XML 85 R72.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidating Statements of Earnings (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2018
Oct. 01, 2017
Sep. 30, 2018
Oct. 01, 2017
Condensed Financial Statements [Line Items]        
Revenue $ 9,094 $ 7,580 $ 25,815 $ 22,696
Cost of sales (7,407) (6,014) (20,883) (18,051)
G&A (552) (503) (1,701) (1,469)
Operating earnings 1,135 1,063 3,231 3,176
Interest, net (114) (27) (244) (76)
Other, net 2 (9) (34) (31)
Earnings before income tax 1,023 1,027 2,953 3,069
Provision for income tax, net (159) (263) (504) (793)
Discontinued operations, net of tax (13) 0 (13) 0
Equity in net earnings of subsidiaries 0 0 0 0
Net earnings 851 764 2,436 2,276
Comprehensive income 1,048 1,035 2,533 3,012
Consolidating Adjustments        
Condensed Financial Statements [Line Items]        
Revenue 0 0 0 0
Cost of sales 0 0 0 0
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
Discontinued operations, net of tax 0   0  
Equity in net earnings of subsidiaries (962) (772) (2,674) (2,259)
Net earnings (962) (772) (2,674) (2,259)
Comprehensive income (1,112) (1,019) (2,633) (2,912)
Parent Company        
Condensed Financial Statements [Line Items]        
Revenue 0 0 0 0
Cost of sales 26 17 54 48
G&A (15) (14) (73) (36)
Operating earnings 11 3 (19) 12
Interest, net (105) (24) (225) (71)
Other, net (16) (13) (78) (43)
Earnings before income tax (110) (34) (322) (102)
Provision for income tax, net 12 26 97 119
Discontinued operations, net of tax (13)   (13)  
Equity in net earnings of subsidiaries 962 772 2,674 2,259
Net earnings 851 764 2,436 2,276
Comprehensive income 1,048 1,035 2,533 3,012
Guarantor Subsidiaries        
Condensed Financial Statements [Line Items]        
Revenue 6,811 6,556 20,088 19,832
Cost of sales (5,518) (5,226) (16,195) (15,891)
G&A (393) (414) (1,247) (1,206)
Operating earnings 900 916 2,646 2,735
Interest, net (2) 0 (1) 0
Other, net 3 3 8 9
Earnings before income tax 901 919 2,653 2,744
Provision for income tax, net (132) (283) (475) (877)
Discontinued operations, net of tax 0   0  
Equity in net earnings of subsidiaries 0 0 0 0
Net earnings 769 636 2,178 1,867
Comprehensive income 790 648 2,217 1,907
Non-Guarantor Subsidiaries        
Condensed Financial Statements [Line Items]        
Revenue 2,283 1,024 5,727 2,864
Cost of sales (1,915) (805) (4,742) (2,208)
G&A (144) (75) (381) (227)
Operating earnings 224 144 604 429
Interest, net (7) (3) (18) (5)
Other, net 15 1 36 3
Earnings before income tax 232 142 622 427
Provision for income tax, net (39) (6) (126) (35)
Discontinued operations, net of tax 0   0  
Equity in net earnings of subsidiaries 0 0 0 0
Net earnings 193 136 496 392
Comprehensive income $ 322 $ 371 $ 416 $ 1,005