| Warner Bros. Discovery, Inc. (WBD) |
| 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 | | 9,460,000,000$ | 9,045,000,000$ | 9,812,000,000$ | 8,979,000,000$ | 10,027,000,000$ | 9,623,000,000$ | 9,713,000,000$ | 9,958,000,000$ | 10,284,000,000$ | 9,979,000,000$ | 10,358,000,000$ | 10,700,000,000$ | 11,008,000,000$ | 9,823,000,000$ | 9,827,000,000$ | 3,159,000,000$ | 3,187,000,000$ | 3,150,000,000$ | 3,062,000,000$ | 2,792,000,000$ | 2,886,000,000$ | 2,561,000,000$ | 2,541,000,000$ | 2,683,000,000$ | 2,874,000,000$ | 2,678,000,000$ | 2,885,000,000$ | 2,707,000,000$ | 2,809,000,000$ | 2,592,000,000$ | 2,845,000,000$ | 2,307,000,000$ | 1,864,000,000$ | 1,651,000,000$ | 1,745,000,000$ | 1,613,000,000$ | 1,672,000,000$ | 1,556,000,000$ | 1,708,000,000$ | 1,561,000,000$ | 1,646,000,000$ | 1,557,000,000$ | 1,654,000,000$ | 1,537,000,000$ | 1,676,000,000$ | 1,568,000,000$ | 1,610,000,000$ | 1,411,000,000$ |
| QoQ% | | 4.59% | (7.82%) | 9.28% | (10.45%) | 4.20% | (.93%) | (2.46%) | (3.17%) | 3.06% | (3.66%) | (3.20%) | (2.80%) | 12.06% | (.04%) | 211.08% | (.88%) | 1.18% | 2.87% | 9.67% | (3.26%) | 12.69% | .79% | (5.29%) | (6.65%) | 7.32% | (7.18%) | 6.58% | (3.63%) | 8.37% | (8.89%) | 23.32% | 23.77% | 12.90% | (5.39%) | 8.18% | (3.53%) | 7.46% | (8.90%) | 9.42% | (5.16%) | 5.72% | (5.87%) | 7.61% | (8.29%) | 6.89% | (2.61%) | 14.10% | (8.20%) |
| YoY% | | (5.66%) | (6.01%) | 1.02% | (9.83%) | (2.50%) | (3.57%) | (6.23%) | (6.94%) | (6.58%) | 1.59% | 5.40% | 238.72% | 245.40% | 211.84% | 220.93% | 13.15% | 10.43% | 23.00% | 20.50% | 4.06% | .42% | (4.37%) | (11.92%) | (.89%) | 2.31% | 3.32% | 1.41% | 17.34% | 50.70% | 57.00% | 63.04% | 43.03% | 11.48% | 6.11% | 2.17% | 3.33% | 1.58% | (.06%) | 3.27% | 1.56% | (1.79%) | (.70%) | 2.73% | 8.93% | 9.04% | 14.04% | 9.75% | 22.06% |
| Cost Of Revenue | | 5,223,000,000$ | 4,564,000,000$ | 5,967,000,000$ | 5,131,000,000$ | 5,527,000,000$ | 5,181,000,000$ | 6,204,000,000$ | 6,058,000,000$ | 5,896,000,000$ | 5,309,000,000$ | 6,636,000,000$ | 6,685,000,000$ | 6,954,000,000$ | 5,627,000,000$ | 6,625,000,000$ | 1,236,000,000$ | 0$ | 1,529,000,000$ | 1,055,000,000$ | 969,000,000$ | 0$ | 1,003,000,000$ | 810,000,000$ | 918,000,000$ | 0$ | 914,000,000$ | 938,000,000$ | 930,000,000$ | 946,000,000$ | 934,000,000$ | 995,000,000$ | 1,060,000,000$ | 745,000,000$ | 670,000,000$ | 634,000,000$ | 607,000,000$ | 645,000,000$ | 592,000,000$ | 603,000,000$ | 592,000,000$ | 640,000,000$ | 574,000,000$ | 564,000,000$ | 565,000,000$ | 598,000,000$ | 529,000,000$ | 515,000,000$ | 482,000,000$ |
| Gross Profit | | 4,237,000,000$ | 4,481,000,000$ | 3,845,000,000$ | 3,848,000,000$ | 4,500,000,000$ | 4,442,000,000$ | 3,509,000,000$ | 3,900,000,000$ | 4,388,000,000$ | 4,670,000,000$ | 3,722,000,000$ | 4,015,000,000$ | 4,054,000,000$ | 4,196,000,000$ | 3,202,000,000$ | 1,923,000,000$ | 3,187,000,000$ | 1,621,000,000$ | 2,007,000,000$ | 1,823,000,000$ | 2,886,000,000$ | 1,558,000,000$ | 1,731,000,000$ | 1,765,000,000$ | 2,874,000,000$ | 1,764,000,000$ | 1,947,000,000$ | 1,777,000,000$ | 1,863,000,000$ | 1,658,000,000$ | 1,850,000,000$ | 1,247,000,000$ | 1,119,000,000$ | 981,000,000$ | 1,111,000,000$ | 1,006,000,000$ | 1,027,000,000$ | 964,000,000$ | 1,105,000,000$ | 969,000,000$ | 1,006,000,000$ | 983,000,000$ | 1,090,000,000$ | 972,000,000$ | 1,078,000,000$ | 1,039,000,000$ | 1,095,000,000$ | 929,000,000$ |
| Gross Margin | | 44.79% | 49.54% | 39.19% | 42.86% | 44.88% | 46.16% | 36.13% | 39.16% | 42.67% | 46.80% | 35.93% | 37.52% | 36.83% | 42.72% | 32.58% | 60.87% | 100.00% | 51.46% | 65.55% | 65.29% | 100.00% | 60.84% | 68.12% | 65.79% | 100.00% | 65.87% | 67.49% | 65.65% | 66.32% | 63.97% | 65.03% | 54.05% | 60.03% | 59.42% | 63.67% | 62.37% | 61.42% | 61.95% | 64.70% | 62.08% | 61.12% | 63.13% | 65.90% | 63.24% | 64.32% | 66.26% | 68.01% | 65.84% |
| Operating Expenses | | 3,888,000,000$ | 3,870,000,000$ | 4,030,000,000$ | 3,885,000,000$ | 4,338,000,000$ | 4,161,000,000$ | 13,717,000,000$ | 4,167,000,000$ | 4,570,000,000$ | 4,573,000,000$ | 4,628,000,000$ | 4,572,000,000$ | 5,948,000,000$ | 6,386,000,000$ | 6,841,000,000$ | 1,570,000,000$ | 2,679,000,000$ | 1,292,000,000$ | 1,228,000,000$ | 1,427,000,000$ | 2,398,000,000$ | 1,027,000,000$ | 1,014,000,000$ | 986,000,000$ | 2,169,000,000$ | 1,145,000,000$ | 1,036,000,000$ | 1,003,000,000$ | 1,152,000,000$ | 1,289,000,000$ | 1,200,000,000$ | 1,043,000,000$ | 1,956,000,000$ | 548,000,000$ | 481,000,000$ | 519,000,000$ | 502,000,000$ | 506,000,000$ | 519,000,000$ | 480,000,000$ | 565,000,000$ | 478,000,000$ | 533,000,000$ | 490,000,000$ | 602,000,000$ | 528,000,000$ | 455,000,000$ | 495,000,000$ |
| Operating Income | | 349,000,000$ | 611,000,000$ | (185,000,000$) | (37,000,000$) | 162,000,000$ | 281,000,000$ | (10,208,000,000$) | (267,000,000$) | (182,000,000$) | 97,000,000$ | (906,000,000$) | (557,000,000$) | (1,894,000,000$) | (2,190,000,000$) | (3,639,000,000$) | 353,000,000$ | 508,000,000$ | 329,000,000$ | 779,000,000$ | 396,000,000$ | 488,000,000$ | 531,000,000$ | 717,000,000$ | 779,000,000$ | 705,000,000$ | 619,000,000$ | 911,000,000$ | 774,000,000$ | 711,000,000$ | 369,000,000$ | 650,000,000$ | 204,000,000$ | (837,000,000$) | 433,000,000$ | 630,000,000$ | 487,000,000$ | 525,000,000$ | 458,000,000$ | 586,000,000$ | 489,000,000$ | 441,000,000$ | 505,000,000$ | 557,000,000$ | 482,000,000$ | 476,000,000$ | 511,000,000$ | 640,000,000$ | 434,000,000$ |
| Operating Margin | | 3.69% | 6.76% | (1.89%) | (.41%) | 1.62% | 2.92% | (105.10%) | (2.68%) | (1.77%) | .97% | (8.75%) | (5.21%) | (17.21%) | (22.30%) | (37.03%) | 11.17% | 15.94% | 10.44% | 25.44% | 14.18% | 16.91% | 20.73% | 28.22% | 29.04% | 24.53% | 23.11% | 31.58% | 28.59% | 25.31% | 14.24% | 22.85% | 8.84% | (44.90%) | 26.23% | 36.10% | 30.19% | 31.40% | 29.43% | 34.31% | 31.33% | 26.79% | 32.43% | 33.68% | 31.36% | 28.40% | 32.59% | 39.75% | 30.76% |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | | | | | | | | 515,000,000$ | 502,000,000$ | 574,000,000$ | 574,000,000$ | 571,000,000$ | 558,000,000$ | 555,000,000$ | 511,000,000$ | 153,000,000$ | 154,000,000$ | 159,000,000$ | 157,000,000$ | 163,000,000$ | 163,000,000$ | 161,000,000$ | 161,000,000$ | 163,000,000$ | 162,000,000$ | 163,000,000$ | 161,000,000$ | 182,000,000$ | 171,000,000$ | 185,000,000$ | 196,000,000$ | 177,000,000$ | 157,000,000$ | 136,000,000$ | | | | | | | | | | | | | | |
| Income Before Tax | | (408,000,000$) | 27,000,000$ | 2,454,000,000$ | (434,000,000$) | (356,000,000$) | (178,000,000$) | (10,035,000,000$) | (819,000,000$) | (613,000,000$) | (532,000,000$) | (1,480,000,000$) | (1,238,000,000$) | (2,541,000,000$) | (2,851,000,000$) | (4,244,000,000$) | 676,000,000$ | 183,000,000$ | 233,000,000$ | 720,000,000$ | 297,000,000$ | 416,000,000$ | 319,000,000$ | 456,000,000$ | 537,000,000$ | 563,000,000$ | 444,000,000$ | 716,000,000$ | 571,000,000$ | 494,000,000$ | 178,000,000$ | 367,000,000$ | (17,000,000$) | (1,050,000,000$) | 164,000,000$ | 473,000,000$ | 276,000,000$ | 460,000,000$ | 321,000,000$ | 510,000,000$ | 380,000,000$ | 343,000,000$ | 413,000,000$ | 428,000,000$ | 375,000,000$ | 364,000,000$ | 442,000,000$ | 592,000,000$ | 349,000,000$ |
| Tax Expenses | | (161,000,000$) | 170,000,000$ | 866,000,000$ | 15,000,000$ | 284,000,000$ | (319,000,000$) | (7,000,000$) | 136,000,000$ | (221,000,000$) | (125,000,000$) | (260,000,000$) | (178,000,000$) | (462,000,000$) | (566,000,000$) | (836,000,000$) | 201,000,000$ | 92,000,000$ | 36,000,000$ | 2,000,000$ | 106,000,000$ | 98,000,000$ | (11,000,000$) | 156,000,000$ | 130,000,000$ | 52,000,000$ | 147,000,000$ | (271,000,000$) | 153,000,000$ | 195,000,000$ | 43,000,000$ | 123,000,000$ | (20,000,000$) | 87,000,000$ | (59,000,000$) | 93,000,000$ | 55,000,000$ | 151,000,000$ | 96,000,000$ | 95,000,000$ | 111,000,000$ | 117,000,000$ | 130,000,000$ | 139,000,000$ | 125,000,000$ | 129,000,000$ | 155,000,000$ | 208,000,000$ | 118,000,000$ |
| Net Income | | (247,000,000$) | (143,000,000$) | 1,588,000,000$ | (449,000,000$) | (640,000,000$) | 141,000,000$ | (10,028,000,000$) | (955,000,000$) | (392,000,000$) | (407,000,000$) | (1,220,000,000$) | (1,060,000,000$) | (2,079,000,000$) | (2,285,000,000$) | (3,408,000,000$) | 475,000,000$ | 91,000,000$ | 197,000,000$ | 718,000,000$ | 191,000,000$ | 318,000,000$ | 330,000,000$ | 300,000,000$ | 407,000,000$ | 511,000,000$ | 297,000,000$ | 987,000,000$ | 418,000,000$ | 299,000,000$ | 135,000,000$ | 244,000,000$ | 3,000,000$ | (1,137,000,000$) | 223,000,000$ | 380,000,000$ | 221,000,000$ | 309,000,000$ | 225,000,000$ | 415,000,000$ | 269,000,000$ | 226,000,000$ | 283,000,000$ | 289,000,000$ | 250,000,000$ | 235,000,000$ | 287,000,000$ | 384,000,000$ | 231,000,000$ |
| Profit Margin | | (2.61%) | (1.58%) | 16.18% | (5.00%) | (6.38%) | 1.47% | (103.24%) | (9.59%) | (3.81%) | (4.08%) | (11.78%) | (9.91%) | (18.89%) | (23.26%) | (34.68%) | 15.04% | 2.86% | 6.25% | 23.45% | 6.84% | 11.02% | 12.89% | 11.81% | 15.17% | 17.78% | 11.09% | 34.21% | 15.44% | 10.64% | 5.21% | 8.58% | .13% | (61.00%) | 13.51% | 21.78% | 13.70% | 18.48% | 14.46% | 24.30% | 17.23% | 13.73% | 18.18% | 17.47% | 16.27% | 14.02% | 18.30% | 23.85% | 16.37% |
| TTM | | 2.01% | .94% | 1.67% | (28.63%) | (29.20%) | (28.38%) | (29.50%) | (7.33%) | (7.45%) | (11.34%) | (15.86%) | (21.36%) | (21.58%) | (19.72%) | (13.69%) | 11.79% | 9.82% | 11.98% | 13.78% | 10.57% | 12.70% | 14.52% | 14.06% | 19.80% | 19.86% | 18.06% | 16.73% | 10.01% | 6.45% | (7.86%) | (7.70%) | (7.02%) | (4.55%) | 16.96% | 17.23% | 17.87% | 18.75% | 17.54% | 18.43% | 16.63% | 16.39% | 16.45% | 16.49% | 18.09% | 18.15% | 19.46% | 19.57% | 18.60% |
| Earnings to Minority | | 4,000,000$ | 5,000,000$ | 8,000,000$ | 4,000,000$ | (147,000,000$) | 6,000,000$ | (42,000,000$) | 15,000,000$ | 8,000,000$ | 10,000,000$ | 20,000,000$ | 9,000,000$ | 22,000,000$ | 23,000,000$ | 10,000,000$ | 68,000,000$ | 43,000,000$ | 58,000,000$ | 118,000,000$ | 66,000,000$ | 73,000,000$ | 65,000,000$ | 57,000,000$ | 69,000,000$ | 86,000,000$ | 72,000,000$ | 133,000,000$ | 77,000,000$ | 55,000,000$ | 30,000,000$ | 55,000,000$ | 10,000,000$ | (133,000,000$) | 32,000,000$ | 52,000,000$ | 32,000,000$ | 41,000,000$ | 32,000,000$ | 101,000,000$ | 65,000,000$ | (56,000,000$) | 65,000,000$ | 65,000,000$ | 53,000,000$ | 38,000,000$ | 65,000,000$ | 85,000,000$ | 47,000,000$ |
| Earnings to Common Shareholders | | (251,000,000$) | (148,000,000$) | 1,580,000,000$ | (453,000,000$) | (493,000,000$) | 135,000,000$ | (9,986,000,000$) | (970,000,000$) | (400,000,000$) | (417,000,000$) | (1,240,000,000$) | (1,069,000,000$) | (2,101,000,000$) | (2,308,000,000$) | (3,418,000,000$) | 407,000,000$ | 48,000,000$ | 139,000,000$ | 600,000,000$ | 125,000,000$ | 245,000,000$ | 265,000,000$ | 243,000,000$ | 338,000,000$ | 425,000,000$ | 225,000,000$ | 854,000,000$ | 341,000,000$ | 244,000,000$ | 105,000,000$ | 189,000,000$ | (7,000,000$) | (1,004,000,000$) | 191,000,000$ | 328,000,000$ | 189,000,000$ | 268,000,000$ | 193,000,000$ | 314,000,000$ | 204,000,000$ | 282,000,000$ | 218,000,000$ | 224,000,000$ | 197,000,000$ | 197,000,000$ | 222,000,000$ | 299,000,000$ | 184,000,000$ |
| QoQ% | | (69.60%) | (109.37%) | 448.79% | 8.11% | (465.19%) | 101.35% | (929.49%) | (142.50%) | 4.08% | 66.37% | (16.00%) | 49.12% | 8.97% | 32.48% | (939.80%) | 747.92% | (65.47%) | (76.83%) | 380.00% | (48.98%) | (7.55%) | 9.05% | (28.11%) | (20.47%) | 88.89% | (73.65%) | 150.44% | 39.75% | 132.38% | (44.44%) | 2,800.00% | 99.30% | (625.65%) | (41.77%) | 73.55% | (29.48%) | 38.86% | (38.54%) | 53.92% | (27.66%) | 29.36% | (2.68%) | 13.71% | .00% | (11.26%) | (25.75%) | 62.50% | (36.11%) |
| YoY% | | 49.09% | (209.63%) | 115.82% | 53.30% | (23.25%) | 132.37% | (705.32%) | 9.26% | 80.96% | 81.93% | 63.72% | (362.65%) | (4,477.08%) | (1,760.43%) | (669.67%) | 225.60% | (80.41%) | (47.55%) | 146.91% | (63.02%) | (42.35%) | 17.78% | (71.55%) | (.88%) | 74.18% | 114.29% | 351.85% | 4,971.43% | 124.30% | (45.03%) | (42.38%) | (103.70%) | (474.63%) | (1.04%) | 4.46% | (7.35%) | (4.97%) | (11.47%) | 40.18% | 3.55% | 43.15% | (1.80%) | (25.08%) | 7.07% | (31.60%) | 8.82% | .67% | (21.03%) |
| Earnings Per Share, Basic | | (0.10$) | (0.06$) | 0.64$ | (0.18$) | (0.20$) | 0.06$ | (4.07$) | (0.40$) | (0.16$) | (0.17$) | (0.51$) | (0.44$) | (0.86$) | (0.95$) | (1.50$) | 0.69$ | 0.08$ | 0.24$ | 1.02$ | 0.21$ | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.87$ | 0.53$ |
| Earnings Per Share, Diluted | | (0.09$) | (0.06$) | 0.63$ | (0.18$) | (0.20$) | 0.05$ | (4.07$) | (0.40$) | (0.16$) | (0.17$) | (0.51$) | (0.44$) | (0.88$) | (0.95$) | (1.50$) | 0.61$ | 0.07$ | 0.21$ | 0.90$ | 0.19$ | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.86$ | 0.52$ |
| Unlevered FCF Per Share, Basic | | 0.56$ | 0.28$ | 0.28$ | 0.12$ | 0.99$ | 0.26$ | 0.40$ | 0.16$ | 1.36$ | 0.84$ | 0.71$ | (0.38$) | 1.01$ | (0.08$) | 0.35$ | 0.40$ | 1.33$ | 1.20$ | 1.29$ | 0.31$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Unlevered FCF Per Share, Diluted | | 0.52$ | 0.28$ | 0.28$ | 0.12$ | 1.00$ | 0.26$ | 0.40$ | 0.16$ | 1.36$ | 0.84$ | 0.71$ | (0.38$) | 1.04$ | (0.08$) | 0.35$ | 0.36$ | 1.18$ | 1.06$ | 1.14$ | 0.27$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Average Shares, Basic | | 2,482,000,000 | 2,479,000,000 | 2,477,000,000 | 2,462,000,000 | 2,453,000,000 | 2,453,000,000 | 2,451,000,000 | 2,443,000,000 | 2,437,000,000 | 2,438,000,000 | 2,437,000,000 | 2,432,000,000 | 2,455,000,000 | 2,428,000,000 | 2,286,000,000 | 591,000,000 | 589,000,000 | 589,000,000 | 589,000,000 | 585,000,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | 343,000,000 | 348,000,000 |
| Average Shares, Diluted | | 2,680,000,000 | 2,479,000,000 | 2,499,000,000 | 2,462,000,000 | 2,436,000,000 | 2,470,000,000 | 2,451,000,000 | 2,443,000,000 | 2,437,000,000 | 2,438,000,000 | 2,437,000,000 | 2,432,000,000 | 2,381,000,000 | 2,428,000,000 | 2,286,000,000 | 665,000,000 | 662,000,000 | 663,000,000 | 664,000,000 | 667,000,000 | | | | | | | | | | | | | | | | | | | | | | | | | | | 346,000,000 | 352,000,000 |
| EBIT | | (408,000,000$) | 27,000,000$ | 2,454,000,000$ | (434,000,000$) | (356,000,000$) | (178,000,000$) | (10,035,000,000$) | (304,000,000$) | (111,000,000$) | 42,000,000$ | (906,000,000$) | (667,000,000$) | (1,983,000,000$) | (2,296,000,000$) | (3,733,000,000$) | 829,000,000$ | 337,000,000$ | 392,000,000$ | 877,000,000$ | 460,000,000$ | 579,000,000$ | 480,000,000$ | 617,000,000$ | 700,000,000$ | 725,000,000$ | 607,000,000$ | 877,000,000$ | 753,000,000$ | 665,000,000$ | 363,000,000$ | 563,000,000$ | 160,000,000$ | (893,000,000$) | 300,000,000$ | 473,000,000$ | 276,000,000$ | 460,000,000$ | 321,000,000$ | 510,000,000$ | 380,000,000$ | 343,000,000$ | 413,000,000$ | 428,000,000$ | 375,000,000$ | 364,000,000$ | 442,000,000$ | 592,000,000$ | 349,000,000$ |
| EBITDA | | 907,000,000$ | 1,402,000,000$ | 3,901,000,000$ | 1,113,000,000$ | 1,287,000,000$ | 1,584,000,000$ | (8,291,000,000$) | 1,584,000,000$ | 1,913,000,000$ | 2,031,000,000$ | 1,008,000,000$ | 1,391,000,000$ | 186,000,000$ | (63,000,000$) | (1,467,000,000$) | 1,354,000,000$ | 876,000,000$ | 733,000,000$ | 1,218,000,000$ | 821,000,000$ | 937,000,000$ | 821,000,000$ | 951,000,000$ | 1,026,000,000$ | 1,058,000,000$ | 929,000,000$ | 1,197,000,000$ | 1,125,000,000$ | 1,062,000,000$ | 761,000,000$ | 973,000,000$ | 353,000,000$ | (803,000,000$) | 380,000,000$ | 553,000,000$ | 356,000,000$ | 543,000,000$ | 401,000,000$ | 590,000,000$ | 459,000,000$ | 430,000,000$ | 493,000,000$ | 510,000,000$ | 456,000,000$ | 450,000,000$ | 527,000,000$ | 667,000,000$ | 432,000,000$ |