| Seagate Technology Holdings plc (STX) |
| 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 | | | 2026-Jan-02 | 2025-Oct-03 | | 2025-Mar-28 | 2024-Dec-27 | 2024-Sep-27 | 2024-Jun-28 | 2024-Mar-29 | 2023-Dec-29 | 2023-Sep-29 | 2023-Jun-30 | 2023-Mar-31 | 2022-Dec-30 | 2022-Sep-30 | 2022-Jul-01 | 2022-Apr-01 | 2021-Dec-31 | 2021-Oct-01 | 2021-Jul-02 | 2021-Apr-02 | 2021-Jan-01 | 2020-Oct-02 | 2020-Jul-03 | 2020-Apr-03 | 2020-Jan-03 | 2019-Oct-04 | 2019-Jun-28 | 2019-Mar-29 | 2018-Dec-28 | 2018-Sep-28 | 2018-Jun-29 | 2018-Mar-30 | 2017-Dec-29 | 2017-Sep-29 | 2017-Jun-30 | 2017-Mar-31 | 2016-Dec-30 | 2016-Sep-30 | 2016-Jul-01 | 2016-Apr-01 | 2016-Jan-01 | 2015-Oct-02 | 2015-Jul-03 | 2015-Apr-03 | 2015-Jan-02 | 2014-Oct-03 | 2014-Jun-27 |
| Fiscal Period | | | Q2-FY2026 | Q1-FY2026 | | 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 |
| Total Revenue | | | 2,825,000,000$ | 2,629,000,000$ | | 2,160,000,000$ | 2,325,000,000$ | 2,168,000,000$ | 1,887,000,000$ | 1,655,000,000$ | 1,555,000,000$ | 1,454,000,000$ | 1,602,000,000$ | 1,860,000,000$ | 1,887,000,000$ | 2,035,000,000$ | 2,628,000,000$ | 2,802,000,000$ | 3,116,000,000$ | 3,115,000,000$ | 3,013,000,000$ | 2,731,000,000$ | 2,623,000,000$ | 2,314,000,000$ | 2,517,000,000$ | 2,718,000,000$ | 2,696,000,000$ | 2,578,000,000$ | 2,371,000,000$ | 2,313,000,000$ | 2,715,000,000$ | 2,991,000,000$ | 2,835,000,000$ | 2,803,000,000$ | 2,914,000,000$ | 2,632,000,000$ | 2,406,000,000$ | 2,674,000,000$ | 2,894,000,000$ | 2,797,000,000$ | 2,654,000,000$ | 2,595,000,000$ | 2,986,000,000$ | 2,925,000,000$ | 2,928,000,000$ | 3,330,000,000$ | 3,696,000,000$ | 3,785,000,000$ | 3,301,000,000$ |
| QoQ% | | | 7.46% | | | (7.10%) | 7.24% | 14.89% | 14.02% | 6.43% | 6.95% | (9.24%) | (13.87%) | (1.43%) | (7.27%) | (22.57%) | (6.21%) | (10.08%) | .03% | 3.39% | 10.33% | 4.12% | 13.35% | (8.07%) | (7.40%) | .82% | 4.58% | 8.73% | 2.51% | (14.81%) | (9.23%) | 5.50% | 1.14% | (3.81%) | 10.71% | 9.39% | (10.02%) | (7.60%) | 3.47% | 5.39% | 2.27% | (13.09%) | 2.09% | (.10%) | (12.07%) | (9.90%) | (2.35%) | 14.66% | (3.08%) |
| YoY% | | | 21.51% | 21.26% | | 30.51% | 49.52% | 49.11% | 17.79% | (11.02%) | (17.59%) | (28.55%) | (39.04%) | (33.62%) | (39.44%) | (34.67%) | (12.78%) | 2.60% | 18.80% | 34.62% | 19.71% | .48% | (2.71%) | (10.24%) | 6.16% | 17.51% | (.70%) | (13.81%) | (16.37%) | (17.48%) | (6.83%) | 13.64% | 17.83% | 4.82% | .69% | (5.90%) | (9.34%) | 3.04% | (3.08%) | (4.38%) | (9.36%) | (22.07%) | (19.21%) | (22.72%) | (11.30%) | (2.23%) | 4.76% | 8.48% | (3.59%) |
| Cost Of Revenue | | | 1,649,000,000$ | 1,592,000,000$ | | 1,400,000,000$ | 1,513,000,000$ | 1,454,000,000$ | 1,287,000,000$ | 1,230,000,000$ | 1,193,000,000$ | 1,305,000,000$ | 1,298,000,000$ | 1,541,000,000$ | 1,641,000,000$ | 1,553,000,000$ | 1,869,000,000$ | 1,996,000,000$ | 2,168,000,000$ | 2,159,000,000$ | 2,128,000,000$ | 1,991,000,000$ | 1,927,000,000$ | 1,718,000,000$ | 1,850,000,000$ | 1,972,000,000$ | 1,938,000,000$ | 1,907,000,000$ | 1,747,000,000$ | 1,712,000,000$ | 1,921,000,000$ | 2,078,000,000$ | 1,931,000,000$ | 1,956,000,000$ | 2,037,000,000$ | 1,896,000,000$ | 1,740,000,000$ | 1,858,000,000$ | 2,003,000,000$ | 1,996,000,000$ | 1,992,000,000$ | 2,071,000,000$ | 2,245,000,000$ | 2,236,000,000$ | 2,152,000,000$ | 2,375,000,000$ | 2,669,000,000$ | 2,734,000,000$ | 2,376,000,000$ |
| Gross Profit | | | 1,176,000,000$ | 1,037,000,000$ | | 760,000,000$ | 812,000,000$ | 714,000,000$ | 600,000,000$ | 425,000,000$ | 362,000,000$ | 149,000,000$ | 304,000,000$ | 319,000,000$ | 246,000,000$ | 482,000,000$ | 759,000,000$ | 806,000,000$ | 948,000,000$ | 956,000,000$ | 885,000,000$ | 740,000,000$ | 696,000,000$ | 596,000,000$ | 667,000,000$ | 746,000,000$ | 758,000,000$ | 671,000,000$ | 624,000,000$ | 601,000,000$ | 794,000,000$ | 913,000,000$ | 904,000,000$ | 847,000,000$ | 877,000,000$ | 736,000,000$ | 666,000,000$ | 816,000,000$ | 891,000,000$ | 801,000,000$ | 662,000,000$ | 524,000,000$ | 741,000,000$ | 689,000,000$ | 776,000,000$ | 955,000,000$ | 1,027,000,000$ | 1,051,000,000$ | 925,000,000$ |
| Gross Margin | | | 41.63% | 39.45% | | 35.19% | 34.93% | 32.93% | 31.80% | 25.68% | 23.28% | 10.25% | 18.98% | 17.15% | 13.04% | 23.69% | 28.88% | 28.77% | 30.42% | 30.69% | 29.37% | 27.10% | 26.54% | 25.76% | 26.50% | 27.45% | 28.12% | 26.03% | 26.32% | 25.98% | 29.25% | 30.53% | 31.89% | 30.22% | 30.10% | 27.96% | 27.68% | 30.52% | 30.79% | 28.64% | 24.94% | 20.19% | 24.82% | 23.56% | 26.50% | 28.68% | 27.79% | 27.77% | 28.02% |
| Operating Expenses | | | 333,000,000$ | 343,000,000$ | | 329,000,000$ | 324,000,000$ | 311,000,000$ | 286,000,000$ | 282,000,000$ | 238,000,000$ | 278,000,000$ | 278,000,000$ | 634,000,000$ | 406,000,000$ | 375,000,000$ | 399,000,000$ | 377,000,000$ | 368,000,000$ | 370,000,000$ | 378,000,000$ | 354,000,000$ | 348,000,000$ | 345,000,000$ | 400,000,000$ | 370,000,000$ | 374,000,000$ | 398,000,000$ | 292,000,000$ | 365,000,000$ | 378,000,000$ | 410,000,000$ | 399,000,000$ | 406,000,000$ | 444,000,000$ | 481,000,000$ | 470,000,000$ | 550,000,000$ | 521,000,000$ | 580,000,000$ | 560,000,000$ | 497,000,000$ | 512,000,000$ | 603,000,000$ | 569,000,000$ | 612,000,000$ | (26,000,000$) | 595,000,000$ | 515,000,000$ |
| Operating Income | | | 843,000,000$ | 694,000,000$ | | 431,000,000$ | 488,000,000$ | 403,000,000$ | 314,000,000$ | 143,000,000$ | 124,000,000$ | (129,000,000$) | 26,000,000$ | (315,000,000$) | (160,000,000$) | 107,000,000$ | 360,000,000$ | 429,000,000$ | 580,000,000$ | 586,000,000$ | 507,000,000$ | 386,000,000$ | 348,000,000$ | 251,000,000$ | 267,000,000$ | 376,000,000$ | 384,000,000$ | 273,000,000$ | 332,000,000$ | 236,000,000$ | 416,000,000$ | 503,000,000$ | 505,000,000$ | 441,000,000$ | 433,000,000$ | 255,000,000$ | 196,000,000$ | 266,000,000$ | 370,000,000$ | 221,000,000$ | 102,000,000$ | 27,000,000$ | 229,000,000$ | 86,000,000$ | 207,000,000$ | 343,000,000$ | 1,053,000,000$ | 456,000,000$ | 410,000,000$ |
| Operating Margin | | | 29.84% | 26.40% | | 19.95% | 20.99% | 18.59% | 16.64% | 8.64% | 7.97% | (8.87%) | 1.62% | (16.94%) | (8.48%) | 5.26% | 13.70% | 15.31% | 18.61% | 18.81% | 16.83% | 14.13% | 13.27% | 10.85% | 10.61% | 13.83% | 14.24% | 10.59% | 14.00% | 10.20% | 15.32% | 16.82% | 17.81% | 15.73% | 14.86% | 9.69% | 8.15% | 9.95% | 12.79% | 7.90% | 3.84% | 1.04% | 7.67% | 2.94% | 7.07% | 10.30% | 28.49% | 12.05% | 12.42% |
| Interest Income | | | 7,000,000$ | 7,000,000$ | | 4,000,000$ | 8,000,000$ | 7,000,000$ | 7,000,000$ | 3,000,000$ | 3,000,000$ | 2,000,000$ | 6,000,000$ | 2,000,000$ | 1,000,000$ | 1,000,000$ | 1,000,000$ | 0$ | 1,000,000$ | | 0$ | 1,000,000$ | 0$ | 1,000,000$ | 1,000,000$ | 4,000,000$ | 4,000,000$ | 11,000,000$ | 17,000,000$ | 21,000,000$ | 22,000,000$ | 24,000,000$ | 15,000,000$ | 10,000,000$ | 6,000,000$ | 7,000,000$ | 5,000,000$ | 5,000,000$ | 1,000,000$ | 1,000,000$ | 1,000,000$ | 1,000,000$ | 1,000,000$ | 1,000,000$ | 2,000,000$ | 1,000,000$ | 1,000,000$ | 1,000,000$ | 1,000,000$ |
| Interest Expenses | | | | | | | 84,000,000$ | 85,000,000$ | 82,000,000$ | 82,000,000$ | 84,000,000$ | 84,000,000$ | 84,000,000$ | 81,000,000$ | 77,000,000$ | 71,000,000$ | 65,000,000$ | 63,000,000$ | 62,000,000$ | 59,000,000$ | 59,000,000$ | 59,000,000$ | 52,000,000$ | 50,000,000$ | 49,000,000$ | 49,000,000$ | 48,000,000$ | 55,000,000$ | 55,000,000$ | 55,000,000$ | 56,000,000$ | 58,000,000$ | 54,000,000$ | 60,000,000$ | 61,000,000$ | 61,000,000$ | 62,000,000$ | 60,000,000$ | 50,000,000$ | 50,000,000$ | 51,000,000$ | 47,000,000$ | 48,000,000$ | 47,000,000$ | 55,000,000$ | 48,000,000$ | 50,000,000$ | 54,000,000$ | 50,000,000$ |
| Income Before Tax | | | 707,000,000$ | 614,000,000$ | | 355,000,000$ | 350,000,000$ | 316,000,000$ | 538,000,000$ | 58,000,000$ | (4,000,000$) | (147,000,000$) | (85,000,000$) | (400,000,000$) | (38,000,000$) | 27,000,000$ | 281,000,000$ | 351,000,000$ | 514,000,000$ | 533,000,000$ | 497,000,000$ | 339,000,000$ | 291,000,000$ | 221,000,000$ | 160,000,000$ | 338,000,000$ | 336,000,000$ | 198,000,000$ | 291,000,000$ | 215,000,000$ | 398,000,000$ | 468,000,000$ | 466,000,000$ | 393,000,000$ | 371,000,000$ | 188,000,000$ | 120,000,000$ | 212,000,000$ | 310,000,000$ | 173,000,000$ | 53,000,000$ | 9,000,000$ | 180,000,000$ | 31,000,000$ | 149,000,000$ | 304,000,000$ | 1,126,000,000$ | 392,000,000$ | 284,000,000$ |
| Tax Expenses | | | 114,000,000$ | 65,000,000$ | | 15,000,000$ | 14,000,000$ | 11,000,000$ | 25,000,000$ | 33,000,000$ | 15,000,000$ | 37,000,000$ | 7,000,000$ | 33,000,000$ | (5,000,000$) | (2,000,000$) | 5,000,000$ | 5,000,000$ | 13,000,000$ | 7,000,000$ | 15,000,000$ | 10,000,000$ | 11,000,000$ | (2,000,000$) | (6,000,000$) | 18,000,000$ | 18,000,000$ | (2,000,000$) | (692,000,000$) | 20,000,000$ | 14,000,000$ | 18,000,000$ | 5,000,000$ | 12,000,000$ | 212,000,000$ | 7,000,000$ | 6,000,000$ | 18,000,000$ | 13,000,000$ | 6,000,000$ | (17,000,000$) | 30,000,000$ | 15,000,000$ | (3,000,000$) | 12,000,000$ | 13,000,000$ | 193,000,000$ | 11,000,000$ | (36,000,000$) |
| Net Income | | | 593,000,000$ | 549,000,000$ | | 340,000,000$ | 336,000,000$ | 305,000,000$ | 513,000,000$ | 25,000,000$ | (19,000,000$) | (184,000,000$) | (92,000,000$) | (433,000,000$) | (33,000,000$) | 29,000,000$ | 276,000,000$ | 346,000,000$ | 501,000,000$ | 526,000,000$ | 482,000,000$ | 329,000,000$ | 280,000,000$ | 223,000,000$ | 166,000,000$ | 320,000,000$ | 318,000,000$ | 200,000,000$ | 983,000,000$ | 195,000,000$ | 384,000,000$ | 450,000,000$ | 461,000,000$ | 381,000,000$ | 159,000,000$ | 181,000,000$ | 114,000,000$ | 194,000,000$ | 297,000,000$ | 167,000,000$ | 70,000,000$ | (21,000,000$) | 165,000,000$ | 34,000,000$ | 137,000,000$ | 291,000,000$ | 933,000,000$ | 381,000,000$ | 320,000,000$ |
| Profit Margin | | | 20.99% | 20.88% | | 15.74% | 14.45% | 14.07% | 27.19% | 1.51% | (1.22%) | (12.66%) | (5.74%) | (23.28%) | (1.75%) | 1.43% | 10.50% | 12.35% | 16.08% | 16.89% | 16.00% | 12.05% | 10.68% | 9.64% | 6.60% | 11.77% | 11.80% | 7.76% | 41.46% | 8.43% | 14.14% | 15.05% | 16.26% | 13.59% | 5.46% | 6.88% | 4.74% | 7.26% | 10.26% | 5.97% | 2.64% | (.81%) | 5.53% | 1.16% | 4.68% | 8.74% | 25.24% | 10.07% | 9.69% |
| TTM | | | | | | 17.49% | 14.67% | 11.34% | 5.11% | (4.31%) | (11.25%) | (10.91%) | (7.16%) | (1.91%) | 6.61% | 10.89% | 14.14% | 15.40% | 15.35% | 14.08% | 12.30% | 9.80% | 9.72% | 10.02% | 9.55% | 17.57% | 17.03% | 17.66% | 19.37% | 13.73% | 14.77% | 12.57% | 10.57% | 7.76% | 6.10% | 7.41% | 7.17% | 6.61% | 4.69% | 3.45% | 2.22% | 2.76% | 5.15% | 10.83% | 12.68% | 13.64% | 14.30% | 10.87% | 11.44% |
| Earnings to Minority | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0$ | 0$ | 0$ | 0$ | 0$ |
| Earnings to Common Shareholders | | | 593,000,000$ | 549,000,000$ | | 340,000,000$ | 336,000,000$ | 305,000,000$ | 513,000,000$ | 25,000,000$ | (19,000,000$) | (184,000,000$) | (92,000,000$) | (433,000,000$) | (33,000,000$) | 29,000,000$ | 276,000,000$ | 346,000,000$ | 501,000,000$ | 526,000,000$ | 482,000,000$ | 329,000,000$ | 280,000,000$ | 223,000,000$ | 166,000,000$ | 320,000,000$ | 318,000,000$ | 200,000,000$ | 983,000,000$ | 195,000,000$ | 384,000,000$ | 450,000,000$ | 461,000,000$ | 381,000,000$ | 159,000,000$ | 181,000,000$ | 114,000,000$ | 194,000,000$ | 297,000,000$ | 167,000,000$ | 70,000,000$ | (21,000,000$) | 165,000,000$ | 34,000,000$ | 137,000,000$ | 291,000,000$ | 933,000,000$ | 381,000,000$ | 320,000,000$ |
| QoQ% | | | 8.02% | | | 1.19% | 10.16% | (40.55%) | 1,952.00% | 231.58% | 89.67% | (100.00%) | 78.75% | (1,212.12%) | (213.79%) | (89.49%) | (20.23%) | (30.94%) | (4.75%) | 9.13% | 46.51% | 17.50% | 25.56% | 34.34% | (48.13%) | .63% | 59.00% | (79.65%) | 404.10% | (49.22%) | (14.67%) | (2.39%) | 21.00% | 139.62% | (12.16%) | 58.77% | (41.24%) | (34.68%) | 77.84% | 138.57% | 433.33% | (112.73%) | 385.29% | (75.18%) | (52.92%) | (68.81%) | 144.88% | 19.06% | (18.99%) |
| YoY% | | | 76.49% | 80.00% | | 1,260.00% | 1,868.42% | 265.76% | 657.61% | 105.77% | 42.42% | (734.48%) | (133.33%) | (225.15%) | (106.59%) | (94.49%) | (42.74%) | 5.17% | 78.93% | 135.87% | 190.36% | 2.81% | (11.95%) | 11.50% | (83.11%) | 64.10% | (17.19%) | (55.56%) | 113.23% | (48.82%) | 141.51% | 148.62% | 304.39% | 96.39% | (46.47%) | 8.38% | 62.86% | 1,023.81% | 80.00% | 391.18% | (48.91%) | (107.22%) | (82.32%) | (91.08%) | (57.19%) | (26.33%) | 117.99% | (10.77%) | (8.05%) |
| Earnings Per Share, Basic | | | 2.75$ | 2.58$ | | 1.60$ | 1.58$ | 1.45$ | 2.45$ | 0.12$ | (0.09$) | (0.88$) | (0.44$) | (2.09$) | (0.16$) | 0.14$ | 1.28$ | 1.59$ | 2.27$ | 2.33$ | 2.10$ | 1.41$ | 1.12$ | 0.87$ | 0.64$ | 1.23$ | 1.21$ | 0.75$ | 3.57$ | 0.69$ | 1.35$ | 1.57$ | 1.60$ | 1.33$ | 0.55$ | 0.62$ | 0.39$ | 0.66$ | 1.00$ | 0.56$ | 0.24$ | (0.07$) | 0.55$ | 0.11$ | 0.43$ | 0.90$ | 2.84$ | 1.17$ | 0.98$ |
| Earnings Per Share, Diluted | | | 2.60$ | 2.43$ | | 1.57$ | 1.55$ | 1.41$ | 2.35$ | 0.12$ | (0.09$) | (0.88$) | (0.45$) | (2.09$) | (0.16$) | 0.14$ | 1.27$ | 1.56$ | 2.23$ | 2.28$ | 2.07$ | 1.39$ | 1.12$ | 0.86$ | 0.63$ | 1.22$ | 1.20$ | 0.74$ | 3.55$ | 0.69$ | 1.34$ | 1.54$ | 1.57$ | 1.31$ | 0.55$ | 0.62$ | 0.38$ | 0.65$ | 1.00$ | 0.55$ | 0.23$ | (0.07$) | 0.55$ | 0.11$ | 0.43$ | 0.88$ | 2.78$ | 1.13$ | 0.95$ |
| Unlevered FCF Per Share, Basic | | | 2.81$ | 2.00$ | | 1.02$ | 0.71$ | 0.13$ | 1.82$ | 0.61$ | 0.47$ | 0.27$ | 0.81$ | 0.84$ | 0.83$ | 0.54$ | 0.50$ | 1.67$ | 1.93$ | 1.68$ | 1.55$ | 1.18$ | 1.26$ | 0.72$ | 1.06$ | 1.00$ | 1.09$ | 1.16$ | 1.08$ | 1.04$ | 0.56$ | 1.43$ | 1.29$ | 1.71$ | 2.68$ | 0.39$ | 0.47$ | 1.12$ | 1.89$ | 1.51$ | 0.41$ | 0.37$ | 0.82$ | 2.04$ | 0.09$ | 0.67$ | 3.74$ | 1.31$ | 1.36$ |
| Unlevered FCF Per Share, Diluted | | | 2.66$ | 1.89$ | | 1.00$ | 0.69$ | 0.13$ | 1.74$ | 0.60$ | 0.47$ | 0.27$ | 0.82$ | 0.84$ | 0.83$ | 0.53$ | 0.50$ | 1.64$ | 1.89$ | 1.64$ | 1.52$ | 1.16$ | 1.25$ | 0.72$ | 1.05$ | 0.99$ | 1.08$ | 1.14$ | 1.07$ | 1.02$ | 0.56$ | 1.40$ | 1.27$ | 1.68$ | 2.66$ | 0.39$ | 0.47$ | 1.10$ | 1.88$ | 1.50$ | 0.41$ | 0.37$ | 0.81$ | 2.00$ | 0.09$ | 0.65$ | 3.65$ | 1.28$ | 1.33$ |
| Average Shares, Basic | | | 216,000,000 | 213,000,000 | | 212,000,000 | 212,000,000 | 211,000,000 | 209,000,000 | 210,000,000 | 209,000,000 | 208,000,000 | 207,000,000 | 207,000,000 | 206,000,000 | 208,000,000 | 215,000,000 | 218,000,000 | 221,000,000 | 226,000,000 | 229,000,000 | 233,000,000 | 249,000,000 | 257,000,000 | 259,000,000 | 261,000,000 | 262,000,000 | 266,000,000 | 275,000,000 | 281,000,000 | 285,000,000 | 287,000,000 | 288,000,000 | 286,000,000 | 288,000,000 | 290,000,000 | 293,000,000 | 296,000,000 | 296,000,000 | 299,000,000 | 297,000,000 | 298,000,000 | 299,000,000 | 302,000,000 | 318,000,000 | 323,000,000 | 328,000,000 | 327,000,000 | 328,000,000 |
| Average Shares, Diluted | | | 228,000,000 | 226,000,000 | | 216,000,000 | 217,000,000 | 216,000,000 | 218,000,000 | 213,000,000 | 209,000,000 | 208,000,000 | 205,000,000 | 207,000,000 | 206,000,000 | 210,000,000 | 218,000,000 | 222,000,000 | 225,000,000 | 231,000,000 | 233,000,000 | 237,000,000 | 251,000,000 | 259,000,000 | 262,000,000 | 263,000,000 | 265,000,000 | 270,000,000 | 277,000,000 | 284,000,000 | 287,000,000 | 292,000,000 | 294,000,000 | 291,000,000 | 291,000,000 | 292,000,000 | 297,000,000 | 300,000,000 | 298,000,000 | 301,000,000 | 301,000,000 | 298,000,000 | 301,000,000 | 308,000,000 | 321,000,000 | 330,000,000 | 336,000,000 | 337,000,000 | 336,000,000 |
| EBIT | | | 707,000,000$ | 614,000,000$ | | 355,000,000$ | 434,000,000$ | 401,000,000$ | 620,000,000$ | 140,000,000$ | 80,000,000$ | (63,000,000$) | (1,000,000$) | (319,000,000$) | 39,000,000$ | 98,000,000$ | 346,000,000$ | 414,000,000$ | 576,000,000$ | 592,000,000$ | 556,000,000$ | 398,000,000$ | 343,000,000$ | 271,000,000$ | 209,000,000$ | 387,000,000$ | 384,000,000$ | 253,000,000$ | 346,000,000$ | 270,000,000$ | 454,000,000$ | 526,000,000$ | 520,000,000$ | 453,000,000$ | 432,000,000$ | 249,000,000$ | 182,000,000$ | 272,000,000$ | 360,000,000$ | 223,000,000$ | 104,000,000$ | 56,000,000$ | 228,000,000$ | 78,000,000$ | 204,000,000$ | 352,000,000$ | 1,176,000,000$ | 446,000,000$ | 334,000,000$ |
| EBITDA | | | 775,000,000$ | 686,000,000$ | | 418,000,000$ | 497,000,000$ | 465,000,000$ | 683,000,000$ | 203,000,000$ | 142,000,000$ | 13,000,000$ | 103,000,000$ | (193,000,000$) | 187,000,000$ | 233,000,000$ | 473,000,000$ | 526,000,000$ | 684,000,000$ | 696,000,000$ | 659,000,000$ | 497,000,000$ | 439,000,000$ | 370,000,000$ | 309,000,000$ | 481,000,000$ | 477,000,000$ | 345,000,000$ | 480,000,000$ | 405,000,000$ | 592,000,000$ | 660,000,000$ | 657,000,000$ | 596,000,000$ | 589,000,000$ | 410,000,000$ | 358,000,000$ | 454,000,000$ | 551,000,000$ | 423,000,000$ | 304,000,000$ | 254,000,000$ | 437,000,000$ | 286,000,000$ | 416,000,000$ | 555,000,000$ | 1,384,000,000$ | 664,000,000$ | 545,000,000$ |