XML 89 R76.htm IDEA: XBRL DOCUMENT v3.19.2
Condensed Consolidating Financial Statements - Condensed Consolidating Statements of Earnings (Unaudited) (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2019
Jul. 01, 2018
Jun. 30, 2019
Jul. 01, 2018
Condensed Financial Statements [Line Items]        
Revenue $ 9,555 $ 9,186 $ 18,816 $ 16,721
Cost of sales (7,869) (7,486) (15,502) (13,476)
G&A (596) (612) (1,210) (1,149)
Operating earnings 1,090 1,088 2,104 2,096
Interest, net (119) (103) (236) (130)
Other, net 12 (15) 30 (36)
Earnings before income tax 983 970 1,898 1,930
Provision for income tax, net (177) (184) (347) (345)
Equity in net earnings of subsidiaries 0 0 0 0
Net earnings 806 786 1,551 1,585
Comprehensive income 1,013 619 1,853 1,485
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
Equity in net earnings of subsidiaries (884) (911) (1,717) (1,712)
Net earnings (884) (911) (1,717) (1,712)
Comprehensive income (1,048) (699) (1,937) (1,521)
Parent Company        
Condensed Financial Statements [Line Items]        
Revenue 0 0 0 0
Cost of sales 21 9 39 28
G&A (19) (45) (41) (58)
Operating earnings 2 (36) (2) (30)
Interest, net (110) (94) (217) (120)
Other, net (10) (38) (18) (62)
Earnings before income tax (118) (168) (237) (212)
Provision for income tax, net 40 43 71 85
Equity in net earnings of subsidiaries 884 911 1,717 1,712
Net earnings 806 786 1,551 1,585
Comprehensive income 1,013 619 1,853 1,485
Guarantor Subsidiaries        
Condensed Financial Statements [Line Items]        
Revenue 7,437 6,793 14,382 13,277
Cost of sales (6,111) (5,475) (11,837) (10,677)
G&A (428) (418) (847) (854)
Operating earnings 898 900 1,698 1,746
Interest, net 1 (1) 1 (1)
Other, net 3 4 7 5
Earnings before income tax 902 903 1,706 1,750
Provision for income tax, net (173) (178) (328) (343)
Equity in net earnings of subsidiaries 0 0 0 0
Net earnings 729 725 1,378 1,407
Comprehensive income 733 740 1,385 1,425
Non-Guarantor Subsidiaries        
Condensed Financial Statements [Line Items]        
Revenue 2,118 2,393 4,434 3,444
Cost of sales (1,779) (2,020) (3,704) (2,827)
G&A (149) (149) (322) (237)
Operating earnings 190 224 408 380
Interest, net (10) (8) (20) (9)
Other, net 19 19 41 21
Earnings before income tax 199 235 429 392
Provision for income tax, net (44) (49) (90) (87)
Equity in net earnings of subsidiaries 0 0 0 0
Net earnings 155 186 339 305
Comprehensive income $ 315 $ (41) $ 552 $ 96