2016 Q1 Form 10-Q Financial Statement
#000073271716000160 Filed on May 05, 2016
Income Statement
Concept | 2016 Q1 | 2015 Q1 |
---|---|---|
Revenue | $40.54B | $32.58B |
YoY Change | 24.43% | 0.31% |
Cost Of Revenue | $4.375B | $4.546B |
YoY Change | -3.76% | -65.87% |
Gross Profit | $36.16B | $28.03B |
YoY Change | 29.0% | 46.33% |
Gross Profit Margin | 89.21% | 86.04% |
Selling, General & Admin | $8.441B | $7.961B |
YoY Change | 6.03% | -3.62% |
% of Gross Profit | 23.34% | 28.4% |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $6.563B | $4.578B |
YoY Change | 43.36% | -0.84% |
% of Gross Profit | 18.15% | 16.33% |
Operating Expenses | $8.441B | $12.54B |
YoY Change | -32.68% | -52.14% |
Operating Profit | $6.674B | $5.557B |
YoY Change | 20.1% | -12.28% |
Interest Expense | $1.207B | $899.0M |
YoY Change | 34.26% | 4.53% |
% of Operating Profit | 18.09% | 16.18% |
Other Income/Expense, Net | -$1.124B | -$829.0M |
YoY Change | 35.59% | 32.22% |
Pretax Income | $7.131B | $5.557B |
YoY Change | 28.32% | -1.66% |
Income Tax | $2.122B | $1.351B |
% Of Pretax Income | 29.76% | 24.31% |
Net Earnings | $3.803B | $3.263B |
YoY Change | 16.55% | -11.52% |
Net Earnings / Revenue | 9.38% | 10.02% |
Basic Earnings Per Share | $0.62 | $0.63 |
Diluted Earnings Per Share | $0.61 | $0.63 |
COMMON SHARES | ||
Basic Shares Outstanding | 6.172B shares | 5.203B |
Diluted Shares Outstanding | 6.190B shares | 5.219B shares |
Balance Sheet
Concept | 2016 Q1 | 2015 Q1 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $10.01B | $4.444B |
YoY Change | 125.2% | 23.07% |
Cash & Equivalents | $10.01B | $4.444B |
Short-Term Investments | ||
Other Short-Term Assets | $10.55B | $6.906B |
YoY Change | 52.69% | 33.14% |
Inventory | ||
Prepaid Expenses | $1.378B | $930.0M |
Receivables | $16.07B | $13.59B |
Other Receivables | $1.469B | $0.00 |
Total Short-Term Assets | $38.00B | $27.41B |
YoY Change | 38.64% | 13.79% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $123.5B | $113.2B |
YoY Change | 9.06% | 0.34% |
Goodwill | $104.7B | $70.34B |
YoY Change | 48.78% | 0.89% |
Intangibles | ||
YoY Change | ||
Long-Term Investments | $1.594B | $266.0M |
YoY Change | 499.25% | -92.64% |
Other Assets | $15.50B | $9.830B |
YoY Change | 57.71% | 9.1% |
Total Long-Term Assets | $365.6B | $280.6B |
YoY Change | 30.3% | 7.41% |
TOTAL ASSETS | ||
Total Short-Term Assets | $38.00B | $27.41B |
Total Long-Term Assets | $365.6B | $280.6B |
Total Assets | $403.6B | $308.0B |
YoY Change | 31.04% | 7.95% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $26.17B | $20.42B |
YoY Change | 28.17% | -8.17% |
Accrued Expenses | ||
YoY Change | ||
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Long-Term Debt Due | $8.399B | $8.181B |
YoY Change | 2.66% | -1.45% |
Total Short-Term Liabilities | $44.53B | $37.65B |
YoY Change | 18.27% | -5.47% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $122.1B | $88.27B |
YoY Change | 38.33% | 23.33% |
Other Long-Term Liabilities | $21.00B | $19.91B |
YoY Change | 5.48% | 23.74% |
Total Long-Term Liabilities | $21.00B | $19.91B |
YoY Change | 5.48% | 23.74% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $44.53B | $37.65B |
Total Long-Term Liabilities | $21.00B | $19.91B |
Total Liabilities | $65.53B | $57.56B |
YoY Change | 13.84% | 2.93% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | $34.51B | $28.49B |
YoY Change | 21.12% | -12.07% |
Common Stock | $95.91B | $97.47B |
YoY Change | -1.6% | -0.05% |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | $12.16B | $46.80B |
YoY Change | -74.01% | 0.26% |
Treasury Stock Shares | $339.0M | $1.302B |
Shareholders Equity | $123.4B | $86.50B |
YoY Change | ||
Total Liabilities & Shareholders Equity | $403.6B | $308.0B |
YoY Change | 31.04% | 7.95% |
Cashflow Statement
Concept | 2016 Q1 | 2015 Q1 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $3.803B | $3.263B |
YoY Change | 16.55% | -11.52% |
Depreciation, Depletion And Amortization | $6.563B | $4.578B |
YoY Change | 43.36% | -0.84% |
Cash From Operating Activities | $7.900B | $6.738B |
YoY Change | 17.25% | -23.42% |
INVESTING ACTIVITIES | ||
Capital Expenditures | -$4.451B | -$3.848B |
YoY Change | 15.67% | -32.68% |
Acquisitions | $165.0M | $19.51B |
YoY Change | -99.15% | 2847.73% |
Other Investing Activities | $143.0M | -$17.74B |
YoY Change | -100.81% | |
Cash From Investing Activities | -$4.308B | -$21.59B |
YoY Change | -80.04% | 254.93% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | $0.00 | $0.00 |
YoY Change | -100.0% | |
Debt Paid & Issued, Net | $2.296B | $596.0M |
YoY Change | 285.23% | -68.08% |
Cash From Financing Activities | 1.295B | 10.69B |
YoY Change | -87.89% | -537.22% |
NET CHANGE | ||
Cash From Operating Activities | 7.900B | 6.738B |
Cash From Investing Activities | -4.308B | -21.59B |
Cash From Financing Activities | 1.295B | 10.69B |
Net Change In Cash | 4.887B | -4.159B |
YoY Change | -217.5% | -1629.04% |
FREE CASH FLOW | ||
Cash From Operating Activities | $7.900B | $6.738B |
Capital Expenditures | -$4.451B | -$3.848B |
Free Cash Flow | $12.35B | $10.59B |
YoY Change | 16.67% | -27.07% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2016Q1 | us-gaap |
Revenues
Revenues
|
40535000000 | USD |
CY2015Q1 | us-gaap |
Revenues
Revenues
|
32576000000 | USD |
CY2016Q1 | t |
Broadcast Programming And Other
BroadcastProgrammingAndOther
|
4629000000 | |
CY2016Q1 | us-gaap |
Other Cost Of Services
OtherCostOfServices
|
9396000000 | |
CY2016Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
6190000000 | |
CY2016Q1 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.48 | |
CY2015Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
5203000000 | |
CY2016Q1 | t |
Equipment
Equipment
|
3434000000 | USD |
CY2015Q1 | t |
Equipment
Equipment
|
3614000000 | USD |
CY2015Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
5219000000 | shares |
CY2015Q4 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
2176000000 | USD |
CY2015Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
118515000000 | USD |
CY2016Q1 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
8441000000 | USD |
CY2015Q4 | us-gaap |
Indefinite Lived License Agreements
IndefiniteLivedLicenseAgreements
|
93093000000 | USD |
CY2015Q4 | us-gaap |
Other Intangible Assets Net
OtherIntangibleAssetsNet
|
9409000000 | USD |
CY2015Q1 | t |
Service
Service
|
28962000000 | USD |
CY2015Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
4728000000 | USD |
CY2016Q1 | us-gaap |
Cost Of Goods Sold Excluding Depreciation Depletion And Amortization
CostOfGoodsSoldExcludingDepreciationDepletionAndAmortization
|
4375000000 | USD |
CY2015Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
5557000000 | |
CY2015Q1 | us-gaap |
Other Cost Of Services
OtherCostOfServices
|
8812000000 | |
CY2016Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
44528000000 | USD |
CY2016Q1 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
122104000000 | USD |
CY2016Q1 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
185926000000 | |
CY2015Q1 | us-gaap |
Cost Of Goods Sold Excluding Depreciation Depletion And Amortization
CostOfGoodsSoldExcludingDepreciationDepletionAndAmortization
|
4546000000 | |
CY2015Q1 | t |
Broadcast Programming And Other
BroadcastProgrammingAndOther
|
1122000000 | |
CY2015Q1 | us-gaap |
Common Stock Dividends Per Share Declared
CommonStockDividendsPerShareDeclared
|
0.47 | |
CY2015Q1 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
27019000000 | |
CY2015Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.63 | |
CY2016Q1 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax
|
-44000000 | |
CY2016Q1 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-154000000 | |
CY2016Q1 | us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
3731000000 | |
CY2016Q1 | us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
82000000 | |
CY2016Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
3649000000 | |
CY2015Q1 | us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
2619000000 | |
CY2015Q1 | us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
76000000 | |
CY2015Q1 | us-gaap |
Other Comprehensive Income Loss Reclassification Adjustment From Aoci For Sale Of Securities Net Of Tax
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIForSaleOfSecuritiesNetOfTax
|
5000000 | USD |
CY2015Q1 | us-gaap |
Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
|
33000000 | |
CY2015Q1 | us-gaap |
Other Comprehensive Income Loss Reclassification Adjustment From Aoci On Derivatives Net Of Tax
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIOnDerivativesNetOfTax
|
-7000000 | |
CY2015Q1 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-720000000 | USD |
CY2015Q1 | us-gaap |
Other Comprehensive Income Loss Amortization Adjustment From Aoci Pension And Other Postretirement Benefit Plans For Net Prior Service Cost Credit Net Of Tax
OtherComprehensiveIncomeLossAmortizationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansForNetPriorServiceCostCreditNetOfTax
|
-215000000 | |
CY2016Q1 | us-gaap |
Other Comprehensive Income Foreign Currency Translation Gain Loss Arising During Period Tax
OtherComprehensiveIncomeForeignCurrencyTranslationGainLossArisingDuringPeriodTax
|
-10000000 | |
CY2015Q1 | us-gaap |
Other Comprehensive Income Loss Reclassification Adjustment From Aoci For Sale Of Securities Tax
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIForSaleOfSecuritiesTax
|
3000000 | |
CY2016Q1 | us-gaap |
Other Comprehensive Income Unrealized Gain Loss On Derivatives Arising During Period Tax
OtherComprehensiveIncomeUnrealizedGainLossOnDerivativesArisingDuringPeriodTax
|
67000000 | |
CY2016Q1 | us-gaap |
Other Comprehensive Income Loss Reclassification Adjustment From Aoci On Derivatives Tax
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIOnDerivativesTax
|
-5000000 | |
CY2015Q1 | us-gaap |
Other Comprehensive Income Loss Amortization Adjustment From Aoci Pension And Other Postretirement Benefit Plans For Net Prior Service Cost Credit Tax
OtherComprehensiveIncomeLossAmortizationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansForNetPriorServiceCostCreditTax
|
-131000000 | |
CY2016Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
10008000000 | |
CY2016Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
16070000000 | |
CY2016Q1 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
1378000000 | |
CY2016Q1 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
10545000000 | |
CY2016Q1 | us-gaap |
Assets Current
AssetsCurrent
|
38001000000 | |
CY2016Q1 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
309380000000 | |
CY2016Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
123454000000 | |
CY2016Q1 | us-gaap |
Goodwill
Goodwill
|
104651000000 | |
CY2016Q1 | us-gaap |
Indefinite Lived License Agreements
IndefiniteLivedLicenseAgreements
|
94130000000 | |
CY2016Q1 | t |
Finite Lived Customer Lists Net
FiniteLivedCustomerListsNet
|
17197000000 | |
CY2015Q4 | us-gaap |
Goodwill
Goodwill
|
104568000000 | |
CY2015Q4 | us-gaap |
Minority Interest
MinorityInterest
|
969000000 | |
CY2015Q4 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
1606000000 | |
CY2016Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
697000000 | |
CY2016Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
1 | |
CY2016Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
14000000000 | |
CY2016Q1 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
339006986 | |
CY2015Q4 | us-gaap |
Dividends Payable Current
DividendsPayableCurrent
|
2950000000 | |
CY2016Q1 | us-gaap |
Other Intangible Assets Net
OtherIntangibleAssetsNet
|
9108000000 | |
CY2016Q1 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
1594000000 | |
CY2016Q1 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
15503000000 | |
CY2016Q1 | us-gaap |
Assets
Assets
|
403638000000 | |
CY2016Q1 | us-gaap |
Debt Current
DebtCurrent
|
8399000000 | |
CY2016Q1 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
26169000000 | |
CY2016Q1 | us-gaap |
Customer Advances And Deposits Current
CustomerAdvancesAndDepositsCurrent
|
4550000000 | |
CY2016Q1 | us-gaap |
Taxes Payable Current
TaxesPayableCurrent
|
2455000000 | |
CY2016Q1 | us-gaap |
Dividends Payable Current
DividendsPayableCurrent
|
2955000000 | |
CY2016Q1 | us-gaap |
Postemployment Benefits Liability Noncurrent
PostemploymentBenefitsLiabilityNoncurrent
|
34114000000 | |
CY2016Q1 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
20998000000 | |
CY2016Q1 | us-gaap |
Deferred Credits And Other Liabilities Noncurrent
DeferredCreditsAndOtherLiabilitiesNoncurrent
|
112601000000 | |
CY2016Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
6495000000 | |
CY2016Q1 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
89414000000 | |
CY2016Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
34506000000 | |
CY2016Q1 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
12163000000 | |
CY2016Q1 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
5180000000 | |
CY2016Q1 | us-gaap |
Minority Interest
MinorityInterest
|
973000000 | |
CY2016Q1 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
124405000000 | |
CY2016Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
403638000000 | |
CY2015Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
123640000000 | |
CY2015Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
30372000000 | |
CY2015Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
402672000000 | |
CY2015Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
306227000000 | |
CY2015Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
124450000000 | |
CY2015Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
5334000000 | USD |
CY2015Q4 | us-gaap |
Postemployment Benefits Liability Noncurrent
PostemploymentBenefitsLiabilityNoncurrent
|
34262000000 | |
CY2015Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
33671000000 | |
CY2015Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
181777000000 | |
CY2015Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
12592000000 | |
CY2015Q4 | us-gaap |
Deferred Credits And Other Liabilities Noncurrent
DeferredCreditsAndOtherLiabilitiesNoncurrent
|
112701000000 | |
CY2015Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
16532000000 | |
CY2015Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
13267000000 | |
CY2015Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
47816000000 | |
CY2015Q4 | t |
Finite Lived Customer Lists Net
FiniteLivedCustomerListsNet
|
18208000000 | |
CY2015Q4 | us-gaap |
Assets Current
AssetsCurrent
|
35992000000 | |
CY2015Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
6495000000 | |
CY2015Q4 | us-gaap |
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
|
89763000000 | |
CY2015Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
1072000000 | |
CY2015Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
15346000000 | |
CY2015Q4 | us-gaap |
Assets
Assets
|
402672000000 | |
CY2015Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
14000000000 | |
CY2015Q4 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
350291239 | |
CY2016Q1 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
57489000000 | |
CY2015Q4 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
56181000000 | |
CY2016Q1 | us-gaap |
Income Loss From Equity Method Investments Net Of Dividends Or Distributions
IncomeLossFromEquityMethodInvestmentsNetOfDividendsOrDistributions
|
13000000 | |
CY2016Q1 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
374000000 | |
CY2016Q1 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
1346000000 | |
CY2016Q1 | us-gaap |
Gain Loss On Sales Of Assets And Asset Impairment Charges
GainLossOnSalesOfAssetsAndAssetImpairmentCharges
|
44000000 | |
CY2016Q1 | us-gaap |
Increase Decrease In Receivables
IncreaseDecreaseInReceivables
|
-627000000 | |
CY2016Q1 | us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
-612000000 | |
CY2016Q1 | us-gaap |
Increase Decrease In Operating Liabilities
IncreaseDecreaseInOperatingLiabilities
|
-4006000000 | |
CY2016Q1 | us-gaap |
Pension And Other Postretirement Benefit Contributions
PensionAndOtherPostretirementBenefitContributions
|
140000000 | |
CY2016Q1 | us-gaap |
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
|
1304000000 | |
CY2016Q1 | us-gaap |
Adjustments To Reconcile Net Income Loss To Cash Provided By Used In Operating Activities
AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities
|
4015000000 | |
CY2016Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
7900000000 | |
CY2016Q1 | us-gaap |
Payments To Acquire Productive Assets
PaymentsToAcquireProductiveAssets
|
4451000000 | |
CY2016Q1 | us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
165000000 | |
CY2016Q1 | us-gaap |
Proceeds From Divestiture Of Businesses And Interests In Affiliates
ProceedsFromDivestitureOfBusinessesAndInterestsInAffiliates
|
81000000 | |
CY2016Q1 | us-gaap |
Payments For Proceeds From Investments
PaymentsForProceedsFromInvestments
|
-445000000 | |
CY2016Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-4308000000 | |
CY2016Q1 | us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
5978000000 | |
CY2016Q1 | us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
2296000000 | |
CY2016Q1 | us-gaap |
Proceeds From Sale Of Treasury Stock
ProceedsFromSaleOfTreasuryStock
|
89000000 | |
CY2016Q1 | us-gaap |
Payments Of Dividends Common Stock
PaymentsOfDividendsCommonStock
|
2947000000 | |
CY2016Q1 | us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
471000000 | |
CY2016Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
1295000000 | |
CY2016Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
4887000000 | |
CY2014Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
8603000000 | |
CY2015Q1 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
-247000000 | |
CY2015Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
4444000000 | |
CY2015Q1 | us-gaap |
Interest Paid
InterestPaid
|
1021000000 | |
CY2015Q1 | us-gaap |
Pension And Other Postretirement Benefit Contributions
PensionAndOtherPostretirementBenefitContributions
|
140000000 | |
CY2015Q1 | us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
-408000000 | |
CY2015Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
6738000000 | |
CY2015Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-4159000000 | |
CY2015Q1 | us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
16572000000 | |
CY2015Q1 | us-gaap |
Increase Decrease In Receivables
IncreaseDecreaseInReceivables
|
-739000000 | |
CY2015Q1 | us-gaap |
Payments For Proceeds From Investments
PaymentsForProceedsFromInvestments
|
-1890000000 | |
CY2015Q1 | us-gaap |
Income Loss From Equity Method Investments Net Of Dividends Or Distributions
IncomeLossFromEquityMethodInvestmentsNetOfDividendsOrDistributions
|
0 | |
CY2015Q1 | us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
596000000 | |
CY2015Q1 | us-gaap |
Proceeds From Divestiture Of Businesses And Interests In Affiliates
ProceedsFromDivestitureOfBusinessesAndInterestsInAffiliates
|
8000000 | |
CY2015Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-21587000000 | |
CY2015Q1 | us-gaap |
Adjustments To Reconcile Net Income Loss To Cash Provided By Used In Operating Activities
AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities
|
3399000000 | |
CY2015Q1 | us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
285000000 | |
CY2015Q1 | us-gaap |
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
|
873000000 | |
CY2015Q1 | us-gaap |
Payments Of Dividends Common Stock
PaymentsOfDividendsCommonStock
|
2434000000 | |
CY2015Q1 | us-gaap |
Gain Loss On Sales Of Assets And Asset Impairment Charges
GainLossOnSalesOfAssetsAndAssetImpairmentCharges
|
33000000 | |
CY2015Q1 | us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
-2860000000 | |
CY2015Q1 | us-gaap |
Proceeds From Sale Of Treasury Stock
ProceedsFromSaleOfTreasuryStock
|
8000000 | |
CY2015Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
10690000000 | |
CY2015Q1 | us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
19514000000 | |
CY2016Q1 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
477000000 | |
CY2016Q1 | us-gaap |
Interest Paid
InterestPaid
|
1459000000 | |
CY2016Q1 | us-gaap |
Dilutive Securities
DilutiveSecurities
|
4000000 | |
CY2016Q1 | us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
3807000000 | |
CY2016Q1 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
18000000 | |
CY2015Q1 | us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
3267000000 | |
CY2015Q1 | us-gaap |
Dilutive Securities
DilutiveSecurities
|
4000000 | |
CY2015Q1 | us-gaap |
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
|
16000000 | |
CY2016Q1 | us-gaap |
Other Comprehensive Income Loss Before Reclassifications Net Of Tax
OtherComprehensiveIncomeLossBeforeReclassificationsNetOfTax
|
54000000 | |
CY2016Q1 | us-gaap |
Reclassification From Accumulated Other Comprehensive Income Current Period Net Of Tax
ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodNetOfTax
|
208000000 | |
CY2016Q1 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
-154000000 | |
CY2014Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
8061000000 | |
CY2015Q1 | us-gaap |
Other Comprehensive Income Loss Before Reclassifications Net Of Tax
OtherComprehensiveIncomeLossBeforeReclassificationsNetOfTax
|
-507000000 | |
CY2015Q1 | us-gaap |
Reclassification From Accumulated Other Comprehensive Income Current Period Net Of Tax
ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodNetOfTax
|
213000000 | |
CY2015Q1 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
-720000000 | |
CY2015Q1 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
7341000000 | |
CY2016Q1 | t |
Segment Reporting Information Operations And Support Expenses
SegmentReportingInformationOperationsAndSupportExpenses
|
26841000000 | |
CY2016Q1 | t |
Earnings Before Interest Taxes Depreciation And Amortization
EarningsBeforeInterestTaxesDepreciationAndAmortization
|
13694000000 | |
CY2015Q1 | t |
Segment Reporting Information Operations And Support Expenses
SegmentReportingInformationOperationsAndSupportExpenses
|
22441000000 | |
CY2015Q1 | t |
Earnings Before Interest Taxes Depreciation And Amortization
EarningsBeforeInterestTaxesDepreciationAndAmortization
|
10135000000 | |
CY2015Q1 | us-gaap |
Defined Benefit Plan Net Periodic Benefit Cost
DefinedBenefitPlanNetPeriodicBenefitCost
|
-207000000 | |
CY2016Q1 | t |
Supplemental Benefit Plan Net Pension Benefits Cost
SupplementalBenefitPlanNetPensionBenefitsCost
|
23000000 | |
CY2015Q1 | t |
Supplemental Benefit Plan Net Pension Benefits Cost
SupplementalBenefitPlanNetPensionBenefitsCost
|
20000000 | |
CY2016Q1 | t |
Increase Decrease In Combined Net Pension And Postretirement Cost
IncreaseDecreaseInCombinedNetPensionAndPostretirementCost
|
59000000 | |
CY2016Q1 | t |
Fixed Income Investment Securities Debt Maturities Within One Year Available For Sale Fair Value Held To Maturity Net Carrying Amount
FixedIncomeInvestmentSecuritiesDebtMaturitiesWithinOneYearAvailableForSaleFairValueHeldToMaturityNetCarryingAmount
|
99000000 | |
CY2016Q1 | t |
Fixed Income Investment Securities Debt Maturities Next Two Calendar Years Available For Sale Fair Value Held To Maturity Net Carrying Amount
FixedIncomeInvestmentSecuritiesDebtMaturitiesNextTwoCalendarYearsAvailableForSaleFairValueHeldToMaturityNetCarryingAmount
|
308000000 | |
CY2016Q1 | t |
Fixed Income Investment Securities Debt Maturities Third And Fourth Calendar Years Available For Sale Fair Value Held To Maturity Net Carrying Amount
FixedIncomeInvestmentSecuritiesDebtMaturitiesThirdAndFourthCalendarYearsAvailableForSaleFairValueHeldToMaturityNetCarryingAmount
|
65000000 | |
CY2016Q1 | t |
Fixed Income Investment Securities Debt Maturities After Four Calendar Years Available For Sale Fair Value Held To Maturity Net Carrying Amount
FixedIncomeInvestmentSecuritiesDebtMaturitiesAfterFourCalendarYearsAvailableForSaleFairValueHeldToMaturityNetCarryingAmount
|
204000000 | |
CY2016Q1 | us-gaap |
Interest Rate Cash Flow Hedge Gain Loss To Be Reclassified During Next12 Months Net
InterestRateCashFlowHedgeGainLossToBeReclassifiedDuringNext12MonthsNet
|
-59000000 | |
CY2015Q4 | us-gaap |
Derivative Fair Value Of Derivative Asset Amount Not Offset Against Collateral
DerivativeFairValueOfDerivativeAssetAmountNotOffsetAgainstCollateral
|
124000000 | |
CY2015Q4 | us-gaap |
Collateral Already Posted Aggregate Fair Value
CollateralAlreadyPostedAggregateFairValue
|
2343000000 | |
CY2016Q1 | us-gaap |
Additional Collateral Aggregate Fair Value
AdditionalCollateralAggregateFairValue
|
130000000 | |
CY2016Q1 | invest |
Derivative Notional Amount
DerivativeNotionalAmount
|
36695000000 | |
CY2016Q1 | us-gaap |
Reductions In Other Assets Amount
ReductionsInOtherAssetsAmount
|
2482000000 | |
CY2015Q1 | us-gaap |
Reductions In Other Assets Amount
ReductionsInOtherAssetsAmount
|
2635000000 | |
CY2016Q1 | us-gaap |
Additions To Other Assets Amount
AdditionsToOtherAssetsAmount
|
719000000 | |
CY2015Q1 | us-gaap |
Additions To Other Assets Amount
AdditionsToOtherAssetsAmount
|
858000000 | |
CY2015Q1 | us-gaap |
Proceeds From Sale Of Finance Receivables
ProceedsFromSaleOfFinanceReceivables
|
1524000000 | |
CY2016Q1 | us-gaap |
Proceeds From Sale Of Finance Receivables
ProceedsFromSaleOfFinanceReceivables
|
1521000000 |