| Bath & Body Works, Inc. (BBWI) |
| 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 | Q4-CY2013 |
| Balance Sheet Date | | 2025-Nov-01 | 2025-Aug-02 | 2025-May-03 | 2025-Feb-01 | 2024-Nov-02 | 2024-Aug-03 | 2024-May-04 | 2024-Feb-03 | 2023-Oct-28 | 2023-Jul-29 | 2023-Apr-29 | 2023-Jan-28 | 2022-Oct-29 | 2022-Jul-30 | 2022-Apr-30 | 2022-Jan-29 | 2021-Oct-30 | 2021-Jul-31 | 2021-May-01 | 2021-Jan-30 | 2020-Oct-31 | 2020-Aug-01 | 2020-May-02 | 2020-Feb-01 | 2019-Nov-02 | 2019-Aug-03 | 2019-May-04 | 2019-Feb-02 | 2018-Nov-03 | 2018-Aug-04 | 2018-May-05 | 2018-Feb-03 | 2017-Oct-28 | 2017-Jul-29 | 2017-Apr-29 | 2017-Jan-28 | 2016-Oct-29 | 2016-Jul-30 | 2016-Apr-30 | 2016-Jan-30 | 2015-Oct-31 | 2015-Aug-01 | 2015-May-02 | 2015-Jan-31 | 2014-Nov-01 | 2014-Aug-02 | 2014-May-03 | 2014-Feb-01 |
| Fiscal Period | | 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 | Q4-FY2013 |
| Total Revenue | | 1,594,000,000$ | 1,549,000,000$ | 1,424,000,000$ | 2,787,000,000$ | 1,610,000,000$ | 1,526,000,000$ | 1,384,000,000$ | 2,912,000,000$ | 1,562,000,000$ | 1,559,000,000$ | 1,396,000,000$ | 2,889,000,000$ | 1,604,000,000$ | 1,618,000,000$ | 1,450,000,000$ | 3,027,000,000$ | 1,681,000,000$ | 1,703,000,000$ | 1,470,000,000$ | 2,719,000,000$ | 1,702,000,000$ | 1,253,000,000$ | 760,000,000$ | 4,707,000,000$ | 2,677,000,000$ | 2,902,000,000$ | 2,629,000,000$ | 4,852,000,000$ | 2,775,000,000$ | 2,984,000,000$ | 2,626,000,000$ | 4,823,000,000$ | 2,618,000,000$ | 2,755,000,000$ | 2,437,000,000$ | 4,489,000,000$ | 2,581,000,000$ | 2,890,000,000$ | 2,614,000,000$ | 4,395,000,000$ | 2,482,000,000$ | 2,765,000,000$ | 2,512,000,000$ | 4,069,000,000$ | 2,319,000,000$ | 2,675,000,000$ | 2,391,000,000$ | 3,818,000,000$ |
| QoQ% | | 2.91% | 8.78% | (48.91%) | 73.11% | 5.51% | 10.26% | (52.47%) | 86.43% | .19% | 11.68% | (51.68%) | 80.11% | (.87%) | 11.59% | (52.10%) | 80.07% | (1.29%) | 15.85% | (45.94%) | 59.75% | 35.83% | 64.87% | (83.85%) | 75.83% | (7.75%) | 10.38% | (45.82%) | 74.85% | (7.00%) | 13.63% | (45.55%) | 84.23% | (4.97%) | 13.05% | (45.71%) | 73.93% | (10.69%) | 10.56% | (40.52%) | 77.08% | (10.24%) | 10.07% | (38.27%) | 75.46% | (13.31%) | 11.88% | (37.38%) | 75.86% |
| YoY% | | (.99%) | 1.51% | 2.89% | (4.29%) | 3.07% | (2.12%) | (.86%) | .80% | (2.62%) | (3.65%) | (3.72%) | (4.56%) | (4.58%) | (4.99%) | (1.36%) | 11.33% | (1.23%) | 35.91% | 93.42% | (42.24%) | (36.42%) | (56.82%) | (71.09%) | (2.99%) | (3.53%) | (2.75%) | .11% | .60% | 6.00% | 8.31% | 7.76% | 7.44% | 1.43% | (4.67%) | (6.77%) | 2.14% | 3.99% | 4.52% | 4.06% | 8.01% | 7.03% | 3.36% | 5.06% | 6.57% | 6.82% | 6.32% | 5.42% | (.99%) |
| Cost Of Revenue | | 936,000,000$ | 909,000,000$ | 778,000,000$ | 1,486,000,000$ | 910,000,000$ | 900,000,000$ | 778,000,000$ | 1,575,000,000$ | 880,000,000$ | 937,000,000$ | 800,000,000$ | 1,639,000,000$ | 926,000,000$ | 958,000,000$ | 781,000,000$ | 1,581,000,000$ | 842,000,000$ | 875,000,000$ | 728,000,000$ | 1,312,000,000$ | 839,000,000$ | 694,000,000$ | 492,000,000$ | 2,913,000,000$ | 1,936,000,000$ | 1,919,000,000$ | 1,695,000,000$ | 2,884,000,000$ | 1,847,000,000$ | 1,925,000,000$ | 1,682,000,000$ | 2,783,000,000$ | 1,629,000,000$ | 1,727,000,000$ | 1,534,000,000$ | 2,545,000,000$ | 1,556,000,000$ | 1,777,000,000$ | 1,571,000,000$ | 2,393,000,000$ | 1,451,000,000$ | 1,651,000,000$ | 1,456,000,000$ | 2,234,000,000$ | 1,372,000,000$ | 1,631,000,000$ | 1,409,000,000$ | 2,176,000,000$ |
| Gross Profit | | 658,000,000$ | 640,000,000$ | 646,000,000$ | 1,301,000,000$ | 700,000,000$ | 626,000,000$ | 606,000,000$ | 1,337,000,000$ | 682,000,000$ | 622,000,000$ | 596,000,000$ | 1,250,000,000$ | 678,000,000$ | 660,000,000$ | 669,000,000$ | 1,446,000,000$ | 839,000,000$ | 828,000,000$ | 742,000,000$ | 1,407,000,000$ | 863,000,000$ | 559,000,000$ | 268,000,000$ | 1,794,000,000$ | 741,000,000$ | 983,000,000$ | 934,000,000$ | 1,968,000,000$ | 928,000,000$ | 1,059,000,000$ | 944,000,000$ | 2,040,000,000$ | 989,000,000$ | 1,028,000,000$ | 903,000,000$ | 1,944,000,000$ | 1,025,000,000$ | 1,113,000,000$ | 1,043,000,000$ | 2,002,000,000$ | 1,031,000,000$ | 1,114,000,000$ | 1,056,000,000$ | 1,835,000,000$ | 947,000,000$ | 1,044,000,000$ | 982,000,000$ | 1,642,000,000$ |
| Gross Margin | | 41.28% | 41.32% | 45.37% | 46.68% | 43.48% | 41.02% | 43.79% | 45.91% | 43.66% | 39.90% | 42.69% | 43.27% | 42.27% | 40.79% | 46.14% | 47.77% | 49.91% | 48.62% | 50.48% | 51.75% | 50.71% | 44.61% | 35.26% | 38.11% | 27.68% | 33.87% | 35.53% | 40.56% | 33.44% | 35.49% | 35.95% | 42.30% | 37.78% | 37.31% | 37.05% | 43.31% | 39.71% | 38.51% | 39.90% | 45.55% | 41.54% | 40.29% | 42.04% | 45.10% | 40.84% | 39.03% | 41.07% | 43.01% |
| Operating Expenses | | 497,000,000$ | 483,000,000$ | 437,000,000$ | 623,000,000$ | 482,000,000$ | 443,000,000$ | 419,000,000$ | 641,000,000$ | 461,000,000$ | 434,000,000$ | 415,000,000$ | 597,000,000$ | 476,000,000$ | 418,000,000$ | 389,000,000$ | 567,000,000$ | 430,000,000$ | 444,000,000$ | 405,000,000$ | 537,000,000$ | 427,000,000$ | 296,000,000$ | 232,000,000$ | 1,712,000,000$ | 892,000,000$ | 808,000,000$ | 781,000,000$ | 1,168,000,000$ | 874,000,000$ | 831,000,000$ | 789,000,000$ | 1,053,000,000$ | 757,000,000$ | 727,000,000$ | 694,000,000$ | 956,000,000$ | 741,000,000$ | 705,000,000$ | 720,000,000$ | 924,000,000$ | 692,000,000$ | 711,000,000$ | 684,000,000$ | 878,000,000$ | 663,000,000$ | 668,000,000$ | 646,000,000$ | 779,000,000$ |
| Operating Income | | 161,000,000$ | 157,000,000$ | 209,000,000$ | 678,000,000$ | 218,000,000$ | 183,000,000$ | 187,000,000$ | 696,000,000$ | 221,000,000$ | 188,000,000$ | 181,000,000$ | 653,000,000$ | 202,000,000$ | 242,000,000$ | 280,000,000$ | 879,000,000$ | 409,000,000$ | 384,000,000$ | 337,000,000$ | 870,000,000$ | 436,000,000$ | 263,000,000$ | 36,000,000$ | 82,000,000$ | (151,000,000$) | 175,000,000$ | 153,000,000$ | 800,000,000$ | 54,000,000$ | 228,000,000$ | 155,000,000$ | 987,000,000$ | 232,000,000$ | 301,000,000$ | 209,000,000$ | 988,000,000$ | 284,000,000$ | 408,000,000$ | 323,000,000$ | 1,078,000,000$ | 339,000,000$ | 403,000,000$ | 372,000,000$ | 957,000,000$ | 284,000,000$ | 376,000,000$ | 336,000,000$ | 863,000,000$ |
| Operating Margin | | 10.10% | 10.14% | 14.68% | 24.33% | 13.54% | 11.99% | 13.51% | 23.90% | 14.15% | 12.06% | 12.97% | 22.60% | 12.59% | 14.96% | 19.31% | 29.04% | 24.33% | 22.55% | 22.93% | 32.00% | 25.62% | 20.99% | 4.74% | 1.74% | (5.64%) | 6.03% | 5.82% | 16.49% | 1.95% | 7.64% | 5.90% | 20.46% | 8.86% | 10.93% | 8.58% | 22.01% | 11.00% | 14.12% | 12.36% | 24.53% | 13.66% | 14.58% | 14.81% | 23.52% | 12.25% | 14.06% | 14.05% | 22.60% |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | 68,000,000$ | 68,000,000$ | 71,000,000$ | 76,000,000$ | 77,000,000$ | 77,000,000$ | 82,000,000$ | 86,000,000$ | 84,000,000$ | 86,000,000$ | 89,000,000$ | 86,000,000$ | 86,000,000$ | 86,000,000$ | 89,000,000$ | 87,000,000$ | 91,000,000$ | 97,000,000$ | 114,000,000$ | 115,000,000$ | 119,000,000$ | 104,000,000$ | 97,000,000$ | 84,000,000$ | 92,000,000$ | 95,000,000$ | 99,000,000$ | 93,000,000$ | 96,000,000$ | 98,000,000$ | 98,000,000$ | 106,000,000$ | 99,000,000$ | 101,000,000$ | 101,000,000$ | 99,000,000$ | 97,000,000$ | 101,000,000$ | 97,000,000$ | 97,000,000$ | 79,000,000$ | 78,000,000$ | 80,000,000$ | 78,000,000$ | 80,000,000$ | 82,000,000$ | 84,000,000$ | 82,000,000$ |
| Income Before Tax | | 103,000,000$ | 95,000,000$ | 146,000,000$ | 611,000,000$ | 145,000,000$ | 153,000,000$ | 118,000,000$ | 623,000,000$ | 159,000,000$ | 127,000,000$ | 112,000,000$ | 576,000,000$ | 119,000,000$ | 158,000,000$ | 192,000,000$ | 790,000,000$ | 227,000,000$ | 287,000,000$ | 119,000,000$ | 751,000,000$ | 265,000,000$ | 160,000,000$ | (54,000,000$) | (7,000,000$) | (277,000,000$) | 42,000,000$ | 60,000,000$ | 710,000,000$ | (41,000,000$) | 129,000,000$ | 59,000,000$ | 842,000,000$ | 135,000,000$ | 217,000,000$ | 118,000,000$ | 893,000,000$ | 190,000,000$ | 380,000,000$ | 233,000,000$ | 982,000,000$ | 260,000,000$ | 323,000,000$ | 369,000,000$ | 880,000,000$ | 205,000,000$ | 296,000,000$ | 255,000,000$ | 787,000,000$ |
| Tax Expenses | | 26,000,000$ | 31,000,000$ | 41,000,000$ | 158,000,000$ | 39,000,000$ | 1,000,000$ | 31,000,000$ | 44,000,000$ | 40,000,000$ | 28,000,000$ | 31,000,000$ | 148,000,000$ | 28,000,000$ | 38,000,000$ | 37,000,000$ | 198,000,000$ | 50,000,000$ | 72,000,000$ | 28,000,000$ | 194,000,000$ | 69,000,000$ | (11,000,000$) | (115,000,000$) | 149,000,000$ | (25,000,000$) | 4,000,000$ | 20,000,000$ | 171,000,000$ | 2,000,000$ | 30,000,000$ | 11,000,000$ | 178,000,000$ | 49,000,000$ | 78,000,000$ | 24,000,000$ | 261,000,000$ | 68,000,000$ | 128,000,000$ | 81,000,000$ | 346,000,000$ | 96,000,000$ | 121,000,000$ | 119,000,000$ | 315,000,000$ | 73,000,000$ | 108,000,000$ | 98,000,000$ | 297,000,000$ |
| Net Income | | 77,000,000$ | 64,000,000$ | 105,000,000$ | 453,000,000$ | 106,000,000$ | 152,000,000$ | 87,000,000$ | 579,000,000$ | 119,000,000$ | 99,000,000$ | 81,000,000$ | 434,000,000$ | 91,000,000$ | 120,000,000$ | 155,000,000$ | 594,000,000$ | 88,000,000$ | 374,000,000$ | 277,000,000$ | 859,000,000$ | 331,000,000$ | (49,000,000$) | (297,000,000$) | (192,000,000$) | (252,000,000$) | 38,000,000$ | 40,000,000$ | 540,000,000$ | (43,000,000$) | 99,000,000$ | 48,000,000$ | 664,000,000$ | 86,000,000$ | 139,000,000$ | 94,000,000$ | 632,000,000$ | 122,000,000$ | 252,000,000$ | 152,000,000$ | 636,000,000$ | 164,000,000$ | 202,000,000$ | 250,000,000$ | 565,000,000$ | 132,000,000$ | 188,000,000$ | 157,000,000$ | 490,000,000$ |
| Profit Margin | | 4.83% | 4.13% | 7.37% | 16.25% | 6.58% | 9.96% | 6.29% | 19.88% | 7.62% | 6.35% | 5.80% | 15.02% | 5.67% | 7.42% | 10.69% | 19.62% | 5.24% | 21.96% | 18.84% | 31.59% | 19.45% | (3.91%) | (39.08%) | (4.08%) | (9.41%) | 1.31% | 1.52% | 11.13% | (1.55%) | 3.32% | 1.83% | 13.77% | 3.29% | 5.05% | 3.86% | 14.08% | 4.73% | 8.72% | 5.82% | 14.47% | 6.61% | 7.31% | 9.95% | 13.89% | 5.69% | 7.03% | 6.57% | 12.83% |
| TTM | | 9.51% | 9.88% | 11.11% | 10.92% | 12.43% | 12.69% | 11.92% | 11.82% | 9.90% | 9.47% | 9.67% | 10.58% | 12.47% | 12.31% | 15.41% | 16.91% | 21.10% | 24.24% | 19.85% | 13.12% | (2.46%) | (8.41%) | (6.36%) | (2.83%) | 2.80% | 4.37% | 4.80% | 4.87% | 5.82% | 6.87% | 7.31% | 7.78% | 7.73% | 8.05% | 8.87% | 9.21% | 9.31% | 9.73% | 9.42% | 10.30% | 9.99% | 9.85% | 9.81% | 9.10% | 8.63% | 8.39% | 8.42% | 8.38% |
| Earnings to Minority | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Earnings to Common Shareholders | | 77,000,000$ | 64,000,000$ | 105,000,000$ | 453,000,000$ | 106,000,000$ | 152,000,000$ | 87,000,000$ | 579,000,000$ | 119,000,000$ | 99,000,000$ | 81,000,000$ | 434,000,000$ | 91,000,000$ | 120,000,000$ | 155,000,000$ | 594,000,000$ | 88,000,000$ | 374,000,000$ | 277,000,000$ | 859,000,000$ | 331,000,000$ | (49,000,000$) | (297,000,000$) | (192,000,000$) | (252,000,000$) | 38,000,000$ | 40,000,000$ | 540,000,000$ | (43,000,000$) | 99,000,000$ | 48,000,000$ | 664,000,000$ | 86,000,000$ | 139,000,000$ | 94,000,000$ | 632,000,000$ | 122,000,000$ | 252,000,000$ | 152,000,000$ | 636,000,000$ | 164,000,000$ | 202,000,000$ | 250,000,000$ | 565,000,000$ | 132,000,000$ | 188,000,000$ | 157,000,000$ | 490,000,000$ |
| QoQ% | | 20.31% | (39.05%) | (76.82%) | 327.36% | (30.26%) | 74.71% | (84.97%) | 386.56% | 20.20% | 22.22% | (81.34%) | 376.92% | (24.17%) | (22.58%) | (73.91%) | 575.00% | (76.47%) | 35.02% | (67.75%) | 159.52% | 775.51% | 83.50% | (54.69%) | 23.81% | (763.16%) | (5.00%) | (92.59%) | 1,355.81% | (143.43%) | 106.25% | (92.77%) | 672.09% | (38.13%) | 47.87% | (85.13%) | 418.03% | (51.59%) | 65.79% | (76.10%) | 287.81% | (18.81%) | (19.20%) | (55.75%) | 328.03% | (29.79%) | 19.75% | (67.96%) | 432.61% |
| YoY% | | (27.36%) | (57.90%) | 20.69% | (21.76%) | (10.92%) | 53.54% | 7.41% | 33.41% | 30.77% | (17.50%) | (47.74%) | (26.94%) | 3.41% | (67.91%) | (44.04%) | (30.85%) | (73.41%) | 863.27% | 193.27% | 547.40% | 231.35% | (228.95%) | (842.50%) | (135.56%) | (486.05%) | (61.62%) | (16.67%) | (18.68%) | (150.00%) | (28.78%) | (48.94%) | 5.06% | (29.51%) | (44.84%) | (38.16%) | (.63%) | (25.61%) | 24.75% | (39.20%) | 12.57% | 24.24% | 7.45% | 59.24% | 15.31% | 43.48% | 5.62% | 9.79% | 19.22% |
| Earnings Per Share, Basic | | 0.38$ | 0.30$ | 0.49$ | 2.11$ | 0.49$ | 0.68$ | 0.39$ | 2.54$ | 0.52$ | 0.43$ | 0.35$ | 1.89$ | 0.40$ | 0.52$ | 0.65$ | 2.29$ | 0.33$ | 1.36$ | 0.99$ | 3.09$ | 1.19$ | (0.18$) | (1.07$) | (0.70$) | (0.91$) | 0.14$ | 0.14$ | 1.98$ | (0.16$) | 0.36$ | 0.17$ | 2.38$ | 0.30$ | 0.48$ | 0.33$ | 2.20$ | 0.43$ | 0.88$ | 0.53$ | 2.20$ | 0.56$ | 0.69$ | 0.85$ | 1.93$ | 0.45$ | 0.64$ | 0.54$ | 1.68$ |
| Earnings Per Share, Diluted | | 0.37$ | 0.30$ | 0.49$ | 2.10$ | 0.48$ | 0.68$ | 0.38$ | 2.53$ | 0.52$ | 0.43$ | 0.35$ | 1.90$ | 0.40$ | 0.52$ | 0.64$ | 2.28$ | 0.33$ | 1.34$ | 0.98$ | 3.00$ | 1.17$ | (0.18$) | (1.07$) | (0.69$) | (0.91$) | 0.14$ | 0.14$ | 1.93$ | (0.16$) | 0.35$ | 0.17$ | 2.33$ | 0.30$ | 0.48$ | 0.33$ | 2.18$ | 0.42$ | 0.87$ | 0.52$ | 2.15$ | 0.55$ | 0.68$ | 0.84$ | 1.88$ | 0.44$ | 0.63$ | 0.53$ | 1.66$ |
| Unlevered FCF Per Share, Basic | | 0.00$ | (0.47$) | 0.71$ | 4.16$ | (0.75$) | (0.45$) | 0.13$ | 3.85$ | (0.53$) | (0.23$) | (0.21$) | 4.35$ | (0.46$) | (0.25$) | (0.09$) | 3.92$ | (0.72$) | 0.77$ | 0.66$ | 4.69$ | 1.23$ | 2.01$ | (1.43$) | 4.57$ | (1.45$) | 0.41$ | (0.71$) | 4.75$ | (1.51$) | 0.38$ | (0.86$) | 4.16$ | (1.09$) | 0.02$ | (0.55$) | 4.93$ | (1.49$) | 0.84$ | (0.80$) | 5.68$ | (1.23$) | 1.05$ | (0.98$) | 4.39$ | (1.07$) | 1.15$ | (0.82$) | 4.08$ |
| Unlevered FCF Per Share, Diluted | | 0.00$ | (0.47$) | 0.70$ | 4.14$ | (0.75$) | (0.45$) | 0.13$ | 3.83$ | (0.53$) | (0.23$) | (0.21$) | 4.37$ | (0.46$) | (0.25$) | (0.09$) | 3.89$ | (0.71$) | 0.75$ | 0.65$ | 4.56$ | 1.22$ | 2.01$ | (1.43$) | 4.50$ | (1.45$) | 0.41$ | (0.71$) | 4.63$ | (1.51$) | 0.38$ | (0.85$) | 4.07$ | (1.09$) | 0.02$ | (0.55$) | 4.88$ | (1.47$) | 0.83$ | (0.78$) | 5.54$ | (1.21$) | 1.03$ | (0.96$) | 4.29$ | (1.05$) | 1.13$ | (0.80$) | 4.01$ |
| Average Shares, Basic | | 205,000,000 | 210,000,000 | 214,000,000 | 215,000,000 | 218,000,000 | 222,000,000 | 225,000,000 | 228,000,000 | 227,000,000 | 228,000,000 | 229,000,000 | 230,000,000 | 228,000,000 | 230,000,000 | 240,000,000 | 259,000,000 | 263,000,000 | 275,000,000 | 279,000,000 | 278,000,000 | 279,000,000 | 278,000,000 | 277,000,000 | 276,000,000 | 276,000,000 | 276,000,000 | 276,000,000 | 273,000,000 | 275,000,000 | 277,000,000 | 279,000,000 | 279,000,000 | 284,000,000 | 287,000,000 | 286,000,000 | 287,000,000 | 286,000,000 | 287,000,000 | 288,000,000 | 289,000,000 | 291,000,000 | 291,000,000 | 293,000,000 | 293,000,000 | 292,000,000 | 292,000,000 | 291,000,000 | 291,000,000 |
| Average Shares, Diluted | | 206,000,000 | 211,000,000 | 215,000,000 | 216,000,000 | 219,000,000 | 223,000,000 | 226,000,000 | 229,000,000 | 228,000,000 | 229,000,000 | 230,000,000 | 229,000,000 | 229,000,000 | 231,000,000 | 243,000,000 | 261,000,000 | 267,000,000 | 280,000,000 | 284,000,000 | 286,000,000 | 283,000,000 | 278,000,000 | 277,000,000 | 280,000,000 | 276,000,000 | 278,000,000 | 278,000,000 | 280,000,000 | 275,000,000 | 279,000,000 | 282,000,000 | 285,000,000 | 285,000,000 | 289,000,000 | 289,000,000 | 290,000,000 | 290,000,000 | 291,000,000 | 293,000,000 | 296,000,000 | 296,000,000 | 297,000,000 | 299,000,000 | 300,000,000 | 298,000,000 | 297,000,000 | 297,000,000 | 296,000,000 |
| EBIT | | 171,000,000$ | 163,000,000$ | 217,000,000$ | 687,000,000$ | 222,000,000$ | 230,000,000$ | 200,000,000$ | 709,000,000$ | 243,000,000$ | 213,000,000$ | 201,000,000$ | 662,000,000$ | 205,000,000$ | 244,000,000$ | 281,000,000$ | 877,000,000$ | 318,000,000$ | 384,000,000$ | 233,000,000$ | 866,000,000$ | 384,000,000$ | 264,000,000$ | 43,000,000$ | 77,000,000$ | (185,000,000$) | 137,000,000$ | 159,000,000$ | 803,000,000$ | 55,000,000$ | 227,000,000$ | 157,000,000$ | 948,000,000$ | 234,000,000$ | 318,000,000$ | 219,000,000$ | 992,000,000$ | 287,000,000$ | 481,000,000$ | 330,000,000$ | 1,079,000,000$ | 339,000,000$ | 401,000,000$ | 449,000,000$ | 958,000,000$ | 285,000,000$ | 378,000,000$ | 339,000,000$ | 869,000,000$ |
| EBITDA | | 171,000,000$ | 163,000,000$ | 217,000,000$ | 687,000,000$ | 222,000,000$ | 230,000,000$ | 200,000,000$ | 709,000,000$ | 243,000,000$ | 213,000,000$ | 201,000,000$ | 662,000,000$ | 205,000,000$ | 244,000,000$ | 281,000,000$ | 877,000,000$ | 318,000,000$ | 384,000,000$ | 233,000,000$ | 866,000,000$ | 384,000,000$ | 264,000,000$ | 43,000,000$ | 77,000,000$ | (185,000,000$) | 137,000,000$ | 159,000,000$ | 803,000,000$ | 55,000,000$ | 227,000,000$ | 157,000,000$ | 948,000,000$ | 234,000,000$ | 318,000,000$ | 219,000,000$ | 992,000,000$ | 420,000,000$ | 605,000,000$ | 451,000,000$ | 1,201,000,000$ | 450,000,000$ | 514,000,000$ | 560,000,000$ | 1,069,000,000$ | 393,000,000$ | 487,000,000$ | 449,000,000$ | 977,000,000$ |