| INTERNATIONAL PAPER CO /NEW/ (IP) |
| 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 | | 6,006,000,000$ | 6,222,000,000$ | 6,142,000,000$ | 5,264,000,000$ | 3,922,000,000$ | 3,979,000,000$ | 4,019,000,000$ | 3,915,000,000$ | 1,718,000,000$ | 4,613,000,000$ | 4,682,000,000$ | 5,020,000,000$ | 5,133,000,000$ | 5,402,000,000$ | 5,389,000,000$ | 5,237,000,000$ | 5,086,000,000$ | 4,914,000,000$ | 4,770,000,000$ | 4,593,000,000$ | 4,440,000,000$ | 5,123,000,000$ | 4,866,000,000$ | 5,352,000,000$ | 5,498,000,000$ | 5,568,000,000$ | 5,667,000,000$ | 5,643,000,000$ | 5,951,000,000$ | 5,901,000,000$ | 5,833,000,000$ | 5,621,000,000$ | 5,711,000,000$ | 5,517,000,000$ | 5,383,000,000$ | 5,132,000,000$ | 5,000,000,000$ | 4,864,000,000$ | 4,914,000,000$ | 4,717,000,000$ | 5,443,000,000$ | 5,691,000,000$ | 5,714,000,000$ | 5,517,000,000$ | 5,943,000,000$ | 6,051,000,000$ | 5,899,000,000$ | 5,724,000,000$ |
| QoQ% | | (3.47%) | 1.30% | 16.68% | 34.22% | (1.43%) | (1.00%) | 2.66% | 127.88% | (62.76%) | (1.47%) | (6.73%) | (2.20%) | (4.98%) | .24% | 2.90% | 2.97% | 3.50% | 3.02% | 3.85% | 3.45% | (13.33%) | 5.28% | (9.08%) | (2.66%) | (1.26%) | (1.75%) | .43% | (5.18%) | .85% | 1.17% | 3.77% | (1.58%) | 3.52% | 2.49% | 4.89% | 2.64% | 2.80% | (1.02%) | 4.18% | (13.34%) | (4.36%) | (.40%) | 3.57% | (7.17%) | (1.79%) | 2.58% | 3.06% | (2.12%) |
| YoY% | | 53.14% | 56.37% | 52.82% | 34.46% | 128.29% | (13.74%) | (14.16%) | (22.01%) | (66.53%) | (14.61%) | (13.12%) | (4.14%) | .92% | 9.93% | 12.98% | 14.02% | 14.55% | (4.08%) | (1.97%) | (14.18%) | (19.24%) | (7.99%) | (14.13%) | (5.16%) | (7.61%) | (5.64%) | (2.85%) | .39% | 4.20% | 6.96% | 8.36% | 9.53% | 14.22% | 13.43% | 9.54% | 8.80% | (8.14%) | (14.53%) | (14.00%) | (14.50%) | (8.41%) | (5.95%) | (3.14%) | (3.62%) | 1.62% | 1.27% | (.76%) | .14% |
| Cost Of Revenue | | 4,123,000,000$ | 4,287,000,000$ | 4,876,000,000$ | 4,259,000,000$ | 2,765,000,000$ | 2,880,000,000$ | 3,360,000,000$ | 3,424,000,000$ | 1,165,000,000$ | 3,345,000,000$ | 3,360,000,000$ | 3,642,000,000$ | 3,668,000,000$ | 3,830,000,000$ | 3,806,000,000$ | 3,839,000,000$ | 3,659,000,000$ | 3,423,000,000$ | 3,402,000,000$ | 3,348,000,000$ | 1,625,000,000$ | 3,541,000,000$ | 3,427,000,000$ | 3,746,000,000$ | 1,067,000,000$ | 3,772,000,000$ | 3,901,000,000$ | 3,929,000,000$ | 3,798,000,000$ | 3,887,000,000$ | 3,922,000,000$ | 3,948,000,000$ | 3,702,000,000$ | 3,713,000,000$ | 3,749,000,000$ | 3,638,000,000$ | 2,712,000,000$ | 3,622,000,000$ | 4,112,000,000$ | 3,611,000,000$ | 2,610,000,000$ | 3,891,000,000$ | 3,968,000,000$ | 3,844,000,000$ | 4,105,000,000$ | 4,055,000,000$ | 4,060,000,000$ | 4,034,000,000$ |
| Gross Profit | | 1,883,000,000$ | 1,935,000,000$ | 1,266,000,000$ | 1,005,000,000$ | 1,157,000,000$ | 1,099,000,000$ | 659,000,000$ | 491,000,000$ | 553,000,000$ | 1,268,000,000$ | 1,322,000,000$ | 1,378,000,000$ | 1,465,000,000$ | 1,572,000,000$ | 1,583,000,000$ | 1,398,000,000$ | 1,427,000,000$ | 1,491,000,000$ | 1,368,000,000$ | 1,245,000,000$ | 2,815,000,000$ | 1,582,000,000$ | 1,439,000,000$ | 1,606,000,000$ | 4,431,000,000$ | 1,796,000,000$ | 1,766,000,000$ | 1,714,000,000$ | 2,153,000,000$ | 2,014,000,000$ | 1,911,000,000$ | 1,673,000,000$ | 2,009,000,000$ | 1,804,000,000$ | 1,634,000,000$ | 1,494,000,000$ | 2,288,000,000$ | 1,242,000,000$ | 802,000,000$ | 1,106,000,000$ | 1,678,000,000$ | 1,800,000,000$ | 1,746,000,000$ | 1,673,000,000$ | 1,838,000,000$ | 1,996,000,000$ | 1,839,000,000$ | 1,690,000,000$ |
| Gross Margin | | 31.35% | 31.10% | 20.61% | 19.09% | 29.50% | 27.62% | 16.40% | 12.54% | 32.19% | 27.49% | 28.24% | 27.45% | 28.54% | 29.10% | 29.38% | 26.70% | 28.06% | 30.34% | 28.68% | 27.11% | 63.40% | 30.88% | 29.57% | 30.01% | 80.59% | 32.26% | 31.16% | 30.37% | 36.18% | 34.13% | 32.76% | 29.76% | 35.18% | 32.70% | 30.36% | 29.11% | 45.76% | 25.54% | 16.32% | 23.45% | 30.83% | 31.63% | 30.56% | 30.32% | 30.93% | 32.99% | 31.18% | 29.53% |
| Operating Expenses | | 1,242,000,000$ | 1,592,000,000$ | 1,058,000,000$ | 1,101,000,000$ | 702,000,000$ | 862,000,000$ | 337,000,000$ | 322,000,000$ | 657,000,000$ | 916,000,000$ | 988,000,000$ | 1,072,000,000$ | 566,000,000$ | 1,108,000,000$ | 998,000,000$ | 1,050,000,000$ | 621,000,000$ | 1,001,000,000$ | 978,000,000$ | 905,000,000$ | 379,000,000$ | 1,109,000,000$ | 1,011,000,000$ | 1,094,000,000$ | 356,000,000$ | 1,095,000,000$ | 1,137,000,000$ | 1,114,000,000$ | 784,000,000$ | 1,276,000,000$ | 1,214,000,000$ | 1,161,000,000$ | 773,000,000$ | 1,130,000,000$ | 1,477,000,000$ | 1,080,000,000$ | 541,000,000$ | 629,000,000$ | 175,000,000$ | 609,000,000$ | 1,195,000,000$ | 1,221,000,000$ | 1,070,000,000$ | 1,050,000,000$ | 1,260,000,000$ | 1,215,000,000$ | 1,200,000,000$ | 1,630,000,000$ |
| Operating Income | | | | | | | 237,000,000$ | 322,000,000$ | 169,000,000$ | | 352,000,000$ | 334,000,000$ | 306,000,000$ | | 464,000,000$ | 585,000,000$ | 348,000,000$ | | 490,000,000$ | 390,000,000$ | 340,000,000$ | | 473,000,000$ | 428,000,000$ | 512,000,000$ | | 701,000,000$ | 629,000,000$ | 600,000,000$ | | 738,000,000$ | 697,000,000$ | 512,000,000$ | | 674,000,000$ | 157,000,000$ | 414,000,000$ | | 613,000,000$ | 627,000,000$ | 497,000,000$ | 483,000,000$ | 579,000,000$ | 676,000,000$ | 623,000,000$ | 578,000,000$ | 781,000,000$ | 639,000,000$ | 60,000,000$ |
| Operating Margin | | | | | | | 5.96% | 8.01% | 4.32% | | 7.63% | 7.13% | 6.10% | | 8.59% | 10.86% | 6.65% | | 9.97% | 8.18% | 7.40% | | 9.23% | 8.80% | 9.57% | | 12.59% | 11.10% | 10.63% | | 12.51% | 11.95% | 9.11% | | 12.22% | 2.92% | 8.07% | | 12.60% | 12.76% | 10.54% | 8.87% | 10.17% | 11.83% | 11.29% | 9.73% | 12.91% | 10.83% | 1.05% |
| Interest Income | | 43,000,000$ | 50,000,000$ | 36,000,000$ | 52,000,000$ | 50,000,000$ | 53,000,000$ | 52,000,000$ | 63,000,000$ | 56,000,000$ | 47,000,000$ | 44,000,000$ | 41,000,000$ | 34,000,000$ | 27,000,000$ | 9,000,000$ | 8,000,000$ | 9,000,000$ | 22,000,000$ | 31,000,000$ | 31,000,000$ | 29,000,000$ | 36,000,000$ | 40,000,000$ | 46,000,000$ | 42,000,000$ | 54,000,000$ | 55,000,000$ | 51,000,000$ | 52,000,000$ | 51,000,000$ | 50,000,000$ | 45,000,000$ | 46,000,000$ | 46,000,000$ | 49,000,000$ | 45,000,000$ | 46,000,000$ | 49,000,000$ | 43,000,000$ | 37,000,000$ | 30,000,000$ | 17,000,000$ | 20,000,000$ | 22,000,000$ | 23,000,000$ | 14,000,000$ | 12,000,000$ | 21,000,000$ |
| Interest Expenses | | 138,000,000$ | 135,000,000$ | 143,000,000$ | 133,000,000$ | 108,000,000$ | 107,000,000$ | 107,000,000$ | 109,000,000$ | 107,000,000$ | 105,000,000$ | 103,000,000$ | 103,000,000$ | 93,000,000$ | 150,000,000$ | 83,000,000$ | 77,000,000$ | 85,000,000$ | 104,000,000$ | 117,000,000$ | 124,000,000$ | 130,000,000$ | 148,000,000$ | 156,000,000$ | 163,000,000$ | 163,000,000$ | 177,000,000$ | 177,000,000$ | 184,000,000$ | 187,000,000$ | 184,000,000$ | 183,000,000$ | 180,000,000$ | 187,000,000$ | 198,000,000$ | 186,000,000$ | 187,000,000$ | 182,000,000$ | 181,000,000$ | 172,000,000$ | 160,000,000$ | 163,000,000$ | 158,000,000$ | 164,000,000$ | 159,000,000$ | 165,000,000$ | 172,000,000$ | 176,000,000$ | 164,000,000$ |
| Income Before Tax | | (2,654,000,000$) | (675,000,000$) | 116,000,000$ | (155,000,000$) | 113,000,000$ | 5,000,000$ | 146,000,000$ | 105,000,000$ | (306,000,000$) | 232,000,000$ | 255,000,000$ | 221,000,000$ | 322,000,000$ | 313,000,000$ | 514,000,000$ | 362,000,000$ | 44,000,000$ | 397,000,000$ | 252,000,000$ | 306,000,000$ | 24,000,000$ | 202,000,000$ | 241,000,000$ | (138,000,000$) | 400,000,000$ | 452,000,000$ | 334,000,000$ | 418,000,000$ | 382,000,000$ | 553,000,000$ | 490,000,000$ | 356,000,000$ | 197,000,000$ | 457,000,000$ | (23,000,000$) | 217,000,000$ | 244,000,000$ | 320,000,000$ | (76,000,000$) | 307,000,000$ | 265,000,000$ | 329,000,000$ | 266,000,000$ | 406,000,000$ | 307,000,000$ | 552,000,000$ | 152,000,000$ | (139,000,000$) |
| Tax Expenses | | (291,000,000$) | (250,000,000$) | 40,000,000$ | (31,000,000$) | 24,000,000$ | (107,000,000$) | (293,000,000$) | 27,000,000$ | (52,000,000$) | 39,000,000$ | 33,000,000$ | 48,000,000$ | 148,000,000$ | (575,000,000$) | 96,000,000$ | 95,000,000$ | (5,000,000$) | 59,000,000$ | 46,000,000$ | 88,000,000$ | (35,000,000$) | 50,000,000$ | 67,000,000$ | 94,000,000$ | 106,000,000$ | 137,000,000$ | 128,000,000$ | 106,000,000$ | 143,000,000$ | 83,000,000$ | 130,000,000$ | 89,000,000$ | (1,207,000,000$) | 136,000,000$ | (87,000,000$) | 73,000,000$ | 54,000,000$ | 107,000,000$ | (9,000,000$) | 41,000,000$ | 71,000,000$ | 106,000,000$ | 110,000,000$ | 130,000,000$ | 34,000,000$ | 147,000,000$ | 22,000,000$ | (80,000,000$) |
| Net Income | | (2,384,000,000$) | (1,102,000,000$) | 75,000,000$ | (105,000,000$) | (147,000,000$) | 150,000,000$ | 498,000,000$ | 56,000,000$ | (284,000,000$) | 165,000,000$ | 235,000,000$ | 172,000,000$ | (318,000,000$) | 951,000,000$ | 511,000,000$ | 360,000,000$ | 107,000,000$ | 864,000,000$ | 434,000,000$ | 349,000,000$ | 153,000,000$ | 204,000,000$ | 266,000,000$ | (141,000,000$) | 166,000,000$ | 342,000,000$ | 286,000,000$ | 426,000,000$ | 318,000,000$ | 562,000,000$ | 407,000,000$ | 730,000,000$ | 1,460,000,000$ | 395,000,000$ | 80,000,000$ | 209,000,000$ | 219,000,000$ | 309,000,000$ | 40,000,000$ | 334,000,000$ | 178,000,000$ | 210,000,000$ | 218,000,000$ | 311,000,000$ | 128,000,000$ | 349,000,000$ | 158,000,000$ | (99,000,000$) |
| Profit Margin | | (39.69%) | (17.71%) | 1.22% | (2.00%) | (3.75%) | 3.77% | 12.39% | 1.43% | (16.53%) | 3.58% | 5.02% | 3.43% | (6.20%) | 17.61% | 9.48% | 6.87% | 2.10% | 17.58% | 9.10% | 7.60% | 3.45% | 3.98% | 5.47% | (2.64%) | 3.02% | 6.14% | 5.05% | 7.55% | 5.34% | 9.52% | 6.98% | 12.99% | 25.57% | 7.16% | 1.49% | 4.07% | 4.38% | 6.35% | .81% | 7.08% | 3.27% | 3.69% | 3.82% | 5.64% | 2.15% | 5.77% | 2.68% | (1.73%) |
| TTM | | (14.88%) | (5.94%) | (.14%) | 2.30% | 3.52% | 3.08% | 3.05% | 1.15% | 1.80% | 1.31% | 5.14% | 6.28% | 7.11% | 9.14% | 8.93% | 8.82% | 9.06% | 9.62% | 6.02% | 5.11% | 2.44% | 2.38% | 2.97% | 2.96% | 5.45% | 6.01% | 6.87% | 7.34% | 8.65% | 13.70% | 13.19% | 11.99% | 9.86% | 4.29% | 4.01% | 3.90% | 4.63% | 4.32% | 3.67% | 4.36% | 4.10% | 3.79% | 4.33% | 4.04% | 2.27% | 3.56% | 3.69% | 4.10% |
| Earnings to Minority | | | | | | | | | | | | | | | | | | 0$ | 0$ | 2,000,000$ | | | | | | 1,000,000$ | (2,000,000$) | (6,000,000$) | 2,000,000$ | 2,000,000$ | 0$ | 2,000,000$ | 1,000,000$ | 0$ | 0$ | 0$ | 0$ | 1,000,000$ | (3,000,000$) | 0$ | 0$ | 0$ | (10,000,000$) | (9,000,000$) | (2,000,000$) | (6,000,000$) | (6,000,000$) | (3,000,000$) | (4,000,000$) |
| Earnings to Common Shareholders | | (2,384,000,000$) | (1,102,000,000$) | 75,000,000$ | (105,000,000$) | (147,000,000$) | 150,000,000$ | 498,000,000$ | 56,000,000$ | (284,000,000$) | 165,000,000$ | 235,000,000$ | 172,000,000$ | (318,000,000$) | 951,000,000$ | 511,000,000$ | 360,000,000$ | 107,000,000$ | 864,000,000$ | 432,000,000$ | 349,000,000$ | 153,000,000$ | 204,000,000$ | 266,000,000$ | (141,000,000$) | 165,000,000$ | 344,000,000$ | 292,000,000$ | 424,000,000$ | 316,000,000$ | 562,000,000$ | 405,000,000$ | 729,000,000$ | 1,460,000,000$ | 395,000,000$ | 80,000,000$ | 209,000,000$ | 218,000,000$ | 312,000,000$ | 40,000,000$ | 339,000,000$ | 178,000,000$ | 220,000,000$ | 227,000,000$ | 313,000,000$ | 143,000,000$ | 339,000,000$ | 174,000,000$ | (88,000,000$) |
| QoQ% | | (116.33%) | (1,569.33%) | 171.43% | 28.57% | (198.00%) | (69.88%) | 789.29% | 119.72% | (272.12%) | (29.79%) | 36.63% | 154.09% | (133.44%) | 86.11% | 41.94% | 236.45% | (87.62%) | 100.00% | 23.78% | 128.11% | (25.00%) | (23.31%) | 288.65% | (185.46%) | (52.04%) | 17.81% | (31.13%) | 34.18% | (43.77%) | 38.77% | (44.44%) | (50.07%) | 269.62% | 393.75% | (61.72%) | (4.13%) | (30.13%) | 680.00% | (88.20%) | 90.45% | (19.09%) | (3.08%) | (27.48%) | 118.88% | (57.82%) | 94.83% | 297.73% | (111.07%) |
| YoY% | | (1,521.77%) | (834.67%) | (84.94%) | (287.50%) | 48.24% | (9.09%) | 111.92% | (67.44%) | 10.69% | (82.65%) | (54.01%) | (52.22%) | (397.20%) | 10.07% | 18.29% | 3.15% | (30.07%) | 323.53% | 62.41% | 347.52% | (7.27%) | (40.70%) | (8.90%) | (133.26%) | (47.79%) | (38.79%) | (27.90%) | (41.84%) | (78.36%) | 42.28% | 406.25% | 248.80% | 569.73% | 26.60% | 100.00% | (38.35%) | 22.47% | 41.82% | (82.38%) | 8.31% | 24.48% | (35.10%) | 30.46% | 455.68% | (82.01%) | (12.40%) | (25.96%) | (130.14%) |
| Earnings Per Share, Basic | | (4.50$) | (2.09$) | 0.14$ | (0.24$) | (0.42$) | 0.43$ | 1.43$ | 0.16$ | (0.82$) | 0.48$ | 0.68$ | 0.49$ | (0.90$) | 2.66$ | 1.39$ | 0.96$ | 0.28$ | 2.22$ | 1.10$ | 0.89$ | 0.39$ | 0.52$ | 0.68$ | (0.36$) | 0.42$ | 0.88$ | 0.74$ | 1.06$ | 0.79$ | 1.38$ | 0.98$ | 1.76$ | 3.54$ | 0.96$ | 0.19$ | 0.51$ | 0.53$ | 0.76$ | 0.10$ | 0.83$ | 0.43$ | 0.53$ | 0.54$ | 0.74$ | 0.34$ | 0.80$ | 0.41$ | (0.20$) |
| Earnings Per Share, Diluted | | (4.54$) | (2.09$) | 0.14$ | (0.24$) | (0.41$) | 0.42$ | 1.41$ | 0.16$ | (0.81$) | 0.47$ | 0.68$ | 0.49$ | (0.89$) | 2.64$ | 1.38$ | 0.95$ | 0.28$ | 2.20$ | 1.09$ | 0.88$ | 0.38$ | 0.52$ | 0.68$ | (0.36$) | 0.41$ | 0.87$ | 0.73$ | 1.05$ | 0.77$ | 1.37$ | 0.97$ | 1.74$ | 3.47$ | 0.95$ | 0.19$ | 0.50$ | 0.52$ | 0.75$ | 0.10$ | 0.82$ | 0.42$ | 0.53$ | 0.54$ | 0.74$ | 0.33$ | 0.79$ | 0.40$ | (0.20$) |
| Unlevered FCF Per Share, Basic | | 1.71$ | 1.15$ | 0.90$ | (0.66$) | 1.14$ | 1.50$ | 1.05$ | 1.14$ | 1.42$ | 1.35$ | 1.53$ | 0.99$ | 2.15$ | 1.22$ | 1.06$ | 1.57$ | 0.28$ | 1.66$ | 1.96$ | 1.30$ | 2.01$ | 1.87$ | 2.26$ | 1.65$ | 2.37$ | 2.25$ | 2.69$ | 1.83$ | 2.04$ | 2.31$ | 1.94$ | 1.60$ | 2.88$ | (1.72$) | 1.56$ | 1.54$ | 2.22$ | 0.83$ | 1.47$ | 1.51$ | 2.40$ | 2.02$ | 0.27$ | 1.51$ | 2.72$ | 2.19$ | 1.23$ | 1.08$ |
| Unlevered FCF Per Share, Diluted | | 1.73$ | 1.15$ | 0.89$ | (0.66$) | 1.10$ | 1.47$ | 1.03$ | 1.13$ | 1.41$ | 1.34$ | 1.52$ | 0.98$ | 2.13$ | 1.21$ | 1.05$ | 1.55$ | 0.28$ | 1.64$ | 1.93$ | 1.30$ | 1.96$ | 1.86$ | 2.26$ | 1.65$ | 2.33$ | 2.23$ | 2.68$ | 1.82$ | 2.00$ | 2.29$ | 1.92$ | 1.59$ | 2.82$ | (1.70$) | 1.55$ | 1.52$ | 2.18$ | 0.82$ | 1.46$ | 1.50$ | 2.36$ | 2.00$ | 0.27$ | 1.51$ | 2.65$ | 2.18$ | 1.22$ | 1.08$ |
| Average Shares, Basic | | 529,300,000 | 528,000,000 | 527,900,000 | 437,600,000 | 347,400,000 | 347,400,000 | 347,300,000 | 346,700,000 | 346,100,000 | 346,000,000 | 346,200,000 | 349,300,000 | 353,400,000 | 357,800,000 | 367,600,000 | 375,200,000 | 384,500,000 | 388,800,000 | 391,500,000 | 392,800,000 | 393,200,000 | 393,100,000 | 393,100,000 | 392,600,000 | 392,000,000 | 392,600,000 | 396,100,000 | 400,500,000 | 402,300,000 | 407,400,000 | 413,200,000 | 413,500,000 | 412,900,000 | 412,900,000 | 412,900,000 | 412,100,000 | 411,200,000 | 411,200,000 | 411,200,000 | 410,800,000 | 413,300,000 | 415,100,000 | 420,000,000 | 421,200,000 | 421,000,000 | 425,300,000 | 428,900,000 | 435,600,000 |
| Average Shares, Diluted | | 524,600,000 | 528,000,000 | 532,600,000 | 437,600,000 | 362,100,000 | 353,400,000 | 352,800,000 | 348,500,000 | 348,500,000 | 348,100,000 | 346,500,000 | 353,300,000 | 357,700,000 | 360,400,000 | 370,700,000 | 379,200,000 | 385,400,000 | 392,600,000 | 396,800,000 | 394,800,000 | 402,500,000 | 394,600,000 | 393,100,000 | 392,600,000 | 398,400,000 | 395,400,000 | 398,200,000 | 403,200,000 | 409,500,000 | 411,400,000 | 417,700,000 | 418,200,000 | 421,000,000 | 417,400,000 | 416,400,000 | 416,000,000 | 418,400,000 | 415,300,000 | 414,700,000 | 414,000,000 | 419,300,000 | 417,500,000 | 421,900,000 | 423,700,000 | 431,700,000 | 428,600,000 | 432,100,000 | 435,600,000 |
| EBIT | | (2,516,000,000$) | (540,000,000$) | 259,000,000$ | (22,000,000$) | 221,000,000$ | 112,000,000$ | 253,000,000$ | 214,000,000$ | (199,000,000$) | 337,000,000$ | 358,000,000$ | 324,000,000$ | 415,000,000$ | 463,000,000$ | 597,000,000$ | 439,000,000$ | 129,000,000$ | 501,000,000$ | 369,000,000$ | 430,000,000$ | 154,000,000$ | 350,000,000$ | 397,000,000$ | 25,000,000$ | 563,000,000$ | 629,000,000$ | 511,000,000$ | 602,000,000$ | 569,000,000$ | 737,000,000$ | 673,000,000$ | 536,000,000$ | 384,000,000$ | 655,000,000$ | 163,000,000$ | 404,000,000$ | 426,000,000$ | 501,000,000$ | 96,000,000$ | 467,000,000$ | 428,000,000$ | 487,000,000$ | 430,000,000$ | 565,000,000$ | 472,000,000$ | 724,000,000$ | 328,000,000$ | 25,000,000$ |
| EBITDA | | (1,819,000,000$) | 559,000,000$ | 739,000,000$ | 549,000,000$ | 442,000,000$ | 320,000,000$ | 514,000,000$ | 492,000,000$ | 204,000,000$ | 595,000,000$ | 602,000,000$ | 565,000,000$ | 666,000,000$ | 724,000,000$ | 864,000,000$ | 700,000,000$ | 406,000,000$ | 781,000,000$ | 641,000,000$ | 698,000,000$ | 290,000,000$ | 670,000,000$ | 709,000,000$ | 348,000,000$ | 672,000,000$ | 956,000,000$ | 832,000,000$ | 917,000,000$ | 907,000,000$ | 1,072,000,000$ | 1,003,000,000$ | 861,000,000$ | 723,000,000$ | 1,005,000,000$ | 497,000,000$ | 724,000,000$ | 651,000,000$ | 815,000,000$ | 397,000,000$ | 751,000,000$ | 615,000,000$ | 816,000,000$ | 758,000,000$ | 888,000,000$ | 818,000,000$ | 1,082,000,000$ | 683,000,000$ | 372,000,000$ |