XML 74 R61.htm IDEA: XBRL DOCUMENT v3.5.0.2
Financial Information for Subsidiary Guarantors and Non-Guarantors - Results of Operations and Comprehensive Income (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Jun. 30, 2016
Jun. 30, 2015
Results of Operations        
Net sales $ 1,760 $ 1,543 $ 3,348 $ 2,964
Cost of goods sold (1,418) (1,269) (2,687) (2,422)
Gross profit 342 274 661 542
Selling and administrative expense (126) (118) (254) (242)
Research, development and engineering expense (16) (16) (32) (31)
Interest expense, net (67) (74) (133) (121)
Other equity earnings 15 14 29 29
Other expense, net (7) (18) (29) (15)
Earnings from continuing operations before income taxes 141 62 242 162
Provision for income taxes (30) (15) (57) (40)
Earnings from continuing operations 111 47 185 122
Loss from discontinued operation (2) (2) (3) (2)
Net earnings 109 45 182 120
Net (earnings) attributable to noncontrolling interests (4) (5) (10) (9)
Net earnings attributable to the Company 105 40 172 111
Comprehensive Income        
Net earnings 109 45 182 120
Other comprehensive income, net (74) 29 (24) (191)
Total comprehensive income (loss) 35 74 158 (71)
Comprehensive income attributable to noncontrolling interests 8 (1) (2) (1)
Comprehensive income (loss) attributable to the Company 43 73 156 (72)
Parent        
Results of Operations        
Net intercompany interest 5 5 10 10
Interest expense, net (5) (5) (10) (10)
Equity earnings from subsidiaries 105 40 172 111
Earnings from continuing operations before income taxes 105 40 172 111
Earnings from continuing operations 105 40 172 111
Net earnings 105 40 172 111
Net earnings attributable to the Company 105 40 172 111
Comprehensive Income        
Net earnings 105 40 172 111
Other comprehensive income, net (66) 28 (26) (192)
Total comprehensive income (loss) 39 68 146 (81)
Comprehensive income (loss) attributable to the Company 39 68 146 (81)
Guarantor Subsidiaries        
Results of Operations        
Equity earnings from subsidiaries 105 40 172 111
Earnings from continuing operations before income taxes 105 40 172 111
Earnings from continuing operations 105 40 172 111
Net earnings 105 40 172 111
Net earnings attributable to the Company 105 40 172 111
Comprehensive Income        
Net earnings 105 40 172 111
Other comprehensive income, net (66) 28 (26) (192)
Total comprehensive income (loss) 39 68 146 (81)
Comprehensive income (loss) attributable to the Company 39 68 146 (81)
Non-Guarantor Subsidiaries        
Results of Operations        
Net sales 1,760 1,543 3,348 2,964
Cost of goods sold (1,418) (1,269) (2,687) (2,422)
Gross profit 342 274 661 542
Selling and administrative expense (126) (118) (254) (242)
Research, development and engineering expense (16) (16) (32) (31)
Net intercompany interest (5) (5) (10) (10)
Interest expense, net (62) (69) (123) (111)
Other equity earnings 15 14 29 29
Other expense, net (7) (18) (29) (15)
Earnings from continuing operations before income taxes 141 62 242 162
Provision for income taxes (30) (15) (57) (40)
Earnings from continuing operations 111 47 185 122
Loss from discontinued operation (2) (2) (3) (2)
Net earnings 109 45 182 120
Net (earnings) attributable to noncontrolling interests (4) (5) (10) (9)
Net earnings attributable to the Company 105 40 172 111
Comprehensive Income        
Net earnings 109 45 182 120
Other comprehensive income, net (74) 29 (24) (191)
Total comprehensive income (loss) 35 74 158 (71)
Comprehensive income attributable to noncontrolling interests 8 (1) (2) (1)
Comprehensive income (loss) attributable to the Company 43 73 156 (72)
Eliminations        
Results of Operations        
Equity earnings from subsidiaries (210) (80) (344) (222)
Earnings from continuing operations before income taxes (210) (80) (344) (222)
Earnings from continuing operations (210) (80) (344) (222)
Net earnings (210) (80) (344) (222)
Net earnings attributable to the Company (210) (80) (344) (222)
Comprehensive Income        
Net earnings (210) (80) (344) (222)
Other comprehensive income, net 132 (56) 52 384
Total comprehensive income (loss) (78) (136) (292) 162
Comprehensive income (loss) attributable to the Company $ (78) $ (136) $ (292) $ 162