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 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Results of Operations        
Net sales $ 1,712 $ 1,566 $ 5,060 $ 4,530
Cost of goods sold (1,376) (1,290) (4,063) (3,712)
Gross profit 336 276 997 818
Selling and administrative expense (121) (109) (375) (351)
Research, development and engineering expense (16) (15) (48) (46)
Interest expense, net (66) (67) (199) (188)
Other equity earnings 15 17 44 46
Other expense, net 5 (44) (24) (59)
Earnings from continuing operations before income taxes 153 58 395 220
Provision for income taxes (36) (33) (93) (73)
Earnings from continuing operations 117 25 302 147
Loss from discontinued operations (3) (1) (6) (3)
Net earnings 114 24 296 144
Net (earnings) attributable to noncontrolling interests (6) (7) (16) (16)
Net earnings attributable to the Company 108 17 280 128
Comprehensive Income        
Net earnings 114 24 296 144
Other comprehensive income (loss), net (59) (243) (83) (434)
Total comprehensive income (loss) 55 (219) 213 (290)
Comprehensive income attributable to noncontrolling interests (4) 1 (6)  
Comprehensive income (loss) attributable to the Company 51 (218) 207 (290)
Parent        
Results of Operations        
Net intercompany interest 5 5 15 15
Interest expense, net (5) (5) (15) (15)
Equity earnings from subsidiaries 108 17 280 128
Earnings from continuing operations before income taxes 108 17 280 128
Earnings from continuing operations 108 17 280 128
Net earnings 108 17 280 128
Net earnings attributable to the Company 108 17 280 128
Comprehensive Income        
Net earnings 108 17 280 128
Other comprehensive income (loss), net (63) (235) (89) (418)
Total comprehensive income (loss) 45 (218) 191 (290)
Comprehensive income (loss) attributable to the Company 45 (218) 191 (290)
Guarantor Subsidiaries        
Results of Operations        
Equity earnings from subsidiaries 108 17 280 128
Earnings from continuing operations before income taxes 108 17 280 128
Earnings from continuing operations 108 17 280 128
Net earnings 108 17 280 128
Net earnings attributable to the Company 108 17 280 128
Comprehensive Income        
Net earnings 108 17 280 128
Other comprehensive income (loss), net (63) (235) (89) (418)
Total comprehensive income (loss) 45 (218) 191 (290)
Comprehensive income (loss) attributable to the Company 45 (218) 191 (290)
Non-Guarantor Subsidiaries        
Results of Operations        
Net sales 1,712 1,566 5,060 4,530
Cost of goods sold (1,376) (1,290) (4,063) (3,712)
Gross profit 336 276 997 818
Selling and administrative expense (121) (109) (375) (351)
Research, development and engineering expense (16) (15) (48) (46)
Net intercompany interest (5) (5) (15) (15)
Interest expense, net (61) (62) (184) (173)
Other equity earnings 15 17 44 46
Other expense, net 5 (44) (24) (59)
Earnings from continuing operations before income taxes 153 58 395 220
Provision for income taxes (36) (33) (93) (73)
Earnings from continuing operations 117 25 302 147
Loss from discontinued operations (3) (1) (6) (3)
Net earnings 114 24 296 144
Net (earnings) attributable to noncontrolling interests (6) (7) (16) (16)
Net earnings attributable to the Company 108 17 280 128
Comprehensive Income        
Net earnings 114 24 296 144
Other comprehensive income (loss), net (59) (243) (83) (434)
Total comprehensive income (loss) 55 (219) 213 (290)
Comprehensive income attributable to noncontrolling interests (4) 1 (6)  
Comprehensive income (loss) attributable to the Company 51 (218) 207 (290)
Eliminations        
Results of Operations        
Equity earnings from subsidiaries (216) (34) (560) (256)
Earnings from continuing operations before income taxes (216) (34) (560) (256)
Earnings from continuing operations (216) (34) (560) (256)
Net earnings (216) (34) (560) (256)
Net earnings attributable to the Company (216) (34) (560) (256)
Comprehensive Income        
Net earnings (216) (34) (560) (256)
Other comprehensive income (loss), net 126 470 178 836
Total comprehensive income (loss) (90) 436 (382) 580
Comprehensive income (loss) attributable to the Company $ (90) $ 436 $ (382) $ 580