XML 71 R64.htm IDEA: XBRL DOCUMENT v3.3.0.814
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, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Results of Operations        
Net sales $ 1,566 $ 1,745 $ 4,530 $ 5,181
Cost of goods sold (1,290) (1,408) (3,712) (4,165)
Gross profit 276 337 818 1,016
Selling and administrative expense (109) (118) (351) (382)
Research, development and engineering expense (15) (15) (46) (47)
Interest expense, net (67) (53) (188) (161)
Other equity earnings 17 13 46 48
Other expense, net (44) (73) (59) (70)
Earnings from continuing operations before income taxes 58 91 220 404
Provision for income taxes (33) (23) (73) (89)
Earnings from continuing operations 25 68 147 315
Loss from discontinued operation (1) (1) (3) (22)
Net earnings 24 67 144 293
Net earnings attributable to noncontrolling interests (7) (7) (16) (18)
Net earnings attributable to the Company 17 60 128 275
Comprehensive Income        
Net earnings 24 67 144 293
Other comprehensive income (loss) (243) (168) (434) (50)
Total comprehensive income (loss) (219) (101) (290) 243
Comprehensive income attributable to noncontrolling interests 1 (4)   (14)
Comprehensive income (loss) attributable to the Company (218) (105) (290) 229
Parent        
Results of Operations        
Net intercompany interest 5 5 15 15
Interest expense, net (5) (5) (15) (15)
Equity earnings from subsidiaries 17 60 128 275
Earnings from continuing operations before income taxes 17 60 128 275
Earnings from continuing operations 17 60 128 275
Net earnings 17 60 128 275
Net earnings attributable to the Company 17 60 128 275
Comprehensive Income        
Net earnings 17 60 128 275
Other comprehensive income (loss) (235) (165) (418) (46)
Total comprehensive income (loss) (218) (105) (290) 229
Comprehensive income (loss) attributable to the Company (218) (105) (290) 229
Guarantor Subsidiaries        
Results of Operations        
Equity earnings from subsidiaries 17 60 128 275
Earnings from continuing operations before income taxes 17 60 128 275
Earnings from continuing operations 17 60 128 275
Net earnings 17 60 128 275
Net earnings attributable to the Company 17 60 128 275
Comprehensive Income        
Net earnings 17 60 128 275
Other comprehensive income (loss) (235) (165) (418) (46)
Total comprehensive income (loss) (218) (105) (290) 229
Comprehensive income (loss) attributable to the Company (218) (105) (290) 229
Non-Guarantor Subsidiaries        
Results of Operations        
Net sales 1,566 1,745 4,530 5,181
Cost of goods sold (1,290) (1,408) (3,712) (4,165)
Gross profit 276 337 818 1,016
Selling and administrative expense (109) (118) (351) (382)
Research, development and engineering expense (15) (15) (46) (47)
Net intercompany interest (5) (5) (15) (15)
Interest expense, net (62) (48) (173) (146)
Other equity earnings 17 13 46 48
Other expense, net (44) (73) (59) (70)
Earnings from continuing operations before income taxes 58 91 220 404
Provision for income taxes (33) (23) (73) (89)
Earnings from continuing operations 25 68 147 315
Loss from discontinued operation (1) (1) (3) (22)
Net earnings 24 67 144 293
Net earnings attributable to noncontrolling interests (7) (7) (16) (18)
Net earnings attributable to the Company 17 60 128 275
Comprehensive Income        
Net earnings 24 67 144 293
Other comprehensive income (loss) (243) (168) (434) (50)
Total comprehensive income (loss) (219) (101) (290) 243
Comprehensive income attributable to noncontrolling interests 1 (4)   (14)
Comprehensive income (loss) attributable to the Company (218) (105) (290) 229
Eliminations        
Results of Operations        
Equity earnings from subsidiaries (34) (120) (256) (550)
Earnings from continuing operations before income taxes (34) (120) (256) (550)
Earnings from continuing operations (34) (120) (256) (550)
Net earnings (34) (120) (256) (550)
Net earnings attributable to the Company (34) (120) (256) (550)
Comprehensive Income        
Net earnings (34) (120) (256) (550)
Other comprehensive income (loss) 470 330 836 92
Total comprehensive income (loss) 436 210 580 (458)
Comprehensive income (loss) attributable to the Company $ 436 $ 210 $ 580 $ (458)