2013 Q1 Form 10-Q Financial Statement
#000155118213000011 Filed on May 03, 2013
Income Statement
Concept | 2013 Q1 | 2012 Q1 |
---|---|---|
Revenue | $5.310B | $3.960B |
YoY Change | 34.09% | 4.13% |
Cost Of Revenue | $3.735B | $2.754B |
YoY Change | 35.62% | 2.68% |
Gross Profit | $1.575B | $1.206B |
YoY Change | 30.6% | 7.58% |
Gross Profit Margin | 29.66% | 30.45% |
Selling, General & Admin | $958.0M | $702.0M |
YoY Change | 36.47% | 5.56% |
% of Gross Profit | 60.83% | 58.21% |
Research & Development | $152.0M | $105.0M |
YoY Change | 44.76% | 0.0% |
% of Gross Profit | 9.65% | 8.71% |
Depreciation & Amortization | $245.0M | $140.0M |
YoY Change | 75.0% | 0.72% |
% of Gross Profit | 15.56% | 11.61% |
Operating Expenses | $1.110B | $807.0M |
YoY Change | 37.55% | 7.03% |
Operating Profit | $723.0M | $544.0M |
YoY Change | 32.9% | 48.23% |
Interest Expense | -$75.00M | -$28.00M |
YoY Change | 167.86% | -12.5% |
% of Operating Profit | -10.37% | -5.15% |
Other Income/Expense, Net | $10.00M | -$3.000M |
YoY Change | -433.33% | |
Pretax Income | $400.0M | $368.0M |
YoY Change | 8.7% | 9.85% |
Income Tax | $20.00M | $57.00M |
% Of Pretax Income | 5.0% | 15.49% |
Net Earnings | $380.0M | $311.0M |
YoY Change | 22.19% | 8.36% |
Net Earnings / Revenue | 7.16% | 7.85% |
Basic Earnings Per Share | $0.80 | $0.93 |
Diluted Earnings Per Share | $0.79 | $0.91 |
COMMON SHARES | ||
Basic Shares Outstanding | 471.9M shares | 335.4M shares |
Diluted Shares Outstanding | 475.1M shares | 339.8M shares |
Balance Sheet
Concept | 2013 Q1 | 2012 Q1 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $1.036B | $811.0M |
YoY Change | 27.74% | 16.36% |
Cash & Equivalents | $639.0M | $367.0M |
Short-Term Investments | $397.0M | $444.0M |
Other Short-Term Assets | $1.081B | $704.0M |
YoY Change | 53.55% | 10.0% |
Inventory | $2.394B | $1.779B |
Prepaid Expenses | ||
Receivables | $3.685B | $2.588B |
Other Receivables | $0.00 | $0.00 |
Total Short-Term Assets | $8.196B | $5.882B |
YoY Change | 39.34% | 7.53% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $3.841B | $2.660B |
YoY Change | 44.4% | 5.43% |
Goodwill | $14.28B | |
YoY Change | ||
Intangibles | $6.664B | |
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | $898.0M | $1.654B |
YoY Change | -45.71% | 12.44% |
Total Long-Term Assets | $26.78B | $12.11B |
YoY Change | 121.13% | 2.06% |
TOTAL ASSETS | ||
Total Short-Term Assets | $8.196B | $5.882B |
Total Long-Term Assets | $26.78B | $12.11B |
Total Assets | $34.98B | $17.99B |
YoY Change | 94.39% | 3.78% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $1.978B | $1.530B |
YoY Change | 29.28% | 5.08% |
Accrued Expenses | $318.0M | $297.0M |
YoY Change | 7.07% | -1.0% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $84.00M | $86.00M |
YoY Change | -2.33% | -7.53% |
Long-Term Debt Due | $569.0M | $319.0M |
YoY Change | 78.37% | 7875.0% |
Total Short-Term Liabilities | $4.903B | $3.565B |
YoY Change | 37.53% | 11.37% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $9.473B | $3.345B |
YoY Change | 183.2% | -0.27% |
Other Long-Term Liabilities | $862.0M | $2.679B |
YoY Change | -67.82% | 8.77% |
Total Long-Term Liabilities | $14.86B | $6.024B |
YoY Change | 146.75% | 3.56% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $4.903B | $3.565B |
Total Long-Term Liabilities | $14.86B | $6.024B |
Total Liabilities | $19.77B | $10.06B |
YoY Change | 96.49% | 5.3% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | ||
YoY Change | ||
Common Stock | ||
YoY Change | ||
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | $15.17B | $7.933B |
YoY Change | ||
Total Liabilities & Shareholders Equity | $34.98B | $17.99B |
YoY Change | 94.39% | 3.78% |
Cashflow Statement
Concept | 2013 Q1 | 2012 Q1 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $380.0M | $311.0M |
YoY Change | 22.19% | 8.36% |
Depreciation, Depletion And Amortization | $245.0M | $140.0M |
YoY Change | 75.0% | 0.72% |
Cash From Operating Activities | $100.0M | -$98.00M |
YoY Change | -202.04% | -67.76% |
INVESTING ACTIVITIES | ||
Capital Expenditures | $122.0M | $105.0M |
YoY Change | 16.19% | -219.32% |
Acquisitions | -$8.000M | $0.00 |
YoY Change | ||
Other Investing Activities | -$2.000M | $16.00M |
YoY Change | -112.5% | -95.48% |
Cash From Investing Activities | $773.0M | $141.0M |
YoY Change | 448.23% | -46.99% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | $194.0M | $127.0M |
YoY Change | 52.76% | |
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | -$810.0M | -$69.00M |
YoY Change | 1073.91% | -34.91% |
NET CHANGE | ||
Cash From Operating Activities | $100.0M | -$98.00M |
Cash From Investing Activities | $773.0M | $141.0M |
Cash From Financing Activities | -$810.0M | -$69.00M |
Net Change In Cash | $63.00M | -$26.00M |
YoY Change | -342.31% | -81.94% |
FREE CASH FLOW | ||
Cash From Operating Activities | $100.0M | -$98.00M |
Capital Expenditures | $122.0M | $105.0M |
Free Cash Flow | -$22.00M | -$203.0M |
YoY Change | -89.16% | -6.02% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2013Q1 | us-gaap |
Business Combination Integration Related Costs
BusinessCombinationIntegrationRelatedCosts
|
20000000 | USD |
CY2013Q1 | us-gaap |
Business Combination Acquisition Related Costs
BusinessCombinationAcquisitionRelatedCosts
|
5000000 | USD |
CY2012Q1 | us-gaap |
Business Combination Integration Related Costs
BusinessCombinationIntegrationRelatedCosts
|
3000000 | USD |
CY2013Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
1978000000 | USD |
CY2012Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
1879000000 | USD |
CY2013Q1 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
107000000 | USD |
CY2012Q1 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
42000000 | USD |
CY2012Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
900000 | shares |
CY2013Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
100000 | shares |
CY2012Q4 | us-gaap |
Assets
Assets
|
35848000000 | USD |
CY2013Q1 | us-gaap |
Assets
Assets
|
34977000000 | USD |
CY2013Q1 | us-gaap |
Assets Current
AssetsCurrent
|
8196000000 | USD |
CY2012Q4 | us-gaap |
Assets Current
AssetsCurrent
|
7844000000 | USD |
CY2012Q1 | us-gaap |
Business Combination Acquisition Related Costs
BusinessCombinationAcquisitionRelatedCosts
|
0 | USD |
CY2013Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
639000000 | USD |
CY2012Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
577000000 | USD |
CY2011Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
385000000 | USD |
CY2012Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
367000000 | USD |
CY2013Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
62000000 | USD |
CY2012Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-18000000 | USD |
CY2013Q1 | us-gaap |
Cash Flow Hedge Gain Loss Reclassified To Cost Of Sales Net
CashFlowHedgeGainLossReclassifiedToCostOfSalesNet
|
0 | USD |
CY2013Q1 | us-gaap |
Cash Flow Hedge Gain Loss Reclassified To Interest Expense Net
CashFlowHedgeGainLossReclassifiedToInterestExpenseNet
|
0 | USD |
CY2013Q1 | us-gaap |
Cash Flow Hedge Gain Loss Reclassified To Revenue Net
CashFlowHedgeGainLossReclassifiedToRevenueNet
|
1000000 | USD |
CY2012Q1 | us-gaap |
Common Stock Dividends Per Share Cash Paid
CommonStockDividendsPerShareCashPaid
|
0.38 | |
CY2013Q1 | us-gaap |
Common Stock Dividends Per Share Cash Paid
CommonStockDividendsPerShareCashPaid
|
0.42 | |
CY2013Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
218000000 | USD |
CY2012Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
537000000 | USD |
CY2012Q1 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
2754000000 | USD |
CY2013Q1 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
3735000000 | USD |
CY2013Q1 | us-gaap |
Debt Instrument Fair Value
DebtInstrumentFairValue
|
10647000000 | USD |
CY2012Q4 | us-gaap |
Debt Instrument Fair Value
DebtInstrumentFairValue
|
10793000000 | USD |
CY2012Q4 | us-gaap |
Deferred Tax Assets Net Current
DeferredTaxAssetsNetCurrent
|
449000000 | USD |
CY2013Q1 | us-gaap |
Deferred Tax Assets Net Current
DeferredTaxAssetsNetCurrent
|
459000000 | USD |
CY2013Q1 | us-gaap |
Deferred Tax Assets Net Noncurrent
DeferredTaxAssetsNetNoncurrent
|
1103000000 | USD |
CY2012Q4 | us-gaap |
Deferred Tax Assets Net Noncurrent
DeferredTaxAssetsNetNoncurrent
|
1254000000 | USD |
CY2012Q4 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
2024000000 | USD |
CY2013Q1 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
2007000000 | USD |
CY2013Q1 | us-gaap |
Defined Benefit Pension Plan Liabilities Noncurrent
DefinedBenefitPensionPlanLiabilitiesNoncurrent
|
1794000000 | USD |
CY2012Q4 | us-gaap |
Defined Benefit Pension Plan Liabilities Noncurrent
DefinedBenefitPensionPlanLiabilitiesNoncurrent
|
1997000000 | USD |
CY2013Q1 | us-gaap |
Defined Benefit Plan Actuarial Gain Loss
DefinedBenefitPlanActuarialGainLoss
|
-49000000 | USD |
CY2013Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
245000000 | USD |
CY2012Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
140000000 | USD |
CY2012Q4 | us-gaap |
Derivative Fair Value Of Derivative Net
DerivativeFairValueOfDerivativeNet
|
83000000 | USD |
CY2013Q1 | us-gaap |
Derivative Fair Value Of Derivative Net
DerivativeFairValueOfDerivativeNet
|
73000000 | USD |
CY2013Q1 | us-gaap |
Dividends Common Stock Cash
DividendsCommonStockCash
|
200000000 | USD |
CY2013Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.80 | |
CY2012Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.93 | |
CY2012Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.91 | |
CY2013Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.79 | |
CY2012Q1 | us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
8000000 | USD |
CY2013Q1 | us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
-1000000 | USD |
CY2013Q1 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.050 | |
CY2012Q1 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.156 | |
CY2013Q1 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
318000000 | USD |
CY2012Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
463000000 | USD |
CY2012Q1 | us-gaap |
Excess Tax Benefit From Share Based Compensation Financing Activities
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
|
13000000 | USD |
CY2013Q1 | us-gaap |
Excess Tax Benefit From Share Based Compensation Financing Activities
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
|
16000000 | USD |
CY2012Q4 | us-gaap |
Fifo Inventory Amount
FIFOInventoryAmount
|
2482000000 | USD |
CY2013Q1 | us-gaap |
Fifo Inventory Amount
FIFOInventoryAmount
|
2514000000 | USD |
CY2012Q4 | us-gaap |
Goodwill
Goodwill
|
14396000000 | USD |
CY2013Q1 | us-gaap |
Goodwill
Goodwill
|
14275000000 | USD |
CY2013Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
400000000 | USD |
CY2012Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
368000000 | USD |
CY2012Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
57000000 | USD |
CY2013Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
20000000 | USD |
CY2013Q1 | us-gaap |
Increase Decrease In Operating Capital
IncreaseDecreaseInOperatingCapital
|
546000000 | USD |
CY2012Q1 | us-gaap |
Increase Decrease In Operating Capital
IncreaseDecreaseInOperatingCapital
|
388000000 | USD |
CY2012Q1 | us-gaap |
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
|
-100000000 | USD |
CY2013Q1 | us-gaap |
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
|
-157000000 | USD |
CY2012Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
6779000000 | USD |
CY2013Q1 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
6664000000 | USD |
CY2012Q1 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-28000000 | USD |
CY2013Q1 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-75000000 | USD |
CY2013Q1 | us-gaap |
Interest Rate Fair Value Hedge Derivative At Fair Value Net
InterestRateFairValueHedgeDerivativeAtFairValueNet
|
79000000 | USD |
CY2012Q4 | us-gaap |
Interest Rate Fair Value Hedge Derivative At Fair Value Net
InterestRateFairValueHedgeDerivativeAtFairValueNet
|
87000000 | USD |
CY2012Q4 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
1134000000 | USD |
CY2013Q1 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
1125000000 | USD |
CY2012Q4 | us-gaap |
Inventory Lifo Reserve
InventoryLIFOReserve
|
133000000 | USD |
CY2013Q1 | us-gaap |
Inventory Lifo Reserve
InventoryLIFOReserve
|
120000000 | USD |
CY2012Q4 | us-gaap |
Inventory Net
InventoryNet
|
2349000000 | USD |
CY2013Q1 | us-gaap |
Inventory Net
InventoryNet
|
2394000000 | USD |
CY2013Q1 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
972000000 | USD |
CY2012Q4 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
922000000 | USD |
CY2012Q4 | us-gaap |
Inventory Work In Process
InventoryWorkInProcess
|
426000000 | USD |
CY2013Q1 | us-gaap |
Inventory Work In Process
InventoryWorkInProcess
|
417000000 | USD |
CY2013Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
34977000000 | USD |
CY2012Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
35848000000 | USD |
CY2012Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
5431000000 | USD |
CY2013Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
4903000000 | USD |
CY2013Q1 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
14864000000 | USD |
CY2012Q4 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
15289000000 | USD |
CY2012Q4 | us-gaap |
Long Term Debt
LongTermDebt
|
10076000000 | USD |
CY2013Q1 | us-gaap |
Long Term Debt
LongTermDebt
|
10042000000 | USD |
CY2013Q1 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
9473000000 | USD |
CY2012Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
9762000000 | USD |
CY2012Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations Current
LongTermDebtAndCapitalLeaseObligationsCurrent
|
314000000 | USD |
CY2013Q1 | us-gaap |
Long Term Debt And Capital Lease Obligations Current
LongTermDebtAndCapitalLeaseObligationsCurrent
|
569000000 | USD |
CY2013Q1 | us-gaap |
Loss Contingency Accrual At Carrying Value
LossContingencyAccrualAtCarryingValue
|
45000000 | USD |
CY2013Q1 | us-gaap |
Loss Contingency Accrual At Carrying Value
LossContingencyAccrualAtCarryingValue
|
91000000 | BRL |
CY2013Q1 | us-gaap |
Loss Contingency Accrual Carrying Value Provision
LossContingencyAccrualCarryingValueProvision
|
31000000 | BRL |
CY2010Q4 | us-gaap |
Loss Contingency Accrual Carrying Value Provision
LossContingencyAccrualCarryingValueProvision
|
30000000 | USD |
CY2010Q4 | us-gaap |
Loss Contingency Accrual Carrying Value Provision
LossContingencyAccrualCarryingValueProvision
|
60000000 | BRL |
CY2013Q1 | us-gaap |
Loss Contingency Accrual Carrying Value Provision
LossContingencyAccrualCarryingValueProvision
|
15000000 | USD |
CY2012Q4 | us-gaap |
Minority Interest
MinorityInterest
|
42000000 | USD |
CY2013Q1 | us-gaap |
Minority Interest
MinorityInterest
|
43000000 | USD |
CY2012Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-69000000 | USD |
CY2013Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-810000000 | USD |
CY2013Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
773000000 | USD |
CY2012Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
141000000 | USD |
CY2013Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
100000000 | USD |
CY2012Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-98000000 | USD |
CY2012Q1 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
0 | USD |
CY2013Q1 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
2000000 | USD |
CY2012Q1 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
311000000 | USD |
CY2013Q1 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
378000000 | USD |
CY2012Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
544000000 | USD |
CY2013Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
723000000 | USD |
CY2012Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
1698000000 | USD |
CY2013Q1 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
898000000 | USD |
CY2012Q1 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax
|
172000000 | USD |
CY2013Q1 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax
|
-206000000 | USD |
CY2012Q1 | us-gaap |
Other Comprehensive Income Loss Derivatives Qualifying As Hedges Net Of Tax
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesNetOfTax
|
16000000 | USD |
CY2013Q1 | us-gaap |
Other Comprehensive Income Loss Derivatives Qualifying As Hedges Net Of Tax
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesNetOfTax
|
-7000000 | USD |
CY2013Q1 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-160000000 | USD |
CY2012Q1 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
226000000 | USD |
CY2013Q1 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
-160000000 | USD |
CY2013Q1 | us-gaap |
Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Adjustment Net Of Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax
|
53000000 | USD |
CY2012Q1 | us-gaap |
Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Adjustment Net Of Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax
|
38000000 | USD |
CY2012Q4 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
2018000000 | USD |
CY2013Q1 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
1954000000 | USD |
CY2012Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
774000000 | USD |
CY2013Q1 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
862000000 | USD |
CY2012Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-3000000 | USD |
CY2013Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
10000000 | USD |
CY2013Q1 | us-gaap |
Other Postretirement Defined Benefit Plan Liabilities Noncurrent
OtherPostretirementDefinedBenefitPlanLiabilitiesNoncurrent
|
728000000 | USD |
CY2012Q4 | us-gaap |
Other Postretirement Defined Benefit Plan Liabilities Noncurrent
OtherPostretirementDefinedBenefitPlanLiabilitiesNoncurrent
|
732000000 | USD |
CY2013Q1 | us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
6000000 | USD |
CY2012Q1 | us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
16000000 | USD |
CY2012Q1 | us-gaap |
Payments Of Dividends
PaymentsOfDividends
|
127000000 | USD |
CY2013Q1 | us-gaap |
Payments Of Dividends
PaymentsOfDividends
|
194000000 | USD |
CY2012Q1 | us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
0 | USD |
CY2013Q1 | us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
-8000000 | USD |
CY2012Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
105000000 | USD |
CY2013Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
122000000 | USD |
CY2012Q1 | us-gaap |
Pension And Other Postretirement Benefit Expense
PensionAndOtherPostretirementBenefitExpense
|
41000000 | USD |
CY2013Q1 | us-gaap |
Pension And Other Postretirement Benefit Expense
PensionAndOtherPostretirementBenefitExpense
|
38000000 | USD |
CY2013Q1 | us-gaap |
Pension Contributions
PensionContributions
|
208000000 | USD |
CY2012Q1 | us-gaap |
Pension Contributions
PensionContributions
|
330000000 | USD |
CY2013Q1 | us-gaap |
Pension Expense
PensionExpense
|
72000000 | USD |
CY2012Q1 | us-gaap |
Pension Expense
PensionExpense
|
69000000 | USD |
CY2013Q1 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
622000000 | USD |
CY2012Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
432000000 | USD |
CY2012Q1 | us-gaap |
Proceeds From Divestiture Of Businesses
ProceedsFromDivestitureOfBusinesses
|
0 | USD |
CY2013Q1 | us-gaap |
Proceeds From Divestiture Of Businesses
ProceedsFromDivestitureOfBusinesses
|
761000000 | USD |
CY2012Q1 | us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
3000000 | USD |
CY2013Q1 | us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
-1000000 | USD |
CY2013Q1 | us-gaap |
Proceeds From Sale Of Short Term Investments
ProceedsFromSaleOfShortTermInvestments
|
132000000 | USD |
CY2012Q1 | us-gaap |
Proceeds From Sale Of Short Term Investments
ProceedsFromSaleOfShortTermInvestments
|
262000000 | USD |
CY2013Q1 | us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
56000000 | USD |
CY2012Q1 | us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
43000000 | USD |
CY2012Q1 | us-gaap |
Profit Loss
ProfitLoss
|
311000000 | USD |
CY2013Q1 | us-gaap |
Profit Loss
ProfitLoss
|
380000000 | USD |
CY2013Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
3841000000 | USD |
CY2012Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
3877000000 | USD |
CY2013Q1 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
3685000000 | USD |
CY2012Q4 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
3510000000 | USD |
CY2013Q1 | us-gaap |
Repayments Of Debt Maturing In More Than Three Months
RepaymentsOfDebtMaturingInMoreThanThreeMonths
|
687000000 | USD |
CY2012Q1 | us-gaap |
Repayments Of Debt Maturing In More Than Three Months
RepaymentsOfDebtMaturingInMoreThanThreeMonths
|
1000000 | USD |
CY2012Q1 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
105000000 | USD |
CY2013Q1 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
152000000 | USD |
CY2012Q4 | us-gaap |
Restructuring And Related Cost Expected Cost
RestructuringAndRelatedCostExpectedCost
|
50000000 | USD |
CY2013Q1 | us-gaap |
Restructuring Reserve Current
RestructuringReserveCurrent
|
32000000 | USD |
CY2013Q1 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
5310000000 | USD |
CY2012Q1 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
3960000000 | USD |
CY2012Q4 | us-gaap |
Short Term Investments
ShortTermInvestments
|
527000000 | USD |
CY2013Q1 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
958000000 | USD |
CY2012Q1 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
702000000 | USD |
CY2012Q4 | us-gaap |
Severance Costs
SeveranceCosts
|
34000000 | USD |
CY2012Q4 | us-gaap |
Short Term Borrowings
ShortTermBorrowings
|
757000000 | USD |
CY2013Q1 | us-gaap |
Short Term Borrowings
ShortTermBorrowings
|
84000000 | USD |
CY2013Q1 | us-gaap |
Short Term Investments
ShortTermInvestments
|
397000000 | USD |
CY2013Q1 | us-gaap |
Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
|
62000000 | USD |
CY2013Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
15167000000 | USD |
CY2012Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
15086000000 | USD |
CY2013Q1 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
15210000000 | USD |
CY2012Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
15128000000 | USD |
CY2013Q1 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
3200000 | shares |
CY2012Q1 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
4400000 | shares |
CY2013Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
475100000 | shares |
CY2012Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
339800000 | shares |
CY2013Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
471900000 | shares |
CY2012Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
335400000 | shares |
CY2013Q1 | etn |
Accumulated Other Comprehensve Gain Cash Flow Hedges Income Tax Expense
AccumulatedOtherComprehensveGainCashFlowHedgesIncomeTaxExpense
|
0 | USD |
CY2013Q1 | etn |
Acquisition Integration After Tax Charges
AcquisitionIntegrationAfterTaxCharges
|
22000000 | USD |
CY2012Q1 | etn |
Acquisition Integration After Tax Charges
AcquisitionIntegrationAfterTaxCharges
|
2000000 | USD |
CY2012Q1 | etn |
Acquisition Integration Charges Per Common Share
AcquisitionIntegrationChargesPerCommonShare
|
0.01 | |
CY2013Q1 | etn |
Acquisition Integration Charges Per Common Share
AcquisitionIntegrationChargesPerCommonShare
|
0.05 | |
CY2013Q1 | etn |
Amortization Of Defined Benefit Pension Reclassifications Before Tax
AmortizationOfDefinedBenefitPensionReclassificationsBeforeTax
|
-49000000 | USD |
CY2012Q2 | etn |
Bridge Facility Length Of Time
BridgeFacilityLengthOfTime
|
364 days | |
CY2012Q1 | etn |
Business Acquisition Integration Charges Before Income Taxes
BusinessAcquisitionIntegrationChargesBeforeIncomeTaxes
|
3000000 | USD |
CY2013Q1 | etn |
Business Acquisition Integration Charges Before Income Taxes
BusinessAcquisitionIntegrationChargesBeforeIncomeTaxes
|
26000000 | USD |
CY2013Q1 | etn |
Cash Flow Hedge Gain Loss Reclassified To Earnings Net After Tax
CashFlowHedgeGainLossReclassifiedToEarningsNetAfterTax
|
1000000 | USD |
CY2012Q1 | etn |
Corporate Interest Expense
CorporateInterestExpense
|
28000000 | USD |
CY2013Q1 | etn |
Corporate Interest Expense
CorporateInterestExpense
|
75000000 | USD |
CY2012Q3 | etn |
Court Of Appeals Third District Judgment Reversal In Favor Of Meritor
CourtOfAppealsThirdDistrictJudgmentReversalInFavorOfMeritor
|
0 | USD |
CY2013Q1 | etn |
Debt Denominated In Foreign Currency Designated As Non Derivative Net Investment Hedging Instrument
DebtDenominatedInForeignCurrencyDesignatedAsNonDerivativeNetInvestmentHedgingInstrument
|
106000000 | USD |
CY2012Q4 | etn |
Debt Denominated In Foreign Currency Designated As Non Derivative Net Investment Hedging Instrument
DebtDenominatedInForeignCurrencyDesignatedAsNonDerivativeNetInvestmentHedgingInstrument
|
116000000 | USD |
CY2011Q3 | etn |
Final Judgment Of Eatons Liability By Us District Court In Meritor Lawsuit
FinalJudgmentOfEatonsLiabilityByUsDistrictCourtInMeritorLawsuit
|
0 | USD |
CY2013Q1 | etn |
Inventory Step Up Adjustment
InventoryStepUpAdjustment
|
33000000 | USD |
CY2012Q1 | etn |
Inventory Step Up Adjustment
InventoryStepUpAdjustment
|
2000000 | USD |
CY2012Q4 | etn |
Irs Statutory Notice Of Deficiency Proposed Assessment Of Additional Federal Taxes
IrsStatutoryNoticeOfDeficiencyProposedAssessmentOfAdditionalFederalTaxes
|
75000000 | USD |
CY2011Q2 | etn |
Meritor Judgment Motion Denial Zero Damages And No Injuctive Relief
MeritorJudgmentMotionDenialZeroDamagesAndNoInjuctiveRelief
|
0 | USD |
CY2013Q1 | etn |
Net Amortization Of Defined Benefit Items After Tax
NetAmortizationOfDefinedBenefitItemsAfterTax
|
-32000000 | USD |
CY2012Q4 | etn |
Non Cash Restructuring Charges
NonCashRestructuringCharges
|
16000000 | USD |
CY2012Q1 | etn |
Other Corporate Expense Net
OtherCorporateExpenseNet
|
63000000 | USD |
CY2013Q1 | etn |
Other Corporate Expense Net
OtherCorporateExpenseNet
|
70000000 | USD |
CY2012Q4 | etn |
Penalties Associated With Irs Statutory Notice Of Deficiency Proposed Assessment
PenaltiesAssociatedWithIrsStatutoryNoticeOfDeficiencyProposedAssessment
|
52000000 | USD |
CY2013Q1 | etn |
Percentage Of Intercompany Balance Sheet Exposure
PercentageOfIntercompanyBalanceSheetExposure
|
1 | |
CY2013Q1 | etn |
Tax Expense Benefit On Amortization Of Defined Benefit Pension Items
TaxExpenseBenefitOnAmortizationOfDefinedBenefitPensionItems
|
-17000000 | USD |
CY2013Q1 | etn |
Total Acquistiion Integration Charges And Transaction Costs Before Income Taxes
TotalAcquistiionIntegrationChargesAndTransactionCostsBeforeIncomeTaxes
|
31000000 | USD |
CY2012Q1 | etn |
Total Acquistiion Integration Charges And Transaction Costs Before Income Taxes
TotalAcquistiionIntegrationChargesAndTransactionCostsBeforeIncomeTaxes
|
3000000 | USD |
CY2012Q1 | etn |
Total Business Acquistion Transaction Cost
TotalBusinessAcquistionTransactionCost
|
0 | USD |
CY2013Q1 | etn |
Total Business Acquistion Transaction Cost
TotalBusinessAcquistionTransactionCost
|
5000000 | USD |
CY2013Q1 | etn |
Total Reclassification Out Of Accumulated Other Comprehensive Income After Tax
TotalReclassificationOutOfAccumulatedOtherComprehensiveIncomeAfterTax
|
-31000000 | USD |
CY2013Q1 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2013Q1 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | |
CY2013Q1 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q1 | |
CY2013Q1 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2013 | |
CY2013Q1 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2013-03-31 | |
CY2013Q1 | dei |
Document Type
DocumentType
|
10-Q | |
CY2013Q1 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001551182 | |
CY2013Q1 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
473100000 | shares |
CY2013Q1 | dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | |
CY2013Q1 | dei |
Entity Filer Category
EntityFilerCategory
|
Large Accelerated Filer | |
CY2012Q2 | dei |
Entity Public Float
EntityPublicFloat
|
13400000000 | USD |
CY2013Q1 | dei |
Entity Registrant Name
EntityRegistrantName
|
Eaton Corp plc | |
CY2013Q1 | dei |
Entity Voluntary Filers
EntityVoluntaryFilers
|
No | |
CY2013Q1 | dei |
Entity Well Known Seasoned Issuer
EntityWellKnownSeasonedIssuer
|
Yes |