2015 Q1 Form 10-Q Financial Statement
#000156459015002749 Filed on April 22, 2015
Income Statement
Concept | 2015 Q1 | 2014 Q4 | 2014 Q1 |
---|---|---|---|
Revenue | $10.25B | $12.64B | $11.24B |
YoY Change | -8.82% | 6.17% | 5.35% |
Cost Of Revenue | $7.978B | $9.732B | $8.745B |
YoY Change | -8.77% | 4.94% | 4.0% |
Gross Profit | $2.270B | $2.909B | $2.481B |
YoY Change | -8.5% | 10.52% | 9.83% |
Gross Profit Margin | 22.15% | 23.01% | 22.07% |
Selling, General & Admin | $119.0M | $122.0M | $106.0M |
YoY Change | 12.26% | 9.91% | 10.42% |
% of Gross Profit | 5.24% | 4.19% | 4.27% |
Research & Development | $267.0M | $324.0M | $284.0M |
YoY Change | -5.99% | 6.58% | -2.74% |
% of Gross Profit | 11.76% | 11.14% | 11.45% |
Depreciation & Amortization | $1.042B | $1.065B | $932.0M |
YoY Change | 11.8% | 7.79% | 4.02% |
% of Gross Profit | 45.9% | 36.61% | 37.57% |
Operating Expenses | $386.0M | $446.0M | $284.0M |
YoY Change | 35.92% | 7.47% | -2.74% |
Operating Profit | $1.993B | $2.463B | $2.197B |
YoY Change | -9.29% | 11.1% | 11.69% |
Interest Expense | -$151.0M | $26.00M | $103.0M |
YoY Change | -246.6% | -155.32% | 5.1% |
% of Operating Profit | -7.58% | 1.06% | 4.69% |
Other Income/Expense, Net | |||
YoY Change | |||
Pretax Income | $1.294B | $716.0M | $2.077B |
YoY Change | -37.7% | -67.0% | 28.45% |
Income Tax | $306.0M | $469.0M | $469.0M |
% Of Pretax Income | 23.65% | 65.5% | 22.58% |
Net Earnings | $975.0M | $302.0M | $1.592B |
YoY Change | -38.76% | -81.85% | 26.45% |
Net Earnings / Revenue | 9.51% | 2.39% | 14.16% |
Basic Earnings Per Share | $0.76 | $1.22 | |
Diluted Earnings Per Share | $0.76 | $234.7K | $1.21 |
COMMON SHARES | |||
Basic Shares Outstanding | 1.276B | 1.306B | |
Diluted Shares Outstanding | 1.285B | 1.318B |
Balance Sheet
Concept | 2015 Q1 | 2014 Q4 | 2014 Q1 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $7.221B | $7.930B | $7.078B |
YoY Change | 2.02% | -5.26% | 27.28% |
Cash & Equivalents | $2.121B | $3.130B | $3.752B |
Short-Term Investments | $5.100B | $4.800B | $3.326B |
Other Short-Term Assets | $1.482B | $1.250B | $1.563B |
YoY Change | -5.18% | -14.79% | 12.85% |
Inventory | $4.666B | $4.628B | $4.731B |
Prepaid Expenses | |||
Receivables | $10.44B | $11.17B | $11.68B |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $23.39B | $24.69B | $25.35B |
YoY Change | -7.73% | -5.84% | 6.85% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $15.14B | $15.40B | $15.11B |
YoY Change | 0.14% | 1.99% | 2.09% |
Goodwill | $15.49B | $14.83B | |
YoY Change | 5.31% | 1.73% | |
Intangibles | $4.713B | ||
YoY Change | -0.44% | ||
Long-Term Investments | $3.708B | $3.677B | $3.765B |
YoY Change | -1.51% | -0.08% | 99.63% |
Other Assets | $3.087B | $2.203B | $2.244B |
YoY Change | 37.57% | 9.22% | 101.44% |
Total Long-Term Assets | $42.02B | $42.21B | $41.36B |
YoY Change | 1.58% | 3.27% | 9.72% |
TOTAL ASSETS | |||
Total Short-Term Assets | $23.39B | $24.69B | $25.35B |
Total Long-Term Assets | $42.02B | $42.21B | $41.36B |
Total Assets | $65.41B | $66.90B | $66.72B |
YoY Change | -1.96% | -0.29% | 8.61% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $8.311B | $9.138B | $8.254B |
YoY Change | 0.69% | 3.59% | 5.25% |
Accrued Expenses | |||
YoY Change | |||
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $1.521B | $741.0M |
YoY Change | -100.0% | 57.78% | -23.29% |
Long-Term Debt Due | $3.828B | $1.244B | $628.0M |
YoY Change | 509.55% | -31.61% | -68.54% |
Total Short-Term Liabilities | $14.57B | $14.18B | $11.90B |
YoY Change | 22.46% | 4.81% | -6.83% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $8.898B | $10.57B | $11.12B |
YoY Change | -19.98% | 1.65% | 36.64% |
Other Long-Term Liabilities | $2.712B | $1.317B | $1.147B |
YoY Change | 136.44% | 12.66% | -2.47% |
Total Long-Term Liabilities | $11.61B | $11.88B | $1.147B |
YoY Change | 912.21% | 2.77% | -2.47% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $14.57B | $14.18B | $11.90B |
Total Long-Term Liabilities | $11.61B | $11.88B | $1.147B |
Total Liabilities | $27.76B | $28.86B | $26.54B |
YoY Change | 4.59% | 5.06% | 3.47% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | $41.33B | $39.04B | |
YoY Change | 8.87% | 15.73% | |
Common Stock | $12.50B | $12.25B | |
YoY Change | 2.49% | 2.51% | |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | $11.77B | $8.723B | |
YoY Change | 44.71% | 42.09% | |
Treasury Stock Shares | $159.0M | ||
Shareholders Equity | $37.66B | $37.85B | $40.00B |
YoY Change | |||
Total Liabilities & Shareholders Equity | $65.41B | $66.90B | $66.72B |
YoY Change | -1.96% | -0.29% | 8.61% |
Cashflow Statement
Concept | 2015 Q1 | 2014 Q4 | 2014 Q1 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $975.0M | $302.0M | $1.592B |
YoY Change | -38.76% | -81.85% | 26.45% |
Depreciation, Depletion And Amortization | $1.042B | $1.065B | $932.0M |
YoY Change | 11.8% | 7.79% | 4.02% |
Cash From Operating Activities | $1.770B | $3.913B | $1.635B |
YoY Change | 8.26% | -5.0% | 43.67% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $606.0M | -$1.210B | $864.0M |
YoY Change | -29.86% | 1.68% | -3.36% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $70.00M | -$1.417B | $17.00M |
YoY Change | 311.76% | -27.44% | -150.0% |
Cash From Investing Activities | -$1.237B | -$2.627B | $374.0M |
YoY Change | -430.75% | -16.42% | -452.83% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | $512.0M | $410.0M | |
YoY Change | 24.88% | 12.33% | |
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | $1.144B | $1.574B | |
YoY Change | -27.32% | 253.71% | |
Cash From Financing Activities | -1.525B | -1.223B | -1.708B |
YoY Change | -10.71% | 89.61% | 117.58% |
NET CHANGE | |||
Cash From Operating Activities | 1.770B | 3.913B | 1.635B |
Cash From Investing Activities | -1.237B | -2.627B | 374.0M |
Cash From Financing Activities | -1.525B | -1.223B | -1.708B |
Net Change In Cash | -992.0M | 63.00M | 301.0M |
YoY Change | -429.57% | -80.97% | 21.86% |
FREE CASH FLOW | |||
Cash From Operating Activities | $1.770B | $3.913B | $1.635B |
Capital Expenditures | $606.0M | -$1.210B | $864.0M |
Free Cash Flow | $1.164B | $5.123B | $771.0M |
YoY Change | 50.97% | -3.5% | 215.98% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2015Q1 | us-gaap |
Other Comprehensive Income Loss Available For Sale Securities Adjustment Net Of Tax
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentNetOfTax
|
-18000000 | |
CY2014Q1 | us-gaap |
Other Comprehensive Income Loss Available For Sale Securities Adjustment Net Of Tax
OtherComprehensiveIncomeLossAvailableForSaleSecuritiesAdjustmentNetOfTax
|
11000000 | |
CY2015Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
2121000000 | |
CY2014Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
3130000000 | |
CY2015Q1 | us-gaap |
Cash Period Increase Decrease
CashPeriodIncreaseDecrease
|
-992000000 | |
CY2014Q1 | us-gaap |
Cash Period Increase Decrease
CashPeriodIncreaseDecrease
|
301000000 | |
CY2015Q1 | us-gaap |
Effect Of Exchange Rate On Cash Continuing Operations
EffectOfExchangeRateOnCashContinuingOperations
|
-17000000 | |
CY2014Q1 | us-gaap |
Effect Of Exchange Rate On Cash Continuing Operations
EffectOfExchangeRateOnCashContinuingOperations
|
-21000000 | |
CY2013Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
3472000000 | |
CY2014Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
3752000000 | |
CY2015Q1 | us-gaap |
Other Comprehensive Income Loss Derivatives Qualifying As Hedges Net Of Tax
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesNetOfTax
|
-34000000 | |
CY2015Q1 | us-gaap |
Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Adjustment Net Of Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax
|
-86000000 | |
CY2015Q1 | us-gaap |
Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
|
38000000 | |
CY2015Q1 | us-gaap |
Stock Issued During Period Value Employee Stock Purchase Plan
StockIssuedDuringPeriodValueEmployeeStockPurchasePlan
|
144000000 | |
CY2015Q1 | us-gaap |
Treasury Stock Value Acquired Cost Method
TreasuryStockValueAcquiredCostMethod
|
719000000 | |
CY2015Q1 | us-gaap |
Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
|
80000000 | |
CY2015Q1 | us-gaap |
Dividends Cash
DividendsCash
|
639000000 | |
CY2015Q1 | us-gaap |
Stockholders Equity Other
StockholdersEquityOther
|
4000000 | |
CY2013Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
39635000000 | |
CY2014Q1 | us-gaap |
Other Comprehensive Income Loss Derivatives Qualifying As Hedges Net Of Tax
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesNetOfTax
|
13000000 | |
CY2014Q1 | us-gaap |
Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Adjustment Net Of Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax
|
-63000000 | |
CY2014Q1 | us-gaap |
Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
|
146000000 | |
CY2014Q1 | us-gaap |
Stock Issued During Period Value Employee Stock Purchase Plan
StockIssuedDuringPeriodValueEmployeeStockPurchasePlan
|
134000000 | |
CY2014Q1 | us-gaap |
Treasury Stock Value Acquired Cost Method
TreasuryStockValueAcquiredCostMethod
|
899000000 | |
CY2014Q1 | us-gaap |
Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
|
77000000 | |
CY2014Q1 | us-gaap |
Dividends Cash
DividendsCash
|
522000000 | |
CY2014Q1 | us-gaap |
Stockholders Equity Other
StockholdersEquityOther
|
2000000 | |
CY2014Q1 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
40180000000 | |
CY2014Q4 | us-gaap |
Shares Outstanding
SharesOutstanding
|
1275000000 | |
CY2015Q1 | slb |
Stock Issued During Period Shares Stock Options Exercised Less Shares Exchanged
StockIssuedDuringPeriodSharesStockOptionsExercisedLessSharesExchanged
|
1000000 | |
CY2015Q1 | us-gaap |
Stock Issued During Period Shares Restricted Stock Award Net Of Forfeitures
StockIssuedDuringPeriodSharesRestrictedStockAwardNetOfForfeitures
|
1000000 | |
CY2015Q1 | us-gaap |
Stock Issued During Period Shares Employee Stock Purchase Plans
StockIssuedDuringPeriodSharesEmployeeStockPurchasePlans
|
2000000 | |
CY2015Q1 | us-gaap |
Treasury Stock Shares Acquired
TreasuryStockSharesAcquired
|
9000000 | |
CY2015Q1 | us-gaap |
Shares Outstanding
SharesOutstanding
|
1270000000 | |
CY2015Q1 | us-gaap |
Loss Contingency Disclosures
LossContingencyDisclosures
|
<div> <p style="text-align:justify;margin-bottom:0pt;margin-top:0pt;text-indent:0%;font-weight:bold;font-size:10pt;font-family:Times New Roman;font-style:normal;text-transform:none;font-variant: normal;">12. <font style="text-decoration:underline;">Contingencies</font> </p> <p style="text-align:justify;margin-bottom:0pt;margin-top:6pt;text-indent:0%;font-size:10pt;font-family:Times New Roman;font-weight:normal;font-style:normal;text-transform:none;font-variant: normal;">On March 25, 2015, Schlumberger resolved a previously disclosed investigation by the U.S. Department of Justice into past violations of US sanctions regarding its historical operations in Iran and Sudan that occurred between 2004 and 2010. A non-US subsidiary of Schlumberger has agreed to plead guilty to one criminal count of conspiracy to violate the International Emergency Economic Powers Act. Under the terms of the plea agreement, Schlumberger will pay a total amount of approximately $233 million in fines, penalties and assessments. This amount, which has been previously accrued for, is expected to be paid during the second quarter of 2015 and will be reflected within <font style="font-style:italic;">Cash flow used in discontinued operations – operating activities</font> in Schlumberger’s <font style="font-style:italic;">Consolidated Statement of Cash Flows</font> when paid. All terms of the plea agreement are subject to judicial approval.</p> <p style="text-align:justify;margin-bottom:0pt;margin-top:12pt;text-indent:0%;font-size:10pt;font-family:Times New Roman;font-weight:normal;font-style:normal;text-transform:none;font-variant: normal;">Schlumberger and its subsidiaries are party to various other legal proceedings from time to time. A liability is accrued when a loss is both probable and can be reasonably estimated. Management believes that the probability of a material loss with respect to these other legal proceedings is remote. However, litigation is inherently uncertain and it is not possible to predict the ultimate disposition of any of these proceedings. </p></div> | |
CY2014Q1 | slb |
Restructuring And Other Charges
RestructuringAndOtherCharges
|
0 | |
CY2015Q1 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
975000000 | |
CY2014Q1 | us-gaap |
Net Income Loss Available To Common Stockholders Basic
NetIncomeLossAvailableToCommonStockholdersBasic
|
1592000000 | |
CY2015Q1 | us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
975000000 | |
CY2014Q1 | us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
1592000000 | |
CY2015Q1 | us-gaap |
Incremental Common Shares Attributable To Call Options And Warrants
IncrementalCommonSharesAttributableToCallOptionsAndWarrants
|
5000000 | |
CY2015Q1 | us-gaap |
Foreign Currency Exchange Rate Remeasurement1
ForeignCurrencyExchangeRateRemeasurement1
|
192 | |
CY2015Q1 | us-gaap |
Foreign Currency Transactions Description
ForeignCurrencyTransactionsDescription
|
These changes result in a reduction in the US dollar reported amount of local currency denominated revenues, expenses and, consequently, income before taxes and net income in Venezuela. For example, if Schlumberger had applied an exchange rate of 192 Venezuelan Bolivares to the US dollar throughout 2014, it would have reduced Schlumberger earnings by approximately $0.09 per share. | |
CY2015Q1 | slb |
Restructuring And Other Charges Tax
RestructuringAndOtherChargesTax
|
56000000 | |
CY2015Q1 | slb |
Restructuring And Other Charges Net
RestructuringAndOtherChargesNet
|
383000000 | |
CY2014Q1 | us-gaap |
Incremental Common Shares Attributable To Call Options And Warrants
IncrementalCommonSharesAttributableToCallOptionsAndWarrants
|
8000000 | |
CY2015Q1 | us-gaap |
Incremental Common Shares Attributable To Nonvested Shares With Forfeitable Dividends
IncrementalCommonSharesAttributableToNonvestedSharesWithForfeitableDividends
|
4000000 | |
CY2014Q1 | us-gaap |
Incremental Common Shares Attributable To Nonvested Shares With Forfeitable Dividends
IncrementalCommonSharesAttributableToNonvestedSharesWithForfeitableDividends
|
4000000 | |
CY2015Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
16000000 | |
CY2014Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
1000000 | |
CY2015Q1 | us-gaap |
Inventory Raw Materials And Supplies
InventoryRawMaterialsAndSupplies
|
2835000000 | |
CY2014Q4 | us-gaap |
Inventory Raw Materials And Supplies
InventoryRawMaterialsAndSupplies
|
2666000000 | |
CY2015Q1 | us-gaap |
Inventory Work In Process
InventoryWorkInProcess
|
240000000 | |
CY2014Q4 | us-gaap |
Inventory Work In Process
InventoryWorkInProcess
|
273000000 | |
CY2015Q1 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
1591000000 | |
CY2014Q4 | us-gaap |
Inventory Finished Goods
InventoryFinishedGoods
|
1689000000 | |
CY2015Q1 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
37174000000 | |
CY2014Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
36964000000 | |
CY2015Q1 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
22039000000 | |
CY2014Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
21568000000 | |
CY2015Q1 | us-gaap |
Depreciation
Depreciation
|
827000000 | |
CY2014Q1 | us-gaap |
Depreciation
Depreciation
|
793000000 | |
CY2015Q1 | slb |
Multiclient Seismic Data Capitalized In Period
MulticlientSeismicDataCapitalizedInPeriod
|
101000000 | |
CY2015Q1 | slb |
Multiclient Seismic Data Charged To Cost Of Goods Sold And Services
MulticlientSeismicDataChargedToCostOfGoodsSoldAndServices
|
44000000 | |
CY2015Q1 | us-gaap |
Goodwill Acquired During Period
GoodwillAcquiredDuringPeriod
|
51000000 | |
CY2015Q1 | us-gaap |
Goodwill Translation And Purchase Accounting Adjustments
GoodwillTranslationAndPurchaseAccountingAdjustments
|
-26000000 | |
CY2015Q1 | us-gaap |
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
|
6291000000 | |
CY2015Q1 | us-gaap |
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
|
1716000000 | |
CY2015Q1 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
88000000 | |
CY2014Q1 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
86000000 | |
CY2015Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Remainder Of Fiscal Year
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear
|
270000000 | |
CY2015Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
|
351000000 | |
CY2015Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
|
342000000 | |
CY2015Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
|
331000000 | |
CY2015Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
|
323000000 | |
CY2015Q1 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive
|
302000000 | |
CY2015Q1 | us-gaap |
Debt Instrument Fair Value
DebtInstrumentFairValue
|
9200000000 | |
CY2014Q4 | us-gaap |
Debt Instrument Fair Value
DebtInstrumentFairValue
|
10700000000 | |
CY2015Q1 | slb |
Fixed Rate Debt
FixedRateDebt
|
8900000000 | |
CY2015Q1 | slb |
Variable Rate Debt
VariableRateDebt
|
3800000000 | |
CY2015Q1 | us-gaap |
Marketable Securities
MarketableSecurities
|
5100000000 | |
CY2015Q1 | us-gaap |
Number Of Countries In Which Entity Operates
NumberOfCountriesInWhichEntityOperates
|
85 | |
CY2015Q1 | us-gaap |
Foreign Currency Cash Flow Hedge Gain Loss Reclassified To Earnings Net
ForeignCurrencyCashFlowHedgeGainLossReclassifiedToEarningsNet
|
-130000000 | |
CY2015Q1 | us-gaap |
Derivative Fair Value Of Derivative Asset
DerivativeFairValueOfDerivativeAsset
|
59000000 | |
CY2014Q4 | us-gaap |
Derivative Fair Value Of Derivative Asset
DerivativeFairValueOfDerivativeAsset
|
40000000 | |
CY2015Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Domestic
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic
|
165000000 | |
CY2014Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Domestic
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic
|
524000000 | |
CY2015Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Foreign
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign
|
1129000000 | |
CY2014Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Foreign
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign
|
1553000000 | |
CY2015Q1 | us-gaap |
Deferred Tax Assets Tax Deferred Expense Compensation And Benefits Postretirement Benefits
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsPostretirementBenefits
|
314000000 | |
CY2014Q4 | us-gaap |
Deferred Tax Assets Tax Deferred Expense Compensation And Benefits Postretirement Benefits
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsPostretirementBenefits
|
327000000 | |
CY2015Q1 | us-gaap |
Deferred Tax Liabilities Goodwill And Intangible Assets Intangible Assets
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsIntangibleAssets
|
1484000000 | |
CY2014Q4 | us-gaap |
Deferred Tax Liabilities Goodwill And Intangible Assets Intangible Assets
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsIntangibleAssets
|
1435000000 | |
CY2015Q1 | us-gaap |
Deferred Tax Liabilities Investment In Noncontrolled Affiliates
DeferredTaxLiabilitiesInvestmentInNoncontrolledAffiliates
|
225000000 | |
CY2014Q4 | us-gaap |
Deferred Tax Liabilities Investment In Noncontrolled Affiliates
DeferredTaxLiabilitiesInvestmentInNoncontrolledAffiliates
|
227000000 | |
CY2015Q1 | us-gaap |
Deferred Tax Assets Other
DeferredTaxAssetsOther
|
188000000 | |
CY2014Q4 | us-gaap |
Deferred Tax Assets Other
DeferredTaxAssetsOther
|
183000000 | |
CY2015Q1 | us-gaap |
Deferred Tax Assets Liabilities Net
DeferredTaxAssetsLiabilitiesNet
|
-1207000000 | |
CY2014Q4 | us-gaap |
Deferred Tax Assets Liabilities Net
DeferredTaxAssetsLiabilitiesNet
|
-1152000000 | |
CY2015Q1 | us-gaap |
Deferred Tax Assets Operating Loss Carryforwards Foreign
DeferredTaxAssetsOperatingLossCarryforwardsForeign
|
172000000 | |
CY2014Q4 | us-gaap |
Deferred Tax Assets Operating Loss Carryforwards Foreign
DeferredTaxAssetsOperatingLossCarryforwardsForeign
|
190000000 | |
CY2015Q1 | us-gaap |
Current Federal Tax Expense Benefit
CurrentFederalTaxExpenseBenefit
|
75000000 | |
CY2014Q4 | us-gaap |
Current Federal Tax Expense Benefit
CurrentFederalTaxExpenseBenefit
|
147000000 | |
CY2015Q1 | us-gaap |
Current State And Local Tax Expense Benefit
CurrentStateAndLocalTaxExpenseBenefit
|
5000000 | |
CY2014Q4 | us-gaap |
Current State And Local Tax Expense Benefit
CurrentStateAndLocalTaxExpenseBenefit
|
7000000 | |
CY2015Q1 | us-gaap |
Current Foreign Tax Expense Benefit
CurrentForeignTaxExpenseBenefit
|
248000000 | |
CY2014Q4 | us-gaap |
Current Foreign Tax Expense Benefit
CurrentForeignTaxExpenseBenefit
|
336000000 | |
CY2015Q1 | us-gaap |
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
|
328000000 | |
CY2014Q4 | us-gaap |
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
|
490000000 | |
CY2015Q1 | us-gaap |
Deferred Federal Income Tax Expense Benefit
DeferredFederalIncomeTaxExpenseBenefit
|
-26000000 | |
CY2014Q4 | us-gaap |
Deferred Federal Income Tax Expense Benefit
DeferredFederalIncomeTaxExpenseBenefit
|
7000000 | |
CY2014Q4 | us-gaap |
Deferred State And Local Income Tax Expense Benefit
DeferredStateAndLocalIncomeTaxExpenseBenefit
|
-1000000 | |
CY2015Q1 | us-gaap |
Deferred Foreign Income Tax Expense Benefit
DeferredForeignIncomeTaxExpenseBenefit
|
4000000 | |
CY2014Q4 | us-gaap |
Deferred Foreign Income Tax Expense Benefit
DeferredForeignIncomeTaxExpenseBenefit
|
-27000000 | |
CY2015Q1 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-22000000 | |
CY2014Q4 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-21000000 | |
CY2014Q4 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
469000000 | |
CY2015Q1 | us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.35 | |
CY2014Q1 | us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.35 | |
CY2015Q1 | us-gaap |
Effective Income Tax Rate Reconciliation Foreign Income Tax Rate Differential
EffectiveIncomeTaxRateReconciliationForeignIncomeTaxRateDifferential
|
-0.12 | |
CY2014Q1 | us-gaap |
Effective Income Tax Rate Reconciliation Foreign Income Tax Rate Differential
EffectiveIncomeTaxRateReconciliationForeignIncomeTaxRateDifferential
|
-0.11 | |
CY2015Q1 | us-gaap |
Effective Income Tax Rate Reconciliation Other Adjustments
EffectiveIncomeTaxRateReconciliationOtherAdjustments
|
-0.02 | |
CY2014Q1 | us-gaap |
Effective Income Tax Rate Reconciliation Other Adjustments
EffectiveIncomeTaxRateReconciliationOtherAdjustments
|
-0.01 | |
CY2015Q1 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.24 | |
CY2014Q1 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.23 | |
CY2015Q1 | us-gaap |
Loss Contingency Accrual Carrying Value Current
LossContingencyAccrualCarryingValueCurrent
|
233000000 | |
CY2015Q1 | us-gaap |
Other Comprehensive Income Loss Before Reclassifications Before Tax
OtherComprehensiveIncomeLossBeforeReclassificationsBeforeTax
|
-283000000 | |
CY2015Q1 | us-gaap |
Reclassification From Accumulated Other Comprehensive Income Current Period Before Tax
ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodBeforeTax
|
-219000000 | |
CY2015Q1 | us-gaap |
Other Comprehensive Income Loss Tax
OtherComprehensiveIncomeLossTax
|
15000000 | |
CY2015Q1 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-79000000 | |
CY2013Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-2554000000 | |
CY2014Q1 | us-gaap |
Other Comprehensive Income Loss Before Reclassifications Before Tax
OtherComprehensiveIncomeLossBeforeReclassificationsBeforeTax
|
-61000000 | |
CY2014Q1 | us-gaap |
Reclassification From Accumulated Other Comprehensive Income Current Period Before Tax
ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodBeforeTax
|
-70000000 | |
CY2014Q1 | us-gaap |
Other Comprehensive Income Loss Tax
OtherComprehensiveIncomeLossTax
|
10000000 | |
CY2014Q1 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-1000000 | |
CY2014Q1 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-2555000000 |