XML 48 R51.htm IDEA: XBRL DOCUMENT v2.4.0.8
Financial Information for Subsidiary Guarantors and Non-Guarantors (Details 3) (USD $)
In Millions, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2013
Sep. 30, 2012
Results of Operations        
Net sales $ 1,784 $ 1,747 $ 5,206 $ 5,252
Manufacturing, shipping, and delivery (1,432) (1,405) (4,166) (4,156)
Gross profit 352 342 1,040 1,096
Research, engineering, selling, administrative, and other (148) (180) (465) (510)
Interest expense (56) (61) (184) (187)
Interest income 2 2 6 7
Other equity earnings 16 16 49 47
Other income 12 8 26 23
Earnings from continuing operations before income taxes 178 127 472 476
Provision for income taxes (40) (28) (110) (113)
Earnings from continuing operations 138 99 362 363
Loss from discontinued operations (2) (2) (15) (4)
Net earnings 136 97 347 359
Net earnings attributable to noncontrolling interests (6) (7) (16) (15)
Net earnings attributable to the Company 130 90 331 344
Comprehensive Income        
Net earnings (loss) 136 97 347 359
Other comprehensive income 39 105 (20) 57
Total comprehensive income 175 202 327 416
Comprehensive income attributable to noncontrolling interests (6) (9) (10) (21)
Comprehensive income attributable to the Company 169 193 317 395
Parent
       
Results of Operations        
Net intercompany interest 5 5 15 15
Interest expense (5) (5) (15) (15)
Equity earnings from subsidiaries 130 90 331 344
Earnings from continuing operations before income taxes 130 90 331 344
Earnings from continuing operations 130 90 331 344
Net earnings 130 90 331 344
Net earnings attributable to the Company 130 90 331 344
Comprehensive Income        
Net earnings (loss) 130 90 331 344
Other comprehensive income 39 103 (14) 51
Total comprehensive income 169 193 317 395
Comprehensive income attributable to the Company 169 193 317 395
Issuer
       
Results of Operations        
Net sales 497 488 1,433 1,441
Manufacturing, shipping, and delivery (416) (403) (1,161) (1,162)
Gross profit 81 85 272 279
Research, engineering, selling, administrative, and other (34) (33) (82) (117)
Net intercompany interest (5) (5) (15) (15)
Interest expense (25) (28) (82) (81)
Equity earnings from subsidiaries 76 48 192 219
Other equity earnings 4 4 12 11
Other income 60 46 155 136
Earnings from continuing operations before income taxes 157 117 452 432
Provision for income taxes (3)   (7) (8)
Earnings from continuing operations 154 117 445 424
Net earnings 154 117 445 424
Net earnings attributable to the Company 154 117 445 424
Comprehensive Income        
Net earnings (loss) 154 117 445 424
Other comprehensive income (2) 3 (6) 6
Total comprehensive income 152 120 439 430
Comprehensive income attributable to the Company 152 120 439 430
Guarantor Subsidiaries
       
Results of Operations        
Net sales 1   2  
Manufacturing, shipping, and delivery 7 (7) (17) (10)
Gross profit 8 (7) (15) (10)
Research, engineering, selling, administrative, and other (8) (17) (59) (58)
Interest expense (1)   (1)  
Other income 1   1  
Earnings from continuing operations before income taxes   (24) (74) (68)
Provision for income taxes   (1) (1) (2)
Earnings from continuing operations   (25) (75) (70)
Net earnings   (25) (75) (70)
Net earnings attributable to the Company   (25) (75) (70)
Comprehensive Income        
Net earnings (loss)   (25) (75) (70)
Total comprehensive income   (25) (75) (70)
Comprehensive income attributable to the Company   (25) (75) (70)
Non-Guarantor Subsidiaries
       
Results of Operations        
Net sales 1,286 1,259 3,771 3,811
Manufacturing, shipping, and delivery (1,023) (995) (2,988) (2,984)
Gross profit 263 264 783 827
Research, engineering, selling, administrative, and other (106) (130) (324) (335)
Interest expense (25) (28) (86) (91)
Interest income 2 2 6 7
Other equity earnings 12 12 37 36
Other income (49) (38) (130) (113)
Earnings from continuing operations before income taxes 97 82 286 331
Provision for income taxes (37) (27) (102) (103)
Earnings from continuing operations 60 55 184 228
Loss from discontinued operations (2) (2) (15) (4)
Net earnings 58 53 169 224
Net earnings attributable to noncontrolling interests (6) (7) (16) (15)
Net earnings attributable to the Company 52 46 153 209
Comprehensive Income        
Net earnings (loss) 58 53 169 224
Other comprehensive income 14 78 (94) (22)
Total comprehensive income 72 131 75 202
Comprehensive income attributable to noncontrolling interests (6) (9) (10) (21)
Comprehensive income attributable to the Company 66 122 65 181
Eliminations
       
Results of Operations        
Equity earnings from subsidiaries (206) (138) (523) (563)
Earnings from continuing operations before income taxes (206) (138) (523) (563)
Earnings from continuing operations (206) (138) (523) (563)
Net earnings (206) (138) (523) (563)
Net earnings attributable to the Company (206) (138) (523) (563)
Comprehensive Income        
Net earnings (loss) (206) (138) (523) (563)
Other comprehensive income (12) (79) 94 22
Total comprehensive income (218) (217) (429) (541)
Comprehensive income attributable to the Company $ (218) $ (217) $ (429) $ (541)