XML 58 R48.htm IDEA: XBRL DOCUMENT v3.5.0.2
Supplemental Guarantor Condensed Consolidating Financial Statements Supplemental Guarantor Condensed Consolidating Statements of Income (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Net sales        
External $ 1,006.9 $ 971.6 $ 3,001.5 $ 2,944.7
Intercompany 0.0 0.0 0.0 0.0
Total net sales 1,006.9 971.6 3,001.5 2,944.7
Cost of goods sold 825.7 813.3 2,454.9 2,469.1
Gross profit 181.2 158.3 546.6 475.6
Selling, general and administrative expenses 79.9 65.5 235.4 204.6
Operating Income (loss) 101.3 92.8 311.2 271.0
Non-operating income (expense), net (21.8) (17.5) (63.6) (61.8)
Income (loss) before income taxes 79.5 75.3 247.6 209.2
Income tax expense (benefit) 17.8 14.4 53.8 36.5
Earnings (loss) from equity in subsidiaries 0.0 0.0 0.0 0.0
Net income (loss) before royalties 61.7 60.9 193.8 172.7
Royalties 0.0 0.0 0.0 0.0
Net income after royalties 61.7 60.9 193.8 172.7
Other comprehensive income (loss), net of tax (4.3) (43.3) 13.9 (68.7)
Comprehensive income (loss) 57.4 17.6 207.7 104.0
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 61.7 60.9 193.8 172.7
Net income (loss) before royalties 61.7 60.9 193.8 172.7
Royalties 0.0 0.0 0.0 0.0
Net income after royalties 61.7 60.9 193.8 172.7
Other comprehensive income (loss), net of tax (4.3) (43.3) 13.9 (68.7)
Comprehensive income (loss) 57.4 17.6 207.7 104.0
AAM Inc. [Member]        
Net sales        
External 274.7 292.4 866.3 866.0
Intercompany 3.7 2.1 8.1 7.6
Total net sales 278.4 294.5 874.4 873.6
Cost of goods sold 265.4 283.3 833.5 846.9
Gross profit 13.0 11.2 40.9 26.7
Selling, general and administrative expenses 72.6 60.3 210.3 179.9
Operating Income (loss) (59.6) (49.1) (169.4) (153.2)
Non-operating income (expense), net (24.9) (22.4) (72.7) (73.1)
Income (loss) before income taxes (84.5) (71.5) (242.1) (226.3)
Income tax expense (benefit) 7.9 6.1 28.9 18.1
Earnings (loss) from equity in subsidiaries 87.4 79.9 266.6 236.4
Net income (loss) before royalties (5.0) 2.3 (4.4) (8.0)
Royalties 66.7 58.6 198.2 180.7
Net income after royalties 61.7 60.9 193.8 172.7
Other comprehensive income (loss), net of tax (4.3) (43.3) 13.9 (68.7)
Comprehensive income (loss) 57.4 17.6 207.7 104.0
Guarantor Subsidiaries [Member]        
Net sales        
External 49.9 51.1 161.4 165.0
Intercompany 62.7 66.0 185.7 196.3
Total net sales 112.6 117.1 347.1 361.3
Cost of goods sold 94.9 95.0 284.3 295.3
Gross profit 17.7 22.1 62.8 66.0
Selling, general and administrative expenses 0.0 0.0 0.0 0.0
Operating Income (loss) 17.7 22.1 62.8 66.0
Non-operating income (expense), net 2.9 2.3 8.4 7.4
Income (loss) before income taxes 20.6 24.4 71.2 73.4
Income tax expense (benefit) 0.1 0.1 0.3 (0.2)
Earnings (loss) from equity in subsidiaries (7.1) (3.5) (28.0) (12.9)
Net income (loss) before royalties 13.4 20.8 42.9 60.7
Royalties 0.0 0.0 0.0 0.0
Net income after royalties 13.4 20.8 42.9 60.7
Other comprehensive income (loss), net of tax 1.0 (33.8) 23.2 (61.0)
Comprehensive income (loss) 14.4 (13.0) 66.1 (0.3)
Non-Guarantor Subsidiaries [Member]        
Net sales        
External 682.3 628.1 1,973.8 1,913.7
Intercompany 4.4 4.4 12.2 14.3
Total net sales 686.7 632.5 1,986.0 1,928.0
Cost of goods sold 536.2 507.5 1,543.1 1,545.1
Gross profit 150.5 125.0 442.9 382.9
Selling, general and administrative expenses 7.3 5.2 25.1 24.7
Operating Income (loss) 143.2 119.8 417.8 358.2
Non-operating income (expense), net 0.2 2.6 0.7 3.9
Income (loss) before income taxes 143.4 122.4 418.5 362.1
Income tax expense (benefit) 9.8 8.2 24.6 18.6
Earnings (loss) from equity in subsidiaries 0.0 0.0 0.0 0.0
Net income (loss) before royalties 133.6 114.2 393.9 343.5
Royalties (66.7) (58.6) (198.2) (180.7)
Net income after royalties 66.9 55.6 195.7 162.8
Other comprehensive income (loss), net of tax (3.3) (40.7) 16.9 (69.7)
Comprehensive income (loss) 63.6 14.9 212.6 93.1
Consolidation, Eliminations [Member]        
Net sales        
External 0.0 0.0 0.0 0.0
Intercompany (70.8) (72.5) (206.0) (218.2)
Total net sales (70.8) (72.5) (206.0) (218.2)
Cost of goods sold (70.8) (72.5) (206.0) (218.2)
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 (142.0) (137.3) (432.4) (396.2)
Net income (loss) before royalties (142.0) (137.3) (432.4) (396.2)
Royalties 0.0 0.0 0.0 0.0
Net income after royalties (142.0) (137.3) (432.4) (396.2)
Other comprehensive income (loss), net of tax 6.6 117.8 (54.0) 199.4
Comprehensive income (loss) $ (135.4) $ (19.5) $ (486.4) $ (196.8)