XML 90 R78.htm IDEA: XBRL DOCUMENT v3.5.0.2
Segment Reporting Segment Adjusted EBITDA (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Oct. 02, 2016
Sep. 27, 2015
Oct. 02, 2016
Sep. 27, 2015
Segment Reporting Information [Line Items]        
General corporate expenses $ (27) $ (36) $ (107) $ (106)
Depreciation and amortization (excluding integration and restructuring expenses) (116) (193) (401) (619)
Integration and restructuring expenses (237) (482) (781) (681)
Merger costs (4) (139) (33) (193)
Unrealized gains/(losses) on commodity hedges (22) 0 23 23
Impairment losses 0 0 (53) (58)
Gains/(losses) on sale of business 0 0 0 21
Nonmonetary currency devaluation (1) 0 (4) (49)
Equity award compensation expense (excluding integration and restructuring expenses) (10) (16) (30) (60)
Other pro forma adjustments 0 (253) 0 (1,896)
Operating income 1,413 399 4,562 1,352
Interest expense 311 460 824 1,055
Other expense/(income), net (3) 108 (5) 314
Income/(loss) before income taxes 1,105 (169) 3,743 (17)
United States        
Segment Reporting Information [Line Items]        
Segment Adjusted EBITDA 1,349 1,033 4,360 3,364
Canada        
Segment Reporting Information [Line Items]        
Segment Adjusted EBITDA 148 110 491 374
Europe        
Segment Reporting Information [Line Items]        
Segment Adjusted EBITDA 183 223 572 662
Rest of World        
Segment Reporting Information [Line Items]        
Segment Adjusted EBITDA $ 150 $ 152 $ 525 $ 570