2015 Q3 Form 10-Q Financial Statement
#000035495015000033 Filed on August 25, 2015
Income Statement
Concept | 2015 Q3 | 2014 Q3 |
---|---|---|
Revenue | $24.83B | $23.81B |
YoY Change | 4.28% | 5.72% |
Cost Of Revenue | $16.46B | $15.80B |
YoY Change | 4.18% | 6.78% |
Gross Profit | $8.365B | $8.007B |
YoY Change | 4.47% | 5.44% |
Gross Profit Margin | 33.69% | 33.63% |
Selling, General & Admin | $4.299B | $4.146B |
YoY Change | 3.69% | -3.45% |
% of Gross Profit | 51.39% | 51.78% |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $461.0M | $449.0M |
YoY Change | 2.67% | 1.58% |
% of Gross Profit | 5.51% | 5.61% |
Operating Expenses | $4.718B | $4.559B |
YoY Change | 3.49% | -3.06% |
Operating Profit | $3.647B | $3.448B |
YoY Change | 5.77% | 14.25% |
Interest Expense | $233.0M | $208.0M |
YoY Change | 12.02% | 19.54% |
% of Operating Profit | 6.39% | 6.03% |
Other Income/Expense, Net | -$84.00M | -$191.0M |
YoY Change | -56.02% | 11.05% |
Pretax Income | $3.563B | $3.257B |
YoY Change | 9.4% | 14.44% |
Income Tax | $1.329B | $1.207B |
% Of Pretax Income | 37.3% | 37.06% |
Net Earnings | $2.234B | $2.050B |
YoY Change | 8.98% | 14.21% |
Net Earnings / Revenue | 9.0% | 8.61% |
Basic Earnings Per Share | $1.74 | $1.52 |
Diluted Earnings Per Share | $1.73 | $1.52 |
COMMON SHARES | ||
Basic Shares Outstanding | 1.283B shares | 1.346B shares |
Diluted Shares Outstanding | 1.289B shares | 1.353B shares |
Balance Sheet
Concept | 2015 Q3 | 2014 Q3 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $4.936B | $4.216B |
YoY Change | 17.08% | 23.31% |
Cash & Equivalents | $4.936B | $4.216B |
Short-Term Investments | ||
Other Short-Term Assets | $1.040B | $973.0M |
YoY Change | 6.89% | 14.74% |
Inventory | $11.86B | $11.67B |
Prepaid Expenses | ||
Receivables | $1.696B | $1.637B |
Other Receivables | $0.00 | $0.00 |
Total Short-Term Assets | $19.53B | $18.49B |
YoY Change | 5.62% | 9.45% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $22.30B | $23.13B |
YoY Change | -3.56% | -2.22% |
Goodwill | $1.340B | $1.295B |
YoY Change | 3.47% | 10.68% |
Intangibles | ||
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | $625.0M | $567.0M |
YoY Change | 10.23% | 18.87% |
Total Long-Term Assets | $24.27B | $24.99B |
YoY Change | -2.89% | -1.22% |
TOTAL ASSETS | ||
Total Short-Term Assets | $19.53B | $18.49B |
Total Long-Term Assets | $24.27B | $24.99B |
Total Assets | $43.80B | $43.48B |
YoY Change | 0.73% | 3.05% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $7.495B | $7.165B |
YoY Change | 4.61% | 8.81% |
Accrued Expenses | $4.015B | $3.780B |
YoY Change | 6.22% | 3.17% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Long-Term Debt Due | $3.057B | $34.00M |
YoY Change | 8891.18% | -97.4% |
Total Short-Term Liabilities | $16.40B | $12.84B |
YoY Change | 27.73% | -1.2% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $16.32B | $16.70B |
YoY Change | -2.3% | 45.87% |
Other Long-Term Liabilities | $1.884B | $1.953B |
YoY Change | -3.53% | -1.31% |
Total Long-Term Liabilities | $1.884B | $1.953B |
YoY Change | -3.53% | -1.31% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $16.40B | $12.84B |
Total Long-Term Liabilities | $1.884B | $1.953B |
Total Liabilities | $35.16B | $32.02B |
YoY Change | 9.8% | 19.87% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | $29.28B | $25.32B |
YoY Change | 15.6% | 15.55% |
Common Stock | $9.060B | $8.305B |
YoY Change | 9.09% | 2.67% |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | $29.12B | $22.26B |
YoY Change | 30.78% | 50.34% |
Treasury Stock Shares | 487.0M shares | 420.0M shares |
Shareholders Equity | $8.637B | $11.46B |
YoY Change | ||
Total Liabilities & Shareholders Equity | $43.80B | $43.48B |
YoY Change | 0.73% | 3.05% |
Cashflow Statement
Concept | 2015 Q3 | 2014 Q3 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $2.234B | $2.050B |
YoY Change | 8.98% | 14.21% |
Depreciation, Depletion And Amortization | $461.0M | $449.0M |
YoY Change | 2.67% | 1.58% |
Cash From Operating Activities | $2.530B | $2.717B |
YoY Change | -6.88% | 34.44% |
INVESTING ACTIVITIES | ||
Capital Expenditures | -$383.0M | -$344.0M |
YoY Change | 11.34% | 7.17% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $147.0M | $121.0M |
YoY Change | 21.49% | 12000.0% |
Cash From Investing Activities | -$236.0M | -$223.0M |
YoY Change | 5.83% | -30.31% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | -139.0M | -790.0M |
YoY Change | -82.41% | -69.84% |
NET CHANGE | ||
Cash From Operating Activities | 2.530B | 2.717B |
Cash From Investing Activities | -236.0M | -223.0M |
Cash From Financing Activities | -139.0M | -790.0M |
Net Change In Cash | 2.155B | 1.704B |
YoY Change | 26.47% | -285.62% |
FREE CASH FLOW | ||
Cash From Operating Activities | $2.530B | $2.717B |
Capital Expenditures | -$383.0M | -$344.0M |
Free Cash Flow | $2.913B | $3.061B |
YoY Change | -4.84% | 30.7% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2015 | hd |
Data Breach Net Expenses Incurred
DataBreachNetExpensesIncurred
|
132000000 | USD |
CY2015 | hd |
Network Security Insurance Reimbursements Received
NetworkSecurityInsuranceReimbursementsReceived
|
30000000 | USD |
CY2014Q3 | hd |
Other Comprehensive Income Loss Other Before Tax
OtherComprehensiveIncomeLossOtherBeforeTax
|
1000000 | USD |
dei |
Entity Registrant Name
EntityRegistrantName
|
HOME DEPOT INC | ||
CY2014Q3 | hd |
Change In Accounting Policy Effect Of Change On Cost Of Sales
ChangeInAccountingPolicyEffectOfChangeOnCostOfSales
|
154000000 | USD |
hd |
Change In Accounting Policy Effect Of Change On Cost Of Sales
ChangeInAccountingPolicyEffectOfChangeOnCostOfSales
|
282000000 | USD | |
CY2014Q3 | hd |
Change In Accounting Policy Effect Of Change On Operating Expenses
ChangeInAccountingPolicyEffectOfChangeOnOperatingExpenses
|
154000000 | USD |
hd |
Change In Accounting Policy Effect Of Change On Operating Expenses
ChangeInAccountingPolicyEffectOfChangeOnOperatingExpenses
|
282000000 | USD | |
hd |
Other Comprehensive Income Loss Other Before Tax
OtherComprehensiveIncomeLossOtherBeforeTax
|
1000000 | USD | |
CY2015Q3 | hd |
Other Comprehensive Income Loss Other Before Tax
OtherComprehensiveIncomeLossOtherBeforeTax
|
0 | USD |
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--01-31 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q2 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2015 | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2015-08-02 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0000354950 | ||
CY2015Q3 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
1284103307 | shares |
dei |
Entity Filer Category
EntityFilerCategory
|
Large Accelerated Filer | ||
CY2015Q3 | hd |
Data Breach Net Expenses Incurred
DataBreachNetExpensesIncurred
|
92000000 | USD |
hd |
Data Breach Net Expenses Incurred
DataBreachNetExpensesIncurred
|
99000000 | USD | |
CY2015Q3 | hd |
Data Breach Numberof Actions Filed
DataBreachNumberofActionsFiled
|
57 | |
hd |
Debt Instrument Change Of Control Redemption Price Percent
DebtInstrumentChangeOfControlRedemptionPricePercent
|
1.01 | ||
CY2014Q3 | hd |
Interest Dividend And Investment Income
InterestDividendAndInvestmentIncome
|
17000000 | USD |
hd |
Interest Dividend And Investment Income
InterestDividendAndInvestmentIncome
|
117000000 | USD | |
CY2015Q3 | hd |
Interest Dividend And Investment Income
InterestDividendAndInvestmentIncome
|
149000000 | USD |
hd |
Interest Dividend And Investment Income
InterestDividendAndInvestmentIncome
|
153000000 | USD | |
CY2015 | hd |
Network Security Insurance Coverage
NetworkSecurityInsuranceCoverage
|
100000000 | USD |
hd |
Network Security Insurance Coverage
NetworkSecurityInsuranceCoverage
|
100000000 | USD | |
CY2015 | hd |
Network Security Insurance Deductible
NetworkSecurityInsuranceDeductible
|
7500000 | USD |
hd |
Network Security Insurance Deductible
NetworkSecurityInsuranceDeductible
|
10000000 | USD | |
hd |
Other Comprehensive Income Loss Other Before Tax
OtherComprehensiveIncomeLossOtherBeforeTax
|
0 | USD | |
CY2015Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
5807000000 | USD |
CY2015Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
7495000000 | USD |
CY2015Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
1484000000 | USD |
CY2015Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
1696000000 | USD |
CY2015Q1 | us-gaap |
Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
|
35000000 | USD |
CY2015Q3 | us-gaap |
Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
|
180000000 | USD |
CY2015Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.05 | |
CY2015Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
10000000000 | shares |
CY2015Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
10000000000 | shares |
CY2015Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
1768000000 | shares |
CY2015Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
1771000000 | shares |
CY2015Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
1307000000 | shares |
CY2015Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
1284000000 | shares |
CY2015Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
88000000 | USD |
CY2015Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
88000000 | USD |
CY2014Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
2053000000 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
3474000000 | USD | |
CY2015Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
1979000000 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
3683000000 | USD | |
CY2014Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
15804000000 | USD |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
28734000000 | USD | |
CY2015Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
16464000000 | USD |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
30176000000 | USD | |
us-gaap |
Debt Instrument Redemption Price Percentage
DebtInstrumentRedemptionPricePercentage
|
1 | ||
CY2015Q1 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
15793000000 | USD |
CY2015Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
16560000000 | USD |
CY2015Q1 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-452000000 | USD |
CY2015Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-582000000 | USD |
CY2015Q1 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
8885000000 | USD |
CY2015Q3 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
8972000000 | USD |
CY2015Q1 | us-gaap |
Assets
Assets
|
39946000000 | USD |
CY2015Q3 | us-gaap |
Assets
Assets
|
43798000000 | USD |
CY2015Q1 | us-gaap |
Assets Current
AssetsCurrent
|
15302000000 | USD |
CY2015Q3 | us-gaap |
Assets Current
AssetsCurrent
|
19531000000 | USD |
CY2014Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1929000000 | USD |
CY2014Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
4216000000 | USD |
CY2015Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1723000000 | USD |
CY2015Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
4936000000 | USD |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
2286000000 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
3241000000 | USD | |
CY2015Q1 | us-gaap |
Commercial Paper
CommercialPaper
|
290000000 | USD |
CY2015Q3 | us-gaap |
Commercial Paper
CommercialPaper
|
0 | USD |
CY2014Q3 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.47 | |
us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.94 | ||
CY2015Q3 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.59 | |
us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
1.18 | ||
CY2015Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.05 | |
CY2015Q1 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
1468000000 | USD |
CY2015Q3 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
1652000000 | USD |
CY2015Q1 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
642000000 | USD |
CY2015Q3 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
560000000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
5443000000 | USD | |
CY2015Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
3563000000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
5967000000 | USD | |
CY2014Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
1207000000 | USD |
us-gaap |
Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
|
446000000 | USD | |
us-gaap |
Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
|
287000000 | USD | |
us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
-54000000 | USD | |
us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
81000000 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
164000000 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
187000000 | USD | |
CY2014Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
413000000 | USD |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
826000000 | USD | |
CY2015Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
419000000 | USD |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
838000000 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
896000000 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
915000000 | USD | |
CY2014Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
1.52 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
2.53 | ||
CY2015Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
1.74 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
2.95 | ||
CY2014Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
1.52 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
2.51 | ||
CY2015Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
1.73 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
2.94 | ||
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
1000000 | USD | |
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
-28000000 | USD | |
CY2015Q1 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
1391000000 | USD |
CY2015Q3 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
1384000000 | USD |
us-gaap |
Gain Loss On Sale Of Other Investments
GainLossOnSaleOfOtherInvestments
|
112000000 | USD | |
us-gaap |
Gain Loss On Sale Of Other Investments
GainLossOnSaleOfOtherInvestments
|
144000000 | USD | |
CY2015Q1 | us-gaap |
Goodwill
Goodwill
|
1353000000 | USD |
CY2015Q3 | us-gaap |
Goodwill
Goodwill
|
1340000000 | USD |
CY2014Q3 | us-gaap |
Gross Profit
GrossProfit
|
8007000000 | USD |
us-gaap |
Gross Profit
GrossProfit
|
14764000000 | USD | |
CY2015Q3 | us-gaap |
Gross Profit
GrossProfit
|
8365000000 | USD |
us-gaap |
Gross Profit
GrossProfit
|
15544000000 | USD | |
CY2014Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
3257000000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
2014000000 | USD | |
CY2015Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
1329000000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
2154000000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
1366000000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
2017000000 | USD | |
us-gaap |
Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
|
111000000 | USD | |
us-gaap |
Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
|
17000000 | USD | |
us-gaap |
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
|
138000000 | USD | |
us-gaap |
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
|
105000000 | USD | |
CY2014Q3 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
7000000 | shares |
us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
7000000 | shares | |
us-gaap |
Increase Decrease In Receivables
IncreaseDecreaseInReceivables
|
239000000 | USD | |
us-gaap |
Increase Decrease In Receivables
IncreaseDecreaseInReceivables
|
232000000 | USD | |
us-gaap |
Increase Decrease In Retail Related Inventories
IncreaseDecreaseInRetailRelatedInventories
|
589000000 | USD | |
us-gaap |
Increase Decrease In Retail Related Inventories
IncreaseDecreaseInRetailRelatedInventories
|
828000000 | USD | |
CY2015Q3 | 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
|
7000000 | shares | |
CY2014Q3 | us-gaap |
Interest Expense
InterestExpense
|
208000000 | USD |
us-gaap |
Interest Expense
InterestExpense
|
399000000 | USD | |
CY2015Q3 | us-gaap |
Interest Expense
InterestExpense
|
233000000 | USD |
us-gaap |
Interest Expense
InterestExpense
|
430000000 | USD | |
CY2015Q1 | us-gaap |
Inventory Net
InventoryNet
|
11079000000 | USD |
CY2015Q3 | us-gaap |
Inventory Net
InventoryNet
|
11859000000 | USD |
CY2015Q1 | us-gaap |
Liabilities
Liabilities
|
30624000000 | USD |
CY2015Q3 | us-gaap |
Liabilities
Liabilities
|
35161000000 | USD |
CY2015Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
39946000000 | USD |
CY2015Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
43798000000 | USD |
CY2015Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
11269000000 | USD |
CY2015Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
16399000000 | USD |
CY2015Q1 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
16869000000 | USD |
CY2015Q3 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
16318000000 | USD |
CY2015Q1 | us-gaap |
Long Term Debt And Capital Lease Obligations Current
LongTermDebtAndCapitalLeaseObligationsCurrent
|
38000000 | USD |
CY2015Q3 | us-gaap |
Long Term Debt And Capital Lease Obligations Current
LongTermDebtAndCapitalLeaseObligationsCurrent
|
3057000000 | USD |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-2496000000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-2140000000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-503000000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-553000000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
5285000000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
5934000000 | USD | |
CY2014Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
2050000000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
3429000000 | USD | |
CY2015Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
2234000000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
3813000000 | USD | |
CY2014Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-191000000 | USD |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-282000000 | USD | |
CY2015Q3 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-84000000 | USD |
us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-277000000 | USD | |
CY2014Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
4559000000 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
9039000000 | USD | |
CY2015Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
4718000000 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
9300000000 | USD | |
CY2014Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
3448000000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
5725000000 | USD | |
CY2015Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
3647000000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
6244000000 | USD | |
CY2015Q1 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
1806000000 | USD |
CY2015Q3 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
2028000000 | USD |
CY2015Q1 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
1016000000 | USD |
CY2015Q3 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
1040000000 | USD |
CY2015Q1 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
571000000 | USD |
CY2015Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
625000000 | USD |
CY2014Q3 | us-gaap |
Other Comprehensive Income Loss Derivatives Qualifying As Hedges Net Of Tax
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesNetOfTax
|
-13000000 | USD |
us-gaap |
Other Comprehensive Income Loss Derivatives Qualifying As Hedges Net Of Tax
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesNetOfTax
|
-11000000 | USD | |
CY2015Q3 | us-gaap |
Other Comprehensive Income Loss Derivatives Qualifying As Hedges Net Of Tax
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesNetOfTax
|
-14000000 | USD |
us-gaap |
Other Comprehensive Income Loss Derivatives Qualifying As Hedges Net Of Tax
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesNetOfTax
|
0 | USD | |
CY2014Q3 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Before Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentBeforeTax
|
15000000 | USD |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Before Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentBeforeTax
|
55000000 | USD | |
CY2015Q3 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Before Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentBeforeTax
|
-241000000 | USD |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Before Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentBeforeTax
|
-130000000 | USD | |
CY2014Q3 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
3000000 | USD |
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
45000000 | USD | |
CY2015Q3 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-255000000 | USD |
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-130000000 | USD | |
CY2015Q1 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
1844000000 | USD |
CY2015Q3 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
1884000000 | USD |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
3500000000 | USD | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
3085000000 | USD | |
us-gaap |
Payments Of Dividends Common Stock
PaymentsOfDividendsCommonStock
|
1285000000 | USD | |
us-gaap |
Payments Of Dividends Common Stock
PaymentsOfDividendsCommonStock
|
1533000000 | USD | |
us-gaap |
Payments To Acquire Productive Assets
PaymentsToAcquireProductiveAssets
|
631000000 | USD | |
us-gaap |
Payments To Acquire Productive Assets
PaymentsToAcquireProductiveAssets
|
705000000 | USD | |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
148000000 | USD | |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
134000000 | USD | |
us-gaap |
Proceeds From Issuance Of Long Term Debt And Capital Securities Net
ProceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet
|
1981000000 | USD | |
us-gaap |
Proceeds From Issuance Of Long Term Debt And Capital Securities Net
ProceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet
|
2492000000 | USD | |
us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
181000000 | USD | |
us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
161000000 | USD | |
us-gaap |
Proceeds From Repayments Of Commercial Paper
ProceedsFromRepaymentsOfCommercialPaper
|
0 | USD | |
us-gaap |
Proceeds From Repayments Of Commercial Paper
ProceedsFromRepaymentsOfCommercialPaper
|
-290000000 | USD | |
us-gaap |
Proceeds From Sale Of Other Investments
ProceedsFromSaleOfOtherInvestments
|
112000000 | USD | |
us-gaap |
Proceeds From Sale Of Other Investments
ProceedsFromSaleOfOtherInvestments
|
144000000 | USD | |
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
16000000 | USD | |
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
8000000 | USD | |
CY2015Q1 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
38513000000 | USD |
CY2015Q3 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
38862000000 | USD |
CY2015Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
22720000000 | USD |
CY2015Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
22302000000 | USD |
us-gaap |
Repayments Of Long Term Debt And Capital Securities
RepaymentsOfLongTermDebtAndCapitalSecurities
|
21000000 | USD | |
us-gaap |
Repayments Of Long Term Debt And Capital Securities
RepaymentsOfLongTermDebtAndCapitalSecurities
|
19000000 | USD | |
CY2015Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
26995000000 | USD |
CY2015Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
29275000000 | USD |
CY2015Q1 | us-gaap |
Sales And Excise Tax Payable Current
SalesAndExciseTaxPayableCurrent
|
434000000 | USD |
CY2015Q3 | us-gaap |
Sales And Excise Tax Payable Current
SalesAndExciseTaxPayableCurrent
|
603000000 | USD |
CY2014Q3 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
23811000000 | USD |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
43498000000 | USD | |
CY2015Q3 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
24829000000 | USD |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
45720000000 | USD | |
CY2014Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
4146000000 | USD |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
8213000000 | USD | |
CY2015Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
4299000000 | USD |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
8462000000 | USD | |
CY2015Q1 | us-gaap |
Senior Notes
SeniorNotes
|
16200000000 | USD |
CY2015Q3 | us-gaap |
Senior Notes
SeniorNotes
|
18700000000 | USD |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
119000000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
122000000 | USD | |
CY2015Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
9322000000 | USD |
CY2015Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
8637000000 | USD |
CY2015Q1 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
461000000 | shares |
CY2015Q3 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
487000000 | shares |
CY2015Q1 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
26194000000 | USD |
CY2015Q3 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
29116000000 | USD |
CY2014Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
1353000000 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
1365000000 | shares | |
CY2015Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
1289000000 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
1298000000 | shares | |
CY2014Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
1346000000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
1358000000 | shares | |
CY2015Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
1283000000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
1291000000 | shares | |
us-gaap |
Comparability Of Prior Year Financial Data
ComparabilityOfPriorYearFinancialData
|
<div style="font-family:Times New Roman;font-size:10pt;"><div style="line-height:120%;padding-top:12px;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;font-weight:bold;">Reclassifications</font></div><div style="line-height:120%;padding-bottom:12px;padding-top:12px;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;">Certain amounts in prior fiscal periods have been reclassified to conform with the presentation adopted in the current fiscal periods. See Note 2 to the Consolidated Financial Statements included in this report.</font></div></div> |