XML 82 R72.htm IDEA: XBRL DOCUMENT v3.10.0.1
Supplemental Guarantor Condensed Consolidating Balance Sheets (Details) - USD ($)
$ in Millions
Sep. 30, 2018
Dec. 31, 2017
Current assets    
Cash and cash equivalents $ 439.4 $ 376.8
Accounts receivable, net 1,271.8 1,035.9
Intercompany receivables 0.0 0.0
Inventories, net 443.6 392.0
Prepaid expenses and other 143.6 140.3
Total current assets 2,298.4 1,945.0
Property, plant and equipment, net 2,467.9 2,402.9
Goodwill 1,633.0 1,654.3
Intangible assets, net 1,135.2 1,212.5
Intercompany notes and accounts receivable 0.0 0.0
Other assets and deferred charges 711.6 668.1
Investment in subsidiaries 0.0 0.0
Total assets 8,246.1 7,882.8
Current liabilities    
Current portion of long-term debt 16.5 5.9
Accounts payable 946.4 799.0
Intercompany payables 0.0 0.0
Accrued expenses and other 451.2 411.5
Total current liabilities 1,414.1 1,216.4
Intercompany notes and accounts payable 0.0 0.0
Long-term debt, net 3,874.3 3,969.3
Other long-term liabilities 1,119.0 1,157.1
Total liabilities 6,407.4 6,342.8
Stockholders' Equity Attributable to Parent 1,836.6 1,536.0
Noncontrolling interests in subsidiaries 2.1 4.0
Total stockholders' equity 1,838.7 1,540.0
Total liabilities and stockholders' equity 8,246.1 7,882.8
Holdings [Member]    
Current assets    
Cash and cash equivalents 0.0 0.0
Accounts receivable, net 0.0 0.0
Intercompany receivables 0.0 0.0
Inventories, net 0.0 0.0
Prepaid expenses and other 0.0 0.0
Total current assets 0.0 0.0
Property, plant and equipment, net 0.0 0.0
Goodwill 0.0 0.0
Intangible assets, net 0.0 0.0
Intercompany notes and accounts receivable 0.0 11.7
Other assets and deferred charges 0.0 0.0
Investment in subsidiaries 3,143.5 2,841.3
Total assets 3,143.5 2,853.0
Current liabilities    
Current portion of long-term debt 0.0 0.0
Accounts payable 0.0 0.0
Intercompany payables 0.0 1,313.0
Accrued expenses and other 0.0 0.0
Total current liabilities 0.0 1,313.0
Intercompany notes and accounts payable 1,304.9 0.0
Long-term debt, net 0.0 0.0
Other long-term liabilities 0.0 0.0
Total liabilities 1,304.9 1,313.0
Stockholders' Equity Attributable to Parent 1,836.5 1,536.0
Noncontrolling interests in subsidiaries 2.1 4.0
Total stockholders' equity 1,838.6 1,540.0
Total liabilities and stockholders' equity 3,143.5 2,853.0
AAM Inc. [Member]    
Current assets    
Cash and cash equivalents 129.2 91.9
Accounts receivable, net 174.4 138.9
Intercompany receivables 2,986.5 3,475.2
Inventories, net 40.6 37.2
Prepaid expenses and other 39.4 40.4
Total current assets 3,370.1 3,783.6
Property, plant and equipment, net 278.0 250.9
Goodwill 0.0 0.0
Intangible assets, net 18.6 21.0
Intercompany notes and accounts receivable 1,320.5 0.0
Other assets and deferred charges 339.3 349.1
Investment in subsidiaries 2,236.3 1,955.2
Total assets 7,562.8 6,359.8
Current liabilities    
Current portion of long-term debt 0.0 0.0
Accounts payable 147.1 139.0
Intercompany payables 1,716.8 563.7
Accrued expenses and other 173.3 181.6
Total current liabilities 2,037.2 884.3
Intercompany notes and accounts payable 56.1 11.7
Long-term debt, net 3,775.2 3,894.6
Other long-term liabilities 549.8 639.1
Total liabilities 6,418.3 5,429.7
Stockholders' Equity Attributable to Parent 1,144.5 930.1
Noncontrolling interests in subsidiaries 0.0 0.0
Total stockholders' equity 1,144.5 930.1
Total liabilities and stockholders' equity 7,562.8 6,359.8
Guarantor Subsidiaries [Member]    
Current assets    
Cash and cash equivalents 0.2 0.1
Accounts receivable, net 351.8 287.9
Intercompany receivables 1,876.2 479.9
Inventories, net 150.1 147.4
Prepaid expenses and other 5.9 9.9
Total current assets 2,384.2 925.2
Property, plant and equipment, net 752.5 786.8
Goodwill 1,204.5 1,218.4
Intangible assets, net 1,083.7 1,155.6
Intercompany notes and accounts receivable 142.9 243.5
Other assets and deferred charges 119.5 122.8
Investment in subsidiaries 1,711.5 1,280.1
Total assets 7,398.8 5,732.4
Current liabilities    
Current portion of long-term debt 0.0 0.0
Accounts payable 252.7 204.6
Intercompany payables 3,162.0 2,017.7
Accrued expenses and other 45.8 52.4
Total current liabilities 3,460.5 2,274.7
Intercompany notes and accounts payable 0.0 0.0
Long-term debt, net 3.2 4.4
Other long-term liabilities 332.2 333.2
Total liabilities 3,795.9 2,612.3
Stockholders' Equity Attributable to Parent 3,602.9 3,120.1
Noncontrolling interests in subsidiaries 0.0 0.0
Total stockholders' equity 3,602.9 3,120.1
Total liabilities and stockholders' equity 7,398.8 5,732.4
Non-Guarantor Subsidiaries [Member]    
Current assets    
Cash and cash equivalents 310.0 284.8
Accounts receivable, net 745.6 609.1
Intercompany receivables 90.1 7.5
Inventories, net 252.9 207.4
Prepaid expenses and other 98.3 90.0
Total current assets 1,496.9 1,198.8
Property, plant and equipment, net 1,437.4 1,365.2
Goodwill 428.5 435.9
Intangible assets, net 32.9 35.9
Intercompany notes and accounts receivable 0.0 0.0
Other assets and deferred charges 252.8 196.2
Investment in subsidiaries 0.0 0.0
Total assets 3,648.5 3,232.0
Current liabilities    
Current portion of long-term debt 16.5 5.9
Accounts payable 546.6 455.4
Intercompany payables 74.0 68.2
Accrued expenses and other 232.1 177.5
Total current liabilities 869.2 707.0
Intercompany notes and accounts payable 102.4 243.5
Long-term debt, net 95.9 70.3
Other long-term liabilities 237.0 184.8
Total liabilities 1,304.5 1,205.6
Stockholders' Equity Attributable to Parent 2,341.9 2,022.4
Noncontrolling interests in subsidiaries 2.1 4.0
Total stockholders' equity 2,344.0 2,026.4
Total liabilities and stockholders' equity 3,648.5 3,232.0
Consolidation, Eliminations [Member]    
Current assets    
Cash and cash equivalents 0.0 0.0
Accounts receivable, net 0.0 0.0
Intercompany receivables (4,952.8) (3,962.6)
Inventories, net 0.0 0.0
Prepaid expenses and other 0.0 0.0
Total current assets (4,952.8) (3,962.6)
Property, plant and equipment, net 0.0 0.0
Goodwill 0.0 0.0
Intangible assets, net 0.0 0.0
Intercompany notes and accounts receivable (1,463.4) (255.2)
Other assets and deferred charges 0.0 0.0
Investment in subsidiaries (7,091.3) (6,076.6)
Total assets (13,507.5) (10,294.4)
Current liabilities    
Current portion of long-term debt 0.0 0.0
Accounts payable 0.0 0.0
Intercompany payables (4,952.8) (3,962.6)
Accrued expenses and other 0.0 0.0
Total current liabilities (4,952.8) (3,962.6)
Intercompany notes and accounts payable (1,463.4) (255.2)
Long-term debt, net 0.0 0.0
Other long-term liabilities 0.0 0.0
Total liabilities (6,416.2) (4,217.8)
Stockholders' Equity Attributable to Parent (7,089.2) (6,072.6)
Noncontrolling interests in subsidiaries (2.1) (4.0)
Total stockholders' equity (7,091.3) (6,076.6)
Total liabilities and stockholders' equity $ (13,507.5) $ (10,294.4)