2012 Q4 Form 10-Q Financial Statement
#000135500112000083 Filed on November 01, 2012
Income Statement
Concept | 2012 Q4 | 2012 Q3 | 2011 Q4 |
---|---|---|---|
Revenue | $1.207B | $1.281B | $928.0M |
YoY Change | 30.06% | 10.91% | -3.93% |
Cost Of Revenue | $956.0M | $969.0M | $745.0M |
YoY Change | 28.32% | 11.25% | -3.12% |
Gross Profit | $251.0M | $312.0M | $183.0M |
YoY Change | 37.16% | 9.86% | -7.11% |
Gross Profit Margin | 20.8% | 24.36% | 19.72% |
Selling, General & Admin | $140.0M | $118.0M | $108.0M |
YoY Change | 29.63% | 10.28% | 9.09% |
% of Gross Profit | 55.78% | 37.82% | 59.02% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $42.00M | $42.00M | $47.00M |
YoY Change | -10.64% | -8.7% | -4.08% |
% of Gross Profit | 16.73% | 13.46% | 25.68% |
Operating Expenses | $538.0M | $118.0M | $155.0M |
YoY Change | 247.1% | 10.28% | 4.73% |
Operating Profit | -$287.0M | $194.0M | $28.00M |
YoY Change | -1125.0% | 9.6% | -42.86% |
Interest Expense | $5.000M | $187.0M | -$167.0M |
YoY Change | -102.99% | -217.61% | 14.38% |
% of Operating Profit | 96.39% | -596.43% | |
Other Income/Expense, Net | $0.00 | ||
YoY Change | |||
Pretax Income | -$301.0M | -$36.00M | -$145.0M |
YoY Change | 107.59% | 28.57% | 46.46% |
Income Tax | $6.000M | $18.00M | $20.00M |
% Of Pretax Income | |||
Net Earnings | -$292.0M | -$34.00M | -$154.0M |
YoY Change | 89.61% | 21.43% | 69.23% |
Net Earnings / Revenue | -24.19% | -2.65% | -16.59% |
Basic Earnings Per Share | -$2.32 | -$4.24 | -$19.21 |
Diluted Earnings Per Share | -$2.32 | -$4.24 | -$19.21 |
COMMON SHARES | |||
Basic Shares Outstanding | 140.0M shares | 8.018M shares | |
Diluted Shares Outstanding | 8.018M shares |
Balance Sheet
Concept | 2012 Q4 | 2012 Q3 | 2011 Q4 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $376.0M | $141.0M | $143.0M |
YoY Change | 162.94% | 38.24% | |
Cash & Equivalents | $376.0M | $141.0M | $143.0M |
Short-Term Investments | |||
Other Short-Term Assets | $102.0M | $105.0M | $88.00M |
YoY Change | 15.91% | -39.66% | |
Inventory | |||
Prepaid Expenses | |||
Receivables | $122.0M | $145.0M | $120.0M |
Other Receivables | $324.0M | $413.0M | $378.0M |
Total Short-Term Assets | $978.0M | $868.0M | $806.0M |
YoY Change | 21.34% | 0.12% | |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $188.0M | $161.0M | $188.0M |
YoY Change | 0.0% | -4.73% | 1.08% |
Goodwill | $3.304B | $3.304B | $3.299B |
YoY Change | 0.15% | 0.09% | |
Intangibles | $732.0M | $1.140B | $1.171B |
YoY Change | -37.49% | ||
Long-Term Investments | $73.00M | $54.00M | |
YoY Change | 35.19% | ||
Other Assets | $215.0M | $232.0M | $212.0M |
YoY Change | 1.42% | 11.54% | |
Total Long-Term Assets | $6.467B | $6.483B | $6.639B |
YoY Change | -2.59% | -7.78% | |
TOTAL ASSETS | |||
Total Short-Term Assets | $978.0M | $868.0M | $806.0M |
Total Long-Term Assets | $6.467B | $6.483B | $6.639B |
Total Assets | $7.445B | $7.351B | $7.445B |
YoY Change | 0.0% | -6.91% | -1.64% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $148.0M | $201.0M | $184.0M |
YoY Change | -19.57% | -13.73% | |
Accrued Expenses | $427.0M | $647.0M | $520.0M |
YoY Change | -17.88% | 71.16% | |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $261.0M | $310.0M | $327.0M |
YoY Change | -20.18% | -6.63% | |
Long-Term Debt Due | $110.0M | $120.0M | $325.0M |
YoY Change | -66.15% | -40.0% | |
Total Short-Term Liabilities | $1.015B | $1.352B | $1.436B |
YoY Change | -29.32% | -2.45% | |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $4.256B | $7.121B | $6.825B |
YoY Change | -37.64% | 4.31% | |
Other Long-Term Liabilities | $211.0M | $182.0M | $167.0M |
YoY Change | 26.35% | 27.27% | |
Total Long-Term Liabilities | $4.467B | $7.303B | $6.992B |
YoY Change | -36.11% | 4.78% | |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $1.015B | $1.352B | $1.436B |
Total Long-Term Liabilities | $4.467B | $7.303B | $6.992B |
Total Liabilities | $5.926B | $9.093B | $8.849B |
YoY Change | -33.03% | -1.62% | |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$4.045B | -$3.753B | -$3.502B |
YoY Change | 15.51% | ||
Common Stock | $1.000M | $0.00 | $0.00 |
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $1.516B | -$1.744B | -$1.501B |
YoY Change | |||
Total Liabilities & Shareholders Equity | $7.445B | $7.351B | $7.350B |
YoY Change | 1.29% | -6.91% |
Cashflow Statement
Concept | 2012 Q4 | 2012 Q3 | 2011 Q4 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$292.0M | -$34.00M | -$154.0M |
YoY Change | 89.61% | 21.43% | 69.23% |
Depreciation, Depletion And Amortization | $42.00M | $42.00M | $47.00M |
YoY Change | -10.64% | -8.7% | -4.08% |
Cash From Operating Activities | -$102.0M | $92.00M | -$63.00M |
YoY Change | 61.9% | 41.54% | 293.75% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $20.00M | $15.00M | $12.00M |
YoY Change | 66.67% | 25.0% | -25.0% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $5.000M | -$6.000M | -$1.000M |
YoY Change | -600.0% | -94.44% | |
Cash From Investing Activities | -$15.00M | -$21.00M | -$13.00M |
YoY Change | 15.38% | 75.0% | -61.76% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 352.0M | -69.00M | 117.0M |
YoY Change | 200.85% | -33.65% | 1850.0% |
NET CHANGE | |||
Cash From Operating Activities | -102.0M | 92.00M | -63.00M |
Cash From Investing Activities | -15.00M | -21.00M | -13.00M |
Cash From Financing Activities | 352.0M | -69.00M | 117.0M |
Net Change In Cash | 235.0M | 2.000M | 41.00M |
YoY Change | 473.17% | -103.92% | -193.18% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$102.0M | $92.00M | -$63.00M |
Capital Expenditures | $20.00M | $15.00M | $12.00M |
Free Cash Flow | -$122.0M | $77.00M | -$75.00M |
YoY Change | 62.67% | 45.28% | 134.38% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
us-gaap |
Restructuring Charges
RestructuringCharges
|
8000000 | USD | |
cik000135500 |
Event Of Default Right To Cure Leverage Ratio Equity Infusion Period
EventOfDefaultRightToCureLeverageRatioEquityInfusionPeriod
|
P12M | ||
CY2012Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
201000000 | USD |
CY2011Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
184000000 | USD |
CY2012Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
145000000 | USD |
CY2011Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
120000000 | USD |
CY2012Q3 | us-gaap |
Accrued Bonuses Current
AccruedBonusesCurrent
|
17000000 | USD |
CY2011Q4 | us-gaap |
Accrued Bonuses Current
AccruedBonusesCurrent
|
17000000 | USD |
CY2011Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
520000000 | USD |
CY2012Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
647000000 | USD |
CY2012Q3 | us-gaap |
Accrued Sales Commission Current
AccruedSalesCommissionCurrent
|
20000000 | USD |
CY2011Q4 | us-gaap |
Accrued Sales Commission Current
AccruedSalesCommissionCurrent
|
14000000 | USD |
CY2011Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-32000000 | USD |
CY2012Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-26000000 | USD |
CY2012Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
2035000000 | USD |
CY2011Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
2033000000 | USD |
CY2012Q4 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
2000000 | USD |
CY2012Q3 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
54000000 | USD |
CY2011Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
64000000 | USD |
us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
13000000 | USD | |
us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
12000000 | USD | |
CY2012Q3 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
27000000 | USD |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
84000000 | USD | |
CY2011Q3 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
28000000 | USD |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
83000000 | USD | |
CY2012Q3 | us-gaap |
Assets
Assets
|
7351000000 | USD |
CY2011Q4 | us-gaap |
Assets
Assets
|
7350000000 | USD |
CY2012Q3 | us-gaap |
Assets Current
AssetsCurrent
|
868000000 | USD |
CY2011Q4 | us-gaap |
Assets Current
AssetsCurrent
|
806000000 | USD |
CY2012Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
141000000 | USD |
CY2011Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
143000000 | USD |
CY2010Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
192000000 | USD |
CY2011Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
102000000 | USD |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-2000000 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-90000000 | USD | |
CY2011Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2012Q3 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2012Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2012Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
400000000 | shares |
CY2011Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
0 | USD |
CY2012Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
0 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-246000000 | USD | |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-277000000 | USD | |
CY2012Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-32000000 | USD |
CY2011Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-29000000 | USD |
CY2011Q3 | us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
1000000 | USD |
us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
2000000 | USD | |
us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
2000000 | USD | |
CY2012Q3 | us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
1000000 | USD |
CY2012Q3 | us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
-31000000 | USD |
CY2011Q3 | us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
-28000000 | USD |
us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
-244000000 | USD | |
us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
-275000000 | USD | |
CY2012Q3 | us-gaap |
Debt Instrument Unused Borrowing Capacity Amount
DebtInstrumentUnusedBorrowingCapacityAmount
|
411000000 | USD |
CY2011Q4 | us-gaap |
Debt Longterm And Shortterm Combined Amount
DebtLongtermAndShorttermCombinedAmount
|
7477000000 | USD |
CY2012Q3 | us-gaap |
Debt Longterm And Shortterm Combined Amount
DebtLongtermAndShorttermCombinedAmount
|
7551000000 | USD |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
25000000 | USD | |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
5000000 | USD | |
CY2012Q3 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
60000000 | USD |
CY2011Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
76000000 | USD |
CY2012Q3 | us-gaap |
Deferred Tax Assets Liabilities Net Current
DeferredTaxAssetsLiabilitiesNetCurrent
|
56000000 | USD |
CY2011Q4 | us-gaap |
Deferred Tax Assets Liabilities Net Current
DeferredTaxAssetsLiabilitiesNetCurrent
|
66000000 | USD |
CY2011Q4 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
421000000 | USD |
CY2012Q3 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
438000000 | USD |
CY2011Q3 | us-gaap |
Defined Benefit Plan Expected Return On Plan Assets
DefinedBenefitPlanExpectedReturnOnPlanAssets
|
2000000 | USD |
us-gaap |
Defined Benefit Plan Expected Return On Plan Assets
DefinedBenefitPlanExpectedReturnOnPlanAssets
|
5000000 | USD | |
CY2012Q3 | us-gaap |
Defined Benefit Plan Expected Return On Plan Assets
DefinedBenefitPlanExpectedReturnOnPlanAssets
|
2000000 | USD |
us-gaap |
Defined Benefit Plan Expected Return On Plan Assets
DefinedBenefitPlanExpectedReturnOnPlanAssets
|
5000000 | USD | |
CY2012Q3 | us-gaap |
Defined Benefit Plan Net Periodic Benefit Cost
DefinedBenefitPlanNetPeriodicBenefitCost
|
1000000 | USD |
us-gaap |
Defined Benefit Plan Net Periodic Benefit Cost
DefinedBenefitPlanNetPeriodicBenefitCost
|
4000000 | USD | |
us-gaap |
Defined Benefit Plan Net Periodic Benefit Cost
DefinedBenefitPlanNetPeriodicBenefitCost
|
2000000 | USD | |
CY2012Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
42000000 | USD |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
131000000 | USD | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
139000000 | USD | |
CY2011Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
46000000 | USD |
us-gaap |
Goodwill Acquired During Period
GoodwillAcquiredDuringPeriod
|
5000000 | USD | |
CY2012Q3 | us-gaap |
Due From Affiliate Current
DueFromAffiliateCurrent
|
0 | USD |
CY2011Q4 | us-gaap |
Due From Affiliate Current
DueFromAffiliateCurrent
|
0 | USD |
CY2012Q3 | us-gaap |
Due To Affiliate Current
DueToAffiliateCurrent
|
0 | USD |
CY2011Q4 | us-gaap |
Due To Affiliate Current
DueToAffiliateCurrent
|
0 | USD |
CY2012Q3 | us-gaap |
Due To Affiliate Noncurrent
DueToAffiliateNoncurrent
|
0 | USD |
CY2011Q4 | us-gaap |
Due To Affiliate Noncurrent
DueToAffiliateNoncurrent
|
0 | USD |
CY2012Q3 | us-gaap |
Due To Related Parties Current
DueToRelatedPartiesCurrent
|
74000000 | USD |
CY2011Q4 | us-gaap |
Due To Related Parties Current
DueToRelatedPartiesCurrent
|
80000000 | USD |
CY2012Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-4.24 | |
CY2011Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-3.49 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-35.80 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-31.31 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-31.31 | ||
CY2012Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-4.24 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-35.80 | ||
CY2011Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-3.49 | |
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
|
0 | USD | |
CY2012Q3 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
126000000 | USD |
CY2011Q4 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
69000000 | USD |
CY2012Q3 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
188000000 | USD |
CY2011Q4 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
162000000 | USD |
CY2012Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense After Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive
|
1618000000 | USD |
CY2012Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Remainder Of Fiscal Year
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear
|
27000000 | USD |
CY2012Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive
|
94000000 | USD |
CY2012Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
|
95000000 | USD |
CY2012Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
|
105000000 | USD |
CY2012Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
|
105000000 | USD |
CY2011Q3 | us-gaap |
Franchise Revenue
FranchiseRevenue
|
73000000 | USD |
CY2012Q3 | us-gaap |
Franchise Revenue
FranchiseRevenue
|
76000000 | USD |
us-gaap |
Franchise Revenue
FranchiseRevenue
|
194000000 | USD | |
us-gaap |
Franchise Revenue
FranchiseRevenue
|
206000000 | USD | |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-6000000 | USD | |
CY2011Q3 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
0 | USD |
CY2012Q3 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
0 | USD |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-36000000 | USD | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
230000000 | USD | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
189000000 | USD | |
CY2011Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
62000000 | USD |
CY2012Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
74000000 | USD |
CY2011Q4 | us-gaap |
Goodwill
Goodwill
|
3299000000 | USD |
CY2012Q3 | us-gaap |
Goodwill
Goodwill
|
3304000000 | USD |
CY2011Q4 | us-gaap |
Goodwill Gross
GoodwillGross
|
5085000000 | USD |
CY2011Q4 | us-gaap |
Goodwill Impaired Accumulated Impairment Loss
GoodwillImpairedAccumulatedImpairmentLoss
|
1786000000 | USD |
CY2012Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-36000000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-262000000 | USD | |
CY2011Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-28000000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-288000000 | USD | |
CY2011Q3 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
11000000 | USD |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
15000000 | USD | |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
46000000 | USD | |
CY2012Q3 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
21000000 | USD |
CY2012Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
18000000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
33000000 | USD | |
CY2011Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
10000000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
12000000 | USD | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
5000000 | USD | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
3000000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
144000000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
51000000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
24000000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
28000000 | USD | |
us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
26000000 | USD | |
us-gaap |
Increase Decrease In Due To Related Parties
IncreaseDecreaseInDueToRelatedParties
|
-25000000 | USD | |
us-gaap |
Increase Decrease In Due To Related Parties
IncreaseDecreaseInDueToRelatedParties
|
-6000000 | USD | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
-4000000 | USD | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
2000000 | USD | |
us-gaap |
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
|
-27000000 | USD | |
us-gaap |
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
|
-11000000 | USD | |
us-gaap |
Increase Decrease In Restricted Cash
IncreaseDecreaseInRestrictedCash
|
-2000000 | USD | |
us-gaap |
Increase Decrease In Restricted Cash
IncreaseDecreaseInRestrictedCash
|
6000000 | USD | |
CY2011Q4 | us-gaap |
Indefinite Lived Trademarks
IndefiniteLivedTrademarks
|
732000000 | USD |
CY2012Q3 | us-gaap |
Indefinite Lived Trademarks
IndefiniteLivedTrademarks
|
732000000 | USD |
CY2011Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
439000000 | USD |
CY2012Q3 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
408000000 | USD |
CY2012Q3 | us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
187000000 | USD |
us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
533000000 | USD | |
CY2011Q3 | us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
159000000 | USD |
us-gaap |
Interest Expense Debt
InterestExpenseDebt
|
499000000 | USD | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
354000000 | USD | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
415000000 | USD | |
CY2012Q3 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
247000000 | USD |
CY2011Q4 | us-gaap |
Interest Payable Current
InterestPayableCurrent
|
139000000 | USD |
CY2012Q3 | us-gaap |
Investments In Affiliates Subsidiaries Associates And Joint Ventures
InvestmentsInAffiliatesSubsidiariesAssociatesAndJointVentures
|
0 | USD |
CY2011Q4 | us-gaap |
Investments In Affiliates Subsidiaries Associates And Joint Ventures
InvestmentsInAffiliatesSubsidiariesAssociatesAndJointVentures
|
0 | USD |
CY2012Q3 | us-gaap |
Liabilities
Liabilities
|
9093000000 | USD |
CY2011Q4 | us-gaap |
Liabilities
Liabilities
|
8849000000 | USD |
CY2011Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
7350000000 | USD |
cik000135500 |
Income Loss From Subsidiaries
IncomeLossFromSubsidiaries
|
0 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-51000000 | USD | |
CY2012Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
7351000000 | USD |
CY2011Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1436000000 | USD |
CY2012Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1352000000 | USD |
CY2011Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
325000000 | USD |
CY2012Q3 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
120000000 | USD |
CY2012Q3 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
7121000000 | USD |
CY2011Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
6825000000 | USD |
CY2012Q3 | us-gaap |
Marketing Expense
MarketingExpense
|
44000000 | USD |
us-gaap |
Marketing Expense
MarketingExpense
|
147000000 | USD | |
CY2011Q3 | us-gaap |
Marketing Expense
MarketingExpense
|
45000000 | USD |
us-gaap |
Marketing Expense
MarketingExpense
|
142000000 | USD | |
CY2011Q4 | us-gaap |
Minority Interest
MinorityInterest
|
2000000 | USD |
CY2012Q3 | us-gaap |
Minority Interest
MinorityInterest
|
2000000 | USD |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
49000000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
75000000 | USD | |
us-gaap |
Other Comprehensive Income Loss Tax
OtherComprehensiveIncomeLossTax
|
2000000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-36000000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-1000000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-129000000 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-251000000 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-287000000 | USD | |
CY2012Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-34000000 | USD |
CY2011Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-28000000 | USD |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
2000000 | USD | |
CY2011Q3 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
1000000 | USD |
CY2012Q3 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
1000000 | USD |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
2000000 | USD | |
CY2011Q4 | us-gaap |
Noninterest Bearing Deposit Liabilities
NoninterestBearingDepositLiabilities
|
272000000 | USD |
CY2012Q3 | us-gaap |
Noninterest Bearing Deposit Liabilities
NoninterestBearingDepositLiabilities
|
385000000 | USD |
CY2012Q3 | us-gaap |
Notional Amount Of Interest Rate Fair Value Hedge Derivatives
NotionalAmountOfInterestRateFairValueHedgeDerivatives
|
625000000 | USD |
CY2012Q3 | us-gaap |
Number Of Interest Rate Derivatives Held
NumberOfInterestRateDerivativesHeld
|
3 | Interest_Rate_Swaps |
CY2011Q4 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
176000000 | USD |
CY2012Q3 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
157000000 | USD |
CY2012Q3 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
105000000 | USD |
CY2011Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
88000000 | USD |
CY2012Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
232000000 | USD |
CY2011Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
212000000 | USD |
CY2011Q3 | us-gaap |
Other Comprehensive Income Loss Amortization Pension And Other Postretirement Benefit Plans Net Prior Service Cost Recognized In Net Periodic Benefit Cost Before Tax
OtherComprehensiveIncomeLossAmortizationPensionAndOtherPostretirementBenefitPlansNetPriorServiceCostRecognizedInNetPeriodicBenefitCostBeforeTax
|
-1000000 | USD |
us-gaap |
Other Comprehensive Income Loss Amortization Pension And Other Postretirement Benefit Plans Net Prior Service Cost Recognized In Net Periodic Benefit Cost Before Tax
OtherComprehensiveIncomeLossAmortizationPensionAndOtherPostretirementBenefitPlansNetPriorServiceCostRecognizedInNetPeriodicBenefitCostBeforeTax
|
-4000000 | USD | |
CY2012Q3 | us-gaap |
Other Comprehensive Income Loss Amortization Pension And Other Postretirement Benefit Plans Net Prior Service Cost Recognized In Net Periodic Benefit Cost Before Tax
OtherComprehensiveIncomeLossAmortizationPensionAndOtherPostretirementBenefitPlansNetPriorServiceCostRecognizedInNetPeriodicBenefitCostBeforeTax
|
-1000000 | USD |
us-gaap |
Other Comprehensive Income Loss Amortization Pension And Other Postretirement Benefit Plans Net Prior Service Cost Recognized In Net Periodic Benefit Cost Before Tax
OtherComprehensiveIncomeLossAmortizationPensionAndOtherPostretirementBenefitPlansNetPriorServiceCostRecognizedInNetPeriodicBenefitCostBeforeTax
|
-1000000 | USD | |
us-gaap |
Other Comprehensive Income Loss Before Tax
OtherComprehensiveIncomeLossBeforeTax
|
18000000 | USD | |
us-gaap |
Other Comprehensive Income Loss Before Tax
OtherComprehensiveIncomeLossBeforeTax
|
7000000 | USD | |
CY2011Q3 | us-gaap |
Other Comprehensive Income Loss Before Tax
OtherComprehensiveIncomeLossBeforeTax
|
-1000000 | USD |
CY2012Q3 | us-gaap |
Other Comprehensive Income Loss Before Tax
OtherComprehensiveIncomeLossBeforeTax
|
3000000 | USD |
us-gaap |
Other Comprehensive Income Loss Tax
OtherComprehensiveIncomeLossTax
|
8000000 | USD | |
CY2011Q3 | us-gaap |
Other Comprehensive Income Loss Derivatives Qualifying As Hedges Before Tax
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesBeforeTax
|
0 | USD |
us-gaap |
Other Comprehensive Income Loss Derivatives Qualifying As Hedges Before Tax
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesBeforeTax
|
18000000 | USD | |
us-gaap |
Other Comprehensive Income Loss Derivatives Qualifying As Hedges Before Tax
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesBeforeTax
|
0 | USD | |
CY2012Q3 | us-gaap |
Other Comprehensive Income Loss Derivatives Qualifying As Hedges Before Tax
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesBeforeTax
|
0 | USD |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Before Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentBeforeTax
|
3000000 | USD | |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Before Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentBeforeTax
|
-1000000 | USD | |
CY2012Q3 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Before Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentBeforeTax
|
2000000 | USD |
CY2011Q3 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Before Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentBeforeTax
|
-2000000 | USD |
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
10000000 | USD | |
CY2011Q3 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-1000000 | USD |
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
5000000 | USD | |
CY2012Q3 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
2000000 | USD |
CY2011Q3 | us-gaap |
Other Comprehensive Income Loss Reclassification Adjustment On Derivatives Included In Net Income Before Tax
OtherComprehensiveIncomeLossReclassificationAdjustmentOnDerivativesIncludedInNetIncomeBeforeTax
|
0 | USD |
us-gaap |
Other Comprehensive Income Loss Reclassification Adjustment On Derivatives Included In Net Income Before Tax
OtherComprehensiveIncomeLossReclassificationAdjustmentOnDerivativesIncludedInNetIncomeBeforeTax
|
0 | USD | |
CY2012Q3 | us-gaap |
Other Comprehensive Income Loss Reclassification Adjustment On Derivatives Included In Net Income Before Tax
OtherComprehensiveIncomeLossReclassificationAdjustmentOnDerivativesIncludedInNetIncomeBeforeTax
|
0 | USD |
us-gaap |
Other Comprehensive Income Loss Reclassification Adjustment On Derivatives Included In Net Income Before Tax
OtherComprehensiveIncomeLossReclassificationAdjustmentOnDerivativesIncludedInNetIncomeBeforeTax
|
1000000 | USD | |
CY2011Q3 | us-gaap |
Other Comprehensive Income Loss Tax
OtherComprehensiveIncomeLossTax
|
0 | USD |
CY2012Q3 | us-gaap |
Other Comprehensive Income Loss Tax
OtherComprehensiveIncomeLossTax
|
1000000 | USD |
us-gaap |
Other Cost And Expense Operating
OtherCostAndExpenseOperating
|
979000000 | USD | |
us-gaap |
Other Cost And Expense Operating
OtherCostAndExpenseOperating
|
959000000 | USD | |
CY2011Q3 | us-gaap |
Other Cost And Expense Operating
OtherCostAndExpenseOperating
|
324000000 | USD |
CY2012Q3 | us-gaap |
Other Cost And Expense Operating
OtherCostAndExpenseOperating
|
336000000 | USD |
CY2012Q3 | us-gaap |
Other Intangible Assets Net
OtherIntangibleAssetsNet
|
408000000 | USD |
CY2011Q4 | us-gaap |
Other Intangible Assets Net
OtherIntangibleAssetsNet
|
439000000 | USD |
CY2012Q3 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
182000000 | USD |
CY2011Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
167000000 | USD |
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
-11000000 | USD | |
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
-8000000 | USD | |
CY2011Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
0 | USD |
CY2012Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
0 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-1000000 | USD | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
0 | USD | |
CY2012Q3 | us-gaap |
Other Real Estate Revenue
OtherRealEstateRevenue
|
35000000 | USD |
us-gaap |
Other Real Estate Revenue
OtherRealEstateRevenue
|
120000000 | USD | |
us-gaap |
Other Real Estate Revenue
OtherRealEstateRevenue
|
125000000 | USD | |
CY2011Q3 | us-gaap |
Other Real Estate Revenue
OtherRealEstateRevenue
|
40000000 | USD |
CY2011Q4 | us-gaap |
Other Secured Financings
OtherSecuredFinancings
|
327000000 | USD |
CY2012Q3 | us-gaap |
Other Secured Financings
OtherSecuredFinancings
|
310000000 | USD |
us-gaap |
Payments For Advance To Affiliate
PaymentsForAdvanceToAffiliate
|
0 | USD | |
us-gaap |
Payments For Advance To Affiliate
PaymentsForAdvanceToAffiliate
|
0 | USD | |
us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
0 | USD | |
us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
5000000 | USD | |
us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
34000000 | USD | |
us-gaap |
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
|
17000000 | USD | |
us-gaap |
Payments Of Distributions To Affiliates
PaymentsOfDistributionsToAffiliates
|
0 | USD | |
us-gaap |
Payments Of Distributions To Affiliates
PaymentsOfDistributionsToAffiliates
|
0 | USD | |
us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
5000000 | USD | |
us-gaap |
Proceeds From Payments For In Interest Bearing Deposits In Banks
ProceedsFromPaymentsForInInterestBearingDepositsInBanks
|
9000000 | USD | |
us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
5000000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
34000000 | USD | |
us-gaap |
Proceeds From Issuance Of Subordinated Long Term Debt
ProceedsFromIssuanceOfSubordinatedLongTermDebt
|
325000000 | USD | |
us-gaap |
Proceeds From Issuance Of Subordinated Long Term Debt
ProceedsFromIssuanceOfSubordinatedLongTermDebt
|
700000000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
37000000 | USD | |
CY2012Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2012Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
50000000 | shares |
us-gaap |
Proceeds From Collection Of Advance To Affiliate
ProceedsFromCollectionOfAdvanceToAffiliate
|
0 | USD | |
us-gaap |
Proceeds From Collection Of Advance To Affiliate
ProceedsFromCollectionOfAdvanceToAffiliate
|
0 | USD | |
CY2012Q4 | us-gaap |
Proceeds From Issuance Initial Public Offering
ProceedsFromIssuanceInitialPublicOffering
|
1200000000 | USD |
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
0 | USD | |
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
593000000 | USD | |
us-gaap |
Proceeds From Issuance Of Senior Long Term Debt
ProceedsFromIssuanceOfSeniorLongTermDebt
|
0 | USD | |
us-gaap |
Proceeds From Issuance Of Senior Long Term Debt
ProceedsFromIssuanceOfSeniorLongTermDebt
|
98000000 | USD | |
CY2012Q1 | us-gaap |
Proceeds From Issuance Of Senior Long Term Debt
ProceedsFromIssuanceOfSeniorLongTermDebt
|
918000000 | USD |
us-gaap |
Proceeds From Payments For In Interest Bearing Deposits In Banks
ProceedsFromPaymentsForInInterestBearingDepositsInBanks
|
-6000000 | USD | |
us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
-6000000 | USD | |
us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
-5000000 | USD | |
us-gaap |
Proceeds From Repayments Of Lines Of Credit
ProceedsFromRepaymentsOfLinesOfCredit
|
-188000000 | USD | |
us-gaap |
Proceeds From Repayments Of Lines Of Credit
ProceedsFromRepaymentsOfLinesOfCredit
|
20000000 | USD | |
us-gaap |
Proceeds From Repayments Of Secured Debt
ProceedsFromRepaymentsOfSecuredDebt
|
1000000 | USD | |
us-gaap |
Proceeds From Repayments Of Secured Debt
ProceedsFromRepaymentsOfSecuredDebt
|
-18000000 | USD | |
CY2011Q3 | us-gaap |
Profit Loss
ProfitLoss
|
-27000000 | USD |
us-gaap |
Profit Loss
ProfitLoss
|
-249000000 | USD | |
CY2012Q3 | us-gaap |
Profit Loss
ProfitLoss
|
-33000000 | USD |
us-gaap |
Profit Loss
ProfitLoss
|
-285000000 | USD | |
CY2011Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
165000000 | USD |
CY2012Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
161000000 | USD |
CY2012Q3 | us-gaap |
Related Party Transaction Due From To Related Party Current
RelatedPartyTransactionDueFromToRelatedPartyCurrent
|
0 | USD |
CY2011Q4 | us-gaap |
Related Party Transaction Due From To Related Party Current
RelatedPartyTransactionDueFromToRelatedPartyCurrent
|
0 | USD |
us-gaap |
Repayments Of Senior Debt
RepaymentsOfSeniorDebt
|
640000000 | USD | |
us-gaap |
Repayments Of Senior Debt
RepaymentsOfSeniorDebt
|
705000000 | USD | |
CY2012Q1 | us-gaap |
Repayments Of Senior Debt
RepaymentsOfSeniorDebt
|
289000000 | USD |
CY2012Q3 | us-gaap |
Restricted Cash And Cash Equivalents
RestrictedCashAndCashEquivalents
|
13000000 | USD |
CY2011Q4 | us-gaap |
Restricted Cash And Cash Equivalents
RestrictedCashAndCashEquivalents
|
7000000 | USD |
CY2011Q3 | us-gaap |
Restructuring Charges
RestructuringCharges
|
3000000 | USD |
us-gaap |
Restructuring Charges
RestructuringCharges
|
7000000 | USD | |
CY2012Q3 | us-gaap |
Restructuring Charges
RestructuringCharges
|
2000000 | USD |
CY2012Q3 | us-gaap |
Restructuring Reserve Current
RestructuringReserveCurrent
|
15000000 | USD |
CY2011Q4 | us-gaap |
Restructuring Reserve Current
RestructuringReserveCurrent
|
20000000 | USD |
CY2011Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-3502000000 | USD |
CY2012Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-3753000000 | USD |
CY2012Q3 | us-gaap |
Revenue From Franchisor Owned Outlets
RevenueFromFranchisorOwnedOutlets
|
939000000 | USD |
us-gaap |
Revenue From Franchisor Owned Outlets
RevenueFromFranchisorOwnedOutlets
|
2279000000 | USD | |
CY2011Q3 | us-gaap |
Revenue From Franchisor Owned Outlets
RevenueFromFranchisorOwnedOutlets
|
831000000 | USD |
us-gaap |
Revenue From Franchisor Owned Outlets
RevenueFromFranchisorOwnedOutlets
|
2528000000 | USD | |
CY2012Q3 | us-gaap |
Revenues
Revenues
|
1281000000 | USD |
us-gaap |
Revenues
Revenues
|
3465000000 | USD | |
CY2011Q3 | us-gaap |
Revenues
Revenues
|
1155000000 | USD |
us-gaap |
Revenues
Revenues
|
3165000000 | USD | |
us-gaap |
Sales Commissions And Fees
SalesCommissionsAndFees
|
1498000000 | USD | |
CY2011Q3 | us-gaap |
Sales Commissions And Fees
SalesCommissionsAndFees
|
547000000 | USD |
us-gaap |
Sales Commissions And Fees
SalesCommissionsAndFees
|
1697000000 | USD | |
CY2012Q3 | us-gaap |
Sales Commissions And Fees
SalesCommissionsAndFees
|
633000000 | USD |
CY2011Q3 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
211000000 | USD |
CY2012Q3 | us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
231000000 | USD |
us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
611000000 | USD | |
us-gaap |
Sales Revenue Services Net
SalesRevenueServicesNet
|
567000000 | USD | |
CY2011Q1 | us-gaap |
Senior Notes
SeniorNotes
|
303000000 | USD |
CY2012Q4 | us-gaap |
Share Price
SharePrice
|
27.00 | |
CY2012Q4 | us-gaap |
Stock Issued During Period Shares New Issues
StockIssuedDuringPeriodSharesNewIssues
|
46000000 | shares |
CY2011Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-1501000000 | USD |
CY2012Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
-1744000000 | USD |
CY2012Q3 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
-1742000000 | USD |
CY2011Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
-1499000000 | USD |
us-gaap |
Unrealized Gain Loss On Derivatives
UnrealizedGainLossOnDerivatives
|
-17000000 | USD | |
us-gaap |
Unrealized Gain Loss On Derivatives
UnrealizedGainLossOnDerivatives
|
0 | USD | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
8000000 | shares | |
CY2011Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
8000000 | shares |
CY2012Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
8000000 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
8000000 | shares | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
8000000 | shares | |
CY2012Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
8000000 | shares |
CY2011Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
8000000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
8000000 | shares | |
CY2012Q3 | cik000135500 |
Accrued Relocation Services Current
AccruedRelocationServicesCurrent
|
5000000 | USD |
CY2011Q4 | cik000135500 |
Accrued Relocation Services Current
AccruedRelocationServicesCurrent
|
9000000 | USD |
cik000135500 |
Earnings Before Interest Taxes Depreciation And Amortization
EarningsBeforeInterestTaxesDepreciationAndAmortization
|
363000000 | USD | |
CY2012Q3 | cik000135500 |
Earnings Before Interest Taxes Depreciation And Amortization
EarningsBeforeInterestTaxesDepreciationAndAmortization
|
213000000 | USD |
CY2012Q4 | cik000135500 |
Apollo Management Fee Agreement Termination Fee
ApolloManagementFeeAgreementTerminationFee
|
40000000 | USD |
cik000135500 |
Cash Flow Intercompany Transactions
CashFlowIntercompanyTransactions
|
0 | USD | |
cik000135500 |
Cash Flow Intercompany Transactions
CashFlowIntercompanyTransactions
|
0 | USD | |
CY2011Q3 | cik000135500 |
Costs And Expenses Including Interest And Other Income
CostsAndExpensesIncludingInterestAndOtherIncome
|
1183000000 | USD |
CY2012Q3 | cik000135500 |
Costs And Expenses Including Interest And Other Income
CostsAndExpensesIncludingInterestAndOtherIncome
|
1317000000 | USD |
cik000135500 |
Costs And Expenses Including Interest And Other Income
CostsAndExpensesIncludingInterestAndOtherIncome
|
3453000000 | USD | |
cik000135500 |
Costs And Expenses Including Interest And Other Income
CostsAndExpensesIncludingInterestAndOtherIncome
|
3727000000 | USD | |
CY2012Q3 | cik000135500 |
Debt Instrument Gross Borrowing Capacity Amount
DebtInstrumentGrossBorrowingCapacityAmount
|
8063000000 | USD |
cik000135500 |
Debt Modifications Write Off Of Deferred Financing Costs To Interest Expense
DebtModificationsWriteOffOfDeferredFinancingCostsToInterestExpense
|
7000000 | USD | |
cik000135500 |
Defined Benefit Plan Interest Cost And Amortization Of Gains Losses
DefinedBenefitPlanInterestCostAndAmortizationOfGainsLosses
|
9000000 | USD | |
cik000135500 |
Defined Benefit Plan Interest Cost And Amortization Of Gains Losses
DefinedBenefitPlanInterestCostAndAmortizationOfGainsLosses
|
7000000 | USD | |
CY2011Q3 | cik000135500 |
Defined Benefit Plan Interest Cost And Amortization Of Gains Losses
DefinedBenefitPlanInterestCostAndAmortizationOfGainsLosses
|
2000000 | USD |
CY2011Q3 | cik000135500 |
Earnings Before Interest Taxes Depreciation And Amortization
EarningsBeforeInterestTaxesDepreciationAndAmortization
|
187000000 | USD |
CY2012Q3 | cik000135500 |
Defined Benefit Plan Interest Cost And Amortization Of Gains Losses
DefinedBenefitPlanInterestCostAndAmortizationOfGainsLosses
|
3000000 | USD |
cik000135500 |
Earnings Before Interest Taxes Depreciation And Amortization
EarningsBeforeInterestTaxesDepreciationAndAmortization
|
446000000 | USD | |
cik000135500 |
Event Of Default Right To Cure Leverage Ratio Number Of Quarters
EventOfDefaultRightToCureLeverageRatioNumberOfQuarters
|
3 | Quarters | |
CY2011Q3 | cik000135500 |
Income Loss From Subsidiaries
IncomeLossFromSubsidiaries
|
0 | USD |
cik000135500 |
Income Tax Expense Foreign And State Jurisdictions
IncomeTaxExpenseForeignAndStateJurisdictions
|
7000000 | USD | |
CY2012Q3 | cik000135500 |
Income Loss From Subsidiaries
IncomeLossFromSubsidiaries
|
0 | USD |
cik000135500 |
Income Loss From Subsidiaries
IncomeLossFromSubsidiaries
|
0 | USD | |
CY2012Q3 | cik000135500 |
Finite Lived Intangible Assets Gross And Indefinite Lived Intangible Assets
FiniteLivedIntangibleAssetsGrossAndIndefiniteLivedIntangibleAssets
|
596000000 | USD |
CY2011Q4 | cik000135500 |
Finite Lived Intangible Assets Gross And Indefinite Lived Intangible Assets
FiniteLivedIntangibleAssetsGrossAndIndefiniteLivedIntangibleAssets
|
601000000 | USD |
cik000135500 |
Former Parent Legacy Costs Benefit Net
FormerParentLegacyCostsBenefitNet
|
-17000000 | USD | |
cik000135500 |
Former Parent Legacy Costs Benefit Net
FormerParentLegacyCostsBenefitNet
|
-4000000 | USD | |
CY2011Q3 | cik000135500 |
Former Parent Legacy Costs Benefit Net
FormerParentLegacyCostsBenefitNet
|
-3000000 | USD |
CY2012Q3 | cik000135500 |
Former Parent Legacy Costs Benefit Net
FormerParentLegacyCostsBenefitNet
|
-1000000 | USD |
CY2012Q3 | cik000135500 |
Franchise Agreements Net
FranchiseAgreementsNet
|
1646000000 | USD |
CY2011Q4 | cik000135500 |
Franchise Agreements Net
FranchiseAgreementsNet
|
1697000000 | USD |
cik000135500 |
Immaterial Adjustment
ImmaterialAdjustment
|
7000000 | USD | |
CY2012Q3 | cik000135500 |
Induced Conversion Cash Payment
InducedConversionCashPayment
|
105000000 | USD |
CY2012Q4 | cik000135500 |
Induced Conversion Cash Payment
InducedConversionCashPayment
|
105000000 | USD |
CY2012Q3 | cik000135500 |
Induced Conversion Shares
InducedConversionShares
|
0.125 | shares |
cik000135500 |
Increase Decrease In Relocation Properties Held For Sale
IncreaseDecreaseInRelocationPropertiesHeldForSale
|
-4000000 | USD | |
cik000135500 |
Increase Decrease In Relocation Properties Held For Sale
IncreaseDecreaseInRelocationPropertiesHeldForSale
|
-4000000 | USD | |
cik000135500 |
Increase Decrease In Relocation Receivables
IncreaseDecreaseInRelocationReceivables
|
34000000 | USD | |
cik000135500 |
Increase Decrease In Relocation Receivables
IncreaseDecreaseInRelocationReceivables
|
64000000 | USD | |
CY2006Q3 | cik000135500 |
Independent Companies Per Business Unit
IndependentCompaniesPerBusinessUnit
|
1 | Independent_Companies |
CY2012Q4 | cik000135500 |
Induced Conversion Shares
InducedConversionShares
|
0.125 | shares |
CY2012Q3 | cik000135500 |
Intercompany Transactions
IntercompanyTransactions
|
0 | USD |
cik000135500 |
Intercompany Transactions
IntercompanyTransactions
|
0 | USD | |
cik000135500 |
Intercompany Transactions
IntercompanyTransactions
|
0 | USD | |
CY2011Q3 | cik000135500 |
Intercompany Transactions
IntercompanyTransactions
|
0 | USD |
CY2012Q4 | cik000135500 |
Letter Of Credit Terminated
LetterOfCreditTerminated
|
50000000 | USD |
CY2012Q3 | cik000135500 |
Lock Up Period
LockUpPeriod
|
P180D | |
CY2013Q1 | cik000135500 |
Management Fee Annual Agreement Amount
ManagementFeeAnnualAgreementAmount
|
15000000 | USD |
CY2006Q3 | cik000135500 |
Number Of Independent Companies
NumberOfIndependentCompanies
|
4 | Independent_Companies |
CY2012Q4 | cik000135500 |
Number Of Shares Outstanding If Remaining Convertible Note Holders Elect To Convert
NumberOfSharesOutstandingIfRemainingConvertibleNoteHoldersElectToConvert
|
144800000 | shares |
CY2012Q3 | cik000135500 |
Other Comprehensive Income Dedesignation Of Interest Rate Hedges
OtherComprehensiveIncomeDedesignationOfInterestRateHedges
|
0 | USD |
cik000135500 |
Other Comprehensive Income Dedesignation Of Interest Rate Hedges
OtherComprehensiveIncomeDedesignationOfInterestRateHedges
|
-17000000 | USD | |
cik000135500 |
Other Comprehensive Income Dedesignation Of Interest Rate Hedges
OtherComprehensiveIncomeDedesignationOfInterestRateHedges
|
0 | USD | |
CY2011Q3 | cik000135500 |
Other Comprehensive Income Dedesignation Of Interest Rate Hedges
OtherComprehensiveIncomeDedesignationOfInterestRateHedges
|
0 | USD |
CY2011Q4 | cik000135500 |
Pledged Assets Not Separetely Reported Relocation Receivables And Other Relocation Assets
PledgedAssetsNotSeparetelyReportedRelocationReceivablesAndOtherRelocationAssets
|
366000000 | USD |
CY2012Q3 | cik000135500 |
Pledged Assets Not Separetely Reported Relocation Receivables And Other Relocation Assets
PledgedAssetsNotSeparetelyReportedRelocationReceivablesAndOtherRelocationAssets
|
395000000 | USD |
CY2012Q4 | cik000135500 |
Redemption Price
RedemptionPrice
|
109000000 | USD |
CY2012Q3 | cik000135500 |
Relocation Properties Held For Sale
RelocationPropertiesHeldForSale
|
8000000 | USD |
CY2011Q4 | cik000135500 |
Relocation Properties Held For Sale
RelocationPropertiesHeldForSale
|
11000000 | USD |
CY2011Q4 | cik000135500 |
Relocation Receivables
RelocationReceivables
|
378000000 | USD |
CY2012Q3 | cik000135500 |
Relocation Receivables
RelocationReceivables
|
413000000 | USD |
CY2012Q4 | cik000135500 |
Shares Authorized
SharesAuthorized
|
450000000 | shares |
CY2012Q4 | cik000135500 |
Stock Issued During Period Shares Exercise Upon Underwriters Option
StockIssuedDuringPeriodSharesExerciseUponUnderwritersOption
|
6000000 | shares |
CY2013Q1 | cik000135500 |
Trading Period
TradingPeriod
|
P30D | |
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2012 | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2012-09-30 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001398987 | ||
CY2012Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
140043849 | shares |
dei |
Entity Filer Category
EntityFilerCategory
|
Non-accelerated Filer | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
Realogy Holdings Corp. |