| Johnson Controls International plc (JCI) |
| 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-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-24 | 2016-Mar-25 | 2015-Dec-25 | 2015-Sep-25 | 2015-Jun-26 | 2015-Mar-27 | 2014-Dec-26 | 2014-Sep-26 | 2014-Jun-27 | 2014-Mar-28 | 2013-Dec-27 |
| 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 | | 6,442,000,000$ | 6,052,000,000$ | 5,676,000,000$ | 5,426,000,000$ | 6,248,000,000$ | 5,898,000,000$ | 5,597,000,000$ | 5,209,000,000$ | 2,444,000,000$ | 7,133,000,000$ | 6,686,000,000$ | 6,068,000,000$ | 2,063,000,000$ | 6,614,000,000$ | 6,098,000,000$ | 5,862,000,000$ | 6,392,000,000$ | 6,341,000,000$ | 5,594,000,000$ | 5,341,000,000$ | 5,954,000,000$ | 5,343,000,000$ | 5,444,000,000$ | 5,576,000,000$ | 6,274,000,000$ | 6,451,000,000$ | 5,779,000,000$ | 5,464,000,000$ | 8,370,000,000$ | 8,120,000,000$ | 7,475,000,000$ | 5,305,000,000$ | 8,136,000,000$ | 7,683,000,000$ | 7,267,000,000$ | 7,086,000,000$ | 5,154,000,000$ | 4,733,000,000$ | 4,696,000,000$ | 2,376,000,000$ | 2,505,000,000$ | 2,489,000,000$ | 2,430,000,000$ | 2,478,000,000$ | 2,703,000,000$ | 2,660,000,000$ | 2,480,000,000$ | 2,493,000,000$ |
| QoQ% | | 6.44% | 6.62% | 4.61% | (13.16%) | 5.93% | 5.38% | 7.45% | 113.13% | (65.74%) | 6.69% | 10.19% | 194.14% | (68.81%) | 8.46% | 4.03% | (8.29%) | .80% | 13.35% | 4.74% | (10.30%) | 11.44% | (1.86%) | (2.37%) | (11.13%) | (2.74%) | 11.63% | 5.77% | (34.72%) | 3.08% | 8.63% | 40.91% | (34.80%) | 5.90% | 5.73% | 2.55% | 37.49% | 8.90% | .79% | 97.64% | (5.15%) | .64% | 2.43% | (1.94%) | (8.32%) | 1.62% | 7.26% | (.52%) | (3.93%) |
| YoY% | | 3.11% | 2.61% | 1.41% | 4.17% | 155.65% | (17.31%) | (16.29%) | (14.16%) | 18.47% | 7.85% | 9.64% | 3.51% | (67.73%) | 4.31% | 9.01% | 9.76% | 7.36% | 18.68% | 2.76% | (4.21%) | (5.10%) | (17.18%) | (5.80%) | 2.05% | (25.04%) | (20.55%) | (22.69%) | 3.00% | 2.88% | 5.69% | 2.86% | (25.13%) | 57.86% | 62.33% | 54.75% | 198.23% | 105.75% | 90.16% | 93.25% | (4.12%) | (7.33%) | (6.43%) | (2.02%) | (.60%) | 4.16% | 4.85% | .24% | (4.12%) |
| Cost Of Revenue | | 4,091,000,000$ | 3,806,000,000$ | 3,607,000,000$ | 3,500,000,000$ | 3,980,000,000$ | 3,789,000,000$ | 3,675,000,000$ | 3,431,000,000$ | 1,403,000,000$ | 4,702,000,000$ | 4,445,000,000$ | 3,977,000,000$ | 1,021,000,000$ | 4,414,000,000$ | 4,141,000,000$ | 3,971,000,000$ | 4,201,000,000$ | 4,144,000,000$ | 3,651,000,000$ | 3,613,000,000$ | 3,979,000,000$ | 3,511,000,000$ | 3,643,000,000$ | 3,773,000,000$ | 4,294,000,000$ | 4,307,000,000$ | 3,935,000,000$ | 3,739,000,000$ | 5,851,000,000$ | 5,648,000,000$ | 5,255,000,000$ | 3,607,000,000$ | 5,623,000,000$ | 5,252,000,000$ | 4,986,000,000$ | 4,972,000,000$ | 3,732,000,000$ | 3,446,000,000$ | 3,439,000,000$ | 1,498,000,000$ | 1,579,000,000$ | 1,573,000,000$ | 1,549,000,000$ | 1,569,000,000$ | 1,721,000,000$ | 1,675,000,000$ | 1,578,000,000$ | 1,575,000,000$ |
| Gross Profit | | 2,351,000,000$ | 2,246,000,000$ | 2,069,000,000$ | 1,926,000,000$ | 2,268,000,000$ | 2,109,000,000$ | 1,922,000,000$ | 1,778,000,000$ | 1,041,000,000$ | 2,431,000,000$ | 2,241,000,000$ | 2,091,000,000$ | 1,042,000,000$ | 2,200,000,000$ | 1,957,000,000$ | 1,891,000,000$ | 2,191,000,000$ | 2,197,000,000$ | 1,943,000,000$ | 1,728,000,000$ | 1,975,000,000$ | 1,832,000,000$ | 1,801,000,000$ | 1,803,000,000$ | 1,980,000,000$ | 2,144,000,000$ | 1,844,000,000$ | 1,725,000,000$ | 2,057,000,000$ | 2,088,000,000$ | 1,824,000,000$ | 1,698,000,000$ | 704,000,000$ | 2,431,000,000$ | 2,281,000,000$ | 2,114,000,000$ | 1,422,000,000$ | 1,287,000,000$ | 1,257,000,000$ | 878,000,000$ | 926,000,000$ | 916,000,000$ | 881,000,000$ | 909,000,000$ | 982,000,000$ | 985,000,000$ | 902,000,000$ | 918,000,000$ |
| Gross Margin | | 36.50% | 37.11% | 36.45% | 35.50% | 36.30% | 35.76% | 34.34% | 34.13% | 42.59% | 34.08% | 33.52% | 34.46% | 50.51% | 33.26% | 32.09% | 32.26% | 34.28% | 34.65% | 34.73% | 32.35% | 33.17% | 34.29% | 33.08% | 32.34% | 31.56% | 33.24% | 31.91% | 31.57% | 24.58% | 25.71% | 24.40% | 32.01% | 8.65% | 31.64% | 31.39% | 29.83% | 27.59% | 27.19% | 26.77% | 36.95% | 36.97% | 36.80% | 36.26% | 36.68% | 36.33% | 37.03% | 36.37% | 36.82% |
| Operating Expenses | | 1,801,000,000$ | 1,607,000,000$ | 1,629,000,000$ | 1,592,000,000$ | 1,560,000,000$ | 1,096,000,000$ | 2,279,000,000$ | 1,542,000,000$ | 806,000,000$ | 1,767,000,000$ | 1,785,000,000$ | 1,774,000,000$ | 750,000,000$ | 1,790,000,000$ | 1,662,000,000$ | 1,593,000,000$ | 1,562,000,000$ | 1,575,000,000$ | 1,465,000,000$ | 1,501,000,000$ | 1,659,000,000$ | 1,536,000,000$ | 1,658,000,000$ | 1,634,000,000$ | 2,160,000,000$ | 1,591,000,000$ | 1,669,000,000$ | 1,649,000,000$ | 1,567,000,000$ | 1,668,000,000$ | 1,702,000,000$ | 1,529,000,000$ | 818,000,000$ | 1,890,000,000$ | 2,018,000,000$ | 1,916,000,000$ | 1,598,000,000$ | 1,051,000,000$ | 1,032,000,000$ | 585,000,000$ | 715,000,000$ | 663,000,000$ | 660,000,000$ | 710,000,000$ | 1,181,000,000$ | 688,000,000$ | 643,000,000$ | 574,000,000$ |
| Operating Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 236,000,000$ | 225,000,000$ | 293,000,000$ | 211,000,000$ | 253,000,000$ | 221,000,000$ | 199,000,000$ | (199,000,000$) | 297,000,000$ | 259,000,000$ | 344,000,000$ |
| Operating Margin | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.99% | 4.79% | 12.33% | 8.42% | 10.17% | 9.10% | 8.03% | (7.36%) | 11.17% | 10.44% | 13.80% |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,000,000$ | 4,000,000$ | 4,000,000$ | 4,000,000$ | 4,000,000$ | 4,000,000$ | 3,000,000$ | 4,000,000$ | 4,000,000$ | 3,000,000$ | 3,000,000$ |
| Interest Expenses | | | | | | | | | | | 79,000,000$ | 71,000,000$ | 69,000,000$ | 60,000,000$ | 54,000,000$ | 56,000,000$ | 55,000,000$ | 52,000,000$ | 55,000,000$ | 53,000,000$ | 59,000,000$ | 58,000,000$ | 58,000,000$ | 62,000,000$ | 62,000,000$ | 66,000,000$ | 81,000,000$ | 97,000,000$ | 91,000,000$ | 102,000,000$ | 106,000,000$ | 99,000,000$ | 102,000,000$ | 103,000,000$ | 115,000,000$ | 118,000,000$ | 110,000,000$ | 66,000,000$ | 65,000,000$ | 72,000,000$ | 24,000,000$ | 27,000,000$ | 26,000,000$ | 25,000,000$ | 24,000,000$ | 24,000,000$ | 24,000,000$ | 25,000,000$ | 24,000,000$ |
| Income Before Tax | | 355,000,000$ | 705,000,000$ | 501,000,000$ | 408,000,000$ | 648,000,000$ | 1,025,000,000$ | (471,000,000$) | 320,000,000$ | (73,000,000$) | 793,000,000$ | 223,000,000$ | 170,000,000$ | 8,000,000$ | 504,000,000$ | 110,000,000$ | 490,000,000$ | 806,000,000$ | 769,000,000$ | 606,000,000$ | 433,000,000$ | 521,000,000$ | (123,000,000$) | 249,000,000$ | 256,000,000$ | 27,000,000$ | 464,000,000$ | 321,000,000$ | 244,000,000$ | 515,000,000$ | 607,000,000$ | 254,000,000$ | 170,000,000$ | (345,000,000$) | 718,000,000$ | 393,000,000$ | 385,000,000$ | 480,000,000$ | 297,000,000$ | 386,000,000$ | 108,000,000$ | 97,000,000$ | 237,000,000$ | 199,000,000$ | 182,000,000$ | (218,000,000$) | 277,000,000$ | 236,000,000$ | 322,000,000$ |
| Tax Expenses | | 85,000,000$ | 87,000,000$ | 26,000,000$ | 47,000,000$ | 110,000,000$ | 174,000,000$ | (153,000,000$) | (20,000,000$) | (202,000,000$) | (329,000,000$) | 49,000,000$ | 14,000,000$ | (372,000,000$) | 61,000,000$ | 58,000,000$ | 71,000,000$ | 490,000,000$ | 108,000,000$ | 209,000,000$ | 61,000,000$ | 31,000,000$ | (1,000,000$) | 13,000,000$ | 65,000,000$ | (627,000,000$) | 239,000,000$ | 47,000,000$ | 108,000,000$ | (117,000,000$) | 61,000,000$ | 36,000,000$ | 217,000,000$ | (248,000,000$) | 89,000,000$ | 508,000,000$ | (27,000,000$) | 78,000,000$ | 41,000,000$ | 83,000,000$ | 36,000,000$ | 14,000,000$ | 49,000,000$ | 18,000,000$ | 19,000,000$ | (140,000,000$) | 55,000,000$ | 39,000,000$ | 70,000,000$ |
| Net Income | | 1,758,000,000$ | 778,000,000$ | 526,000,000$ | 451,000,000$ | 678,000,000$ | 1,052,000,000$ | (234,000,000$) | 404,000,000$ | 581,000,000$ | 1,122,000,000$ | 174,000,000$ | 156,000,000$ | 809,000,000$ | 443,000,000$ | 52,000,000$ | 419,000,000$ | 316,000,000$ | 661,000,000$ | 397,000,000$ | 496,000,000$ | 490,000,000$ | (122,000,000$) | 236,000,000$ | 191,000,000$ | 654,000,000$ | 4,276,000,000$ | 558,000,000$ | 399,000,000$ | 825,000,000$ | 804,000,000$ | 483,000,000$ | 271,000,000$ | 927,000,000$ | 629,000,000$ | (115,000,000$) | 378,000,000$ | 459,000,000$ | (469,000,000$) | 490,000,000$ | 76,000,000$ | 67,000,000$ | 156,000,000$ | 165,000,000$ | 161,000,000$ | (92,000,000$) | 1,452,000,000$ | 207,000,000$ | 272,000,000$ |
| Profit Margin | | 27.29% | 12.86% | 9.27% | 8.31% | 10.85% | 17.84% | (4.18%) | 7.76% | 23.77% | 15.73% | 2.60% | 2.57% | 39.22% | 6.70% | .85% | 7.15% | 4.94% | 10.42% | 7.10% | 9.29% | 8.23% | (2.28%) | 4.34% | 3.43% | 10.42% | 66.28% | 9.66% | 7.30% | 9.86% | 9.90% | 6.46% | 5.11% | 11.39% | 8.19% | (1.58%) | 5.33% | 8.91% | (9.91%) | 10.43% | 3.20% | 2.68% | 6.27% | 6.79% | 6.50% | (3.40%) | 54.59% | 8.35% | 10.91% |
| TTM | | 14.89% | 10.40% | 11.64% | 8.40% | 8.28% | 9.42% | 9.19% | 10.62% | 9.10% | 10.30% | 7.38% | 7.01% | 8.35% | 4.93% | 5.86% | 7.41% | 7.90% | 8.80% | 5.67% | 4.98% | 3.56% | 4.24% | 22.56% | 23.58% | 24.56% | 23.24% | 9.33% | 8.53% | 8.14% | 8.56% | 8.08% | 6.03% | 6.03% | 4.97% | 1.04% | 3.96% | 3.28% | 1.15% | 6.54% | 4.74% | 5.54% | 3.86% | 16.42% | 16.74% | 17.79% | 20.47% | 7.69% | 6.34% |
| Earnings to Minority | | 65,000,000$ | 77,000,000$ | 48,000,000$ | 32,000,000$ | 45,000,000$ | 77,000,000$ | 43,000,000$ | 30,000,000$ | 32,000,000$ | 73,000,000$ | 41,000,000$ | 38,000,000$ | 48,000,000$ | 64,000,000$ | 41,000,000$ | 38,000,000$ | 47,000,000$ | 87,000,000$ | 54,000,000$ | 45,000,000$ | 49,000,000$ | 60,000,000$ | 23,000,000$ | 32,000,000$ | 42,000,000$ | 84,000,000$ | 43,000,000$ | 44,000,000$ | 54,000,000$ | 81,000,000$ | 45,000,000$ | 41,000,000$ | 52,000,000$ | 74,000,000$ | 33,000,000$ | 49,000,000$ | 76,000,000$ | (1,000,000$) | (1,000,000$) | 0$ | 1,000,000$ | 0$ | (2,000,000$) | (1,000,000$) | (3,000,000$) | 2,000,000$ | 0$ | 2,000,000$ |
| Earnings to Common Shareholders | | 1,693,000,000$ | 701,000,000$ | 478,000,000$ | 419,000,000$ | 633,000,000$ | 975,000,000$ | (277,000,000$) | 374,000,000$ | 549,000,000$ | 1,049,000,000$ | 133,000,000$ | 118,000,000$ | 761,000,000$ | 379,000,000$ | 11,000,000$ | 381,000,000$ | 269,000,000$ | 574,000,000$ | 343,000,000$ | 451,000,000$ | 441,000,000$ | (182,000,000$) | 213,000,000$ | 159,000,000$ | 612,000,000$ | 4,192,000,000$ | 515,000,000$ | 355,000,000$ | 771,000,000$ | 723,000,000$ | 438,000,000$ | 230,000,000$ | 875,000,000$ | 555,000,000$ | (148,000,000$) | 329,000,000$ | 383,000,000$ | (530,000,000$) | 450,000,000$ | 76,000,000$ | 66,000,000$ | 156,000,000$ | 167,000,000$ | 162,000,000$ | (89,000,000$) | 1,450,000,000$ | 207,000,000$ | 270,000,000$ |
| QoQ% | | 141.51% | 46.65% | 14.08% | (33.81%) | (35.08%) | 451.99% | (174.06%) | (31.88%) | (47.66%) | 688.72% | 12.71% | (84.49%) | 100.79% | 3,345.46% | (97.11%) | 41.64% | (53.14%) | 67.35% | (23.95%) | 2.27% | 342.31% | (185.45%) | 33.96% | (74.02%) | (85.40%) | 713.98% | 45.07% | (53.96%) | 6.64% | 65.07% | 90.44% | (73.71%) | 57.66% | 475.00% | (144.99%) | (14.10%) | 172.26% | (217.78%) | 492.11% | 15.15% | (57.69%) | (6.59%) | 3.09% | 282.02% | (106.14%) | 600.48% | (23.33%) | 62.65% |
| YoY% | | 167.46% | (28.10%) | 272.56% | 12.03% | 15.30% | (7.05%) | (308.27%) | 216.95% | (27.86%) | 176.78% | 1,109.09% | (69.03%) | 182.90% | (33.97%) | (96.79%) | (15.52%) | (39.00%) | 415.39% | 61.03% | 183.65% | (27.94%) | (104.34%) | (58.64%) | (55.21%) | (20.62%) | 479.81% | 17.58% | 54.35% | (11.89%) | 30.27% | 395.95% | (30.09%) | 128.46% | 204.72% | (132.89%) | 332.90% | 480.30% | (439.74%) | 169.46% | (53.09%) | 174.16% | (89.24%) | (19.32%) | (40.00%) | (153.61%) | 974.07% | 187.50% | 65.64% |
| Earnings Per Share, Basic | | 2.68$ | 1.07$ | 0.73$ | 0.63$ | 0.95$ | 1.45$ | (0.41$) | 0.55$ | 0.81$ | 1.54$ | 0.19$ | 0.17$ | 1.10$ | 0.55$ | 0.02$ | 0.54$ | 0.38$ | 0.80$ | 0.48$ | 0.62$ | 0.60$ | (0.24$) | 0.28$ | 0.21$ | 0.78$ | 4.81$ | 0.57$ | 0.39$ | 0.83$ | 0.78$ | 0.47$ | 0.25$ | 0.94$ | 0.59$ | (0.16$) | 0.35$ | 0.59$ | (0.82$) | 0.69$ | 0.18$ | 0.16$ | 0.37$ | 0.40$ | 0.39$ | (0.20$) | 3.17$ | 0.45$ | 0.58$ |
| Earnings Per Share, Diluted | | 2.67$ | 1.07$ | 0.72$ | 0.63$ | 0.95$ | 1.45$ | (0.41$) | 0.55$ | 0.80$ | 1.53$ | 0.19$ | 0.17$ | 1.10$ | 0.55$ | 0.02$ | 0.54$ | 0.38$ | 0.80$ | 0.48$ | 0.62$ | 0.60$ | (0.24$) | 0.28$ | 0.21$ | 0.77$ | 4.79$ | 0.57$ | 0.38$ | 0.82$ | 0.78$ | 0.47$ | 0.25$ | 0.92$ | 0.59$ | (0.16$) | 0.35$ | 0.59$ | (0.81$) | 0.69$ | 0.18$ | 0.15$ | 0.37$ | 0.39$ | 0.38$ | (0.20$) | 3.11$ | 0.44$ | 0.57$ |
| Unlevered FCF Per Share, Basic | | | | | | | 1.52$ | (0.30$) | (0.36$) | | 1.19$ | 0.46$ | (0.43$) | | | | | | | | | | | | | | | | | 0.28$ | 0.79$ | 0.71$ | (0.14$) | 1.80$ | 0.23$ | 0.39$ | (2.01$) | | | (0.02$) | 0.45$ | | 0.59$ | 0.40$ | 0.23$ | | 0.33$ | 0.58$ | 0.22$ |
| Unlevered FCF Per Share, Diluted | | | | | | | 1.52$ | (0.30$) | (0.36$) | | 1.18$ | 0.46$ | (0.43$) | | | | | | | | | | | | | | | | | 0.28$ | 0.78$ | 0.71$ | (0.14$) | 1.77$ | 0.23$ | 0.39$ | (1.99$) | | | (0.02$) | 0.44$ | | 0.58$ | 0.39$ | 0.22$ | | 0.33$ | 0.57$ | 0.21$ |
| Average Shares, Basic | | 630,700,000 | 655,400,000 | 659,100,000 | 662,000,000 | 665,200,000 | 670,300,000 | 679,000,000 | 680,700,000 | 680,100,000 | 683,300,000 | 686,800,000 | 687,000,000 | 688,800,000 | 692,200,000 | 699,100,000 | 704,300,000 | 711,700,000 | 714,500,000 | 717,100,000 | 723,100,000 | 735,300,000 | 744,000,000 | 754,800,000 | 769,900,000 | 785,800,000 | 870,900,000 | 902,500,000 | 921,600,000 | 924,900,000 | 925,600,000 | 926,200,000 | 926,100,000 | 929,400,000 | 935,400,000 | 939,200,000 | 937,200,000 | 644,900,000 | 648,200,000 | 647,700,000 | 424,000,000 | 423,000,000 | 421,000,000 | 420,000,000 | 420,000,000 | 437,000,000 | 458,000,000 | 461,000,000 | 464,000,000 |
| Average Shares, Diluted | | 633,000,000 | 657,400,000 | 661,000,000 | 665,000,000 | 669,800,000 | 672,800,000 | 679,000,000 | 682,400,000 | 683,400,000 | 686,200,000 | 689,700,000 | 690,300,000 | 691,300,000 | 694,900,000 | 702,700,000 | 709,500,000 | 716,900,000 | 719,700,000 | 721,300,000 | 726,500,000 | 739,300,000 | 744,000,000 | 757,100,000 | 774,000,000 | 790,900,000 | 875,200,000 | 905,900,000 | 925,200,000 | 937,500,000 | 930,700,000 | 932,500,000 | 926,100,000 | 947,400,000 | 944,400,000 | 939,200,000 | 947,400,000 | 649,700,000 | 652,100,000 | 652,800,000 | 428,000,000 | 427,000,000 | 427,000,000 | 427,000,000 | 427,000,000 | 446,000,000 | 466,000,000 | 469,000,000 | 471,000,000 |
| EBIT | | 355,000,000$ | 705,000,000$ | 501,000,000$ | 408,000,000$ | 648,000,000$ | 1,025,000,000$ | (471,000,000$) | 320,000,000$ | (73,000,000$) | 872,000,000$ | 294,000,000$ | 239,000,000$ | 68,000,000$ | 558,000,000$ | 166,000,000$ | 545,000,000$ | 858,000,000$ | 824,000,000$ | 659,000,000$ | 492,000,000$ | 579,000,000$ | (65,000,000$) | 311,000,000$ | 318,000,000$ | 93,000,000$ | 545,000,000$ | 418,000,000$ | 335,000,000$ | 617,000,000$ | 713,000,000$ | 353,000,000$ | 272,000,000$ | (242,000,000$) | 833,000,000$ | 511,000,000$ | 495,000,000$ | 546,000,000$ | 362,000,000$ | 458,000,000$ | 132,000,000$ | 124,000,000$ | 263,000,000$ | 224,000,000$ | 206,000,000$ | (194,000,000$) | 301,000,000$ | 261,000,000$ | 346,000,000$ |
| EBITDA | | 635,000,000$ | 895,000,000$ | 703,000,000$ | 601,000,000$ | 840,000,000$ | 1,226,000,000$ | (256,000,000$) | 528,000,000$ | 51,000,000$ | 1,084,000,000$ | 500,000,000$ | 442,000,000$ | 152,000,000$ | 759,000,000$ | 374,000,000$ | 769,000,000$ | 1,076,000,000$ | 1,032,000,000$ | 871,000,000$ | 699,000,000$ | 785,000,000$ | 137,000,000$ | 518,000,000$ | 525,000,000$ | 293,000,000$ | 748,000,000$ | 629,000,000$ | 546,000,000$ | 792,000,000$ | 940,000,000$ | 565,000,000$ | 482,000,000$ | (242,000,000$) | 1,114,000,000$ | 803,000,000$ | 841,000,000$ | 1,249,000,000$ | 445,000,000$ | 684,000,000$ | 215,000,000$ | 209,000,000$ | 349,000,000$ | 304,000,000$ | 296,000,000$ | (104,000,000$) | 389,000,000$ | 347,000,000$ | 440,000,000$ |