| QVC Group, Inc. (QVCGA) |
| Q2-CY2026 | 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 |
| 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 |
| 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 |
| Total Assets | | | 7,643,000,000$ | 7,560,000,000$ | 6,699,000,000$ | 8,981,000,000$ | 9,243,000,000$ | 10,773,000,000$ | 10,939,000,000$ | 10,981,000,000$ | 11,368,000,000$ | 11,437,000,000$ | 11,799,000,000$ | 12,200,000,000$ | 12,571,000,000$ | 11,796,000,000$ | 15,229,000,000$ | 15,808,000,000$ | 16,202,000,000$ | 16,960,000,000$ | 16,906,000,000$ | 16,571,000,000$ | 16,999,000,000$ | 16,792,000,000$ | 16,697,000,000$ | 16,510,000,000$ | 17,305,000,000$ | 16,979,000,000$ | 17,721,000,000$ | 17,797,000,000$ | 17,841,000,000$ | 17,673,000,000$ | 17,829,000,000$ | 18,715,000,000$ | 24,122,000,000$ | 21,447,000,000$ | 20,973,000,000$ | 20,758,000,000$ | 20,355,000,000$ | 21,032,000,000$ | 20,693,000,000$ | 20,958,000,000$ | 21,180,000,000$ | 18,285,000,000$ | 18,142,000,000$ | 18,002,000,000$ | 18,598,000,000$ | 17,707,000,000$ | 24,722,000,000$ |
| Total Current Assets | | | 4,223,000,000$ | 4,053,000,000$ | 3,101,000,000$ | 3,026,000,000$ | 3,299,000,000$ | 3,229,000,000$ | 3,416,000,000$ | 3,386,000,000$ | 3,682,000,000$ | 3,485,000,000$ | 3,759,000,000$ | 3,886,000,000$ | 4,275,000,000$ | 3,577,000,000$ | 3,841,000,000$ | 4,169,000,000$ | 4,448,000,000$ | 4,537,000,000$ | 4,427,000,000$ | 4,135,000,000$ | 4,565,000,000$ | 4,369,000,000$ | 4,194,000,000$ | 3,748,000,000$ | 4,576,000,000$ | 3,829,000,000$ | 3,533,000,000$ | 3,718,000,000$ | 4,186,000,000$ | 3,643,000,000$ | 3,470,000,000$ | 4,303,000,000$ | 4,165,000,000$ | 3,118,000,000$ | 2,978,000,000$ | 2,920,000,000$ | 3,169,000,000$ | 2,696,000,000$ | 2,714,000,000$ | 5,609,000,000$ | 5,875,000,000$ | 5,692,000,000$ | 5,399,000,000$ | 5,271,000,000$ | 5,548,000,000$ | 4,439,000,000$ | 4,757,000,000$ |
| Cash and Cash Equivalents | | | 1,972,000,000$ | 1,817,000,000$ | 897,000,000$ | 833,000,000$ | 905,000,000$ | 873,000,000$ | 1,210,000,000$ | 1,102,000,000$ | 1,121,000,000$ | 1,099,000,000$ | 1,483,000,000$ | 1,286,000,000$ | 1,275,000,000$ | 624,000,000$ | 561,000,000$ | 608,000,000$ | 587,000,000$ | 798,000,000$ | 950,000,000$ | 739,000,000$ | 806,000,000$ | 1,044,000,000$ | 948,000,000$ | 555,000,000$ | 673,000,000$ | 605,000,000$ | 519,000,000$ | 508,000,000$ | 653,000,000$ | 532,000,000$ | 657,000,000$ | 1,055,000,000$ | 903,000,000$ | 895,000,000$ | 905,000,000$ | 821,000,000$ | 825,000,000$ | 505,000,000$ | 510,000,000$ | 2,743,000,000$ | 2,449,000,000$ | 2,546,000,000$ | 2,589,000,000$ | 2,350,000,000$ | 2,306,000,000$ | 1,606,000,000$ | 1,244,000,000$ |
| Receivables | | | | 840,000,000$ | 819,000,000$ | 844,000,000$ | 1,143,000,000$ | 883,000,000$ | 897,000,000$ | 980,000,000$ | 1,308,000,000$ | 952,000,000$ | 931,000,000$ | 1,062,000,000$ | 1,394,000,000$ | 1,027,000,000$ | 1,142,000,000$ | 1,307,000,000$ | 1,679,000,000$ | 1,185,000,000$ | 1,199,000,000$ | 1,245,000,000$ | 1,640,000,000$ | 1,142,000,000$ | 1,324,000,000$ | 1,440,000,000$ | 1,854,000,000$ | 1,260,000,000$ | 1,295,000,000$ | 1,464,000,000$ | 1,835,000,000$ | 1,186,000,000$ | 1,103,000,000$ | 1,273,000,000$ | 1,726,000,000$ | 945,000,000$ | 891,000,000$ | 969,000,000$ | 1,308,000,000$ | 848,000,000$ | 912,000,000$ | 1,094,000,000$ | 1,443,000,000$ | 933,000,000$ | 859,000,000$ | 867,000,000$ | 1,232,000,000$ | 800,000,000$ | 973,000,000$ |
| Other Current Assets | | | 239,000,000$ | 206,000,000$ | 192,000,000$ | 165,000,000$ | 190,000,000$ | 174,000,000$ | 187,000,000$ | 170,000,000$ | 209,000,000$ | 184,000,000$ | 167,000,000$ | 183,000,000$ | 210,000,000$ | 189,000,000$ | 226,000,000$ | 243,000,000$ | 235,000,000$ | 418,000,000$ | 465,000,000$ | 484,000,000$ | 473,000,000$ | 702,000,000$ | 618,000,000$ | 320,000,000$ | 434,000,000$ | 290,000,000$ | 203,000,000$ | 184,000,000$ | 224,000,000$ | 198,000,000$ | 200,000,000$ | 114,000,000$ | 125,000,000$ | 81,000,000$ | 86,000,000$ | 80,000,000$ | 68,000,000$ | 154,000,000$ | 204,000,000$ | 87,000,000$ | 73,000,000$ | 73,000,000$ | 77,000,000$ | 75,000,000$ | 72,000,000$ | 87,000,000$ | 113,000,000$ |
| Assets Held for Sale in Short Term | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Noncurrent Assets | | | 3,420,000,000$ | 3,507,000,000$ | 3,598,000,000$ | 5,955,000,000$ | 5,944,000,000$ | 7,544,000,000$ | 7,523,000,000$ | 7,595,000,000$ | 7,686,000,000$ | 7,952,000,000$ | 8,040,000,000$ | 8,314,000,000$ | 8,296,000,000$ | 8,219,000,000$ | 11,388,000,000$ | 11,639,000,000$ | 11,754,000,000$ | 12,423,000,000$ | 12,479,000,000$ | 12,436,000,000$ | 12,434,000,000$ | 12,423,000,000$ | 12,503,000,000$ | 12,762,000,000$ | 12,729,000,000$ | 13,150,000,000$ | 14,188,000,000$ | 14,079,000,000$ | 13,655,000,000$ | 14,030,000,000$ | 14,359,000,000$ | 14,412,000,000$ | 19,957,000,000$ | 18,329,000,000$ | 17,995,000,000$ | 17,838,000,000$ | 17,186,000,000$ | 18,336,000,000$ | 17,979,000,000$ | 15,349,000,000$ | 15,305,000,000$ | 12,593,000,000$ | 12,743,000,000$ | 12,731,000,000$ | 13,050,000,000$ | 13,268,000,000$ | 19,965,000,000$ |
| Goodwill | | | 800,000,000$ | 821,000,000$ | 830,000,000$ | 2,243,000,000$ | 2,217,000,000$ | 3,175,000,000$ | 3,126,000,000$ | 3,141,000,000$ | 3,164,000,000$ | 3,457,000,000$ | 3,482,000,000$ | 3,512,000,000$ | 3,501,000,000$ | 3,430,000,000$ | 6,250,000,000$ | 6,312,000,000$ | 6,339,000,000$ | 6,592,000,000$ | 6,607,000,000$ | 6,601,000,000$ | 6,638,000,000$ | 6,601,000,000$ | 6,574,000,000$ | 6,563,000,000$ | 6,576,000,000$ | 6,559,000,000$ | 7,021,000,000$ | 7,013,000,000$ | 7,017,000,000$ | 7,009,000,000$ | 7,052,000,000$ | 7,094,000,000$ | 7,082,000,000$ | 6,123,000,000$ | 6,103,000,000$ | 6,075,000,000$ | 6,052,000,000$ | 6,184,000,000$ | 6,202,000,000$ | 6,198,000,000$ | 6,112,000,000$ | 5,267,000,000$ | 5,266,000,000$ | 5,355,000,000$ | 5,404,000,000$ | 5,809,000,000$ | 9,439,000,000$ |
| Other Intangible Assets | | | 336,000,000$ | 380,000,000$ | 419,000,000$ | 419,000,000$ | 402,000,000$ | 437,000,000$ | 457,000,000$ | 495,000,000$ | 526,000,000$ | 567,000,000$ | 610,000,000$ | 646,000,000$ | 612,000,000$ | 645,000,000$ | 666,000,000$ | 698,000,000$ | 745,000,000$ | 794,000,000$ | 848,000,000$ | 831,000,000$ | 779,000,000$ | 799,000,000$ | 830,000,000$ | 886,000,000$ | 955,000,000$ | 1,009,000,000$ | 1,069,000,000$ | 1,106,000,000$ | 1,058,000,000$ | 1,102,000,000$ | 1,129,000,000$ | 1,172,000,000$ | 1,248,000,000$ | 635,000,000$ | 747,000,000$ | 862,000,000$ | 1,005,000,000$ | 1,147,000,000$ | 1,313,000,000$ | 1,457,000,000$ | 1,647,000,000$ | 931,000,000$ | 1,014,000,000$ | 1,122,000,000$ | 1,185,000,000$ | 1,303,000,000$ | 2,267,000,000$ |
| Physical Assets | | | 401,000,000$ | 407,000,000$ | 465,000,000$ | 478,000,000$ | 502,000,000$ | 500,000,000$ | 488,000,000$ | 496,000,000$ | 512,000,000$ | 506,000,000$ | 513,000,000$ | 563,000,000$ | 570,000,000$ | 594,000,000$ | 813,000,000$ | 1,028,000,000$ | 1,030,000,000$ | 1,196,000,000$ | 1,205,000,000$ | 1,222,000,000$ | 1,300,000,000$ | 1,282,000,000$ | 1,292,000,000$ | 1,317,000,000$ | 1,351,000,000$ | 1,321,000,000$ | 1,339,000,000$ | 1,304,000,000$ | 1,322,000,000$ | 1,300,000,000$ | 1,303,000,000$ | 1,357,000,000$ | 1,341,000,000$ | 1,117,000,000$ | 1,116,000,000$ | 1,124,000,000$ | 1,131,000,000$ | 1,211,000,000$ | 1,230,000,000$ | 1,201,000,000$ | 1,140,000,000$ | 1,034,000,000$ | 1,020,000,000$ | 1,038,000,000$ | 1,093,000,000$ | 1,131,000,000$ | 1,276,000,000$ |
| Other Noncurrent Assets | | | 106,000,000$ | 109,000,000$ | 109,000,000$ | 106,000,000$ | 103,000,000$ | 116,000,000$ | 135,000,000$ | 136,000,000$ | 151,000,000$ | 147,000,000$ | 152,000,000$ | 232,000,000$ | 310,000,000$ | 832,000,000$ | 621,000,000$ | 563,000,000$ | 251,000,000$ | 673,000,000$ | 651,000,000$ | 614,000,000$ | 549,000,000$ | 573,000,000$ | 568,000,000$ | 756,000,000$ | 679,000,000$ | 845,000,000$ | 765,000,000$ | 658,000,000$ | 267,000,000$ | 140,000,000$ | 126,000,000$ | 49,000,000$ | 359,000,000$ | 30,000,000$ | 31,000,000$ | 35,000,000$ | 32,000,000$ | 57,000,000$ | 56,000,000$ | 38,000,000$ | 39,000,000$ | 63,000,000$ | 64,000,000$ | 72,000,000$ | 22,000,000$ | 82,000,000$ | 123,000,000$ |
| Assets Held for Sale in Long Term | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,635,000,000$ | | | | | | | | 927,000,000$ | | | | | | |
| Total Liabilities | | | 10,660,000,000$ | 10,535,000,000$ | 9,587,000,000$ | 9,874,000,000$ | 10,128,000,000$ | 10,294,000,000$ | 10,518,000,000$ | 10,630,000,000$ | 10,879,000,000$ | 10,744,000,000$ | 11,072,000,000$ | 11,509,000,000$ | 12,046,000,000$ | 11,448,000,000$ | 12,038,000,000$ | 12,801,000,000$ | 13,216,000,000$ | 13,046,000,000$ | 12,994,000,000$ | 12,807,000,000$ | 13,266,000,000$ | 13,085,000,000$ | 11,411,000,000$ | 11,409,000,000$ | 12,333,000,000$ | 12,210,000,000$ | 12,080,000,000$ | 12,235,000,000$ | 12,097,000,000$ | 11,916,000,000$ | 12,028,000,000$ | 12,747,000,000$ | 14,039,000,000$ | 13,888,000,000$ | 13,474,000,000$ | 13,511,000,000$ | 13,494,000,000$ | 13,730,000,000$ | 13,699,000,000$ | 14,210,000,000$ | 14,305,000,000$ | 12,483,000,000$ | 12,415,000,000$ | 12,297,000,000$ | 12,818,000,000$ | 12,079,000,000$ | 13,466,000,000$ |
| Total Current Liabilities | | | 6,674,000,000$ | 1,625,000,000$ | 1,638,000,000$ | 1,818,000,000$ | 2,724,000,000$ | 2,649,000,000$ | 2,543,000,000$ | 2,543,000,000$ | 2,617,000,000$ | 2,456,000,000$ | 2,397,000,000$ | 2,262,000,000$ | 3,099,000,000$ | 2,734,000,000$ | 3,374,000,000$ | 4,310,000,000$ | 4,224,000,000$ | 4,445,000,000$ | 4,402,000,000$ | 4,220,000,000$ | 4,704,000,000$ | 4,156,000,000$ | 3,750,000,000$ | 2,813,000,000$ | 4,001,000,000$ | 3,351,000,000$ | 3,172,000,000$ | 3,656,000,000$ | 3,951,000,000$ | 3,768,000,000$ | 3,459,000,000$ | 3,937,000,000$ | 3,441,000,000$ | 2,646,000,000$ | 2,470,000,000$ | 2,425,000,000$ | 2,534,000,000$ | 2,415,000,000$ | 3,214,000,000$ | 4,190,000,000$ | 3,100,000,000$ | 3,576,000,000$ | 3,409,000,000$ | 3,396,000,000$ | 2,767,000,000$ | 3,487,000,000$ | 3,798,000,000$ |
| Accounts Payable | | | 701,000,000$ | 660,000,000$ | 648,000,000$ | 676,000,000$ | 776,000,000$ | 839,000,000$ | 762,000,000$ | 789,000,000$ | 895,000,000$ | 813,000,000$ | 697,000,000$ | 819,000,000$ | 976,000,000$ | 977,000,000$ | 1,043,000,000$ | 1,212,000,000$ | 1,429,000,000$ | 1,238,000,000$ | 1,156,000,000$ | 1,129,000,000$ | 1,305,000,000$ | 1,147,000,000$ | 936,000,000$ | 844,000,000$ | 1,091,000,000$ | 1,013,000,000$ | 861,000,000$ | 938,000,000$ | 1,204,000,000$ | 1,166,000,000$ | 925,000,000$ | 992,000,000$ | 1,151,000,000$ | 833,000,000$ | 714,000,000$ | 727,000,000$ | 790,000,000$ | 732,000,000$ | 641,000,000$ | 667,000,000$ | 762,000,000$ | 752,000,000$ | 601,000,000$ | 639,000,000$ | 735,000,000$ | 702,000,000$ | 706,000,000$ |
| Short Term Debt | | | | 82,000,000$ | 86,000,000$ | 242,000,000$ | 867,000,000$ | 874,000,000$ | 856,000,000$ | 939,000,000$ | 642,000,000$ | 730,000,000$ | 710,000,000$ | 319,000,000$ | 828,000,000$ | 603,000,000$ | 1,109,000,000$ | 1,901,000,000$ | 1,315,000,000$ | 1,983,000,000$ | 1,922,000,000$ | 1,767,000,000$ | 1,750,000,000$ | 1,682,000,000$ | 1,452,000,000$ | 888,000,000$ | 1,557,000,000$ | 1,202,000,000$ | 1,175,000,000$ | 1,488,000,000$ | 1,410,000,000$ | 1,472,000,000$ | 1,442,000,000$ | 1,850,000,000$ | 996,000,000$ | 1,011,000,000$ | 961,000,000$ | 917,000,000$ | 876,000,000$ | 900,000,000$ | 1,787,000,000$ | 2,605,000,000$ | 1,226,000,000$ | 894,000,000$ | 916,000,000$ | 939,000,000$ | 946,000,000$ | 972,000,000$ | 1,048,000,000$ |
| Short Term Capital Lease Obligations | | | 38,000,000$ | | | | 41,000,000$ | | | | 39,000,000$ | | | | 76,000,000$ | | | | 64,000,000$ | | | | 63,000,000$ | | | | 64,000,000$ | 71,000,000$ | 53,000,000$ | 51,000,000$ | | | | | | | | | | | | | | | | | | | |
| Other Current Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Noncurrent Liabilities | | | 3,986,000,000$ | 8,910,000,000$ | 7,949,000,000$ | 8,056,000,000$ | 7,404,000,000$ | 7,645,000,000$ | 7,975,000,000$ | 8,087,000,000$ | 8,262,000,000$ | 8,288,000,000$ | 8,675,000,000$ | 9,247,000,000$ | 8,947,000,000$ | 8,714,000,000$ | 8,664,000,000$ | 8,491,000,000$ | 8,992,000,000$ | 8,601,000,000$ | 8,592,000,000$ | 8,587,000,000$ | 8,562,000,000$ | 8,929,000,000$ | 7,661,000,000$ | 8,596,000,000$ | 8,332,000,000$ | 8,859,000,000$ | 8,908,000,000$ | 8,579,000,000$ | 8,146,000,000$ | 8,148,000,000$ | 8,569,000,000$ | 8,810,000,000$ | 10,598,000,000$ | 11,242,000,000$ | 11,004,000,000$ | 11,086,000,000$ | 10,960,000,000$ | 11,315,000,000$ | 10,485,000,000$ | 10,020,000,000$ | 11,205,000,000$ | 8,907,000,000$ | 9,006,000,000$ | 8,901,000,000$ | 10,051,000,000$ | 8,592,000,000$ | 9,668,000,000$ |
| Long Term Debt | | | 790,000,000$ | 5,811,000,000$ | 4,834,000,000$ | 4,758,000,000$ | 4,101,000,000$ | 4,185,000,000$ | 4,483,000,000$ | 4,552,000,000$ | 4,698,000,000$ | 4,835,000,000$ | 5,268,000,000$ | 5,796,000,000$ | 5,525,000,000$ | 5,303,000,000$ | 5,360,000,000$ | 5,191,000,000$ | 5,674,000,000$ | 5,311,000,000$ | 5,266,000,000$ | 5,263,000,000$ | 5,186,000,000$ | 5,184,000,000$ | 5,189,000,000$ | 6,157,000,000$ | 5,855,000,000$ | 6,338,000,000$ | 6,283,000,000$ | 5,955,000,000$ | 5,963,000,000$ | 5,885,000,000$ | 6,253,000,000$ | 6,388,000,000$ | 7,553,000,000$ | 7,050,000,000$ | 6,935,000,000$ | 7,013,000,000$ | 7,166,000,000$ | 7,255,000,000$ | 6,440,000,000$ | 6,271,000,000$ | 7,481,000,000$ | 6,961,000,000$ | 7,065,000,000$ | 6,981,000,000$ | 7,062,000,000$ | 6,523,000,000$ | 6,620,000,000$ |
| Long Term Capital Lease Obligations | | | 580,000,000$ | 586,000,000$ | 592,000,000$ | 592,000,000$ | 598,000,000$ | 614,000,000$ | 612,000,000$ | 617,000,000$ | 615,000,000$ | 539,000,000$ | 544,000,000$ | 582,000,000$ | 518,000,000$ | 205,000,000$ | | | 303,000,000$ | | | | 320,000,000$ | | | | 349,000,000$ | 354,000,000$ | 302,000,000$ | 259,000,000$ | | | | | | | | | | | | | | | | | | | |
| Other Noncurrent Liabilities | | | 106,000,000$ | 103,000,000$ | 121,000,000$ | 113,000,000$ | 120,000,000$ | 131,000,000$ | 140,000,000$ | 142,000,000$ | 148,000,000$ | 129,000,000$ | 116,000,000$ | 126,000,000$ | 198,000,000$ | 698,000,000$ | 582,000,000$ | 645,000,000$ | 404,000,000$ | 712,000,000$ | 722,000,000$ | 716,000,000$ | 768,000,000$ | 753,000,000$ | 726,000,000$ | 716,000,000$ | 761,000,000$ | 764,000,000$ | 725,000,000$ | 737,000,000$ | 258,000,000$ | 255,000,000$ | 225,000,000$ | 332,000,000$ | 242,000,000$ | 177,000,000$ | 149,000,000$ | 162,000,000$ | 158,000,000$ | 182,000,000$ | 288,000,000$ | 295,000,000$ | 222,000,000$ | 218,000,000$ | 202,000,000$ | 181,000,000$ | 168,000,000$ | 241,000,000$ | 333,000,000$ |
| Total Equity | | | (3,017,000,000$) | (2,975,000,000$) | (2,888,000,000$) | (893,000,000$) | (885,000,000$) | 479,000,000$ | 421,000,000$ | 350,000,000$ | 489,000,000$ | 693,000,000$ | 727,000,000$ | 691,000,000$ | 525,000,000$ | 348,000,000$ | 3,191,000,000$ | 2,963,000,000$ | 2,986,000,000$ | 3,870,000,000$ | 3,868,000,000$ | 3,720,000,000$ | 3,689,000,000$ | 3,707,000,000$ | 5,286,000,000$ | 5,101,000,000$ | 4,936,000,000$ | 4,769,000,000$ | 5,641,000,000$ | 5,562,000,000$ | 5,744,000,000$ | 5,757,000,000$ | 5,801,000,000$ | 5,968,000,000$ | 10,083,000,000$ | 7,559,000,000$ | 7,499,000,000$ | 7,247,000,000$ | 6,861,000,000$ | 7,302,000,000$ | 6,994,000,000$ | 6,748,000,000$ | 6,875,000,000$ | 5,802,000,000$ | 5,727,000,000$ | 5,705,000,000$ | 5,780,000,000$ | 5,628,000,000$ | 11,256,000,000$ |
| Equity to Minority | | | 83,000,000$ | 97,000,000$ | 92,000,000$ | 88,000,000$ | 86,000,000$ | 82,000,000$ | 93,000,000$ | 96,000,000$ | 104,000,000$ | 103,000,000$ | 106,000,000$ | 113,000,000$ | 113,000,000$ | 113,000,000$ | 119,000,000$ | 127,000,000$ | 136,000,000$ | 148,000,000$ | 141,000,000$ | 128,000,000$ | 135,000,000$ | 129,000,000$ | 129,000,000$ | 129,000,000$ | 132,000,000$ | 126,000,000$ | 118,000,000$ | 109,000,000$ | 120,000,000$ | 121,000,000$ | 114,000,000$ | 107,000,000$ | 99,000,000$ | 105,000,000$ | 93,000,000$ | 85,000,000$ | 89,000,000$ | 113,000,000$ | 102,000,000$ | 82,000,000$ | 88,000,000$ | 98,000,000$ | 88,000,000$ | 96,000,000$ | 107,000,000$ | 121,000,000$ | 4,588,000,000$ |
| Equity to Common Shareholders | | | (3,100,000,000$) | (3,072,000,000$) | (2,980,000,000$) | (981,000,000$) | (971,000,000$) | 397,000,000$ | 328,000,000$ | 255,000,000$ | 385,000,000$ | 590,000,000$ | 621,000,000$ | 578,000,000$ | 412,000,000$ | 235,000,000$ | 3,072,000,000$ | 2,880,000,000$ | 2,850,000,000$ | 3,766,000,000$ | 3,771,000,000$ | 3,636,000,000$ | 3,598,000,000$ | 3,578,000,000$ | 5,157,000,000$ | 4,972,000,000$ | 4,840,000,000$ | 4,643,000,000$ | 5,523,000,000$ | 5,453,000,000$ | 5,624,000,000$ | 5,636,000,000$ | 5,687,000,000$ | 5,861,000,000$ | 9,984,000,000$ | 7,454,000,000$ | 7,406,000,000$ | 7,162,000,000$ | 6,772,000,000$ | 7,189,000,000$ | 6,892,000,000$ | 6,666,000,000$ | 6,787,000,000$ | 5,704,000,000$ | 5,639,000,000$ | 5,609,000,000$ | 5,673,000,000$ | 5,507,000,000$ | 6,668,000,000$ |
| Additional Paid-In Capital | | | 142,000,000$ | 141,000,000$ | 141,000,000$ | 136,000,000$ | 138,000,000$ | 123,000,000$ | 115,000,000$ | 107,000,000$ | 99,000,000$ | 90,000,000$ | 79,000,000$ | 67,000,000$ | 53,000,000$ | 38,000,000$ | 23,000,000$ | 7,000,000$ | | | | | | 27,000,000$ | 25,000,000$ | 9,000,000$ | | | | | | | | | 1,043,000,000$ | | 11,000,000$ | | | | 12,000,000$ | 160,000,000$ | 370,000,000$ | | | | 4,000,000$ | | 702,000,000$ |
| Retained Earnings | | | (3,533,000,000$) | (3,496,000,000$) | (3,416,000,000$) | (1,194,000,000$) | (1,094,000,000$) | 192,000,000$ | 215,000,000$ | 195,000,000$ | 196,000,000$ | 468,000,000$ | 467,000,000$ | 358,000,000$ | 337,000,000$ | 387,000,000$ | 3,134,000,000$ | 2,973,000,000$ | 2,925,000,000$ | 3,822,000,000$ | 3,787,000,000$ | 3,680,000,000$ | 3,522,000,000$ | 3,531,000,000$ | 5,091,000,000$ | 4,871,000,000$ | 4,891,000,000$ | 4,734,000,000$ | 5,583,000,000$ | 5,533,000,000$ | 5,675,000,000$ | 5,747,000,000$ | 5,784,000,000$ | 9,074,000,000$ | 9,068,000,000$ | 7,605,000,000$ | 7,574,000,000$ | 7,399,000,000$ | 7,032,000,000$ | 7,381,000,000$ | 7,065,000,000$ | 6,689,000,000$ | 6,626,000,000$ | 5,887,000,000$ | 5,821,000,000$ | 5,813,000,000$ | 5,757,000,000$ | 5,499,000,000$ | 5,844,000,000$ |
| Treasury Stock | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Capital Lease Obligations | | | 618,000,000$ | | | | 639,000,000$ | | | | 654,000,000$ | | | | 594,000,000$ | | | | 367,000,000$ | | | | 383,000,000$ | | | | 413,000,000$ | 425,000,000$ | 355,000,000$ | 369,000,000$ | | | | | | | | | | | | | | | | | | | |