XML 69 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 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Results of Operations        
Net sales $ 1,751 $ 1,760 $ 3,366 $ 3,348
Cost of goods sold (1,405) (1,418) (2,705) (2,687)
Gross profit 346 342 661 661
Selling and administrative expense (123) (126) (242) (254)
Research, development and engineering expense (16) (16) (31) (32)
Interest expense, net (62) (67) (141) (133)
Other equity earnings 18 15 33 29
Other expense, net (11) (7) (56) (29)
Earnings from continuing operations before income taxes 152 141 224 242
Provision for income taxes (9) (30) (28) (57)
Earnings from continuing operations 143 111 196 185
Loss from discontinued operations   (2)   (3)
Net earnings 143 109 196 182
Net (earnings) attributable to noncontrolling interests (3) (4) (8) (10)
Net earnings attributable to the Company 140 105 188 172
Comprehensive Income        
Net earnings 143 109 196 182
Other comprehensive income (loss), net 14 (74) 207 (24)
Total comprehensive income (loss) 157 35 403 158
Comprehensive income (loss) attributable to noncontrolling interests 7 8   (2)
Comprehensive income attributable to the Company 164 43 403 156
Parent        
Results of Operations        
Net intercompany interest   5 21 10
Interest expense, net   (5) (21) (10)
Equity earnings from subsidiaries 143 105 192 172
Earnings from continuing operations before income taxes 143 105 192 172
Earnings from continuing operations 143 105 192 172
Net earnings 143 105 192 172
Net earnings attributable to the Company 143 105 192 172
Comprehensive Income        
Net earnings 143 105 192 172
Other comprehensive income (loss), net 20 (66) 207 (26)
Total comprehensive income (loss) 163 39 399 146
Comprehensive income attributable to the Company 163 39 399 146
Guarantor Subsidiaries        
Results of Operations        
Equity earnings from subsidiaries 143 105 192 172
Earnings from continuing operations before income taxes 143 105 192 172
Earnings from continuing operations 143 105 192 172
Net earnings 143 105 192 172
Net earnings attributable to the Company 143 105 192 172
Comprehensive Income        
Net earnings 143 105 192 172
Other comprehensive income (loss), net 20 (66) 207 (26)
Total comprehensive income (loss) 163 39 399 146
Comprehensive income attributable to the Company 163 39 399 146
Non-Guarantor Subsidiaries        
Results of Operations        
Net sales 1,751 1,760 3,366 3,348
Cost of goods sold (1,405) (1,418) (2,705) (2,687)
Gross profit 346 342 661 661
Selling and administrative expense (123) (126) (242) (254)
Research, development and engineering expense (16) (16) (31) (32)
Net intercompany interest   (5) (21) (10)
Interest expense, net (62) (62) (120) (123)
Other equity earnings 18 15 33 29
Other expense, net (11) (7) (56) (29)
Earnings from continuing operations before income taxes 152 141 224 242
Provision for income taxes (9) (30) (28) (57)
Earnings from continuing operations 143 111 196 185
Loss from discontinued operations   (2)   (3)
Net earnings 143 109 196 182
Net (earnings) attributable to noncontrolling interests (3) (4) (8) (10)
Net earnings attributable to the Company 140 105 188 172
Comprehensive Income        
Net earnings 143 109 196 182
Other comprehensive income (loss), net 14 (74) 207 (24)
Total comprehensive income (loss) 157 35 403 158
Comprehensive income (loss) attributable to noncontrolling interests 7 8   (2)
Comprehensive income attributable to the Company 164 43 403 156
Eliminations        
Results of Operations        
Equity earnings from subsidiaries (286) (210) (384) (344)
Earnings from continuing operations before income taxes (286) (210) (384) (344)
Earnings from continuing operations (286) (210) (384) (344)
Net earnings (286) (210) (384) (344)
Net earnings attributable to the Company (286) (210) (384) (344)
Comprehensive Income        
Net earnings (286) (210) (384) (344)
Other comprehensive income (loss), net (40) 132 (414) 52
Total comprehensive income (loss) (326) (78) (798) (292)
Comprehensive income attributable to the Company $ (326) $ (78) $ (798) $ (292)