
13.	SUPPLEMENTAL GUARANTOR CONDENSED CONSOLIDATING FINANCIAL STATEMENTS

Holdings, as of March 31, 2017, had no significant assets other than its 100% ownership in AAM, Inc. and no direct subsidiaries other than AAM, Inc and Alpha SPV I, Inc (Merger Sub), which merged with and into MPG upon closing of the Acquisition. The 7.75% Notes, 6.625% Notes, 6.50% Notes, 6.25% Notes (due 2025), 6.25% Notes (due 2021) and 5.125% Notes are senior unsecured obligations of AAM, Inc.; all of which are fully and unconditionally guaranteed, on a joint and several basis, by Holdings, Merger Sub and substantially all domestic subsidiaries of AAM, Inc, which are 100% indirectly owned by Holdings.

These Condensed Consolidating Financial Statements are prepared under the equity method of accounting whereby the investments in subsidiaries are recorded at cost and adjusted for the parent’s share of the subsidiaries’ cumulative results of operations, capital contributions and distributions, and other equity changes.



Condensed Consolidating Statements of Income
Three Months Ended March 31,
(in millions)
	Holdings		AAM Inc.			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Elims			Consolidated
2017
Net sales
External	$	—	$	296.6		$	50.1		$	703.2		$	—		$	1,049.9
Intercompany	—		0.3			66.7			4.9			(71.9		)	—
Total net sales	—		296.9			116.8			708.1			(71.9		)	1,049.9
Cost of goods sold	—		277.2			94.9			539.0			(71.9		)	839.2
Gross profit	—		19.7			21.9			169.1			—			210.7
Selling, general and administrative expenses	—		73.8			—			9.0			—			82.8
Restructuring and acquisition-related costs	—		15.3			—			0.7			—			16.0
Operating income (loss)	—		(69.4		)	21.9			159.4			—			111.9
Non-operating income (expense), net	—		(26.2		)	2.4			(2.2		)	—			(26.0		)
Income (loss) before income taxes	—		(95.6		)	24.3			157.2			—			85.9
Income tax expense (benefit)	—		(2.8		)	0.1			10.2			—			7.5
Earnings (loss) from equity in subsidiaries	78.4		91.6			(0.6		)	—			(169.4		)	—
Net income (loss) before royalties	78.4		(1.2		)	23.6			147.0			(169.4		)	78.4
Royalties	—		79.6			—			(79.6		)	—			—
Net income after royalties	78.4		78.4			23.6			67.4			(169.4		)	78.4
Other comprehensive income, net of tax	27.1		27.1			10.5			26.4			(64.0		)	27.1
Comprehensive income	$	105.5	$	105.5		$	34.1		$	93.8		$	(233.4	)	$	105.5




	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



Condensed Consolidating Balance Sheets
(in millions)
	Holdings		AAM Inc.		Guarantor Subsidiaries		Non-Guarantor Subsidiaries		Elims			Consolidated
March 31, 2017
Assets
Current assets
Cash and cash equivalents	$	—	$	1,413.3	$	—	$	130.1	$	—		$	1,543.4
Accounts receivable, net	—		175.3		23.9		503.3		—			702.5
Intercompany receivables	—		312.0		350.5		9.0		(671.5		)	—
Inventories, net	—		44.0		31.6		146.0		—			221.6
Prepaid expenses and other	—		30.7		0.3		75.0		—			106.0
Total current assets	—		1,975.3		406.3		863.4		(671.5		)	2,573.5
Property, plant and equipment, net	—		209.9		104.8		828.3		—			1,143.0
Goodwill	—		—		147.8		86.0		—			233.8
Intercompany notes and accounts receivable	—		341.6		243.9		—		(585.5		)	—
Other assets and deferred charges	—		666.7		38.4		206.6		—			911.7
Investment in subsidiaries	962.9		1,682.1		—		—		(2,645.0		)	—
Total assets	$	962.9	$	4,875.6	$	941.2	$	1,984.3	$	(3,902.0	)	$	4,862.0
Liabilities and Stockholders’ Equity
Current liabilities
Current portion of long-term debt	$	—	$	—	$	—	$	3.4	$	—		$	3.4
Accounts payable	—		162.6		43.6		321.7		—			527.9
Intercompany payables	—		346.2		159.8		165.5		(671.5		)	—
Accrued expenses and other	—		113.6		4.5		123.3		—			241.4
Total current liabilities	—		622.4		207.9		613.9		(671.5		)	772.7
Intercompany notes and accounts payable	327.1		17.3		2.0		239.1		(585.5		)	—
Long-term debt, net	—		2,520.1		4.0		57.4		—			2,581.5
Investment in subsidiaries obligation	—		—		109.9		—		(109.9		)	—
Other long-term liabilities	—		752.9		0.7		118.4		—			872.0
Total liabilities	327.1		3,912.7		324.5		1,028.8		(1,366.9		)	4,226.2
Total stockholders’ equity	635.8		962.9		616.7		955.5		(2,535.1		)	635.8
Total liabilities and stockholders’ equity	$	962.9	$	4,875.6	$	941.2	$	1,984.3	$	(3,902.0	)	$	4,862.0




	Holdings		AAM Inc.		Guarantor Subsidiaries		Non-Guarantor Subsidiaries		Elims			Consolidated
December 31, 2016
Assets
Current assets
Cash and cash equivalents	$	—	$	84.3	$	1.6	$	395.3	$	—		$	481.2
Accounts receivable, net	—		126.7		21.9		411.4		—			560.0
Intercompany receivables	—		442.6		326.0		9.1		(777.7		)	—
Inventories, net	—		46.0		29.1		144.4		—			219.5
Prepaid expenses and other	—		29.4		0.5		45.9		—			75.8
Total current assets	—		729.0		379.1		1,006.1		(777.7		)	1,336.5
Property, plant and equipment, net	—		213.7		102.9		777.1		—			1,093.7
Goodwill	—		—		147.8		6.2		—			154.0
Intercompany notes and accounts receivable	—		343.9		242.2		—		(586.1		)	—
Other assets and deferred charges	—		662.6		37.1		164.2		—			863.9
Investment in subsidiaries	851.8		1,559.0		—		—		(2,410.8		)	—
Total assets	$	851.8	$	3,508.2	$	909.1	$	1,953.6	$	(3,774.6	)	$	3,448.1
Liabilities and Stockholders’ Equity
Current liabilities
Current portion of long-term debt	$	—	$	—	$	—	$	3.3	$	—		$	3.3
Accounts payable	—		80.6		35.8		265.9		—			382.3
Intercompany payables	—		324.8		153.4		299.5		(777.7		)	—
Accrued expenses and other	—		142.2		4.3		119.4		—			265.9
Total current liabilities	—		547.6		193.5		688.1		(777.7		)	651.5
Intercompany notes and accounts payable	321.8		14.6		7.5		242.2		(586.1		)	—
Long-term debt, net	—		1,339.7		4.1		57.1		—			1,400.9
Investment in subsidiaries obligation	—		—		124.7		—		(124.7		)	—
Other long-term liabilities	—		754.5		0.6		110.6		—			865.7
Total liabilities	321.8		2,656.4		330.4		1,098.0		(1,488.5		)	2,918.1
Total stockholders’ equity	530.0		851.8		578.7		855.6		(2,286.1		)	530.0
Total liabilities and stockholders’ equity	$	851.8	$	3,508.2	$	909.1	$	1,953.6	$	(3,774.6	)	$	3,448.1



Condensed Consolidating Statements of Cash Flows
Three Months Ended March 31,
(in millions)
	Holdings			AAM Inc.			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Elims		Consolidated
2017
Net cash provided by (used in) operating activities	$	—		$	161.8		$	5.3		$	(104.8	)	$	—	$	62.3
Investing activities
Purchases of property, plant and equipment	—			(11.6		)	(5.2		)	(18.1		)	—		(34.9		)
Proceeds from sale of property, plant and equipment	—			0.2			—			0.6			—		0.8
Purchase buyouts of leased equipment	—			(2.3		)	—			—			—		(2.3		)
Proceeds from sale of business, net	—			7.5			(1.6		)	—			—		5.9
Acquisition of business, net	—			—			—			(144.1		)	—		(144.1		)
Net cash used in investing activities	—			(6.2		)	(6.8		)	(161.6		)	—		(174.6		)
Financing activities
Net debt activity	—			1,199.8			(0.1		)	(0.5		)	—		1,199.2
Debt issuance costs	—			(21.2		)	—			—			—		(21.2		)
Purchase of treasury stock	(5.2		)	—			—			—			—		(5.2		)
Intercompany activity	5.2			(5.2		)	—			—			—		—
Net cash provided by (used in) financing activities	—			1,173.4			(0.1		)	(0.5		)	—		1,172.8
Effect of exchange rate changes on cash	—			—			—			1.7			—		1.7
Net increase (decrease) in cash and cash equivalents	—			1,329.0			(1.6		)	(265.2		)	—		1,062.2
Cash and cash equivalents at beginning of period	—			84.3			1.6			395.3			—		481.2
Cash and cash equivalents at end of period	$	—		$	1,413.3		$	—		$	130.1		$	—	$	1,543.4




	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