2014 Q2 Form 10-Q Financial Statement
#000083125914000042 Filed on August 11, 2014
Income Statement
Concept | 2014 Q2 | 2013 Q2 |
---|---|---|
Revenue | $5.136B | $4.288B |
YoY Change | 19.78% | -4.18% |
Cost Of Revenue | $4.095B | $3.383B |
YoY Change | 21.05% | 16.13% |
Gross Profit | $1.041B | $905.0M |
YoY Change | 15.03% | -42.06% |
Gross Profit Margin | 20.27% | 21.11% |
Selling, General & Admin | $164.0M | $186.0M |
YoY Change | -11.83% | 91.75% |
% of Gross Profit | 15.75% | 20.55% |
Research & Development | $34.00M | $64.00M |
YoY Change | -46.88% | -12.33% |
% of Gross Profit | 3.27% | 7.07% |
Depreciation & Amortization | $1.013B | $530.0M |
YoY Change | 91.13% | 82.13% |
% of Gross Profit | 97.31% | 58.56% |
Operating Expenses | $164.0M | $186.0M |
YoY Change | -11.83% | 91.75% |
Operating Profit | $1.042B | $639.0M |
YoY Change | 63.07% | -51.26% |
Interest Expense | -$164.0M | -$4.000M |
YoY Change | 4000.0% | -90.7% |
% of Operating Profit | -15.74% | -0.63% |
Other Income/Expense, Net | -$8.000M | $13.00M |
YoY Change | -161.54% | -74.51% |
Pretax Income | $986.0M | $648.0M |
YoY Change | 52.16% | -50.87% |
Income Tax | $328.0M | $40.00M |
% Of Pretax Income | 33.27% | 6.17% |
Net Earnings | $660.0M | $610.0M |
YoY Change | 8.2% | -31.77% |
Net Earnings / Revenue | 12.85% | 14.23% |
Basic Earnings Per Share | $0.46 | $0.49 |
Diluted Earnings Per Share | $0.46 | $0.49 |
COMMON SHARES | ||
Basic Shares Outstanding | 1.039B shares | 980.0M shares |
Diluted Shares Outstanding | 1.045B shares | 984.0M shares |
Balance Sheet
Concept | 2014 Q2 | 2013 Q2 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $1.458B | $3.294B |
YoY Change | -55.74% | -26.93% |
Cash & Equivalents | $1.458B | $3.294B |
Short-Term Investments | ||
Other Short-Term Assets | $668.0M | $459.0M |
YoY Change | 45.53% | 39.94% |
Inventory | $5.370B | $4.946B |
Prepaid Expenses | ||
Receivables | $1.838B | $1.244B |
Other Receivables | $920.0M | $635.0M |
Total Short-Term Assets | $10.25B | $10.58B |
YoY Change | -3.06% | 3.95% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $25.41B | $46.21B |
YoY Change | -45.02% | 135.63% |
Goodwill | $1.938B | $1.932B |
YoY Change | 0.31% | |
Intangibles | ||
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | $2.287B | $2.269B |
YoY Change | 0.79% | 161.41% |
Total Long-Term Assets | $53.65B | $52.58B |
YoY Change | 2.04% | 123.62% |
TOTAL ASSETS | ||
Total Short-Term Assets | $10.25B | $10.58B |
Total Long-Term Assets | $53.65B | $52.58B |
Total Assets | $63.90B | $63.16B |
YoY Change | 1.18% | 87.47% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $3.950B | $3.771B |
YoY Change | 4.75% | 59.52% |
Accrued Expenses | ||
YoY Change | ||
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Long-Term Debt Due | $2.784B | $73.00M |
YoY Change | 3713.7% | 1725.0% |
Total Short-Term Liabilities | $7.558B | $5.610B |
YoY Change | 34.72% | 90.69% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $17.51B | $21.14B |
YoY Change | -17.17% | 500.8% |
Other Long-Term Liabilities | $1.782B | $1.810B |
YoY Change | -1.55% | 16.55% |
Total Long-Term Liabilities | $19.29B | $22.95B |
YoY Change | -15.94% | 352.52% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $7.558B | $5.610B |
Total Long-Term Liabilities | $19.29B | $22.95B |
Total Liabilities | $37.60B | $38.51B |
YoY Change | -2.37% | 179.06% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | $3.081B | $1.865B |
YoY Change | 65.2% | 30.79% |
Common Stock | $117.0M | $117.0M |
YoY Change | 0.0% | 9.35% |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | $3.686B | $3.681B |
YoY Change | 0.14% | 2.97% |
Treasury Stock Shares | ||
Shareholders Equity | $21.33B | $19.88B |
YoY Change | ||
Total Liabilities & Shareholders Equity | $64.01B | $63.16B |
YoY Change | 1.35% | 87.47% |
Cashflow Statement
Concept | 2014 Q2 | 2013 Q2 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $660.0M | $610.0M |
YoY Change | 8.2% | -31.77% |
Depreciation, Depletion And Amortization | $1.013B | $530.0M |
YoY Change | 91.13% | 82.13% |
Cash From Operating Activities | $1.386B | $1.034B |
YoY Change | 34.04% | -12.52% |
INVESTING ACTIVITIES | ||
Capital Expenditures | -$1.950B | -$1.206B |
YoY Change | 61.69% | 41.88% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $1.714B | -$5.338B |
YoY Change | -132.11% | -41161.54% |
Cash From Investing Activities | -$236.0M | -$6.544B |
YoY Change | -96.39% | 681.84% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | -1.034B | -791.0M |
YoY Change | 30.72% | 137.54% |
NET CHANGE | ||
Cash From Operating Activities | 1.386B | 1.034B |
Cash From Investing Activities | -236.0M | -6.544B |
Cash From Financing Activities | -1.034B | -791.0M |
Net Change In Cash | 116.0M | -6.301B |
YoY Change | -101.84% | -52608.33% |
FREE CASH FLOW | ||
Cash From Operating Activities | $1.386B | $1.034B |
Capital Expenditures | -$1.950B | -$1.206B |
Free Cash Flow | $3.336B | $2.240B |
YoY Change | 48.93% | 10.24% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2014Q2 | us-gaap |
Accounts Payable And Other Accrued Liabilities Current
AccountsPayableAndOtherAccruedLiabilitiesCurrent
|
3950000000 | USD |
CY2013Q4 | us-gaap |
Accounts Payable And Other Accrued Liabilities Current
AccountsPayableAndOtherAccruedLiabilitiesCurrent
|
3708000000 | USD |
CY2013Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
1728000000 | USD |
CY2014Q2 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
1838000000 | USD |
CY2013Q4 | us-gaap |
Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
|
184000000 | USD |
CY2014Q2 | us-gaap |
Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
|
240000000 | USD |
CY2014Q2 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-401000000 | USD |
CY2013Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-405000000 | USD |
CY2014Q2 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
22221000000 | USD |
CY2013Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
22161000000 | USD |
us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
52000000 | USD | |
CY2014Q2 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
3000000 | shares |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
3000000 | shares | |
CY2014Q2 | us-gaap |
Assets
Assets
|
64009000000 | USD |
CY2013Q4 | us-gaap |
Assets
Assets
|
63473000000 | USD |
CY2013Q2 | us-gaap |
Assets
Assets
|
63157000000 | USD |
CY2014Q2 | us-gaap |
Assets Current
AssetsCurrent
|
10254000000 | USD |
CY2013Q4 | us-gaap |
Assets Current
AssetsCurrent
|
9972000000 | USD |
CY2013Q2 | us-gaap |
Business Acquisition Equity Interests Issued Or Issuable Number Of Shares Issued
BusinessAcquisitionEquityInterestsIssuedOrIssuableNumberOfSharesIssued
|
91000000 | shares |
us-gaap |
Business Combination Step Acquisition Equity Interest In Acquiree Remeasurement Gain
BusinessCombinationStepAcquisitionEquityInterestInAcquireeRemeasurementGain
|
0 | USD | |
us-gaap |
Business Combination Step Acquisition Equity Interest In Acquiree Remeasurement Gain
BusinessCombinationStepAcquisitionEquityInterestInAcquireeRemeasurementGain
|
128000000 | USD | |
CY2013Q2 | us-gaap |
Business Combination Step Acquisition Equity Interest In Acquiree Remeasurement Gain
BusinessCombinationStepAcquisitionEquityInterestInAcquireeRemeasurementGain
|
128000000 | USD |
CY2014Q2 | us-gaap |
Business Combination Step Acquisition Equity Interest In Acquiree Remeasurement Gain
BusinessCombinationStepAcquisitionEquityInterestInAcquireeRemeasurementGain
|
0 | USD |
CY2014Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1458000000 | USD |
CY2013Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1985000000 | USD |
CY2013Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
3294000000 | USD |
CY2012Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
3705000000 | USD |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-411000000 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-527000000 | USD | |
CY2014Q2 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.3125 | |
us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.625 | ||
CY2013Q2 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
1.3125 | |
us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
1.625 | ||
CY2013Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
117000000 | USD |
CY2014Q2 | us-gaap |
Common Stock Value
CommonStockValue
|
117000000 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
1141000000 | USD | |
CY2014Q2 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
483000000 | USD |
CY2013Q2 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
487000000 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
996000000 | USD | |
CY2013Q2 | us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
125000000 | USD |
CY2014Q2 | us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
168000000 | USD |
us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
301000000 | USD | |
us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
274000000 | USD | |
us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
1445000000 | USD | |
us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
1290000000 | USD | |
CY2013Q2 | us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
615000000 | USD |
CY2014Q2 | us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
661000000 | USD |
CY2014Q2 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
4095000000 | USD |
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
6431000000 | USD | |
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
7798000000 | USD | |
CY2013Q2 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
3383000000 | USD |
us-gaap |
Cost Of Goods Sold Depreciation Depletion And Amortization
CostOfGoodsSoldDepreciationDepletionAndAmortization
|
859000000 | USD | |
CY2013Q2 | us-gaap |
Cost Of Goods Sold Depreciation Depletion And Amortization
CostOfGoodsSoldDepreciationDepletionAndAmortization
|
530000000 | USD |
us-gaap |
Cost Of Goods Sold Depreciation Depletion And Amortization
CostOfGoodsSoldDepreciationDepletionAndAmortization
|
1979000000 | USD | |
CY2014Q2 | us-gaap |
Cost Of Goods Sold Depreciation Depletion And Amortization
CostOfGoodsSoldDepreciationDepletionAndAmortization
|
1013000000 | USD |
us-gaap |
Costs And Expenses
CostsAndExpenses
|
8243000000 | USD | |
CY2014Q2 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
4369000000 | USD |
CY2013Q2 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
3649000000 | USD |
us-gaap |
Costs And Expenses
CostsAndExpenses
|
6877000000 | USD | |
CY2014Q2 | us-gaap |
Credit Derivative Maximum Exposure Undiscounted
CreditDerivativeMaximumExposureUndiscounted
|
62000000 | USD |
CY2014Q2 | us-gaap |
Debt Current
DebtCurrent
|
2784000000 | USD |
CY2013Q4 | us-gaap |
Debt Current
DebtCurrent
|
312000000 | USD |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
37000000 | USD | |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
43000000 | USD | |
CY2013Q2 | us-gaap |
Deferred Other Tax Expense Benefit
DeferredOtherTaxExpenseBenefit
|
-69000000 | USD |
us-gaap |
Deferred Other Tax Expense Benefit
DeferredOtherTaxExpenseBenefit
|
-69000000 | USD | |
CY2013Q4 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
7410000000 | USD |
CY2014Q2 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
7451000000 | USD |
CY2014Q2 | us-gaap |
Deposits
Deposits
|
414000000 | USD |
CY2013Q4 | us-gaap |
Derivative Assets
DerivativeAssets
|
59000000 | USD |
CY2014Q2 | us-gaap |
Derivative Assets
DerivativeAssets
|
62000000 | USD |
CY2013Q4 | us-gaap |
Derivative Liabilities
DerivativeLiabilities
|
320000000 | USD |
CY2014Q2 | us-gaap |
Derivative Liabilities
DerivativeLiabilities
|
317000000 | USD |
CY2014Q2 | us-gaap |
Dividend Payable Date To Be Paid Day Month And Year
DividendPayableDateToBePaidDayMonthAndYear
|
2014-08-01 | |
us-gaap |
Dividends Common Stock Cash
DividendsCommonStockCash
|
653000000 | USD | |
CY2013Q4 | us-gaap |
Dividends Payable Current
DividendsPayableCurrent
|
333000000 | USD |
CY2014Q2 | us-gaap |
Dividends Payable Current
DividendsPayableCurrent
|
334000000 | USD |
CY2014Q2 | us-gaap |
Dividends Payable Date Declared Day Month And Year
DividendsPayableDateDeclaredDayMonthAndYear
|
2014-06-25 | |
CY2014Q2 | us-gaap |
Dividends Payable Date Of Record Day Month And Year
DividendsPayableDateOfRecordDayMonthAndYear
|
2014-07-15 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.95 | ||
CY2013Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.49 | |
CY2014Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.46 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
1.17 | ||
CY2014Q2 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.46 | |
CY2013Q2 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.49 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.95 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
1.17 | ||
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.35 | ||
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.34 | ||
us-gaap |
Federal Income Tax Expense Benefit Continuing Operations
FederalIncomeTaxExpenseBenefitContinuingOperations
|
-19000000 | USD | |
CY2014Q2 | us-gaap |
Federal Income Tax Expense Benefit Continuing Operations
FederalIncomeTaxExpenseBenefitContinuingOperations
|
149000000 | USD |
CY2013Q2 | us-gaap |
Federal Income Tax Expense Benefit Continuing Operations
FederalIncomeTaxExpenseBenefitContinuingOperations
|
-95000000 | USD |
us-gaap |
Federal Income Tax Expense Benefit Continuing Operations
FederalIncomeTaxExpenseBenefitContinuingOperations
|
285000000 | USD | |
CY2013Q2 | us-gaap |
Foreign Income Tax Expense Benefit Continuing Operations
ForeignIncomeTaxExpenseBenefitContinuingOperations
|
135000000 | USD |
CY2014Q2 | us-gaap |
Foreign Income Tax Expense Benefit Continuing Operations
ForeignIncomeTaxExpenseBenefitContinuingOperations
|
179000000 | USD |
us-gaap |
Foreign Income Tax Expense Benefit Continuing Operations
ForeignIncomeTaxExpenseBenefitContinuingOperations
|
487000000 | USD | |
us-gaap |
Foreign Income Tax Expense Benefit Continuing Operations
ForeignIncomeTaxExpenseBenefitContinuingOperations
|
400000000 | USD | |
us-gaap |
Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
|
-35000000 | USD | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
685000000 | USD | |
us-gaap |
Gain Loss On Derivative Instruments Net Pretax
GainLossOnDerivativeInstrumentsNetPretax
|
-120000000 | USD | |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
5000000 | USD | |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-45000000 | USD | |
CY2013Q2 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
0 | USD |
CY2014Q2 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
5000000 | USD |
CY2014Q2 | us-gaap |
Goodwill
Goodwill
|
1717000000 | USD |
CY2013Q4 | us-gaap |
Goodwill
Goodwill
|
1916000000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
1969000000 | USD | |
CY2013Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
648000000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
1898000000 | USD | |
CY2014Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
986000000 | USD |
CY2013Q2 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
2000000 | USD |
CY2014Q2 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
2000000 | USD |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
4000000 | USD | |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
2000000 | USD | |
CY2013Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
40000000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
468000000 | USD | |
CY2014Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
328000000 | USD |
CY2013Q2 | us-gaap |
Income Tax Expense Benefit Continuing Operations Adjustment Of Deferred Tax Asset Liability
IncomeTaxExpenseBenefitContinuingOperationsAdjustmentOfDeferredTaxAssetLiability
|
76000000 | USD |
us-gaap |
Income Tax Expense Benefit Continuing Operations Adjustment Of Deferred Tax Asset Liability
IncomeTaxExpenseBenefitContinuingOperationsAdjustmentOfDeferredTaxAssetLiability
|
76000000 | USD | |
CY2013Q2 | us-gaap |
Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance
|
-190000000 | USD |
us-gaap |
Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance
|
-190000000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-186000000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-371000000 | USD | |
us-gaap |
Increase Decrease In Accrued Taxes Payable
IncreaseDecreaseInAccruedTaxesPayable
|
-153000000 | USD | |
us-gaap |
Increase Decrease In Accrued Taxes Payable
IncreaseDecreaseInAccruedTaxesPayable
|
-72000000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
160000000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
230000000 | USD | |
us-gaap |
Increase Decrease In Operating Capital
IncreaseDecreaseInOperatingCapital
|
-195000000 | USD | |
us-gaap |
Increase Decrease In Operating Capital
IncreaseDecreaseInOperatingCapital
|
-777000000 | USD | |
us-gaap |
Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
|
-58000000 | USD | |
us-gaap |
Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
|
-35000000 | USD | |
us-gaap |
Increase Decrease In Other Noncurrent Assets And Liabilities Net
IncreaseDecreaseInOtherNoncurrentAssetsAndLiabilitiesNet
|
-3000000 | USD | |
us-gaap |
Increase Decrease In Other Noncurrent Assets And Liabilities Net
IncreaseDecreaseInOtherNoncurrentAssetsAndLiabilitiesNet
|
-36000000 | USD | |
us-gaap |
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
|
181000000 | USD | |
us-gaap |
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
|
14000000 | USD | |
us-gaap |
Increase Decrease In Receivables
IncreaseDecreaseInReceivables
|
243000000 | USD | |
us-gaap |
Increase Decrease In Receivables
IncreaseDecreaseInReceivables
|
-350000000 | USD | |
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
6000000 | shares | |
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
3000000 | shares | |
CY2013Q2 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
4000000 | shares |
CY2014Q2 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
6000000 | shares |
us-gaap |
Interest Costs Incurred
InterestCostsIncurred
|
242000000 | USD | |
us-gaap |
Interest Costs Incurred
InterestCostsIncurred
|
449000000 | USD | |
CY2014Q2 | us-gaap |
Interest Costs Incurred
InterestCostsIncurred
|
225000000 | USD |
CY2013Q2 | us-gaap |
Interest Costs Incurred
InterestCostsIncurred
|
167000000 | USD |
CY2013Q4 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
1146000000 | USD |
CY2014Q2 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
1214000000 | USD |
CY2013Q4 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
238000000 | USD |
CY2014Q2 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
297000000 | USD |
CY2014Q2 | us-gaap |
Inventory Supplies Net Of Reserves
InventorySuppliesNetOfReserves
|
1825000000 | USD |
CY2013Q4 | us-gaap |
Inventory Supplies Net Of Reserves
InventorySuppliesNetOfReserves
|
1730000000 | USD |
CY2013Q4 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
24000000 | USD |
CY2014Q2 | us-gaap |
Inventory Valuation Reserves
InventoryValuationReserves
|
21000000 | USD |
CY2014Q2 | us-gaap |
Inventory Work In Process
InventoryWorkInProcess
|
154000000 | USD |
CY2013Q4 | us-gaap |
Inventory Work In Process
InventoryWorkInProcess
|
199000000 | USD |
CY2014Q2 | us-gaap |
Liabilities
Liabilities
|
37597000000 | USD |
CY2013Q4 | us-gaap |
Liabilities
Liabilities
|
37526000000 | USD |
CY2013Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
63473000000 | USD |
CY2014Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
64009000000 | USD |
CY2013Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
4773000000 | USD |
CY2014Q2 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
7558000000 | USD |
CY2013Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
20394000000 | USD |
CY2014Q2 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
17512000000 | USD |
CY2013Q4 | us-gaap |
Minority Interest
MinorityInterest
|
4297000000 | USD |
CY2014Q2 | us-gaap |
Minority Interest
MinorityInterest
|
4335000000 | USD |
us-gaap |
Minority Interest Decrease From Distributions To Noncontrolling Interest Holders
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders
|
236000000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
5380000000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-1273000000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-7656000000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-1841000000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
2587000000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
1865000000 | USD | |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
301000000 | USD | |
CY2014Q2 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
168000000 | USD |
CY2013Q2 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
125000000 | USD |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
274000000 | USD | |
CY2014Q2 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
482000000 | USD |
CY2013Q2 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
482000000 | USD |
us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
1130000000 | USD | |
us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
992000000 | USD | |
CY2014Q2 | us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
480000000 | USD |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
25000000 | USD | |
CY2014Q2 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-8000000 | USD |
CY2013Q2 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
13000000 | USD |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
10000000 | USD | |
CY2014Q2 | us-gaap |
Nontrade Receivables Current
NontradeReceivablesCurrent
|
920000000 | USD |
CY2013Q4 | us-gaap |
Nontrade Receivables Current
NontradeReceivablesCurrent
|
834000000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
2264000000 | USD | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
1994000000 | USD | |
CY2013Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
639000000 | USD |
CY2014Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
1153000000 | USD |
CY2013Q4 | us-gaap |
Other Assets
OtherAssets
|
4184000000 | USD |
CY2014Q2 | us-gaap |
Other Assets
OtherAssets
|
4805000000 | USD |
CY2014Q2 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
668000000 | USD |
CY2013Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
407000000 | USD |
CY2013Q4 | us-gaap |
Other Assets Miscellaneous Noncurrent
OtherAssetsMiscellaneousNoncurrent
|
5425000000 | USD |
CY2014Q2 | us-gaap |
Other Assets Miscellaneous Noncurrent
OtherAssetsMiscellaneousNoncurrent
|
6038000000 | USD |
CY2014Q2 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
2287000000 | USD |
CY2013Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
1798000000 | USD |
CY2013Q2 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax
|
0 | USD |
us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax
|
0 | USD | |
us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax
|
-3000000 | USD | |
CY2014Q2 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax
|
-3000000 | USD |
CY2014Q2 | us-gaap |
Other Comprehensive Income Loss Amortization Adjustment From Aoci Pension And Other Postretirement Benefit Plans For Net Prior Service Cost Credit Net Of Tax
OtherComprehensiveIncomeLossAmortizationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansForNetPriorServiceCostCreditNetOfTax
|
4000000 | USD |
us-gaap |
Other Comprehensive Income Loss Amortization Adjustment From Aoci Pension And Other Postretirement Benefit Plans For Net Prior Service Cost Credit Net Of Tax
OtherComprehensiveIncomeLossAmortizationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansForNetPriorServiceCostCreditNetOfTax
|
7000000 | USD | |
us-gaap |
Other Comprehensive Income Loss Amortization Adjustment From Aoci Pension And Other Postretirement Benefit Plans For Net Prior Service Cost Credit Net Of Tax
OtherComprehensiveIncomeLossAmortizationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansForNetPriorServiceCostCreditNetOfTax
|
12000000 | USD | |
CY2013Q2 | us-gaap |
Other Comprehensive Income Loss Amortization Adjustment From Aoci Pension And Other Postretirement Benefit Plans For Net Prior Service Cost Credit Net Of Tax
OtherComprehensiveIncomeLossAmortizationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansForNetPriorServiceCostCreditNetOfTax
|
5000000 | USD |
CY2014Q2 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
1000000 | USD |
CY2013Q2 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
5000000 | USD |
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
11000000 | USD | |
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
4000000 | USD | |
us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
4000000 | USD | |
CY2014Q2 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
1000000 | USD |
CY2013Q2 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
5000000 | USD |
us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
11000000 | USD | |
CY2014Q2 | us-gaap |
Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
|
0 | USD |
CY2013Q2 | us-gaap |
Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
|
0 | USD |
us-gaap |
Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
|
-1000000 | USD | |
us-gaap |
Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
|
0 | USD | |
CY2014Q2 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
1782000000 | USD |
CY2013Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
1690000000 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
10000000 | USD | |
CY2014Q2 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-8000000 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
25000000 | USD | |
CY2013Q2 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
13000000 | USD |
us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
264000000 | USD | |
us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
363000000 | USD | |
us-gaap |
Payments For Repurchase Of Preferred Stock And Preference Stock
PaymentsForRepurchaseOfPreferredStockAndPreferenceStock
|
0 | USD | |
us-gaap |
Payments For Repurchase Of Preferred Stock And Preference Stock
PaymentsForRepurchaseOfPreferredStockAndPreferenceStock
|
202000000 | USD | |
us-gaap |
Payments Of Dividends
PaymentsOfDividends
|
685000000 | USD | |
us-gaap |
Payments Of Dividends
PaymentsOfDividends
|
903000000 | USD | |
us-gaap |
Payments Of Dividends Common Stock
PaymentsOfDividendsCommonStock
|
653000000 | USD | |
us-gaap |
Payments Of Dividends Common Stock
PaymentsOfDividendsCommonStock
|
595000000 | USD | |
us-gaap |
Payments Of Dividends Minority Interest
PaymentsOfDividendsMinorityInterest
|
90000000 | USD | |
us-gaap |
Payments Of Dividends Minority Interest
PaymentsOfDividendsMinorityInterest
|
250000000 | USD | |
us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
111000000 | USD | |
us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
34000000 | USD | |
us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
5414000000 | USD | |
us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
925000000 | USD | |
us-gaap |
Payments To Acquire Interest In Subsidiaries And Affiliates
PaymentsToAcquireInterestInSubsidiariesAndAffiliates
|
0 | USD | |
us-gaap |
Payments To Acquire Interest In Subsidiaries And Affiliates
PaymentsToAcquireInterestInSubsidiariesAndAffiliates
|
0 | USD | |
us-gaap |
Payments To Acquire Oil And Gas Property
PaymentsToAcquireOilAndGasProperty
|
925000000 | USD | |
us-gaap |
Payments To Acquire Oil And Gas Property
PaymentsToAcquireOilAndGasProperty
|
0 | USD | |
us-gaap |
Payments To Acquire Other Productive Assets
PaymentsToAcquireOtherProductiveAssets
|
40000000 | USD | |
us-gaap |
Payments To Acquire Other Productive Assets
PaymentsToAcquireOtherProductiveAssets
|
79000000 | USD | |
us-gaap |
Payments To Acquire Productive Assets
PaymentsToAcquireProductiveAssets
|
1978000000 | USD | |
us-gaap |
Payments To Acquire Productive Assets
PaymentsToAcquireProductiveAssets
|
3562000000 | USD | |
CY2014Q2 | us-gaap |
Payments To Acquire Productive Assets
PaymentsToAcquireProductiveAssets
|
1950000000 | USD |
CY2013Q2 | us-gaap |
Payments To Acquire Productive Assets
PaymentsToAcquireProductiveAssets
|
1173000000 | USD |
us-gaap |
Pension Contributions
PensionContributions
|
42000000 | USD | |
us-gaap |
Pension Contributions
PensionContributions
|
28000000 | USD | |
us-gaap |
Preferred Stock Dividends Income Statement Impact
PreferredStockDividendsIncomeStatementImpact
|
20000000 | USD | |
CY2013Q2 | us-gaap |
Preferred Stock Dividends Income Statement Impact
PreferredStockDividendsIncomeStatementImpact
|
3000000 | USD |
CY2014Q2 | us-gaap |
Preferred Stock Dividends Income Statement Impact
PreferredStockDividendsIncomeStatementImpact
|
10000000 | USD |
us-gaap |
Preferred Stock Dividends Income Statement Impact
PreferredStockDividendsIncomeStatementImpact
|
3000000 | USD | |
us-gaap |
Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
|
11021000000 | USD | |
us-gaap |
Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
|
1248000000 | USD | |
us-gaap |
Proceeds From Payments For Long Term Loans For Related Parties
ProceedsFromPaymentsForLongTermLoansForRelatedParties
|
0 | USD | |
us-gaap |
Proceeds From Payments For Long Term Loans For Related Parties
ProceedsFromPaymentsForLongTermLoansForRelatedParties
|
0 | USD | |
us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
-415000000 | USD | |
us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
-7000000 | USD | |
us-gaap |
Proceeds From Sale Of Oil And Gas Property And Equipment
ProceedsFromSaleOfOilAndGasPropertyAndEquipment
|
3009000000 | USD | |
us-gaap |
Proceeds From Sale Of Oil And Gas Property And Equipment
ProceedsFromSaleOfOilAndGasPropertyAndEquipment
|
0 | USD | |
us-gaap |
Profit Loss
ProfitLoss
|
1286000000 | USD | |
CY2014Q2 | us-gaap |
Profit Loss
ProfitLoss
|
660000000 | USD |
us-gaap |
Profit Loss
ProfitLoss
|
1434000000 | USD | |
CY2013Q2 | us-gaap |
Profit Loss
ProfitLoss
|
610000000 | USD |
CY2014Q2 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
25407000000 | USD |
CY2013Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
24042000000 | USD |
CY2013Q4 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
2562000000 | USD |
CY2014Q2 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
2758000000 | USD |
us-gaap |
Repayments Of Debt And Capital Lease Obligations
RepaymentsOfDebtAndCapitalLeaseObligations
|
4541000000 | USD | |
us-gaap |
Repayments Of Debt And Capital Lease Obligations
RepaymentsOfDebtAndCapitalLeaseObligations
|
1611000000 | USD | |
CY2013Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
2742000000 | USD |
CY2014Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
3081000000 | USD |
us-gaap |
Revenue From Related Parties
RevenueFromRelatedParties
|
0 | USD | |
us-gaap |
Revenue From Related Parties
RevenueFromRelatedParties
|
0 | USD | |
CY2013Q2 | us-gaap |
Revenue From Related Parties
RevenueFromRelatedParties
|
0 | USD |
CY2014Q2 | us-gaap |
Revenue From Related Parties
RevenueFromRelatedParties
|
0 | USD |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
10507000000 | USD | |
CY2014Q2 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
5522000000 | USD |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
8871000000 | USD | |
CY2013Q2 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
4288000000 | USD |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
299000000 | USD | |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
299000000 | USD | |
CY2013Q2 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
186000000 | USD |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
69000000 | USD | |
us-gaap |
Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
|
8000000 | USD | |
CY2014Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
21332000000 | USD |
CY2014Q2 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
164000000 | USD |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
65000000 | USD | |
CY2013Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
20934000000 | USD |
CY2014Q2 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
25667000000 | USD |
CY2013Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
25231000000 | USD |
CY2013Q4 | us-gaap |
Temporary Equity Carrying Amount Including Portion Attributable To Noncontrolling Interests
TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests
|
716000000 | USD |
CY2014Q2 | us-gaap |
Temporary Equity Carrying Amount Including Portion Attributable To Noncontrolling Interests
TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests
|
745000000 | USD |
CY2014Q2 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
3686000000 | USD |
CY2013Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
3681000000 | USD |
CY2014Q2 | us-gaap |
Undistributed Earnings Loss Allocated To Participating Securities Basic
UndistributedEarningsLossAllocatedToParticipatingSecuritiesBasic
|
-2000000 | USD |
CY2013Q2 | us-gaap |
Undistributed Earnings Loss Allocated To Participating Securities Basic
UndistributedEarningsLossAllocatedToParticipatingSecuritiesBasic
|
0 | USD |
us-gaap |
Undistributed Earnings Loss Allocated To Participating Securities Basic
UndistributedEarningsLossAllocatedToParticipatingSecuritiesBasic
|
0 | USD | |
us-gaap |
Undistributed Earnings Loss Allocated To Participating Securities Basic
UndistributedEarningsLossAllocatedToParticipatingSecuritiesBasic
|
-3000000 | USD | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
1045000000 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
968000000 | shares | |
CY2014Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
1045000000 | shares |
CY2013Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
984000000 | shares |
CY2014Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
1039000000 | shares |
CY2013Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
980000000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
965000000 | shares | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
1039000000 | shares | |
fcx |
African Capital Expenditures
AfricanCapitalExpenditures
|
60000000 | USD | |
fcx |
African Capital Expenditures
AfricanCapitalExpenditures
|
103000000 | USD | |
CY2014Q2 | fcx |
Authorized Quarterly Rate Of Common Stock Dividend
AuthorizedQuarterlyRateOfCommonStockDividend
|
0.3125 | |
fcx |
Capital Expenditures Molybdenum
CapitalExpendituresMolybdenum
|
82000000 | USD | |
fcx |
Capital Expenditures Molybdenum
CapitalExpendituresMolybdenum
|
33000000 | USD | |
fcx |
Charges For Reclamation And Environmental Obligations Including Accretion
ChargesForReclamationAndEnvironmentalObligationsIncludingAccretion
|
73000000 | USD | |
fcx |
Charges For Reclamation And Environmental Obligations Including Accretion
ChargesForReclamationAndEnvironmentalObligationsIncludingAccretion
|
97000000 | USD | |
fcx |
Contributions From Noncontrolling Interests Excluding Noncash Contributions
ContributionsFromNoncontrollingInterestsExcludingNoncashContributions
|
24000000 | USD | |
fcx |
Contributions From Noncontrolling Interests Excluding Noncash Contributions
ContributionsFromNoncontrollingInterestsExcludingNoncashContributions
|
0 | USD | |
CY2013Q4 | fcx |
Current Portion Of Reclamation And Environmental Obligations
CurrentPortionOfReclamationAndEnvironmentalObligations
|
236000000 | USD |
CY2014Q2 | fcx |
Current Portion Of Reclamation And Environmental Obligations
CurrentPortionOfReclamationAndEnvironmentalObligations
|
250000000 | USD |
fcx |
Environmental Obligations And Shutdown Costs
EnvironmentalObligationsAndShutdownCosts
|
82000000 | USD | |
fcx |
Environmental Obligations And Shutdown Costs
EnvironmentalObligationsAndShutdownCosts
|
31000000 | USD | |
CY2013Q2 | fcx |
Environmental Obligations And Shutdown Costs
EnvironmentalObligationsAndShutdownCosts
|
16000000 | USD |
CY2014Q2 | fcx |
Environmental Obligations And Shutdown Costs
EnvironmentalObligationsAndShutdownCosts
|
76000000 | USD |
fcx |
Equityin Earningsof Subsidiaries
EquityinEarningsofSubsidiaries
|
-4000000 | USD | |
fcx |
Equityin Earningsof Subsidiaries
EquityinEarningsofSubsidiaries
|
-2000000 | USD | |
CY2013Q2 | fcx |
Exploration And Research Expenses
ExplorationAndResearchExpenses
|
64000000 | USD |
fcx |
Exploration And Research Expenses
ExplorationAndResearchExpenses
|
64000000 | USD | |
CY2014Q2 | fcx |
Exploration And Research Expenses
ExplorationAndResearchExpenses
|
34000000 | USD |
fcx |
Exploration And Research Expenses
ExplorationAndResearchExpenses
|
116000000 | USD | |
CY2014Q2 | fcx |
Income Tax Expense Benefit Changesin Deferred Tax Liabilitiesand Deferred Tax Asset Valuation Allowances
IncomeTaxExpenseBenefitChangesinDeferredTaxLiabilitiesandDeferredTaxAssetValuationAllowances
|
58000000 | USD |
CY2013Q2 | fcx |
Income Tax Expense Benefit Changesin Deferred Tax Liabilitiesand Deferred Tax Asset Valuation Allowances
IncomeTaxExpenseBenefitChangesinDeferredTaxLiabilitiesandDeferredTaxAssetValuationAllowances
|
-183000000 | USD |
fcx |
Income Tax Expense Benefit Changesin Deferred Tax Liabilitiesand Deferred Tax Asset Valuation Allowances
IncomeTaxExpenseBenefitChangesinDeferredTaxLiabilitiesandDeferredTaxAssetValuationAllowances
|
-183000000 | USD | |
fcx |
Income Tax Expense Benefit Changesin Deferred Tax Liabilitiesand Deferred Tax Asset Valuation Allowances
IncomeTaxExpenseBenefitChangesinDeferredTaxLiabilitiesandDeferredTaxAssetValuationAllowances
|
58000000 | USD | |
fcx |
Increase Decrease In Long Term Mill And Leach Stockpiles
IncreaseDecreaseInLongTermMillAndLeachStockpiles
|
236000000 | USD | |
fcx |
Increase Decrease In Long Term Mill And Leach Stockpiles
IncreaseDecreaseInLongTermMillAndLeachStockpiles
|
131000000 | USD | |
fcx |
Indonesia Capital Expenditures
IndonesiaCapitalExpenditures
|
511000000 | USD | |
fcx |
Indonesia Capital Expenditures
IndonesiaCapitalExpenditures
|
479000000 | USD | |
fcx |
Interest Expense Including Accretion
InterestExpenseIncludingAccretion
|
325000000 | USD | |
fcx |
Interest Expense Including Accretion
InterestExpenseIncludingAccretion
|
189000000 | USD | |
CY2014Q2 | fcx |
Interest Expense Including Accretion
InterestExpenseIncludingAccretion
|
164000000 | USD |
CY2013Q2 | fcx |
Interest Expense Including Accretion
InterestExpenseIncludingAccretion
|
132000000 | USD |
CY2013Q4 | fcx |
Investmentsin Subsidiaries
InvestmentsinSubsidiaries
|
0 | USD |
CY2014Q2 | fcx |
Investmentsin Subsidiaries
InvestmentsinSubsidiaries
|
0 | USD |
CY2014Q2 | fcx |
Long Term Mill And Leach Stockpiles
LongTermMillAndLeachStockpiles
|
2518000000 | USD |
CY2013Q4 | fcx |
Long Term Mill And Leach Stockpiles
LongTermMillAndLeachStockpiles
|
2386000000 | USD |
CY2014Q2 | fcx |
Maximum Price Limitper Barrel
MaximumPriceLimitperBarrel
|
20 | |
CY2013Q4 | fcx |
Mill And Leach Stockpiles
MillAndLeachStockpiles
|
1705000000 | USD |
CY2014Q2 | fcx |
Mill And Leach Stockpiles
MillAndLeachStockpiles
|
1880000000 | USD |
fcx |
Net Income Loss Attributableto Noncontrolling Interestsand Preferred Dividends
NetIncomeLossAttributabletoNoncontrollingInterestsandPreferredDividends
|
294000000 | USD | |
CY2014Q2 | fcx |
Net Income Loss Attributableto Noncontrolling Interestsand Preferred Dividends
NetIncomeLossAttributabletoNoncontrollingInterestsandPreferredDividends
|
178000000 | USD |
CY2013Q2 | fcx |
Net Income Loss Attributableto Noncontrolling Interestsand Preferred Dividends
NetIncomeLossAttributabletoNoncontrollingInterestsandPreferredDividends
|
128000000 | USD |
fcx |
Net Income Loss Attributableto Noncontrolling Interestsand Preferred Dividends
NetIncomeLossAttributabletoNoncontrollingInterestsandPreferredDividends
|
304000000 | USD | |
fcx |
Net Proceeds Payments From Share Based Awards
NetProceedsPaymentsFromShareBasedAwards
|
-102000000 | USD | |
fcx |
Net Proceeds Payments From Share Based Awards
NetProceedsPaymentsFromShareBasedAwards
|
3000000 | USD | |
fcx |
North America Capital Expenditures
NorthAmericaCapitalExpenditures
|
627000000 | USD | |
fcx |
North America Capital Expenditures
NorthAmericaCapitalExpenditures
|
543000000 | USD | |
fcx |
North America Oiland Gas Capital Expenditures
NorthAmericaOilandGasCapitalExpenditures
|
1484000000 | USD | |
fcx |
North America Oiland Gas Capital Expenditures
NorthAmericaOilandGasCapitalExpenditures
|
190000000 | USD | |
CY2014Q2 | fcx |
Oiland Natural Gas Properties Full Cost Method Not Subjectto Amortization
OilandNaturalGasPropertiesFullCostMethodNotSubjecttoAmortization
|
10769000000 | USD |
CY2013Q4 | fcx |
Oiland Natural Gas Properties Full Cost Method Not Subjectto Amortization
OilandNaturalGasPropertiesFullCostMethodNotSubjecttoAmortization
|
10887000000 | USD |
CY2013Q4 | fcx |
Oiland Natural Gas Properties Full Cost Method Subjectto Amortization
OilandNaturalGasPropertiesFullCostMethodSubjecttoAmortization
|
12472000000 | USD |
CY2014Q2 | fcx |
Oiland Natural Gas Properties Full Cost Method Subjectto Amortization
OilandNaturalGasPropertiesFullCostMethodSubjecttoAmortization
|
11057000000 | USD |
fcx |
Outstanding Stock Options With Exercise Prices Greater Than Average Market Price Of Common Stock
OutstandingStockOptionsWithExercisePricesGreaterThanAverageMarketPriceOfCommonStock
|
30000000 | shares | |
CY2013Q2 | fcx |
Outstanding Stock Options With Exercise Prices Greater Than Average Market Price Of Common Stock
OutstandingStockOptionsWithExercisePricesGreaterThanAverageMarketPriceOfCommonStock
|
32000000 | shares |
CY2014Q2 | fcx |
Outstanding Stock Options With Exercise Prices Greater Than Average Market Price Of Common Stock
OutstandingStockOptionsWithExercisePricesGreaterThanAverageMarketPriceOfCommonStock
|
30000000 | shares |
fcx |
Outstanding Stock Options With Exercise Prices Greater Than Average Market Price Of Common Stock
OutstandingStockOptionsWithExercisePricesGreaterThanAverageMarketPriceOfCommonStock
|
30000000 | shares | |
CY2014Q2 | fcx |
Paid To Brokers Associated With Margin Requirements
PaidToBrokersAssociatedWithMarginRequirements
|
1000000 | USD |
CY2013Q4 | fcx |
Paid To Brokers Associated With Margin Requirements
PaidToBrokersAssociatedWithMarginRequirements
|
1000000 | USD |
fcx |
Payments Of Reclamation And Environmental Obligations
PaymentsOfReclamationAndEnvironmentalObligations
|
96000000 | USD | |
fcx |
Payments Of Reclamation And Environmental Obligations
PaymentsOfReclamationAndEnvironmentalObligations
|
91000000 | USD | |
fcx |
Paymentsfor Repaymentsof Debtand Capital Lease Obligationsandfor Repurchasesof Preferred Stock
PaymentsforRepaymentsofDebtandCapitalLeaseObligationsandforRepurchasesofPreferredStock
|
4541000000 | USD | |
fcx |
Paymentsfor Repaymentsof Debtand Capital Lease Obligationsandfor Repurchasesof Preferred Stock
PaymentsforRepaymentsofDebtandCapitalLeaseObligationsandforRepurchasesofPreferredStock
|
1611000000 | USD | |
fcx |
Paymentsto Acquire Businesses Netof Cash Acquired1
PaymentstoAcquireBusinessesNetofCashAcquired1
|
0 | USD | |
fcx |
Paymentsto Acquire Businesses Netof Cash Acquired1
PaymentstoAcquireBusinessesNetofCashAcquired1
|
1628000000 | USD | |
fcx |
Paymentsto Acquire Businesses Netof Cash Acquired2
PaymentstoAcquireBusinessesNetofCashAcquired2
|
0 | USD | |
fcx |
Paymentsto Acquire Businesses Netof Cash Acquired2
PaymentstoAcquireBusinessesNetofCashAcquired2
|
3465000000 | USD | |
fcx |
Paymentsto Acquire Businesses Netof Cash Acquired3
PaymentstoAcquireBusinessesNetofCashAcquired3
|
0 | USD | |
fcx |
Paymentsto Acquire Businesses Netof Cash Acquired3
PaymentstoAcquireBusinessesNetofCashAcquired3
|
321000000 | USD | |
fcx |
Proceeds From Payments For Long Term Loansfor Related Parties Investing Activity
ProceedsFromPaymentsForLongTermLoansforRelatedPartiesInvestingActivity
|
0 | USD | |
CY2014Q2 | fcx |
Product
Product
|
1665000000 | USD |
CY2013Q4 | fcx |
Product
Product
|
1583000000 | USD |
fcx |
Production And Delivery
ProductionAndDelivery
|
5572000000 | USD | |
CY2014Q2 | fcx |
Production And Delivery
ProductionAndDelivery
|
3082000000 | USD |
CY2013Q2 | fcx |
Production And Delivery
ProductionAndDelivery
|
2853000000 | USD |
fcx |
Production And Delivery
ProductionAndDelivery
|
5819000000 | USD | |
CY2014Q2 | fcx |
Reclamation And Environmental Obligations Less Current Portion
ReclamationAndEnvironmentalObligationsLessCurrentPortion
|
3294000000 | USD |
CY2013Q4 | fcx |
Reclamation And Environmental Obligations Less Current Portion
ReclamationAndEnvironmentalObligationsLessCurrentPortion
|
3259000000 | USD |
fcx |
South American Capital Expenditures
SouthAmericanCapitalExpenditures
|
839000000 | USD | |
fcx |
South American Capital Expenditures
SouthAmericanCapitalExpenditures
|
470000000 | USD | |
fcx |
Tender Of Shares For Stock Based Awards Value
TenderOfSharesForStockBasedAwardsValue
|
-5000000 | USD | |
fcx |
Weighted Average Exercise Price Of Outstanding Stock Options
WeightedAverageExercisePriceOfOutstandingStockOptions
|
40.92 | ||
CY2013Q2 | fcx |
Weighted Average Exercise Price Of Outstanding Stock Options
WeightedAverageExercisePriceOfOutstandingStockOptions
|
40.53 | |
CY2014Q2 | fcx |
Weighted Average Exercise Price Of Outstanding Stock Options
WeightedAverageExercisePriceOfOutstandingStockOptions
|
41.05 | |
fcx |
Weighted Average Exercise Price Of Outstanding Stock Options
WeightedAverageExercisePriceOfOutstandingStockOptions
|
41.05 | ||
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q2 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2014 | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2014-06-30 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0000831259 | ||
CY2014Q3 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
1039046081 | shares |
dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | ||
dei |
Entity Filer Category
EntityFilerCategory
|
Large Accelerated Filer | ||
dei |
Entity Information Date To Change Former Legal Or Registered Name
EntityInformationDateToChangeFormerLegalOrRegisteredName
|
2014-07-14 | ||
CY2013Q2 | dei |
Entity Public Float
EntityPublicFloat
|
28300000000 | USD |
dei |
Entity Registrant Name
EntityRegistrantName
|
FREEPORT-MCMORAN INC | ||
dei |
Entity Voluntary Filers
EntityVoluntaryFilers
|
No | ||
dei |
Entity Well Known Seasoned Issuer
EntityWellKnownSeasonedIssuer
|
Yes |