XML 26 R40.htm IDEA: XBRL DOCUMENT v2.4.0.8
Supplemental Guarantor Condensed Consolidating Statements of Income (Details) (USD $)
In Millions, unless otherwise specified
 3 Months Ended 9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Sep. 30, 2014
Sep. 30, 2013
Net sales        
External $ 950.8 $ 820.8 $ 2,756.5 $ 2,376.0
Intercompany 0 0 0 0
Total net sales 950.8 820.8 2,756.5 2,376.0
Cost of goods sold 801.7 695.5 2,336.5 2,024.2
Gross profit 149.1 125.3 420.0 351.8
Selling, general and administrative expenses 64.0 57.8 182.6 177.9
Operating income (loss) (85.1) (67.5) (237.4) (173.9)
Non-operating income (expense), net (25.2) (29.8) (73.4) (100.1)
Income (loss) before income taxes 59.9 37.7 164.0 73.8
Income tax expense 11.3 6.1 29.6 9.1
Earnings (loss) from equity in subsidiaries 0 0 0 0
Net income (loss) before royalties and dividends 48.6 31.6 134.4 64.7
Royalties and dividends 0 0 0 0
Net income after royalties and dividends 48.6 31.6 134.4 64.7
Other comprehensive income (loss) (25.2) 17.0 (6.7) (0.8)
Comprehensive income (loss) 23.4 48.6 127.7 63.9
Holdings [Member]
        
Net sales        
External 0 0 0 0
Intercompany 0 0 0 0
Total net sales 0 0 0 0
Cost of goods sold 0 0 0 0
Gross profit 0 0 0 0
Selling, general and administrative expenses 0 0 0 0
Operating income (loss) 0 0 0 0
Non-operating income (expense), net 0 0 0 0
Income (loss) before income taxes 0 0 0 0
Income tax expense 0 0 0 0
Earnings (loss) from equity in subsidiaries 48.6 31.6 134.4 64.7
Net income (loss) before royalties and dividends 48.6 31.6 134.4 64.7
Royalties and dividends 0 0 0 0
Net income after royalties and dividends 48.6 31.6 134.4 64.7
Other comprehensive income (loss) (25.2) 17.0 (6.7) (0.8)
Comprehensive income (loss) 23.4 48.6 127.7 63.9
AAM Inc. [Member]
        
Net sales        
External 300.9 162.6 826.8 574.2
Intercompany 2.7 5.0 8.5 13.0
Total net sales 303.6 167.6 835.3 587.2
Cost of goods sold 291.9 170.1 812.3 566.3
Gross profit 11.7 (2.5) 23.0 20.9
Selling, general and administrative expenses 55.0 48.1 155.6 149.3
Operating income (loss) 43.3 50.6 132.6 128.4
Non-operating income (expense), net (25.8) (30.6) (77.5) (101.4)
Income (loss) before income taxes (69.1) (81.2) (210.1) (229.8)
Income tax expense 6.6 0.9 13.4 (13.0)
Earnings (loss) from equity in subsidiaries 68.5 50.7 191.3 115.6
Net income (loss) before royalties and dividends (7.2) (31.4) (32.2) (101.2)
Royalties and dividends 55.8 63.0 166.6 165.9
Net income after royalties and dividends 48.6 31.6 134.4 64.7
Other comprehensive income (loss) (25.2) 17.0 (6.7) (0.8)
Comprehensive income (loss) 23.4 48.6 127.7 63.9
Guarantor Subsidiaries [Member]
        
Net sales        
External 56.9 57.8 174.0 170.5
Intercompany 64.1 55.2 184.7 169.1
Total net sales 121.0 113.0 358.7 339.6
Cost of goods sold 100.5 97.2 303.0 293.3
Gross profit 20.5 15.8 55.7 46.3
Selling, general and administrative expenses 0 0 0.1 0
Operating income (loss) (20.5) (15.8) (55.6) (46.3)
Non-operating income (expense), net 2.0 2.5 7.2 7.9
Income (loss) before income taxes 22.5 18.3 62.8 54.2
Income tax expense 0.1 0 0.3 0
Earnings (loss) from equity in subsidiaries (9.1) (1.5) (25.1) (14.4)
Net income (loss) before royalties and dividends 13.3 16.8 37.4 39.8
Royalties and dividends 0 0 0 0
Net income after royalties and dividends 13.3 16.8 37.4 39.8
Other comprehensive income (loss) (19.0) (0.8) (7.9) (14.4)
Comprehensive income (loss) (5.7) 16.0 29.5 25.4
Non-Guarantor Subsidiaries [Member]
        
Net sales        
External 593.0 600.4 1,755.7 1,631.3
Intercompany 5.3 1.7 17.3 9.0
Total net sales 598.3 602.1 1,773.0 1,640.3
Cost of goods sold 481.4 490.1 1,431.7 1,355.7
Gross profit 116.9 112.0 341.3 284.6
Selling, general and administrative expenses 9.0 9.7 26.9 28.6
Operating income (loss) (107.9) (102.3) (314.4) (256.0)
Non-operating income (expense), net (1.4) (1.7) (3.1) (6.6)
Income (loss) before income taxes 106.5 100.6 311.3 249.4
Income tax expense 4.6 5.2 15.9 22.1
Earnings (loss) from equity in subsidiaries 0 0 0 0
Net income (loss) before royalties and dividends 101.9 95.4 295.4 227.3
Royalties and dividends (55.8) (63.0) (166.6) (165.9)
Net income after royalties and dividends 46.1 32.4 128.8 61.4
Other comprehensive income (loss) (22.2) (1.7) (10.7) (17.8)
Comprehensive income (loss) 23.9 30.7 118.1 43.6
Elims [Member]
        
Net sales        
External 0 0 0 0
Intercompany (72.1) (61.9) (210.5) (191.1)
Total net sales (72.1) (61.9) (210.5) (191.1)
Cost of goods sold (72.1) (61.9) (210.5) (191.1)
Gross profit 0 0 0 0
Selling, general and administrative expenses 0 0 0 0
Operating income (loss) 0 0 0 0
Non-operating income (expense), net 0 0 0 0
Income (loss) before income taxes 0 0 0 0
Income tax expense 0 0 0 0
Earnings (loss) from equity in subsidiaries (108.0) (80.8) (300.6) (165.9)
Net income (loss) before royalties and dividends (108.0) (80.8) (300.6) (165.9)
Royalties and dividends 0 0 0 0
Net income after royalties and dividends (108.0) (80.8) (300.6) (165.9)
Other comprehensive income (loss) 66.4 (14.5) 25.3 33.0
Comprehensive income (loss) $ (41.6) $ (95.3) $ (275.3) $ (132.9)