| Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Sales | |||||||||||
28,916 | 29,676 | 26,554 | 23,487 | 23,282 | 22,768 | 21,357 | 20,405 | 21,390 | 18,744 | 14,684 | 16,761 |
Cost of sales | |||||||||||
25,618 | 25,975 | 23,197 | 20,343 | 20,246 | 19,772 | 18,566 | 17,667 | 18,441 | 16,326 | 12,933 | 14,478 |
Gross profit | |||||||||||
3,298 | 3,700 | 3,356 | 3,144 | 3,035 | - | - | - | - | - | - | - |
Operating expenses: | |||||||||||
Selling, general, and administrative expenses | |||||||||||
2,191 | 2,303 | 2,162 | 2,046 | 1,986 | 1,959 | 1,873 | 1,849 | 1,892 | 1,556 | 1,305 | 1,607 |
Depreciation and amortization | |||||||||||
189 | 186 | 153 | 159 | 155 | 156 | 131 | 115 | 103 | 77 | 67 | 69 |
Loss on disposition of businesses, net | |||||||||||
-21 | -3 | -21 | 0 | 0 | 78 | 0 | 0 | - | - | - | - |
Impairments (Notes D and E) | |||||||||||
698 | 0 | 0 | - | - | - | - | - | - | - | - | - |
Restructuring, integration, and other charges | |||||||||||
89 | 60 | 74 | 61 | 68 | 39 | 92 | 47 | 37 | 33 | 105 | 80 |
Settlement of legal matters | |||||||||||
- | - | - | - | - | - | - | 79 | -5 | 0 | 0 | - |
Total operating expenses | |||||||||||
3,190 | 2,553 | 2,411 | 2,267 | 2,210 | 22,006 | 20,663 | 19,601 | 20,481 | 17,993 | 14,411 | 17,254 |
Impairment charge | |||||||||||
- | - | - | - | - | - | - | - | - | - | - | 1,018 |
Operating income | |||||||||||
107 | 1,147 | 945 | 876 | 824 | 762 | 693 | 804 | 908 | 750 | 272 | -493 |
Equity in earnings (losses) of affiliated companies | |||||||||||
-2 | -2 | 3 | 7 | 7 | 7 | 7 | 8 | 6 | 6 | 4 | 6 |
Gain (loss) on investments, net | |||||||||||
11 | -14 | -6 | 2 | -0 | 29 | 0 | 0 | - | - | - | - |
Employee benefit plan expense | |||||||||||
24 | 6 | 23 | 20 | - | - | - | - | - | - | - | - |
Loss on extinguishment of debt | |||||||||||
0 | 0 | -59 | 0 | -2 | 0 | -4 | 0 | - | - | -5 | - |
Gain on bargain purchase | |||||||||||
- | - | - | - | - | - | - | - | - | - | 0 | - |
Loss on the write-down of an investment | |||||||||||
- | - | - | - | - | - | - | - | - | - | - | 10 |
Interest and other financing expense, net | |||||||||||
-203 | -214 | -165 | -151 | -135 | -115 | -114 | -101 | -105 | -76 | -83 | -99 |
Other expense, net | |||||||||||
- | - | - | - | - | 0 | 0 | - | 0 | 1 | - | - |
Income before income taxes | |||||||||||
-111 | 909 | 693 | 715 | 692 | 683 | 582 | 710 | 809 | 679 | 188 | -596 |
Provision for income taxes | |||||||||||
88 | 187 | 286 | 190 | 191 | 184 | 182 | 203 | 210 | 199 | 65 | 16 |
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest | |||||||||||
-200 | 721 | 407 | 524 | 500 | 498 | 399 | 506 | 599 | 479 | 123 | -613 |
Noncontrolling interests | |||||||||||
3 | 5 | 5 | 1 | 2 | 0 | 0 | 0 | 0 | -0 | -0 | 0 |
Net Income (Loss) Attributable to Parent | |||||||||||
-204 | 716 | 402 | 522 | 497 | 498 | 399 | 506 | 598 | 479 | 123 | -613 |
Earnings Per Share [Abstract] | |||||||||||
Basic | |||||||||||
-2.44 | 8.19 | 4.54 | 5.75 | 5.26 | 5.05 | 3.89 | 4.64 | 5.25 | 4.06 | 1.03 | -5.08 |
Diluted | |||||||||||
-2.44 | 8.10 | 4.48 | 5.68 | 5.20 | 4.98 | 3.85 | 4.56 | 5.17 | 4.01 | 1.03 | -5.08 |
Weighted-average shares outstanding: | |||||||||||
Weighted Average Number of Shares Outstanding, Basic | |||||||||||
83 | 87 | 88 | 90 | 94 | 98 | 102 | 109 | 114 | 117 | 119 | 0 |
Weighted Average Number of Shares Outstanding, Diluted | |||||||||||
83 | 88 | 89 | 92 | 95 | 99 | 103 | 111 | 115 | 119 | 120 | 0 |