XML 94 R84.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segments - Reconciliation of Segment EBITDA to Consolidated Net Income (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Apr. 04, 2017
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Segment Reporting [Abstract]          
Segment EBITDA   $ 220 $ 166 $ 653 $ 500
Corporate expense and other items, net   (4) 2 (15) (6)
Depreciation   (58) (45) (162) (129)
Amortization of intangibles   (4) (3) (10) (7)
Restructuring   (2) (17) (14) (23)
Stock compensation expense   (7) (4) (17) (11)
Strategic transaction expenses   (3) (3) (20) (6)
Acquisition related inventory adjustments     (14)  
Other items   (2) (5) (4)
Amounts attributable to previously divested/closed operations   (1) 2 3
Earnings before interest and income taxes   139 96 398 317
Loss on extinguishment of debt $ (6) (13) (19) (17)
Interest expense   (25) (27) (79) (84)
Interest income   3 3 8 8
Earnings before income taxes   104 72 308 224
Income tax expense   33 13 94 66
Equity in earnings of affiliates   2 2 12 6
Net income   $ 73 $ 61 $ 226 $ 164