2016 Q1 Form 10-Q Financial Statement
#000082922416000062 Filed on April 26, 2016
Income Statement
Concept | 2016 Q1 | 2015 Q3 | 2015 Q1 |
---|---|---|---|
Revenue | $4.993B | $4.915B | $4.564B |
YoY Change | 9.42% | 17.56% | 17.8% |
Cost Of Revenue | $2.010B | $3.361B | $1.860B |
YoY Change | 8.09% | 16.9% | 14.15% |
Gross Profit | $2.983B | $1.554B | $2.704B |
YoY Change | 10.33% | 19.0% | 20.45% |
Gross Profit Margin | 59.74% | 31.61% | 59.25% |
Selling, General & Admin | $330.5M | $303.9M | $305.9M |
YoY Change | 8.04% | 27.31% | 27.14% |
% of Gross Profit | 11.08% | 19.56% | 11.31% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $262.0M | $241.0M | $228.0M |
YoY Change | 14.91% | 24.23% | 23.91% |
% of Gross Profit | 8.78% | 15.51% | 8.43% |
Operating Expenses | $717.9M | $666.1M | $656.5M |
YoY Change | 9.35% | 24.48% | 24.86% |
Operating Profit | $864.2M | $969.4M | $777.5M |
YoY Change | 11.15% | 13.39% | 20.71% |
Interest Expense | $18.30M | $70.10M | $16.90M |
YoY Change | 8.28% | -54.39% | 1.2% |
% of Operating Profit | 2.12% | 7.23% | 2.17% |
Other Income/Expense, Net | |||
YoY Change | |||
Pretax Income | $860.4M | $896.5M | $761.9M |
YoY Change | 12.93% | -2.99% | 18.09% |
Income Tax | $285.4M | $244.0M | $266.3M |
% Of Pretax Income | 33.17% | 27.22% | 34.95% |
Net Earnings | $575.1M | $652.5M | $494.9M |
YoY Change | 16.21% | 10.99% | 15.9% |
Net Earnings / Revenue | 11.52% | 13.28% | 10.84% |
Basic Earnings Per Share | $0.39 | $0.33 | |
Diluted Earnings Per Share | $0.39 | $0.43 | $0.33 |
COMMON SHARES | |||
Basic Shares Outstanding | 1.472B shares | 1.484B shares | 1.501B shares |
Diluted Shares Outstanding | 1.487B shares | 1.517B shares |
Balance Sheet
Concept | 2016 Q1 | 2015 Q3 | 2015 Q1 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $1.418B | $1.611B | $1.850B |
YoY Change | -23.35% | -12.64% | 24.16% |
Cash & Equivalents | $1.294B | $1.530B | $1.750B |
Short-Term Investments | $123.0M | $81.00M | $99.00M |
Other Short-Term Assets | $429.0M | $334.0M | $679.0M |
YoY Change | -36.82% | -44.61% | 24.59% |
Inventory | $1.293B | $1.306B | $1.061B |
Prepaid Expenses | |||
Receivables | $743.7M | $719.0M | $655.6M |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $3.884B | $3.971B | $4.245B |
YoY Change | -8.52% | -4.74% | 18.62% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $4.247B | $4.088B | $3.898B |
YoY Change | 8.96% | 16.18% | 18.9% |
Goodwill | $1.625B | $1.575B | $1.592B |
YoY Change | 2.06% | 84.0% | 84.97% |
Intangibles | $515.2M | $520.4M | $547.0M |
YoY Change | -5.81% | 90.27% | 97.33% |
Long-Term Investments | $937.0M | $306.4M | $662.0M |
YoY Change | 41.54% | -34.71% | -31.26% |
Other Assets | $401.2M | $415.9M | $395.2M |
YoY Change | 1.52% | 109.1% | 101.74% |
Total Long-Term Assets | $8.636B | $8.445B | $7.945B |
YoY Change | 8.69% | 28.27% | 21.9% |
TOTAL ASSETS | |||
Total Short-Term Assets | $3.884B | $3.971B | $4.245B |
Total Long-Term Assets | $8.636B | $8.445B | $7.945B |
Total Assets | $12.52B | $12.42B | $12.19B |
YoY Change | 2.7% | 15.47% | 20.74% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $662.7M | $684.2M | $601.3M |
YoY Change | 10.21% | 28.2% | 27.23% |
Accrued Expenses | $1.696B | $1.755B | $1.686B |
YoY Change | 0.58% | 15.91% | 33.79% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $149.1M | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $399.8M | $0.00 | |
YoY Change | |||
Total Short-Term Liabilities | $4.351B | $3.648B | $3.521B |
YoY Change | 23.57% | 20.05% | 28.82% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $2.448B | $2.348B | $2.049B |
YoY Change | 19.48% | 14.61% | 0.02% |
Other Long-Term Liabilities | $624.2M | $600.9M | $610.3M |
YoY Change | 2.28% | 53.21% | 65.66% |
Total Long-Term Liabilities | $3.072B | $2.948B | $2.659B |
YoY Change | 15.53% | 20.81% | 10.03% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $4.351B | $3.648B | $3.521B |
Total Long-Term Liabilities | $3.072B | $2.948B | $2.659B |
Total Liabilities | $7.423B | $6.597B | $6.180B |
YoY Change | 20.11% | 20.39% | 20.0% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | $5.241B | $5.975B | $6.083B |
YoY Change | -13.84% | 14.75% | 29.28% |
Common Stock | $42.60M | $42.60M | $42.60M |
YoY Change | 0.0% | 6.23% | -75.71% |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $5.095B | $5.818B | $6.009B |
YoY Change | |||
Total Liabilities & Shareholders Equity | $12.52B | $12.42B | $12.19B |
YoY Change | 2.7% | 15.47% | 20.74% |
Cashflow Statement
Concept | 2016 Q1 | 2015 Q3 | 2015 Q1 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $575.1M | $652.5M | $494.9M |
YoY Change | 16.21% | 10.99% | 15.9% |
Depreciation, Depletion And Amortization | $262.0M | $241.0M | $228.0M |
YoY Change | 14.91% | 24.23% | 23.91% |
Cash From Operating Activities | $550.0M | $970.0M | $576.0M |
YoY Change | -4.51% | 30.9% | 37.8% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$336.0M | -$360.0M | -$315.0M |
YoY Change | 6.67% | 2.86% | 27.02% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | -$257.0M | $132.0M | -$35.00M |
YoY Change | 634.29% | -79.85% | -67.59% |
Cash From Investing Activities | -$593.0M | -$228.0M | -$350.0M |
YoY Change | 69.43% | -174.75% | -1.69% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -934.0M | -1.260B | -307.0M |
YoY Change | 204.23% | 285.32% | -25.49% |
NET CHANGE | |||
Cash From Operating Activities | 550.0M | 970.0M | 576.0M |
Cash From Investing Activities | -593.0M | -228.0M | -350.0M |
Cash From Financing Activities | -934.0M | -1.260B | -307.0M |
Net Change In Cash | -977.0M | -518.0M | -81.00M |
YoY Change | 1106.17% | -172.04% | -76.86% |
FREE CASH FLOW | |||
Cash From Operating Activities | $550.0M | $970.0M | $576.0M |
Capital Expenditures | -$336.0M | -$360.0M | -$315.0M |
Free Cash Flow | $886.0M | $1.330B | $891.0M |
YoY Change | -0.56% | 21.91% | 33.78% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
dei |
Document Type
DocumentType
|
10-Q | ||
us-gaap |
Proceeds From Issuance Of Commercial Paper
ProceedsFromIssuanceOfCommercialPaper
|
0 | USD | |
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--10-02 | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2016-03-27 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q2 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2016 | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0000829224 | ||
CY2016Q2 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
1464900000 | shares |
dei |
Entity Filer Category
EntityFilerCategory
|
Large Accelerated Filer | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
STARBUCKS CORP | ||
dei |
Trading Symbol
TradingSymbol
|
SBUX | ||
CY2015Q3 | sbux |
Accrued Occupancy Costs
AccruedOccupancyCosts
|
137200000 | USD |
CY2016Q1 | sbux |
Accrued Occupancy Costs
AccruedOccupancyCosts
|
145000000 | USD |
sbux |
Gainresultingfromacquisitionsaleofequityinjointventuresandcertainretailoperations
Gainresultingfromacquisitionsaleofequityinjointventuresandcertainretailoperations
|
390600000 | USD | |
sbux |
Gainresultingfromacquisitionsaleofequityinjointventuresandcertainretailoperations
Gainresultingfromacquisitionsaleofequityinjointventuresandcertainretailoperations
|
600000 | USD | |
sbux |
Income Lossfrom Equity Method Investments1
IncomeLossfromEquityMethodInvestments1
|
76900000 | USD | |
sbux |
Income Lossfrom Equity Method Investments1
IncomeLossfromEquityMethodInvestments1
|
96500000 | USD | |
sbux |
Other Comprehensive Income Unrealized Gain Loss On Derivatives And Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesAndSecuritiesArisingDuringPeriodNetOfTax
|
-800000 | USD | |
sbux |
Other Comprehensive Income Unrealized Gain Loss On Derivatives And Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesAndSecuritiesArisingDuringPeriodNetOfTax
|
-26400000 | USD | |
CY2015Q1 | sbux |
Roasted Coffee Inventory
RoastedCoffeeInventory
|
213500000 | USD |
CY2015Q3 | sbux |
Roasted Coffee Inventory
RoastedCoffeeInventory
|
279700000 | USD |
CY2016Q1 | sbux |
Roasted Coffee Inventory
RoastedCoffeeInventory
|
261800000 | USD |
CY2016Q2 | sbux |
Stock Repurchase Program Additional Numberof Shares Authorizedtobe Repurchased
StockRepurchaseProgramAdditionalNumberofSharesAuthorizedtobeRepurchased
|
100000000 | shares |
CY2015Q1 | sbux |
Store Operating Expenses
StoreOperatingExpenses
|
1324600000 | USD |
sbux |
Store Operating Expenses
StoreOperatingExpenses
|
2640100000 | USD | |
CY2016Q1 | sbux |
Store Operating Expenses
StoreOperatingExpenses
|
1466400000 | USD |
sbux |
Store Operating Expenses
StoreOperatingExpenses
|
2972600000 | USD | |
CY2015Q1 | sbux |
Unroasted Coffee Inventory
UnroastedCoffeeInventory
|
470500000 | USD |
CY2015Q3 | sbux |
Unroasted Coffee Inventory
UnroastedCoffeeInventory
|
529400000 | USD |
CY2016Q1 | sbux |
Unroasted Coffee Inventory
UnroastedCoffeeInventory
|
585500000 | USD |
CY2015Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
684200000 | USD |
CY2016Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
662700000 | USD |
CY2015Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
719000000 | USD |
CY2016Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
743700000 | USD |
CY2015Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
1755300000 | USD |
CY2016Q1 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
1695700000 | USD |
CY2015Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
5553500000 | USD |
CY2016Q1 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
5843800000 | USD |
CY2015Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-199400000 | USD |
CY2016Q1 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-189200000 | USD |
CY2015Q3 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
41100000 | USD |
CY2016Q1 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
41100000 | USD |
us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
105200000 | USD | |
us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
109500000 | USD | |
CY2015Q1 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
52300000 | USD |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
104200000 | USD | |
CY2016Q1 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
51300000 | USD |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
108600000 | USD | |
CY2015Q3 | us-gaap |
Assets
Assets
|
12416300000 | USD |
CY2016Q1 | us-gaap |
Assets
Assets
|
12519400000 | USD |
CY2015Q3 | us-gaap |
Assets Current
AssetsCurrent
|
3971000000 | USD |
CY2016Q1 | us-gaap |
Assets Current
AssetsCurrent
|
3883500000 | USD |
CY2015Q3 | us-gaap |
Assets Fair Value Disclosure
AssetsFairValueDisclosure
|
2029400000 | USD |
CY2016Q1 | us-gaap |
Assets Fair Value Disclosure
AssetsFairValueDisclosure
|
2071300000 | USD |
CY2015Q3 | us-gaap |
Available For Sale Securities Noncurrent
AvailableForSaleSecuritiesNoncurrent
|
312500000 | USD |
CY2016Q1 | us-gaap |
Available For Sale Securities Noncurrent
AvailableForSaleSecuritiesNoncurrent
|
605000000 | USD |
CY2015Q1 | us-gaap |
Business Combination Step Acquisition Equity Interest In Acquiree Remeasurement Gain
BusinessCombinationStepAcquisitionEquityInterestInAcquireeRemeasurementGain
|
0 | USD |
us-gaap |
Business Combination Step Acquisition Equity Interest In Acquiree Remeasurement Gain
BusinessCombinationStepAcquisitionEquityInterestInAcquireeRemeasurementGain
|
390600000 | USD | |
CY2016Q1 | us-gaap |
Business Combination Step Acquisition Equity Interest In Acquiree Remeasurement Gain
BusinessCombinationStepAcquisitionEquityInterestInAcquireeRemeasurementGain
|
0 | USD |
us-gaap |
Business Combination Step Acquisition Equity Interest In Acquiree Remeasurement Gain
BusinessCombinationStepAcquisitionEquityInterestInAcquireeRemeasurementGain
|
0 | USD | |
CY2014Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1708400000 | USD |
CY2015Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1750400000 | USD |
CY2015Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1530100000 | USD |
CY2016Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1294400000 | USD |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
42000000 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-235700000 | USD | |
CY2015Q1 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.16 | |
us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.32 | ||
CY2016Q1 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.20 | |
us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.4 | ||
CY2015Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2016Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2015Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
2400000000 | shares |
CY2016Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
2400000000 | shares |
CY2015Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
1485100000 | shares |
CY2016Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
1464500000 | shares |
CY2015Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
1485100000 | shares |
CY2016Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
1464500000 | shares |
CY2015Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
1500000 | USD |
CY2016Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
1500000 | USD |
CY2015Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
506100000 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
1367200000 | USD | |
CY2016Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
611000000 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
1272800000 | USD | |
CY2015Q1 | us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
1400000 | USD |
us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
-29000000 | USD | |
CY2016Q1 | us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
-100000 | USD |
us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
0 | USD | |
CY2015Q1 | us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
507500000 | USD |
us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
1338200000 | USD | |
CY2016Q1 | us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
610900000 | USD |
us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
1272800000 | USD | |
CY2015Q1 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
1859800000 | USD |
us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
3851000000 | USD | |
CY2016Q1 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
2010300000 | USD |
us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
4196500000 | USD | |
CY2015Q1 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
3840900000 | USD |
CY2015Q3 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
2350000000 | USD |
us-gaap |
Costs And Expenses
CostsAndExpenses
|
7781400000 | USD | |
CY2016Q1 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
4194600000 | USD |
us-gaap |
Costs And Expenses
CostsAndExpenses
|
8574200000 | USD | |
CY2016Q1 | us-gaap |
Debt Instrument Carrying Amount
DebtInstrumentCarryingAmount
|
2850000000 | USD |
CY2016Q1 | us-gaap |
Debt Instrument Covenant Compliance
DebtInstrumentCovenantCompliance
|
The indentures under which the above notes were issued also require us to maintain compliance with certain covenants, including limits on future liens and sale and leaseback transactions on certain material properties. As of March 27, 2016, we were in compliance with all applicable covenants. | |
CY2015Q3 | us-gaap |
Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
|
2500000 | USD |
CY2016Q1 | us-gaap |
Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
|
2600000 | USD |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
60000000 | USD | |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
260200000 | USD | |
CY2015Q3 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
983800000 | USD |
CY2016Q1 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
1203500000 | USD |
CY2015Q3 | us-gaap |
Deferred Tax Assets Liabilities Net Noncurrent
DeferredTaxAssetsLiabilitiesNetNoncurrent
|
1180800000 | USD |
CY2016Q1 | us-gaap |
Deferred Tax Assets Liabilities Net Noncurrent
DeferredTaxAssetsLiabilitiesNetNoncurrent
|
910200000 | USD |
CY2015Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
217100000 | USD |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
423100000 | USD | |
CY2016Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
247800000 | USD |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
483300000 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
444200000 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
509300000 | USD | |
CY2015Q3 | us-gaap |
Derivative Liabilities
DerivativeLiabilities
|
33700000 | USD |
CY2016Q1 | us-gaap |
Derivative Liabilities
DerivativeLiabilities
|
61500000 | USD |
CY2016Q1 | us-gaap |
Dividend Payable Date To Be Paid Day Month And Year
DividendPayableDateToBePaidDayMonthAndYear
|
2016-05-20 | |
us-gaap |
Dividends Cash
DividendsCash
|
479900000 | USD | |
us-gaap |
Dividends Cash
DividendsCash
|
587800000 | USD | |
CY2016Q1 | us-gaap |
Dividends Payable Amount Per Share
DividendsPayableAmountPerShare
|
0.20 | |
CY2015Q3 | us-gaap |
Dividends Payable Current
DividendsPayableCurrent
|
297000000 | USD |
CY2016Q1 | us-gaap |
Dividends Payable Current
DividendsPayableCurrent
|
292900000 | USD |
CY2016Q1 | us-gaap |
Dividends Payable Date Of Record Day Month And Year
DividendsPayableDateOfRecordDayMonthAndYear
|
2016-05-05 | |
CY2015Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.33 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.99 | ||
CY2016Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.39 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.85 | ||
CY2015Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.33 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.97 | ||
CY2016Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.39 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.84 | ||
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
-110700000 | USD | |
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
-5400000 | USD | |
CY2015Q3 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
522300000 | USD |
CY2016Q1 | us-gaap |
Employee Related Liabilities Current
EmployeeRelatedLiabilitiesCurrent
|
474000000 | USD |
us-gaap |
Equity Method Investment Dividends Or Distributions
EquityMethodInvestmentDividendsOrDistributions
|
57900000 | USD | |
us-gaap |
Equity Method Investment Dividends Or Distributions
EquityMethodInvestmentDividendsOrDistributions
|
102800000 | USD | |
us-gaap |
Excess Tax Benefit From Share Based Compensation Financing Activities
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
|
78000000 | USD | |
us-gaap |
Excess Tax Benefit From Share Based Compensation Financing Activities
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
|
89300000 | USD | |
us-gaap |
Excess Tax Benefit From Share Based Compensation Operating Activities
ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
|
78000000 | USD | |
us-gaap |
Excess Tax Benefit From Share Based Compensation Operating Activities
ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
|
89300000 | USD | |
CY2015Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
305900000 | USD |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
604300000 | USD | |
CY2016Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
330500000 | USD |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
636000000 | USD | |
CY2015Q3 | us-gaap |
Goodwill
Goodwill
|
1575400000 | USD |
CY2016Q1 | us-gaap |
Goodwill
Goodwill
|
1625000000 | USD |
CY2015Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
761900000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
2061600000 | USD | |
CY2016Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
860400000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
1910000000 | USD | |
CY2015Q1 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
54900000 | USD |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
107700000 | USD | |
CY2016Q1 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
65600000 | USD |
us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
129700000 | USD | |
CY2015Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
266300000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
581200000 | USD | |
CY2016Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
285400000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
647400000 | USD | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
612800000 | USD | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
458100000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
48200000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-17200000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
14100000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
39800000 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
121900000 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
23100000 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
200100000 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
216200000 | USD | |
us-gaap |
Increase Decrease In Income Taxes Payable Net Of Income Taxes Receivable
IncreaseDecreaseInIncomeTaxesPayableNetOfIncomeTaxesReceivable
|
-56500000 | USD | |
us-gaap |
Increase Decrease In Income Taxes Payable Net Of Income Taxes Receivable
IncreaseDecreaseInIncomeTaxesPayableNetOfIncomeTaxesReceivable
|
-69900000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-39600000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-15300000 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-32800000 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
23800000 | USD | |
CY2015Q3 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
520400000 | USD |
CY2016Q1 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
515200000 | USD |
CY2015Q1 | us-gaap |
Interest And Other Income
InterestAndOtherIncome
|
1300000 | USD |
us-gaap |
Interest And Other Income
InterestAndOtherIncome
|
11100000 | USD | |
CY2016Q1 | us-gaap |
Interest And Other Income
InterestAndOtherIncome
|
14500000 | USD |
us-gaap |
Interest And Other Income
InterestAndOtherIncome
|
22500000 | USD | |
CY2015Q1 | us-gaap |
Interest Expense
InterestExpense
|
16900000 | USD |
us-gaap |
Interest Expense
InterestExpense
|
33200000 | USD | |
CY2016Q1 | us-gaap |
Interest Expense
InterestExpense
|
18300000 | USD |
us-gaap |
Interest Expense
InterestExpense
|
34800000 | USD | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
36900000 | USD | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
34400000 | USD | |
CY2015Q1 | us-gaap |
Inventory Net
InventoryNet
|
1061100000 | USD |
CY2015Q3 | us-gaap |
Inventory Net
InventoryNet
|
1306400000 | USD |
CY2016Q1 | us-gaap |
Inventory Net
InventoryNet
|
1293100000 | USD |
CY2015Q3 | us-gaap |
Investments In Affiliates Subsidiaries Associates And Joint Ventures
InvestmentsInAffiliatesSubsidiariesAssociatesAndJointVentures
|
352000000 | USD |
CY2016Q1 | us-gaap |
Investments In Affiliates Subsidiaries Associates And Joint Ventures
InvestmentsInAffiliatesSubsidiariesAssociatesAndJointVentures
|
332400000 | USD |
CY2015Q3 | us-gaap |
Liabilities
Liabilities
|
6596500000 | USD |
CY2016Q1 | us-gaap |
Liabilities
Liabilities
|
7423000000 | USD |
CY2015Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
12416300000 | USD |
CY2016Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
12519400000 | USD |
CY2015Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
3648100000 | USD |
CY2016Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
4351200000 | USD |
CY2015Q3 | us-gaap |
Long Term Debt
LongTermDebt
|
2347500000 | USD |
CY2016Q1 | us-gaap |
Long Term Debt
LongTermDebt
|
2847400000 | USD |
CY2015Q3 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
0 | USD |
CY2016Q1 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
399800000 | USD |
CY2015Q3 | us-gaap |
Long Term Debt Fair Value
LongTermDebtFairValue
|
2402000000 | USD |
CY2016Q1 | us-gaap |
Long Term Debt Fair Value
LongTermDebtFairValue
|
2970000000 | USD |
CY2016Q1 | us-gaap |
Long Term Debt Maturities Repayments Of Principal After Year Five
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive
|
2100000000 | USD |
CY2016Q1 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Five
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive
|
0 | USD |
CY2016Q1 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Four
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour
|
350000000 | USD |
CY2016Q1 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Three
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree
|
0 | USD |
CY2016Q1 | us-gaap |
Long Term Debt Maturities Repayments Of Principal In Year Two
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo
|
400000000 | USD |
CY2016Q1 | us-gaap |
Long Term Debt Maturities Repayments Of Principal Remainder Of Fiscal Year
LongTermDebtMaturitiesRepaymentsOfPrincipalRemainderOfFiscalYear
|
0 | USD |
CY2015Q3 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
2347500000 | USD |
CY2016Q1 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
2447600000 | USD |
CY2015Q3 | us-gaap |
Minority Interest
MinorityInterest
|
1800000 | USD |
CY2016Q1 | us-gaap |
Minority Interest
MinorityInterest
|
1800000 | USD |
us-gaap |
Minority Interest Decrease From Redemptions
MinorityInterestDecreaseFromRedemptions
|
411100000 | USD | |
us-gaap |
Minority Interest Decrease From Redemptions
MinorityInterestDecreaseFromRedemptions
|
0 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-975400000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-1463000000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-872800000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-952800000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
2000900000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
2185500000 | USD | |
CY2015Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
494900000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
1478300000 | USD | |
CY2016Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
575100000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
1262600000 | USD | |
CY2015Q1 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
700000 | USD |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
2100000 | USD | |
CY2016Q1 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
-100000 | USD |
us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
0 | USD | |
us-gaap |
Noncontrolling Interest Increase From Business Combination
NoncontrollingInterestIncreaseFromBusinessCombination
|
411100000 | USD | |
us-gaap |
Noncontrolling Interest Increase From Business Combination
NoncontrollingInterestIncreaseFromBusinessCombination
|
0 | USD | |
CY2015Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
777500000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
1693100000 | USD | |
CY2016Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
864200000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
1922300000 | USD | |
CY2015Q3 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
539800000 | USD |
CY2016Q1 | us-gaap |
Other Accrued Liabilities Current
OtherAccruedLiabilitiesCurrent
|
599000000 | USD |
CY2015Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
415900000 | USD |
CY2016Q1 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
401200000 | USD |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-141400000 | USD | |
us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
36600000 | USD | |
CY2015Q1 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
11900000 | USD |
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-142200000 | USD | |
CY2016Q1 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
35900000 | USD |
us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
10200000 | USD | |
CY2015Q1 | us-gaap |
Other Cost And Expense Operating
OtherCostAndExpenseOperating
|
133500000 | USD |
us-gaap |
Other Cost And Expense Operating
OtherCostAndExpenseOperating
|
262900000 | USD | |
CY2016Q1 | us-gaap |
Other Cost And Expense Operating
OtherCostAndExpenseOperating
|
139600000 | USD |
us-gaap |
Other Cost And Expense Operating
OtherCostAndExpenseOperating
|
285800000 | USD | |
CY2015Q1 | us-gaap |
Other Inventory Net Of Reserves
OtherInventoryNetOfReserves
|
166600000 | USD |
CY2015Q3 | us-gaap |
Other Inventory Net Of Reserves
OtherInventoryNetOfReserves
|
179000000 | USD |
CY2016Q1 | us-gaap |
Other Inventory Net Of Reserves
OtherInventoryNetOfReserves
|
190800000 | USD |
CY2015Q3 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
600900000 | USD |
CY2016Q1 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
624200000 | USD |
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
-27700000 | USD | |
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
-24500000 | USD | |
us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
17900000 | USD | |
us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
-12100000 | USD | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
346400000 | USD | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
1584500000 | USD | |
us-gaap |
Payments Of Dividends
PaymentsOfDividends
|
479600000 | USD | |
us-gaap |
Payments Of Dividends
PaymentsOfDividends
|
591800000 | USD | |
us-gaap |
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
73200000 | USD | |
us-gaap |
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
|
103600000 | USD | |
us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
284300000 | USD | |
us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
0 | USD | |
us-gaap |
Payments To Acquire Investments
PaymentsToAcquireInvestments
|
282000000 | USD | |
us-gaap |
Payments To Acquire Investments
PaymentsToAcquireInvestments
|
579000000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
606600000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
668200000 | USD | |
us-gaap |
Payments To Minority Shareholders
PaymentsToMinorityShareholders
|
257600000 | USD | |
us-gaap |
Payments To Minority Shareholders
PaymentsToMinorityShareholders
|
0 | USD | |
CY2016Q1 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
7500000 | shares |
CY2016Q1 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2015Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
334200000 | USD |
CY2016Q1 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
429100000 | USD |
us-gaap |
Proceeds From Divestiture Of Businesses And Interests In Affiliates
ProceedsFromDivestitureOfBusinessesAndInterestsInAffiliates
|
0 | USD | |
us-gaap |
Proceeds From Divestiture Of Businesses And Interests In Affiliates
ProceedsFromDivestitureOfBusinessesAndInterestsInAffiliates
|
30200000 | USD | |
us-gaap |
Proceeds From Issuance Of Commercial Paper
ProceedsFromIssuanceOfCommercialPaper
|
149100000 | USD | |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
111100000 | USD | |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
79600000 | USD | |
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
0 | USD | |
us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
499700000 | USD | |
us-gaap |
Proceeds From Maturities Prepayments And Calls Of Available For Sale Securities
ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities
|
12700000 | USD | |
us-gaap |
Proceeds From Maturities Prepayments And Calls Of Available For Sale Securities
ProceedsFromMaturitiesPrepaymentsAndCallsOfAvailableForSaleSecurities
|
4400000 | USD | |
us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
-7700000 | USD | |
us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
-800000 | USD | |
us-gaap |
Proceeds From Sale Of Available For Sale Securities
ProceedsFromSaleOfAvailableForSaleSecurities
|
305300000 | USD | |
us-gaap |
Proceeds From Sale Of Available For Sale Securities
ProceedsFromSaleOfAvailableForSaleSecurities
|
247700000 | USD | |
CY2015Q1 | us-gaap |
Profit Loss
ProfitLoss
|
495600000 | USD |
us-gaap |
Profit Loss
ProfitLoss
|
1480400000 | USD | |
CY2016Q1 | us-gaap |
Profit Loss
ProfitLoss
|
575000000 | USD |
us-gaap |
Profit Loss
ProfitLoss
|
1262600000 | USD | |
CY2015Q3 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
9641800000 | USD |
CY2016Q1 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
10090700000 | USD |
CY2015Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
4088300000 | USD |
CY2016Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
4246900000 | USD |
CY2015Q1 | us-gaap |
Retail Related Inventory Merchandise
RetailRelatedInventoryMerchandise
|
210500000 | USD |
CY2015Q3 | us-gaap |
Retail Related Inventory Merchandise
RetailRelatedInventoryMerchandise
|
318300000 | USD |
CY2016Q1 | us-gaap |
Retail Related Inventory Merchandise
RetailRelatedInventoryMerchandise
|
255000000 | USD |
CY2015Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
5974800000 | USD |
CY2016Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
5241200000 | USD |
CY2015Q1 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
4563500000 | USD |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
9366800000 | USD | |
CY2016Q1 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
4993200000 | USD |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
10366800000 | USD | |
CY2015Q3 | us-gaap |
Self Insurance Reserve Current
SelfInsuranceReserveCurrent
|
224800000 | USD |
CY2016Q1 | us-gaap |
Self Insurance Reserve Current
SelfInsuranceReserveCurrent
|
240400000 | USD |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
104200000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
108600000 | USD | |
CY2015Q3 | us-gaap |
Short Term Borrowings
ShortTermBorrowings
|
0 | USD |
CY2016Q1 | us-gaap |
Short Term Borrowings
ShortTermBorrowings
|
149100000 | USD |
CY2015Q3 | us-gaap |
Short Term Investments
ShortTermInvestments
|
81300000 | USD |
CY2016Q1 | us-gaap |
Short Term Investments
ShortTermInvestments
|
123200000 | USD |
us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
11300000 | USD | |
us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
6900000 | USD | |
us-gaap |
Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
|
104600000 | USD | |
us-gaap |
Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
|
59700000 | USD | |
CY2016Q1 | us-gaap |
Stock Repurchase Program Remaining Number Of Shares Authorized To Be Repurchased
StockRepurchaseProgramRemainingNumberOfSharesAuthorizedToBeRepurchased
|
25200000 | shares |
us-gaap |
Stock Repurchased During Period Shares
StockRepurchasedDuringPeriodShares
|
8600000 | shares | |
us-gaap |
Stock Repurchased During Period Shares
StockRepurchasedDuringPeriodShares
|
27500000 | shares | |
us-gaap |
Stock Repurchased During Period Value
StockRepurchasedDuringPeriodValue
|
342400000 | USD | |
us-gaap |
Stock Repurchased During Period Value
StockRepurchasedDuringPeriodValue
|
1584500000 | USD | |
CY2015Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
5818000000 | USD |
CY2016Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
5094600000 | USD |
CY2014Q3 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
5273700000 | USD |
CY2015Q1 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
6010700000 | USD |
CY2015Q3 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
5819800000 | USD |
CY2016Q1 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
5096400000 | USD |
CY2015Q3 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
259000000 | USD |
CY2016Q1 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
184800000 | USD |
CY2015Q1 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
16000000 | shares |
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
17000000 | shares | |
CY2016Q1 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
14500000 | shares |
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
16000000 | shares | |
CY2015Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
1516500000 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
1516700000 | shares | |
CY2016Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
1486600000 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
1495000000 | shares | |
CY2015Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
1500500000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
1499700000 | shares | |
CY2016Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
1472100000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
1479000000 | shares |