XML 38 R53.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, 2014
Sep. 30, 2013
Sep. 30, 2014
Sep. 30, 2013
Results of Operations        
Net sales $ 1,745 $ 1,784 $ 5,181 $ 5,206
Cost of goods sold (1,408) (1,432) (4,165) (4,166)
Gross profit 337 352 1,016 1,040
Selling and administrative expense (118) (119) (382) (377)
Research, development and engineering expense (15) (15) (47) (45)
Interest expense, net (53) (54) (161) (178)
Other equity earnings 13 16 48 49
Other expense, net (73) (2) (70) (17)
Earnings from continuing operations before income taxes 91 178 404 472
Provision for income taxes (23) (40) (89) (110)
Earnings from continuing operations 68 138 315 362
Loss from discontinued operations (1) (2) (22) (15)
Net earnings 67 136 293 347
Net earnings attributable to noncontrolling interests (7) (6) (18) (16)
Net earnings attributable to the Company 60 130 275 331
Comprehensive Income        
Net earnings 67 136 293 347
Other comprehensive income (loss) attributable to the Company (165) 39 (46) (14)
Other comprehensive income attributable to noncontrolling interests (3)   (4) (6)
Total comprehensive income (loss) (101) 175 243 327
Net earnings attributable to noncontrolling interests 7 6 18 16
Comprehensive income (loss) attributable to the Company (105) 169 229 317
Eliminations
       
Results of Operations        
Equity earnings from subsidiaries (75) (206) (482) (523)
Earnings from continuing operations before income taxes (75) (206) (482) (523)
Earnings from continuing operations (75) (206) (482) (523)
Net earnings (75) (206) (482) (523)
Net earnings attributable to the Company (75) (206) (482) (523)
Comprehensive Income        
Net earnings (75) (206) (482) (523)
Other comprehensive income (loss) attributable to the Company 186 (12) 115 94
Total comprehensive income (loss) 111 (218) (367) (429)
Comprehensive income (loss) attributable to the Company 111 (218) (367) (429)
Parent
       
Results of Operations        
Net intercompany interest 5 5 15 15
Interest expense, net (5) (5) (15) (15)
Equity earnings from subsidiaries 60 130 275 331
Earnings from continuing operations before income taxes 60 130 275 331
Earnings from continuing operations 60 130 275 331
Net earnings 60 130 275 331
Net earnings attributable to the Company 60 130 275 331
Comprehensive Income        
Net earnings 60 130 275 331
Other comprehensive income (loss) attributable to the Company (165) 39 (46) (14)
Total comprehensive income (loss) (105) 169 229 317
Comprehensive income (loss) attributable to the Company (105) 169 229 317
Issuer
       
Results of Operations        
Net sales 495 497 1,457 1,433
Cost of goods sold (420) (416) (1,225) (1,161)
Gross profit 75 81 232 272
Selling and administrative expense (13) (23) (60) (57)
Research, development and engineering expense (10) (9) (30) (26)
Net intercompany interest (5) (5) (16) (15)
Interest expense, net (25) (25) (75) (82)
Equity earnings from subsidiaries 15 76 207 192
Other equity earnings 4 4 13 12
Other expense, net 58 58 135 156
Earnings from continuing operations before income taxes 99 157 406 452
Provision for income taxes (1) (3) (7) (7)
Earnings from continuing operations 98 154 399 445
Net earnings 98 154 399 445
Net earnings attributable to the Company 98 154 399 445
Comprehensive Income        
Net earnings 98 154 399 445
Other comprehensive income (loss) attributable to the Company 1   1  
Total comprehensive income (loss) 99 154 400 445
Comprehensive income (loss) attributable to the Company 99 154 400 445
Guarantor Subsidiaries
       
Results of Operations        
Net sales 1 1 2 2
Cost of goods sold   7   (17)
Gross profit 1 8 2 (15)
Selling and administrative expense (21) (8) (70) (55)
Interest expense, net   (1) (1) (1)
Other expense, net (1) 1 (8) (3)
Earnings from continuing operations before income taxes (21)   (77) (74)
Provision for income taxes (2)   (3) (1)
Earnings from continuing operations (23)   (80) (75)
Net earnings (23)   (80) (75)
Net earnings attributable to the Company (23)   (80) (75)
Comprehensive Income        
Net earnings (23)   (80) (75)
Total comprehensive income (loss) (23)   (80) (75)
Comprehensive income (loss) attributable to the Company (23)   (80) (75)
Non-Guarantor Subsidiaries
       
Results of Operations        
Net sales 1,249 1,286 3,722 3,771
Cost of goods sold (988) (1,023) (2,940) (2,988)
Gross profit 261 263 782 783
Selling and administrative expense (84) (88) (252) (265)
Research, development and engineering expense (5) (6) (17) (19)
Net intercompany interest     1  
Interest expense, net (23) (23) (70) (80)
Other equity earnings 9 12 35 37
Other expense, net (130) (61) (197) (170)
Earnings from continuing operations before income taxes 28 97 282 286
Provision for income taxes (20) (37) (79) (102)
Earnings from continuing operations 8 60 203 184
Loss from discontinued operations (1) (2) (22) (15)
Net earnings 7 58 181 169
Net earnings attributable to noncontrolling interests (7) (6) (18) (16)
Net earnings attributable to the Company   52 163 153
Comprehensive Income        
Net earnings 7 58 181 169
Other comprehensive income (loss) attributable to the Company (187) 12 (116) (94)
Other comprehensive income attributable to noncontrolling interests (3)   (4) (6)
Total comprehensive income (loss) (183) 70 61 69
Net earnings attributable to noncontrolling interests 7 6 18 16
Comprehensive income (loss) attributable to the Company $ (187) $ 64 $ 47 $ 59