2015 Q4 Form 10-Q Financial Statement
#000106770115000031 Filed on October 21, 2015
Income Statement
Concept | 2015 Q4 | 2015 Q3 | 2014 Q3 |
---|---|---|---|
Revenue | $1.523B | $1.550B | $1.544B |
YoY Change | -2.62% | 0.39% | 17.77% |
Cost Of Revenue | $875.0M | $860.0M | $856.0M |
YoY Change | 2.1% | 0.47% | 14.59% |
Gross Profit | $648.0M | $690.0M | $688.0M |
YoY Change | -8.35% | 0.29% | 21.99% |
Gross Profit Margin | 42.55% | 44.52% | 44.56% |
Selling, General & Admin | $180.0M | $178.0M | $194.0M |
YoY Change | -13.88% | -8.25% | 16.17% |
% of Gross Profit | 27.78% | 25.8% | 28.2% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $318.0M | $315.0M | $306.0M |
YoY Change | 1.92% | 2.94% | 10.07% |
% of Gross Profit | 49.07% | 45.65% | 44.48% |
Operating Expenses | $246.0M | $178.0M | $194.0M |
YoY Change | -12.77% | -8.25% | 16.17% |
Operating Profit | $397.0M | $446.0M | $422.0M |
YoY Change | -6.81% | 5.69% | 25.22% |
Interest Expense | -$107.0M | -$107.0M | -$124.0M |
YoY Change | -10.08% | -13.71% | 2.48% |
% of Operating Profit | -26.95% | -23.99% | -29.38% |
Other Income/Expense, Net | $2.000M | $1.000M | $5.000M |
YoY Change | -50.0% | -80.0% | 150.0% |
Pretax Income | $292.0M | $340.0M | $303.0M |
YoY Change | -6.11% | 12.21% | 38.99% |
Income Tax | $123.0M | $125.0M | $111.0M |
% Of Pretax Income | 42.12% | 36.76% | 36.63% |
Net Earnings | $169.0M | $215.0M | $192.0M |
YoY Change | -12.89% | 11.98% | 34.27% |
Net Earnings / Revenue | 11.1% | 13.87% | 12.44% |
Basic Earnings Per Share | $1.82 | $2.28 | $1.95 |
Diluted Earnings Per Share | $1.81 | $2.25 | $1.84 |
COMMON SHARES | |||
Basic Shares Outstanding | 92.83M shares | 94.21M shares | 98.49M shares |
Diluted Shares Outstanding | 95.19M shares | 104.1M shares |
Balance Sheet
Concept | 2015 Q4 | 2015 Q3 | 2014 Q3 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $179.0M | $171.0M | $168.0M |
YoY Change | 13.29% | 1.79% | 34.4% |
Cash & Equivalents | $179.0M | $171.0M | $168.0M |
Short-Term Investments | |||
Other Short-Term Assets | $116.0M | $184.0M | $157.0M |
YoY Change | -4.92% | 17.2% | -59.85% |
Inventory | $69.00M | $77.00M | $112.0M |
Prepaid Expenses | |||
Receivables | $930.0M | $994.0M | $941.0M |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $1.294B | $1.426B | $1.378B |
YoY Change | -0.31% | 3.48% | -2.55% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $6.631B | $6.874B | $423.0M |
YoY Change | 2.87% | 1525.06% | 0.71% |
Goodwill | $3.243B | $3.257B | $3.270B |
YoY Change | -0.89% | -0.4% | 42.17% |
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $10.00M | $93.00M | $101.0M |
YoY Change | 42.86% | -7.92% | -3.81% |
Total Long-Term Assets | $10.79B | $11.17B | $11.11B |
YoY Change | -0.39% | 0.6% | 9.42% |
TOTAL ASSETS | |||
Total Short-Term Assets | $1.294B | $1.426B | $1.378B |
Total Long-Term Assets | $10.79B | $11.17B | $11.11B |
Total Assets | $12.08B | $12.60B | $12.48B |
YoY Change | -0.38% | 0.92% | 7.96% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $271.0M | $475.0M | $505.0M |
YoY Change | -4.91% | -5.94% | 37.98% |
Accrued Expenses | $355.0M | $403.0M | $572.0M |
YoY Change | -38.26% | -29.55% | 35.55% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $607.0M | $639.0M | $618.0M |
YoY Change | -1.78% | 3.4% | -1.9% |
Total Short-Term Liabilities | $1.233B | $1.517B | $1.695B |
YoY Change | -16.58% | -10.5% | 19.53% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $7.555B | $7.876B | $7.477B |
YoY Change | 2.87% | 5.34% | 7.55% |
Other Long-Term Liabilities | $54.00M | $55.00M | $83.00M |
YoY Change | -16.92% | -33.73% | 20.29% |
Total Long-Term Liabilities | $54.00M | $55.00M | $83.00M |
YoY Change | -16.92% | -33.73% | 20.29% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $1.233B | $1.517B | $1.695B |
Total Long-Term Liabilities | $54.00M | $55.00M | $83.00M |
Total Liabilities | $10.61B | $11.10B | $10.67B |
YoY Change | 2.67% | 4.07% | 8.47% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | $1.088B | $919.0M | $309.0M |
YoY Change | 116.3% | 197.41% | -274.58% |
Common Stock | $1.000M | $1.000M | $1.000M |
YoY Change | 0.0% | 0.0% | 0.0% |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | $1.560B | $1.440B | $589.0M |
YoY Change | 94.51% | 144.48% | 194.5% |
Treasury Stock Shares | 19.81M shares | 18.16M shares | 8.334M shares |
Shareholders Equity | $1.476B | $1.497B | $1.813B |
YoY Change | |||
Total Liabilities & Shareholders Equity | $12.08B | $12.60B | $12.48B |
YoY Change | -0.38% | 0.92% | 7.96% |
Cashflow Statement
Concept | 2015 Q4 | 2015 Q3 | 2014 Q3 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $169.0M | $215.0M | $192.0M |
YoY Change | -12.89% | 11.98% | 34.27% |
Depreciation, Depletion And Amortization | $318.0M | $315.0M | $306.0M |
YoY Change | 1.92% | 2.94% | 10.07% |
Cash From Operating Activities | $438.0M | $307.0M | $412.0M |
YoY Change | 30.75% | -25.49% | 73.84% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$135.0M | -$435.0M | -$488.0M |
YoY Change | -46.64% | -10.86% | -3.17% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $157.0M | $119.0M | $152.0M |
YoY Change | -1.26% | -21.71% | 56.7% |
Cash From Investing Activities | $22.00M | -$316.0M | -$336.0M |
YoY Change | -123.4% | -5.95% | -17.44% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -447.0M | -10.00M | -71.00M |
YoY Change | 82.45% | -85.92% | -144.65% |
NET CHANGE | |||
Cash From Operating Activities | 438.0M | 307.0M | 412.0M |
Cash From Investing Activities | 22.00M | -316.0M | -336.0M |
Cash From Financing Activities | -447.0M | -10.00M | -71.00M |
Net Change In Cash | 13.00M | -19.00M | 5.000M |
YoY Change | -425.0% | -480.0% | -145.45% |
FREE CASH FLOW | |||
Cash From Operating Activities | $438.0M | $307.0M | $412.0M |
Capital Expenditures | -$135.0M | -$435.0M | -$488.0M |
Free Cash Flow | $573.0M | $742.0M | $900.0M |
YoY Change | -2.55% | -17.56% | 21.46% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2015 | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2015-09-30 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001067701 | ||
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
CY2015Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
92828361 | shares |
dei |
Entity Filer Category
EntityFilerCategory
|
Large Accelerated Filer | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
UNITED RENTALS INC /DE | ||
CY2014Q3 | uri |
Business Acquisition Pro Forma Income Loss From Continuing Operations Before Provision Benefit For Income Taxes
BusinessAcquisitionProFormaIncomeLossFromContinuingOperationsBeforeProvisionBenefitForIncomeTaxes
|
297000000 | USD |
uri |
Business Acquisition Pro Forma Income Loss From Continuing Operations Before Provision Benefit For Income Taxes
BusinessAcquisitionProFormaIncomeLossFromContinuingOperationsBeforeProvisionBenefitForIncomeTaxes
|
612000000 | USD | |
CY2014Q3 | uri |
Business Acquisition Pro Forma Information Income Loss From Continuing Operations Before Equity Method Investments Income Taxes Extraordinary Items Noncontrolling Interest Before Adjustments
BusinessAcquisitionProFormaInformationIncomeLossFromContinuingOperationsBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterestBeforeAdjustments
|
303000000 | USD |
uri |
Business Acquisition Pro Forma Information Income Loss From Continuing Operations Before Equity Method Investments Income Taxes Extraordinary Items Noncontrolling Interest Before Adjustments
BusinessAcquisitionProFormaInformationIncomeLossFromContinuingOperationsBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterestBeforeAdjustments
|
559000000 | USD | |
CY2014Q3 | uri |
Costof Goods Sold New Equipment Sales
CostofGoodsSoldNewEquipmentSales
|
33000000 | USD |
uri |
Proceeds Paymentsfor Convertible Noteand Hedge
ProceedsPaymentsforConvertibleNoteandHedge
|
0 | USD | |
uri |
Costof Goods Sold New Equipment Sales
CostofGoodsSoldNewEquipmentSales
|
84000000 | USD | |
CY2015Q3 | uri |
Costof Goods Sold New Equipment Sales
CostofGoodsSoldNewEquipmentSales
|
31000000 | USD |
uri |
Costof Goods Sold New Equipment Sales
CostofGoodsSoldNewEquipmentSales
|
91000000 | USD | |
CY2014Q3 | uri |
Costof Goods Sold Rental Equipment Sales
CostofGoodsSoldRentalEquipmentSales
|
82000000 | USD |
uri |
Costof Goods Sold Rental Equipment Sales
CostofGoodsSoldRentalEquipmentSales
|
227000000 | USD | |
CY2015Q3 | uri |
Costof Goods Sold Rental Equipment Sales
CostofGoodsSoldRentalEquipmentSales
|
85000000 | USD |
uri |
Costof Goods Sold Rental Equipment Sales
CostofGoodsSoldRentalEquipmentSales
|
217000000 | USD | |
CY2014Q3 | uri |
Costof Goods Sold Supplies Sales
CostofGoodsSoldSuppliesSales
|
16000000 | USD |
uri |
Costof Goods Sold Supplies Sales
CostofGoodsSoldSuppliesSales
|
44000000 | USD | |
CY2015Q3 | uri |
Costof Goods Sold Supplies Sales
CostofGoodsSoldSuppliesSales
|
15000000 | USD |
uri |
Costof Goods Sold Supplies Sales
CostofGoodsSoldSuppliesSales
|
42000000 | USD | |
CY2014Q3 | uri |
Costof Services Excluding Depreciation Depletion Amortizationand Maintenance Costs
CostofServicesExcludingDepreciationDepletionAmortizationandMaintenanceCosts
|
480000000 | USD |
uri |
Costof Services Excluding Depreciation Depletion Amortizationand Maintenance Costs
CostofServicesExcludingDepreciationDepletionAmortizationandMaintenanceCosts
|
1336000000 | USD | |
CY2015Q3 | uri |
Costof Services Excluding Depreciation Depletion Amortizationand Maintenance Costs
CostofServicesExcludingDepreciationDepletionAmortizationandMaintenanceCosts
|
470000000 | USD |
uri |
Costof Services Excluding Depreciation Depletion Amortizationand Maintenance Costs
CostofServicesExcludingDepreciationDepletionAmortizationandMaintenanceCosts
|
1359000000 | USD | |
uri |
Depreciationand Amortization Excluding Financing Costsand Discounts
DepreciationandAmortizationExcludingFinancingCostsandDiscounts
|
882000000 | USD | |
uri |
Depreciationand Amortization Excluding Financing Costsand Discounts
DepreciationandAmortizationExcludingFinancingCostsandDiscounts
|
926000000 | USD | |
CY2014Q3 | uri |
Derivative Purchases Of Underlying Commodity
DerivativePurchasesOfUnderlyingCommodity
|
2600000 | gal |
uri |
Derivative Purchases Of Underlying Commodity
DerivativePurchasesOfUnderlyingCommodity
|
8200000 | gal | |
CY2015Q3 | uri |
Derivative Purchases Of Underlying Commodity
DerivativePurchasesOfUnderlyingCommodity
|
2800000 | gal |
uri |
Derivative Purchases Of Underlying Commodity
DerivativePurchasesOfUnderlyingCommodity
|
8200000 | gal | |
CY2014Q3 | uri |
Equityin Net Earnings Lossof Subsidiaries
EquityinNetEarningsLossofSubsidiaries
|
0 | USD |
uri |
Equityin Net Earnings Lossof Subsidiaries
EquityinNetEarningsLossofSubsidiaries
|
0 | USD | |
CY2015Q3 | uri |
Equityin Net Earnings Lossof Subsidiaries
EquityinNetEarningsLossofSubsidiaries
|
0 | USD |
uri |
Equityin Net Earnings Lossof Subsidiaries
EquityinNetEarningsLossofSubsidiaries
|
0 | USD | |
CY2014Q4 | uri |
Intercompany Receivable Payable
IntercompanyReceivablePayable
|
0 | USD |
CY2015Q3 | uri |
Intercompany Receivable Payable
IntercompanyReceivablePayable
|
0 | USD |
CY2014Q4 | uri |
Investment In Subsidiaries
InvestmentInSubsidiaries
|
0 | USD |
CY2015Q3 | uri |
Investment In Subsidiaries
InvestmentInSubsidiaries
|
0 | USD |
uri |
Proceeds Paymentsfor Convertible Noteand Hedge
ProceedsPaymentsforConvertibleNoteandHedge
|
31000000 | USD | |
CY2014Q3 | uri |
Sales Revenue Goods Net New Equipment Sales
SalesRevenueGoodsNetNewEquipmentSales
|
42000000 | USD |
uri |
Sales Revenue Goods Net New Equipment Sales
SalesRevenueGoodsNetNewEquipmentSales
|
105000000 | USD | |
CY2015Q3 | uri |
Sales Revenue Goods Net New Equipment Sales
SalesRevenueGoodsNetNewEquipmentSales
|
38000000 | USD |
uri |
Sales Revenue Goods Net New Equipment Sales
SalesRevenueGoodsNetNewEquipmentSales
|
110000000 | USD | |
CY2014Q3 | uri |
Sales Revenue Goods Net Salesof Rental Equipment
SalesRevenueGoodsNetSalesofRentalEquipment
|
140000000 | USD |
uri |
Sales Revenue Goods Net Salesof Rental Equipment
SalesRevenueGoodsNetSalesofRentalEquipment
|
388000000 | USD | |
CY2015Q3 | uri |
Sales Revenue Goods Net Salesof Rental Equipment
SalesRevenueGoodsNetSalesofRentalEquipment
|
141000000 | USD |
uri |
Sales Revenue Goods Net Salesof Rental Equipment
SalesRevenueGoodsNetSalesofRentalEquipment
|
381000000 | USD | |
CY2014Q3 | uri |
Sales Revenue Goods Net Salesof Supplies
SalesRevenueGoodsNetSalesofSupplies
|
23000000 | USD |
uri |
Sales Revenue Goods Net Salesof Supplies
SalesRevenueGoodsNetSalesofSupplies
|
64000000 | USD | |
CY2015Q3 | uri |
Sales Revenue Goods Net Salesof Supplies
SalesRevenueGoodsNetSalesofSupplies
|
21000000 | USD |
uri |
Sales Revenue Goods Net Salesof Supplies
SalesRevenueGoodsNetSalesofSupplies
|
60000000 | USD | |
CY2014Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
285000000 | USD |
CY2015Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
475000000 | USD |
CY2014Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
940000000 | USD |
CY2015Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
994000000 | USD |
CY2014Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
575000000 | USD |
CY2015Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
403000000 | USD |
CY2014Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-74000000 | USD |
CY2015Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-218000000 | USD |
CY2014Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
2168000000 | USD |
CY2015Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
2235000000 | USD |
CY2014Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
43000000 | USD |
CY2015Q3 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
48000000 | USD |
us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
14000000 | USD | |
us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
8000000 | USD | |
CY2014Q4 | us-gaap |
Assets
Assets
|
12467000000 | USD |
CY2015Q3 | us-gaap |
Assets
Assets
|
12598000000 | USD |
CY2014Q4 | us-gaap |
Assets Current
AssetsCurrent
|
1546000000 | USD |
CY2015Q3 | us-gaap |
Assets Current
AssetsCurrent
|
1426000000 | USD |
CY2014Q3 | us-gaap |
Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
|
1544000000 | USD |
us-gaap |
Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
|
4183000000 | USD | |
CY2014Q3 | us-gaap |
Business Combination Acquisition Related Costs
BusinessCombinationAcquisitionRelatedCosts
|
4000000 | USD |
us-gaap |
Business Combination Acquisition Related Costs
BusinessCombinationAcquisitionRelatedCosts
|
13000000 | USD | |
CY2015Q3 | us-gaap |
Business Combination Acquisition Related Costs
BusinessCombinationAcquisitionRelatedCosts
|
0 | USD |
us-gaap |
Business Combination Acquisition Related Costs
BusinessCombinationAcquisitionRelatedCosts
|
-26000000 | USD | |
CY2013Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
175000000 | USD |
CY2014Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
168000000 | USD |
CY2014Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
158000000 | USD |
CY2015Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
171000000 | USD |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-7000000 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
13000000 | USD | |
CY2014Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2015Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2014Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
500000000 | shares |
CY2015Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
500000000 | shares |
CY2014Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
108233686 | shares |
CY2015Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
110982341 | shares |
CY2014Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
97877580 | shares |
CY2015Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
92827300 | shares |
CY2014Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
1000000 | USD |
CY2015Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
1000000 | USD |
CY2014Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
141000000 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
292000000 | USD | |
CY2015Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
143000000 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
272000000 | USD | |
CY2014Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
856000000 | USD |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
2396000000 | USD | |
us-gaap |
Cost Of Services Maintenance Costs
CostOfServicesMaintenanceCosts
|
29000000 | USD | |
CY2014Q4 | us-gaap |
Debt And Capital Lease Obligations
DebtAndCapitalLeaseObligations
|
8052000000 | USD |
CY2015Q3 | us-gaap |
Debt And Capital Lease Obligations
DebtAndCapitalLeaseObligations
|
8515000000 | USD |
CY2014Q4 | us-gaap |
Debt Current
DebtCurrent
|
618000000 | USD |
CY2015Q3 | us-gaap |
Debt Current
DebtCurrent
|
639000000 | USD |
CY2015Q3 | us-gaap |
Deferred Finance Costs Net
DeferredFinanceCostsNet
|
86000000 | USD |
CY2014Q4 | us-gaap |
Deferred Tax Assets Liabilities Net Current
DeferredTaxAssetsLiabilitiesNetCurrent
|
248000000 | USD |
CY2015Q3 | us-gaap |
Deferred Tax Assets Liabilities Net Current
DeferredTaxAssetsLiabilitiesNetCurrent
|
126000000 | USD |
CY2014Q4 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
1692000000 | USD |
CY2015Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
860000000 | USD |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
2462000000 | USD | |
CY2014Q3 | us-gaap |
Cost Of Services Depreciation
CostOfServicesDepreciation
|
236000000 | USD |
us-gaap |
Cost Of Services Depreciation
CostOfServicesDepreciation
|
682000000 | USD | |
CY2015Q3 | us-gaap |
Cost Of Services Depreciation
CostOfServicesDepreciation
|
249000000 | USD |
us-gaap |
Cost Of Services Depreciation
CostOfServicesDepreciation
|
724000000 | USD | |
CY2014Q3 | us-gaap |
Cost Of Services Maintenance Costs
CostOfServicesMaintenanceCosts
|
9000000 | USD |
us-gaap |
Cost Of Services Maintenance Costs
CostOfServicesMaintenanceCosts
|
23000000 | USD | |
CY2015Q3 | us-gaap |
Cost Of Services Maintenance Costs
CostOfServicesMaintenanceCosts
|
10000000 | USD |
CY2015Q3 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
1653000000 | USD |
CY2014Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
70000000 | USD |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
200000000 | USD | |
CY2015Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
66000000 | USD |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
202000000 | USD | |
CY2014Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
1.95 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
3.57 | ||
CY2015Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
2.28 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
4.33 | ||
CY2014Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
1.84 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
3.29 | ||
CY2015Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
2.25 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
4.27 | ||
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
-8000000 | USD | |
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
-24000000 | USD | |
us-gaap |
Excess Tax Benefit From Share Based Compensation Financing Activities
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
|
0 | USD | |
us-gaap |
Excess Tax Benefit From Share Based Compensation Financing Activities
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
|
57000000 | USD | |
us-gaap |
Excess Tax Benefit From Share Based Compensation Operating Activities
ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
|
0 | USD | |
us-gaap |
Excess Tax Benefit From Share Based Compensation Operating Activities
ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
|
57000000 | USD | |
CY2014Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
1106000000 | USD |
CY2015Q3 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
948000000 | USD |
us-gaap |
Gain Loss On Sale Of Other Assets
GainLossOnSaleOfOtherAssets
|
161000000 | USD | |
us-gaap |
Gain Loss On Sale Of Other Assets
GainLossOnSaleOfOtherAssets
|
164000000 | USD | |
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
7000000 | USD | |
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
6000000 | USD | |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-80000000 | USD | |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-123000000 | USD | |
CY2014Q4 | us-gaap |
Goodwill
Goodwill
|
3272000000 | USD |
us-gaap |
Restructuring Charges
RestructuringCharges
|
1000000 | USD | |
CY2015Q3 | us-gaap |
Goodwill
Goodwill
|
3257000000 | USD |
CY2014Q3 | us-gaap |
Gross Profit
GrossProfit
|
688000000 | USD |
us-gaap |
Gross Profit
GrossProfit
|
1725000000 | USD | |
CY2015Q3 | us-gaap |
Gross Profit
GrossProfit
|
690000000 | USD |
us-gaap |
Gross Profit
GrossProfit
|
1832000000 | USD | |
CY2014Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
303000000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
539000000 | USD | |
CY2015Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
340000000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
671000000 | USD | |
CY2014Q3 | us-gaap |
Income Loss From Subsidiaries Net Of Tax
IncomeLossFromSubsidiariesNetOfTax
|
192000000 | USD |
us-gaap |
Income Loss From Subsidiaries Net Of Tax
IncomeLossFromSubsidiariesNetOfTax
|
346000000 | USD | |
CY2015Q3 | us-gaap |
Income Loss From Subsidiaries Net Of Tax
IncomeLossFromSubsidiariesNetOfTax
|
215000000 | USD |
us-gaap |
Income Loss From Subsidiaries Net Of Tax
IncomeLossFromSubsidiariesNetOfTax
|
416000000 | USD | |
CY2014Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
111000000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
193000000 | USD | |
CY2015Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
125000000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
255000000 | USD | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
60000000 | USD | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
55000000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
197000000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
195000000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
99000000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
72000000 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
34000000 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
65000000 | USD | |
us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
-134000000 | USD | |
us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
-94000000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
23000000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
0 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-10000000 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-17000000 | USD | |
CY2014Q3 | us-gaap |
Incremental Common Shares Attributable To Conversion Of Debt Securities
IncrementalCommonSharesAttributableToConversionOfDebtSecurities
|
4748000 | shares |
us-gaap |
Incremental Common Shares Attributable To Conversion Of Debt Securities
IncrementalCommonSharesAttributableToConversionOfDebtSecurities
|
7606000 | shares | |
CY2015Q3 | us-gaap |
Incremental Common Shares Attributable To Conversion Of Debt Securities
IncrementalCommonSharesAttributableToConversionOfDebtSecurities
|
574000 | shares |
us-gaap |
Incremental Common Shares Attributable To Conversion Of Debt Securities
IncrementalCommonSharesAttributableToConversionOfDebtSecurities
|
786000 | shares | |
CY2014Q3 | us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-124000000 | USD |
us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-436000000 | USD | |
CY2015Q3 | us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-107000000 | USD |
us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-460000000 | USD | |
us-gaap |
Interest Paid
InterestPaid
|
315000000 | USD | |
us-gaap |
Interest Paid
InterestPaid
|
304000000 | USD | |
CY2014Q4 | us-gaap |
Inventory Net
InventoryNet
|
78000000 | USD |
CY2015Q3 | us-gaap |
Inventory Net
InventoryNet
|
77000000 | USD |
CY2014Q4 | us-gaap |
Liabilities
Liabilities
|
10669000000 | USD |
CY2015Q3 | us-gaap |
Liabilities
Liabilities
|
11101000000 | USD |
CY2014Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
12467000000 | USD |
CY2015Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
12598000000 | USD |
CY2014Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1478000000 | USD |
CY2015Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1517000000 | USD |
CY2014Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
7434000000 | USD |
CY2015Q3 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
7876000000 | USD |
CY2014Q3 | us-gaap |
Maintenance Revenue
MaintenanceRevenue
|
24000000 | USD |
us-gaap |
Maintenance Revenue
MaintenanceRevenue
|
65000000 | USD | |
CY2015Q3 | us-gaap |
Maintenance Revenue
MaintenanceRevenue
|
24000000 | USD |
us-gaap |
Maintenance Revenue
MaintenanceRevenue
|
72000000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
441000000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-328000000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-1906000000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-1192000000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
1466000000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
1557000000 | USD | |
CY2014Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
192000000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
346000000 | USD | |
CY2015Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
215000000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
416000000 | USD | |
CY2014Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
192000000 | USD |
us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
346000000 | USD | |
CY2015Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
215000000 | USD |
us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
416000000 | USD | |
CY2014Q2 | us-gaap |
Number Of Businesses Acquired
NumberOfBusinessesAcquired
|
4 | entity |
CY2014Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
422000000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
965000000 | USD | |
CY2015Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
446000000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
1121000000 | USD | |
CY2014Q3 | us-gaap |
Operating Leases Income Statement Lease Revenue
OperatingLeasesIncomeStatementLeaseRevenue
|
1315000000 | USD |
us-gaap |
Operating Leases Income Statement Lease Revenue
OperatingLeasesIncomeStatementLeaseRevenue
|
3499000000 | USD | |
CY2015Q3 | us-gaap |
Operating Leases Income Statement Lease Revenue
OperatingLeasesIncomeStatementLeaseRevenue
|
1326000000 | USD |
us-gaap |
Operating Leases Income Statement Lease Revenue
OperatingLeasesIncomeStatementLeaseRevenue
|
3671000000 | USD | |
CY2014Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
97000000 | USD |
CY2015Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
93000000 | USD |
CY2014Q3 | us-gaap |
Other Comprehensive Income Derivatives Qualifying As Hedges Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeDerivativesQualifyingAsHedgesNetOfTaxPortionAttributableToParent
|
0 | USD |
us-gaap |
Other Comprehensive Income Derivatives Qualifying As Hedges Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeDerivativesQualifyingAsHedgesNetOfTaxPortionAttributableToParent
|
0 | USD | |
CY2015Q3 | us-gaap |
Other Comprehensive Income Derivatives Qualifying As Hedges Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeDerivativesQualifyingAsHedgesNetOfTaxPortionAttributableToParent
|
-1000000 | USD |
us-gaap |
Other Comprehensive Income Derivatives Qualifying As Hedges Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeDerivativesQualifyingAsHedgesNetOfTaxPortionAttributableToParent
|
0 | USD | |
CY2014Q3 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
-51000000 | USD |
us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
-54000000 | USD | |
CY2015Q3 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
-71000000 | USD |
us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
-144000000 | USD | |
CY2014Q3 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
-51000000 | USD |
us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
-54000000 | USD | |
CY2015Q3 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
-72000000 | USD |
us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
-144000000 | USD | |
CY2014Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
65000000 | USD |
CY2015Q3 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
55000000 | USD |
CY2014Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
5000000 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
10000000 | USD | |
CY2015Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
1000000 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
10000000 | USD | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
399000000 | USD | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
667000000 | USD | |
us-gaap |
Payments For Restructuring
PaymentsForRestructuring
|
7000000 | USD | |
us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
22000000 | USD | |
us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
27000000 | USD | |
us-gaap |
Payments Of Merger Related Costs Financing Activities
PaymentsOfMergerRelatedCostsFinancingActivities
|
0 | USD | |
us-gaap |
Payments Of Merger Related Costs Financing Activities
PaymentsOfMergerRelatedCostsFinancingActivities
|
52000000 | USD | |
us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
752000000 | USD | |
us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
86000000 | USD | |
us-gaap |
Payments To Acquire Other Property Plant And Equipment
PaymentsToAcquireOtherPropertyPlantAndEquipment
|
1484000000 | USD | |
us-gaap |
Payments To Acquire Other Property Plant And Equipment
PaymentsToAcquireOtherPropertyPlantAndEquipment
|
1425000000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
84000000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
76000000 | USD | |
CY2014Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
122000000 | USD |
CY2015Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
58000000 | USD |
us-gaap |
Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
|
5911000000 | USD | |
us-gaap |
Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
|
7453000000 | USD | |
us-gaap |
Proceeds From Sale Of Other Property Plant And Equipment
ProceedsFromSaleOfOtherPropertyPlantAndEquipment
|
388000000 | USD | |
us-gaap |
Proceeds From Sale Of Other Property Plant And Equipment
ProceedsFromSaleOfOtherPropertyPlantAndEquipment
|
381000000 | USD | |
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
26000000 | USD | |
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
14000000 | USD | |
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
2000000 | USD | |
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
1000000 | USD | |
us-gaap |
Repayments Of Debt And Capital Lease Obligations
RepaymentsOfDebtAndCapitalLeaseObligations
|
5082000000 | USD | |
us-gaap |
Repayments Of Debt And Capital Lease Obligations
RepaymentsOfDebtAndCapitalLeaseObligations
|
7093000000 | USD | |
CY2014Q3 | us-gaap |
Restructuring Charges
RestructuringCharges
|
-2000000 | USD |
us-gaap |
Restructuring Charges
RestructuringCharges
|
-2000000 | USD | |
CY2015Q3 | us-gaap |
Restructuring Charges
RestructuringCharges
|
0 | USD |
CY2014Q4 | us-gaap |
Restructuring Reserve
RestructuringReserve
|
20000000 | USD |
CY2015Q3 | us-gaap |
Restructuring Reserve
RestructuringReserve
|
14000000 | USD |
CY2014Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
503000000 | USD |
CY2015Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
919000000 | USD |
CY2014Q3 | us-gaap |
Revenues
Revenues
|
1544000000 | USD |
us-gaap |
Revenues
Revenues
|
4121000000 | USD | |
CY2014Q3 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
1544000000 | USD |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
4121000000 | USD | |
CY2015Q3 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
1550000000 | USD |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
4294000000 | USD | |
CY2014Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
194000000 | USD |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
549000000 | USD | |
CY2015Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
178000000 | USD |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
534000000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
48000000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
37000000 | USD | |
CY2014 | us-gaap |
Stock Issued During Period Shares Period Increase Decrease
StockIssuedDuringPeriodSharesPeriodIncreaseDecrease
|
5000000 | shares |
CY2014Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1796000000 | USD |
CY2015Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1497000000 | USD |
CY2014Q4 | us-gaap |
Temporary Equity Carrying Amount Attributable To Parent
TemporaryEquityCarryingAmountAttributableToParent
|
2000000 | USD |
CY2015Q3 | us-gaap |
Temporary Equity Carrying Amount Attributable To Parent
TemporaryEquityCarryingAmountAttributableToParent
|
0 | USD |
CY2014Q4 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
10356106 | shares |
CY2015Q3 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
18155041 | shares |
CY2014Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
802000000 | USD |
CY2015Q3 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
1440000000 | USD |
CY2014Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
104076000 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
105394000 | shares | |
CY2015Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
95191000 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
97285000 | shares | |
CY2014Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
98485000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
96916000 | shares | |
CY2015Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
94213000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
95992000 | shares |