XML 71 R56.htm IDEA: XBRL DOCUMENT v3.7.0.1
Financial Information for Subsidiary Guarantors and Non-Guarantors - Results of Operations and Comprehensive Income (Details) - USD ($)
$ in Millions
3 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Results of Operations    
Net sales $ 1,615 $ 1,588
Cost of goods sold (1,300) (1,269)
Gross profit 315 319
Selling and administrative expense (119) (129)
Research, development and engineering expense (15) (15)
Interest expense, net (78) (66)
Other equity earnings 15 14
Other expense, net (45) (22)
Earnings from continuing operations before income taxes 73 101
Provision for income taxes (20) (27)
Earnings from continuing operations 53 74
Loss from discontinued operations   (1)
Net earnings 53 73
Net (earnings) attributable to noncontrolling interests (4) (6)
Net earnings attributable to the Company 49 67
Comprehensive Income    
Net earnings 53 73
Other comprehensive income (loss), net 194 50
Total comprehensive income 247 123
Comprehensive income attributable to noncontrolling interests (7) (9)
Comprehensive income attributable to the Company 240 114
Parent    
Results of Operations    
Net intercompany interest 21 5
Interest expense, net (21) (5)
Equity earnings from subsidiaries 49 67
Earnings from continuing operations before income taxes 49 67
Earnings from continuing operations 49 67
Net earnings 49 67
Net earnings attributable to the Company 49 67
Comprehensive Income    
Net earnings 49 67
Other comprehensive income (loss), net 187 50
Total comprehensive income 236 117
Comprehensive income attributable to the Company 236 117
Guarantor Subsidiaries    
Results of Operations    
Equity earnings from subsidiaries 49 67
Earnings from continuing operations before income taxes 49 67
Earnings from continuing operations 49 67
Net earnings 49 67
Net earnings attributable to the Company 49 67
Comprehensive Income    
Net earnings 49 67
Other comprehensive income (loss), net 187 50
Total comprehensive income 236 117
Comprehensive income attributable to the Company 236 117
Non-Guarantor Subsidiaries    
Results of Operations    
Net sales 1,615 1,588
Cost of goods sold (1,300) (1,269)
Gross profit 315 319
Selling and administrative expense (119) (129)
Research, development and engineering expense (15) (15)
Net intercompany interest (21) (5)
Interest expense, net (57) (61)
Other equity earnings 15 14
Other expense, net (45) (22)
Earnings from continuing operations before income taxes 73 101
Provision for income taxes (20) (27)
Earnings from continuing operations 53 74
Loss from discontinued operations   (1)
Net earnings 53 73
Net (earnings) attributable to noncontrolling interests (4) (6)
Net earnings attributable to the Company 49 67
Comprehensive Income    
Net earnings 53 73
Other comprehensive income (loss), net 194 50
Total comprehensive income 247 123
Comprehensive income attributable to noncontrolling interests (7) (9)
Comprehensive income attributable to the Company 240 114
Eliminations    
Results of Operations    
Equity earnings from subsidiaries (98) (134)
Earnings from continuing operations before income taxes (98) (134)
Earnings from continuing operations (98) (134)
Net earnings (98) (134)
Net earnings attributable to the Company (98) (134)
Comprehensive Income    
Net earnings (98) (134)
Other comprehensive income (loss), net (374) (100)
Total comprehensive income (472) (234)
Comprehensive income attributable to the Company $ (472) $ (234)