XML 31 R45.htm IDEA: XBRL DOCUMENT v3.2.0.727
Supplemental Guarantor Condensed Consolidating Statements of Income (Details) - USD ($)
$ in Millions
 3 Months Ended 6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Jun. 30, 2015
Jun. 30, 2014
Net sales        
External $ 1,004.0 $ 946.9 $ 1,973.1 $ 1,805.7
Intercompany 0.0 0.0 0.0 0.0
Total net sales 1,004.0 946.9 1,973.1 1,805.7
Cost of goods sold 839.5 797.9 1,655.8 1,534.8
Gross profit 164.5 149.0 317.3 270.9
Selling, general and administrative expenses 70.6 61.5 139.1 118.6
Operating Income (loss) 93.9 87.5 178.2 152.3
Non-operating income (expense), net (22.4) (24.0) (44.3) (48.2)
Income (loss) before income taxes 71.5 63.5 133.9 104.1
Income tax expense (benefit) 12.9 11.3 22.1 18.3
Earnings (loss) from equity in subsidiaries 0.0 0.0 0.0 0.0
Net income (loss) before royalties and dividends 58.6 52.2 111.8 85.8
Royalties and dividends 0.0 0.0 0.0 0.0
Net income after royalties and dividends 58.6 52.2 111.8 85.8
Other comprehensive loss 2.7 4.7 (25.4) 18.5
Comprehensive income 61.3 56.9 86.4 104.3
Holdings [Member]        
Net sales        
External 0.0 0.0 0.0 0.0
Intercompany 0.0 0.0 0.0 0.0
Total net sales 0.0 0.0 0.0 0.0
Cost of goods sold 0.0 0.0 0.0 0.0
Gross profit 0.0 0.0 0.0 0.0
Selling, general and administrative expenses 0.0 0.0 0.0 0.0
Operating Income (loss) 0.0 0.0 0.0 0.0
Non-operating income (expense), net 0.0 0.0 0.0 0.0
Income (loss) before income taxes 0.0 0.0 0.0 0.0
Income tax expense (benefit) 0.0 0.0 0.0 0.0
Earnings (loss) from equity in subsidiaries 58.6 52.2 111.8 85.8
Net income (loss) before royalties and dividends 58.6 52.2 111.8 85.8
Royalties and dividends 0.0 0.0 0.0 0.0
Net income after royalties and dividends 58.6 52.2 111.8 85.8
Other comprehensive loss 2.7 4.7 (25.4) 18.5
Comprehensive income 61.3 56.9 86.4 104.3
AAM Inc. [Member]        
Net sales        
External 298.7 298.0 573.6 525.9
Intercompany 2.4 3.0 5.5 5.8
Total net sales 301.1 301.0 579.1 531.7
Cost of goods sold 292.7 288.5 563.6 520.4
Gross profit 8.4 12.5 15.5 11.3
Selling, general and administrative expenses 60.1 52.0 119.6 100.6
Operating Income (loss) (51.7) (39.5) (104.1) (89.3)
Non-operating income (expense), net (25.3) (25.9) (50.7) (51.7)
Income (loss) before income taxes (77.0) (65.4) (154.8) (141.0)
Income tax expense (benefit) 7.5 6.0 12.0 6.5
Earnings (loss) from equity in subsidiaries 81.6 68.0 156.5 122.5
Net income (loss) before royalties and dividends (2.9) (3.4) (10.3) (25.0)
Royalties and dividends 61.5 55.6 122.1 110.8
Net income after royalties and dividends 58.6 52.2 111.8 85.8
Other comprehensive loss 2.7 4.7 (25.4) 18.5
Comprehensive income 61.3 56.9 86.4 104.3
Guarantor Subsidiaries [Member]        
Net sales        
External 56.7 59.0 113.9 117.0
Intercompany 65.9 62.5 130.3 120.7
Total net sales 122.6 121.5 244.2 237.7
Cost of goods sold 99.7 102.9 200.3 202.5
Gross profit 22.9 18.6 43.9 35.2
Selling, general and administrative expenses 0.0 0.1 0.0 0.1
Operating Income (loss) 22.9 18.5 43.9 35.1
Non-operating income (expense), net 2.8 2.4 5.1 5.1
Income (loss) before income taxes 25.7 20.9 49.0 40.2
Income tax expense (benefit) 0.1 0.1 (0.3) 0.2
Earnings (loss) from equity in subsidiaries (3.4) (7.0) (9.4) (16.2)
Net income (loss) before royalties and dividends 22.2 13.8 39.9 23.8
Royalties and dividends 0.0 0.0 0.0 0.0
Net income after royalties and dividends 22.2 13.8 39.9 23.8
Other comprehensive loss (0.2) 3.3 (27.2) 11.2
Comprehensive income 22.0 17.1 12.7 35.0
Non-Guarantor Subsidiaries [Member]        
Net sales        
External 648.6 589.9 1,285.6 1,162.8
Intercompany 5.3 6.1 9.9 12.0
Total net sales 653.9 596.0 1,295.5 1,174.8
Cost of goods sold 520.7 478.1 1,037.6 950.4
Gross profit 133.2 117.9 257.9 224.4
Selling, general and administrative expenses 10.5 9.4 19.5 17.9
Operating Income (loss) 122.7 108.5 238.4 206.5
Non-operating income (expense), net 0.1 (0.5) 1.3 (1.6)
Income (loss) before income taxes 122.8 108.0 239.7 204.9
Income tax expense (benefit) 5.3 5.2 10.4 11.6
Earnings (loss) from equity in subsidiaries 0.0 0.0 0.0 0.0
Net income (loss) before royalties and dividends 117.5 102.8 229.3 193.3
Royalties and dividends (61.5) (55.6) (122.1) (110.8)
Net income after royalties and dividends 56.0 47.2 107.2 82.5
Other comprehensive loss (0.3) 2.6 (29.0) 11.5
Comprehensive income 55.7 49.8 78.2 94.0
Elims [Member]        
Net sales        
External 0.0 0.0 0.0 0.0
Intercompany (73.6) (71.6) (145.7) (138.5)
Total net sales (73.6) (71.6) (145.7) (138.5)
Cost of goods sold (73.6) (71.6) (145.7) (138.5)
Gross profit 0.0 0.0 0.0 0.0
Selling, general and administrative expenses 0.0 0.0 0.0 0.0
Operating Income (loss) 0.0 0.0 0.0 0.0
Non-operating income (expense), net 0.0 0.0 0.0 0.0
Income (loss) before income taxes 0.0 0.0 0.0 0.0
Income tax expense (benefit) 0.0 0.0 0.0 0.0
Earnings (loss) from equity in subsidiaries (136.8) (113.2) (258.9) (192.1)
Net income (loss) before royalties and dividends (136.8) (113.2) (258.9) (192.1)
Royalties and dividends 0.0 0.0 0.0 0.0
Net income after royalties and dividends (136.8) (113.2) (258.9) (192.1)
Other comprehensive loss (2.2) (10.6) 81.6 (41.2)
Comprehensive income $ (139.0) $ (123.8) $ (177.3) $ (233.3)