XML 75 R91.htm IDEA: XBRL DOCUMENT v3.3.0.814
Supplemental Financial Information Condensed Consolidating Balance Sheets (Details) - USD ($)
$ in Millions
Sep. 27, 2015
Jul. 02, 2015
Dec. 28, 2014
Condensed Balance Sheet Statements, Captions [Line Items]      
Trade receivables $ 1,613   $ 851
Receivables due from affiliates 0   0
Inventories 2,981   1,185
Short-term lending due from affiliates 0   0
Other current assets 1,380   581
Total current assets 10,411   4,915
Property, plant and equipment, net 6,432   2,365
Goodwill 46,750 $ 32,646 14,959
Investments in subsidiaries 0   0
Intangible assets, net 56,693   13,188
Long-term lending due from affiliates 0   0
Other assets 1,506   1,108
TOTAL ASSETS 121,792   36,535
Short-term lending due to affiliates 0   0
Trade payables 2,719   1,651
Payables due to affiliates 0   0
Accrued marketing 732   297
Accrued postemployment costs 401   15
Income taxes payable 410   232
Other current liabilities 1,484   897
Total current liabilities 5,746   3,092
Long-term debt 25,250   13,358
Long-term borrowings due to affiliates 0   0
Deferred income taxes 19,684   3,867
Accrued postemployment costs 3,019   244
Other liabilities 734   289
TOTAL LIABILITIES 54,433   20,850
Redeemable noncontrolling interest 22   29
9.00% Series A cumulative redeemable preferred stock, 80,000 authorized and issued shares at September 27, 2015 and December 28, 2014, $.01 par value 8,320   8,320
Total shareholders' equity 58,811   7,117
Noncontrolling interest 206   219
TOTAL EQUITY 59,017   7,336
TOTAL LIABILITIES AND EQUITY 121,792   36,535
Parent Guarantor      
Condensed Balance Sheet Statements, Captions [Line Items]      
Trade receivables 0   0
Receivables due from affiliates 0   0
Inventories 0   0
Short-term lending due from affiliates 0   0
Other current assets 0   0
Total current assets 0   0
Property, plant and equipment, net 0   0
Goodwill 0   0
Investments in subsidiaries 67,131   15,437
Intangible assets, net 0   0
Long-term lending due from affiliates 0   0
Other assets 0   0
TOTAL ASSETS 67,131   15,437
Short-term lending due to affiliates 0   0
Trade payables 0   0
Payables due to affiliates 0   0
Accrued marketing 0   0
Accrued postemployment costs 0   0
Income taxes payable 0   0
Other current liabilities 0   0
Total current liabilities 0   0
Long-term debt 0   0
Long-term borrowings due to affiliates 0   0
Deferred income taxes 0   0
Accrued postemployment costs 0   0
Other liabilities 0   0
TOTAL LIABILITIES 0   0
Redeemable noncontrolling interest 0   0
9.00% Series A cumulative redeemable preferred stock, 80,000 authorized and issued shares at September 27, 2015 and December 28, 2014, $.01 par value 8,320   8,320
Total shareholders' equity 58,811   7,117
Noncontrolling interest 0   0
TOTAL EQUITY 58,811   7,117
TOTAL LIABILITIES AND EQUITY 67,131   15,437
Subsidiary Issuer      
Condensed Balance Sheet Statements, Captions [Line Items]      
Trade receivables 639   0
Receivables due from affiliates 382   231
Inventories 1,450   0
Short-term lending due from affiliates 1,677   534
Other current assets 737   285
Total current assets 7,619   1,583
Property, plant and equipment, net 3,785   246
Goodwill 27,683   0
Investments in subsidiaries 60,733   27,176
Intangible assets, net 3,119   5,017
Long-term lending due from affiliates 1,700   0
Other assets 462   458
TOTAL ASSETS 105,101   34,480
Short-term lending due to affiliates 4,312   2,604
Trade payables 1,061   28
Payables due to affiliates 88   187
Accrued marketing 260   0
Accrued postemployment costs 363   0
Income taxes payable 35   176
Other current liabilities 1,112   281
Total current liabilities 7,231   3,276
Long-term debt 24,197   11,346
Long-term borrowings due to affiliates 2,000   2,000
Deferred income taxes 1,435   2,304
Accrued postemployment costs 2,551   13
Other liabilities 556   104
TOTAL LIABILITIES 37,970   19,043
Redeemable noncontrolling interest 0   0
9.00% Series A cumulative redeemable preferred stock, 80,000 authorized and issued shares at September 27, 2015 and December 28, 2014, $.01 par value 0   0
Total shareholders' equity 67,131   15,437
Noncontrolling interest 0   0
TOTAL EQUITY 67,131   15,437
TOTAL LIABILITIES AND EQUITY 105,101   34,480
Non-Guarantor Subsidiaries      
Condensed Balance Sheet Statements, Captions [Line Items]      
Trade receivables 974   851
Receivables due from affiliates 88   187
Inventories 1,531   1,185
Short-term lending due from affiliates 4,312   2,604
Other current assets 643   356
Total current assets 9,251   6,948
Property, plant and equipment, net 2,647   2,119
Goodwill 19,067   14,959
Investments in subsidiaries 0   0
Intangible assets, net 53,574   8,171
Long-term lending due from affiliates 2,000   2,000
Other assets 1,044   650
TOTAL ASSETS 87,583   34,847
Short-term lending due to affiliates 1,677   534
Trade payables 1,658   1,623
Payables due to affiliates 382   231
Accrued marketing 472   297
Accrued postemployment costs 38   15
Income taxes payable 375   104
Other current liabilities 372   628
Total current liabilities 4,974   3,432
Long-term debt 1,053   2,012
Long-term borrowings due to affiliates 1,897   228
Deferred income taxes 18,249   1,563
Accrued postemployment costs 468   231
Other liabilities 178   185
TOTAL LIABILITIES 26,819   7,651
Redeemable noncontrolling interest 22   29
9.00% Series A cumulative redeemable preferred stock, 80,000 authorized and issued shares at September 27, 2015 and December 28, 2014, $.01 par value 0   0
Total shareholders' equity 60,536   26,948
Noncontrolling interest 206   219
TOTAL EQUITY 60,742   27,167
TOTAL LIABILITIES AND EQUITY 87,583   34,847
Eliminations      
Condensed Balance Sheet Statements, Captions [Line Items]      
Trade receivables 0   0
Receivables due from affiliates (470)   (418)
Inventories 0   0
Short-term lending due from affiliates (5,989)   (3,138)
Other current assets 0   (60)
Total current assets (6,459)   (3,616)
Property, plant and equipment, net 0   0
Goodwill 0   0
Investments in subsidiaries (127,864)   (42,613)
Intangible assets, net 0   0
Long-term lending due from affiliates (3,700)   (2,000)
Other assets 0   0
TOTAL ASSETS (138,023)   (48,229)
Short-term lending due to affiliates (5,989)   (3,138)
Trade payables 0   0
Payables due to affiliates (470)   (418)
Accrued marketing 0   0
Accrued postemployment costs 0   0
Income taxes payable 0   (48)
Other current liabilities 0   (12)
Total current liabilities (6,459)   (3,616)
Long-term debt 0   0
Long-term borrowings due to affiliates (3,897)   (2,228)
Deferred income taxes 0   0
Accrued postemployment costs 0   0
Other liabilities 0   0
TOTAL LIABILITIES (10,356)   (5,844)
Redeemable noncontrolling interest 0   0
9.00% Series A cumulative redeemable preferred stock, 80,000 authorized and issued shares at September 27, 2015 and December 28, 2014, $.01 par value 0   0
Total shareholders' equity (127,667)   (42,385)
Noncontrolling interest 0   0
TOTAL EQUITY (127,667)   (42,385)
TOTAL LIABILITIES AND EQUITY $ (138,023)   $ (48,229)