XML 82 R71.htm IDEA: XBRL DOCUMENT v3.7.0.1
Supplemental Guarantor Condensed Consolidating Statements of Income (Details) - USD ($)
$ in Millions
 3 Months Ended 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Net sales        
External $ 1,757.8 $ 1,025.4 $ 2,807.7 $ 1,994.6
Intercompany 0.0 0.0 0.0 0.0
Total net sales 1,757.8 1,025.4 2,807.7 1,994.6
Cost of goods sold 1,441.4 834.0 2,280.6 1,629.2
Gross profit 316.4 191.4 527.1 365.4
Selling, general and administrative expenses 105.6 78.7 186.8 153.2
Amortization of intangible assets 24.8 1.2 26.4 2.3
Restructuring and acquisition-related costs 51.7 0.0 67.7 0.0
Operating income 134.3 111.5 246.2 209.9
Non-operating income (expense), net (65.6) (19.8) (91.6) (41.8)
Income (loss) before income taxes 68.7 91.7 154.6 168.1
Income tax expense (benefit) 2.4 20.7 9.9 36.0
Earnings from equity in subsidiaries 0.0 0.0 0.0 0.0
Net income (loss) before royalties 66.3 71.0 144.7 132.1
Royalties 0.0 0.0 0.0 0.0
Net income after royalties 66.3 71.0 144.7 132.1
Net income attributable to noncontrolling interests (0.1) 0.0 (0.1) 0.0
Net income attributable to AAM 66.2 71.0 144.6 132.1
Other comprehensive income (loss), net of tax 30.4 (4.4) 57.5 18.2
Comprehensive income attributable to AAM 96.6 66.6 202.1 150.3
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
Amortization of intangible assets 0.0 0.0 0.0 0.0
Restructuring and acquisition-related costs 0.0   0.0  
Operating income 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 from equity in subsidiaries 66.2 71.0 144.6 132.1
Net income (loss) before royalties 66.2 71.0 144.6 132.1
Royalties 0.0 0.0 0.0 0.0
Net income after royalties 66.2 71.0 144.6 132.1
Net income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income attributable to AAM 66.2 71.0 144.6 132.1
Other comprehensive income (loss), net of tax 30.4 (4.4) 57.5 18.2
Comprehensive income attributable to AAM 96.6 66.6 202.1 150.3
AAM Inc. [Member]        
Net sales        
External 260.3 308.4 556.9 591.6
Intercompany 1.9 2.8 2.2 4.4
Total net sales 262.2 311.2 559.1 596.0
Cost of goods sold 245.4 291.8 522.6 568.1
Gross profit 16.8 19.4 36.5 27.9
Selling, general and administrative expenses 65.8 69.0 138.2 135.5
Amortization of intangible assets 1.5 1.2 2.8 2.2
Restructuring and acquisition-related costs 50.1   65.4  
Operating income (100.6) (50.8) (169.9) (109.8)
Non-operating income (expense), net (61.6) (23.5) (87.9) (47.8)
Income (loss) before income taxes (162.2) (74.3) (257.8) (157.6)
Income tax expense (benefit) (30.4) 13.2 (33.2) 21.0
Earnings from equity in subsidiaries 81.3 86.3 173.0 179.2
Net income (loss) before royalties (50.5) (1.2) (51.6) 0.6
Royalties 89.2 72.2 168.7 131.5
Net income after royalties 38.7 71.0 117.1 132.1
Net income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income attributable to AAM 38.7 71.0 117.1 132.1
Other comprehensive income (loss), net of tax 11.3 (4.4) 38.6 18.2
Comprehensive income attributable to AAM 50.0 66.6 155.7 150.3
Guarantor Subsidiaries [Member]        
Net sales        
External 560.6 56.7 610.8 111.5
Intercompany 101.9 63.3 134.7 123.0
Total net sales 662.5 120.0 745.5 234.5
Cost of goods sold 580.6 96.9 641.7 189.4
Gross profit 81.9 23.1 103.8 45.1
Selling, general and administrative expenses 21.0 0.0 21.0 0.0
Amortization of intangible assets 22.7 0.0 22.7 0.0
Restructuring and acquisition-related costs 0.0   0.0  
Operating income 38.2 23.1 60.1 45.1
Non-operating income (expense), net 7.0 2.5 9.4 5.5
Income (loss) before income taxes 45.2 25.6 69.5 50.6
Income tax expense (benefit) 15.8 0.1 24.2 0.2
Earnings from equity in subsidiaries 8.2 (11.3) 15.9 (20.9)
Net income (loss) before royalties 37.6 14.2 61.2 29.5
Royalties 1.3 0.0 1.3 0.0
Net income after royalties 38.9 14.2 62.5 29.5
Net income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income attributable to AAM 38.9 14.2 62.5 29.5
Other comprehensive income (loss), net of tax 21.6 6.5 32.1 22.2
Comprehensive income attributable to AAM 60.5 20.7 94.6 51.7
Non-Guarantor Subsidiaries [Member]        
Net sales        
External 936.9 660.3 1,640.0 1,291.5
Intercompany 7.9 4.1 12.9 7.8
Total net sales 944.8 664.4 1,652.9 1,299.3
Cost of goods sold 727.1 515.5 1,266.1 1,006.9
Gross profit 217.7 148.9 386.8 292.4
Selling, general and administrative expenses 18.8 9.7 27.6 17.7
Amortization of intangible assets 0.6 0.0 0.9 0.1
Restructuring and acquisition-related costs 1.6   2.3  
Operating income 196.7 139.2 356.0 274.6
Non-operating income (expense), net (11.0) 1.2 (13.1) 0.5
Income (loss) before income taxes 185.7 140.4 342.9 275.1
Income tax expense (benefit) 17.0 7.4 18.9 14.8
Earnings from equity in subsidiaries 0.0 0.0 0.0 0.0
Net income (loss) before royalties 168.7 133.0 324.0 260.3
Royalties (90.5) (72.2) (170.0) (131.5)
Net income after royalties 78.2 60.8 154.0 128.8
Net income attributable to noncontrolling interests (0.1) 0.0 (0.1) 0.0
Net income attributable to AAM 78.1 60.8 153.9 128.8
Other comprehensive income (loss), net of tax 17.1 0.4 43.5 20.2
Comprehensive income attributable to AAM 95.2 61.2 197.4 149.0
Consolidation, Eliminations [Member]        
Net sales        
External 0.0 0.0 0.0 0.0
Intercompany (111.7) (70.2) (149.8) (135.2)
Total net sales (111.7) (70.2) (149.8) (135.2)
Cost of goods sold (111.7) (70.2) (149.8) (135.2)
Gross profit 0.0 0.0 0.0 0.0
Selling, general and administrative expenses 0.0 0.0 0.0 0.0
Amortization of intangible assets 0.0 0.0 0.0 0.0
Restructuring and acquisition-related costs 0.0    
Operating income 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 from equity in subsidiaries (155.7) (146.0) (333.5) (290.4)
Net income (loss) before royalties (155.7) (146.0) (333.5) (290.4)
Royalties 0.0 0.0 0.0 0.0
Net income after royalties (155.7) (146.0) (333.5) (290.4)
Net income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income attributable to AAM (155.7) (146.0) (333.5) (290.4)
Other comprehensive income (loss), net of tax (50.0) (2.5) (114.2) (60.6)
Comprehensive income attributable to AAM $ (205.7) $ (148.5) $ (447.7) $ (351.0)