| CORNING INC /NY (GLW) |
| 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 | | 4,215,000,000$ | 4,100,000,000$ | 3,862,000,000$ | 3,452,000,000$ | 3,501,000,000$ | 3,391,000,000$ | 3,251,000,000$ | 2,975,000,000$ | 2,994,000,000$ | 3,173,000,000$ | 3,243,000,000$ | 3,178,000,000$ | 3,406,000,000$ | 3,488,000,000$ | 3,615,000,000$ | 3,680,000,000$ | 3,676,000,000$ | 3,615,000,000$ | 3,501,000,000$ | 3,290,000,000$ | 3,350,000,000$ | 3,001,000,000$ | 2,561,000,000$ | 2,391,000,000$ | 2,817,000,000$ | 2,934,000,000$ | 2,940,000,000$ | 2,812,000,000$ | 3,035,000,000$ | 3,008,000,000$ | 2,747,000,000$ | 2,500,000,000$ | 2,637,000,000$ | 2,607,000,000$ | 2,497,000,000$ | 2,375,000,000$ | 2,476,000,000$ | 2,507,000,000$ | 2,360,000,000$ | 2,047,000,000$ | 2,231,000,000$ | 2,272,000,000$ | 2,343,000,000$ | 2,265,000,000$ | 2,404,000,000$ | 2,540,000,000$ | 2,482,000,000$ | 2,289,000,000$ |
| QoQ% | | 2.81% | 6.16% | 11.88% | (1.40%) | 3.24% | 4.31% | 9.28% | (.64%) | (5.64%) | (2.16%) | 2.05% | (6.69%) | (2.35%) | (3.51%) | (1.77%) | .11% | 1.69% | 3.26% | 6.41% | (1.79%) | 11.63% | 17.18% | 7.11% | (15.12%) | (3.99%) | (.20%) | 4.55% | (7.35%) | .90% | 9.50% | 9.88% | (5.20%) | 1.15% | 4.41% | 5.14% | (4.08%) | (1.24%) | 6.23% | 15.29% | (8.25%) | (1.81%) | (3.03%) | 3.44% | (5.78%) | (5.35%) | 2.34% | 8.43% | 17.03% |
| YoY% | | 20.39% | 20.91% | 18.79% | 16.03% | 16.93% | 6.87% | .25% | (6.39%) | (12.10%) | (9.03%) | (10.29%) | (13.64%) | (7.35%) | (3.51%) | 3.26% | 11.85% | 9.73% | 20.46% | 36.70% | 37.60% | 18.92% | 2.28% | (12.89%) | (14.97%) | (7.18%) | (2.46%) | 7.03% | 12.48% | 15.09% | 15.38% | 10.01% | 5.26% | 6.50% | 3.99% | 5.81% | 16.02% | 10.98% | 10.34% | .73% | (9.63%) | (7.20%) | (10.55%) | (5.60%) | (1.05%) | 22.90% | 22.88% | 25.23% | 26.19% |
| Cost Of Revenue | | 2,720,000,000$ | 2,580,000,000$ | 2,470,000,000$ | 2,238,000,000$ | 2,304,000,000$ | 2,254,000,000$ | 2,302,000,000$ | 1,982,000,000$ | 2,083,000,000$ | 2,169,000,000$ | 2,230,000,000$ | 2,175,000,000$ | 2,491,000,000$ | 2,426,000,000$ | 2,369,000,000$ | 2,397,000,000$ | 2,405,000,000$ | 2,294,000,000$ | 2,186,000,000$ | 2,134,000,000$ | 2,137,000,000$ | 2,000,000,000$ | 1,805,000,000$ | 1,830,000,000$ | 1,963,000,000$ | 1,917,000,000$ | 1,875,000,000$ | 1,713,000,000$ | 1,833,000,000$ | 1,776,000,000$ | 1,675,000,000$ | 1,545,000,000$ | 1,605,000,000$ | 1,557,000,000$ | 1,510,000,000$ | 1,424,000,000$ | 1,469,000,000$ | 1,466,000,000$ | 1,409,000,000$ | 1,283,000,000$ | 1,374,000,000$ | 1,380,000,000$ | 1,368,000,000$ | 1,336,000,000$ | 1,408,000,000$ | 1,451,000,000$ | 1,450,000,000$ | 1,354,000,000$ |
| Gross Profit | | 1,495,000,000$ | 1,520,000,000$ | 1,392,000,000$ | 1,214,000,000$ | 1,197,000,000$ | 1,137,000,000$ | 949,000,000$ | 993,000,000$ | 911,000,000$ | 1,004,000,000$ | 1,013,000,000$ | 1,003,000,000$ | 915,000,000$ | 1,062,000,000$ | 1,246,000,000$ | 1,283,000,000$ | 1,271,000,000$ | 1,321,000,000$ | 1,315,000,000$ | 1,156,000,000$ | 1,213,000,000$ | 1,001,000,000$ | 756,000,000$ | 561,000,000$ | 854,000,000$ | 1,017,000,000$ | 1,065,000,000$ | 1,099,000,000$ | 1,202,000,000$ | 1,232,000,000$ | 1,072,000,000$ | 955,000,000$ | 1,032,000,000$ | 1,050,000,000$ | 987,000,000$ | 951,000,000$ | 990,000,000$ | 1,041,000,000$ | 951,000,000$ | 764,000,000$ | 857,000,000$ | 892,000,000$ | 975,000,000$ | 929,000,000$ | 996,000,000$ | 1,089,000,000$ | 1,032,000,000$ | 935,000,000$ |
| Gross Margin | | 35.47% | 37.07% | 36.04% | 35.17% | 34.19% | 33.53% | 29.19% | 33.38% | 30.43% | 31.64% | 31.24% | 31.56% | 26.86% | 30.45% | 34.47% | 34.86% | 34.58% | 36.54% | 37.56% | 35.14% | 36.21% | 33.36% | 29.52% | 23.46% | 30.32% | 34.66% | 36.22% | 39.08% | 39.61% | 40.96% | 39.02% | 38.20% | 39.14% | 40.28% | 39.53% | 40.04% | 39.98% | 41.52% | 40.30% | 37.32% | 38.41% | 39.26% | 41.61% | 41.02% | 41.43% | 42.87% | 41.58% | 40.85% |
| Operating Expenses | | 823,000,000$ | 931,000,000$ | 819,000,000$ | 769,000,000$ | 804,000,000$ | 835,000,000$ | 763,000,000$ | 739,000,000$ | 833,000,000$ | 768,000,000$ | 734,000,000$ | 706,000,000$ | 829,000,000$ | 770,000,000$ | 756,000,000$ | 713,000,000$ | 788,000,000$ | 769,000,000$ | 740,000,000$ | 654,000,000$ | 737,000,000$ | 744,000,000$ | 859,000,000$ | 682,000,000$ | 707,000,000$ | 652,000,000$ | 691,000,000$ | 679,000,000$ | 738,000,000$ | 710,000,000$ | 677,000,000$ | 761,000,000$ | 664,000,000$ | 608,000,000$ | 602,000,000$ | 538,000,000$ | 525,000,000$ | 506,000,000$ | 704,000,000$ | 587,000,000$ | 770,000,000$ | 500,000,000$ | 544,000,000$ | 517,000,000$ | 460,000,000$ | 469,000,000$ | 572,000,000$ | 620,000,000$ |
| Operating Income | | 672,000,000$ | 589,000,000$ | 573,000,000$ | 445,000,000$ | 393,000,000$ | 302,000,000$ | 186,000,000$ | 254,000,000$ | 78,000,000$ | 236,000,000$ | 279,000,000$ | 297,000,000$ | 86,000,000$ | 292,000,000$ | 490,000,000$ | 570,000,000$ | 483,000,000$ | 552,000,000$ | 575,000,000$ | 502,000,000$ | 476,000,000$ | 257,000,000$ | (103,000,000$) | (121,000,000$) | 147,000,000$ | 365,000,000$ | 374,000,000$ | 420,000,000$ | 464,000,000$ | 522,000,000$ | 395,000,000$ | 194,000,000$ | 368,000,000$ | 442,000,000$ | 385,000,000$ | 413,000,000$ | 465,000,000$ | 535,000,000$ | 247,000,000$ | 177,000,000$ | 87,000,000$ | 392,000,000$ | 431,000,000$ | 412,000,000$ | 536,000,000$ | 620,000,000$ | 460,000,000$ | 315,000,000$ |
| Operating Margin | | 15.94% | 14.37% | 14.84% | 12.89% | 11.23% | 8.91% | 5.72% | 8.54% | 2.61% | 7.44% | 8.60% | 9.35% | 2.53% | 8.37% | 13.56% | 15.49% | 13.14% | 15.27% | 16.42% | 15.26% | 14.21% | 8.56% | (4.02%) | (5.06%) | 5.22% | 12.44% | 12.72% | 14.94% | 15.29% | 17.35% | 14.38% | 7.76% | 13.96% | 16.95% | 15.42% | 17.39% | 18.78% | 21.34% | 10.47% | 8.65% | 3.90% | 17.25% | 18.40% | 18.19% | 22.30% | 24.41% | 18.53% | 13.76% |
| Interest Income | | 11,000,000$ | 10,000,000$ | 5,000,000$ | 12,000,000$ | 13,000,000$ | 12,000,000$ | 10,000,000$ | 12,000,000$ | 13,000,000$ | 10,000,000$ | 8,000,000$ | 7,000,000$ | 6,000,000$ | 3,000,000$ | 3,000,000$ | 3,000,000$ | 3,000,000$ | 3,000,000$ | 2,000,000$ | 3,000,000$ | 3,000,000$ | 3,000,000$ | 3,000,000$ | 6,000,000$ | 5,000,000$ | 4,000,000$ | 5,000,000$ | 7,000,000$ | 9,000,000$ | 7,000,000$ | 9,000,000$ | 13,000,000$ | 12,000,000$ | 10,000,000$ | 11,000,000$ | 12,000,000$ | 11,000,000$ | 9,000,000$ | 6,000,000$ | 6,000,000$ | 5,000,000$ | 6,000,000$ | 5,000,000$ | 5,000,000$ | 5,000,000$ | 5,000,000$ | 4,000,000$ | 12,000,000$ |
| Interest Expenses | | | | | | | | | | | | | | | | | | | | | | 0$ | 0$ | | | | | | | | | | | | | | | | 237,000,000$ | 1,201,000,000$ | | | 149,000,000$ | 0$ | | 0$ | 0$ | 0$ | 0$ |
| Income Before Tax | | 678,000,000$ | 550,000,000$ | 584,000,000$ | 240,000,000$ | 437,000,000$ | (92,000,000$) | 172,000,000$ | 296,000,000$ | (38,000,000$) | 217,000,000$ | 409,000,000$ | 228,000,000$ | 4,000,000$ | 260,000,000$ | 750,000,000$ | 783,000,000$ | 585,000,000$ | 493,000,000$ | 521,000,000$ | 825,000,000$ | 341,000,000$ | 450,000,000$ | (49,000,000$) | (108,000,000$) | 17,000,000$ | 408,000,000$ | 216,000,000$ | 575,000,000$ | 346,000,000$ | 758,000,000$ | 864,000,000$ | (465,000,000$) | 566,000,000$ | 479,000,000$ | 592,000,000$ | 20,000,000$ | 2,404,000,000$ | 257,000,000$ | 1,703,000,000$ | (672,000,000$) | 169,000,000$ | 218,000,000$ | 606,000,000$ | 493,000,000$ | 1,337,000,000$ | 1,409,000,000$ | 341,000,000$ | 481,000,000$ |
| Tax Expenses | | 91,000,000$ | 80,000,000$ | 84,000,000$ | 55,000,000$ | 97,000,000$ | 3,000,000$ | 50,000,000$ | 71,000,000$ | (10,000,000$) | 35,000,000$ | 106,000,000$ | 37,000,000$ | 31,000,000$ | 34,000,000$ | 166,000,000$ | 180,000,000$ | 89,000,000$ | 109,000,000$ | 67,000,000$ | 226,000,000$ | 78,000,000$ | 23,000,000$ | 22,000,000$ | (12,000,000$) | (15,000,000$) | 71,000,000$ | 124,000,000$ | 76,000,000$ | 54,000,000$ | 133,000,000$ | 126,000,000$ | 124,000,000$ | 1,978,000,000$ | 89,000,000$ | 153,000,000$ | (66,000,000$) | 832,000,000$ | (27,000,000$) | (504,000,000$) | (304,000,000$) | (55,000,000$) | 6,000,000$ | 110,000,000$ | 86,000,000$ | 349,000,000$ | 395,000,000$ | 172,000,000$ | 180,000,000$ |
| Net Income | | 587,000,000$ | 470,000,000$ | 500,000,000$ | 185,000,000$ | 340,000,000$ | (95,000,000$) | 122,000,000$ | 225,000,000$ | (28,000,000$) | 182,000,000$ | 303,000,000$ | 191,000,000$ | (27,000,000$) | 226,000,000$ | 584,000,000$ | 603,000,000$ | 496,000,000$ | 384,000,000$ | 454,000,000$ | 601,000,000$ | 252,000,000$ | 432,000,000$ | (65,000,000$) | (96,000,000$) | 28,000,000$ | 341,000,000$ | 105,000,000$ | 505,000,000$ | 299,000,000$ | 633,000,000$ | 744,000,000$ | (586,000,000$) | (1,412,000,000$) | 390,000,000$ | 439,000,000$ | 86,000,000$ | 1,572,000,000$ | 284,000,000$ | 2,207,000,000$ | (368,000,000$) | 224,000,000$ | 212,000,000$ | 496,000,000$ | 407,000,000$ | 988,000,000$ | 1,014,000,000$ | 169,000,000$ | 301,000,000$ |
| Profit Margin | | 13.93% | 11.46% | 12.95% | 5.36% | 9.71% | (2.80%) | 3.75% | 7.56% | (.94%) | 5.74% | 9.34% | 6.01% | (.79%) | 6.48% | 16.16% | 16.39% | 13.49% | 10.62% | 12.97% | 18.27% | 7.52% | 14.40% | (2.54%) | (4.02%) | .99% | 11.62% | 3.57% | 17.96% | 9.85% | 21.04% | 27.08% | (23.44%) | (53.55%) | 14.96% | 17.58% | 3.62% | 63.49% | 11.33% | 93.52% | (17.98%) | 10.04% | 9.33% | 21.17% | 17.97% | 41.10% | 39.92% | 6.81% | 13.15% |
| TTM | | 11.15% | 10.02% | 6.55% | 4.06% | 4.51% | 1.78% | 4.04% | 5.51% | 5.15% | 4.99% | 5.21% | 7.12% | 9.77% | 13.20% | 14.17% | 13.38% | 13.74% | 12.29% | 13.23% | 10.00% | 4.63% | 2.78% | 1.94% | 3.41% | 8.51% | 10.67% | 13.07% | 18.80% | 9.66% | (5.70%) | (8.24%) | (11.42%) | (4.91%) | 24.98% | 24.16% | 42.69% | 39.35% | 25.66% | 25.53% | 6.34% | 14.70% | 22.65% | 30.41% | 26.60% | 25.45% | 22.07% | 17.01% | 22.04% |
| Earnings to Minority | | 47,000,000$ | 40,000,000$ | 31,000,000$ | 28,000,000$ | 30,000,000$ | 22,000,000$ | 18,000,000$ | 16,000,000$ | 12,000,000$ | 18,000,000$ | 22,000,000$ | 15,000,000$ | 9,000,000$ | 18,000,000$ | 21,000,000$ | 22,000,000$ | 9,000,000$ | 13,000,000$ | 5,000,000$ | 26,000,000$ | 25,000,000$ | 29,000,000$ | 31,000,000$ | 24,000,000$ | 21,000,000$ | 28,000,000$ | 37,000,000$ | 30,000,000$ | 32,000,000$ | 32,000,000$ | 30,000,000$ | 27,000,000$ | 25,000,000$ | 24,000,000$ | 24,000,000$ | 24,000,000$ | 25,000,000$ | 24,000,000$ | 24,000,000$ | 24,000,000$ | 25,000,000$ | 24,000,000$ | 24,000,000$ | 2,000,000$ | 24,000,000$ | 2,000,000$ | 1,000,000$ | (3,000,000$) |
| Earnings to Common Shareholders | | 540,000,000$ | 430,000,000$ | 469,000,000$ | 157,000,000$ | 310,000,000$ | (117,000,000$) | 104,000,000$ | 209,000,000$ | (40,000,000$) | 164,000,000$ | 281,000,000$ | 176,000,000$ | (36,000,000$) | 208,000,000$ | 563,000,000$ | 581,000,000$ | 487,000,000$ | 371,000,000$ | (354,000,000$) | 575,000,000$ | 227,000,000$ | 403,000,000$ | (96,000,000$) | (120,000,000$) | 7,000,000$ | 313,000,000$ | 68,000,000$ | 475,000,000$ | 267,000,000$ | 601,000,000$ | 714,000,000$ | (613,000,000$) | (1,437,000,000$) | 366,000,000$ | 415,000,000$ | 62,000,000$ | 1,547,000,000$ | 260,000,000$ | 2,183,000,000$ | (392,000,000$) | 199,000,000$ | 188,000,000$ | 472,000,000$ | 383,000,000$ | 964,000,000$ | 990,000,000$ | 145,000,000$ | 280,000,000$ |
| QoQ% | | 25.58% | (8.32%) | 198.73% | (49.36%) | 364.96% | (212.50%) | (50.24%) | 622.50% | (124.39%) | (41.64%) | 59.66% | 588.89% | (117.31%) | (63.06%) | (3.10%) | 19.30% | 31.27% | 204.80% | (161.57%) | 153.30% | (43.67%) | 519.79% | 20.00% | (1,814.29%) | (97.76%) | 360.29% | (85.68%) | 77.90% | (55.57%) | (15.83%) | 216.48% | 57.34% | (492.62%) | (11.81%) | 569.36% | (95.99%) | 495.00% | (88.09%) | 656.89% | (296.99%) | 5.85% | (60.17%) | 23.24% | (60.27%) | (2.63%) | 582.76% | (48.21%) | (33.49%) |
| YoY% | | 74.19% | 467.52% | 350.96% | (24.88%) | 875.00% | (171.34%) | (62.99%) | 18.75% | (11.11%) | (21.15%) | (50.09%) | (69.71%) | (107.39%) | (43.94%) | 259.04% | 1.04% | 114.54% | (7.94%) | (268.75%) | 579.17% | 3,142.86% | 28.75% | (241.18%) | (125.26%) | (97.38%) | (47.92%) | (90.48%) | 177.49% | 118.58% | 64.21% | 72.05% | (1,088.71%) | (192.89%) | 40.77% | (80.99%) | 115.82% | 677.39% | 38.30% | 362.50% | (202.35%) | (79.36%) | (81.01%) | 225.52% | 36.79% | 128.98% | 142.65% | (77.27%) | (43.32%) |
| Earnings Per Share, Basic | | 0.63$ | 0.50$ | 0.55$ | 0.18$ | 0.36$ | (0.14$) | 0.12$ | 0.25$ | (0.05$) | 0.19$ | 0.33$ | 0.21$ | (0.04$) | 0.25$ | 0.67$ | 0.69$ | 0.57$ | 0.44$ | (0.42$) | 0.75$ | 0.30$ | 0.53$ | (0.13$) | (0.16$) | 0.01$ | 0.40$ | 0.09$ | 0.61$ | 0.34$ | 0.75$ | 0.87$ | (0.72$) | (1.66$) | 0.41$ | 0.46$ | 0.07$ | 1.65$ | 0.27$ | 2.06$ | (0.36$) | 0.17$ | 0.16$ | 0.38$ | 0.30$ | 0.76$ | 0.77$ | 0.11$ | 0.21$ |
| Earnings Per Share, Diluted | | 0.61$ | 0.50$ | 0.54$ | 0.18$ | 0.35$ | (0.14$) | 0.12$ | 0.24$ | (0.05$) | 0.19$ | 0.33$ | 0.20$ | (0.04$) | 0.24$ | 0.66$ | 0.68$ | 0.63$ | 0.43$ | (0.42$) | 0.64$ | 0.33$ | 0.45$ | (0.13$) | (0.16$) | 0.01$ | 0.35$ | 0.09$ | 0.52$ | 0.26$ | 0.65$ | 0.76$ | (0.72$) | (2.39$) | 0.36$ | 0.40$ | 0.07$ | 1.30$ | 0.24$ | 1.85$ | (0.36$) | 0.14$ | 0.15$ | 0.34$ | 0.27$ | 0.60$ | 0.70$ | 0.11$ | 0.20$ |
| Unlevered FCF Per Share, Basic | | 1.23$ | 0.92$ | 0.83$ | 0.18$ | 0.73$ | 0.82$ | 0.61$ | 0.11$ | 0.84$ | 0.85$ | 0.73$ | (0.06$) | 0.73$ | 0.84$ | 0.90$ | 0.63$ | 1.20$ | 1.05$ | 0.91$ | 0.94$ | 1.01$ | 0.80$ | 0.72$ | 0.33$ | 1.33$ | 1.15$ | 0.20$ | (0.04$) | 1.19$ | 1.17$ | 0.87$ | 0.38$ | 1.03$ | 0.73$ | 0.31$ | 0.21$ | | | | | | | | | | | | |
| Unlevered FCF Per Share, Diluted | | 1.19$ | 0.90$ | 0.82$ | 0.17$ | 0.70$ | 0.82$ | 0.60$ | 0.11$ | 0.83$ | 0.84$ | 0.72$ | (0.06$) | 0.72$ | 0.83$ | 0.89$ | 0.62$ | 1.33$ | 1.03$ | 0.91$ | 0.81$ | 1.14$ | 0.68$ | 0.72$ | 0.33$ | 1.02$ | 0.99$ | 0.19$ | (0.03$) | 0.90$ | 1.01$ | 0.76$ | 0.38$ | 1.48$ | 0.64$ | 0.27$ | 0.20$ | | | | | | | | | | | | |
| Average Shares, Basic | | 854,000,000 | 856,000,000 | 855,000,000 | 855,000,000 | 853,000,000 | 854,000,000 | 853,000,000 | 852,000,000 | 850,000,000 | 850,000,000 | 848,000,000 | 844,000,000 | 843,000,000 | 843,000,000 | 843,000,000 | 843,000,000 | 850,000,000 | 852,000,000 | 844,000,000 | 766,000,000 | 765,000,000 | 760,000,000 | 759,000,000 | 760,000,000 | 764,000,000 | 775,000,000 | 781,000,000 | 784,000,000 | 792,000,000 | 805,000,000 | 819,000,000 | 848,000,000 | 864,000,000 | 883,000,000 | 908,000,000 | 925,000,000 | 940,000,000 | 978,000,000 | 1,059,000,000 | 1,103,000,000 | 1,154,000,000 | 1,210,000,000 | 1,246,000,000 | 1,266,000,000 | 1,275,000,000 | 1,284,000,000 | 1,302,000,000 | 1,359,000,000 |
| Average Shares, Diluted | | 885,000,000 | 868,000,000 | 865,000,000 | 866,000,000 | 896,000,000 | 854,000,000 | 864,000,000 | 862,000,000 | 859,000,000 | 859,000,000 | 859,000,000 | 859,000,000 | 858,000,000 | 855,000,000 | 856,000,000 | 859,000,000 | 768,000,000 | 866,000,000 | 844,000,000 | 898,000,000 | 680,000,000 | 889,000,000 | 759,000,000 | 760,000,000 | 1,002,000,000 | 897,000,000 | 789,000,000 | 908,000,000 | 1,043,000,000 | 930,000,000 | 943,000,000 | 848,000,000 | 601,000,000 | 1,009,000,000 | 1,034,000,000 | 936,000,000 | 1,189,000,000 | 1,102,000,000 | 1,182,000,000 | 1,103,000,000 | 1,389,000,000 | 1,218,000,000 | 1,371,000,000 | 1,394,000,000 | 1,612,000,000 | 1,411,000,000 | 1,315,000,000 | 1,370,000,000 |
| EBIT | | 678,000,000$ | 550,000,000$ | 584,000,000$ | 240,000,000$ | 437,000,000$ | (92,000,000$) | 172,000,000$ | 296,000,000$ | (38,000,000$) | 217,000,000$ | 409,000,000$ | 228,000,000$ | 4,000,000$ | 260,000,000$ | 750,000,000$ | 783,000,000$ | 585,000,000$ | 493,000,000$ | 521,000,000$ | 825,000,000$ | 341,000,000$ | 450,000,000$ | (49,000,000$) | (108,000,000$) | 17,000,000$ | 408,000,000$ | 216,000,000$ | 575,000,000$ | 346,000,000$ | 758,000,000$ | 864,000,000$ | (465,000,000$) | 566,000,000$ | 479,000,000$ | 592,000,000$ | 20,000,000$ | 2,404,000,000$ | 494,000,000$ | 2,904,000,000$ | (672,000,000$) | 169,000,000$ | 367,000,000$ | 606,000,000$ | 493,000,000$ | 1,337,000,000$ | 1,409,000,000$ | 341,000,000$ | 481,000,000$ |
| EBITDA | | 678,000,000$ | 550,000,000$ | 584,000,000$ | 240,000,000$ | 437,000,000$ | (92,000,000$) | 172,000,000$ | 296,000,000$ | (38,000,000$) | 217,000,000$ | 409,000,000$ | 228,000,000$ | 4,000,000$ | 260,000,000$ | 750,000,000$ | 783,000,000$ | 585,000,000$ | 493,000,000$ | 521,000,000$ | 825,000,000$ | 341,000,000$ | 450,000,000$ | (49,000,000$) | (108,000,000$) | 17,000,000$ | 408,000,000$ | 216,000,000$ | 575,000,000$ | 346,000,000$ | 758,000,000$ | 864,000,000$ | (465,000,000$) | 566,000,000$ | 479,000,000$ | 592,000,000$ | 20,000,000$ | 2,404,000,000$ | 494,000,000$ | 2,904,000,000$ | (672,000,000$) | 169,000,000$ | 367,000,000$ | 611,000,000$ | 500,000,000$ | 1,342,000,000$ | 1,412,000,000$ | 346,000,000$ | 489,000,000$ |