XML 98 R88.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Combining Financial Information of L3 and Its Subsidiaries- Condensed Combining Statements of Operations (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 29, 2017
Sep. 23, 2016
Sep. 29, 2017
Sep. 23, 2016
Condensed Financial Statements, Captions [Line Items]        
Total net sales $ 2,646 $ 2,505 $ 8,047 $ 7,522
Total cost of sales (2,396) (2,290) (7,232) (6,808)
Goodwill impairment charge [1] (187) 0 (187) 0
Operating income 63 215 628 714
Interest expense (43) (41) (128) (125)
Interest and other income, net 6 6 15 15
Debt retirement charge     0 (5)
Income from continuing operations before income taxes 26 180 515 599
Provision (benefit) for income taxes 0 (29) (114) (130)
Equity in net loss of consolidated subsidiaries 0 0 0 0
Income from continuing operations 26 151 401 469
Loss from discontinued operations, net of income taxes (1) 0 (1) 63
Net income 25 151 400 532
Net income attributable to noncontrolling interests (3) (3) (12) (10)
Net income attributable to L3 22 148 388 522
Comprehensive income attributable to L3 85 125 541 529
Eliminations [Member]        
Condensed Financial Statements, Captions [Line Items]        
Total net sales (83) (74) (257) (204)
Total cost of sales 83 74 257 204
Goodwill impairment charge 0   0  
Operating income 0 0 0 0
Interest expense 0 0 0 0
Interest and other income, net 0 0 0 0
Debt retirement charge       0
Income from continuing operations before income taxes 0 0 0 0
Provision (benefit) for income taxes 0 0 0 0
Equity in net loss of consolidated subsidiaries 24 (115) (268) (413)
Income from continuing operations 24   (268) (413)
Loss from discontinued operations, net of income taxes 0   0 0
Net income 24 (115) (268) (413)
Net income attributable to noncontrolling interests (3) (3) (12) (10)
Net income attributable to L3 21 (118) (280) (423)
Comprehensive income attributable to L3 (33) (88) (407) (407)
L-3 [Member]        
Condensed Financial Statements, Captions [Line Items]        
Total net sales 840 877 2,603 2,602
Total cost of sales (746) (801) (2,334) (2,343)
Goodwill impairment charge 0   0  
Operating income 94 76 269 259
Interest expense (42) (40) (126) (124)
Interest and other income, net 7 4 12 10
Debt retirement charge       (5)
Income from continuing operations before income taxes 59 40 155 140
Provision (benefit) for income taxes (12) (7) (34) (31)
Equity in net loss of consolidated subsidiaries (24) 115 268 413
Income from continuing operations 23   389 522
Loss from discontinued operations, net of income taxes (1)   (1) 0
Net income 22 148 388 522
Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to L3 22 148 388 522
Comprehensive income attributable to L3 85 125 541 529
Guarantor Subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Total net sales 1,481 1,258 4,500 3,817
Total cost of sales (1,390) (1,182) (4,146) (3,545)
Goodwill impairment charge (187)   (187)  
Operating income (96) 76 167 272
Interest expense 0 0 (1) 0
Interest and other income, net 0 0 0 0
Debt retirement charge       0
Income from continuing operations before income taxes (96) 76 166 272
Provision (benefit) for income taxes 24 (12) (37) (59)
Equity in net loss of consolidated subsidiaries 0 0 0 0
Income from continuing operations (72)   129 213
Loss from discontinued operations, net of income taxes 0   0 63
Net income (72) 64 129 276
Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to L3 (72) 64 129 276
Comprehensive income attributable to L3 (67) 64 134 287
Non-Guarantor Subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Total net sales 408 444 1,201 1,307
Total cost of sales (343) (381) (1,009) (1,124)
Goodwill impairment charge 0   0  
Operating income 65 63 192 183
Interest expense (1) (1) (1) (1)
Interest and other income, net (1) 2 3 5
Debt retirement charge       0
Income from continuing operations before income taxes 63 64 194 187
Provision (benefit) for income taxes (12) (10) (43) (40)
Equity in net loss of consolidated subsidiaries 0 0 0 0
Income from continuing operations 51   151 147
Loss from discontinued operations, net of income taxes 0   0 0
Net income 51 54 151 147
Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to L3 51 54 151 147
Comprehensive income attributable to L3 $ 100 $ 24 $ 273 $ 120
[1] Represents a goodwill impairment charge recorded during the third quarter of 2017 related to Vertex Aerospace. See Note 8 for additional information.