Supplemental Guarantor Condensed Consolidating Financial Statements (Tables)

3 Months Ended

Mar. 31, 2016

Supplemental Guarantor Condensed Consolidating Financial Statements [Abstract]

Supplemental Guarantor Consolidating Income Statement [Table Text Block]




	Holdings			AAM Inc.			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Elims			Consolidated
2015
Net sales
External	$	—		$	274.9		$	57.2		$	637.0		$	—		$	969.1
Intercompany	—			3.1			64.4			4.6			(72.1		)	—
Total net sales	—			278.0			121.6			641.6			(72.1		)	969.1
Cost of goods sold	—			270.9			100.7			516.8			(72.1		)	816.3
Gross profit	—			7.1			20.9			124.8			—			152.8
Selling, general and administrative expenses	—			59.5			—			9.0			—			68.5
Operating income (loss)	—			(52.4		)	20.9			115.8			—			84.3
Non-operating income (expense), net	—			(25.4		)	2.3			1.2			—			(21.9		)
Income (loss) before income taxes	—			(77.8		)	23.2			117.0			—			62.4
Income tax expense (benefit)	—			4.5			(0.4		)	5.1			—			9.2
Earnings (loss) from equity in subsidiaries	53.2			74.9			(6.0		)	—			(122.1		)	—
Net income (loss) before royalties	53.2			(7.4		)	17.6			111.9			(122.1		)	53.2
Royalties	—			60.6			—			(60.6		)	—			—
Net income after royalties	53.2			53.2			17.6			51.3			(122.1		)	53.2
Other comprehensive loss, net of tax	(28.1		)	(28.1		)	(27.0		)	(28.7		)	83.8			(28.1		)
Comprehensive income (loss)	$	25.1		$	25.1		$	(9.4	)	$	22.6		$	(38.3	)	$	25.1



Condensed Consolidating Statements of Income
Three Months Ended March 31,
(in millions)
	Holdings		AAM Inc.			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Elims			Consolidated
2016
Net sales
External	$	—	$	283.2		$	54.8		$	631.2		$	—		$	969.2
Intercompany	—		1.6			59.7			3.7			(65.0		)	—
Total net sales	—		284.8			114.5			634.9			(65.0		)	969.2
Cost of goods sold	—		276.3			92.5			491.4			(65.0		)	795.2
Gross profit	—		8.5			22.0			143.5			—			174.0
Selling, general and administrative expenses	—		67.5			—			8.1			—			75.6
Operating income (loss)	—		(59.0		)	22.0			135.4			—			98.4
Non-operating income (expense), net	—		(24.3		)	3.0			(0.7		)	—			(22.0		)
Income (loss) before income taxes	—		(83.3		)	25.0			134.7			—			76.4
Income tax expense	—		7.8			0.1			7.4			—			15.3
Earnings (loss) from equity in subsidiaries	61.1		92.9			(9.6		)	—			(144.4		)	—
Net income before royalties	61.1		1.8			15.3			127.3			(144.4		)	61.1
Royalties	—		59.3			—			(59.3		)	—			—
Net income after royalties	61.1		61.1			15.3			68.0			(144.4		)	61.1
Other comprehensive income, net of tax	22.6		22.6			15.7			19.8			(58.1		)	22.6
Comprehensive income	$	83.7	$	83.7		$	31.0		$	87.8		$	(202.5	)	$	83.7

Supplemental Guarantor Consolidating Balance Sheet [Table Text Block]



Condensed Consolidating Balance Sheets
(in millions)
	Holdings		AAM Inc.		Guarantor Subsidiaries		Non-Guarantor Subsidiaries		Elims			Consolidated
March 31, 2016
Assets
Current assets
Cash and cash equivalents	$	—	$	107.2	$	—	$	154.8	$	—		$	262.0
Accounts receivable, net	—		157.5		29.4		457.0		—			643.9
Intercompany receivables	—		255.2		267.8		8.6		(531.6		)	—
Inventories, net	—		60.0		31.1		138.6		—			229.7
Prepaid expenses and other	—		28.1		0.5		50.8		—			79.4
Total current assets	—		608.0		328.8		809.8		(531.6		)	1,215.0
Property, plant and equipment, net	—		213.8		93.0		756.7		—			1,063.5
Goodwill	—		—		147.8		6.9		—			154.7
Intercompany notes and accounts receivable	—		377.3		252.0		—		(629.3		)	—
Other assets and deferred charges	—		669.1		42.5		161.0		—			872.6
Investment in subsidiaries	711.2		1,419.4		—		—		(2,130.6		)	—
Total assets	$	711.2	$	3,287.6	$	864.1	$	1,734.4	$	(3,291.5	)	$	3,305.8
Liabilities and Stockholders’ Equity
Current liabilities
Current portion of long-term debt	$	—	$	—	$	—	$	3.4	$	—		$	3.4
Accounts payable	—		139.8		42.8		300.8		—			483.4
Intercompany payables	—		263.3		155.8		112.5		(531.6		)	—
Accrued expenses and other	—		111.8		4.6		114.6		—			231.0
Total current liabilities	—		514.9		203.2		531.3		(531.6		)	717.8
Intercompany notes and accounts payable	324.3		2.5		9.4		293.1		(629.3		)	—
Long-term debt, net	—		1,337.2		4.4		40.5		—			1,382.1
Investment in subsidiaries obligation	—		—		111.6		—		(111.6		)	—
Other long-term liabilities	—		721.8		0.6		96.6		—			819.0
Total liabilities	324.3		2,576.4		329.2		961.5		(1,272.5		)	2,918.9
Total stockholders’ equity	386.9		711.2		534.9		772.9		(2,019.0		)	386.9
Total liabilities and stockholders’ equity	$	711.2	$	3,287.6	$	864.1	$	1,734.4	$	(3,291.5	)	$	3,305.8




	Holdings		AAM Inc.		Guarantor Subsidiaries		Non-Guarantor Subsidiaries		Elims			Consolidated
December 31, 2015
Assets
Current assets
Cash and cash equivalents	$	—	$	52.0	$	—	$	230.5	$	—		$	282.5
Accounts receivable, net	—		127.2		19.7		392.2		—			539.1
Intercompany receivables	—		311.8		249.7		9.4		(570.9		)	—
Inventories, net	—		59.8		31.1		139.6		—			230.5
Prepaid expenses and other	—		30.4		0.5		41.2		—			72.1
Total current assets	—		581.2		301.0		812.9		(570.9		)	1,124.2
Property, plant and equipment, net	—		214.1		91.9		740.2		—			1,046.2
Goodwill	—		—		147.8		6.6		—			154.4
Intercompany notes and accounts receivable	—		393.5		252.2		—		(645.7		)	—
Other assets and deferred charges	—		683.6		41.4		152.9		—			877.9
Investment in subsidiaries	622.3		1,315.9		—		—		(1,938.2		)	—
Total assets	$	622.3	$	3,188.3	$	834.3	$	1,712.6	$	(3,154.8	)	$	3,202.7
Liabilities and Stockholders’ Equity
Current liabilities
Current portion of long-term debt	$	—	$	—	$	—	$	3.3	$	—		$	3.3
Accounts payable	—		103.0		35.8		273.9		—			412.7
Intercompany payables	—		248.7		154.9		167.3		(570.9		)	—
Accrued expenses and other	—		134.2		4.1		144.9		—			283.2
Total current liabilities	—		485.9		194.8		589.4		(570.9		)	699.2
Intercompany notes and accounts payable	320.8		10.3		—		314.6		(645.7		)	—
Long-term debt, net	—		1,336.5		4.5		34.7		—			1,375.7
Investment in subsidiaries obligation	—		—		111.7		—		(111.7		)	—
Other long-term liabilities	—		733.3		0.5		92.5		—			826.3
Total liabilities	320.8		2,566.0		311.5		1,031.2		(1,328.3		)	2,901.2
Total stockholders’ equity	301.5		622.3		522.8		681.4		(1,826.5		)	301.5
Total liabilities and stockholders’ equity	$	622.3	$	3,188.3	$	834.3	$	1,712.6	$	(3,154.8	)	$	3,202.7

Supplemental Guarantor Consolidating Statement of Cash Flows [Table Text Block]



Condensed Consolidating Statements of Cash Flows
Three Months Ended March 31,
(in millions)
	Holdings			AAM Inc.			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Elims		Consolidated
2016
Net cash provided by (used in) operating activities	$	—		$	66.8		$	5.1		$	(45.7	)	$	—	$	26.2
Investing activities
Purchases of property, plant and equipment	—			(7.9		)	(5.2		)	(37.5		)	—		(50.6		)
Proceeds from sale of property, plant and equipment	—			—			0.2			0.4			—		0.6
Net cash used in investing activities	—			(7.9		)	(5.0		)	(37.1		)	—		(50.0		)
Financing activities
Net debt activity	—			(0.2		)	(0.1		)	4.9			—		4.6
Purchase of treasury stock	(3.5		)	—			—			—			—		(3.5		)
Intercompany activity	3.5			(3.5		)	—			—			—		—
Net cash provided by (used in) financing activities	—			(3.7		)	(0.1		)	4.9			—		1.1
Effect of exchange rate changes on cash	—			—			—			2.2			—		2.2
Net increase (decrease) in cash and cash equivalents	—			55.2			—			(75.7		)	—		(20.5		)
Cash and cash equivalents at beginning of period	—			52.0			—			230.5			—		282.5
Cash and cash equivalents at end of period	$	—		$	107.2		$	—		$	154.8		$	—	$	262.0




	Holdings			AAM Inc.			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Elims			Consolidated
2015
Net cash provided by (used in) operating activities	$	—		$	19.7		$	11.2		$	(24.5	)	$	—		$	6.4
Investing activities
Purchases of property, plant and equipment	—			(7.5		)	(2.1		)	(34.0		)	—			(43.6		)
Proceeds from sale of property, plant and equipment	—			0.1			—			—			—			0.1
Intercompany activity	—			—			(9.0		)	—			9.0			—
Net cash used in investing activities	—			(7.4		)	(11.1		)	(34.0		)	9.0			(43.5		)
Financing activities
Net debt activity	—			(2.0		)	(0.1		)	0.9			—			(1.2		)
Employee stock option exercises	—			0.4			—			—			—			0.4
Purchase of treasury stock	(0.3		)	—			—			—			—			(0.3		)
Intercompany activity	0.3			(0.3		)	—			9.0			(9.0		)	—
Net cash provided by (used in) financing activities	—			(1.9		)	(0.1		)	9.9			(9.0		)	(1.1		)
Effect of exchange rate changes on cash	—			—			—			(5.3		)	—			(5.3		)
Net increase (decrease) in cash and cash equivalents	—			10.4			—			(53.9		)	—			(43.5		)
Cash and cash equivalents at beginning of period	—			69.7			—			179.5			—			249.2
Cash and cash equivalents at end of period	$	—		$	80.1		$	—		$	125.6		$	—		$	205.7