XML 73 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
Research, engineering, selling, administrative, and other (137) (124) (423) (397)
Interest expense, net (66) (67) (199) (188)
Other equity earnings 15 17 44 46
Other expense, net 5 (44) (24) (59)
Earnings (loss) from continuing operations before income taxes 153 58 395 220
Provision for income taxes (36) (33) (93) (73)
Earnings (loss) from continuing operations 117 25 302 147
Loss from discontinued operations (3) (1) (6) (3)
Net earnings (loss) 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 (loss) 114 24 296 144
Other comprehensive income (loss) (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 (loss) from continuing operations before income taxes 108 17 280 128
Earnings (loss) from continuing operations 108 17 280 128
Net earnings (loss) 108 17 280 128
Net earnings attributable to the Company 108 17 280 128
Comprehensive Income        
Net earnings (loss) 108 17 280 128
Other comprehensive income (loss) (59) (226) (83) (418)
Total comprehensive income (loss) 49 (209) 197 (290)
Comprehensive income (loss) attributable to the Company 49 (209) 197 (290)
Issuer        
Results of Operations        
Net sales 498 482 1,469 1,452
Cost of goods sold (414) (421) (1,215) (1,223)
Gross Profit 84 61 254 229
Research, engineering, selling, administrative, and other (29) (29) (89) (100)
Net intercompany interest (4) (5) (15) (16)
Interest expense, net (44) (45) (133) (123)
Equity earnings from subsidiaries 88 56 255 148
Other equity earnings 3 5 8 15
Other expense, net 38 10 98 78
Earnings (loss) from continuing operations before income taxes 136 53 378 231
Provision for income taxes   (1) (4) (5)
Earnings (loss) from continuing operations 136 52 374 226
Net earnings (loss) 136 52 374 226
Net earnings attributable to the Company 136 52 374 226
Comprehensive Income        
Net earnings (loss) 136 52 374 226
Other comprehensive income (loss) (1) (2) 4 (3)
Total comprehensive income (loss) 135 50 378 223
Comprehensive income (loss) attributable to the Company 135 50 378 223
Guarantor Subsidiaries        
Results of Operations        
Net sales 73 18 217 19
Cost of goods sold (58) (13) (172) (9)
Gross Profit 15 5 45 10
Research, engineering, selling, administrative, and other (20) (15) (76) (62)
Interest expense, net       (1)
Other expense, net (4) (14) (13) (20)
Earnings (loss) from continuing operations before income taxes (9) (24) (44) (73)
Provision for income taxes       (3)
Earnings (loss) from continuing operations (9) (24) (44) (76)
Net earnings (loss) (9) (24) (44) (76)
Net earnings attributable to the Company (9) (24) (44) (76)
Comprehensive Income        
Net earnings (loss) (9) (24) (44) (76)
Total comprehensive income (loss) (9) (24) (44) (76)
Comprehensive income (loss) attributable to the Company (9) (24) (44) (76)
Non-Guarantor Subsidiaries        
Results of Operations        
Net sales 1,181 1,082 3,509 3,076
Cost of goods sold (943) (870) (2,811) (2,496)
Gross Profit 238 212 698 580
Research, engineering, selling, administrative, and other (88) (81) (258) (235)
Net intercompany interest (1)     1
Interest expense, net (17) (17) (51) (49)
Other equity earnings 12 12 36 31
Other expense, net (29) (40) (109) (118)
Earnings (loss) from continuing operations before income taxes 115 86 316 210
Provision for income taxes (36) (32) (89) (65)
Earnings (loss) from continuing operations 79 54 227 145
Loss from discontinued operations (3) (1) (6) (3)
Net earnings (loss) 76 53 221 142
Net (earnings) attributable to noncontrolling interests (6) (7) (16) (16)
Net earnings attributable to the Company 70 46 205 126
Comprehensive Income        
Net earnings (loss) 76 53 221 142
Other comprehensive income (loss) (79) (261) (70) (489)
Total comprehensive income (loss) (3) (208) 151 (347)
Comprehensive income attributable to noncontrolling interests (4) 1 (6)  
Comprehensive income (loss) attributable to the Company (7) (207) 145 (347)
Eliminations        
Results of Operations        
Net sales (40) (16) (135) (17)
Cost of goods sold 39 14 135 16
Gross Profit (1) (2)   (1)
Research, engineering, selling, administrative, and other   1    
Equity earnings from subsidiaries (196) (73) (535) (276)
Other expense, net       1
Earnings (loss) from continuing operations before income taxes (197) (74) (535) (276)
Earnings (loss) from continuing operations (197) (74) (535) (276)
Net earnings (loss) (197) (74) (535) (276)
Net earnings attributable to the Company (197) (74) (535) (276)
Comprehensive Income        
Net earnings (loss) (197) (74) (535) (276)
Other comprehensive income (loss) 80 246 66 476
Total comprehensive income (loss) (117) 172 (469) 200
Comprehensive income (loss) attributable to the Company $ (117) $ 172 $ (469) $ 200