XML 81 R71.htm IDEA: XBRL DOCUMENT v3.10.0.1
Supplemental Guarantor Condensed Consolidating Statements of Income (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Net sales        
External $ 1,817.0 $ 1,724.4 $ 5,576.3 $ 4,532.1
Intercompany 0.0 0.0 0.0 0.0
Revenues 1,817.0 1,724.4 5,576.3 4,532.1
Cost of goods sold 1,549.6 1,426.7 4,661.2 3,707.3
Gross profit 267.4 297.7 915.1 824.8
Selling, general and administrative expenses 96.3 102.3 288.6 289.1
Amortization of intangible assets 24.8 24.4 74.5 50.8
Restructuring and acquisition-related costs 11.7 22.8 66.8 90.5
Gain on sale of business 0.0 0.0 (15.5) 0.0
Operating income 134.6 148.2 500.7 394.4
Nonoperating Income (Expense) (59.1) (56.2) (164.5) (147.8)
Income (loss) before income taxes 75.5 92.0 336.2 246.6
Income tax expense (benefit) 11.5 5.7 31.4 15.6
Earnings from equity in subsidiaries 0.0 0.0 0.0 0.0
Net income (loss) before royalties 64.0 86.3 304.8 231.0
Royalties 0.0 0.0 0.0 0.0
Net income after royalties 64.0 86.3 304.8 231.0
Net income attributable to noncontrolling interests (0.2) (0.1) (0.5) (0.2)
Net income attributable to AAM 63.8 86.2 304.3 230.8
Other comprehensive income, net of tax 1.5 47.0 (20.9) 104.5
Comprehensive income attributable to AAM 65.3 133.2 283.4 335.3
Holdings [Member]        
Net sales        
External 0.0 0.0 0.0 0.0
Intercompany 0.0 0.0 0.0 0.0
Revenues 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 0.0 0.0
Gain on sale of business     0.0  
Operating income 0.0 0.0 0.0 0.0
Nonoperating Income (Expense) 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 63.8 86.2 304.3 230.8
Net income (loss) before royalties 63.8 86.2 304.3 230.8
Royalties 0.0 0.0 0.0 0.0
Net income after royalties 63.8 86.2 304.3 230.8
Net income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income attributable to AAM 63.8 86.2 304.3 230.8
Other comprehensive income, net of tax 1.5 47.0 (20.9) 104.5
Comprehensive income attributable to AAM 65.3 133.2 283.4 335.3
AAM Inc. [Member]        
Net sales        
External 247.1 250.0 851.4 806.9
Intercompany 0.7 0.2 4.0 2.4
Revenues 247.8 250.2 855.4 809.3
Cost of goods sold 220.6 229.6 804.5 752.2
Gross profit 27.2 20.6 50.9 57.1
Selling, general and administrative expenses 63.4 57.8 183.4 196.0
Amortization of intangible assets 1.0 1.5 3.9 4.3
Restructuring and acquisition-related costs 5.0 21.6 31.1 87.0
Gain on sale of business     0.0  
Operating income (42.2) (60.3) (167.5) (230.2)
Nonoperating Income (Expense) (60.0) (60.8) (193.8) (148.7)
Income (loss) before income taxes (102.2) (121.1) (361.3) (378.9)
Income tax expense (benefit) (1.0) (29.0) 8.1 (62.2)
Earnings from equity in subsidiaries 68.1 29.9 241.6 202.9
Net income (loss) before royalties (33.1) (62.2) (127.8) (113.8)
Royalties 87.6 84.9 256.8 253.6
Net income after royalties 54.5 22.7 129.0 139.8
Net income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income attributable to AAM 54.5 22.7 129.0 139.8
Other comprehensive income, net of tax 1.0 16.7 (2.6) 55.3
Comprehensive income attributable to AAM 55.5 39.4 126.4 195.1
Guarantor Subsidiaries [Member]        
Net sales        
External 544.3 529.0 1,699.2 1,139.8
Intercompany 75.6 80.0 231.6 214.7
Revenues 619.9 609.0 1,930.8 1,354.5
Cost of goods sold 594.2 546.3 1,713.3 1,188.0
Gross profit 25.7 62.7 217.5 166.5
Selling, general and administrative expenses 19.6 24.7 61.4 45.7
Amortization of intangible assets 22.9 22.3 68.0 45.0
Restructuring and acquisition-related costs 3.9 0.0 31.8 0.0
Gain on sale of business     (15.5)  
Operating income (20.7) 15.7 71.8 75.8
Nonoperating Income (Expense) 2.8 5.5 11.0 14.9
Income (loss) before income taxes (17.9) 21.2 82.8 90.7
Income tax expense (benefit) 0.1 17.8 0.6 42.0
Earnings from equity in subsidiaries 33.8 25.5 141.6 41.4
Net income (loss) before royalties 15.8 28.9 223.8 90.1
Royalties 0.7 1.3 2.6 2.6
Net income after royalties 16.5 30.2 226.4 92.7
Net income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income attributable to AAM 16.5 30.2 226.4 92.7
Other comprehensive income, net of tax (10.3) 42.6 (50.5) 74.7
Comprehensive income attributable to AAM 6.2 72.8 175.9 167.4
Non-Guarantor Subsidiaries [Member]        
Net sales        
External 1,025.6 945.4 3,025.7 2,585.4
Intercompany 10.8 7.0 31.1 19.9
Revenues 1,036.4 952.4 3,056.8 2,605.3
Cost of goods sold 821.9 738.0 2,410.1 2,004.1
Gross profit 214.5 214.4 646.7 601.2
Selling, general and administrative expenses 13.3 19.8 43.8 47.4
Amortization of intangible assets 0.9 0.6 2.6 1.5
Restructuring and acquisition-related costs 2.8 1.2 3.9 3.5
Gain on sale of business     0.0  
Operating income 197.5 192.8 596.4 548.8
Nonoperating Income (Expense) (1.9) (0.9) 18.3 (14.0)
Income (loss) before income taxes 195.6 191.9 614.7 534.8
Income tax expense (benefit) 12.4 16.9 22.7 35.8
Earnings from equity in subsidiaries 0.0 0.0 0.0 0.0
Net income (loss) before royalties 183.2 175.0 592.0 499.0
Royalties (88.3) (86.2) (259.4) (256.2)
Net income after royalties 94.9 88.8 332.6 242.8
Net income attributable to noncontrolling interests (0.2) (0.1) (0.5) (0.2)
Net income attributable to AAM 94.7 88.7 332.1 242.6
Other comprehensive income, net of tax 0.0 51.3 (37.3) 94.8
Comprehensive income attributable to AAM 94.7 140.0 294.8 337.4
Consolidation, Eliminations [Member]        
Net sales        
External 0.0 0.0 0.0 0.0
Intercompany (87.1) (87.2) (266.7) (237.0)
Revenues (87.1) (87.2) (266.7) (237.0)
Cost of goods sold (87.1) (87.2) (266.7) (237.0)
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 0.0 0.0
Gain on sale of business     0.0  
Operating income 0.0 0.0 0.0 0.0
Nonoperating Income (Expense) 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 (165.7) (141.6) (687.5) (475.1)
Net income (loss) before royalties (165.7) (141.6) (687.5) (475.1)
Royalties 0.0 0.0 0.0 0.0
Net income after royalties (165.7) (141.6) (687.5) (475.1)
Net income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income attributable to AAM (165.7) (141.6) (687.5) (475.1)
Other comprehensive income, net of tax 9.3 (110.6) 90.4 (224.8)
Comprehensive income attributable to AAM $ (156.4) $ (252.2) $ (597.1) $ (699.9)