XML 96 R113.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Condensed Consolidating Financial Statements (Condensed Consolidating Statement of Earnings) (Details) - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Condensed Consolidating Financial Information [Line Items]      
Revenue $ 39,350 $ 36,193 $ 30,973
Cost of sales (32,291) (29,478) (24,731)
G&A (2,411) (2,258) (2,006)
Operating earnings 4,648 4,457 4,236
Interest, net (460) (356) (103)
Other, net 14 (16) (56)
Earnings from continuing operations before income tax 4,202 4,085 4,077
Provision for income tax, net (718) (727) (1,165)
Discontinued operations, net of tax 0 (13) 0
Equity in net earnings of subsidiaries 0 0 0
Net earnings 3,484 3,345 2,912
Comprehensive income 3,043 3,025 3,479
Consolidating Adjustments      
Condensed Consolidating Financial Information [Line Items]      
Revenue 0 0 0
Cost of sales 0 0 0
G&A 0 0 0
Operating earnings 0 0 0
Interest, net 0 0 0
Other, net 0 0 0
Earnings from continuing operations before income tax 0 0 0
Provision for income tax, net 0 0 0
Discontinued operations, net of tax   0  
Equity in net earnings of subsidiaries (3,829) (3,672) (2,899)
Net earnings (3,829) (3,672) (2,899)
Comprehensive income (4,040) (3,297) (3,494)
Parent      
Condensed Consolidating Financial Information [Line Items]      
Revenue 0 0 0
Cost of sales 99 67 76
G&A (75) (90) (48)
Operating earnings 24 (23) 28
Interest, net (426) (326) (97)
Other, net (60) (81) (72)
Earnings from continuing operations before income tax (462) (430) (141)
Provision for income tax, net 117 116 154
Discontinued operations, net of tax   (13)  
Equity in net earnings of subsidiaries 3,829 3,672 2,899
Net earnings 3,484 3,345 2,912
Comprehensive income 3,043 3,025 3,479
Guarantors on a Combined Basis      
Condensed Consolidating Financial Information [Line Items]      
Revenue 30,566 28,132 26,933
Cost of sales (25,120) (22,841) (21,695)
G&A (1,725) (1,638) (1,643)
Operating earnings 3,721 3,653 3,595
Interest, net 1 0 1
Other, net 15 12 12
Earnings from continuing operations before income tax 3,737 3,665 3,608
Provision for income tax, net (626) (677) (1,262)
Discontinued operations, net of tax   0  
Equity in net earnings of subsidiaries 0 0 0
Net earnings 3,111 2,988 2,346
Comprehensive income 3,083 2,992 2,336
Other Subsidiaries on a Combined Basis      
Condensed Consolidating Financial Information [Line Items]      
Revenue 8,784 8,061 4,040
Cost of sales (7,270) (6,704) (3,112)
G&A (611) (530) (315)
Operating earnings 903 827 613
Interest, net (35) (30) (7)
Other, net 59 53 4
Earnings from continuing operations before income tax 927 850 610
Provision for income tax, net (209) (166) (57)
Discontinued operations, net of tax   0  
Equity in net earnings of subsidiaries 0 0 0
Net earnings 718 684 553
Comprehensive income $ 957 $ 305 $ 1,158