XML 84 R71.htm IDEA: XBRL DOCUMENT v3.8.0.1
Supplemental Guarantor Condensed Consolidating Statements of Income (Details) - USD ($)
$ in Millions
 3 Months Ended
Mar. 31, 2018
Mar. 31, 2017
Net sales    
External $ 1,858.4 $ 1,049.9
Intercompany 0.0 0.0
Net sales 1,858.4 1,049.9
Cost of goods sold 1,542.1 839.2
Gross profit 316.3 210.7
Selling, general and administrative expenses 97.3 81.2
Amortization of intangible assets 24.9 1.6
Restructuring and acquisition-related costs 18.3 16.0
Operating income 175.8 111.9
Nonoperating Income (Expense) (68.4) (26.0)
Income (loss) before income taxes 107.4 85.9
Income tax expense (benefit) 17.9 7.5
Earnings from equity in subsidiaries 0.0 0.0
Net income (loss) before royalties 89.5 78.4
Royalties 0.0 0.0
Net income after royalties 89.5 78.4
Net income attributable to noncontrolling interests (0.1) 0.0
Net income attributable to AAM 89.4 78.4
Other comprehensive income, net of tax 54.3 27.1
Comprehensive income attributable to AAM 143.7 105.5
Holdings [Member]    
Net sales    
External 0.0 0.0
Intercompany 0.0 0.0
Net sales 0.0 0.0
Cost of goods sold 0.0 0.0
Gross profit 0.0 0.0
Selling, general and administrative expenses 0.0 0.0
Amortization of intangible assets 0.0 0.0
Restructuring and acquisition-related costs 0.0 0.0
Operating income 0.0 0.0
Nonoperating Income (Expense) 0.0 0.0
Income (loss) before income taxes 0.0 0.0
Income tax expense (benefit) 0.0 0.0
Earnings from equity in subsidiaries 89.4 78.4
Net income (loss) before royalties 89.4 78.4
Royalties 0.0 0.0
Net income after royalties 89.4 78.4
Net income attributable to noncontrolling interests 0.0 0.0
Net income attributable to AAM 89.4 78.4
Other comprehensive income, net of tax 54.3 27.1
Comprehensive income attributable to AAM 143.7 105.5
AAM Inc. [Member]    
Net sales    
External 301.5 296.6
Intercompany 1.0 0.3
Net sales 302.5 296.9
Cost of goods sold 278.2 277.2
Gross profit 24.3 19.7
Selling, general and administrative expenses 59.8 72.5
Amortization of intangible assets 1.5 1.3
Restructuring and acquisition-related costs 16.3 15.3
Operating income (53.3) (69.4)
Nonoperating Income (Expense) (70.5) (26.2)
Income (loss) before income taxes (123.8) (95.6)
Income tax expense (benefit) 1.1 (2.8)
Earnings from equity in subsidiaries 67.2 91.6
Net income (loss) before royalties (57.7) (1.2)
Royalties 84.2 79.6
Net income after royalties 26.5 78.4
Net income attributable to noncontrolling interests 0.0 0.0
Net income attributable to AAM 26.5 78.4
Other comprehensive income, net of tax 25.6 27.1
Comprehensive income attributable to AAM 52.1 105.5
Guarantor Subsidiaries [Member]    
Net sales    
External 582.3 50.1
Intercompany 78.0 66.7
Net sales 660.3 116.8
Cost of goods sold 576.8 94.9
Gross profit 83.5 21.9
Selling, general and administrative expenses 21.9 0.0
Amortization of intangible assets 22.6 0.0
Restructuring and acquisition-related costs 1.1 0.0
Operating income 37.9 21.9
Nonoperating Income (Expense) 5.0 2.4
Income (loss) before income taxes 42.9 24.3
Income tax expense (benefit) 0.4 0.1
Earnings from equity in subsidiaries 40.5 (0.6)
Net income (loss) before royalties 83.0 23.6
Royalties 1.0 0.0
Net income after royalties 84.0 23.6
Net income attributable to noncontrolling interests 0.0 0.0
Net income attributable to AAM 84.0 23.6
Other comprehensive income, net of tax 35.1 10.5
Comprehensive income attributable to AAM 119.1 34.1
Non-Guarantor Subsidiaries [Member]    
Net sales    
External 974.6 703.2
Intercompany 9.5 4.9
Net sales 984.1 708.1
Cost of goods sold 775.6 539.0
Gross profit 208.5 169.1
Selling, general and administrative expenses 15.6 8.7
Amortization of intangible assets 0.8 0.3
Restructuring and acquisition-related costs 0.9 0.7
Operating income 191.2 159.4
Nonoperating Income (Expense) (2.9) (2.2)
Income (loss) before income taxes 188.3 157.2
Income tax expense (benefit) 16.4 10.2
Earnings from equity in subsidiaries 0.0 0.0
Net income (loss) before royalties 171.9 147.0
Royalties (85.2) (79.6)
Net income after royalties 86.7 67.4
Net income attributable to noncontrolling interests (0.1) 0.0
Net income attributable to AAM 86.6 67.4
Other comprehensive income, net of tax 43.7 26.4
Comprehensive income attributable to AAM 130.3 93.8
Consolidation, Eliminations [Member]    
Net sales    
External 0.0 0.0
Intercompany (88.5) (71.9)
Net sales (88.5) (71.9)
Cost of goods sold (88.5) (71.9)
Gross profit 0.0 0.0
Selling, general and administrative expenses 0.0 0.0
Amortization of intangible assets 0.0 0.0
Restructuring and acquisition-related costs 0.0 0.0
Operating income 0.0 0.0
Nonoperating Income (Expense) 0.0 0.0
Income (loss) before income taxes 0.0 0.0
Income tax expense (benefit) 0.0 0.0
Earnings from equity in subsidiaries (197.1) (169.4)
Net income (loss) before royalties (197.1) (169.4)
Royalties 0.0 0.0
Net income after royalties (197.1) (169.4)
Net income attributable to noncontrolling interests 0.0 0.0
Net income attributable to AAM (197.1) (169.4)
Other comprehensive income, net of tax (104.4) (64.0)
Comprehensive income attributable to AAM $ (301.5) $ (233.4)