| Fidelity National Information Services, Inc. (FIS) |
| 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 | | 2026-Mar-31 | 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 | | Q1-FY2026 | 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 Revenue | | 3,295,000,000$ | 2,812,000,000$ | 2,717,000,000$ | 2,616,000,000$ | 2,532,000,000$ | 2,599,000,000$ | 2,570,000,000$ | 2,490,000,000$ | 2,468,000,000$ | 2,512,000,000$ | 2,492,000,000$ | 2,427,000,000$ | 2,400,000,000$ | 2,526,000,000$ | 2,415,000,000$ | 2,408,000,000$ | 2,370,000,000$ | (866,000,000$) | 3,507,000,000$ | 3,475,000,000$ | 3,223,000,000$ | 3,316,000,000$ | 3,197,000,000$ | 2,962,000,000$ | 3,078,000,000$ | 3,342,000,000$ | 2,822,000,000$ | 2,112,000,000$ | 2,057,000,000$ | 2,167,000,000$ | 2,084,000,000$ | 2,106,000,000$ | 2,066,000,000$ | 2,329,000,000$ | 2,198,000,000$ | 2,258,000,000$ | 2,148,000,000$ | 2,446,000,000$ | 2,309,000,000$ | 2,305,000,000$ | 2,181,000,000$ | 1,875,000,000$ | 1,579,000,000$ | 1,587,000,000$ | 1,555,000,000$ | 1,688,300,000$ | 1,605,300,000$ | 1,599,100,000$ |
| QoQ% | | 17.18% | 3.50% | 3.86% | 3.32% | (2.58%) | 1.13% | 3.21% | .89% | (1.75%) | .80% | 2.68% | 1.13% | (4.99%) | 4.60% | .29% | 1.60% | 373.67% | (124.69%) | .92% | 7.82% | (2.81%) | 3.72% | 7.93% | (3.77%) | (7.90%) | 18.43% | 33.62% | 2.67% | (5.08%) | 3.98% | (1.05%) | 1.94% | (11.29%) | 5.96% | (2.66%) | 5.12% | (12.18%) | 5.93% | .17% | 5.69% | 16.32% | 18.75% | (.50%) | 2.06% | (7.90%) | 5.17% | .39% | 5.18% |
| YoY% | | 30.13% | 8.20% | 5.72% | 5.06% | 2.59% | 3.46% | 3.13% | 2.60% | 2.83% | (.55%) | 3.19% | .79% | 1.27% | 391.69% | (31.14%) | (30.71%) | (26.47%) | (126.12%) | 9.70% | 17.32% | 4.71% | (.78%) | 13.29% | 40.25% | 49.64% | 54.22% | 35.41% | .29% | (.44%) | (6.96%) | (5.19%) | (6.73%) | (3.82%) | (4.78%) | (4.81%) | (2.04%) | (1.51%) | 30.45% | 46.23% | 45.24% | 40.26% | 11.06% | (1.64%) | (.76%) | 2.28% | 7.31% | 7.02% | 5.71% |
| Cost Of Revenue | | 2,187,000,000$ | 1,736,000,000$ | 1,689,000,000$ | 1,664,000,000$ | 1,653,000,000$ | 1,622,000,000$ | 1,593,000,000$ | 1,547,000,000$ | 1,559,000,000$ | 1,542,000,000$ | 1,531,000,000$ | 1,527,000,000$ | 1,577,000,000$ | 1,570,000,000$ | 1,534,000,000$ | 1,541,000,000$ | 1,571,000,000$ | (441,000,000$) | 2,178,000,000$ | 2,135,000,000$ | 2,118,000,000$ | 2,110,000,000$ | 2,104,000,000$ | 2,046,000,000$ | 2,089,000,000$ | 1,987,000,000$ | 1,838,000,000$ | 1,404,000,000$ | 1,381,000,000$ | 1,377,000,000$ | 1,364,000,000$ | 1,414,000,000$ | 1,414,000,000$ | 1,504,000,000$ | 1,483,000,000$ | 1,520,000,000$ | 1,491,000,000$ | 1,553,000,000$ | 1,527,000,000$ | 1,600,000,000$ | 1,553,000,000$ | 1,233,000,000$ | 1,022,000,000$ | 1,070,000,000$ | 1,070,000,000$ | 1,115,600,000$ | 1,074,500,000$ | 1,092,500,000$ |
| Gross Profit | | 1,108,000,000$ | 1,076,000,000$ | 1,028,000,000$ | 952,000,000$ | 879,000,000$ | 977,000,000$ | 977,000,000$ | 943,000,000$ | 909,000,000$ | 970,000,000$ | 961,000,000$ | 900,000,000$ | 823,000,000$ | 956,000,000$ | 881,000,000$ | 867,000,000$ | 799,000,000$ | (425,000,000$) | 1,329,000,000$ | 1,340,000,000$ | 1,105,000,000$ | 1,206,000,000$ | 1,093,000,000$ | 916,000,000$ | 989,000,000$ | 1,355,000,000$ | 984,000,000$ | 708,000,000$ | 676,000,000$ | 790,000,000$ | 720,000,000$ | 692,000,000$ | 652,000,000$ | 769,000,000$ | 710,000,000$ | 738,000,000$ | 657,000,000$ | 821,000,000$ | 782,000,000$ | 705,000,000$ | 628,000,000$ | 642,000,000$ | 557,000,000$ | 517,000,000$ | 485,000,000$ | 572,700,000$ | 530,800,000$ | 506,600,000$ |
| Gross Margin | | 33.63% | 38.27% | 37.84% | 36.39% | 34.72% | 37.59% | 38.02% | 37.87% | 36.83% | 38.62% | 38.56% | 37.08% | 34.29% | 37.85% | 36.48% | 36.01% | 33.71% | 49.08% | 37.90% | 38.56% | 34.29% | 36.37% | 34.19% | 30.93% | 32.13% | 40.55% | 34.87% | 33.52% | 32.86% | 36.46% | 34.55% | 32.86% | 31.56% | 33.02% | 32.30% | 32.68% | 30.59% | 33.57% | 33.87% | 30.59% | 28.79% | 34.24% | 35.28% | 32.58% | 31.19% | 33.92% | 33.07% | 31.68% |
| Operating Expenses | | 685,000,000$ | 547,000,000$ | 571,000,000$ | 544,000,000$ | 532,000,000$ | 483,000,000$ | 487,000,000$ | 572,000,000$ | 555,000,000$ | 644,000,000$ | 491,000,000$ | 554,000,000$ | 517,000,000$ | 577,000,000$ | 497,000,000$ | 613,000,000$ | 597,000,000$ | (865,000,000$) | 1,191,000,000$ | 977,000,000$ | 1,006,000,000$ | 1,039,000,000$ | 862,000,000$ | 870,000,000$ | 881,000,000$ | 1,232,000,000$ | 844,000,000$ | 317,000,000$ | 361,000,000$ | 321,000,000$ | 378,000,000$ | 339,000,000$ | 358,000,000$ | 338,000,000$ | 325,000,000$ | 368,000,000$ | 411,000,000$ | 457,000,000$ | 384,000,000$ | 422,000,000$ | 444,000,000$ | 383,000,000$ | 219,000,000$ | 230,000,000$ | 270,000,000$ | 221,200,000$ | 207,100,000$ | 196,900,000$ |
| Operating Income | | 423,000,000$ | 529,000,000$ | 457,000,000$ | 408,000,000$ | 347,000,000$ | 494,000,000$ | 490,000,000$ | 371,000,000$ | 354,000,000$ | 326,000,000$ | 470,000,000$ | 346,000,000$ | 306,000,000$ | 379,000,000$ | 384,000,000$ | 254,000,000$ | 202,000,000$ | 440,000,000$ | 138,000,000$ | 363,000,000$ | 99,000,000$ | 167,000,000$ | 231,000,000$ | 46,000,000$ | 108,000,000$ | 123,000,000$ | 140,000,000$ | 391,000,000$ | 315,000,000$ | 469,000,000$ | 342,000,000$ | 353,000,000$ | 294,000,000$ | 431,000,000$ | 385,000,000$ | 370,000,000$ | 246,000,000$ | 364,000,000$ | 398,000,000$ | 283,000,000$ | 184,000,000$ | 259,000,000$ | 338,000,000$ | 287,000,000$ | 215,000,000$ | 351,500,000$ | 323,700,000$ | 309,700,000$ |
| Operating Margin | | 12.84% | 18.81% | 16.82% | 15.60% | 13.71% | 19.01% | 19.07% | 14.90% | 14.34% | 12.98% | 18.86% | 14.26% | 12.75% | 15.00% | 15.90% | 10.55% | 8.52% | (50.81%) | 3.94% | 10.45% | 3.07% | 5.04% | 7.23% | 1.55% | 3.51% | 3.68% | 4.96% | 18.51% | 15.31% | 21.64% | 16.41% | 16.76% | 14.23% | 18.51% | 17.52% | 16.39% | 11.45% | 14.88% | 17.24% | 12.28% | 8.44% | 13.81% | 21.41% | 18.08% | 13.83% | 20.82% | 20.16% | 19.37% |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | | | | | | | 64,000,000$ | 43,000,000$ | 77,000,000$ | 249,000,000$ | 162,000,000$ | 160,000,000$ | 142,000,000$ | 130,000,000$ | 78,000,000$ | 47,000,000$ | 43,000,000$ | 46,000,000$ | 46,000,000$ | 48,000,000$ | 74,000,000$ | 87,000,000$ | 84,000,000$ | 88,000,000$ | 80,000,000$ | 147,000,000$ | 95,000,000$ | 72,000,000$ | 75,000,000$ | 89,000,000$ | 80,000,000$ | 73,000,000$ | 72,000,000$ | 91,000,000$ | 84,000,000$ | 91,000,000$ | 93,000,000$ | 99,000,000$ | 98,000,000$ | 93,000,000$ | 93,000,000$ | 74,000,000$ | 36,000,000$ | 36,000,000$ | 37,000,000$ | 37,300,000$ | 37,700,000$ | 41,900,000$ |
| Income Before Tax | | 259,000,000$ | 431,000,000$ | 375,000,000$ | 139,000,000$ | 230,000,000$ | 488,000,000$ | 388,000,000$ | 315,000,000$ | 106,000,000$ | 79,000,000$ | 335,000,000$ | (6,522,000,000$) | 189,000,000$ | (17,054,000,000$) | 324,000,000$ | 357,000,000$ | 175,000,000$ | 346,000,000$ | 202,000,000$ | 639,000,000$ | (468,000,000$) | 102,000,000$ | 143,000,000$ | 32,000,000$ | (11,000,000$) | (183,000,000$) | 209,000,000$ | 199,000,000$ | 188,000,000$ | 400,000,000$ | 204,000,000$ | 276,000,000$ | 225,000,000$ | 365,000,000$ | 119,000,000$ | 283,000,000$ | 209,000,000$ | 264,000,000$ | 294,000,000$ | 189,000,000$ | 90,000,000$ | 176,000,000$ | 282,000,000$ | 403,000,000$ | 176,000,000$ | 310,700,000$ | 231,200,000$ | 266,600,000$ |
| Tax Expenses | | 106,000,000$ | 86,000,000$ | 87,000,000$ | 10,000,000$ | 81,000,000$ | 147,000,000$ | 108,000,000$ | 87,000,000$ | 20,000,000$ | 15,000,000$ | 70,000,000$ | 30,000,000$ | 40,000,000$ | 96,000,000$ | 102,000,000$ | 77,000,000$ | 54,000,000$ | 157,000,000$ | 41,000,000$ | 302,000,000$ | (97,000,000$) | 2,000,000$ | 121,000,000$ | 4,000,000$ | (30,000,000$) | (19,000,000$) | 48,000,000$ | 40,000,000$ | 32,000,000$ | 86,000,000$ | 37,000,000$ | 51,000,000$ | 34,000,000$ | (581,000,000$) | 50,000,000$ | 136,000,000$ | 74,000,000$ | 91,000,000$ | 103,000,000$ | 66,000,000$ | 31,000,000$ | 65,000,000$ | 100,000,000$ | 156,000,000$ | 58,000,000$ | 101,300,000$ | 72,100,000$ | 80,400,000$ |
| Net Income | | 2,367,000,000$ | 512,000,000$ | 265,000,000$ | (469,000,000$) | 78,000,000$ | 282,000,000$ | 225,000,000$ | 239,000,000$ | 707,000,000$ | 250,000,000$ | (459,000,000$) | (6,592,000,000$) | 153,000,000$ | (17,362,000,000$) | 254,000,000$ | 280,000,000$ | 121,000,000$ | 291,000,000$ | 161,000,000$ | 342,000,000$ | (370,000,000$) | 103,000,000$ | 22,000,000$ | 21,000,000$ | 18,000,000$ | (156,000,000$) | 156,000,000$ | 155,000,000$ | 149,000,000$ | 310,000,000$ | 163,000,000$ | 218,000,000$ | 190,000,000$ | 943,000,000$ | 69,000,000$ | 147,000,000$ | 135,000,000$ | 173,000,000$ | 191,000,000$ | 124,000,000$ | 59,000,000$ | 111,000,000$ | 180,000,000$ | 245,000,000$ | 115,000,000$ | 202,700,000$ | 157,900,000$ | 185,300,000$ |
| Profit Margin | | 71.84% | 18.21% | 9.75% | (17.93%) | 3.08% | 10.85% | 8.76% | 9.60% | 28.65% | 9.95% | (18.42%) | (271.61%) | 6.38% | (687.33%) | 10.52% | 11.63% | 5.11% | (33.60%) | 4.59% | 9.84% | (11.48%) | 3.11% | .69% | .71% | .59% | (4.67%) | 5.53% | 7.34% | 7.24% | 14.31% | 7.82% | 10.35% | 9.20% | 40.49% | 3.14% | 6.51% | 6.29% | 7.07% | 8.27% | 5.38% | 2.71% | 5.92% | 11.40% | 15.44% | 7.40% | 12.01% | 9.84% | 11.59% |
| TTM | | 23.38% | 3.62% | 1.49% | 1.12% | 8.09% | 14.35% | 14.15% | 7.40% | (61.56%) | (67.62%) | (246.42%) | (241.06%) | (171.04%) | (171.90%) | 14.95% | 11.50% | 10.78% | 4.54% | 1.75% | .73% | (1.76%) | 1.31% | (.76%) | .32% | 1.52% | 2.94% | 8.41% | 9.23% | 9.98% | 10.46% | 17.64% | 16.32% | 15.24% | 14.49% | 5.79% | 7.05% | 6.77% | 5.92% | 5.59% | 5.97% | 8.24% | 9.87% | 11.59% | 11.20% | 10.25% | 11.02% | 9.28% | 9.78% |
| Earnings to Minority | | 1,000,000$ | 1,000,000$ | 1,000,000$ | 1,000,000$ | 1,000,000$ | 1,000,000$ | 1,000,000$ | 1,000,000$ | 1,000,000$ | 1,000,000$ | 1,000,000$ | 1,000,000$ | 1,000,000$ | 2,000,000$ | 4,000,000$ | 2,000,000$ | 1,000,000$ | 0$ | 3,000,000$ | 1,000,000$ | 3,000,000$ | (1,000,000$) | 2,000,000$ | 2,000,000$ | 3,000,000$ | 2,000,000$ | 2,000,000$ | 1,000,000$ | 1,000,000$ | 12,000,000$ | 9,000,000$ | 6,000,000$ | 8,000,000$ | 9,000,000$ | 10,000,000$ | 8,000,000$ | 6,000,000$ | 9,000,000$ | 6,000,000$ | 3,000,000$ | 4,000,000$ | 5,000,000$ | 5,000,000$ | 5,000,000$ | 4,000,000$ | 7,500,000$ | 7,400,000$ | 6,500,000$ |
| Earnings to Common Shareholders | | 2,366,000,000$ | 511,000,000$ | 264,000,000$ | (470,000,000$) | 77,000,000$ | 281,000,000$ | 224,000,000$ | 238,000,000$ | 706,000,000$ | 248,000,000$ | (461,000,000$) | (6,594,000,000$) | 152,000,000$ | (17,365,000,000$) | 249,000,000$ | 277,000,000$ | 120,000,000$ | 291,000,000$ | 158,000,000$ | 341,000,000$ | (373,000,000$) | 104,000,000$ | 20,000,000$ | 19,000,000$ | 15,000,000$ | (158,000,000$) | 154,000,000$ | 154,000,000$ | 148,000,000$ | 298,000,000$ | 154,000,000$ | 212,000,000$ | 182,000,000$ | 934,000,000$ | 59,000,000$ | 139,000,000$ | 129,000,000$ | 164,000,000$ | 185,000,000$ | 121,000,000$ | 55,000,000$ | 106,000,000$ | 175,000,000$ | 240,000,000$ | 111,000,000$ | 195,200,000$ | 150,500,000$ | 178,800,000$ |
| QoQ% | | 363.01% | 93.56% | 156.17% | (710.39%) | (72.60%) | 25.45% | (5.88%) | (66.29%) | 184.68% | 153.80% | 93.01% | (4,438.16%) | 100.88% | (7,073.90%) | (10.11%) | 130.83% | (58.76%) | 84.18% | (53.67%) | 191.42% | (458.65%) | 420.00% | 5.26% | 26.67% | 109.49% | (202.60%) | .00% | 4.05% | (50.34%) | 93.51% | (27.36%) | 16.48% | (80.51%) | 1,483.05% | (57.55%) | 7.75% | (21.34%) | (11.35%) | 52.89% | 120.00% | (48.11%) | (39.43%) | (27.08%) | 116.22% | (43.14%) | 29.70% | (15.83%) | 15.73% |
| YoY% | | 2,972.73% | 81.85% | 17.86% | (297.48%) | (89.09%) | 13.31% | 148.59% | 103.61% | 364.47% | 101.43% | (285.14%) | (2,480.51%) | 26.67% | (6,067.35%) | 57.60% | (18.77%) | 132.17% | 179.81% | 690.00% | 1,694.74% | (2,586.67%) | 165.82% | (87.01%) | (87.66%) | (89.87%) | (153.02%) | .00% | (27.36%) | (18.68%) | (68.09%) | 161.02% | 52.52% | 41.09% | 469.51% | (68.11%) | 14.88% | 134.55% | 54.72% | 5.71% | (49.58%) | (50.45%) | (45.70%) | 16.28% | 34.23% | (28.16%) | 171.49% | (12.65%) | 70.61% |
| Earnings Per Share, Basic | | 4.59$ | 0.99$ | 0.51$ | (0.90$) | 0.15$ | 0.52$ | 0.41$ | 0.43$ | 1.23$ | 0.42$ | (0.78$) | (11.14$) | 0.26$ | (29.28$) | 0.41$ | 0.46$ | 0.20$ | 0.48$ | 0.26$ | 0.55$ | (0.60$) | 0.17$ | 0.03$ | 0.03$ | 0.02$ | (0.26$) | 0.30$ | 0.48$ | 0.46$ | 0.92$ | 0.47$ | 0.64$ | 0.55$ | 2.82$ | 0.18$ | 0.42$ | 0.39$ | 0.50$ | 0.57$ | 0.37$ | 0.17$ | 0.36$ | 0.63$ | 0.85$ | 0.39$ | 0.69$ | 0.53$ | 0.63$ |
| Earnings Per Share, Diluted | | 4.58$ | 0.98$ | 0.50$ | (0.90$) | 0.15$ | 0.52$ | 0.41$ | 0.43$ | 1.22$ | 0.42$ | (0.78$) | (11.14$) | 0.26$ | (29.28$) | 0.41$ | 0.45$ | 0.20$ | 0.47$ | 0.26$ | 0.55$ | (0.60$) | 0.16$ | 0.03$ | 0.03$ | 0.02$ | (0.25$) | 0.29$ | 0.47$ | 0.45$ | 0.90$ | 0.47$ | 0.64$ | 0.54$ | 2.74$ | 0.18$ | 0.42$ | 0.39$ | 0.49$ | 0.56$ | 0.37$ | 0.17$ | 0.35$ | 0.62$ | 0.85$ | 0.39$ | 0.68$ | 0.52$ | 0.62$ |
| Unlevered FCF Per Share, Basic | | | | | | | | | | | 2.54$ | 1.81$ | 1.79$ | 1.00$ | 1.91$ | 1.38$ | 1.58$ | 1.29$ | 1.61$ | 2.91$ | 1.54$ | 1.24$ | 2.16$ | 2.15$ | 1.90$ | 0.53$ | 0.98$ | 1.63$ | 1.56$ | 0.80$ | 2.13$ | 1.32$ | 1.34$ | 0.91$ | 1.86$ | 1.58$ | 0.15$ | 1.25$ | 1.67$ | 1.48$ | 1.23$ | 1.08$ | 1.37$ | 0.82$ | 0.62$ | 0.67$ | 1.55$ | 0.62$ | 0.76$ |
| Unlevered FCF Per Share, Diluted | | | | | | | | | | | 2.53$ | 1.81$ | 1.79$ | 1.00$ | 1.91$ | 1.38$ | 1.57$ | 1.28$ | 1.59$ | 2.88$ | 1.53$ | 1.24$ | 2.13$ | 2.13$ | 1.88$ | 0.52$ | 0.96$ | 1.61$ | 1.55$ | 0.79$ | 2.10$ | 1.31$ | 1.32$ | 0.90$ | 1.80$ | 1.55$ | 0.15$ | 1.23$ | 1.64$ | 1.46$ | 1.21$ | 1.07$ | 1.35$ | 0.81$ | 0.61$ | 0.66$ | 1.53$ | 0.61$ | 0.75$ |
| Average Shares, Basic | | 515,000,000 | 517,000,000 | 521,000,000 | 525,000,000 | 528,000,000 | 536,000,000 | 545,000,000 | 554,000,000 | 576,000,000 | 589,000,000 | 592,000,000 | 592,000,000 | 592,000,000 | 593,000,000 | 605,000,000 | 608,000,000 | 610,000,000 | 611,000,000 | 613,000,000 | 619,000,000 | 621,000,000 | 622,000,000 | 620,000,000 | 618,000,000 | 616,000,000 | 617,000,000 | 516,000,000 | 324,000,000 | 323,000,000 | 325,000,000 | 328,000,000 | 329,000,000 | 330,000,000 | 331,000,000 | 331,000,000 | 330,000,000 | 328,000,000 | 329,000,000 | 326,000,000 | 325,000,000 | 324,000,000 | 296,000,000 | 280,000,000 | 281,000,000 | 283,000,000 | 283,400,000 | 283,100,000 | 285,500,000 |
| Average Shares, Diluted | | 517,000,000 | 519,000,000 | 523,000,000 | 525,000,000 | 531,000,000 | 540,000,000 | 548,000,000 | 557,000,000 | 578,000,000 | 591,000,000 | 592,000,000 | 592,000,000 | 593,000,000 | 593,000,000 | 607,000,000 | 611,000,000 | 614,000,000 | 620,000,000 | 619,000,000 | 624,000,000 | 621,000,000 | 631,000,000 | 627,000,000 | 625,000,000 | 625,000,000 | 627,000,000 | 524,000,000 | 327,000,000 | 326,000,000 | 330,000,000 | 331,000,000 | 333,000,000 | 334,000,000 | 341,000,000 | 336,000,000 | 334,000,000 | 333,000,000 | 334,000,000 | 330,000,000 | 329,000,000 | 327,000,000 | 301,000,000 | 284,000,000 | 284,000,000 | 287,000,000 | 287,900,000 | 287,000,000 | 289,200,000 |
| EBIT | | 259,000,000$ | 431,000,000$ | 375,000,000$ | 139,000,000$ | 230,000,000$ | 488,000,000$ | 452,000,000$ | 358,000,000$ | 183,000,000$ | 79,000,000$ | 497,000,000$ | (6,362,000,000$) | 331,000,000$ | (17,054,000,000$) | 402,000,000$ | 404,000,000$ | 218,000,000$ | 346,000,000$ | 248,000,000$ | 687,000,000$ | (394,000,000$) | 102,000,000$ | 227,000,000$ | 120,000,000$ | 69,000,000$ | (183,000,000$) | 304,000,000$ | 271,000,000$ | 263,000,000$ | 400,000,000$ | 284,000,000$ | 349,000,000$ | 297,000,000$ | 365,000,000$ | 203,000,000$ | 374,000,000$ | 302,000,000$ | 363,000,000$ | 392,000,000$ | 282,000,000$ | 183,000,000$ | 250,000,000$ | 318,000,000$ | 439,000,000$ | 213,000,000$ | 348,000,000$ | 268,900,000$ | 308,500,000$ |
| EBITDA | | 887,000,000$ | 899,000,000$ | 854,000,000$ | 620,000,000$ | 686,000,000$ | 934,000,000$ | 883,000,000$ | 789,000,000$ | 611,000,000$ | 500,000,000$ | 932,000,000$ | (5,921,000,000$) | 778,000,000$ | (18,096,000,000$) | 1,334,000,000$ | 1,379,000,000$ | 1,231,000,000$ | 1,380,000,000$ | 1,306,000,000$ | 1,659,000,000$ | 559,000,000$ | 1,056,000,000$ | 1,158,000,000$ | 1,035,000,000$ | 983,000,000$ | 773,000,000$ | 1,056,000,000$ | 639,000,000$ | 631,000,000$ | 760,000,000$ | 638,000,000$ | 703,000,000$ | 649,000,000$ | 716,000,000$ | 545,000,000$ | 715,000,000$ | 634,000,000$ | 640,000,000$ | 684,000,000$ | 573,000,000$ | 476,000,000$ | 455,000,000$ | 474,000,000$ | 594,000,000$ | 366,000,000$ | 507,900,000$ | 425,900,000$ | 465,000,000$ |