| EDISON INTERNATIONAL (EIX) |
| 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 Revenue | | 5,213,000,000$ | 5,750,000,000$ | 4,543,000,000$ | 3,811,000,000$ | 3,984,000,000$ | 5,201,000,000$ | 4,336,000,000$ | 4,078,000,000$ | 3,706,000,000$ | 4,702,000,000$ | 3,964,000,000$ | 3,966,000,000$ | 4,016,000,000$ | 5,228,000,000$ | 4,008,000,000$ | 3,968,000,000$ | 3,331,000,000$ | 5,299,000,000$ | 3,315,000,000$ | 2,960,000,000$ | 3,157,000,000$ | 4,644,000,000$ | 2,987,000,000$ | 2,790,000,000$ | 2,970,000,000$ | 3,741,000,000$ | 2,812,000,000$ | 2,824,000,000$ | 3,009,000,000$ | 4,269,000,000$ | 2,815,000,000$ | 2,564,000,000$ | 3,220,000,000$ | 3,672,000,000$ | 2,965,000,000$ | 2,463,000,000$ | 2,884,000,000$ | 3,767,000,000$ | 2,777,000,000$ | 2,440,000,000$ | 2,341,000,000$ | 3,763,000,000$ | 2,908,000,000$ | 2,512,000,000$ | 3,114,000,000$ | 4,356,000,000$ | 3,016,000,000$ | 2,926,000,000$ |
| QoQ% | | (9.34%) | 26.57% | 19.21% | (4.34%) | (23.40%) | 19.95% | 6.33% | 10.04% | (21.18%) | 18.62% | (.05%) | (1.25%) | (23.18%) | 30.44% | 1.01% | 19.12% | (37.14%) | 59.85% | 11.99% | (6.24%) | (32.02%) | 55.47% | 7.06% | (6.06%) | (20.61%) | 33.04% | (.43%) | (6.15%) | (29.52%) | 51.65% | 9.79% | (20.37%) | (12.31%) | 23.85% | 20.38% | (14.60%) | (23.44%) | 35.65% | 13.81% | 4.23% | (37.79%) | 29.40% | 15.76% | (19.33%) | (28.51%) | 44.43% | 3.08% | (.58%) |
| YoY% | | 30.85% | 10.56% | 4.77% | (6.55%) | 7.50% | 10.61% | 9.38% | 2.82% | (7.72%) | (10.06%) | (1.10%) | (.05%) | 20.56% | (1.34%) | 20.91% | 34.05% | 5.51% | 14.10% | 10.98% | 6.09% | 6.30% | 24.14% | 6.22% | (1.20%) | (1.30%) | (12.37%) | (.11%) | 10.14% | (6.55%) | 16.26% | (5.06%) | 4.10% | 11.65% | (2.52%) | 6.77% | .94% | 23.20% | .11% | (4.51%) | (2.87%) | (24.82%) | (13.61%) | (3.58%) | (14.15%) | 5.81% | 10.00% | (.99%) | 11.17% |
| Cost Of Revenue | | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 77,000,000$ | 71,000,000$ | 72,000,000$ |
| Gross Profit | | 5,213,000,000$ | 5,750,000,000$ | 4,543,000,000$ | 3,811,000,000$ | 3,984,000,000$ | 5,201,000,000$ | 4,336,000,000$ | 4,078,000,000$ | 3,706,000,000$ | 4,702,000,000$ | 3,964,000,000$ | 3,966,000,000$ | 4,016,000,000$ | 5,228,000,000$ | 4,008,000,000$ | 3,968,000,000$ | 3,331,000,000$ | 5,299,000,000$ | 3,315,000,000$ | 2,960,000,000$ | 3,157,000,000$ | 4,644,000,000$ | 2,987,000,000$ | 2,790,000,000$ | 2,970,000,000$ | 3,741,000,000$ | 2,812,000,000$ | 2,824,000,000$ | 3,009,000,000$ | 4,269,000,000$ | 2,815,000,000$ | 2,564,000,000$ | 3,220,000,000$ | 3,672,000,000$ | 2,965,000,000$ | 2,463,000,000$ | 2,884,000,000$ | 3,767,000,000$ | 2,777,000,000$ | 2,440,000,000$ | 2,341,000,000$ | 3,763,000,000$ | 2,908,000,000$ | 2,512,000,000$ | 3,114,000,000$ | 4,279,000,000$ | 2,945,000,000$ | 2,854,000,000$ |
| Gross Margin | | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 98.23% | 97.65% | 97.54% |
| Operating Expenses | | 2,461,000,000$ | 4,318,000,000$ | 3,768,000,000$ | 1,677,000,000$ | 3,194,000,000$ | 4,206,000,000$ | 3,436,000,000$ | 3,833,000,000$ | 2,915,000,000$ | 4,210,000,000$ | 3,240,000,000$ | 3,346,000,000$ | 3,252,000,000$ | 5,272,000,000$ | 3,504,000,000$ | 3,709,000,000$ | 2,710,000,000$ | 5,427,000,000$ | 2,730,000,000$ | 2,561,000,000$ | 2,363,000,000$ | 5,023,000,000$ | 2,487,000,000$ | 2,488,000,000$ | 2,683,000,000$ | 3,105,000,000$ | 2,312,000,000$ | 2,472,000,000$ | 5,050,000,000$ | 3,530,000,000$ | 2,395,000,000$ | 2,234,000,000$ | 3,258,000,000$ | 3,119,000,000$ | 2,495,000,000$ | 1,992,000,000$ | 2,318,000,000$ | 3,072,000,000$ | 2,396,000,000$ | 1,992,000,000$ | 2,001,000,000$ | 3,155,000,000$ | 2,384,000,000$ | 1,974,000,000$ | 2,421,000,000$ | 3,405,000,000$ | 2,370,000,000$ | 2,523,000,000$ |
| Operating Income | | 2,752,000,000$ | 1,432,000,000$ | 775,000,000$ | 2,134,000,000$ | 790,000,000$ | 995,000,000$ | 900,000,000$ | 245,000,000$ | 791,000,000$ | 492,000,000$ | 724,000,000$ | 620,000,000$ | 764,000,000$ | (44,000,000$) | 504,000,000$ | 259,000,000$ | 621,000,000$ | (128,000,000$) | 585,000,000$ | 399,000,000$ | 794,000,000$ | (379,000,000$) | 500,000,000$ | 302,000,000$ | 287,000,000$ | 636,000,000$ | 500,000,000$ | 352,000,000$ | (2,041,000,000$) | 739,000,000$ | 420,000,000$ | 330,000,000$ | (38,000,000$) | 553,000,000$ | 470,000,000$ | 471,000,000$ | 566,000,000$ | 695,000,000$ | 381,000,000$ | 448,000,000$ | 340,000,000$ | 608,000,000$ | 524,000,000$ | 538,000,000$ | 693,000,000$ | 874,000,000$ | 575,000,000$ | 331,000,000$ |
| Operating Margin | | 52.79% | 24.90% | 17.06% | 56.00% | 19.83% | 19.13% | 20.76% | 6.01% | 21.34% | 10.46% | 18.26% | 15.63% | 19.02% | (.84%) | 12.58% | 6.53% | 18.64% | (2.42%) | 17.65% | 13.48% | 25.15% | (8.16%) | 16.74% | 10.82% | 9.66% | 17.00% | 17.78% | 12.47% | (67.83%) | 17.31% | 14.92% | 12.87% | (1.18%) | 15.06% | 15.85% | 19.12% | 19.63% | 18.45% | 13.72% | 18.36% | 14.52% | 16.16% | 18.02% | 21.42% | 22.25% | 20.06% | 19.07% | 11.31% |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | | | | | | 477,000,000$ | 480,000,000$ | 444,000,000$ | 426,000,000$ | 433,000,000$ | 392,000,000$ | 361,000,000$ | 350,000,000$ | 302,000,000$ | 271,000,000$ | 246,000,000$ | 231,000,000$ | 245,000,000$ | 232,000,000$ | 217,000,000$ | 226,000,000$ | 222,000,000$ | 229,000,000$ | 225,000,000$ | 222,000,000$ | 214,000,000$ | 211,000,000$ | 194,000,000$ | 196,000,000$ | 188,000,000$ | 180,000,000$ | 170,000,000$ | 166,000,000$ | 162,000,000$ | 159,000,000$ | 152,000,000$ | 150,000,000$ | 147,000,000$ | 144,000,000$ | 140,000,000$ | 135,000,000$ | 138,000,000$ | 138,000,000$ | 143,000,000$ | 138,000,000$ | 141,000,000$ | 139,000,000$ | 141,000,000$ |
| Income Before Tax | | 2,605,000,000$ | 1,063,000,000$ | 384,000,000$ | 1,940,000,000$ | 411,000,000$ | 645,000,000$ | 568,000,000$ | (61,000,000$) | 488,000,000$ | 189,000,000$ | 460,000,000$ | 378,000,000$ | 543,000,000$ | (261,000,000$) | 299,000,000$ | 81,000,000$ | 432,000,000$ | (326,000,000$) | 429,000,000$ | 254,000,000$ | 602,000,000$ | (517,000,000$) | 352,000,000$ | 129,000,000$ | 107,000,000$ | 480,000,000$ | 344,000,000$ | 196,000,000$ | (2,216,000,000$) | 627,000,000$ | 289,000,000$ | 211,000,000$ | (170,000,000$) | 432,000,000$ | 335,000,000$ | 352,000,000$ | 441,000,000$ | 571,000,000$ | 257,000,000$ | 334,000,000$ | 236,000,000$ | 530,000,000$ | 412,000,000$ | 424,000,000$ | 604,000,000$ | 728,000,000$ | 650,000,000$ | 183,000,000$ |
| Tax Expenses | | 682,000,000$ | 175,000,000$ | (14,000,000$) | 448,000,000$ | 3,000,000$ | 68,000,000$ | 59,000,000$ | (113,000,000$) | 67,000,000$ | (23,000,000$) | 51,000,000$ | 13,000,000$ | 73,000,000$ | (187,000,000$) | 7,000,000$ | (55,000,000$) | (139,000,000$) | (29,000,000$) | 68,000,000$ | (36,000,000$) | 50,000,000$ | (275,000,000$) | 4,000,000$ | (84,000,000$) | (66,000,000$) | (22,000,000$) | (78,000,000$) | (112,000,000$) | (782,000,000$) | 83,000,000$ | (9,000,000$) | (31,000,000$) | 364,000,000$ | (69,000,000$) | 26,000,000$ | (40,000,000$) | 81,000,000$ | 120,000,000$ | (51,000,000$) | 28,000,000$ | 291,000,000$ | 82,000,000$ | 6,000,000$ | 106,000,000$ | 159,000,000$ | 220,000,000$ | 84,000,000$ | (19,000,000$) |
| Net Income | | 1,923,000,000$ | 888,000,000$ | 398,000,000$ | 1,492,000,000$ | 408,000,000$ | 577,000,000$ | 509,000,000$ | 52,000,000$ | 421,000,000$ | 212,000,000$ | 409,000,000$ | 365,000,000$ | 470,000,000$ | (74,000,000$) | 292,000,000$ | 136,000,000$ | 571,000,000$ | (297,000,000$) | 361,000,000$ | 290,000,000$ | 552,000,000$ | (242,000,000$) | 348,000,000$ | 213,000,000$ | 173,000,000$ | 502,000,000$ | 422,000,000$ | 308,000,000$ | (1,400,000,000$) | 544,000,000$ | 298,000,000$ | 242,000,000$ | (534,000,000$) | 501,000,000$ | 309,000,000$ | 392,000,000$ | 360,000,000$ | 451,000,000$ | 308,000,000$ | 306,000,000$ | (55,000,000$) | 448,000,000$ | 406,000,000$ | 318,000,000$ | 445,000,000$ | 508,000,000$ | 566,000,000$ | 202,000,000$ |
| Profit Margin | | 36.89% | 15.44% | 8.76% | 39.15% | 10.24% | 11.09% | 11.74% | 1.28% | 11.36% | 4.51% | 10.32% | 9.20% | 11.70% | (1.42%) | 7.29% | 3.43% | 17.14% | (5.61%) | 10.89% | 9.80% | 17.49% | (5.21%) | 11.65% | 7.63% | 5.83% | 13.42% | 15.01% | 10.91% | (46.53%) | 12.74% | 10.59% | 9.44% | (16.58%) | 13.64% | 10.42% | 15.92% | 12.48% | 11.97% | 11.09% | 12.54% | (2.35%) | 11.91% | 13.96% | 12.66% | 14.29% | 11.66% | 18.77% | 6.90% |
| TTM | | 24.34% | 17.61% | 16.39% | 17.23% | 8.79% | 9.00% | 7.10% | 6.65% | 8.61% | 8.75% | 6.81% | 6.12% | 4.79% | 5.59% | 4.23% | 4.85% | 6.21% | 6.15% | 6.83% | 6.90% | 6.42% | 3.67% | 9.90% | 10.64% | 11.38% | (1.36%) | (.98%) | (1.94%) | (2.50%) | 4.27% | 4.13% | 4.17% | 5.42% | 13.03% | 12.52% | 12.71% | 12.01% | 8.92% | 8.90% | 9.65% | 9.69% | 13.15% | 13.01% | 14.13% | 12.83% | 12.10% | 12.12% | 7.15% |
| Earnings to Minority | | 76,000,000$ | 56,000,000$ | 55,000,000$ | 57,000,000$ | 68,000,000$ | 61,000,000$ | 70,000,000$ | 63,000,000$ | 43,000,000$ | 57,000,000$ | 55,000,000$ | 55,000,000$ | 55,000,000$ | 54,000,000$ | 51,000,000$ | 52,000,000$ | 48,000,000$ | 44,000,000$ | 43,000,000$ | 31,000,000$ | 26,000,000$ | 46,000,000$ | 30,000,000$ | 30,000,000$ | 30,000,000$ | 31,000,000$ | 30,000,000$ | 0$ | 0$ | 0$ | (8,000,000$) | (6,000,000$) | (19,000,000$) | (1,000,000$) | 0$ | (1,000,000$) | 0$ | (1,000,000$) | (3,000,000$) | (5,000,000$) | (5,000,000$) | (1,000,000$) | (1,000,000$) | (9,000,000$) | (3,000,000$) | 0$ | 0$ | 0$ |
| Earnings to Common Shareholders | | 1,847,000,000$ | 832,000,000$ | 343,000,000$ | 1,435,000,000$ | 340,000,000$ | 516,000,000$ | 439,000,000$ | (11,000,000$) | 378,000,000$ | 155,000,000$ | 354,000,000$ | 310,000,000$ | 415,000,000$ | (128,000,000$) | 241,000,000$ | 84,000,000$ | 523,000,000$ | (341,000,000$) | 318,000,000$ | 259,000,000$ | 526,000,000$ | (288,000,000$) | 318,000,000$ | 183,000,000$ | 143,000,000$ | 471,000,000$ | 392,000,000$ | 278,000,000$ | (1,430,000,000$) | 513,000,000$ | 276,000,000$ | 218,000,000$ | (545,000,000$) | 470,000,000$ | 278,000,000$ | 362,000,000$ | 329,000,000$ | 421,000,000$ | 280,000,000$ | 281,000,000$ | (79,000,000$) | 421,000,000$ | 379,000,000$ | 299,000,000$ | 420,000,000$ | 480,000,000$ | 536,000,000$ | 176,000,000$ |
| QoQ% | | 122.00% | 142.57% | (76.10%) | 322.06% | (34.11%) | 17.54% | 4,090.91% | (102.91%) | 143.87% | (56.22%) | 14.19% | (25.30%) | 424.22% | (153.11%) | 186.91% | (83.94%) | 253.37% | (207.23%) | 22.78% | (50.76%) | 282.64% | (190.57%) | 73.77% | 27.97% | (69.64%) | 20.15% | 41.01% | 119.44% | (378.75%) | 85.87% | 26.61% | 140.00% | (215.96%) | 69.07% | (23.20%) | 10.03% | (21.85%) | 50.36% | (.36%) | 455.70% | (118.77%) | 11.08% | 26.76% | (28.81%) | (12.50%) | (10.45%) | 204.55% | (41.33%) |
| YoY% | | 443.24% | 61.24% | (21.87%) | 13,145.46% | (10.05%) | 232.90% | 24.01% | (103.55%) | (8.92%) | 221.09% | 46.89% | 269.05% | (20.65%) | 62.46% | (24.21%) | (67.57%) | (.57%) | (18.40%) | .00% | 41.53% | 267.83% | (161.15%) | (18.88%) | (34.17%) | 110.00% | (8.19%) | 42.03% | 27.52% | (162.39%) | 9.15% | (.72%) | (39.78%) | (265.65%) | 11.64% | (.71%) | 28.83% | 516.46% | .00% | (26.12%) | (6.02%) | (118.81%) | (12.29%) | (29.29%) | 69.89% | 40.00% | 3.67% | 605.66% | (32.05%) |
| Earnings Per Share, Basic | | 4.80$ | 2.16$ | 0.89$ | 3.73$ | 0.88$ | 1.33$ | 1.14$ | (0.03$) | 0.99$ | 0.40$ | 0.92$ | 0.81$ | 1.09$ | (0.34$) | 0.63$ | 0.22$ | 1.37$ | (0.90$) | 0.84$ | 0.68$ | 1.40$ | (0.76$) | 0.85$ | 0.50$ | 0.40$ | 1.36$ | 1.20$ | 0.85$ | (4.39$) | 1.57$ | 0.85$ | 0.67$ | (1.67$) | 1.44$ | 0.85$ | 1.11$ | 1.01$ | 1.29$ | 0.86$ | 0.86$ | (0.24$) | 1.29$ | 1.16$ | 0.92$ | 1.29$ | 1.47$ | 1.64$ | 0.54$ |
| Earnings Per Share, Diluted | | 4.78$ | 2.16$ | 0.89$ | 3.72$ | 0.87$ | 1.32$ | 1.13$ | (0.03$) | 0.98$ | 0.40$ | 0.92$ | 0.81$ | 1.08$ | (0.33$) | 0.63$ | 0.22$ | 1.38$ | (0.90$) | 0.84$ | 0.68$ | 1.39$ | (0.76$) | 0.85$ | 0.50$ | 0.40$ | 1.35$ | 1.20$ | 0.85$ | (4.43$) | 1.57$ | 0.84$ | 0.67$ | (1.67$) | 1.43$ | 0.84$ | 1.10$ | 0.99$ | 1.28$ | 0.85$ | 0.85$ | (0.24$) | 1.28$ | 1.16$ | 0.91$ | 1.28$ | 1.46$ | 1.63$ | 0.53$ |
| Unlevered FCF Per Share, Basic | | (0.83$) | 1.61$ | (2.16$) | (0.48$) | (0.84$) | 2.48$ | (2.84$) | (0.61$) | (1.57$) | 1.45$ | (1.53$) | (3.69$) | (1.23$) | (1.63$) | (2.77$) | (1.09$) | (2.97$) | (1.04$) | (7.06$) | (3.39$) | (3.71$) | (2.48$) | (2.50$) | (2.63$) | (2.41$) | (7.71$) | (2.37$) | (2.65$) | (1.11$) | (0.09$) | (2.04$) | (0.85$) | (0.83$) | 1.06$ | (0.80$) | (0.18$) | (0.69$) | 0.38$ | (0.92$) | (0.29$) | 1.79$ | 0.39$ | (0.38$) | (0.93$) | 0.52$ | 1.30$ | (2.68$) | (1.15$) |
| Unlevered FCF Per Share, Diluted | | (0.83$) | 1.60$ | (2.15$) | (0.48$) | (0.84$) | 2.46$ | (2.81$) | (0.61$) | (1.56$) | 1.44$ | (1.52$) | (3.68$) | (1.22$) | (1.63$) | (2.75$) | (1.09$) | (2.97$) | (1.04$) | (7.06$) | (3.38$) | (3.69$) | (2.48$) | (2.49$) | (2.62$) | (2.41$) | (7.67$) | (2.36$) | (2.64$) | (1.12$) | (0.09$) | (2.03$) | (0.85$) | (0.83$) | 1.05$ | (0.79$) | (0.18$) | (0.68$) | 0.38$ | (0.91$) | (0.29$) | 1.77$ | 0.39$ | (0.38$) | (0.92$) | 0.52$ | 1.29$ | (2.65$) | (1.14$) |
| Average Shares, Basic | | 385,000,000 | 385,000,000 | 385,000,000 | 385,000,000 | 387,000,000 | 387,000,000 | 385,000,000 | 385,000,000 | 383,000,000 | 383,000,000 | 383,000,000 | 383,000,000 | 380,000,000 | 382,000,000 | 381,000,000 | 381,000,000 | 381,000,000 | 380,000,000 | 380,000,000 | 379,000,000 | 376,000,000 | 378,000,000 | 375,000,000 | 363,000,000 | 361,000,000 | 347,000,000 | 326,000,000 | 326,000,000 | 326,000,000 | 326,000,000 | 326,000,000 | 326,000,000 | 326,000,000 | 326,000,000 | 326,000,000 | 326,000,000 | 326,000,000 | 326,000,000 | 326,000,000 | 326,000,000 | 326,000,000 | 326,000,000 | 326,000,000 | 326,000,000 | 326,000,000 | 326,000,000 | 326,000,000 | 326,000,000 |
| Average Shares, Diluted | | 386,000,000 | 386,000,000 | 386,000,000 | 386,000,000 | 389,000,000 | 390,000,000 | 388,000,000 | 385,000,000 | 386,000,000 | 385,000,000 | 385,000,000 | 384,000,000 | 384,000,000 | 383,000,000 | 383,000,000 | 382,000,000 | 380,000,000 | 380,000,000 | 380,000,000 | 380,000,000 | 378,000,000 | 378,000,000 | 376,000,000 | 364,000,000 | 361,000,000 | 349,000,000 | 327,000,000 | 327,000,000 | 323,000,000 | 327,000,000 | 327,000,000 | 327,000,000 | 326,000,000 | 328,000,000 | 329,000,000 | 329,000,000 | 331,000,000 | 330,000,000 | 330,000,000 | 329,000,000 | 331,000,000 | 328,000,000 | 328,000,000 | 329,000,000 | 329,000,000 | 329,000,000 | 329,000,000 | 329,000,000 |
| EBIT | | 2,605,000,000$ | 1,063,000,000$ | 384,000,000$ | 1,940,000,000$ | 411,000,000$ | 1,122,000,000$ | 1,048,000,000$ | 383,000,000$ | 914,000,000$ | 622,000,000$ | 852,000,000$ | 739,000,000$ | 893,000,000$ | 41,000,000$ | 570,000,000$ | 327,000,000$ | 663,000,000$ | (81,000,000$) | 661,000,000$ | 471,000,000$ | 828,000,000$ | (295,000,000$) | 581,000,000$ | 354,000,000$ | 329,000,000$ | 694,000,000$ | 555,000,000$ | 390,000,000$ | (2,020,000,000$) | 815,000,000$ | 469,000,000$ | 381,000,000$ | (4,000,000$) | 594,000,000$ | 494,000,000$ | 504,000,000$ | 591,000,000$ | 718,000,000$ | 401,000,000$ | 474,000,000$ | 371,000,000$ | 668,000,000$ | 550,000,000$ | 567,000,000$ | 742,000,000$ | 869,000,000$ | 789,000,000$ | 324,000,000$ |
| EBITDA | | 3,412,000,000$ | 1,925,000,000$ | 1,210,000,000$ | 2,682,000,000$ | 1,094,000,000$ | 1,851,000,000$ | 1,795,000,000$ | 1,090,000,000$ | 1,515,000,000$ | 1,285,000,000$ | 1,547,000,000$ | 1,415,000,000$ | 1,549,000,000$ | 802,000,000$ | 1,162,000,000$ | 951,000,000$ | 1,242,000,000$ | 538,000,000$ | 1,209,000,000$ | 1,013,000,000$ | 1,345,000,000$ | 212,000,000$ | 1,085,000,000$ | 855,000,000$ | 816,000,000$ | 1,173,000,000$ | 894,000,000$ | 888,000,000$ | (1,719,000,000$) | 1,380,000,000$ | 1,064,000,000$ | 860,000,000$ | 520,000,000$ | 594,000,000$ | 1,022,000,000$ | 1,024,000,000$ | 1,114,000,000$ | 718,000,000$ | 401,000,000$ | 474,000,000$ | 371,000,000$ | 668,000,000$ | 550,000,000$ | 567,000,000$ | 742,000,000$ | 869,000,000$ | 789,000,000$ | 324,000,000$ |