XML 82 R72.htm IDEA: XBRL DOCUMENT v3.8.0.1
Supplemental Guarantor Condensed Consolidating Statements of Income (Details) - USD ($)
$ in Millions
 3 Months Ended 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Net sales        
External $ 1,724.4 $ 1,006.9 $ 4,532.1 $ 3,001.5
Intercompany 0.0 0.0 0.0 0.0
Total net sales 1,724.4 1,006.9 4,532.1 3,001.5
Cost of goods sold 1,426.7 825.7 3,707.3 2,454.9
Gross profit 297.7 181.2 824.8 546.6
Selling, general and administrative expenses 102.3 78.6 289.1 231.8
Amortization of intangible assets 24.4 1.3 50.8 3.6
Restructuring and acquisition-related costs 22.8 0.0 90.5 0.0
Operating income 148.2 101.3 394.4 311.2
Non-operating income (expense), net (56.2) (21.8) (147.8) (63.6)
Income (loss) before income taxes 92.0 79.5 246.6 247.6
Income tax expense (benefit) 5.7 17.8 15.6 53.8
Earnings from equity in subsidiaries 0.0 0.0 0.0 0.0
Net income (loss) before royalties 86.3 61.7 231.0 193.8
Royalties 0.0 0.0 0.0 0.0
Net income after royalties 86.3 61.7 231.0 193.8
Net income attributable to noncontrolling interests (0.1) 0.0 (0.2) 0.0
Net income attributable to AAM 86.2 61.7 230.8 193.8
Other comprehensive income (loss), net of tax 47.0 (4.3) 104.5 13.9
Comprehensive income attributable to AAM 133.2 57.4 335.3 207.7
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 86.2 61.7 230.8 193.8
Net income (loss) before royalties 86.2 61.7 230.8 193.8
Royalties 0.0 0.0 0.0 0.0
Net income after royalties 86.2 61.7 230.8 193.8
Net income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income attributable to AAM 86.2 61.7 230.8 193.8
Other comprehensive income (loss), net of tax 47.0 (4.3) 104.5 13.9
Comprehensive income attributable to AAM 133.2 57.4 335.3 207.7
AAM Inc. [Member]        
Net sales        
External 250.0 274.7 806.9 866.3
Intercompany 0.2 3.7 2.4 8.1
Total net sales 250.2 278.4 809.3 874.4
Cost of goods sold 229.6 265.4 752.2 833.5
Gross profit 20.6 13.0 57.1 40.9
Selling, general and administrative expenses 57.8 71.3 196.0 206.8
Amortization of intangible assets 1.5 1.3 4.3 3.5
Restructuring and acquisition-related costs 21.6   87.0  
Operating income (60.3) (59.6) (230.2) (169.4)
Non-operating income (expense), net (60.8) (24.9) (148.7) (72.7)
Income (loss) before income taxes (121.1) (84.5) (378.9) (242.1)
Income tax expense (benefit) (29.0) 7.9 (62.2) 28.9
Earnings from equity in subsidiaries 29.9 87.4 202.9 266.6
Net income (loss) before royalties (62.2) (5.0) (113.8) (4.4)
Royalties 84.9 66.7 253.6 198.2
Net income after royalties 22.7 61.7 139.8 193.8
Net income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income attributable to AAM 22.7 61.7 139.8 193.8
Other comprehensive income (loss), net of tax 16.7 (4.3) 55.3 13.9
Comprehensive income attributable to AAM 39.4 57.4 195.1 207.7
Guarantor Subsidiaries [Member]        
Net sales        
External 529.0 49.9 1,139.8 161.4
Intercompany 80.0 62.7 214.7 185.7
Total net sales 609.0 112.6 1,354.5 347.1
Cost of goods sold 546.3 94.9 1,188.0 284.3
Gross profit 62.7 17.7 166.5 62.8
Selling, general and administrative expenses 24.7 0.0 45.7 0.0
Amortization of intangible assets 22.3 0.0 45.0 0.0
Restructuring and acquisition-related costs 0.0   0.0  
Operating income 15.7 17.7 75.8 62.8
Non-operating income (expense), net 5.5 2.9 14.9 8.4
Income (loss) before income taxes 21.2 20.6 90.7 71.2
Income tax expense (benefit) 17.8 0.1 42.0 0.3
Earnings from equity in subsidiaries 25.5 (7.1) 41.4 (28.0)
Net income (loss) before royalties 28.9 13.4 90.1 42.9
Royalties 1.3 0.0 2.6 0.0
Net income after royalties 30.2 13.4 92.7 42.9
Net income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income attributable to AAM 30.2 13.4 92.7 42.9
Other comprehensive income (loss), net of tax 42.6 1.0 74.7 23.2
Comprehensive income attributable to AAM 72.8 14.4 167.4 66.1
Non-Guarantor Subsidiaries [Member]        
Net sales        
External 945.4 682.3 2,585.4 1,973.8
Intercompany 7.0 4.4 19.9 12.2
Total net sales 952.4 686.7 2,605.3 1,986.0
Cost of goods sold 738.0 536.2 2,004.1 1,543.1
Gross profit 214.4 150.5 601.2 442.9
Selling, general and administrative expenses 19.8 7.3 47.4 25.0
Amortization of intangible assets 0.6 0.0 1.5 0.1
Restructuring and acquisition-related costs 1.2   3.5  
Operating income 192.8 143.2 548.8 417.8
Non-operating income (expense), net (0.9) 0.2 (14.0) 0.7
Income (loss) before income taxes 191.9 143.4 534.8 418.5
Income tax expense (benefit) 16.9 9.8 35.8 24.6
Earnings from equity in subsidiaries 0.0 0.0 0.0 0.0
Net income (loss) before royalties 175.0 133.6 499.0 393.9
Royalties (86.2) (66.7) (256.2) (198.2)
Net income after royalties 88.8 66.9 242.8 195.7
Net income attributable to noncontrolling interests (0.1) 0.0 (0.2) 0.0
Net income attributable to AAM 88.7 66.9 242.6 195.7
Other comprehensive income (loss), net of tax 51.3 (3.3) 94.8 16.9
Comprehensive income attributable to AAM 140.0 63.6 337.4 212.6
Consolidation, Eliminations [Member]        
Net sales        
External 0.0 0.0 0.0 0.0
Intercompany (87.2) (70.8) (237.0) (206.0)
Total net sales (87.2) (70.8) (237.0) (206.0)
Cost of goods sold (87.2) (70.8) (237.0) (206.0)
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    
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 (141.6) (142.0) (475.1) (432.4)
Net income (loss) before royalties (141.6) (142.0) (475.1) (432.4)
Royalties 0.0 0.0 0.0 0.0
Net income after royalties (141.6) (142.0) (475.1) (432.4)
Net income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income attributable to AAM (141.6) (142.0) (475.1) (432.4)
Other comprehensive income (loss), net of tax (110.6) 6.6 (224.8) (54.0)
Comprehensive income attributable to AAM $ (252.2) $ (135.4) $ (699.9) $ (486.4)