XML 75 R113.htm IDEA: XBRL DOCUMENT v3.2.0.727
Condensed Consolidating Financial Statements (Details 2) - USD ($)
$ in Millions
Jul. 03, 2015
Jun. 27, 2014
Jun. 28, 2013
Jun. 29, 2012
Current Assets        
Cash and cash equivalents $ 481.0 $ 561.0 $ 321.0 $ 356.0
Receivables 1,168.0 566.0    
Inventories 1,015.0 619.0    
Income taxes receivable 87.0 28.0    
Current deferred income taxes 341.0 112.0    
Deferred compensation plan investments 267.0 9.0    
Other current assets 165.0 96.0    
Total current assets 3,524.0 1,991.0    
Non-current Assets        
Property, plant and equipment 1,165.0 728.0    
Goodwill 6,348.0 1,711.0 1,692.0  
Intangible assets 1,775.0 258.0    
Non-current deferred income taxes 163.0 87.0    
Other non-current assets 154.0 144.0    
Total non-current assets 9,605.0 2,928.0    
Total assets 13,129.0 4,919.0 4,845.0  
Current Liabilities        
Short-term debt 33.0 58.0    
Accounts payable 581.0 324.0    
Compensation and benefits 255.0 209.0    
Other accrued items 518.0 250.0    
Advance payments and unearned income 433.0 266.0    
Income taxes payable 57.0 0.0    
Current deferred income taxes 7.0 2.0    
Deferred compensation plan liabilities 267.0 4.0    
Current portion of long-term debt 130.0 2.0    
Total current liabilities 2,281.0 1,115.0    
Non-current Liabilities        
Defined benefit plans 1,943.0 20.0    
Long-term debt 5,053.0 1,564.0    
Long-term contract liability 71.0 84.0    
Non-current deferred income taxes 7.0 0.0    
Other long-term liabilities 372.0 311.0    
Total non-current liabilities 7,446.0 1,979.0    
Shareholders' Equity:        
Preferred stock, without par value; 1,000,000 shares authorized; none issued 0.0 0.0    
Common stock, $1.00 par value; 500,000,000 shares authorized; issued and outstanding 123,675,756 shares at July 3, 2015 and 105,509,073 shares at June 27, 2014 124.0 106.0    
Other capital 2,031.0 509.0    
Retained earnings 1,258.0 1,226.0    
Accumulated other comprehensive loss (16.0) (15.0)    
Total shareholders' equity 3,397.0 1,826.0    
Noncontrolling interests 5.0 (1.0)    
Total equity 3,402.0 1,825.0 $ 1,561.0 $ 1,946.0
Liabilities and Shareholders' Equity 13,129.0 4,919.0    
Consolidation, Eliminations [Member]        
Current Assets        
Cash and cash equivalents 0.0      
Receivables (2,218.0) (2,152.0)    
Total current assets (2,218.0) (2,152.0)    
Non-current Assets        
Non-current deferred income taxes (111.0) (17.0)    
Investment in Subsidiaries (8,032.0) (3,474.0)    
Total non-current assets (8,143.0) (3,491.0)    
Total assets (10,361.0) (5,643.0)    
Current Liabilities        
Accounts payable (2,218.0) (2,152.0)    
Total current liabilities (2,218.0) (2,152.0)    
Non-current Liabilities        
Non-current deferred income taxes (111.0) (17.0)    
Total non-current liabilities (111.0) (17.0)    
Shareholders' Equity:        
Other capital (7,846.0) (3,276.0)    
Retained earnings (418.0) (398.0)    
Accumulated other comprehensive loss 232.0 200.0    
Total shareholders' equity (8,032.0) (3,474.0)    
Total equity (8,032.0) (3,474.0)    
Liabilities and Shareholders' Equity (10,361.0) (5,643.0)    
Harris Parent Company [Member] | Financial Guarantee [Member]        
Current Assets        
Cash and cash equivalents 151.0 251.0    
Receivables 623.0 599.0    
Inventories 478.0 482.0    
Income taxes receivable 17.0 22.0    
Current deferred income taxes 108.0 94.0    
Deferred compensation plan investments 12.0 9.0    
Other current assets 39.0 30.0    
Total current assets 1,428.0 1,487.0    
Non-current Assets        
Property, plant and equipment 549.0 545.0    
Goodwill 656.0 676.0    
Intangible assets 31.0 40.0    
Non-current deferred income taxes 95.0 104.0    
Investment in Subsidiaries 8,030.0 3,474.0    
Other non-current assets 110.0 125.0    
Total non-current assets 9,471.0 4,964.0    
Total assets 10,899.0 6,451.0    
Current Liabilities        
Short-term debt 0.0 30.0    
Accounts payable 2,201.0 2,143.0    
Compensation and benefits 128.0 151.0    
Other accrued items 246.0 201.0    
Advance payments and unearned income 149.0 188.0    
Income taxes payable 2.0 1.0    
Current deferred income taxes 0.0      
Deferred compensation plan liabilities 12.0 4.0    
Current portion of long-term debt 130.0 2.0    
Total current liabilities 2,868.0 2,720.0    
Non-current Liabilities        
Defined benefit plans 0.0 16.0    
Long-term debt 4,328.0 1,564.0    
Long-term contract liability 71.0 84.0    
Non-current deferred income taxes 0.0      
Other long-term liabilities 235.0 240.0    
Total non-current liabilities 4,634.0 1,904.0    
Shareholders' Equity:        
Common stock, $1.00 par value; 500,000,000 shares authorized; issued and outstanding 123,675,756 shares at July 3, 2015 and 105,509,073 shares at June 27, 2014 124.0 106.0    
Other capital 3,731.0 2,254.0    
Retained earnings (202.0) (338.0)    
Accumulated other comprehensive loss (256.0) (196.0)    
Total shareholders' equity 3,397.0 1,826.0    
Noncontrolling interests 0.0 1.0    
Total equity 3,397.0 1,827.0    
Liabilities and Shareholders' Equity 10,899.0 6,451.0    
Exelis Parent Company [Member] | Financial Guarantee [Member]        
Current Assets        
Cash and cash equivalents 54.0      
Receivables 333.0      
Inventories 272.0      
Income taxes receivable 65.0      
Current deferred income taxes 202.0      
Deferred compensation plan investments 255.0      
Other current assets 68.0      
Total current assets 1,249.0      
Non-current Assets        
Property, plant and equipment 375.0      
Goodwill 4,693.0      
Intangible assets 1,282.0      
Non-current deferred income taxes 179.0      
Investment in Subsidiaries 2.0      
Other non-current assets 10.0      
Total non-current assets 6,541.0      
Total assets 7,790.0      
Current Liabilities        
Accounts payable 164.0      
Compensation and benefits 70.0      
Other accrued items 226.0      
Advance payments and unearned income 187.0      
Income taxes payable 44.0      
Current deferred income taxes 0.0      
Deferred compensation plan liabilities 255.0      
Current portion of long-term debt 0.0      
Total current liabilities 946.0      
Non-current Liabilities        
Defined benefit plans 1,923.0      
Long-term debt 701.0      
Long-term contract liability 0.0      
Non-current deferred income taxes 0.0      
Other long-term liabilities 38.0      
Total non-current liabilities 2,662.0      
Shareholders' Equity:        
Common stock, $1.00 par value; 500,000,000 shares authorized; issued and outstanding 123,675,756 shares at July 3, 2015 and 105,509,073 shares at June 27, 2014 0.0      
Other capital 4,124.0      
Retained earnings (20.0)      
Accumulated other comprehensive loss 78.0      
Total shareholders' equity 4,182.0      
Noncontrolling interests 0.0      
Total equity 4,182.0      
Liabilities and Shareholders' Equity 7,790.0      
Non-Guarantor Subsidiaries [Member]        
Current Assets        
Cash and cash equivalents 276.0 310.0    
Receivables 2,430.0 2,119.0    
Inventories 265.0 137.0    
Income taxes receivable 5.0 6.0    
Current deferred income taxes 31.0 18.0    
Deferred compensation plan investments 0.0      
Other current assets 58.0 66.0    
Total current assets 3,065.0 2,656.0    
Non-current Assets        
Property, plant and equipment 241.0 183.0    
Goodwill 999.0 1,035.0    
Intangible assets 462.0 218.0    
Non-current deferred income taxes 0.0      
Investment in Subsidiaries 0.0      
Other non-current assets 34.0 19.0    
Total non-current assets 1,736.0 1,455.0    
Total assets 4,801.0 4,111.0    
Current Liabilities        
Short-term debt 33.0 28.0    
Accounts payable 434.0 333.0    
Compensation and benefits 57.0 58.0    
Other accrued items 46.0 49.0    
Advance payments and unearned income 97.0 78.0    
Income taxes payable 11.0 (1.0)    
Current deferred income taxes 7.0 2.0    
Deferred compensation plan liabilities 0.0      
Current portion of long-term debt 0.0      
Total current liabilities 685.0 547.0    
Non-current Liabilities        
Defined benefit plans 20.0 4.0    
Long-term debt 24.0      
Long-term contract liability 0.0      
Non-current deferred income taxes 118.0 17.0    
Other long-term liabilities 99.0 71.0    
Total non-current liabilities 261.0 92.0    
Shareholders' Equity:        
Common stock, $1.00 par value; 500,000,000 shares authorized; issued and outstanding 123,675,756 shares at July 3, 2015 and 105,509,073 shares at June 27, 2014 0.0      
Other capital 2,022.0 1,531.0    
Retained earnings 1,898.0 1,962.0    
Accumulated other comprehensive loss (70.0) (19.0)    
Total shareholders' equity 3,850.0 3,474.0    
Noncontrolling interests 5.0 (2.0)    
Total equity 3,855.0 3,472.0    
Liabilities and Shareholders' Equity $ 4,801.0 $ 4,111.0