| GAP INC (GAP) |
| 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 | | 3,942,000,000$ | 3,725,000,000$ | 3,463,000,000$ | 4,149,000,000$ | 3,829,000,000$ | 3,720,000,000$ | 3,388,000,000$ | 4,298,000,000$ | 3,767,000,000$ | 3,548,000,000$ | 3,276,000,000$ | 4,243,000,000$ | 4,039,000,000$ | 3,857,000,000$ | 3,477,000,000$ | 4,525,000,000$ | 3,943,000,000$ | 4,211,000,000$ | 3,991,000,000$ | 4,424,000,000$ | 3,994,000,000$ | 3,275,000,000$ | 2,107,000,000$ | 4,674,000,000$ | 3,998,000,000$ | 4,005,000,000$ | 3,706,000,000$ | 4,623,000,000$ | 4,089,000,000$ | 4,085,000,000$ | 3,783,000,000$ | 4,778,000,000$ | 3,838,000,000$ | 3,799,000,000$ | 3,440,000,000$ | 4,429,000,000$ | 3,798,000,000$ | 3,851,000,000$ | 3,438,000,000$ | 4,385,000,000$ | 3,857,000,000$ | 3,898,000,000$ | 3,657,000,000$ | 4,708,000,000$ | 3,972,000,000$ | 3,981,000,000$ | 3,774,000,000$ | 4,575,000,000$ |
| QoQ% | | 5.83% | 7.57% | (16.53%) | 8.36% | 2.93% | 9.80% | (21.17%) | 14.10% | 6.17% | 8.30% | (22.79%) | 5.05% | 4.72% | 10.93% | (23.16%) | 14.76% | (6.36%) | 5.51% | (9.79%) | 10.77% | 21.95% | 55.43% | (54.92%) | 16.91% | (.18%) | 8.07% | (19.84%) | 13.06% | .10% | 7.98% | (20.83%) | 24.49% | 1.03% | 10.44% | (22.33%) | 16.61% | (1.38%) | 12.01% | (21.60%) | 13.69% | (1.05%) | 6.59% | (22.32%) | 18.53% | (.23%) | 5.49% | (17.51%) | 15.07% |
| YoY% | | 2.95% | .13% | 2.21% | (3.47%) | 1.65% | 4.85% | 3.42% | 1.30% | (6.73%) | (8.01%) | (5.78%) | (6.23%) | 2.44% | (8.41%) | (12.88%) | 2.28% | (1.28%) | 28.58% | 89.42% | (5.35%) | (.10%) | (18.23%) | (43.15%) | 1.10% | (2.23%) | (1.96%) | (2.04%) | (3.24%) | 6.54% | 7.53% | 9.97% | 7.88% | 1.05% | (1.35%) | .06% | 1.00% | (1.53%) | (1.21%) | (5.99%) | (6.86%) | (2.90%) | (2.09%) | (3.10%) | 2.91% | (.10%) | 2.92% | 1.21% | (3.18%) |
| Cost Of Revenue | | 2,272,000,000$ | 2,189,000,000$ | 2,015,000,000$ | 2,537,000,000$ | 2,194,000,000$ | 2,137,000,000$ | 1,991,000,000$ | 2,626,000,000$ | 2,211,000,000$ | 2,215,000,000$ | 2,062,000,000$ | 2,819,000,000$ | 2,530,000,000$ | 2,527,000,000$ | 2,381,000,000$ | 3,002,000,000$ | 2,282,000,000$ | 2,388,000,000$ | 2,361,000,000$ | 2,756,000,000$ | 2,374,000,000$ | 2,126,000,000$ | 1,839,000,000$ | 3,000,000,000$ | 2,439,000,000$ | 2,449,000,000$ | 2,362,000,000$ | 2,978,000,000$ | 2,466,000,000$ | 2,458,000,000$ | 2,356,000,000$ | 3,019,000,000$ | 2,313,000,000$ | 2,320,000,000$ | 2,137,000,000$ | 2,928,000,000$ | 2,305,000,000$ | 2,414,000,000$ | 2,229,000,000$ | 2,945,000,000$ | 2,417,000,000$ | 2,440,000,000$ | 2,275,000,000$ | 3,050,000,000$ | 2,376,000,000$ | 2,412,000,000$ | 2,308,000,000$ | 2,982,000,000$ |
| Gross Profit | | 1,670,000,000$ | 1,536,000,000$ | 1,448,000,000$ | 1,612,000,000$ | 1,635,000,000$ | 1,583,000,000$ | 1,397,000,000$ | 1,672,000,000$ | 1,556,000,000$ | 1,333,000,000$ | 1,214,000,000$ | 1,424,000,000$ | 1,509,000,000$ | 1,330,000,000$ | 1,096,000,000$ | 1,523,000,000$ | 1,661,000,000$ | 1,823,000,000$ | 1,630,000,000$ | 1,668,000,000$ | 1,620,000,000$ | 1,149,000,000$ | 268,000,000$ | 1,674,000,000$ | 1,559,000,000$ | 1,556,000,000$ | 1,344,000,000$ | 1,645,000,000$ | 1,623,000,000$ | 1,627,000,000$ | 1,427,000,000$ | 1,759,000,000$ | 1,525,000,000$ | 1,479,000,000$ | 1,303,000,000$ | 1,501,000,000$ | 1,493,000,000$ | 1,437,000,000$ | 1,209,000,000$ | 1,440,000,000$ | 1,440,000,000$ | 1,458,000,000$ | 1,382,000,000$ | 1,658,000,000$ | 1,596,000,000$ | 1,569,000,000$ | 1,466,000,000$ | 1,593,000,000$ |
| Gross Margin | | 42.36% | 41.24% | 41.81% | 38.85% | 42.70% | 42.55% | 41.23% | 38.90% | 41.31% | 37.57% | 37.06% | 33.56% | 37.36% | 34.48% | 31.52% | 33.66% | 42.13% | 43.29% | 40.84% | 37.70% | 40.56% | 35.08% | 12.72% | 35.82% | 38.99% | 38.85% | 36.27% | 35.58% | 39.69% | 39.83% | 37.72% | 36.82% | 39.73% | 38.93% | 37.88% | 33.89% | 39.31% | 37.32% | 35.17% | 32.84% | 37.34% | 37.40% | 37.79% | 35.22% | 40.18% | 39.41% | 38.85% | 34.82% |
| Operating Expenses | | 1,336,000,000$ | 1,244,000,000$ | 1,188,000,000$ | 1,353,000,000$ | 1,280,000,000$ | 1,290,000,000$ | 1,192,000,000$ | 1,458,000,000$ | 1,306,000,000$ | 1,227,000,000$ | 1,224,000,000$ | 1,454,000,000$ | 1,323,000,000$ | 1,358,000,000$ | 1,293,000,000$ | 1,515,000,000$ | 1,508,000,000$ | 1,414,000,000$ | 1,390,000,000$ | 1,534,000,000$ | 1,445,000,000$ | 1,076,000,000$ | 1,512,000,000$ | 1,919,000,000$ | 1,338,000,000$ | 1,274,000,000$ | 1,028,000,000$ | 1,273,000,000$ | 1,260,000,000$ | 1,229,000,000$ | 1,198,000,000$ | 1,363,000,000$ | 1,147,000,000$ | 1,028,000,000$ | 1,049,000,000$ | 1,200,000,000$ | 1,104,000,000$ | 1,158,000,000$ | 987,000,000$ | 1,085,000,000$ | 1,026,000,000$ | 1,089,000,000$ | 996,000,000$ | 1,139,000,000$ | 1,042,000,000$ | 1,002,000,000$ | 1,023,000,000$ | 1,071,000,000$ |
| Operating Income | | 334,000,000$ | 292,000,000$ | 260,000,000$ | 259,000,000$ | 355,000,000$ | 293,000,000$ | 205,000,000$ | 214,000,000$ | 250,000,000$ | 106,000,000$ | (10,000,000$) | (30,000,000$) | 186,000,000$ | (28,000,000$) | (197,000,000$) | 8,000,000$ | 153,000,000$ | 409,000,000$ | 240,000,000$ | 134,000,000$ | 175,000,000$ | 73,000,000$ | (1,244,000,000$) | (245,000,000$) | 221,000,000$ | 282,000,000$ | 316,000,000$ | 372,000,000$ | 363,000,000$ | 398,000,000$ | 229,000,000$ | 396,000,000$ | 378,000,000$ | 451,000,000$ | 254,000,000$ | 301,000,000$ | 389,000,000$ | 279,000,000$ | 222,000,000$ | 355,000,000$ | 414,000,000$ | 369,000,000$ | 386,000,000$ | 519,000,000$ | 554,000,000$ | 567,000,000$ | 443,000,000$ | 522,000,000$ |
| Operating Margin | | 8.47% | 7.84% | 7.51% | 6.24% | 9.27% | 7.88% | 6.05% | 4.98% | 6.64% | 2.99% | (.31%) | (.71%) | 4.61% | (.73%) | (5.67%) | .18% | 3.88% | 9.71% | 6.01% | 3.03% | 4.38% | 2.23% | (59.04%) | (5.24%) | 5.53% | 7.04% | 8.53% | 8.05% | 8.88% | 9.74% | 6.05% | 8.29% | 9.85% | 11.87% | 7.38% | 6.80% | 10.24% | 7.25% | 6.46% | 8.10% | 10.73% | 9.47% | 10.56% | 11.02% | 13.95% | 14.24% | 11.74% | 11.41% |
| Interest Income | | 26,000,000$ | 27,000,000$ | 26,000,000$ | 32,000,000$ | 29,000,000$ | 27,000,000$ | 24,000,000$ | 28,000,000$ | 28,000,000$ | 17,000,000$ | 13,000,000$ | 12,000,000$ | 4,000,000$ | 1,000,000$ | 1,000,000$ | 2,000,000$ | 1,000,000$ | 1,000,000$ | 1,000,000$ | 3,000,000$ | 1,000,000$ | 2,000,000$ | 4,000,000$ | 9,000,000$ | 7,000,000$ | 8,000,000$ | 6,000,000$ | 12,000,000$ | 8,000,000$ | 7,000,000$ | 6,000,000$ | 8,000,000$ | 4,000,000$ | 4,000,000$ | 3,000,000$ | 2,000,000$ | 3,000,000$ | 2,000,000$ | 1,000,000$ | 3,000,000$ | 1,000,000$ | 1,000,000$ | 1,000,000$ | 3,000,000$ | 1,000,000$ | 1,000,000$ | 0$ | 2,000,000$ |
| Interest Expenses | | 23,000,000$ | 23,000,000$ | 23,000,000$ | 19,000,000$ | 23,000,000$ | 24,000,000$ | 21,000,000$ | 24,000,000$ | 28,000,000$ | 15,000,000$ | 23,000,000$ | 25,000,000$ | 22,000,000$ | 21,000,000$ | 20,000,000$ | 18,000,000$ | 44,000,000$ | 51,000,000$ | 54,000,000$ | 60,000,000$ | 55,000,000$ | 58,000,000$ | 19,000,000$ | 18,000,000$ | 19,000,000$ | 19,000,000$ | 20,000,000$ | 19,000,000$ | 21,000,000$ | 17,000,000$ | 16,000,000$ | 21,000,000$ | 18,000,000$ | 16,000,000$ | 19,000,000$ | 18,000,000$ | 20,000,000$ | 18,000,000$ | 19,000,000$ | 18,000,000$ | 19,000,000$ | 17,000,000$ | 5,000,000$ | 20,000,000$ | 19,000,000$ | 19,000,000$ | 17,000,000$ | 20,000,000$ |
| Income Before Tax | | 337,000,000$ | 296,000,000$ | 263,000,000$ | 272,000,000$ | 361,000,000$ | 296,000,000$ | 208,000,000$ | 218,000,000$ | 250,000,000$ | 108,000,000$ | (20,000,000$) | (43,000,000$) | 168,000,000$ | (48,000,000$) | (216,000,000$) | (8,000,000$) | (215,000,000$) | 359,000,000$ | 187,000,000$ | 77,000,000$ | 121,000,000$ | (41,000,000$) | (1,259,000,000$) | (254,000,000$) | 209,000,000$ | 271,000,000$ | 302,000,000$ | 365,000,000$ | 350,000,000$ | 388,000,000$ | 219,000,000$ | 383,000,000$ | 364,000,000$ | 439,000,000$ | 238,000,000$ | 285,000,000$ | 372,000,000$ | 263,000,000$ | 204,000,000$ | 340,000,000$ | 396,000,000$ | 353,000,000$ | 382,000,000$ | 502,000,000$ | 536,000,000$ | 549,000,000$ | 426,000,000$ | 504,000,000$ |
| Tax Expenses | | 101,000,000$ | 80,000,000$ | 70,000,000$ | 66,000,000$ | 87,000,000$ | 90,000,000$ | 50,000,000$ | 33,000,000$ | 32,000,000$ | (9,000,000$) | (2,000,000$) | 230,000,000$ | (114,000,000$) | 1,000,000$ | (54,000,000$) | 8,000,000$ | (63,000,000$) | 101,000,000$ | 21,000,000$ | (157,000,000$) | 26,000,000$ | 21,000,000$ | (327,000,000$) | (70,000,000$) | 69,000,000$ | 103,000,000$ | 75,000,000$ | 89,000,000$ | 84,000,000$ | 91,000,000$ | 55,000,000$ | 178,000,000$ | 135,000,000$ | 168,000,000$ | 95,000,000$ | 65,000,000$ | 168,000,000$ | 138,000,000$ | 77,000,000$ | 126,000,000$ | 148,000,000$ | 134,000,000$ | 143,000,000$ | 183,000,000$ | 185,000,000$ | 217,000,000$ | 166,000,000$ | 197,000,000$ |
| Net Income | | 236,000,000$ | 216,000,000$ | 193,000,000$ | 206,000,000$ | 274,000,000$ | 206,000,000$ | 158,000,000$ | 185,000,000$ | 218,000,000$ | 117,000,000$ | (18,000,000$) | (273,000,000$) | 282,000,000$ | (49,000,000$) | (162,000,000$) | (16,000,000$) | (152,000,000$) | 258,000,000$ | 166,000,000$ | 234,000,000$ | 95,000,000$ | (62,000,000$) | (932,000,000$) | (184,000,000$) | 140,000,000$ | 168,000,000$ | 227,000,000$ | 276,000,000$ | 266,000,000$ | 297,000,000$ | 164,000,000$ | 205,000,000$ | 229,000,000$ | 271,000,000$ | 143,000,000$ | 220,000,000$ | 204,000,000$ | 125,000,000$ | 127,000,000$ | 214,000,000$ | 248,000,000$ | 219,000,000$ | 239,000,000$ | 319,000,000$ | 351,000,000$ | 332,000,000$ | 260,000,000$ | 307,000,000$ |
| Profit Margin | | 5.99% | 5.80% | 5.57% | 4.97% | 7.16% | 5.54% | 4.66% | 4.30% | 5.79% | 3.30% | (.55%) | (6.43%) | 6.98% | (1.27%) | (4.66%) | (.35%) | (3.86%) | 6.13% | 4.16% | 5.29% | 2.38% | (1.89%) | (44.23%) | (3.94%) | 3.50% | 4.20% | 6.13% | 5.97% | 6.51% | 7.27% | 4.34% | 4.29% | 5.97% | 7.13% | 4.16% | 4.97% | 5.37% | 3.25% | 3.69% | 4.88% | 6.43% | 5.62% | 6.54% | 6.78% | 8.84% | 8.34% | 6.89% | 6.71% |
| TTM | | 5.57% | 5.86% | 5.80% | 5.60% | 5.40% | 5.06% | 4.52% | 3.37% | .30% | .72% | (.38%) | (1.29%) | .35% | (2.40%) | (.45%) | 1.54% | 3.05% | 4.53% | 2.76% | (4.82%) | (7.71%) | (7.39%) | (5.47%) | 2.14% | 4.97% | 5.71% | 6.46% | 6.05% | 5.57% | 5.43% | 5.37% | 5.35% | 5.57% | 5.42% | 4.46% | 4.36% | 4.33% | 4.60% | 5.19% | 5.82% | 6.36% | 6.95% | 7.61% | 7.68% | 7.67% | 7.58% | 7.45% | 7.93% |
| Earnings to Minority | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Earnings to Common Shareholders | | 236,000,000$ | 216,000,000$ | 193,000,000$ | 206,000,000$ | 274,000,000$ | 206,000,000$ | 158,000,000$ | 185,000,000$ | 218,000,000$ | 117,000,000$ | (18,000,000$) | (273,000,000$) | 282,000,000$ | (49,000,000$) | (162,000,000$) | (16,000,000$) | (152,000,000$) | 258,000,000$ | 166,000,000$ | 234,000,000$ | 95,000,000$ | (62,000,000$) | (932,000,000$) | (184,000,000$) | 140,000,000$ | 168,000,000$ | 227,000,000$ | 276,000,000$ | 266,000,000$ | 297,000,000$ | 164,000,000$ | 205,000,000$ | 229,000,000$ | 271,000,000$ | 143,000,000$ | 220,000,000$ | 204,000,000$ | 125,000,000$ | 127,000,000$ | 214,000,000$ | 248,000,000$ | 219,000,000$ | 239,000,000$ | 319,000,000$ | 351,000,000$ | 332,000,000$ | 260,000,000$ | 307,000,000$ |
| QoQ% | | 9.26% | 11.92% | (6.31%) | (24.82%) | 33.01% | 30.38% | (14.60%) | (15.14%) | 86.33% | 750.00% | 93.41% | (196.81%) | 675.51% | 69.75% | (912.50%) | 89.47% | (158.92%) | 55.42% | (29.06%) | 146.32% | 253.23% | 93.35% | (406.52%) | (231.43%) | (16.67%) | (25.99%) | (17.75%) | 3.76% | (10.44%) | 81.10% | (20.00%) | (10.48%) | (15.50%) | 89.51% | (35.00%) | 7.84% | 63.20% | (1.58%) | (40.65%) | (13.71%) | 13.24% | (8.37%) | (25.08%) | (9.12%) | 5.72% | 27.69% | (15.31%) | (8.90%) |
| YoY% | | (13.87%) | 4.85% | 22.15% | 11.35% | 25.69% | 76.07% | 977.78% | 167.77% | (22.70%) | 338.78% | 88.89% | (1,606.25%) | 285.53% | (118.99%) | (197.59%) | (106.84%) | (260.00%) | 516.13% | 117.81% | 227.17% | (32.14%) | (136.91%) | (510.57%) | (166.67%) | (47.37%) | (43.43%) | 38.42% | 34.63% | 16.16% | 9.59% | 14.69% | (6.82%) | 12.26% | 116.80% | 12.60% | 2.80% | (17.74%) | (42.92%) | (46.86%) | (32.92%) | (29.35%) | (34.04%) | (8.08%) | 3.91% | 4.15% | 9.57% | (21.92%) | (12.54%) |
| Earnings Per Share, Basic | | 0.63$ | 0.58$ | 0.51$ | 0.55$ | 0.73$ | 0.55$ | 0.42$ | 0.50$ | 0.59$ | 0.32$ | (0.05$) | (0.75$) | 0.77$ | (0.13$) | (0.44$) | (0.04$) | (0.40$) | 0.68$ | 0.44$ | 0.62$ | 0.25$ | (0.17$) | (2.51$) | (0.49$) | 0.37$ | 0.44$ | 0.60$ | 0.73$ | 0.69$ | 0.77$ | 0.42$ | 0.53$ | 0.59$ | 0.69$ | 0.36$ | 0.55$ | 0.51$ | 0.31$ | 0.32$ | 0.54$ | 0.61$ | 0.53$ | 0.57$ | 0.75$ | 0.81$ | 0.76$ | 0.58$ | 0.68$ |
| Earnings Per Share, Diluted | | 0.62$ | 0.57$ | 0.51$ | 0.53$ | 0.72$ | 0.54$ | 0.41$ | 0.47$ | 0.58$ | 0.32$ | (0.05$) | (0.75$) | 0.77$ | (0.13$) | (0.44$) | (0.04$) | (0.40$) | 0.67$ | 0.43$ | 0.63$ | 0.25$ | (0.17$) | (2.51$) | (0.49$) | 0.37$ | 0.44$ | 0.60$ | 0.72$ | 0.69$ | 0.76$ | 0.42$ | 0.52$ | 0.58$ | 0.68$ | 0.36$ | 0.55$ | 0.51$ | 0.31$ | 0.32$ | 0.53$ | 0.61$ | 0.52$ | 0.56$ | 0.74$ | 0.80$ | 0.75$ | 0.58$ | 0.67$ |
| Unlevered FCF Per Share, Basic | | 0.41$ | 0.94$ | (0.59$) | 1.32$ | 0.38$ | 1.22$ | (0.17$) | 1.52$ | 0.58$ | 1.17$ | (0.28$) | 1.67$ | (0.21$) | (0.06$) | (1.59$) | (0.22$) | (0.87$) | 0.81$ | 0.57$ | (0.71$) | 1.09$ | 2.05$ | (2.85$) | 1.89$ | (0.68$) | 1.04$ | (0.36$) | 1.63$ | (0.42$) | 1.10$ | (0.52$) | 1.32$ | (0.19$) | 0.58$ | (0.05$) | 1.94$ | (0.12$) | 1.09$ | 0.07$ | 1.60$ | (0.28$) | 0.67$ | 0.14$ | 1.91$ | (0.14$) | 0.72$ | 0.79$ | 1.27$ |
| Unlevered FCF Per Share, Diluted | | 0.40$ | 0.92$ | (0.58$) | 1.29$ | 0.37$ | 1.20$ | (0.16$) | 1.45$ | 0.57$ | 1.16$ | (0.28$) | 1.67$ | (0.21$) | (0.06$) | (1.59$) | (0.21$) | (0.87$) | 0.80$ | 0.56$ | (0.72$) | 1.07$ | 2.05$ | (2.85$) | 1.87$ | (0.68$) | 1.04$ | (0.36$) | 1.62$ | (0.42$) | 1.09$ | (0.52$) | 1.30$ | (0.19$) | 0.58$ | (0.05$) | 1.94$ | (0.12$) | 1.09$ | 0.07$ | 1.59$ | (0.27$) | 0.67$ | 0.14$ | 1.89$ | (0.14$) | 0.72$ | 0.78$ | 1.25$ |
| Average Shares, Basic | | 372,000,000 | 373,000,000 | 375,000,000 | 377,000,000 | 377,000,000 | 376,000,000 | 374,000,000 | 373,000,000 | 371,000,000 | 369,000,000 | 367,000,000 | 366,000,000 | 365,000,000 | 367,000,000 | 370,000,000 | 374,000,000 | 376,000,000 | 378,000,000 | 376,000,000 | 376,000,000 | 374,000,000 | 374,000,000 | 372,000,000 | 372,000,000 | 375,000,000 | 378,000,000 | 379,000,000 | 380,000,000 | 384,000,000 | 387,000,000 | 389,000,000 | 387,000,000 | 391,000,000 | 395,000,000 | 399,000,000 | 401,000,000 | 399,000,000 | 398,000,000 | 398,000,000 | 400,000,000 | 406,000,000 | 417,000,000 | 421,000,000 | 424,000,000 | 432,000,000 | 439,000,000 | 445,000,000 | 449,000,000 |
| Average Shares, Diluted | | 380,000,000 | 379,000,000 | 382,000,000 | 387,000,000 | 383,000,000 | 383,000,000 | 383,000,000 | 391,000,000 | 375,000,000 | 371,000,000 | 367,000,000 | 365,000,000 | 366,000,000 | 367,000,000 | 370,000,000 | 385,000,000 | 376,000,000 | 386,000,000 | 385,000,000 | 370,000,000 | 380,000,000 | 374,000,000 | 372,000,000 | 376,000,000 | 376,000,000 | 379,000,000 | 381,000,000 | 382,000,000 | 387,000,000 | 390,000,000 | 393,000,000 | 395,000,000 | 393,000,000 | 396,000,000 | 400,000,000 | 402,000,000 | 400,000,000 | 399,000,000 | 399,000,000 | 402,000,000 | 408,000,000 | 418,000,000 | 424,000,000 | 429,000,000 | 437,000,000 | 443,000,000 | 451,000,000 | 456,000,000 |
| EBIT | | 360,000,000$ | 319,000,000$ | 286,000,000$ | 291,000,000$ | 384,000,000$ | 320,000,000$ | 229,000,000$ | 242,000,000$ | 278,000,000$ | 123,000,000$ | 3,000,000$ | (18,000,000$) | 190,000,000$ | (27,000,000$) | (196,000,000$) | 10,000,000$ | (171,000,000$) | 410,000,000$ | 241,000,000$ | 137,000,000$ | 176,000,000$ | 17,000,000$ | (1,240,000,000$) | (236,000,000$) | 228,000,000$ | 290,000,000$ | 322,000,000$ | 384,000,000$ | 371,000,000$ | 405,000,000$ | 235,000,000$ | 404,000,000$ | 382,000,000$ | 455,000,000$ | 257,000,000$ | 303,000,000$ | 392,000,000$ | 281,000,000$ | 223,000,000$ | 358,000,000$ | 415,000,000$ | 370,000,000$ | 387,000,000$ | 522,000,000$ | 555,000,000$ | 568,000,000$ | 443,000,000$ | 524,000,000$ |
| EBITDA | | 485,000,000$ | 441,000,000$ | 407,000,000$ | 420,000,000$ | 508,000,000$ | 443,000,000$ | 353,000,000$ | 370,000,000$ | 405,000,000$ | 253,000,000$ | 140,000,000$ | 120,000,000$ | 330,000,000$ | 105,000,000$ | (66,000,000$) | 142,000,000$ | (43,000,000$) | 534,000,000$ | 361,000,000$ | 263,000,000$ | 301,000,000$ | 143,000,000$ | (1,110,000,000$) | (96,000,000$) | 368,000,000$ | 429,000,000$ | 460,000,000$ | 537,000,000$ | 516,000,000$ | 545,000,000$ | 375,000,000$ | 545,000,000$ | 521,000,000$ | 596,000,000$ | 395,000,000$ | 447,000,000$ | 538,000,000$ | 436,000,000$ | 371,000,000$ | 512,000,000$ | 559,000,000$ | 516,000,000$ | 535,000,000$ | 674,000,000$ | 696,000,000$ | 706,000,000$ | 576,000,000$ | 662,000,000$ |