2013 Q3 Form 10-Q Financial Statement
#000119312513407379 Filed on October 23, 2013
Income Statement
Concept | 2013 Q3 |
---|---|
Revenue | $1.320B |
YoY Change | 3.45% |
Cost Of Revenue | $1.067B |
YoY Change | -0.65% |
Gross Profit | $253.0M |
YoY Change | 25.25% |
Gross Profit Margin | 19.17% |
Selling, General & Admin | $128.0M |
YoY Change | 11.3% |
% of Gross Profit | 50.59% |
Research & Development | $19.00M |
YoY Change | -5.0% |
% of Gross Profit | 7.51% |
Depreciation & Amortization | $78.00M |
YoY Change | -12.36% |
% of Gross Profit | 30.83% |
Operating Expenses | $147.0M |
YoY Change | 2.8% |
Operating Profit | $106.0M |
YoY Change | 79.66% |
Interest Expense | $29.00M |
YoY Change | 0.0% |
% of Operating Profit | 27.36% |
Other Income/Expense, Net | |
YoY Change | |
Pretax Income | $77.00M |
YoY Change | 156.67% |
Income Tax | $26.00M |
% Of Pretax Income | 33.77% |
Net Earnings | $51.00M |
YoY Change | 15.91% |
Net Earnings / Revenue | 3.86% |
Basic Earnings Per Share | $0.43 |
Diluted Earnings Per Share | $0.43 |
COMMON SHARES | |
Basic Shares Outstanding | 118.0M shares |
Diluted Shares Outstanding | 118.8M shares |
Balance Sheet
Concept | 2013 Q3 |
---|---|
SHORT-TERM ASSETS | |
Cash & Short-Term Investments | $51.00M |
YoY Change | 0.0% |
Cash & Equivalents | $51.00M |
Short-Term Investments | |
Other Short-Term Assets | $270.0M |
YoY Change | 74.19% |
Inventory | $834.0M |
Prepaid Expenses | |
Receivables | $758.0M |
Other Receivables | $0.00 |
Total Short-Term Assets | $1.913B |
YoY Change | 8.14% |
LONG-TERM ASSETS | |
Property, Plant & Equipment | $2.905B |
YoY Change | -0.24% |
Goodwill | |
YoY Change | |
Intangibles | |
YoY Change | |
Long-Term Investments | |
YoY Change | |
Other Assets | $697.0M |
YoY Change | 175.49% |
Total Long-Term Assets | $5.814B |
YoY Change | -1.84% |
TOTAL ASSETS | |
Total Short-Term Assets | $1.913B |
Total Long-Term Assets | $5.814B |
Total Assets | $7.727B |
YoY Change | 0.46% |
SHORT-TERM LIABILITIES | |
YoY Change | |
Accounts Payable | $936.0M |
YoY Change | 7.96% |
Accrued Expenses | |
YoY Change | |
Deferred Revenue | |
YoY Change | |
Short-Term Debt | $8.000M |
YoY Change | -57.89% |
Long-Term Debt Due | $3.000M |
YoY Change | -50.0% |
Total Short-Term Liabilities | $949.0M |
YoY Change | 6.39% |
LONG-TERM LIABILITIES | |
Long-Term Debt | $2.175B |
YoY Change | -0.73% |
Other Long-Term Liabilities | $917.0M |
YoY Change | 343.0% |
Total Long-Term Liabilities | $2.175B |
YoY Change | -9.3% |
TOTAL LIABILITIES | |
Total Short-Term Liabilities | $949.0M |
Total Long-Term Liabilities | $2.175B |
Total Liabilities | $4.112B |
YoY Change | 24.98% |
SHAREHOLDERS EQUITY | |
Retained Earnings | |
YoY Change | |
Common Stock | |
YoY Change | |
Preferred Stock | |
YoY Change | |
Treasury Stock (at cost) | |
YoY Change | |
Treasury Stock Shares | |
Shareholders Equity | $3.615B |
YoY Change | |
Total Liabilities & Shareholders Equity | $7.727B |
YoY Change | 0.46% |
Cashflow Statement
Concept | 2013 Q3 |
---|---|
OPERATING ACTIVITIES | |
Net Income | $51.00M |
YoY Change | 15.91% |
Depreciation, Depletion And Amortization | $78.00M |
YoY Change | -12.36% |
Cash From Operating Activities | $173.0M |
YoY Change | 30.08% |
INVESTING ACTIVITIES | |
Capital Expenditures | -$89.00M |
YoY Change | 23.61% |
Acquisitions | |
YoY Change | |
Other Investing Activities | $34.00M |
YoY Change | 580.0% |
Cash From Investing Activities | -$55.00M |
YoY Change | -17.91% |
FINANCING ACTIVITIES | |
Cash Dividend Paid | |
YoY Change | |
Common Stock Issuance & Retirement, Net | $54.00M |
YoY Change | |
Debt Paid & Issued, Net | |
YoY Change | |
Cash From Financing Activities | -140.0M |
YoY Change | 97.18% |
NET CHANGE | |
Cash From Operating Activities | 173.0M |
Cash From Investing Activities | -55.00M |
Cash From Financing Activities | -140.0M |
Net Change In Cash | -22.00M |
YoY Change | 340.0% |
FREE CASH FLOW | |
Cash From Operating Activities | $173.0M |
Capital Expenditures | -$89.00M |
Free Cash Flow | $262.0M |
YoY Change | 27.8% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2013Q3 | oc |
Restructuring Charges And Related Items
RestructuringChargesAndRelatedItems
|
-11000000 | USD |
CY2013Q3 | oc |
General Corporate Expense
GeneralCorporateExpense
|
-16000000 | USD |
CY2013Q3 | oc |
Gains Losses Related To Hurricane Sandy
GainsLossesRelatedToHurricaneSandy
|
-2000000 | USD |
CY2012Q3 | oc |
Gains Losses Related To Hurricane Sandy
GainsLossesRelatedToHurricaneSandy
|
0 | USD |
oc |
Gains Losses Related To Hurricane Sandy
GainsLossesRelatedToHurricaneSandy
|
-16000000 | USD | |
oc |
Gains Losses Related To Hurricane Sandy
GainsLossesRelatedToHurricaneSandy
|
0 | USD | |
oc |
Restructuring Charges And Related Items
RestructuringChargesAndRelatedItems
|
-23000000 | USD | |
oc |
Restructuring Charges And Related Items
RestructuringChargesAndRelatedItems
|
-109000000 | USD | |
CY2013Q3 | oc |
Income Loss From Operations Before Interest And Taxes Attributable To Segments
IncomeLossFromOperationsBeforeInterestAndTaxesAttributableToSegments
|
135000000 | USD |
CY2012Q3 | oc |
Income Loss From Operations Before Interest And Taxes Attributable To Segments
IncomeLossFromOperationsBeforeInterestAndTaxesAttributableToSegments
|
97000000 | USD |
oc |
Income Loss From Operations Before Interest And Taxes Attributable To Segments
IncomeLossFromOperationsBeforeInterestAndTaxesAttributableToSegments
|
394000000 | USD | |
oc |
Income Loss From Operations Before Interest And Taxes Attributable To Segments
IncomeLossFromOperationsBeforeInterestAndTaxesAttributableToSegments
|
310000000 | USD | |
CY2012Q3 | oc |
General Corporate Expense
GeneralCorporateExpense
|
-16000000 | USD |
oc |
General Corporate Expense
GeneralCorporateExpense
|
-74000000 | USD | |
oc |
General Corporate Expense
GeneralCorporateExpense
|
-69000000 | USD | |
CY2012Q3 | oc |
Restructuring Charges And Related Items
RestructuringChargesAndRelatedItems
|
-22000000 | USD |
CY2012Q4 | us-gaap |
Derivative Asset Fair Value Net
DerivativeAssetFairValueNet
|
1000000 | USD |
CY2013Q3 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
584000000 | USD |
CY2013Q3 | us-gaap |
Inventory Raw Materials And Supplies
InventoryRawMaterialsAndSupplies
|
250000000 | USD |
CY2012Q4 | us-gaap |
Inventory Raw Materials And Supplies
InventoryRawMaterialsAndSupplies
|
232000000 | USD |
CY2012Q4 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
554000000 | USD |
CY2013Q3 | us-gaap |
Derivative Asset Fair Value Net
DerivativeAssetFairValueNet
|
1000000 | USD |
CY2013Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive
|
22000000 | USD |
CY2013Q3 | us-gaap |
Business Acquisition Purchase Price Allocation Intangible Assets Other Than Goodwill
BusinessAcquisitionPurchasePriceAllocationIntangibleAssetsOtherThanGoodwill
|
19000000 | USD |
us-gaap |
Goodwill Acquired During Period
GoodwillAcquiredDuringPeriod
|
24000000 | USD | |
us-gaap |
Goodwill Translation Adjustments
GoodwillTranslationAdjustments
|
-1000000 | USD | |
CY2013Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
1638000000 | USD |
CY2012Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
1478000000 | USD |
CY2012Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
4381000000 | USD |
CY2013Q3 | oc |
Precious Metals Percentage
PreciousMetalsPercentage
|
0.17 | pure |
CY2012Q4 | oc |
Precious Metals Percentage
PreciousMetalsPercentage
|
0.18 | pure |
CY2013Q3 | oc |
Precious Metals Depletion Percentage
PreciousMetalsDepletionPercentage
|
0.03 | pure |
CY2013Q3 | us-gaap |
Business Acquisition Purchase Price Allocation Goodwill Amount
BusinessAcquisitionPurchasePriceAllocationGoodwillAmount
|
24000000 | USD |
CY2011Q4 | us-gaap |
Business Acquisition Contingent Consideration At Fair Value
BusinessAcquisitionContingentConsiderationAtFairValue
|
52000000 | USD |
CY2013Q3 | us-gaap |
Business Acquisition Contingent Consideration At Fair Value
BusinessAcquisitionContingentConsiderationAtFairValue
|
15000000 | USD |
CY2013Q3 | us-gaap |
Business Acquisition Purchase Price Allocation Current Liabilities Accounts Payable
BusinessAcquisitionPurchasePriceAllocationCurrentLiabilitiesAccountsPayable
|
5000000 | USD |
CY2013Q3 | us-gaap |
Business Acquisition Cost Of Acquired Entity Cash Paid
BusinessAcquisitionCostOfAcquiredEntityCashPaid
|
10000000 | USD |
CY2013Q3 | us-gaap |
Business Acquisition Purchase Price Allocation Other Noncurrent Liabilities
BusinessAcquisitionPurchasePriceAllocationOtherNoncurrentLiabilities
|
8000000 | USD |
oc |
Divestiture Amount Of Consideration Received
DivestitureAmountOfConsiderationReceived
|
17000000 | USD | |
CY2013Q3 | oc |
Gainlossondispositionofassetslow
Gainlossondispositionofassetslow
|
30000000 | USD |
CY2013Q3 | oc |
Gain Loss On Disposition Of Assets High
GainLossOnDispositionOfAssetsHigh
|
40000000 | USD |
CY2013Q3 | oc |
Divestiture Amount Of Future Consideration Receivable Present Value
DivestitureAmountOfFutureConsiderationReceivablePresentValue
|
70000000 | USD |
CY2013Q3 | oc |
Divestitureamountoffutureconsiderationreceivablenextquarter
Divestitureamountoffutureconsiderationreceivablenextquarter
|
18000000 | USD |
CY2013Q3 | oc |
Divestiture Amount Of Future Consideration Receivable
DivestitureAmountOfFutureConsiderationReceivable
|
35000000 | USD |
CY2013Q3 | us-gaap |
Defined Benefit Plan Interest Cost
DefinedBenefitPlanInterestCost
|
16000000 | USD |
CY2013Q3 | us-gaap |
Defined Benefit Plan Service Cost
DefinedBenefitPlanServiceCost
|
2000000 | USD |
CY2012Q3 | us-gaap |
Defined Benefit Plan Net Periodic Benefit Cost
DefinedBenefitPlanNetPeriodicBenefitCost
|
7000000 | USD |
CY2012Q3 | us-gaap |
Defined Benefit Plan Expected Return On Plan Assets
DefinedBenefitPlanExpectedReturnOnPlanAssets
|
22000000 | USD |
CY2012Q3 | us-gaap |
Defined Benefit Plan Amortization Of Gains Losses
DefinedBenefitPlanAmortizationOfGainsLosses
|
-8000000 | USD |
CY2012Q3 | us-gaap |
Defined Benefit Plan Interest Cost
DefinedBenefitPlanInterestCost
|
17000000 | USD |
CY2012Q4 | us-gaap |
Product Warranty Accrual
ProductWarrantyAccrual
|
41000000 | USD |
us-gaap |
Product Warranty Accrual Warranties Issued
ProductWarrantyAccrualWarrantiesIssued
|
18000000 | USD | |
us-gaap |
Product Warranty Accrual Payments
ProductWarrantyAccrualPayments
|
18000000 | USD | |
CY2013Q3 | us-gaap |
Product Warranty Accrual
ProductWarrantyAccrual
|
41000000 | USD |
CY2013Q3 | oc |
Otherexitcost
Otherexitcost
|
3000000 | USD |
oc |
Otherexitcost
Otherexitcost
|
9000000 | USD | |
CY2013Q3 | oc |
Fair Value Adjustment To Debt
FairValueAdjustmentToDebt
|
20000000 | USD |
CY2013Q3 | us-gaap |
Long Term Debt
LongTermDebt
|
2178000000 | USD |
CY2013Q3 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
3000000 | USD |
CY2013Q3 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
2175000000 | USD |
CY2012Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
2076000000 | USD |
CY2012Q4 | oc |
Fair Value Adjustment To Debt
FairValueAdjustmentToDebt
|
26000000 | USD |
CY2012Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
4000000 | USD |
CY2012Q4 | us-gaap |
Long Term Debt
LongTermDebt
|
2080000000 | USD |
us-gaap |
Debt Instrument Issuance Date1
DebtInstrumentIssuanceDate1
|
2012-10-17 | ||
CY2012Q4 | us-gaap |
Short Term Debt Weighted Average Interest Rate
ShortTermDebtWeightedAverageInterestRate
|
0.045 | pure |
CY2013Q3 | us-gaap |
Short Term Debt Weighted Average Interest Rate
ShortTermDebtWeightedAverageInterestRate
|
0.055 | pure |
CY2013Q3 | us-gaap |
Defined Benefit Plan Amortization Of Gains Losses
DefinedBenefitPlanAmortizationOfGainsLosses
|
-5000000 | USD |
CY2013Q3 | us-gaap |
Defined Benefit Plan Net Periodic Benefit Cost
DefinedBenefitPlanNetPeriodicBenefitCost
|
2000000 | USD |
CY2013Q3 | us-gaap |
Defined Benefit Plan Expected Return On Plan Assets
DefinedBenefitPlanExpectedReturnOnPlanAssets
|
21000000 | USD |
CY2012Q3 | us-gaap |
Defined Benefit Plan Service Cost
DefinedBenefitPlanServiceCost
|
4000000 | USD |
us-gaap |
Defined Benefit Plan Amortization Of Gains Losses
DefinedBenefitPlanAmortizationOfGainsLosses
|
-15000000 | USD | |
oc |
Loss From Catastrophes Reported In Cost Of Sales
LossFromCatastrophesReportedInCostOfSales
|
26000000 | USD | |
CY2013Q3 | oc |
Loss From Catastrophes Reported In Other Income Expenses
LossFromCatastrophesReportedInOtherIncomeExpenses
|
9000000 | USD |
CY2013Q3 | oc |
Loss From Catastrophes Reported In Cost Of Sales
LossFromCatastrophesReportedInCostOfSales
|
4000000 | USD |
CY2013Q3 | us-gaap |
Proceeds From Insurance Premiums Collected
ProceedsFromInsurancePremiumsCollected
|
11000000 | USD |
us-gaap |
Defined Benefit Plan Net Periodic Benefit Cost
DefinedBenefitPlanNetPeriodicBenefitCost
|
12000000 | USD | |
us-gaap |
Defined Benefit Plan Service Cost
DefinedBenefitPlanServiceCost
|
11000000 | USD | |
us-gaap |
Defined Benefit Plan Expected Return On Plan Assets
DefinedBenefitPlanExpectedReturnOnPlanAssets
|
63000000 | USD | |
us-gaap |
Defined Benefit Plan Interest Cost
DefinedBenefitPlanInterestCost
|
49000000 | USD | |
us-gaap |
Defined Benefit Plan Amortization Of Gains Losses
DefinedBenefitPlanAmortizationOfGainsLosses
|
-22000000 | USD | |
us-gaap |
Defined Benefit Plan Net Periodic Benefit Cost
DefinedBenefitPlanNetPeriodicBenefitCost
|
23000000 | USD | |
us-gaap |
Defined Benefit Plan Expected Return On Plan Assets
DefinedBenefitPlanExpectedReturnOnPlanAssets
|
65000000 | USD | |
us-gaap |
Defined Benefit Plan Interest Cost
DefinedBenefitPlanInterestCost
|
54000000 | USD | |
us-gaap |
Defined Benefit Plan Service Cost
DefinedBenefitPlanServiceCost
|
12000000 | USD | |
us-gaap |
Defined Benefit Plan Contributions By Employer
DefinedBenefitPlanContributionsByEmployer
|
30000000 | USD | |
CY2013Q3 | us-gaap |
Loss Contingency Estimate Of Possible Loss
LossContingencyEstimateOfPossibleLoss
|
6000000 | USD |
CY2013Q3 | oc |
Environmental Liability Sites
EnvironmentalLiabilitySites
|
20 | Number |
oc |
Loss From Catastrophes Reported In Other Income Expenses
LossFromCatastrophesReportedInOtherIncomeExpenses
|
16000000 | USD | |
us-gaap |
Proceeds From Insurance Premiums Collected
ProceedsFromInsurancePremiumsCollected
|
26000000 | USD | |
CY2013Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Number Of Shares Available For Grant
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAvailableForGrant
|
3400000 | shares |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriod
|
329800 | shares | |
CY2012Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
3025220 | shares |
us-gaap |
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
|
-540725 | shares | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod
|
-56500 | shares | |
CY2013Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
|
2757795 | shares |
CY2012Q4 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
27.78 | |
CY2013Q3 | us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
|
29.52 | |
us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
|
42.16 | ||
us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
|
26.96 | ||
us-gaap |
Share Based Compensation Arrangements By Share Based Payment Award Options Forfeitures In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice
|
34.58 | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Vested In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriodWeightedAverageGrantDateFairValue
|
0.00 | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Vested In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriod
|
0 | shares | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod
|
207050 | 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
|
56.71 | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Forfeited In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsForfeitedInPeriod
|
-40550 | shares | |
CY2013Q3 | us-gaap |
Incremental Common Shares Attributable To Nonvested Shares With Forfeitable Dividends
IncrementalCommonSharesAttributableToNonvestedSharesWithForfeitableDividends
|
400000 | shares |
CY2013Q3 | us-gaap |
Incremental Common Shares Attributable To Call Options And Warrants
IncrementalCommonSharesAttributableToCallOptionsAndWarrants
|
400000 | shares |
CY2013Q3 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
118800000 | shares |
CY2012Q3 | us-gaap |
Incremental Common Shares Attributable To Nonvested Shares With Forfeitable Dividends
IncrementalCommonSharesAttributableToNonvestedSharesWithForfeitableDividends
|
600000 | shares |
CY2012Q3 | us-gaap |
Incremental Common Shares Attributable To Call Options And Warrants
IncrementalCommonSharesAttributableToCallOptionsAndWarrants
|
300000 | shares |
CY2012Q3 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
118800000 | shares |
us-gaap |
Incremental Common Shares Attributable To Nonvested Shares With Forfeitable Dividends
IncrementalCommonSharesAttributableToNonvestedSharesWithForfeitableDividends
|
400000 | shares | |
us-gaap |
Incremental Common Shares Attributable To Call Options And Warrants
IncrementalCommonSharesAttributableToCallOptionsAndWarrants
|
500000 | shares | |
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
119300000 | shares | |
us-gaap |
Incremental Common Shares Attributable To Nonvested Shares With Forfeitable Dividends
IncrementalCommonSharesAttributableToNonvestedSharesWithForfeitableDividends
|
500000 | shares | |
us-gaap |
Incremental Common Shares Attributable To Call Options And Warrants
IncrementalCommonSharesAttributableToCallOptionsAndWarrants
|
300000 | shares | |
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
120600000 | shares | |
us-gaap |
Treasury Stock Shares Acquired
TreasuryStockSharesAcquired
|
1400000 | shares | |
CY2013Q3 | us-gaap |
Stock Repurchase Program Remaining Number Of Shares Authorized To Be Repurchased
StockRepurchaseProgramRemainingNumberOfSharesAuthorizedToBeRepurchased
|
8600000 | shares |
CY2013Q3 | us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
54000000 | USD |
CY2013Q3 | us-gaap |
Derivative Financial Instruments Liabilities Fair Value Disclosure
DerivativeFinancialInstrumentsLiabilitiesFairValueDisclosure
|
-3000000 | USD |
CY2013Q3 | us-gaap |
Liabilities Fair Value Disclosure
LiabilitiesFairValueDisclosure
|
-3000000 | USD |
us-gaap |
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
|
71000000 | USD | |
CY2012Q3 | us-gaap |
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
|
-14000000 | USD |
CY2012Q4 | us-gaap |
Cash And Cash Equivalents Fair Value Disclosure
CashAndCashEquivalentsFairValueDisclosure
|
1000000 | USD |
CY2012Q4 | oc |
Term Deposits Fair Value Disclosure
TermDepositsFairValueDisclosure
|
1000000 | USD |
CY2012Q4 | us-gaap |
Derivative Assets
DerivativeAssets
|
1000000 | USD |
CY2012Q4 | us-gaap |
Assets Fair Value Disclosure
AssetsFairValueDisclosure
|
3000000 | USD |
CY2012Q4 | us-gaap |
Derivative Financial Instruments Liabilities Fair Value Disclosure
DerivativeFinancialInstrumentsLiabilitiesFairValueDisclosure
|
-4000000 | USD |
CY2012Q4 | us-gaap |
Liabilities Fair Value Disclosure
LiabilitiesFairValueDisclosure
|
-4000000 | USD |
CY2013Q3 | us-gaap |
Cash And Cash Equivalents Fair Value Disclosure
CashAndCashEquivalentsFairValueDisclosure
|
18000000 | USD |
CY2013Q3 | oc |
Term Deposits Fair Value Disclosure
TermDepositsFairValueDisclosure
|
2000000 | USD |
CY2013Q3 | us-gaap |
Derivative Assets
DerivativeAssets
|
1000000 | USD |
CY2013Q3 | us-gaap |
Assets Fair Value Disclosure
AssetsFairValueDisclosure
|
21000000 | USD |
CY2013Q3 | us-gaap |
Long Term Debt Fair Value
LongTermDebtFairValue
|
370000000 | USD |
CY2012Q4 | us-gaap |
Long Term Debt Fair Value
LongTermDebtFairValue
|
268000000 | USD |
CY2013Q3 | us-gaap |
Notes Receivable Fair Value Disclosure
NotesReceivableFairValueDisclosure
|
10000000 | USD |
CY2012Q4 | us-gaap |
Notes Receivable Fair Value Disclosure
NotesReceivableFairValueDisclosure
|
53000000 | USD |
CY2013Q3 | us-gaap |
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
|
26000000 | USD |
us-gaap |
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
|
8000000 | USD | |
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.37 | pure | |
CY2012Q3 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
-0.47 | pure |
CY2013Q3 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.34 | pure |
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.17 | pure | |
CY2013Q2 | us-gaap |
Accumulated Other Comprehensive Income Loss Cumulative Changes In Net Gain Loss From Cash Flow Hedges Effect Net Of Tax
AccumulatedOtherComprehensiveIncomeLossCumulativeChangesInNetGainLossFromCashFlowHedgesEffectNetOfTax
|
-1000000 | USD |
CY2012Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Cumulative Changes In Net Gain Loss From Cash Flow Hedges Effect Net Of Tax
AccumulatedOtherComprehensiveIncomeLossCumulativeChangesInNetGainLossFromCashFlowHedgesEffectNetOfTax
|
-1000000 | USD |
CY2013Q3 | us-gaap |
Other Comprehensive Income Unrealized Gain Loss On Derivatives Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodNetOfTax
|
-1000000 | USD |
us-gaap |
Other Comprehensive Income Unrealized Gain Loss On Derivatives Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodNetOfTax
|
-2000000 | USD | |
CY2013Q3 | us-gaap |
Other Comprehensive Income Loss Reclassification Adjustment On Derivatives Included In Net Income Net Of Tax
OtherComprehensiveIncomeLossReclassificationAdjustmentOnDerivativesIncludedInNetIncomeNetOfTax
|
1000000 | USD |
us-gaap |
Other Comprehensive Income Loss Reclassification Adjustment On Derivatives Included In Net Income Net Of Tax
OtherComprehensiveIncomeLossReclassificationAdjustmentOnDerivativesIncludedInNetIncomeNetOfTax
|
2000000 | USD | |
CY2013Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Cumulative Changes In Net Gain Loss From Cash Flow Hedges Effect Net Of Tax
AccumulatedOtherComprehensiveIncomeLossCumulativeChangesInNetGainLossFromCashFlowHedgesEffectNetOfTax
|
-1000000 | USD |
CY2013Q2 | us-gaap |
Accumulated Other Comprehensive Income Loss Defined Benefit Pension And Other Postretirement Plans Net Of Tax
AccumulatedOtherComprehensiveIncomeLossDefinedBenefitPensionAndOtherPostretirementPlansNetOfTax
|
-270000000 | USD |
CY2013Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Defined Benefit Pension And Other Postretirement Plans Net Of Tax
AccumulatedOtherComprehensiveIncomeLossDefinedBenefitPensionAndOtherPostretirementPlansNetOfTax
|
-268000000 | USD |
CY2012Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Defined Benefit Pension And Other Postretirement Plans Net Of Tax
AccumulatedOtherComprehensiveIncomeLossDefinedBenefitPensionAndOtherPostretirementPlansNetOfTax
|
-279000000 | USD |
CY2013Q3 | oc |
Othercomprehensiveincometranslationimpactonnonusplansnetoftax
Othercomprehensiveincometranslationimpactonnonusplansnetoftax
|
0 | USD |
oc |
Othercomprehensiveincometranslationimpactonnonusplansnetoftax
Othercomprehensiveincometranslationimpactonnonusplansnetoftax
|
2000000 | USD | |
us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax
|
-30000000 | USD | |
CY2013Q3 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Reclassification Adjustment Realized Upon Sale Or Liquidation Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationReclassificationAdjustmentRealizedUponSaleOrLiquidationNetOfTax
|
0 | USD |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Reclassification Adjustment Realized Upon Sale Or Liquidation Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationReclassificationAdjustmentRealizedUponSaleOrLiquidationNetOfTax
|
0 | USD | |
CY2013Q3 | us-gaap |
Other Comprehensive Income Reclassification Of Defined Benefit Plans Net Gain Loss Recognized In Net Periodic Benefit Cost Net Of Tax
OtherComprehensiveIncomeReclassificationOfDefinedBenefitPlansNetGainLossRecognizedInNetPeriodicBenefitCostNetOfTax
|
2000000 | USD |
us-gaap |
Other Comprehensive Income Reclassification Of Defined Benefit Plans Net Gain Loss Recognized In Net Periodic Benefit Cost Net Of Tax
OtherComprehensiveIncomeReclassificationOfDefinedBenefitPlansNetGainLossRecognizedInNetPeriodicBenefitCostNetOfTax
|
9000000 | USD | |
CY2013Q2 | oc |
Accumulatedothercomprehensiveincomelossaocivaluation
Accumulatedothercomprehensiveincomelossaocivaluation
|
-113000000 | USD |
CY2013Q3 | oc |
Accumulatedothercomprehensiveincomelossaocivaluation
Accumulatedothercomprehensiveincomelossaocivaluation
|
-113000000 | USD |
CY2012Q4 | oc |
Accumulatedothercomprehensiveincomelossaocivaluation
Accumulatedothercomprehensiveincomelossaocivaluation
|
-114000000 | USD |
CY2013Q3 | oc |
Othercomprehensiveincomelossaocivaluationnetoftax
Othercomprehensiveincomelossaocivaluationnetoftax
|
0 | USD |
oc |
Othercomprehensiveincomelossaocivaluationnetoftax
Othercomprehensiveincomelossaocivaluationnetoftax
|
1000000 | USD | |
CY2013Q3 | oc |
Othercomprehensiveincomelossreclassificationaocivaluation
Othercomprehensiveincomelossreclassificationaocivaluation
|
0 | USD |
oc |
Othercomprehensiveincomelossreclassificationaocivaluation
Othercomprehensiveincomelossreclassificationaocivaluation
|
0 | USD | |
oc |
Othercomprehensiveincometranslationimpact
Othercomprehensiveincometranslationimpact
|
1000000 | USD | |
CY2013Q3 | oc |
Othercomprehensiveincometranslationimpact
Othercomprehensiveincometranslationimpact
|
0 | USD |
CY2013Q2 | us-gaap |
Accumulated Other Comprehensive Income Loss Foreign Currency Translation Adjustment Net Of Tax
AccumulatedOtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentNetOfTax
|
-15000000 | USD |
CY2013Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Foreign Currency Translation Adjustment Net Of Tax
AccumulatedOtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentNetOfTax
|
0 | USD |
CY2012Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Foreign Currency Translation Adjustment Net Of Tax
AccumulatedOtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentNetOfTax
|
30000000 | USD |
CY2013Q3 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax
|
15000000 | USD |