||
| Q3 24 | 4.9% | 60.7% | ||
| Q2 24 | 3.0% | 59.7% | ||
| Q1 24 | 3.0% | 35.9% |
| Q4 25 | — | 2.76× | ||
| Q3 25 | 15.58× | 4.94× | ||
| Q2 25 | 2.34× | 4.85× | ||
| Q1 25 | 7.87× | 1.45× | ||
| Q4 24 | — | 2.41× | ||
| Q3 24 | 14.36× | 3.97× | ||
| Q2 24 | 7.85× | 5.19× | ||
| Q1 24 | 0.87× | 1.25× |
財務フロー比較
売上 → 粗利 → 営業利益 → 純利益のサンキー図
セグメント別売上内訳
AXL
| Driveline | $748.4M | 54% |
| Other | $345.7M | 25% |
| Metal Forming | $289.8M | 21% |
NI
| Residential | $703.6M | 37% |
| Ni Source Electric Generation And Power Delivery | $525.6M | 28% |
| NIPSCO Gas Distribution | $348.1M | 18% |
| Commercial | $235.9M | 13% |
| Industrial | $45.9M | 2% |
| Offsystem | $16.9M | 1% |
| Misc. | $9.6M | 1% |
| Related Party | $3.3M | 0% |
