XML 69 R56.htm IDEA: XBRL DOCUMENT v3.8.0.1
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, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Results of Operations        
Net sales $ 1,791 $ 1,712 $ 5,157 $ 5,060
Cost of goods sold (1,438) (1,376) (4,143) (4,063)
Gross profit 353 336 1,014 997
Selling and administrative expense (120) (121) (362) (375)
Research, development and engineering expense (15) (16) (46) (48)
Interest expense, net (63) (66) (204) (199)
Other equity earnings 22 15 55 44
Other expense, net (5) 5 (61) (24)
Earnings from continuing operations before income taxes 172 153 396 395
Provision for income taxes (37) (36) (65) (93)
Earnings from continuing operations 135 117 331 302
Loss from discontinued operations (2) (3) (2) (6)
Net earnings 133 114 329 296
Net (earnings) attributable to noncontrolling interests (7) (6) (15) (16)
Net earnings attributable to the Company 126 108 314 280
Comprehensive Income        
Net earnings 133 114 329 296
Other comprehensive income (loss), net 20 (59) 227 (83)
Total comprehensive income 153 55 556 213
Comprehensive income attributable to noncontrolling interests (8) (4) (8) (6)
Comprehensive income attributable to the Company 145 51 548 207
Parent        
Results of Operations        
Net intercompany interest   5 21 15
Interest expense, net   (5) (21) (15)
Equity earnings from subsidiaries 126 108 314 280
Earnings from continuing operations before income taxes 126 108 314 280
Earnings from continuing operations 126 108 314 280
Net earnings 126 108 314 280
Net earnings attributable to the Company 126 108 314 280
Comprehensive Income        
Net earnings 126 108 314 280
Other comprehensive income (loss), net 12 (63) 219 (89)
Total comprehensive income 138 45 533 191
Comprehensive income attributable to the Company 138 45 533 191
Guarantor Subsidiaries        
Results of Operations        
Equity earnings from subsidiaries 126 108 314 280
Earnings from continuing operations before income taxes 126 108 314 280
Earnings from continuing operations 126 108 314 280
Net earnings 126 108 314 280
Net earnings attributable to the Company 126 108 314 280
Comprehensive Income        
Net earnings 126 108 314 280
Other comprehensive income (loss), net 12 (63) 219 (89)
Total comprehensive income 138 45 533 191
Comprehensive income attributable to the Company 138 45 533 191
Non-Guarantor Subsidiaries        
Results of Operations        
Net sales 1,791 1,712 5,157 5,060
Cost of goods sold (1,438) (1,376) (4,143) (4,063)
Gross profit 353 336 1,014 997
Selling and administrative expense (120) (121) (362) (375)
Research, development and engineering expense (15) (16) (46) (48)
Net intercompany interest   (5) (21) (15)
Interest expense, net (63) (61) (183) (184)
Other equity earnings 22 15 55 44
Other expense, net (5) 5 (61) (24)
Earnings from continuing operations before income taxes 172 153 396 395
Provision for income taxes (37) (36) (65) (93)
Earnings from continuing operations 135 117 331 302
Loss from discontinued operations (2) (3) (2) (6)
Net earnings 133 114 329 296
Net (earnings) attributable to noncontrolling interests (7) (6) (15) (16)
Net earnings attributable to the Company 126 108 314 280
Comprehensive Income        
Net earnings 133 114 329 296
Other comprehensive income (loss), net 20 (59) 227 (83)
Total comprehensive income 153 55 556 213
Comprehensive income attributable to noncontrolling interests (8) (4) (8) (6)
Comprehensive income attributable to the Company 145 51 548 207
Eliminations        
Results of Operations        
Equity earnings from subsidiaries (252) (216) (628) (560)
Earnings from continuing operations before income taxes (252) (216) (628) (560)
Earnings from continuing operations (252) (216) (628) (560)
Net earnings (252) (216) (628) (560)
Net earnings attributable to the Company (252) (216) (628) (560)
Comprehensive Income        
Net earnings (252) (216) (628) (560)
Other comprehensive income (loss), net (24) 126 (438) 178
Total comprehensive income (276) (90) (1,066) (382)
Comprehensive income attributable to the Company $ (276) $ (90) $ (1,066) $ (382)