2017 Q4 Form 10-Q Financial Statement
#000088563917000030 Filed on December 01, 2017
Income Statement
Concept | 2017 Q4 | 2016 Q4 |
---|---|---|
Revenue | $4.567B | $4.327B |
YoY Change | 5.55% | -2.26% |
Cost Of Revenue | $2.727B | $2.720B |
YoY Change | 0.26% | -2.3% |
Gross Profit | $1.595B | $1.607B |
YoY Change | -0.75% | -2.19% |
Gross Profit Margin | 34.92% | 37.14% |
Selling, General & Admin | $1.340B | $1.080B |
YoY Change | 24.07% | -1.73% |
% of Gross Profit | 84.01% | 67.21% |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $242.0M | $232.0M |
YoY Change | 4.31% | -1.69% |
% of Gross Profit | 15.17% | 14.44% |
Operating Expenses | $1.340B | $1.080B |
YoY Change | 24.07% | -1.73% |
Operating Profit | $257.0M | $301.0M |
YoY Change | -14.62% | -2.27% |
Interest Expense | -$74.00M | -$76.00M |
YoY Change | -2.63% | -6.17% |
% of Operating Profit | -28.79% | -25.25% |
Other Income/Expense, Net | ||
YoY Change | ||
Pretax Income | $183.0M | $225.0M |
YoY Change | -18.67% | 19.05% |
Income Tax | $66.00M | $79.00M |
% Of Pretax Income | 36.07% | 35.11% |
Net Earnings | $117.0M | $146.0M |
YoY Change | -19.86% | 21.67% |
Net Earnings / Revenue | 2.56% | 3.37% |
Basic Earnings Per Share | $0.70 | $0.83 |
Diluted Earnings Per Share | $0.70 | $0.83 |
COMMON SHARES | ||
Basic Shares Outstanding | 166.0M | 177.0M |
Diluted Shares Outstanding | 166.0M | 177.0M |
Balance Sheet
Concept | 2017 Q4 | 2016 Q4 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $736.0M | $597.0M |
YoY Change | 23.28% | 19.16% |
Cash & Equivalents | $736.0M | $597.0M |
Short-Term Investments | ||
Other Short-Term Assets | $379.0M | $336.0M |
YoY Change | 12.8% | 7.69% |
Inventory | $4.632B | $4.721B |
Prepaid Expenses | ||
Receivables | ||
Other Receivables | ||
Total Short-Term Assets | $5.747B | $5.654B |
YoY Change | 1.64% | -6.81% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $7.974B | $8.203B |
YoY Change | -2.79% | -3.48% |
Goodwill | ||
YoY Change | ||
Intangibles | ||
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | $226.0M | $219.0M |
YoY Change | 3.2% | -3.95% |
Total Long-Term Assets | $8.200B | $8.422B |
YoY Change | -2.64% | -3.49% |
TOTAL ASSETS | ||
Total Short-Term Assets | $5.747B | $5.654B |
Total Long-Term Assets | $8.200B | $8.422B |
Total Assets | $13.95B | $14.08B |
YoY Change | -0.92% | -4.85% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $2.113B | $2.097B |
YoY Change | 0.76% | -2.06% |
Accrued Expenses | $1.294B | $1.235B |
YoY Change | 4.78% | -0.72% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | -100.0% | |
Long-Term Debt Due | $131.0M | $128.0M |
YoY Change | 2.34% | 1.59% |
Total Short-Term Liabilities | $3.562B | $3.526B |
YoY Change | 1.02% | -10.48% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $2.796B | $2.794B |
YoY Change | 0.07% | 0.07% |
Other Long-Term Liabilities | $673.0M | $649.0M |
YoY Change | 3.7% | 13.66% |
Total Long-Term Liabilities | $673.0M | $649.0M |
YoY Change | 3.7% | 16.73% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $3.562B | $3.526B |
Total Long-Term Liabilities | $673.0M | $649.0M |
Total Liabilities | $4.235B | $4.175B |
YoY Change | 1.44% | -7.12% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | $12.62B | $12.36B |
YoY Change | 2.15% | 1.98% |
Common Stock | $3.043B | $2.985B |
YoY Change | 1.94% | 1.88% |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | $10.63B | $10.22B |
YoY Change | 4.03% | 6.96% |
Treasury Stock Shares | ||
Shareholders Equity | $5.022B | $5.107B |
YoY Change | ||
Total Liabilities & Shareholders Equity | $13.95B | $14.08B |
YoY Change | -0.92% | -4.85% |
Cashflow Statement
Concept | 2017 Q4 | 2016 Q4 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $117.0M | $146.0M |
YoY Change | -19.86% | 21.67% |
Depreciation, Depletion And Amortization | $242.0M | $232.0M |
YoY Change | 4.31% | -1.69% |
Cash From Operating Activities | $493.0M | $438.0M |
YoY Change | 12.56% | 711.11% |
INVESTING ACTIVITIES | ||
Capital Expenditures | -$148.0M | -$251.0M |
YoY Change | -41.04% | 44.25% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $2.000M | $4.000M |
YoY Change | -50.0% | |
Cash From Investing Activities | -$146.0M | -$247.0M |
YoY Change | -40.89% | 41.95% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | -163.0M | -294.0M |
YoY Change | -44.56% | -6.07% |
NET CHANGE | ||
Cash From Operating Activities | 493.0M | 438.0M |
Cash From Investing Activities | -146.0M | -247.0M |
Cash From Financing Activities | -163.0M | -294.0M |
Net Change In Cash | 184.0M | -103.0M |
YoY Change | -278.64% | -76.21% |
FREE CASH FLOW | ||
Cash From Operating Activities | $493.0M | $438.0M |
Capital Expenditures | -$148.0M | -$251.0M |
Free Cash Flow | $641.0M | $689.0M |
YoY Change | -6.97% | 202.19% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--02-03 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2017 | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2017-10-28 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0000885639 | ||
CY2017Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
168004787 | shares |
dei |
Entity Filer Category
EntityFilerCategory
|
Large Accelerated Filer | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
KOHLS CORP | ||
dei |
Trading Symbol
TradingSymbol
|
KSS | ||
kss |
Forfeitedperformancerestrictedshareunits
Forfeitedperformancerestrictedshareunits
|
0 | shares | |
kss |
Grantedperformancerestrictedshareunits
Grantedperformancerestrictedshareunits
|
420000 | shares | |
CY2016Q4 | kss |
Impairmentsstoreclosingandothercosts
Impairmentsstoreclosingandothercosts
|
-6000000 | USD |
kss |
Impairmentsstoreclosingandothercosts
Impairmentsstoreclosingandothercosts
|
186000000 | USD | |
CY2017Q4 | kss |
Impairmentsstoreclosingandothercosts
Impairmentsstoreclosingandothercosts
|
0 | USD |
kss |
Impairmentsstoreclosingandothercosts
Impairmentsstoreclosingandothercosts
|
0 | USD | |
kss |
Impairmentsstoreclosingandothercostscashflow
Impairmentsstoreclosingandothercostscashflow
|
57000000 | USD | |
kss |
Impairmentsstoreclosingandothercostscashflow
Impairmentsstoreclosingandothercostscashflow
|
0 | USD | |
CY2016Q1 | kss |
Performance Restricted Shares Fair Value Beginning
PerformanceRestrictedSharesFairValueBeginning
|
57.82 | |
kss |
Performance Restricted Shares Fair Value Forfeited
PerformanceRestrictedSharesFairValueForfeited
|
0.00 | ||
CY2017Q4 | kss |
Performance Restricted Shares Fair Value Ending
PerformanceRestrictedSharesFairValueEnding
|
50.41 | |
kss |
Performance Restricted Shares Fair Value Granted
PerformanceRestrictedSharesFairValueGranted
|
43.17 | ||
CY2016Q1 | kss |
Performancerestrictedsharesunitsbeginning
Performancerestrictedsharesunitsbeginning
|
512000 | shares |
CY2017Q4 | kss |
Performancerestrictedsharesunitsending
Performancerestrictedsharesunitsending
|
827000 | shares |
kss |
Property And Equipment Acquired Through Capital Lease And Financing Obligations
PropertyAndEquipmentAcquiredThroughCapitalLeaseAndFinancingObligations
|
39000000 | USD | |
kss |
Property And Equipment Acquired Through Capital Lease And Financing Obligations
PropertyAndEquipmentAcquiredThroughCapitalLeaseAndFinancingObligations
|
42000000 | USD | |
kss |
Sale Leaseback Other Payments Received
SaleLeasebackOtherPaymentsReceived
|
5000000 | USD | |
kss |
Sale Leaseback Other Payments Received
SaleLeasebackOtherPaymentsReceived
|
0 | USD | |
kss |
Shareswithheldfortaxesonvestedrestrictedshares
Shareswithheldfortaxesonvestedrestrictedshares
|
15000000 | USD | |
kss |
Shareswithheldfortaxesonvestedrestrictedshares
Shareswithheldfortaxesonvestedrestrictedshares
|
12000000 | USD | |
kss |
Stock Issued During Period Value Stock Option Exercised And Stock Based Compensation Expense
StockIssuedDuringPeriodValueStockOptionExercisedAndStockBasedCompensationExpense
|
24000000 | USD | |
CY2016Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
2097000000 | USD |
CY2017Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
1507000000 | USD |
CY2017Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
2113000000 | USD |
CY2016Q4 | us-gaap |
Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
|
66000000 | USD |
CY2017Q1 | us-gaap |
Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
|
112000000 | USD |
CY2017Q4 | us-gaap |
Accrued Income Taxes Current
AccruedIncomeTaxesCurrent
|
24000000 | USD |
CY2016Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
1235000000 | USD |
CY2017Q1 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
1224000000 | USD |
CY2017Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
1237000000 | USD |
CY2016Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-15000000 | USD |
CY2017Q1 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-14000000 | USD |
CY2017Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-12000000 | USD |
CY2016Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
2981000000 | USD |
CY2017Q1 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
3003000000 | USD |
CY2017Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
3039000000 | USD |
CY2016Q4 | 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
|
4000000 | shares | |
CY2017Q4 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
2000000 | shares |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
3000000 | shares | |
CY2016Q4 | us-gaap |
Assets
Assets
|
14076000000 | USD |
CY2017Q1 | us-gaap |
Assets
Assets
|
13574000000 | USD |
CY2017Q4 | us-gaap |
Assets
Assets
|
13900000000 | USD |
CY2016Q4 | us-gaap |
Assets Current
AssetsCurrent
|
5654000000 | USD |
CY2017Q1 | us-gaap |
Assets Current
AssetsCurrent
|
5247000000 | USD |
CY2017Q4 | us-gaap |
Assets Current
AssetsCurrent
|
5700000000 | USD |
CY2016Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
707000000 | USD |
CY2016Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
597000000 | USD |
CY2017Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1074000000 | USD |
CY2017Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
736000000 | USD |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-110000000 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-338000000 | USD | |
us-gaap |
Common Stock Dividends Per Share Cash Paid
CommonStockDividendsPerShareCashPaid
|
1.10 | ||
CY2016Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
4000000 | USD |
CY2017Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
4000000 | USD |
CY2017Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
4000000 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
393000000 | USD | |
CY2016Q4 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
2720000000 | USD |
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
7812000000 | USD | |
CY2017Q4 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
2737000000 | USD |
us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
7693000000 | USD | |
CY2016Q4 | us-gaap |
Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
|
21000000 | USD |
CY2017Q1 | us-gaap |
Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
|
20000000 | USD |
CY2017Q4 | us-gaap |
Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
|
19000000 | USD |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
40000000 | USD | |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
2000000 | USD | |
CY2016Q4 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
298000000 | USD |
CY2017Q1 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
272000000 | USD |
CY2017Q4 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
275000000 | USD |
CY2016Q4 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
232000000 | USD |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
700000000 | USD | |
CY2017Q4 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
243000000 | USD |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
724000000 | USD | |
us-gaap |
Dividends
Dividends
|
277000000 | USD | |
CY2016Q4 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.83 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
1.68 | ||
CY2017Q4 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.70 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
2.33 | ||
CY2016Q4 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.83 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
1.68 | ||
CY2017Q4 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.70 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
2.32 | ||
CY2016Q4 | us-gaap |
Gross Profit
GrossProfit
|
1607000000 | USD |
us-gaap |
Gross Profit
GrossProfit
|
4669000000 | USD | |
CY2017Q4 | us-gaap |
Gross Profit
GrossProfit
|
1595000000 | USD |
us-gaap |
Gross Profit
GrossProfit
|
4626000000 | USD | |
CY2016Q4 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
225000000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
476000000 | USD | |
CY2017Q4 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
183000000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
624000000 | USD | |
CY2016Q4 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
79000000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
173000000 | USD | |
CY2017Q4 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
66000000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
233000000 | USD | |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
217000000 | USD | |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
322000000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
846000000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
606000000 | USD | |
us-gaap |
Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
|
-77000000 | USD | |
us-gaap |
Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
|
-91000000 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
23000000 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-11000000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
679000000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
829000000 | USD | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
-20000000 | USD | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
-47000000 | USD | |
CY2016Q4 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-76000000 | USD |
us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-233000000 | USD | |
CY2017Q4 | us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-74000000 | USD |
us-gaap |
Interest Income Expense Net
InterestIncomeExpenseNet
|
-225000000 | USD | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
198000000 | USD | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
192000000 | USD | |
CY2016Q4 | us-gaap |
Inventory Net
InventoryNet
|
4721000000 | USD |
CY2017Q1 | us-gaap |
Inventory Net
InventoryNet
|
3795000000 | USD |
CY2017Q4 | us-gaap |
Inventory Net
InventoryNet
|
4632000000 | USD |
CY2016Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
14076000000 | USD |
CY2017Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
13574000000 | USD |
CY2017Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
13900000000 | USD |
CY2016Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
3526000000 | USD |
CY2017Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
2974000000 | USD |
CY2017Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
3505000000 | USD |
CY2016Q4 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
649000000 | USD |
CY2017Q1 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
671000000 | USD |
CY2017Q4 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
673000000 | USD |
CY2016Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
1702000000 | USD |
CY2017Q1 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
1685000000 | USD |
CY2017Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
1622000000 | USD |
CY2016Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations Current
LongTermDebtAndCapitalLeaseObligationsCurrent
|
128000000 | USD |
CY2017Q1 | us-gaap |
Long Term Debt And Capital Lease Obligations Current
LongTermDebtAndCapitalLeaseObligationsCurrent
|
131000000 | USD |
CY2017Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations Current
LongTermDebtAndCapitalLeaseObligationsCurrent
|
131000000 | USD |
CY2016Q4 | us-gaap |
Long Term Debt Fair Value
LongTermDebtFairValue
|
3000000000 | USD |
CY2017Q1 | us-gaap |
Long Term Debt Fair Value
LongTermDebtFairValue
|
2700000000 | USD |
CY2017Q4 | us-gaap |
Long Term Debt Fair Value
LongTermDebtFairValue
|
2900000000 | USD |
CY2016Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
2794000000 | USD |
CY2017Q1 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
2795000000 | USD |
CY2017Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
2796000000 | USD |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-810000000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-678000000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-584000000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-529000000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
1284000000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
869000000 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
303000000 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
391000000 | USD | |
CY2016Q4 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
301000000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
709000000 | USD | |
CY2017Q4 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
257000000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
849000000 | USD | |
CY2016Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
336000000 | USD |
us-gaap |
Repayments Of Long Term Debt And Capital Securities
RepaymentsOfLongTermDebtAndCapitalSecurities
|
95000000 | USD | |
us-gaap |
Repayments Of Long Term Debt And Capital Securities
RepaymentsOfLongTermDebtAndCapitalSecurities
|
101000000 | USD | |
CY2017Q1 | us-gaap |
Restructuring Reserve
RestructuringReserve
|
106000000 | USD |
CY2017Q4 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
4332000000 | USD |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
12319000000 | USD | |
CY2016Q4 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
1080000000 | USD |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
3074000000 | USD | |
CY2017Q4 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
1095000000 | USD |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
3053000000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
31000000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
34000000 | USD | |
CY2017Q1 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
378000000 | USD |
CY2017Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
332000000 | USD |
CY2016Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
219000000 | USD |
CY2017Q1 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
224000000 | USD |
CY2017Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
226000000 | USD |
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
-20000000 | USD | |
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
4000000 | USD | |
us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
-7000000 | USD | |
us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
-18000000 | USD | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
441000000 | USD | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
288000000 | USD | |
CY2017Q4 | us-gaap |
Payments For Restructuring
PaymentsForRestructuring
|
10000000 | USD |
us-gaap |
Payments Of Dividends
PaymentsOfDividends
|
270000000 | USD | |
us-gaap |
Payments Of Dividends
PaymentsOfDividends
|
277000000 | USD | |
us-gaap |
Payments To Acquire Productive Assets
PaymentsToAcquireProductiveAssets
|
591000000 | USD | |
us-gaap |
Payments To Acquire Productive Assets
PaymentsToAcquireProductiveAssets
|
547000000 | USD | |
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
6000000 | USD | |
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
0 | USD | |
CY2016Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
8203000000 | USD |
CY2017Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
8103000000 | USD |
CY2017Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
7974000000 | USD |
CY2017Q4 | us-gaap |
Restructuring Reserve
RestructuringReserve
|
91000000 | USD |
us-gaap |
Restructuring Reserve Accrual Adjustment1
RestructuringReserveAccrualAdjustment1
|
-5000000 | USD | |
CY2016Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
12358000000 | USD |
CY2017Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
12522000000 | USD |
CY2017Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
12631000000 | USD |
CY2016Q4 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
4327000000 | USD |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
12481000000 | USD | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Forfeited In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsForfeitedInPeriod
|
158000 | shares | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod
|
1580000 | shares | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
|
39.50 | ||
CY2016Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Nonvested Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedNumber
|
2163000 | shares |
CY2017Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Nonvested Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedNumber
|
2907000 | shares |
CY2016Q1 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Nonvested Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedWeightedAverageGrantDateFairValue
|
52.75 | |
CY2017Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Nonvested Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedWeightedAverageGrantDateFairValue
|
45.74 | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures And Expirations In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriodWeightedAverageExercisePrice
|
58.33 | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod
|
804000 | shares | |
CY2017Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
1546000 | shares |
CY2017Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
50.67 | |
us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
|
0.00 | ||
CY2016Q1 | us-gaap |
Share Based Compensation Shares Authorized Under Stock Option Plans Exercise Price Range Number Of Outstanding Options
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeNumberOfOutstandingOptions
|
2350000 | shares |
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Options Nonvested Options Forfeited Weighted Average Grant Date Fair Value
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedOptionsForfeitedWeightedAverageGrantDateFairValue
|
50.60 | ||
CY2016Q1 | us-gaap |
Sharebased Compensation Shares Authorized Under Stock Option Plans Exercise Price Range Outstanding Options Weighted Average Exercise Price Beginning Balance1
SharebasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeOutstandingOptionsWeightedAverageExercisePriceBeginningBalance1
|
53.29 | |
us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
0 | shares | |
CY2016Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
5107000000 | USD |
CY2017Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
5177000000 | USD |
CY2017Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
5029000000 | USD |
CY2016Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
10221000000 | USD |
CY2017Q1 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
10338000000 | USD |
CY2017Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
10633000000 | USD |
us-gaap |
Treasury Stock Value Acquired Cost Method
TreasuryStockValueAcquiredCostMethod
|
288000000 | USD | |
CY2016Q4 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
0 | shares |
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
0 | shares | |
CY2017Q4 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
0 | shares |
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
0 | shares | |
CY2016Q4 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
177000000 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
180000000 | shares | |
CY2017Q4 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
166000000 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
168000000 | shares | |
CY2016Q4 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
177000000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
180000000 | shares | |
CY2017Q4 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
166000000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
168000000 | shares |