XML 85 R72.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidating Statements of Earnings (Details) - USD ($)
$ in Millions
 3 Months Ended 6 Months Ended
Jul. 01, 2018
Jul. 02, 2017
Jul. 01, 2018
Jul. 02, 2017
Revenue:        
Revenue $ 9,186 $ 7,675 $ 16,721 $ 15,116
Operating costs and expenses:        
Cost of sales (7,509) (6,114) (13,499) (12,037)
General and administrative (G&A) (589) (494) (1,126) (966)
Operating earnings 1,088 1,067 2,096 2,113
Interest, net (103) (24) (130) (49)
Other, net (15) (11) (36) (22)
Earnings before income tax 970 1,032 1,930 2,042
Provision for income tax, net (184) (283) (345) (530)
Equity in net earnings of subsidiaries 0 0 0 0
Net earnings 786 749 1,585 1,512
Comprehensive income 619 1,089 1,485 1,977
Consolidating Adjustments        
Revenue:        
Revenue 0 0 0 0
Operating costs and expenses:        
Cost of sales 0 0 0 0
General and administrative (G&A) 0 0 0 0
Operating earnings 0 0 0 0
Interest, net 0 0 0 0
Other, net 0 0 0 0
Earnings before income tax 0 0 0 0
Provision for income tax, net 0 0 0 0
Equity in net earnings of subsidiaries (911) (759) (1,712) (1,487)
Net earnings (911) (759) (1,712) (1,487)
Comprehensive income (699) (1,069) (1,521) (1,893)
Parent Company        
Revenue:        
Revenue 0 0 0 0
Operating costs and expenses:        
Cost of sales 9 14 28 31
General and administrative (G&A) (45) (12) (58) (22)
Operating earnings (36) 2 (30) 9
Interest, net (94) (23) (120) (47)
Other, net (38) (15) (62) (30)
Earnings before income tax (168) (36) (212) (68)
Provision for income tax, net 43 26 85 93
Equity in net earnings of subsidiaries 911 759 1,712 1,487
Net earnings 786 749 1,585 1,512
Comprehensive income 619 1,089 1,485 1,977
Guarantor Subsidiaries        
Revenue:        
Revenue 6,793 6,732 13,277 13,276
Operating costs and expenses:        
Cost of sales (5,475) (5,413) (10,677) (10,665)
General and administrative (G&A) (418) (406) (854) (792)
Operating earnings 900 913 1,746 1,819
Interest, net (1) 0 (1) 0
Other, net 4 3 5 6
Earnings before income tax 903 916 1,750 1,825
Provision for income tax, net (178) (301) (343) (594)
Equity in net earnings of subsidiaries 0 0 0 0
Net earnings 725 615 1,407 1,231
Comprehensive income 740 642 1,425 1,259
Non-Guarantor Subsidiaries        
Revenue:        
Revenue 2,393 943 3,444 1,840
Operating costs and expenses:        
Cost of sales (2,043) (715) (2,850) (1,403)
General and administrative (G&A) (126) (76) (214) (152)
Operating earnings 224 152 380 285
Interest, net (8) (1) (9) (2)
Other, net 19 1 21 2
Earnings before income tax 235 152 392 285
Provision for income tax, net (49) (8) (87) (29)
Equity in net earnings of subsidiaries 0 0 0 0
Net earnings 186 144 305 256
Comprehensive income $ (41) $ 427 $ 96 $ 634