XML 68 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
Research, engineering, selling, administrative and other (135) (137) (408) (423)
Interest expense, net (63) (66) (204) (199)
Other equity earnings 22 15 55 44
Other expense, net (5) 5 (61) (24)
Earnings (loss) 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) 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 1 5 22 15
Interest expense, net (1) (5) (22) (15)
Equity earnings from subsidiaries 171 108 314 280
Earnings (loss) from continuing operations before income taxes 171 108 314 280
Earnings from continuing operations 171 108 314 280
Net earnings 171 108 314 280
Net earnings attributable to the Company 171 108 314 280
Comprehensive Income        
Net earnings 171 108 314 280
Other comprehensive income (loss) 20 (59) 227 (83)
Total comprehensive income 191 49 541 197
Comprehensive income attributable to the Company 191 49 541 197
Issuer        
Results of Operations        
Net sales 485 498 1,446 1,469
Cost of goods sold (412) (414) (1,204) (1,215)
Gross profit 73 84 242 254
Research, engineering, selling, administrative and other (26) (29) (83) (89)
Net intercompany interest (1) (4) (23) (15)
Interest expense, net (37) (44) (114) (133)
Equity earnings from subsidiaries 122 88 276 255
Other equity earnings 3 3 10 8
Other expense, net 43 38 110 98
Earnings (loss) from continuing operations before income taxes 177 136 418 378
Provision for income taxes (1)   (5) (4)
Earnings from continuing operations 176 136 413 374
Net earnings 176 136 413 374
Net earnings attributable to the Company 176 136 413 374
Comprehensive Income        
Net earnings 176 136 413 374
Other comprehensive income (loss)   (1) (7) 4
Total comprehensive income 176 135 406 378
Comprehensive income attributable to the Company 176 135 406 378
Guarantor Subsidiaries        
Results of Operations        
Net sales 64 73 199 217
Cost of goods sold (49) (58) (147) (172)
Gross profit 15 15 52 45
Research, engineering, selling, administrative and other (24) (20) (78) (76)
Interest expense, net (1)   (1)  
Other expense, net (4) (4) (5) (13)
Earnings (loss) from continuing operations before income taxes (14) (9) (32) (44)
Provision for income taxes     (2)  
Earnings from continuing operations (14) (9) (34) (44)
Net earnings (14) (9) (34) (44)
Net earnings attributable to the Company (14) (9) (34) (44)
Comprehensive Income        
Net earnings (14) (9) (34) (44)
Total comprehensive income (14) (9) (34) (44)
Comprehensive income attributable to the Company (14) (9) (34) (44)
Non-Guarantor Subsidiaries        
Results of Operations        
Net sales 1,282 1,181 3,626 3,509
Cost of goods sold (1,017) (943) (2,906) (2,811)
Gross profit 265 238 720 698
Research, engineering, selling, administrative and other (84) (88) (247) (258)
Net intercompany interest   (1) 1  
Interest expense, net (24) (17) (67) (51)
Other equity earnings 19 12 45 36
Other expense, net (44) (29) (166) (109)
Earnings (loss) from continuing operations before income taxes 132 115 286 316
Provision for income taxes (35) (36) (58) (89)
Earnings from continuing operations 97 79 228 227
Loss from discontinued operations (2) (3) (2) (6)
Net earnings 95 76 226 221
Net earnings attributable to noncontrolling interests (7) (6) (15) (16)
Net earnings attributable to the Company 88 70 211 205
Comprehensive Income        
Net earnings 95 76 226 221
Other comprehensive income (loss) 9 (79) 186 (70)
Total comprehensive income 104 (3) 412 151
Comprehensive income attributable to noncontrolling interests (8) (4) (8) (6)
Comprehensive income attributable to the Company 96 (7) 404 145
Eliminations        
Results of Operations        
Net sales (40) (40) (114) (135)
Cost of goods sold 40 39 114 135
Gross profit   (1)    
Research, engineering, selling, administrative and other (1)      
Equity earnings from subsidiaries (293) (196) (590) (535)
Earnings (loss) from continuing operations before income taxes (294) (197) (590) (535)
Provision for income taxes (1)      
Earnings from continuing operations (295) (197) (590) (535)
Net earnings (295) (197) (590) (535)
Net earnings attributable to the Company (295) (197) (590) (535)
Comprehensive Income        
Net earnings (295) (197) (590) (535)
Other comprehensive income (loss) (9) 80 (179) 66
Total comprehensive income (304) (117) (769) (469)
Comprehensive income attributable to the Company $ (304) $ (117) $ (769) $ (469)