For the Year Ended December 31, 2013 | ||||||||||||
As Computed under LIFO | As Adjusted | Effect of Change | ||||||||||
Operating revenues | $ | 12,777 | $ | 12,777 | $ | — | ||||||
Cost of sales | 11,681 | 11,680 | (1 | ) | ||||||||
Gross margin | 1,096 | 1,097 | 1 | |||||||||
Total operating expenses | 859 | 859 | — | |||||||||
Operating income | 237 | 238 | 1 | |||||||||
Other income, net | 4 | 4 | — | |||||||||
Interest expense | (27 | ) | (27 | ) | — | |||||||
Income before income tax expense | 214 | 215 | 1 | |||||||||
Income tax expense | 76 | 76 | — | |||||||||
Net income | $ | 138 | $ | 139 | $ | 1 |
For the Year Ended December 31, 2012 | ||||||||||||
As Computed under LIFO | As Adjusted | Effect of Change | ||||||||||
Operating revenues | $ | 13,135 | $ | 13,135 | $ | — | ||||||
Cost of sales | 12,000 | 12,002 | 2 | |||||||||
Gross margin | 1,135 | 1,133 | (2 | ) | ||||||||
Total operating expenses | 820 | 820 | — | |||||||||
Operating income | 315 | 313 | (2 | ) | ||||||||
Other income, net | 1 | 1 | — | |||||||||
Interest expense | (1 | ) | (1 | ) | — | |||||||
Income before income tax expense | 315 | 313 | (2 | ) | ||||||||
Income tax expense | 105 | 105 | — | |||||||||
Net income | $ | 210 | $ | 208 | $ | (2 | ) |
For the Year Ended December 31, 2011 | ||||||||||||
As Computed under LIFO | As Adjusted | Effect of Change | ||||||||||
Operating revenues | $ | 12,863 | $ | 12,863 | $ | — | ||||||
Cost of sales | 11,735 | 11,730 | (5 | ) | ||||||||
Gross margin | 1,128 | 1,133 | 5 | |||||||||
Total operating expenses | 811 | 811 | — | |||||||||
Operating income | 317 | 322 | 5 | |||||||||
Other income, net | 1 | 1 | — | |||||||||
Interest expense | (1 | ) | (1 | ) | — | |||||||
Income before income tax expense | 317 | 322 | 5 | |||||||||
Income tax expense | 103 | 104 | (1 | ) | ||||||||
Net income | $ | 214 | $ | 218 | $ | 4 |
December 31, 2013 | ||||||||||||
As Computed under LIFO | As Adjusted | Effect of Change | ||||||||||
Inventories | $ | 186 | $ | 217 | $ | 31 | ||||||
Current deferred income tax asset | 16 | 7 | (9 | ) | ||||||||
Total assets | 2,281 | 2,303 | 22 | |||||||||
Stockholders’ equity: | ||||||||||||
Common stock | 1 | 1 | — | |||||||||
APIC | 387 | 406 | 19 | |||||||||
Retained earnings | 86 | 87 | 1 | |||||||||
AOCI | 131 | 133 | 2 | |||||||||
Total stockholders’ equity | $ | 605 | $ | 627 | $ | 22 |
December 31, 2012 | ||||||||||||
As Computed under LIFO | As Adjusted | Effect of Change | ||||||||||
Inventories | $ | 168 | $ | 200 | $ | 32 | ||||||
Current deferred income tax asset | 13 | 4 | (9 | ) | ||||||||
Total assets | 1,709 | 1,732 | 23 | |||||||||
Net investment: | ||||||||||||
Net investment | 1,082 | 1,100 | 18 | |||||||||
AOCI | 165 | 170 | 5 | |||||||||
Total net investment | $ | 1,247 | $ | 1,270 | $ | 23 |
For the Year Ended December 31, 2013 | ||||||||||||
As Computed under LIFO | As Adjusted | Effect of Change | ||||||||||
Cash flows from operating activities: | ||||||||||||
Net income | $ | 138 | $ | 139 | $ | 1 | ||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||
Changes in current assets and current liabilities | 157 | 157 | — | |||||||||
Deferred income tax expense | 17 | 16 | (1 | ) | ||||||||
Operating activities, net | 128 | 128 | — | |||||||||
Net cash provided by operating activities | 440 | 440 | — | |||||||||
Cash flows from investing activities: | ||||||||||||
Net cash used in investing activities | (206 | ) | (206 | ) | — | |||||||
Cash flows from financing activities: | ||||||||||||
Net cash provided by financing activities | 85 | 85 | — | |||||||||
Effect of foreign exchange rate changes on cash | (2 | ) | (2 | ) | — | |||||||
Net increase in cash | 317 | 317 | — | |||||||||
Cash at beginning of year | 61 | 61 | — | |||||||||
Cash at end of year | $ | 378 | $ | 378 | $ | — |
For the Year Ended December 31, 2012 | ||||||||||||
As Computed under LIFO | As Adjusted | Effect of Change | ||||||||||
Cash flows from operating activities: | ||||||||||||
Net income | $ | 210 | $ | 208 | $ | (2 | ) | |||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||
Changes in current assets and current liabilities | 42 | 43 | 1 | |||||||||
Deferred income tax (benefit) | (2 | ) | (1 | ) | 1 | |||||||
Operating activities, net | 114 | 114 | — | |||||||||
Net cash provided by operating activities | 364 | 364 | — | |||||||||
Cash flows from investing activities: | ||||||||||||
Net cash used in investing activities | (215 | ) | (215 | ) | — | |||||||
Cash flows from financing activities: | ||||||||||||
Net cash used in financing activities | (220 | ) | (220 | ) | — | |||||||
Effect of foreign exchange rate changes on cash | — | — | — | |||||||||
Net (decrease) in cash | (71 | ) | (71 | ) | — | |||||||
Cash at beginning of year | 132 | 132 | — | |||||||||
Cash at end of year | $ | 61 | $ | 61 | $ | — |
For the Year Ended December 31, 2011 | ||||||||||||
As Computed under LIFO | As Adjusted | Effect of Change | ||||||||||
Cash flows from operating activities: | ||||||||||||
Net income | $ | 214 | $ | 218 | $ | 4 | ||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||
Changes in current assets and current liabilities | (40 | ) | (44 | ) | (4 | ) | ||||||
Deferred income tax expense | 12 | 12 | — | |||||||||
Operating activities, net | 122 | 122 | — | |||||||||
Net cash provided by operating activities | 308 | 308 | — | |||||||||
Cash flows from investing activities: | ||||||||||||
Net cash used in investing activities | (127 | ) | (127 | ) | — | |||||||
Cash flows from financing activities: | ||||||||||||
Net cash used in financing activities | (151 | ) | (151 | ) | — | |||||||
Effect of foreign exchange rate changes on cash | — | — | — | |||||||||
Net increase in cash | 30 | 30 | — | |||||||||
Cash at beginning of year | 102 | 102 | — | |||||||||
Cash at end of year | $ | 132 | $ | 132 | $ | — |