XML 85 R75.htm IDEA: XBRL DOCUMENT v3.19.2
Supplemental Guarantor Condensed Consolidating Statements of Income (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2019
Jun. 30, 2018
Jun. 30, 2019
Jun. 30, 2018
Net sales        
External $ 1,704.3 $ 1,900.9 $ 3,423.5 $ 3,759.3
Intercompany 0.0 0.0 0.0 0.0
Revenues 1,704.3 1,900.9 3,423.5 3,759.3
Cost of goods sold 1,456.0 1,569.5 2,953.0 3,111.6
Gross profit 248.3 331.4 470.5 647.7
Selling, general and administrative expenses 91.3 95.0 182.0 192.3
Amortization of intangible assets 24.9 24.8 49.9 49.7
Restructuring and acquisition-related costs 12.2 36.8 24.3 55.1
Gain on sale of business 0.0 (15.5) 0.0 (15.5)
Operating income 119.9 190.3 214.3 366.1
Nonoperating Income (Expense) (61.2) (37.0) (116.9) (105.4)
Income (loss) before income taxes 58.7 153.3 97.4 260.7
Income tax expense (benefit) 6.0 2.0 3.0 19.9
Earnings from equity in subsidiaries 0.0 0.0 0.0 0.0
Net income (loss) before royalties 52.7 151.3 94.4 240.8
Royalties 0.0 0.0 0.0 0.0
Net income (loss) after royalties 52.7 151.3 94.4 240.8
Net income attributable to noncontrolling interests (0.2) (0.2) (0.3) (0.3)
Net income attributable to AAM 52.5 151.1 94.1 240.5
Other comprehensive income, net of tax (9.8) (76.7) (14.1) (22.4)
Comprehensive income attributable to AAM 42.7 74.4 80.0 218.1
Consolidation, Eliminations [Member]        
Net sales        
External 0.0 0.0 0.0 0.0
Intercompany (84.5) (91.1) (164.5) (179.6)
Revenues (84.5) (91.1) (164.5) (179.6)
Cost of goods sold (84.5) (91.1) (164.5) (179.6)
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   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 (142.7) (324.7) (242.6) (521.8)
Net income (loss) before royalties (142.7) (324.7) (242.6) (521.8)
Royalties 0.0 0.0 0.0 0.0
Net income (loss) after royalties (142.7) (324.7) (242.6) (521.8)
Net income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income attributable to AAM (142.7) (324.7) (242.6) (521.8)
Other comprehensive income, net of tax 0.5 185.5 3.6 81.1
Comprehensive income attributable to AAM (142.2) (139.2) (239.0) (440.7)
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   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 52.5 151.1 94.1 240.5
Net income (loss) before royalties 52.5 151.1 94.1 240.5
Royalties 0.0 0.0 0.0 0.0
Net income (loss) after royalties 52.5 151.1 94.1 240.5
Net income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income attributable to AAM 52.5 151.1 94.1 240.5
Other comprehensive income, net of tax (9.8) (76.7) (14.1) (22.4)
Comprehensive income attributable to AAM 42.7 74.4 80.0 218.1
AAM Inc. [Member]        
Net sales        
External 223.9 302.8 506.1 604.3
Intercompany 0.3 2.3 1.0 3.3
Revenues 224.2 305.1 507.1 607.6
Cost of goods sold 226.6 305.7 499.9 583.9
Gross profit (2.4) (0.6) 7.2 23.7
Selling, general and administrative expenses 70.5 60.2 140.0 120.0
Amortization of intangible assets 1.4 1.4 2.9 2.9
Restructuring and acquisition-related costs 4.6 9.8 10.9 26.1
Gain on sale of business   0.0   0.0
Operating income (78.9) (72.0) (146.6) (125.3)
Nonoperating Income (Expense) (62.5) (63.3) (121.3) (133.8)
Income (loss) before income taxes (141.4) (135.3) (267.9) (259.1)
Income tax expense (benefit) 1.4 8.0 (14.7) 9.1
Earnings from equity in subsidiaries 57.3 106.3 81.4 173.5
Net income (loss) before royalties (85.5) (37.0) (171.8) (94.7)
Royalties 84.8 85.0 154.6 169.2
Net income (loss) after royalties (0.7) 48.0 (17.2) 74.5
Net income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income attributable to AAM (0.7) 48.0 (17.2) 74.5
Other comprehensive income, net of tax (14.8) (29.2) (13.8) (3.6)
Comprehensive income attributable to AAM (15.5) 18.8 (31.0) 70.9
Guarantor Subsidiaries [Member]        
Net sales        
External 516.9 572.6 1,055.3 1,154.9
Intercompany 74.1 78.0 142.8 156.0
Revenues 591.0 650.6 1,198.1 1,310.9
Cost of goods sold 532.3 542.3 1,082.6 1,119.1
Gross profit 58.7 108.3 115.5 191.8
Selling, general and administrative expenses 7.6 19.9 15.6 41.8
Amortization of intangible assets 22.6 22.5 45.2 45.1
Restructuring and acquisition-related costs 4.7 26.8 8.2 27.9
Gain on sale of business   (15.5)   (15.5)
Operating income 23.8 54.6 46.5 92.5
Nonoperating Income (Expense) 1.8 3.2 4.7 8.2
Income (loss) before income taxes 25.6 57.8 51.2 100.7
Income tax expense (benefit) (0.2) 0.1 0.1 0.5
Earnings from equity in subsidiaries 32.9 67.3 67.1 107.8
Net income (loss) before royalties 58.7 125.0 118.2 208.0
Royalties 0.7 0.9 1.5 1.9
Net income (loss) after royalties 59.4 125.9 119.7 209.9
Net income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income attributable to AAM 59.4 125.9 119.7 209.9
Other comprehensive income, net of tax 5.6 (75.3) 3.3 (40.2)
Comprehensive income attributable to AAM 65.0 50.6 123.0 169.7
Non-Guarantor Subsidiaries [Member]        
Net sales        
External 963.5 1,025.5 1,862.1 2,000.1
Intercompany 10.1 10.8 20.7 20.3
Revenues 973.6 1,036.3 1,882.8 2,020.4
Cost of goods sold 781.6 812.6 1,535.0 1,588.2
Gross profit 192.0 223.7 347.8 432.2
Selling, general and administrative expenses 13.2 14.9 26.4 30.5
Amortization of intangible assets 0.9 0.9 1.8 1.7
Restructuring and acquisition-related costs 2.9 0.2 5.2 1.1
Gain on sale of business   0.0   0.0
Operating income 175.0 207.7 314.4 398.9
Nonoperating Income (Expense) (0.5) 23.1 (0.3) 20.2
Income (loss) before income taxes 174.5 230.8 314.1 419.1
Income tax expense (benefit) 4.8 (6.1) 17.6 10.3
Earnings from equity in subsidiaries 0.0 0.0 0.0 0.0
Net income (loss) before royalties 169.7 236.9 296.5 408.8
Royalties (85.5) (85.9) (156.1) (171.1)
Net income (loss) after royalties 84.2 151.0 140.4 237.7
Net income attributable to noncontrolling interests (0.2) (0.2) (0.3) (0.3)
Net income attributable to AAM 84.0 150.8 140.1 237.4
Other comprehensive income, net of tax 8.7 (81.0) 6.9 (37.3)
Comprehensive income attributable to AAM $ 92.7 $ 69.8 $ 147.0 $ 200.1