| CROWN HOLDINGS, INC. (CCK) |
| Q1-CY2026 | Q4-CY2025 | Q3-CY2025 | Q2-CY2025 | Q1-CY2025 | Q4-CY2024 | Q3-CY2024 | Q2-CY2024 | Q1-CY2024 | Q4-CY2023 | Q3-CY2023 | Q2-CY2023 | Q1-CY2023 | Q4-CY2022 | Q3-CY2022 | Q2-CY2022 | Q1-CY2022 | Q4-CY2021 | Q3-CY2021 | Q2-CY2021 | Q1-CY2021 | Q4-CY2020 | Q3-CY2020 | Q2-CY2020 | Q1-CY2020 | Q4-CY2019 | Q3-CY2019 | Q2-CY2019 | Q1-CY2019 | Q4-CY2018 | Q3-CY2018 | Q2-CY2018 | Q1-CY2018 | Q4-CY2017 | Q3-CY2017 | Q2-CY2017 | Q1-CY2017 | Q4-CY2016 | Q3-CY2016 | Q2-CY2016 | Q1-CY2016 | Q4-CY2015 | Q3-CY2015 | Q2-CY2015 | Q1-CY2015 | Q4-CY2014 | Q3-CY2014 | Q2-CY2014 | Q1-CY2014 |
| Balance Sheet Date | | 2025-Dec-31 | 2025-Sep-30 | 2025-Jun-30 | 2025-Mar-31 | 2024-Dec-31 | 2024-Sep-30 | 2024-Jun-30 | 2024-Mar-31 | 2023-Dec-31 | 2023-Sep-30 | 2023-Jun-30 | 2023-Mar-31 | 2022-Dec-31 | 2022-Sep-30 | 2022-Jun-30 | 2022-Mar-31 | 2021-Dec-31 | 2021-Sep-30 | 2021-Jun-30 | 2021-Mar-31 | 2020-Dec-31 | 2020-Sep-30 | 2020-Jun-30 | 2020-Mar-31 | 2019-Dec-31 | 2019-Sep-30 | 2019-Jun-30 | 2019-Mar-31 | 2018-Dec-31 | 2018-Sep-30 | 2018-Jun-30 | 2018-Mar-31 | 2017-Dec-31 | 2017-Sep-30 | 2017-Jun-30 | 2017-Mar-31 | 2016-Dec-31 | 2016-Sep-30 | 2016-Jun-30 | 2016-Mar-31 | 2015-Dec-31 | 2015-Sep-30 | 2015-Jun-30 | 2015-Mar-31 | 2014-Dec-31 | 2014-Sep-30 | 2014-Jun-30 | 2014-Mar-31 |
| Fiscal Period | | Q4-FY2025 | Q3-FY2025 | Q2-FY2025 | Q1-FY2025 | Q4-FY2024 | Q3-FY2024 | Q2-FY2024 | Q1-FY2024 | Q4-FY2023 | Q3-FY2023 | Q2-FY2023 | Q1-FY2023 | Q4-FY2022 | Q3-FY2022 | Q2-FY2022 | Q1-FY2022 | Q4-FY2021 | Q3-FY2021 | Q2-FY2021 | Q1-FY2021 | Q4-FY2020 | Q3-FY2020 | Q2-FY2020 | Q1-FY2020 | Q4-FY2019 | Q3-FY2019 | Q2-FY2019 | Q1-FY2019 | Q4-FY2018 | Q3-FY2018 | Q2-FY2018 | Q1-FY2018 | Q4-FY2017 | Q3-FY2017 | Q2-FY2017 | Q1-FY2017 | Q4-FY2016 | Q3-FY2016 | Q2-FY2016 | Q1-FY2016 | Q4-FY2015 | Q3-FY2015 | Q2-FY2015 | Q1-FY2015 | Q4-FY2014 | Q3-FY2014 | Q2-FY2014 | Q1-FY2014 |
| Total Assets | | 14,272,000,000$ | 14,553,000,000$ | 14,478,000,000$ | 13,841,000,000$ | 13,848,000,000$ | 15,095,000,000$ | 14,858,000,000$ | 14,691,000,000$ | 15,034,000,000$ | 14,321,000,000$ | 14,569,000,000$ | 14,412,000,000$ | 14,301,000,000$ | 14,224,000,000$ | 14,399,000,000$ | 14,430,000,000$ | 13,858,000,000$ | 16,006,000,000$ | 16,695,000,000$ | 16,180,000,000$ | 16,691,000,000$ | 15,629,000,000$ | 15,265,000,000$ | 15,533,000,000$ | 12,718,000,000$ | 15,337,000,000$ | 15,565,000,000$ | 15,357,000,000$ | 15,262,000,000$ | 15,335,000,000$ | 15,360,000,000$ | 10,700,000,000$ | 10,663,000,000$ | 10,496,000,000$ | 10,266,000,000$ | 9,870,000,000$ | 9,599,000,000$ | 9,963,000,000$ | 9,776,000,000$ | 9,940,000,000$ | 10,050,000,000$ | 10,229,000,000$ | 10,359,000,000$ | 10,144,000,000$ | 9,693,000,000$ | 9,817,000,000$ | 9,895,000,000$ | 7,885,000,000$ |
| Total Current Assets | | 4,388,000,000$ | 4,781,000,000$ | 4,652,000,000$ | 4,220,000,000$ | 4,211,000,000$ | 5,110,000,000$ | 4,932,000,000$ | 4,581,000,000$ | 4,833,000,000$ | 4,452,000,000$ | 4,612,000,000$ | 4,662,000,000$ | 4,659,000,000$ | 4,967,000,000$ | 5,101,000,000$ | 5,062,000,000$ | 4,495,000,000$ | 6,105,000,000$ | 7,105,000,000$ | 4,603,000,000$ | 4,903,000,000$ | 4,330,000,000$ | 3,973,000,000$ | 4,250,000,000$ | 4,002,000,000$ | 4,082,000,000$ | 4,214,000,000$ | 4,024,000,000$ | 4,079,000,000$ | 4,098,000,000$ | 4,155,000,000$ | 3,110,000,000$ | 3,074,000,000$ | 3,153,000,000$ | 3,020,000,000$ | 2,888,000,000$ | 2,841,000,000$ | 3,090,000,000$ | 2,958,000,000$ | 2,904,000,000$ | 3,049,000,000$ | 3,262,000,000$ | 3,184,000,000$ | 3,077,000,000$ | 3,619,000,000$ | 3,608,000,000$ | 3,487,000,000$ | 3,079,000,000$ |
| Cash and Cash Equivalents | | 764,000,000$ | 1,172,000,000$ | 936,000,000$ | 779,000,000$ | 918,000,000$ | 1,738,000,000$ | 1,414,000,000$ | 1,123,000,000$ | 1,310,000,000$ | 807,000,000$ | 547,000,000$ | 403,000,000$ | 550,000,000$ | 368,000,000$ | 438,000,000$ | 389,000,000$ | 531,000,000$ | 2,261,000,000$ | 566,000,000$ | 588,000,000$ | 1,173,000,000$ | 613,000,000$ | 366,000,000$ | 765,000,000$ | 607,000,000$ | 339,000,000$ | 342,000,000$ | 301,000,000$ | 607,000,000$ | 298,000,000$ | 298,000,000$ | 2,201,000,000$ | 424,000,000$ | 374,000,000$ | 301,000,000$ | 338,000,000$ | 559,000,000$ | 526,000,000$ | 370,000,000$ | 257,000,000$ | 717,000,000$ | 466,000,000$ | 288,000,000$ | 280,000,000$ | 965,000,000$ | 380,000,000$ | 244,000,000$ | 267,000,000$ |
| Receivables | | 1,768,000,000$ | 1,738,000,000$ | 1,864,000,000$ | 1,702,000,000$ | 1,656,000,000$ | 1,577,000,000$ | 1,771,000,000$ | 1,637,000,000$ | 1,719,000,000$ | 1,751,000,000$ | 1,897,000,000$ | 1,957,000,000$ | 1,843,000,000$ | 2,124,000,000$ | 2,151,000,000$ | 2,170,000,000$ | 1,889,000,000$ | 1,840,000,000$ | 1,766,000,000$ | 1,868,000,000$ | 1,522,000,000$ | 1,821,000,000$ | 1,604,000,000$ | 1,554,000,000$ | 1,528,000,000$ | 1,795,000,000$ | 1,830,000,000$ | 1,686,000,000$ | 1,602,000,000$ | 1,968,000,000$ | 1,790,000,000$ | 1,195,000,000$ | 1,041,000,000$ | 1,098,000,000$ | 1,005,000,000$ | 899,000,000$ | 865,000,000$ | 1,047,000,000$ | 929,000,000$ | 980,000,000$ | 912,000,000$ | 1,183,000,000$ | 1,098,000,000$ | 1,039,000,000$ | 1,031,000,000$ | 1,385,000,000$ | 1,264,000,000$ | 1,199,000,000$ |
| Other Current Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Assets Held for Sale in Short Term | | | | | | | | | | | | | | | 17,000,000$ | 17,000,000$ | 99,000,000$ | 97,000,000$ | 30,000,000$ | 2,986,000,000$ | | 743,000,000$ | | | | | | | | | | | | | | | | | | | | 0$ | 0$ | 0$ | 0$ | 48,000,000$ | | | |
| Total Noncurrent Assets | | 9,884,000,000$ | 9,772,000,000$ | 9,826,000,000$ | 9,621,000,000$ | 9,637,000,000$ | 9,985,000,000$ | 9,926,000,000$ | 10,110,000,000$ | 10,201,000,000$ | 9,869,000,000$ | 9,957,000,000$ | 9,750,000,000$ | 9,642,000,000$ | 9,257,000,000$ | 9,298,000,000$ | 9,368,000,000$ | 9,363,000,000$ | 9,901,000,000$ | 9,590,000,000$ | 11,577,000,000$ | 11,788,000,000$ | 11,299,000,000$ | 11,292,000,000$ | 11,283,000,000$ | 8,716,000,000$ | 11,255,000,000$ | 11,351,000,000$ | 11,333,000,000$ | 11,183,000,000$ | 11,237,000,000$ | 11,205,000,000$ | 7,590,000,000$ | 7,589,000,000$ | 7,343,000,000$ | 7,246,000,000$ | 6,982,000,000$ | 6,758,000,000$ | 6,873,000,000$ | 6,818,000,000$ | 7,036,000,000$ | 7,001,000,000$ | 6,967,000,000$ | 7,175,000,000$ | 7,067,000,000$ | 6,074,000,000$ | 6,209,000,000$ | 6,408,000,000$ | 4,806,000,000$ |
| Goodwill | | 3,155,000,000$ | 3,139,000,000$ | 3,138,000,000$ | 2,997,000,000$ | 2,954,000,000$ | 3,061,000,000$ | 3,031,000,000$ | 3,089,000,000$ | 3,117,000,000$ | 2,994,000,000$ | 3,050,000,000$ | 3,002,000,000$ | 2,951,000,000$ | 2,841,000,000$ | 2,943,000,000$ | 3,006,000,000$ | 3,007,000,000$ | 3,080,000,000$ | 3,119,000,000$ | 4,487,000,000$ | 3,146,000,000$ | 4,416,000,000$ | 4,302,000,000$ | 4,249,000,000$ | 3,092,000,000$ | 4,342,000,000$ | 4,448,000,000$ | 4,418,000,000$ | 4,442,000,000$ | 4,495,000,000$ | 4,443,000,000$ | 3,134,000,000$ | 3,046,000,000$ | | | | 2,791,000,000$ | | | | 3,003,000,000$ | | | | 2,671,000,000$ | | | 2,016,000,000$ |
| Other Intangible Assets | | 959,000,000$ | 994,000,000$ | 1,031,000,000$ | 1,024,000,000$ | 1,044,000,000$ | 1,108,000,000$ | 1,140,000,000$ | 1,201,000,000$ | 1,258,000,000$ | 1,248,000,000$ | 1,310,000,000$ | 1,337,000,000$ | 1,358,000,000$ | 1,345,000,000$ | 1,406,000,000$ | 1,477,000,000$ | 1,525,000,000$ | 1,591,000,000$ | 1,651,000,000$ | 1,793,000,000$ | 1,755,000,000$ | 1,864,000,000$ | 1,872,000,000$ | 1,893,000,000$ | 2,015,000,000$ | 2,025,000,000$ | 2,106,000,000$ | 2,136,000,000$ | 2,193,000,000$ | 2,258,000,000$ | 2,298,000,000$ | 487,000,000$ | 472,000,000$ | | | | 470,000,000$ | | | | 575,000,000$ | | | | 253,000,000$ | | | |
| Physical Assets | | 5,187,000,000$ | 5,032,000,000$ | 5,041,000,000$ | 4,939,000,000$ | 4,927,000,000$ | 5,021,000,000$ | 4,980,000,000$ | 5,049,000,000$ | 5,062,000,000$ | 4,876,000,000$ | 4,890,000,000$ | 4,704,000,000$ | 4,540,000,000$ | 4,265,000,000$ | 4,133,000,000$ | 4,083,000,000$ | 4,036,000,000$ | 3,838,000,000$ | 3,783,000,000$ | 4,190,000,000$ | 3,652,000,000$ | 3,889,000,000$ | 3,817,000,000$ | 3,752,000,000$ | 3,887,000,000$ | 3,739,000,000$ | 3,761,000,000$ | 3,734,000,000$ | 3,745,000,000$ | 3,722,000,000$ | 3,688,000,000$ | 3,322,000,000$ | 3,239,000,000$ | 3,066,000,000$ | 3,020,000,000$ | 2,898,000,000$ | 2,820,000,000$ | 2,746,000,000$ | 2,700,000,000$ | 2,727,000,000$ | 2,699,000,000$ | 2,614,000,000$ | 2,672,000,000$ | 2,619,000,000$ | 2,437,000,000$ | 2,447,000,000$ | 2,496,000,000$ | 2,160,000,000$ |
| Other Noncurrent Assets | | 390,000,000$ | 409,000,000$ | 417,000,000$ | 465,000,000$ | 511,000,000$ | 589,000,000$ | 566,000,000$ | 558,000,000$ | 553,000,000$ | 537,000,000$ | 484,000,000$ | 483,000,000$ | 572,000,000$ | 599,000,000$ | 597,000,000$ | 606,000,000$ | 604,000,000$ | 1,194,000,000$ | 858,000,000$ | 904,000,000$ | 885,000,000$ | 921,000,000$ | 1,097,000,000$ | 1,182,000,000$ | 967,000,000$ | 949,000,000$ | 827,000,000$ | 832,000,000$ | 803,000,000$ | 762,000,000$ | 776,000,000$ | 833,000,000$ | 832,000,000$ | 715,000,000$ | 714,000,000$ | 727,000,000$ | 675,000,000$ | 677,000,000$ | 646,000,000$ | 682,000,000$ | 722,000,000$ | 689,000,000$ | 713,000,000$ | 702,000,000$ | 661,000,000$ | 695,000,000$ | 640,000,000$ | 630,000,000$ |
| Assets Held for Sale in Long Term | | | | | | | | | | | | | | | | | | | | | | 2,179,000,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Liabilities | | 10,792,000,000$ | 11,054,000,000$ | 11,106,000,000$ | 10,669,000,000$ | 10,620,000,000$ | 12,050,000,000$ | 11,881,000,000$ | 11,759,000,000$ | 12,170,000,000$ | 11,493,000,000$ | 11,854,000,000$ | 11,930,000,000$ | 12,014,000,000$ | 12,089,000,000$ | 12,209,000,000$ | 12,170,000,000$ | 11,528,000,000$ | 13,119,000,000$ | 13,971,000,000$ | 13,372,000,000$ | 14,087,000,000$ | 13,311,000,000$ | 13,044,000,000$ | 13,480,000,000$ | 13,413,000,000$ | 13,316,000,000$ | 13,865,000,000$ | 13,855,000,000$ | 13,976,000,000$ | 14,025,000,000$ | 14,223,000,000$ | 9,588,000,000$ | 9,740,000,000$ | 9,384,000,000$ | 9,331,000,000$ | 9,011,000,000$ | 8,931,000,000$ | 9,234,000,000$ | 9,203,000,000$ | 9,437,000,000$ | 9,665,000,000$ | 9,796,000,000$ | 9,955,000,000$ | 9,896,000,000$ | 9,306,000,000$ | 9,269,000,000$ | 9,483,000,000$ | 7,627,000,000$ |
| Total Current Liabilities | | 4,266,000,000$ | 4,139,000,000$ | 4,373,000,000$ | 4,838,000,000$ | 3,465,000,000$ | 4,236,000,000$ | 4,688,000,000$ | 3,864,000,000$ | 4,201,000,000$ | 3,957,000,000$ | 3,554,000,000$ | 3,576,000,000$ | 3,932,000,000$ | 4,010,000,000$ | 5,356,000,000$ | 5,106,000,000$ | 4,133,000,000$ | 5,535,000,000$ | 4,514,000,000$ | 3,756,000,000$ | 4,282,000,000$ | 3,624,000,000$ | 3,447,000,000$ | 3,238,000,000$ | 3,899,000,000$ | 3,632,000,000$ | 3,608,000,000$ | 3,342,000,000$ | 3,913,000,000$ | 3,601,000,000$ | 3,529,000,000$ | 3,267,000,000$ | 3,250,000,000$ | 3,037,000,000$ | 2,794,000,000$ | 2,496,000,000$ | 2,896,000,000$ | 2,797,000,000$ | 2,827,000,000$ | 2,718,000,000$ | 2,908,000,000$ | 2,730,000,000$ | 2,733,000,000$ | 2,613,000,000$ | 2,924,000,000$ | 2,766,000,000$ | 2,849,000,000$ | 2,561,000,000$ |
| Accounts Payable | | 2,643,000,000$ | 2,568,000,000$ | 2,516,000,000$ | 2,302,000,000$ | 2,425,000,000$ | 2,479,000,000$ | 2,303,000,000$ | 2,154,000,000$ | 2,459,000,000$ | 2,215,000,000$ | 2,325,000,000$ | 2,373,000,000$ | 2,773,000,000$ | 2,888,000,000$ | 3,175,000,000$ | 2,889,000,000$ | 2,901,000,000$ | 2,532,000,000$ | 2,236,000,000$ | 2,500,000,000$ | 2,141,000,000$ | 2,320,000,000$ | 2,183,000,000$ | 2,077,000,000$ | 2,646,000,000$ | 2,409,000,000$ | 2,355,000,000$ | 2,223,000,000$ | 2,732,000,000$ | 2,507,000,000$ | 2,452,000,000$ | 2,009,000,000$ | 2,367,000,000$ | | | | | | | | | | | | | | | |
| Short Term Debt | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Short Term Capital Lease Obligations | | 48,000,000$ | 48,000,000$ | 49,000,000$ | 47,000,000$ | 47,000,000$ | 46,000,000$ | 46,000,000$ | 48,000,000$ | 45,000,000$ | 44,000,000$ | 45,000,000$ | 44,000,000$ | 44,000,000$ | 41,000,000$ | 43,000,000$ | 36,000,000$ | 42,000,000$ | 42,000,000$ | 42,000,000$ | 54,000,000$ | 43,000,000$ | 53,000,000$ | 54,000,000$ | 53,000,000$ | 51,000,000$ | 46,000,000$ | 47,000,000$ | 47,000,000$ | | | | | | | | | | | | | | | | | | | | |
| Other Current Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Noncurrent Liabilities | | 6,526,000,000$ | 6,915,000,000$ | 6,733,000,000$ | 5,831,000,000$ | 7,155,000,000$ | 7,814,000,000$ | 7,193,000,000$ | 7,895,000,000$ | 7,969,000,000$ | 7,536,000,000$ | 8,300,000,000$ | 8,354,000,000$ | 8,082,000,000$ | 8,079,000,000$ | 6,853,000,000$ | 7,064,000,000$ | 7,395,000,000$ | 7,584,000,000$ | 9,457,000,000$ | 9,616,000,000$ | 9,805,000,000$ | 9,687,000,000$ | 9,597,000,000$ | 10,242,000,000$ | 9,514,000,000$ | 9,684,000,000$ | 10,257,000,000$ | 10,513,000,000$ | 10,063,000,000$ | 10,424,000,000$ | 10,694,000,000$ | 6,321,000,000$ | 6,490,000,000$ | 6,347,000,000$ | 6,537,000,000$ | 6,515,000,000$ | 6,035,000,000$ | 6,437,000,000$ | 6,376,000,000$ | 6,719,000,000$ | 6,757,000,000$ | 7,066,000,000$ | 7,222,000,000$ | 7,283,000,000$ | 6,382,000,000$ | 6,503,000,000$ | 6,634,000,000$ | 5,066,000,000$ |
| Long Term Debt | | 5,401,000,000$ | 5,775,000,000$ | 5,618,000,000$ | 4,743,000,000$ | 6,058,000,000$ | 6,672,000,000$ | 5,949,000,000$ | 6,623,000,000$ | 6,699,000,000$ | 6,240,000,000$ | 6,986,000,000$ | 7,046,000,000$ | 6,792,000,000$ | 6,709,000,000$ | 5,466,000,000$ | 5,654,000,000$ | 6,052,000,000$ | 6,034,000,000$ | 7,879,000,000$ | 7,875,000,000$ | 8,023,000,000$ | 8,039,000,000$ | 7,999,000,000$ | 8,631,000,000$ | 7,818,000,000$ | 8,042,000,000$ | 8,549,000,000$ | 8,814,000,000$ | 8,493,000,000$ | 8,928,000,000$ | 9,236,000,000$ | 7,778,000,000$ | 5,217,000,000$ | 5,114,000,000$ | 5,262,000,000$ | 5,206,000,000$ | 4,717,000,000$ | 5,097,000,000$ | 5,011,000,000$ | 5,293,000,000$ | 5,255,000,000$ | 5,608,000,000$ | 5,677,000,000$ | 5,746,000,000$ | 4,944,000,000$ | 5,200,000,000$ | 5,230,000,000$ | 3,765,000,000$ |
| Long Term Capital Lease Obligations | | 158,000,000$ | 164,000,000$ | 164,000,000$ | 162,000,000$ | 167,000,000$ | 170,000,000$ | 173,000,000$ | 174,000,000$ | 175,000,000$ | 178,000,000$ | 185,000,000$ | 187,000,000$ | 184,000,000$ | 172,000,000$ | 182,000,000$ | 164,000,000$ | 150,000,000$ | 155,000,000$ | 141,000,000$ | 153,000,000$ | 132,000,000$ | 160,000,000$ | 155,000,000$ | 157,000,000$ | 156,000,000$ | 158,000,000$ | 165,000,000$ | 167,000,000$ | | | | | | | | | | | | | | | | | | | | |
| Other Noncurrent Liabilities | | 676,000,000$ | 702,000,000$ | 679,000,000$ | 664,000,000$ | 670,000,000$ | 675,000,000$ | 671,000,000$ | 687,000,000$ | 681,000,000$ | 726,000,000$ | 737,000,000$ | 723,000,000$ | 712,000,000$ | 754,000,000$ | 732,000,000$ | 757,000,000$ | 696,000,000$ | 745,000,000$ | 776,000,000$ | 845,000,000$ | 766,000,000$ | 836,000,000$ | 797,000,000$ | 796,000,000$ | 857,000,000$ | 864,000,000$ | 880,000,000$ | 861,000,000$ | 887,000,000$ | 880,000,000$ | 844,000,000$ | 695,000,000$ | 685,000,000$ | 714,000,000$ | 703,000,000$ | 713,000,000$ | 698,000,000$ | 652,000,000$ | 643,000,000$ | 656,000,000$ | 735,000,000$ | 672,000,000$ | 683,000,000$ | 658,000,000$ | 517,000,000$ | 536,000,000$ | 568,000,000$ | 446,000,000$ |
| Total Equity | | 3,480,000,000$ | 3,499,000,000$ | 3,372,000,000$ | 3,172,000,000$ | 3,228,000,000$ | 3,045,000,000$ | 2,977,000,000$ | 2,932,000,000$ | 2,864,000,000$ | 2,828,000,000$ | 2,715,000,000$ | 2,482,000,000$ | 2,287,000,000$ | 2,135,000,000$ | 2,190,000,000$ | 2,260,000,000$ | 2,330,000,000$ | 2,887,000,000$ | 2,724,000,000$ | 2,808,000,000$ | 2,604,000,000$ | 2,318,000,000$ | 2,221,000,000$ | 2,053,000,000$ | 2,092,000,000$ | 2,021,000,000$ | 1,700,000,000$ | 1,502,000,000$ | 1,286,000,000$ | 1,310,000,000$ | 1,137,000,000$ | 1,112,000,000$ | 923,000,000$ | 1,112,000,000$ | 935,000,000$ | 859,000,000$ | 668,000,000$ | 729,000,000$ | 573,000,000$ | 503,000,000$ | 385,000,000$ | 433,000,000$ | 404,000,000$ | 248,000,000$ | 337,000,000$ | 548,000,000$ | 412,000,000$ | 258,000,000$ |
| Equity to Minority | | 481,000,000$ | 483,000,000$ | 481,000,000$ | 478,000,000$ | 472,000,000$ | 513,000,000$ | 470,000,000$ | 462,000,000$ | 454,000,000$ | 487,000,000$ | 480,000,000$ | 452,000,000$ | 438,000,000$ | 469,000,000$ | 451,000,000$ | 440,000,000$ | 418,000,000$ | 443,000,000$ | 462,000,000$ | 431,000,000$ | 406,000,000$ | 409,000,000$ | 406,000,000$ | 389,000,000$ | 379,000,000$ | 402,000,000$ | 406,000,000$ | 368,000,000$ | 349,000,000$ | 369,000,000$ | 353,000,000$ | 323,000,000$ | 322,000,000$ | 314,000,000$ | 313,000,000$ | 316,000,000$ | 302,000,000$ | 310,000,000$ | 305,000,000$ | 304,000,000$ | 291,000,000$ | 293,000,000$ | 278,000,000$ | 275,000,000$ | 268,000,000$ | 278,000,000$ | 268,000,000$ | 255,000,000$ |
| Equity to Common Shareholders | | 2,999,000,000$ | 3,016,000,000$ | 2,891,000,000$ | 2,694,000,000$ | 2,756,000,000$ | 2,532,000,000$ | 2,507,000,000$ | 2,470,000,000$ | 2,410,000,000$ | 2,341,000,000$ | 2,235,000,000$ | 2,030,000,000$ | 1,849,000,000$ | 1,666,000,000$ | 1,739,000,000$ | 1,820,000,000$ | 1,912,000,000$ | 2,444,000,000$ | 2,262,000,000$ | 2,377,000,000$ | 2,198,000,000$ | 1,909,000,000$ | 1,815,000,000$ | 1,664,000,000$ | 1,713,000,000$ | 1,619,000,000$ | 1,294,000,000$ | 1,134,000,000$ | 937,000,000$ | 941,000,000$ | 784,000,000$ | 610,000,000$ | 601,000,000$ | 798,000,000$ | 622,000,000$ | 543,000,000$ | 366,000,000$ | 469,000,000$ | 318,000,000$ | 249,000,000$ | 94,000,000$ | 140,000,000$ | 126,000,000$ | (27,000,000$) | 69,000,000$ | 270,000,000$ | 144,000,000$ | (49,000,000$) |
| Additional Paid-In Capital | | | | | | | | | | 17,000,000$ | | | | | | | | | | | | 179,000,000$ | | | | 207,000,000$ | | | | 186,000,000$ | | | | 167,000,000$ | | | | 446,000,000$ | | | | 426,000,000$ | | | | 407,000,000$ | | | |
| Retained Earnings | | 3,812,000,000$ | | | | 3,624,000,000$ | | | | 3,476,000,000$ | | | | 3,141,000,000$ | | | | 3,180,000,000$ | | | | 4,538,000,000$ | | | | 3,959,000,000$ | | | | 3,449,000,000$ | | 3,232,000,000$ | 3,013,000,000$ | 3,004,000,000$ | | | | 2,621,000,000$ | | | | 2,125,000,000$ | | | | 1,732,000,000$ | | | (49,000,000$) |
| Treasury Stock | | | | | | | | | | | | | | | | | | 299,000,000$ | | | | 255,000,000$ | | | | 251,000,000$ | | | | 253,000,000$ | | | | 258,000,000$ | | | | 230,000,000$ | | | | 232,000,000$ | | | | 234,000,000$ | | | |
| Capital Lease Obligations | | 206,000,000$ | | | | 214,000,000$ | | | | 220,000,000$ | | | | 228,000,000$ | | | | 192,000,000$ | | | | 219,000,000$ | | | | 207,000,000$ | 204,000,000$ | 212,000,000$ | 220,000,000$ | | | | | | | | | | | | | | | | | | | | |