XML 130 R116.htm IDEA: XBRL DOCUMENT v3.8.0.1
Supplemental Guarantor Condensed Consolidating Financial Statements Condensed Consolidating Statements of Income (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Ownership in Subsidiary, Percentage 100.00%                         100.00%    
Net sales                                
External                           $ 6,266.0 $ 3,948.0 $ 3,903.1
Intercompany                           0.0 0.0 0.0
Total net sales $ 1,733.9 $ 1,724.4 $ 1,757.8 $ 1,049.9 $ 946.5 $ 1,006.9 $ 1,025.4 $ 969.2           6,266.0 3,948.0 3,903.1
Cost of goods sold                           5,146.9 3,221.9 3,267.7
Gross profit 294.3 297.7 316.4 210.7 179.5 181.2 191.4 174.0           1,119.1 726.1 635.4
Selling, general and administrative expenses                           390.1 314.2 274.1
Amortization of intangible assets                 $ 100.0 $ 100.0 $ 100.0 $ 100.0 $ 100.0 75.3 5.0 3.2
Restructuring and acquisition-related costs                           110.7 26.2 0.0
Operating income (loss)                           543.0 380.7 358.1
Non-operating income (expense), net                           (203.0) (81.7) (85.4)
Income (loss) before income taxes                           340.0 299.0 272.7
Income tax expense                           2.5 58.3 37.1
Earnings (loss) from equity in subsidiaries                           0.0 0.0 0.0
Net income (loss) before royalties                           337.5 240.7 235.6
Royalties                           0.0 0.0 0.0
Net income after royalties                           337.5 240.7 235.6
Net income attributable to noncontrolling interests                           (0.4) 0.0 0.0
Net income (loss) attributable to AAM $ 106.3 $ 86.2 $ 66.2 $ 78.4 $ 46.9 $ 61.7 $ 71.0 $ 61.1           337.1 240.7 235.6
Other comprehensive income, net of tax                           96.9 (33.1) (59.6)
Comprehensive income (loss)                           434.0 207.6 176.0
Guarantor Subsidiaries [Member]                                
Net sales                                
External                           1,668.2 212.2 210.3
Intercompany                           285.2 241.6 258.3
Total net sales                           1,953.4 453.8 468.6
Cost of goods sold                           1,730.9 375.4 385.2
Gross profit                           222.5 78.4 83.4
Selling, general and administrative expenses                           63.9 0.0 0.1
Amortization of intangible assets                           67.5 0.0 0.0
Restructuring and acquisition-related costs                           1.9 0.0  
Operating income (loss)                           89.2 78.4 83.3
Non-operating income (expense), net                           18.6 10.9 10.1
Income (loss) before income taxes                           107.8 89.3 93.4
Income tax expense                           (247.0) 4.2 5.5
Earnings (loss) from equity in subsidiaries                           76.1 (16.7) (20.8)
Net income (loss) before royalties                           430.9 68.4 67.1
Royalties                           3.6 0.0 0.0
Net income after royalties                           434.5 68.4 67.1
Net income attributable to noncontrolling interests                           0.0 0.0 0.0
Net income (loss) attributable to AAM                           434.5 68.4 67.1
Other comprehensive income, net of tax                           87.3 (1.2) (63.6)
Comprehensive income (loss)                           521.8 67.2 3.5
Non-Guarantor Subsidiaries [Member]                                
Net sales                                
External                           3,523.2 2,626.2 2,543.8
Intercompany                           27.5 16.1 19.0
Total net sales                           3,550.7 2,642.3 2,562.8
Cost of goods sold                           2,734.5 2,048.7 2,054.7
Gross profit                           816.2 593.6 508.1
Selling, general and administrative expenses                           103.0 70.6 66.6
Amortization of intangible assets                           2.2 0.0 0.0
Restructuring and acquisition-related costs                           3.6 5.1  
Operating income (loss)                           707.4 517.9 441.5
Non-operating income (expense), net                           (11.6) 4.0 3.8
Income (loss) before income taxes                           695.8 521.9 445.3
Income tax expense                           55.4 26.7 10.0
Earnings (loss) from equity in subsidiaries                           0.0 0.0 0.0
Net income (loss) before royalties                           640.4 495.2 435.3
Royalties                           (320.9) (312.9) (260.9)
Net income after royalties                           319.5 182.3 174.4
Net income attributable to noncontrolling interests                           (0.4) 0.0 0.0
Net income (loss) attributable to AAM                           319.1 182.3 174.4
Other comprehensive income, net of tax                           102.6 (12.1) (68.4)
Comprehensive income (loss)                           421.7 170.2 106.0
Holdings [Member]                                
Net sales                                
External                           0.0 0.0 0.0
Intercompany                           0.0 0.0 0.0
Total net sales                           0.0 0.0 0.0
Cost of goods sold                           0.0 0.0 0.0
Gross profit                           0.0 0.0 0.0
Selling, general and administrative expenses                           0.0 0.0 0.0
Amortization of intangible assets                           0.0 0.0 0.0
Restructuring and acquisition-related costs                           0.0 0.0  
Operating income (loss)                           0.0 0.0 0.0
Non-operating income (expense), net                           0.0 0.0 0.0
Income (loss) before income taxes                           0.0 0.0 0.0
Income tax expense                           0.0 0.0 0.0
Earnings (loss) from equity in subsidiaries                           337.1 240.7 235.6
Net income (loss) before royalties                           337.1 240.7 235.6
Royalties                           0.0 0.0 0.0
Net income after royalties                           337.1 240.7 235.6
Net income attributable to noncontrolling interests                           0.0 0.0 0.0
Net income (loss) attributable to AAM                           337.1 240.7 235.6
Other comprehensive income, net of tax                           96.9 (33.1) (59.6)
Comprehensive income (loss)                           434.0 207.6 176.0
AAM Inc. [Member]                                
Net sales                                
External                           1,074.6 1,109.6 1,149.0
Intercompany                           2.4 8.3 9.4
Total net sales                           1,077.0 1,117.9 1,158.4
Cost of goods sold                           996.6 1,063.8 1,114.5
Gross profit                           80.4 54.1 43.9
Selling, general and administrative expenses                           223.2 243.6 207.4
Amortization of intangible assets                           5.6 5.0 3.2
Restructuring and acquisition-related costs                           105.2 21.1  
Operating income (loss)                           (253.6) (215.6) (166.7)
Non-operating income (expense), net                           (210.0) (96.6) (99.3)
Income (loss) before income taxes                           (463.6) (312.2) (266.0)
Income tax expense                           194.1 27.4 21.6
Earnings (loss) from equity in subsidiaries                           289.5 267.4 262.3
Net income (loss) before royalties                           (368.2) (72.2) (25.3)
Royalties                           317.3 312.9 260.9
Net income after royalties                           (50.9) 240.7 235.6
Net income attributable to noncontrolling interests                           0.0 0.0 0.0
Net income (loss) attributable to AAM                           (50.9) 240.7 235.6
Other comprehensive income, net of tax                           40.1 (33.1) (59.6)
Comprehensive income (loss)                           (10.8) 207.6 176.0
Consolidation, Eliminations [Member]                                
Net sales                                
External                           0.0 0.0 0.0
Intercompany                           (315.1) (266.0) (286.7)
Total net sales                           (315.1) (266.0) (286.7)
Cost of goods sold                           (315.1) (266.0) (286.7)
Gross profit                           0.0 0.0 0.0
Selling, general and administrative expenses                           0.0 0.0 0.0
Amortization of intangible assets                           0.0 0.0 0.0
Restructuring and acquisition-related costs                           0.0 0.0  
Operating income (loss)                           0.0 0.0 0.0
Non-operating income (expense), net                           0.0 0.0 0.0
Income (loss) before income taxes                           0.0 0.0 0.0
Income tax expense                           0.0 0.0 0.0
Earnings (loss) from equity in subsidiaries                           (702.7) (491.4) (477.1)
Net income (loss) before royalties                           (702.7) (491.4) (477.1)
Royalties                           0.0 0.0 0.0
Net income after royalties                           (702.7) (491.4) (477.1)
Net income attributable to noncontrolling interests                           0.0 0.0 0.0
Net income (loss) attributable to AAM                           (702.7) (491.4) (477.1)
Other comprehensive income, net of tax                           (230.0) 46.4 191.6
Comprehensive income (loss)                           $ (932.7) $ (445.0) $ (285.5)