XML 27 R40.htm IDEA: XBRL DOCUMENT v2.4.0.8
Supplemental Guarantor Condensed Consolidating Statements of Income (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended 6 Months Ended
Jun. 30, 2014
Jun. 30, 2013
Jun. 30, 2014
Jun. 30, 2013
Net sales        
External $ 946.9 $ 799.6 $ 1,805.7 $ 1,555.2
Intercompany 0 0 0 0
Total net sales 946.9 799.6 1,805.7 1,555.2
Cost of goods sold 797.9 677.4 1,534.8 1,328.7
Gross profit 149.0 122.2 270.9 226.5
Selling, general and administrative expenses 61.5 60.5 118.6 120.1
Operating income (loss) (87.5) (61.7) (152.3) (106.4)
Non-operating income (expense), net (24.0) (30.5) (48.2) (70.3)
Income (loss) before income taxes 63.5 31.2 104.1 36.1
Income tax expense 11.3 5.4 18.3 3.0
Earnings (loss) from equity in subsidiaries 0 0 0 0
Net income (loss) before royalties and dividends 52.2 25.8 85.8 33.1
Royalties and dividends 0 0 0 0
Net income after royalties and dividends 52.2 25.8 85.8 33.1
Other comprehensive income (loss) 4.7 (22.1) 18.5 (17.8)
Comprehensive income 56.9 3.7 104.3 15.3
Holdings [Member]
       
Net sales        
External 0 0 0 0
Intercompany 0 0 0 0
Total 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
Operating income (loss) 0 0 0 0
Non-operating income (expense), net 0 0 0 0
Income (loss) before income taxes 0 0 0 0
Income tax expense 0 0 0 0
Earnings (loss) from equity in subsidiaries 52.2 25.8 85.8 33.1
Net income (loss) before royalties and dividends 52.2 25.8 85.8 33.1
Royalties and dividends 0 0 0 0
Net income after royalties and dividends 52.2 25.8 85.8 33.1
Other comprehensive income (loss) 4.7 (22.1) 18.5 (17.8)
Comprehensive income 56.9 3.7 104.3 15.3
AAM Inc. [Member]
       
Net sales        
External 298.0 211.3 525.9 411.6
Intercompany 3.0 4.6 5.8 8.0
Total net sales 301.0 215.9 531.7 419.6
Cost of goods sold 288.5 197.7 520.4 396.2
Gross profit 12.5 18.2 11.3 23.4
Selling, general and administrative expenses 52.0 52.3 100.6 101.2
Operating income (loss) 39.5 34.1 89.3 77.8
Non-operating income (expense), net (25.9) (29.3) (51.7) (70.8)
Income (loss) before income taxes (65.4) (63.4) (141.0) (148.6)
Income tax expense 6.0 (12.3) 6.5 (13.9)
Earnings (loss) from equity in subsidiaries 68.0 24.5 122.5 64.9
Net income (loss) before royalties and dividends (3.4) (26.6) (25.0) (69.8)
Royalties and dividends 55.6 52.4 110.8 102.9
Net income after royalties and dividends 52.2 25.8 85.8 33.1
Other comprehensive income (loss) 4.7 (22.1) 18.5 (17.8)
Comprehensive income 56.9 3.7 104.3 15.3
Guarantor Subsidiaries [Member]
       
Net sales        
External 59.0 58.8 117.0 112.7
Intercompany 62.5 56.3 120.7 113.9
Total net sales 121.5 115.1 237.7 226.6
Cost of goods sold 102.9 98.9 202.5 196.1
Gross profit 18.6 16.2 35.2 30.5
Selling, general and administrative expenses 0.1 0 0.1 0
Operating income (loss) (18.5) (16.2) (35.1) (30.5)
Non-operating income (expense), net 2.4 2.7 5.1 5.4
Income (loss) before income taxes 20.9 18.9 40.2 35.9
Income tax expense 0.1 0 0.2 0
Earnings (loss) from equity in subsidiaries (7.0) (9.7) (16.2) (12.9)
Net income (loss) before royalties and dividends 13.8 9.2 23.8 23.0
Royalties and dividends 0 0 0 0
Net income after royalties and dividends 13.8 9.2 23.8 23.0
Other comprehensive income (loss) 3.3 (21.3) 11.2 (13.6)
Comprehensive income 17.1 (12.1) 35.0 9.4
Non-Guarantor Subsidiaries [Member]
       
Net sales        
External 589.9 529.5 1,162.8 1,030.9
Intercompany 6.1 2.4 12.0 7.3
Total net sales 596.0 531.9 1,174.8 1,038.2
Cost of goods sold 478.1 444.1 950.4 865.6
Gross profit 117.9 87.8 224.4 172.6
Selling, general and administrative expenses 9.4 8.2 17.9 18.9
Operating income (loss) (108.5) (79.6) (206.5) (153.7)
Non-operating income (expense), net (0.5) (3.9) (1.6) (4.9)
Income (loss) before income taxes 108.0 75.7 204.9 148.8
Income tax expense 5.2 17.7 11.6 16.9
Earnings (loss) from equity in subsidiaries 0 0 0 0
Net income (loss) before royalties and dividends 102.8 58.0 193.3 131.9
Royalties and dividends (55.6) (52.4) (110.8) (102.9)
Net income after royalties and dividends 47.2 5.6 82.5 29.0
Other comprehensive income (loss) 2.6 (24.4) 11.5 (16.1)
Comprehensive income 49.8 (18.8) 94.0 12.9
Elims [Member]
       
Net sales        
External 0 0 0 0
Intercompany (71.6) (63.3) (138.5) (129.2)
Total net sales (71.6) (63.3) (138.5) (129.2)
Cost of goods sold (71.6) (63.3) (138.5) (129.2)
Gross profit 0 0 0 0
Selling, general and administrative expenses 0 0 0 0
Operating income (loss) 0 0 0 0
Non-operating income (expense), net 0 0 0 0
Income (loss) before income taxes 0 0 0 0
Income tax expense    0 0 0
Earnings (loss) from equity in subsidiaries (113.2) (40.6) (192.1) (85.1)
Net income (loss) before royalties and dividends (113.2) (40.6) (192.1) (85.1)
Royalties and dividends 0 0 0 0
Net income after royalties and dividends (113.2) (40.6) (192.1) (85.1)
Other comprehensive income (loss) (10.6) 67.8 (41.2) 47.5
Comprehensive income $ (123.8) $ 27.2 $ (233.3) $ (37.6)