| QVC Group, Inc. (QVCGA) |
| Q2-CY2026 | 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 |
| 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 |
| 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 |
| Total Revenue | | | 2,677,000,000$ | 2,213,000,000$ | 2,236,000,000$ | 2,105,000,000$ | 2,944,000,000$ | 2,344,000,000$ | 2,407,000,000$ | 2,342,000,000$ | 3,143,000,000$ | 2,479,000,000$ | 2,649,000,000$ | 2,644,000,000$ | 3,526,000,000$ | 2,744,000,000$ | 2,953,000,000$ | 2,883,000,000$ | 4,059,000,000$ | 3,144,000,000$ | 3,504,000,000$ | 3,337,000,000$ | 4,452,000,000$ | 3,383,000,000$ | 3,422,000,000$ | 2,920,000,000$ | 4,173,000,000$ | 3,089,000,000$ | 3,111,000,000$ | 3,085,000,000$ | 4,376,000,000$ | 3,231,000,000$ | 3,233,000,000$ | 3,230,000,000$ | 3,344,000,000$ | 2,381,000,000$ | 2,352,000,000$ | 2,327,000,000$ | 3,162,000,000$ | 2,412,000,000$ | 2,563,000,000$ | 2,510,000,000$ | 3,370,000,000$ | 2,153,000,000$ | 2,252,000,000$ | 2,214,000,000$ | 3,252,000,000$ | 2,330,000,000$ | 2,818,000,000$ |
| QoQ% | | | 20.97% | (1.03%) | 6.22% | (28.50%) | 25.60% | (2.62%) | 2.78% | (25.49%) | 26.79% | (6.42%) | .19% | (25.01%) | 28.50% | (7.08%) | 2.43% | (28.97%) | 29.10% | (10.27%) | 5.00% | (25.05%) | 31.60% | (1.14%) | 17.19% | (30.03%) | 35.09% | (.71%) | .84% | (29.50%) | 35.44% | (.06%) | .09% | (3.41%) | 40.45% | 1.23% | 1.07% | (26.41%) | 31.10% | (5.89%) | 2.11% | (25.52%) | 56.53% | (4.40%) | 1.72% | (31.92%) | 39.57% | (17.32%) | 15.78% |
| YoY% | | | (9.07%) | (5.59%) | (7.10%) | (10.12%) | (6.33%) | (5.45%) | (9.14%) | (11.42%) | (10.86%) | (9.66%) | (10.30%) | (8.29%) | (13.13%) | (12.72%) | (15.73%) | (13.61%) | (8.83%) | (7.07%) | 2.40% | 14.28% | 6.69% | 9.52% | 10.00% | (5.35%) | (4.64%) | (4.40%) | (3.77%) | (4.49%) | 30.86% | 35.70% | 37.46% | 38.81% | 5.76% | (1.29%) | (8.23%) | (7.29%) | (6.17%) | 12.03% | 13.81% | 13.37% | 3.63% | (7.60%) | (20.09%) | (9.04%) | 1.85% | (6.80%) | 6.46% |
| Cost Of Revenue | | | 1,795,000,000$ | 1,461,000,000$ | 1,422,000,000$ | 1,386,000,000$ | 1,964,000,000$ | 1,517,000,000$ | 1,532,000,000$ | 1,511,000,000$ | 2,084,000,000$ | 1,603,000,000$ | 1,734,000,000$ | 1,809,000,000$ | 2,532,000,000$ | 1,905,000,000$ | 1,978,000,000$ | 2,002,000,000$ | 2,727,000,000$ | 2,069,000,000$ | 2,240,000,000$ | 2,195,000,000$ | 2,963,000,000$ | 2,178,000,000$ | 2,217,000,000$ | 1,933,000,000$ | 2,854,000,000$ | 2,026,000,000$ | 1,996,000,000$ | 2,023,000,000$ | 2,957,000,000$ | 2,109,000,000$ | 2,050,000,000$ | 2,093,000,000$ | 2,236,000,000$ | 1,554,000,000$ | 1,494,000,000$ | 1,505,000,000$ | 2,086,000,000$ | 1,575,000,000$ | 1,621,000,000$ | 1,626,000,000$ | 2,211,000,000$ | 1,358,000,000$ | 1,409,000,000$ | 1,415,000,000$ | 2,082,000,000$ | 1,488,000,000$ | 1,558,000,000$ |
| Gross Profit | | | 882,000,000$ | 752,000,000$ | 814,000,000$ | 719,000,000$ | 980,000,000$ | 827,000,000$ | 875,000,000$ | 831,000,000$ | 1,059,000,000$ | 876,000,000$ | 915,000,000$ | 835,000,000$ | 994,000,000$ | 839,000,000$ | 975,000,000$ | 881,000,000$ | 1,332,000,000$ | 1,075,000,000$ | 1,264,000,000$ | 1,142,000,000$ | 1,489,000,000$ | 1,205,000,000$ | 1,205,000,000$ | 987,000,000$ | 1,319,000,000$ | 1,063,000,000$ | 1,115,000,000$ | 1,062,000,000$ | 1,419,000,000$ | 1,122,000,000$ | 1,183,000,000$ | 1,137,000,000$ | 1,108,000,000$ | 827,000,000$ | 858,000,000$ | 822,000,000$ | 1,076,000,000$ | 837,000,000$ | 942,000,000$ | 884,000,000$ | 1,159,000,000$ | 795,000,000$ | 843,000,000$ | 799,000,000$ | 1,170,000,000$ | 842,000,000$ | 1,260,000,000$ |
| Gross Margin | | | 32.95% | 33.98% | 36.40% | 34.16% | 33.29% | 35.28% | 36.35% | 35.48% | 33.69% | 35.34% | 34.54% | 31.58% | 28.19% | 30.58% | 33.02% | 30.56% | 32.82% | 34.19% | 36.07% | 34.22% | 33.45% | 35.62% | 35.21% | 33.80% | 31.61% | 34.41% | 35.84% | 34.43% | 32.43% | 34.73% | 36.59% | 35.20% | 33.13% | 34.73% | 36.48% | 35.32% | 34.03% | 34.70% | 36.75% | 35.22% | 34.39% | 36.93% | 37.43% | 36.09% | 35.98% | 36.14% | 44.71% |
| Operating Expenses | | | 780,000,000$ | 692,000,000$ | 3,086,000,000$ | 705,000,000$ | 2,251,000,000$ | 675,000,000$ | 710,000,000$ | 686,000,000$ | 1,162,000,000$ | 725,000,000$ | 549,000,000$ | 659,000,000$ | 952,000,000$ | 3,446,000,000$ | 557,000,000$ | 775,000,000$ | 1,325,000,000$ | 801,000,000$ | 831,000,000$ | 769,000,000$ | 959,000,000$ | 799,000,000$ | 800,000,000$ | 756,000,000$ | 1,032,000,000$ | 1,790,000,000$ | 779,000,000$ | 774,000,000$ | 984,000,000$ | 885,000,000$ | 825,000,000$ | 843,000,000$ | 740,000,000$ | 619,000,000$ | 604,000,000$ | 609,000,000$ | 704,000,000$ | 680,000,000$ | 692,000,000$ | 695,000,000$ | 795,000,000$ | 548,000,000$ | 574,000,000$ | 563,000,000$ | 726,000,000$ | 603,000,000$ | 1,001,000,000$ |
| Operating Income | | | 102,000,000$ | 60,000,000$ | (2,272,000,000$) | 14,000,000$ | (1,271,000,000$) | 152,000,000$ | 165,000,000$ | 145,000,000$ | (103,000,000$) | 151,000,000$ | 366,000,000$ | 176,000,000$ | 42,000,000$ | (2,607,000,000$) | 418,000,000$ | 106,000,000$ | 7,000,000$ | 274,000,000$ | 433,000,000$ | 373,000,000$ | 530,000,000$ | 406,000,000$ | 405,000,000$ | 231,000,000$ | 287,000,000$ | (727,000,000$) | 336,000,000$ | 288,000,000$ | 435,000,000$ | 237,000,000$ | 358,000,000$ | 294,000,000$ | 368,000,000$ | 208,000,000$ | 254,000,000$ | 213,000,000$ | 372,000,000$ | 157,000,000$ | 250,000,000$ | 189,000,000$ | 364,000,000$ | 247,000,000$ | 269,000,000$ | 236,000,000$ | 444,000,000$ | 239,000,000$ | 259,000,000$ |
| Operating Margin | | | 3.81% | 2.71% | (101.61%) | .67% | (43.17%) | 6.49% | 6.86% | 6.19% | (3.28%) | 6.09% | 13.82% | 6.66% | 1.19% | (95.01%) | 14.16% | 3.68% | .17% | 8.72% | 12.36% | 11.18% | 11.91% | 12.00% | 11.84% | 7.91% | 6.88% | (23.54%) | 10.80% | 9.34% | 9.94% | 7.34% | 11.07% | 9.10% | 11.01% | 8.74% | 10.80% | 9.15% | 11.77% | 6.51% | 9.75% | 7.53% | 10.80% | 11.47% | 11.95% | 10.66% | 13.65% | 10.26% | 9.19% |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | | | | | | | | | 117,000,000$ | 115,000,000$ | 119,000,000$ | 123,000,000$ | 94,000,000$ | 113,000,000$ | 107,000,000$ | 119,000,000$ | 117,000,000$ | 112,000,000$ | 121,000,000$ | 118,000,000$ | 117,000,000$ | 118,000,000$ | 98,000,000$ | 95,000,000$ | 97,000,000$ | 92,000,000$ | 93,000,000$ | 93,000,000$ | 96,000,000$ | 93,000,000$ | 94,000,000$ | 96,000,000$ | 98,000,000$ | 88,000,000$ | 88,000,000$ | 89,000,000$ | 90,000,000$ | 86,000,000$ | 92,000,000$ | 92,000,000$ | 93,000,000$ | 87,000,000$ | 88,000,000$ | 90,000,000$ | 95,000,000$ | 95,000,000$ | 99,000,000$ | 98,000,000$ |
| Income Before Tax | | | (12,000,000$) | (56,000,000$) | (2,411,000,000$) | (103,000,000$) | (1,369,000,000$) | 0$ | 47,000,000$ | 31,000,000$ | (217,000,000$) | 33,000,000$ | 185,000,000$ | 65,000,000$ | (71,000,000$) | (2,649,000,000$) | 341,000,000$ | 71,000,000$ | (99,000,000$) | 170,000,000$ | 289,000,000$ | 278,000,000$ | 363,000,000$ | 422,000,000$ | 293,000,000$ | (27,000,000$) | 125,000,000$ | (905,000,000$) | 100,000,000$ | 58,000,000$ | 262,000,000$ | 85,000,000$ | 244,000,000$ | 292,000,000$ | 483,000,000$ | 45,000,000$ | 250,000,000$ | 272,000,000$ | (279,000,000$) | 641,000,000$ | 599,000,000$ | 130,000,000$ | (3,000,000$) | 284,000,000$ | 380,000,000$ | 155,000,000$ | 361,000,000$ | 156,000,000$ | 127,000,000$ |
| Tax Expenses | | | 13,000,000$ | 17,000,000$ | (202,000,000$) | (12,000,000$) | (94,000,000$) | 15,000,000$ | 15,000,000$ | 23,000,000$ | 41,000,000$ | 21,000,000$ | 66,000,000$ | 32,000,000$ | (41,000,000$) | 87,000,000$ | 120,000,000$ | 58,000,000$ | 104,000,000$ | 20,000,000$ | 39,000,000$ | 54,000,000$ | (314,000,000$) | 70,000,000$ | 59,000,000$ | (18,000,000$) | (29,000,000$) | (150,000,000$) | (30,000,000$) | (8,000,000$) | (25,000,000$) | 3,000,000$ | 46,000,000$ | 36,000,000$ | (1,112,000,000$) | (33,000,000$) | 76,000,000$ | 84,000,000$ | (124,000,000$) | 190,000,000$ | 212,000,000$ | 38,000,000$ | (26,000,000$) | 86,000,000$ | 122,000,000$ | 3,000,000$ | 130,000,000$ | 27,000,000$ | 40,000,000$ |
| Net Income | | | (25,000,000$) | (73,000,000$) | (2,209,000,000$) | (91,000,000$) | (1,275,000,000$) | (15,000,000$) | 32,000,000$ | 8,000,000$ | (258,000,000$) | 12,000,000$ | 119,000,000$ | 33,000,000$ | (30,000,000$) | (2,736,000,000$) | 221,000,000$ | 13,000,000$ | (203,000,000$) | 150,000,000$ | 250,000,000$ | 224,000,000$ | 677,000,000$ | 352,000,000$ | 234,000,000$ | (9,000,000$) | 154,000,000$ | (755,000,000$) | 130,000,000$ | 66,000,000$ | 287,000,000$ | 82,000,000$ | 198,000,000$ | 397,000,000$ | 1,476,000,000$ | 308,000,000$ | 184,000,000$ | 519,000,000$ | 330,000,000$ | 478,000,000$ | 390,000,000$ | 76,000,000$ | 303,000,000$ | 198,000,000$ | 258,000,000$ | 152,000,000$ | 271,000,000$ | 139,000,000$ | 106,000,000$ |
| Profit Margin | | | (.93%) | (3.30%) | (98.79%) | (4.32%) | (43.31%) | (.64%) | 1.33% | .34% | (8.21%) | .48% | 4.49% | 1.25% | (.85%) | (99.71%) | 7.48% | .45% | (5.00%) | 4.77% | 7.14% | 6.71% | 15.21% | 10.41% | 6.84% | (.31%) | 3.69% | (24.44%) | 4.18% | 2.14% | 6.56% | 2.54% | 6.12% | 12.29% | 44.14% | 12.94% | 7.82% | 22.30% | 10.44% | 19.82% | 15.22% | 3.03% | 8.99% | 9.20% | 11.46% | 6.87% | 8.33% | 5.97% | 3.76% |
| TTM | | | (25.98%) | (38.41%) | (37.28%) | (13.77%) | (12.45%) | (2.28%) | (1.99%) | (1.12%) | (.86%) | 1.19% | (22.61%) | (21.17%) | (20.92%) | (21.40%) | 1.39% | 1.55% | 3.00% | 9.07% | 10.30% | 10.24% | 8.85% | 5.26% | (2.76%) | (3.61%) | (3.01%) | (1.99%) | 4.09% | 4.55% | 6.85% | 16.51% | 19.52% | 20.92% | 23.90% | 13.12% | 14.74% | 16.41% | 11.97% | 11.49% | 9.13% | 8.12% | 9.12% | 8.91% | 8.16% | 6.29% | 5.78% | 5.58% | 5.42% |
| Earnings to Minority | | | 12,000,000$ | 7,000,000$ | 13,000,000$ | 9,000,000$ | 11,000,000$ | 8,000,000$ | 12,000,000$ | 9,000,000$ | 15,000,000$ | 11,000,000$ | 12,000,000$ | 13,000,000$ | 21,000,000$ | 11,000,000$ | 18,000,000$ | 12,000,000$ | 12,000,000$ | 23,000,000$ | 28,000,000$ | 18,000,000$ | 19,000,000$ | 14,000,000$ | 14,000,000$ | 11,000,000$ | 13,000,000$ | 15,000,000$ | 12,000,000$ | 11,000,000$ | 14,000,000$ | 10,000,000$ | 11,000,000$ | 13,000,000$ | 13,000,000$ | 12,000,000$ | 9,000,000$ | 12,000,000$ | 11,000,000$ | 9,000,000$ | 11,000,000$ | 8,000,000$ | 9,000,000$ | 8,000,000$ | 16,000,000$ | 9,000,000$ | 13,000,000$ | 19,000,000$ | 29,000,000$ |
| Earnings to Common Shareholders | | | (37,000,000$) | (80,000,000$) | (2,222,000,000$) | (100,000,000$) | (1,286,000,000$) | (23,000,000$) | 20,000,000$ | (1,000,000$) | (273,000,000$) | 1,000,000$ | 107,000,000$ | 20,000,000$ | (51,000,000$) | (2,747,000,000$) | 203,000,000$ | 1,000,000$ | (215,000,000$) | 127,000,000$ | 222,000,000$ | 206,000,000$ | 658,000,000$ | 338,000,000$ | 220,000,000$ | (20,000,000$) | 141,000,000$ | (770,000,000$) | 118,000,000$ | 55,000,000$ | 273,000,000$ | 72,000,000$ | 187,000,000$ | 384,000,000$ | 887,000,000$ | 119,000,000$ | 111,000,000$ | 91,000,000$ | 319,000,000$ | 469,000,000$ | 379,000,000$ | 68,000,000$ | 294,000,000$ | 190,000,000$ | 242,000,000$ | 143,000,000$ | 258,000,000$ | 120,000,000$ | 77,000,000$ |
| QoQ% | | | 53.75% | 96.40% | (2,122.00%) | 92.22% | (5,491.30%) | (215.00%) | 2,100.00% | 99.63% | (27,400.00%) | (99.07%) | 435.00% | 139.22% | 98.14% | (1,453.20%) | 20,200.00% | 100.47% | (269.29%) | (42.79%) | 7.77% | (69.07%) | 94.68% | 53.64% | 1,200.00% | (114.18%) | 118.31% | (752.54%) | 114.55% | (79.85%) | 279.17% | (61.50%) | (51.30%) | (56.71%) | 645.38% | 7.21% | 21.98% | (71.47%) | (31.98%) | 23.75% | 457.35% | (76.87%) | 54.74% | (21.49%) | 69.23% | (44.57%) | 115.00% | 55.84% | (6.10%) |
| YoY% | | | 97.12% | (247.83%) | (11,210.00%) | (9,900.00%) | (371.06%) | (2,400.00%) | (81.31%) | (105.00%) | (435.29%) | 100.04% | (47.29%) | 1,900.00% | 76.28% | (2,262.99%) | (8.56%) | (99.52%) | (132.28%) | (62.43%) | .91% | 1,130.00% | 366.67% | 143.90% | 86.44% | (136.36%) | (48.35%) | (1,169.44%) | (36.90%) | (85.68%) | (69.22%) | (39.50%) | 68.47% | 321.98% | 178.06% | (74.63%) | (70.71%) | 33.82% | 8.50% | 146.84% | 56.61% | (52.45%) | 13.95% | 58.33% | 214.29% | 74.39% | 7.05% | 6.20% | (35.83%) |
| Earnings Per Share, Basic | | | 0.10$ | (9.92$) | (275.41$) | (0.25$) | 3.42$ | (2.91$) | 2.53$ | 0.00$ | 0.24$ | 0.00$ | 0.28$ | 0.05$ | (0.13$) | (7.21$) | 0.53$ | 0.00$ | (0.56$) | 0.31$ | 0.54$ | 0.50$ | 1.59$ | 0.81$ | 0.53$ | (0.05$) | 0.34$ | (1.85$) | 0.28$ | 0.13$ | 0.61$ | 0.16$ | 0.40$ | 0.81$ | | 0.27$ | 0.25$ | | | | | | | | | | | | |
| Earnings Per Share, Diluted | | | 0.10$ | (9.92$) | (275.41$) | (0.25$) | 3.41$ | (2.90$) | 2.52$ | 0.00$ | 0.24$ | 0.00$ | 0.28$ | 0.05$ | (0.13$) | (7.19$) | 0.53$ | 0.00$ | (0.54$) | 0.31$ | 0.52$ | 0.49$ | 1.54$ | 0.80$ | 0.53$ | (0.05$) | 0.34$ | (1.84$) | 0.28$ | 0.13$ | 0.61$ | 0.16$ | 0.40$ | 0.80$ | | 0.26$ | 0.24$ | | | | | | | | | | | | |
| Unlevered FCF Per Share, Basic | | | (0.64$) | 0.50$ | 10.66$ | (0.15$) | (0.56$) | 2.53$ | 33.73$ | 0.07$ | (0.28$) | 0.35$ | 1.16$ | 0.04$ | 0.61$ | 0.06$ | 0.32$ | (0.47$) | 1.32$ | 0.03$ | 1.34$ | 0.37$ | 1.45$ | 1.58$ | 2.46$ | 0.41$ | 0.89$ | 0.76$ | 1.04$ | 0.36$ | 0.62$ | 0.62$ | 0.91$ | 0.61$ | | 0.66$ | | | | | | | | | | | | | |
| Unlevered FCF Per Share, Diluted | | | (0.63$) | 0.50$ | 10.66$ | (0.15$) | (0.56$) | 2.52$ | 33.64$ | 0.07$ | (0.28$) | 0.34$ | 1.16$ | 0.04$ | 0.60$ | 0.05$ | 0.32$ | (0.47$) | 1.28$ | 0.03$ | 1.30$ | 0.36$ | 1.40$ | 1.56$ | 2.45$ | 0.41$ | 0.90$ | 0.76$ | 1.04$ | 0.36$ | 0.62$ | 0.62$ | 0.90$ | 0.60$ | | 0.66$ | | | | | | | | | | | | | |
| Average Shares, Basic | | | -383,932,000 | 8,068,000 | 8,068,000 | 400,000,000 | -376,151,000 | 7,916,000 | 7,915,000 | 392,000,000 | -1,128,060,000 | 388,000,000 | 388,000,000 | 383,000,000 | 379,000,000 | 381,000,000 | 381,000,000 | 379,000,000 | 387,000,000 | 404,000,000 | 410,000,000 | 411,000,000 | 414,000,000 | 417,000,000 | 417,000,000 | 416,000,000 | 418,000,000 | 417,000,000 | 428,000,000 | 433,000,000 | 446,000,000 | 459,000,000 | 467,000,000 | 476,000,000 | | 448,000,000 | 451,000,000 | | | | | | | | | | | | |
| Average Shares, Diluted | | | -384,932,000 | 8,068,000 | 8,068,000 | 401,000,000 | -377,197,000 | 7,939,000 | 7,938,000 | 393,000,000 | -1,131,060,000 | 389,000,000 | 389,000,000 | 384,000,000 | 384,000,000 | 382,000,000 | 382,000,000 | 384,000,000 | 399,000,000 | 416,000,000 | 423,000,000 | 422,000,000 | 428,000,000 | 421,000,000 | 418,000,000 | 417,000,000 | 416,000,000 | 418,000,000 | 428,000,000 | 434,000,000 | 447,000,000 | 461,000,000 | 471,000,000 | 481,000,000 | | 452,000,000 | 455,000,000 | | | | | | | | | | | | |
| EBIT | | | (12,000,000$) | (56,000,000$) | (2,411,000,000$) | (103,000,000$) | (1,369,000,000$) | 0$ | 47,000,000$ | 148,000,000$ | (102,000,000$) | 152,000,000$ | 308,000,000$ | 159,000,000$ | 42,000,000$ | (2,542,000,000$) | 460,000,000$ | 188,000,000$ | 13,000,000$ | 291,000,000$ | 407,000,000$ | 395,000,000$ | 481,000,000$ | 520,000,000$ | 388,000,000$ | 70,000,000$ | 217,000,000$ | (812,000,000$) | 193,000,000$ | 154,000,000$ | 355,000,000$ | 179,000,000$ | 340,000,000$ | 390,000,000$ | 571,000,000$ | 133,000,000$ | 339,000,000$ | 362,000,000$ | (193,000,000$) | 733,000,000$ | 691,000,000$ | 223,000,000$ | 84,000,000$ | 372,000,000$ | 470,000,000$ | 250,000,000$ | 456,000,000$ | 255,000,000$ | 225,000,000$ |
| EBITDA | | | 76,000,000$ | 47,000,000$ | (2,306,000,000$) | (1,000,000$) | (1,276,000,000$) | 95,000,000$ | 143,000,000$ | 247,000,000$ | (4,000,000$) | 257,000,000$ | 412,000,000$ | 259,000,000$ | 152,000,000$ | (2,435,000,000$) | 594,000,000$ | 318,000,000$ | 154,000,000$ | 430,000,000$ | 536,000,000$ | 523,000,000$ | 616,000,000$ | 661,000,000$ | 532,000,000$ | 212,000,000$ | 366,000,000$ | (666,000,000$) | 351,000,000$ | 307,000,000$ | 503,000,000$ | 346,000,000$ | 499,000,000$ | 553,000,000$ | 702,000,000$ | 313,000,000$ | 545,000,000$ | 570,000,000$ | 18,000,000$ | 958,000,000$ | 912,000,000$ | 440,000,000$ | 308,000,000$ | 522,000,000$ | 631,000,000$ | 418,000,000$ | 632,000,000$ | 421,000,000$ | 389,000,000$ |