| Howmet Aerospace Inc. (HWM) |
| 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 | | 2,168,000,000$ | 2,089,000,000$ | 2,053,000,000$ | 1,942,000,000$ | 1,891,000,000$ | 1,835,000,000$ | 1,880,000,000$ | 1,824,000,000$ | 1,731,000,000$ | 1,658,000,000$ | 1,648,000,000$ | 1,603,000,000$ | 1,513,000,000$ | 1,433,000,000$ | 1,393,000,000$ | 1,324,000,000$ | 1,285,000,000$ | 1,283,000,000$ | 1,195,000,000$ | 1,209,000,000$ | 1,238,000,000$ | 1,134,000,000$ | 1,253,000,000$ | 1,634,000,000$ | 1,734,000,000$ | 3,559,000,000$ | 3,691,000,000$ | 3,541,000,000$ | 3,472,000,000$ | 3,524,000,000$ | 3,573,000,000$ | 3,445,000,000$ | 3,271,000,000$ | 3,236,000,000$ | 3,261,000,000$ | 3,192,000,000$ | 2,967,000,000$ | 3,138,000,000$ | 3,234,000,000$ | 3,055,000,000$ | 2,991,000,000$ | 3,127,000,000$ | 3,204,000,000$ | 3,091,000,000$ | 6,377,000,000$ | 6,239,000,000$ | 5,836,000,000$ | 5,454,000,000$ |
| QoQ% | | 3.78% | 1.75% | 5.72% | 2.70% | 3.05% | (2.39%) | 3.07% | 5.37% | 4.40% | .61% | 2.81% | 5.95% | 5.58% | 2.87% | 5.21% | 3.04% | .16% | 7.36% | (1.16%) | (2.34%) | 9.17% | (9.50%) | (23.32%) | (5.77%) | (51.28%) | (3.58%) | 4.24% | 1.99% | (1.48%) | (1.37%) | 3.72% | 5.32% | 1.08% | (.77%) | 2.16% | 7.58% | (5.45%) | (2.97%) | 5.86% | 2.14% | (4.35%) | (2.40%) | 3.66% | (51.53%) | 2.21% | 6.91% | 7.00% | (2.35%) |
| YoY% | | 14.65% | 13.84% | 9.20% | 6.47% | 9.24% | 10.68% | 14.08% | 13.79% | 14.41% | 15.70% | 18.31% | 21.07% | 17.74% | 11.69% | 16.57% | 9.51% | 3.80% | 13.14% | (4.63%) | (26.01%) | (28.60%) | (68.14%) | (66.05%) | (53.86%) | (50.06%) | .99% | 3.30% | 2.79% | 6.15% | 8.90% | 9.57% | 7.93% | 10.25% | 3.12% | .84% | 4.48% | (.80%) | .35% | .94% | (1.17%) | (53.10%) | (49.88%) | (45.10%) | (43.33%) | 14.18% | 8.22% | (.22%) | (6.50%) |
| Cost Of Revenue | | 1,412,000,000$ | 1,365,000,000$ | 1,365,000,000$ | 1,290,000,000$ | 1,289,000,000$ | 1,253,000,000$ | 1,287,000,000$ | 1,290,000,000$ | 1,230,000,000$ | 1,183,000,000$ | 1,196,000,000$ | 1,164,000,000$ | 1,110,000,000$ | 1,056,000,000$ | 987,000,000$ | 950,000,000$ | 938,000,000$ | 928,000,000$ | 857,000,000$ | 873,000,000$ | 872,000,000$ | 900,000,000$ | 923,000,000$ | 1,183,000,000$ | 1,269,000,000$ | 1,317,000,000$ | 1,335,000,000$ | 2,818,000,000$ | 2,845,000,000$ | 2,881,000,000$ | 2,903,000,000$ | 2,768,000,000$ | 2,623,000,000$ | 2,591,000,000$ | 2,549,000,000$ | 2,458,000,000$ | 2,260,000,000$ | 2,503,000,000$ | 2,533,000,000$ | 2,400,000,000$ | (3,561,000,000$) | 4,559,000,000$ | 4,663,000,000$ | 4,443,000,000$ | (3,815,000,000$) | 4,904,000,000$ | 4,765,000,000$ | 4,495,000,000$ |
| Gross Profit | | 756,000,000$ | 724,000,000$ | 688,000,000$ | 652,000,000$ | 602,000,000$ | 582,000,000$ | 593,000,000$ | 534,000,000$ | 501,000,000$ | 475,000,000$ | 452,000,000$ | 439,000,000$ | 403,000,000$ | 377,000,000$ | 406,000,000$ | 374,000,000$ | 347,000,000$ | 355,000,000$ | 338,000,000$ | 336,000,000$ | 366,000,000$ | 234,000,000$ | 330,000,000$ | 451,000,000$ | 465,000,000$ | 2,242,000,000$ | 2,356,000,000$ | 723,000,000$ | 627,000,000$ | 643,000,000$ | 670,000,000$ | 677,000,000$ | 648,000,000$ | 645,000,000$ | 712,000,000$ | 734,000,000$ | 707,000,000$ | 635,000,000$ | 701,000,000$ | 655,000,000$ | 6,552,000,000$ | (1,432,000,000$) | (1,459,000,000$) | (1,352,000,000$) | 10,192,000,000$ | 1,335,000,000$ | 1,071,000,000$ | 959,000,000$ |
| Gross Margin | | 34.87% | 34.66% | 33.51% | 33.57% | 31.84% | 31.72% | 31.54% | 29.28% | 28.94% | 28.65% | 27.43% | 27.39% | 26.64% | 26.31% | 29.15% | 28.25% | 27.00% | 27.67% | 28.29% | 27.79% | 29.56% | 20.64% | 26.34% | 27.60% | 26.82% | 63.00% | 63.83% | 20.42% | 18.06% | 18.25% | 18.75% | 19.65% | 19.81% | 19.93% | 21.83% | 23.00% | 23.83% | 20.24% | 21.68% | 21.44% | 219.06% | (45.80%) | (45.54%) | (43.74%) | 159.82% | 21.40% | 18.35% | 17.58% |
| Operating Expenses | | 267,000,000$ | 182,000,000$ | 167,000,000$ | 158,000,000$ | 157,000,000$ | 161,000,000$ | 195,000,000$ | 165,000,000$ | 175,000,000$ | 168,000,000$ | 167,000,000$ | 154,000,000$ | 183,000,000$ | 149,000,000$ | 165,000,000$ | 144,000,000$ | 200,000,000$ | 150,000,000$ | 131,000,000$ | 147,000,000$ | 145,000,000$ | 161,000,000$ | 256,000,000$ | 193,000,000$ | 180,000,000$ | 1,986,000,000$ | 2,532,000,000$ | 349,000,000$ | 854,000,000$ | 298,000,000$ | 346,000,000$ | 344,000,000$ | 1,081,000,000$ | 335,000,000$ | 392,000,000$ | 451,000,000$ | 543,000,000$ | 398,000,000$ | 418,000,000$ | 545,000,000$ | 360,000,000$ | 634,000,000$ | 612,000,000$ | 608,000,000$ | 347,000,000$ | 646,000,000$ | 645,000,000$ | 627,000,000$ |
| Operating Income | | 489,000,000$ | 542,000,000$ | 521,000,000$ | 494,000,000$ | 445,000,000$ | 421,000,000$ | 398,000,000$ | 369,000,000$ | 326,000,000$ | 307,000,000$ | 285,000,000$ | 285,000,000$ | 220,000,000$ | 228,000,000$ | 241,000,000$ | 230,000,000$ | 147,000,000$ | 205,000,000$ | 207,000,000$ | 189,000,000$ | 221,000,000$ | 73,000,000$ | 74,000,000$ | 258,000,000$ | 285,000,000$ | 256,000,000$ | (176,000,000$) | 374,000,000$ | (227,000,000$) | 345,000,000$ | 324,000,000$ | 333,000,000$ | (433,000,000$) | 310,000,000$ | 320,000,000$ | 283,000,000$ | 164,000,000$ | 237,000,000$ | 283,000,000$ | | | | | | | | | |
| Operating Margin | | 22.56% | 25.95% | 25.38% | 25.44% | 23.53% | 22.94% | 21.17% | 20.23% | 18.83% | 18.52% | 17.29% | 17.78% | 14.54% | 15.91% | 17.30% | 17.37% | 11.44% | 15.98% | 17.32% | 15.63% | 17.85% | 6.44% | 5.91% | 15.79% | 16.44% | 7.19% | (4.77%) | 10.56% | (6.54%) | 9.79% | 9.07% | 9.67% | (13.24%) | 9.58% | 9.81% | 8.87% | 5.53% | 7.55% | 8.75% | | | | | | | | | |
| Interest Income | | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 5,000,000$ | 5,000,000$ | 0$ | 2,000,000$ | 1,000,000$ | | 0$ | 1,000,000$ | 1,000,000$ | | 0$ | 1,000,000$ | 0$ | 4,000,000$ | 4,000,000$ | 5,000,000$ | 5,000,000$ | 10,000,000$ | 6,000,000$ | 6,000,000$ | 4,000,000$ | 6,000,000$ | 6,000,000$ | 5,000,000$ | 4,000,000$ | 4,000,000$ | 2,000,000$ | 5,000,000$ | 5,000,000$ | 4,000,000$ | 5,000,000$ | 4,000,000$ | 4,000,000$ | 3,000,000$ | 6,000,000$ | 3,000,000$ | 6,000,000$ | 4,000,000$ |
| Interest Expenses | | 37,000,000$ | 37,000,000$ | 38,000,000$ | 39,000,000$ | 40,000,000$ | 44,000,000$ | 49,000,000$ | 49,000,000$ | 52,000,000$ | 54,000,000$ | 55,000,000$ | 57,000,000$ | 57,000,000$ | 57,000,000$ | 57,000,000$ | 58,000,000$ | 58,000,000$ | 63,000,000$ | 66,000,000$ | 72,000,000$ | 76,000,000$ | 13,000,000$ | 144,000,000$ | 84,000,000$ | 82,000,000$ | 85,000,000$ | 86,000,000$ | 85,000,000$ | 86,000,000$ | 88,000,000$ | 89,000,000$ | 114,000,000$ | 98,000,000$ | 100,000,000$ | 24,000,000$ | 115,000,000$ | 128,000,000$ | 126,000,000$ | 124,000,000$ | 121,000,000$ | 104,000,000$ | 123,000,000$ | 124,000,000$ | 122,000,000$ | 91,000,000$ | 126,000,000$ | 105,000,000$ | 120,000,000$ |
| Income Before Tax | | 430,000,000$ | 495,000,000$ | 469,000,000$ | 446,000,000$ | 392,000,000$ | 354,000,000$ | 334,000,000$ | 303,000,000$ | 270,000,000$ | 242,000,000$ | 243,000,000$ | 220,000,000$ | 148,000,000$ | 104,000,000$ | 183,000,000$ | 171,000,000$ | 78,000,000$ | 23,000,000$ | 110,000,000$ | 113,000,000$ | 71,000,000$ | (12,000,000$) | (86,000,000$) | 198,000,000$ | 198,000,000$ | 163,000,000$ | (268,000,000$) | 257,000,000$ | (214,000,000$) | 249,000,000$ | 194,000,000$ | 199,000,000$ | (455,000,000$) | 172,000,000$ | 269,000,000$ | 484,000,000$ | (45,000,000$) | 122,000,000$ | 176,000,000$ | 161,000,000$ | (786,000,000$) | 206,000,000$ | 282,000,000$ | 481,000,000$ | (150,000,000$) | 330,000,000$ | 207,000,000$ | (274,000,000$) |
| Tax Expenses | | 58,000,000$ | 110,000,000$ | 62,000,000$ | 102,000,000$ | 78,000,000$ | 22,000,000$ | 68,000,000$ | 60,000,000$ | 34,000,000$ | 54,000,000$ | 50,000,000$ | 72,000,000$ | 37,000,000$ | 24,000,000$ | 36,000,000$ | 40,000,000$ | 1,000,000$ | (4,000,000$) | 36,000,000$ | 33,000,000$ | (35,000,000$) | (48,000,000$) | (2,000,000$) | 45,000,000$ | 80,000,000$ | 105,000,000$ | (132,000,000$) | 70,000,000$ | (99,000,000$) | 88,000,000$ | 74,000,000$ | 56,000,000$ | 272,000,000$ | 53,000,000$ | 57,000,000$ | 162,000,000$ | 1,246,000,000$ | 56,000,000$ | 123,000,000$ | 51,000,000$ | (62,000,000$) | 100,000,000$ | 75,000,000$ | 226,000,000$ | (26,000,000$) | 199,000,000$ | 78,000,000$ | (77,000,000$) |
| Net Income | | 372,000,000$ | 385,000,000$ | 407,000,000$ | 344,000,000$ | 314,000,000$ | 332,000,000$ | 266,000,000$ | 243,000,000$ | 236,000,000$ | 188,000,000$ | 193,000,000$ | 148,000,000$ | 111,000,000$ | 80,000,000$ | 147,000,000$ | 131,000,000$ | 77,000,000$ | 27,000,000$ | 74,000,000$ | 80,000,000$ | 106,000,000$ | 36,000,000$ | (96,000,000$) | 215,000,000$ | 309,000,000$ | 95,000,000$ | (121,000,000$) | 187,000,000$ | 218,000,000$ | 161,000,000$ | 120,000,000$ | 143,000,000$ | (727,000,000$) | 119,000,000$ | 212,000,000$ | 322,000,000$ | (1,253,000,000$) | 186,000,000$ | 178,000,000$ | 11,000,000$ | (765,000,000$) | 106,000,000$ | 207,000,000$ | 255,000,000$ | 114,000,000$ | 131,000,000$ | 129,000,000$ | (197,000,000$) |
| Profit Margin | | 17.16% | 18.43% | 19.83% | 17.71% | 16.61% | 18.09% | 14.15% | 13.32% | 13.63% | 11.34% | 11.71% | 9.23% | 7.34% | 5.58% | 10.55% | 9.89% | 5.99% | 2.10% | 6.19% | 6.62% | 8.56% | 3.18% | (7.66%) | 13.16% | 17.82% | 2.67% | (3.28%) | 5.28% | 6.28% | 4.57% | 3.36% | 4.15% | (22.23%) | 3.68% | 6.50% | 10.09% | (42.23%) | 5.93% | 5.50% | .36% | (25.58%) | 3.39% | 6.46% | 8.25% | 1.79% | 2.10% | 2.21% | (3.61%) |
| TTM | | 18.27% | 18.18% | 18.09% | 16.64% | 15.55% | 14.81% | 13.15% | 12.54% | 11.52% | 9.97% | 8.59% | 8.18% | 8.28% | 8.00% | 7.23% | 6.07% | 5.19% | 5.83% | 6.20% | 2.61% | 4.96% | 8.06% | 6.39% | 4.69% | 3.75% | 2.66% | 3.13% | 4.86% | 4.58% | (2.19%) | (2.55%) | (1.92%) | (.57%) | (4.74%) | (4.24%) | (4.53%) | (7.08%) | (3.14%) | (3.79%) | (3.56%) | (1.59%) | 4.32% | 3.74% | 2.92% | .74% | (9.72%) | (10.31%) | (11.53%) |
| Earnings to Minority | | | 1,000,000$ | | 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$ | | 1,000,000$ | | 1,000,000$ | | 1,000,000$ | | 1,000,000$ | | 1,000,000$ | 0$ | 18,000,000$ | 18,000,000$ | 17,000,000$ | 22,000,000$ | 20,000,000$ | 43,000,000$ | (5,000,000$) | (64,000,000$) | 62,000,000$ | 67,000,000$ | 60,000,000$ | (45,000,000$) | (18,000,000$) | (9,000,000$) | (19,000,000$) |
| Earnings to Common Shareholders | | 372,000,000$ | 384,000,000$ | 407,000,000$ | 343,000,000$ | 314,000,000$ | 331,000,000$ | 266,000,000$ | 242,000,000$ | 236,000,000$ | 187,000,000$ | 193,000,000$ | 147,000,000$ | 111,000,000$ | 79,000,000$ | 147,000,000$ | 130,000,000$ | 77,000,000$ | 26,000,000$ | 74,000,000$ | 79,000,000$ | 106,000,000$ | 35,000,000$ | (96,000,000$) | 214,000,000$ | 309,000,000$ | 94,000,000$ | (121,000,000$) | 186,000,000$ | 218,000,000$ | 160,000,000$ | 120,000,000$ | 142,000,000$ | (727,000,000$) | 101,000,000$ | 194,000,000$ | 305,000,000$ | (1,275,000,000$) | 148,000,000$ | 119,000,000$ | (2,000,000$) | (718,000,000$) | 26,000,000$ | 123,000,000$ | 178,000,000$ | 139,000,000$ | 149,000,000$ | 138,000,000$ | (179,000,000$) |
| QoQ% | | (3.13%) | (5.65%) | 18.66% | 9.24% | (5.14%) | 24.44% | 9.92% | 2.54% | 26.20% | (3.11%) | 31.29% | 32.43% | 40.51% | (46.26%) | 13.08% | 68.83% | 196.15% | (64.87%) | (6.33%) | (25.47%) | 202.86% | 136.46% | (144.86%) | (30.74%) | 228.72% | 177.69% | (165.05%) | (14.68%) | 36.25% | 33.33% | (15.49%) | 119.53% | (819.80%) | (47.94%) | (36.39%) | 123.92% | (961.49%) | 24.37% | 6,050.00% | 99.72% | (2,861.54%) | (78.86%) | (30.90%) | 28.06% | (6.71%) | 7.97% | 177.10% | 92.35% |
| YoY% | | 18.47% | 16.01% | 53.01% | 41.74% | 33.05% | 77.01% | 37.82% | 64.63% | 112.61% | 136.71% | 31.29% | 13.08% | 44.16% | 203.85% | 98.65% | 64.56% | (27.36%) | (25.71%) | 177.08% | (63.08%) | (65.70%) | (62.77%) | 20.66% | 15.05% | 41.74% | (41.25%) | (200.83%) | 30.99% | 129.99% | 58.42% | (38.14%) | (53.44%) | 42.98% | (31.76%) | 63.03% | 15,350.00% | (77.58%) | 469.23% | (3.25%) | (101.12%) | (616.55%) | (82.55%) | (10.87%) | 199.44% | 105.94% | 547.83% | 215.97% | (220.95%) |
| Earnings Per Share, Basic | | 0.92$ | 0.95$ | 1.01$ | 0.85$ | 0.77$ | 0.81$ | 0.65$ | 0.59$ | 0.57$ | 0.45$ | 0.47$ | 0.36$ | 0.27$ | 0.19$ | 0.35$ | 0.31$ | 0.18$ | 0.06$ | 0.17$ | 0.18$ | 0.24$ | 0.08$ | (0.22$) | 0.49$ | 0.72$ | 0.22$ | (0.27$) | 0.39$ | 0.45$ | 0.33$ | 0.25$ | 0.29$ | (1.51$) | 0.23$ | 0.44$ | 0.69$ | (2.91$) | 0.34$ | 0.27$ | 0.00$ | 0.60$ | 0.06$ | 0.10$ | 0.15$ | (0.07$) | 0.13$ | 0.12$ | (0.16$) |
| Earnings Per Share, Diluted | | 0.92$ | 0.95$ | 1.00$ | 0.84$ | 0.77$ | 0.81$ | 0.65$ | 0.59$ | 0.57$ | 0.45$ | 0.46$ | 0.35$ | 0.27$ | 0.19$ | 0.35$ | 0.31$ | 0.18$ | 0.06$ | 0.17$ | 0.18$ | 0.24$ | 0.08$ | (0.22$) | 0.49$ | 0.67$ | 0.21$ | (0.27$) | 0.38$ | 0.43$ | 0.32$ | 0.24$ | 0.28$ | (1.91$) | 0.22$ | 0.42$ | 0.61$ | (3.12$) | 0.33$ | 0.26$ | 0.00$ | 0.59$ | 0.06$ | 0.10$ | 0.14$ | (0.07$) | 0.12$ | 0.12$ | (0.16$) |
| Unlevered FCF Per Share, Basic | | 1.31$ | 1.05$ | 0.85$ | 0.33$ | 0.93$ | 0.40$ | 0.84$ | 0.23$ | 0.98$ | 0.32$ | 0.46$ | (0.10$) | 0.99$ | 0.06$ | 0.27$ | (0.02$) | 0.57$ | 0.05$ | 0.11$ | (0.14$) | 0.24$ | 0.19$ | 0.00$ | (0.83$) | 0.78$ | 0.10$ | (0.07$) | (0.90$) | 0.32$ | (0.33$) | 0.01$ | (1.15$) | 0.20$ | (0.43$) | (0.11$) | (1.13$) | (0.97$) | 0.05$ | 0.13$ | (1.55$) | (0.39$) | 0.36$ | 0.17$ | (0.35$) | | | | (0.69$) |
| Unlevered FCF Per Share, Diluted | | 1.31$ | 1.04$ | 0.85$ | 0.33$ | 0.93$ | 0.40$ | 0.83$ | 0.23$ | 0.97$ | 0.32$ | 0.45$ | (0.10$) | 0.98$ | 0.05$ | 0.27$ | (0.02$) | 0.56$ | 0.05$ | 0.11$ | (0.14$) | 0.24$ | 0.19$ | 0.00$ | (0.82$) | 0.73$ | 0.09$ | (0.07$) | (0.87$) | 0.31$ | (0.31$) | 0.01$ | (1.10$) | 0.26$ | (0.41$) | (0.10$) | (1.00$) | (1.04$) | 0.04$ | 0.12$ | (1.55$) | (0.38$) | 0.35$ | 0.17$ | (0.34$) | | | | (0.69$) |
| Average Shares, Basic | | 404,000,000 | 403,000,000 | 404,000,000 | 405,000,000 | 406,000,000 | 408,000,000 | 408,000,000 | 410,000,000 | 411,000,000 | 412,000,000 | 413,000,000 | 412,000,000 | 413,000,000 | 415,000,000 | 417,000,000 | 419,000,000 | 425,000,000 | 429,000,000 | 432,000,000 | 434,000,000 | 433,000,000 | 436,000,000 | 436,000,000 | 435,000,000 | 432,000,000 | 436,000,000 | 445,000,000 | 471,000,000 | 484,000,000 | 483,000,000 | 483,000,000 | 482,000,000 | 481,000,000 | 442,000,000 | 441,000,000 | 440,000,000 | 438,000,000 | 438,000,000 | 438,000,000 | 438,000,000 | -1,190,000,000 | 427,000,000 | 1,222,000,000 | 1,221,000,000 | -1,903,000,000 | 1,177,000,000 | 1,173,000,000 | 1,101,000,000 |
| Average Shares, Diluted | | 406,000,000 | 405,000,000 | 406,000,000 | 407,000,000 | 407,000,000 | 410,000,000 | 411,000,000 | 412,000,000 | 414,000,000 | 415,000,000 | 417,000,000 | 418,000,000 | 417,000,000 | 420,000,000 | 422,000,000 | 425,000,000 | 430,000,000 | 434,000,000 | 437,000,000 | 439,000,000 | 441,000,000 | 439,000,000 | 436,000,000 | 440,000,000 | 461,000,000 | 457,000,000 | 445,000,000 | 489,000,000 | 505,000,000 | 502,000,000 | 502,000,000 | 503,000,000 | 381,000,000 | 462,000,000 | 462,000,000 | 499,000,000 | 409,000,000 | 453,000,000 | 452,000,000 | 438,000,000 | -1,226,000,000 | 431,000,000 | 1,237,000,000 | 1,238,000,000 | -1,923,000,000 | 1,205,000,000 | 1,189,000,000 | 1,101,000,000 |
| EBIT | | 467,000,000$ | 532,000,000$ | 507,000,000$ | 485,000,000$ | 432,000,000$ | 398,000,000$ | 383,000,000$ | 352,000,000$ | 322,000,000$ | 296,000,000$ | 298,000,000$ | 277,000,000$ | 205,000,000$ | 161,000,000$ | 240,000,000$ | 229,000,000$ | 136,000,000$ | 86,000,000$ | 176,000,000$ | 185,000,000$ | 147,000,000$ | 1,000,000$ | 58,000,000$ | 282,000,000$ | 280,000,000$ | 248,000,000$ | (182,000,000$) | 342,000,000$ | (128,000,000$) | 337,000,000$ | 283,000,000$ | 313,000,000$ | (357,000,000$) | 272,000,000$ | 293,000,000$ | 599,000,000$ | 83,000,000$ | 248,000,000$ | 300,000,000$ | 282,000,000$ | (682,000,000$) | 329,000,000$ | 406,000,000$ | 603,000,000$ | (59,000,000$) | 456,000,000$ | 312,000,000$ | (154,000,000$) |
| EBITDA | | 540,000,000$ | 604,000,000$ | 576,000,000$ | 554,000,000$ | 505,000,000$ | 466,000,000$ | 452,000,000$ | 419,000,000$ | 390,000,000$ | 364,000,000$ | 365,000,000$ | 346,000,000$ | 272,000,000$ | 226,000,000$ | 307,000,000$ | 295,000,000$ | 203,000,000$ | 154,000,000$ | 243,000,000$ | 253,000,000$ | 214,000,000$ | 69,000,000$ | 132,000,000$ | 411,000,000$ | 409,000,000$ | 379,000,000$ | (43,000,000$) | 479,000,000$ | 21,000,000$ | 478,000,000$ | 427,000,000$ | 455,000,000$ | (216,000,000$) | 412,000,000$ | 430,000,000$ | 732,000,000$ | 277,000,000$ | 564,000,000$ | 613,000,000$ | 591,000,000$ | (361,000,000$) | 647,000,000$ | 726,000,000$ | 924,000,000$ | 277,000,000$ | 802,000,000$ | 662,000,000$ | 186,000,000$ |