| WESTERN DIGITAL CORP (WDC) |
| 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 | | 2026-Jan-02 | 2025-Oct-03 | 2025-Jun-27 | 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 | 2014-Mar-28 |
| Fiscal Period | | Q2-FY2026 | Q1-FY2026 | 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 |
| Total Revenue | | 3,017,000,000$ | 2,818,000,000$ | 2,605,000,000$ | 2,294,000,000$ | 2,409,000,000$ | 2,212,000,000$ | 2,004,000,000$ | 1,752,000,000$ | 1,367,000,000$ | 1,194,000,000$ | (3,391,000,000$) | 2,803,000,000$ | 3,107,000,000$ | 3,736,000,000$ | 4,528,000,000$ | 4,381,000,000$ | 4,833,000,000$ | 5,051,000,000$ | 4,920,000,000$ | 4,137,000,000$ | 3,943,000,000$ | 3,922,000,000$ | 4,287,000,000$ | 4,175,000,000$ | 4,234,000,000$ | 4,040,000,000$ | 3,634,000,000$ | 3,674,000,000$ | 4,233,000,000$ | 5,028,000,000$ | 5,117,000,000$ | 5,013,000,000$ | 5,336,000,000$ | 5,181,000,000$ | 4,842,000,000$ | 4,649,000,000$ | 4,888,000,000$ | 4,714,000,000$ | 3,495,000,000$ | 2,822,000,000$ | 3,317,000,000$ | 3,360,000,000$ | 3,191,000,000$ | 3,550,000,000$ | 3,888,000,000$ | 3,943,000,000$ | 3,651,000,000$ | 3,703,000,000$ |
| QoQ% | | 7.06% | 8.18% | 13.56% | (4.77%) | 8.91% | 10.38% | 14.38% | 28.16% | 14.49% | 135.21% | (220.98%) | (9.78%) | (16.84%) | (17.49%) | 3.36% | (9.35%) | (4.32%) | 2.66% | 18.93% | 4.92% | .54% | (8.51%) | 2.68% | (1.39%) | 4.80% | 11.17% | (1.09%) | (13.21%) | (15.81%) | (1.74%) | 2.08% | (6.05%) | 2.99% | 7.00% | 4.15% | (4.89%) | 3.69% | 34.88% | 23.85% | (14.92%) | (1.28%) | 5.30% | (10.11%) | (8.69%) | (1.40%) | 8.00% | (1.40%) | (6.77%) |
| YoY% | | 25.24% | 27.40% | 29.99% | 30.94% | 76.23% | 85.26% | 159.10% | (37.50%) | (56.00%) | (68.04%) | (174.89%) | (36.02%) | (35.71%) | (26.03%) | (7.97%) | 5.90% | 22.57% | 28.79% | 14.77% | (.91%) | (6.87%) | (2.92%) | 17.97% | 13.64% | .02% | (19.65%) | (28.98%) | (26.71%) | (20.67%) | (2.95%) | 5.68% | 7.83% | 9.17% | 9.91% | 38.54% | 64.74% | 47.36% | 40.30% | 9.53% | (20.51%) | (14.69%) | (14.79%) | (12.60%) | (4.13%) | (2.12%) | 3.65% | (2.07%) | (1.62%) |
| Cost Of Revenue | | 1,637,000,000$ | 1,591,000,000$ | 1,538,000,000$ | 1,382,000,000$ | 1,502,000,000$ | 1,406,000,000$ | 1,307,000,000$ | 1,233,000,000$ | 1,054,000,000$ | 950,000,000$ | (2,987,000,000$) | 2,517,000,000$ | 2,579,000,000$ | 2,755,000,000$ | 3,083,000,000$ | 3,200,000,000$ | 3,250,000,000$ | 3,386,000,000$ | 3,354,000,000$ | 3,046,000,000$ | 2,983,000,000$ | 3,018,000,000$ | 3,204,000,000$ | 3,170,000,000$ | 3,299,000,000$ | 3,282,000,000$ | 3,169,000,000$ | 3,095,000,000$ | 3,189,000,000$ | 3,364,000,000$ | 3,265,000,000$ | 3,086,000,000$ | 3,323,000,000$ | 3,268,000,000$ | 3,161,000,000$ | 3,126,000,000$ | 3,355,000,000$ | 3,379,000,000$ | 2,674,000,000$ | 2,069,000,000$ | 2,411,000,000$ | 2,405,000,000$ | 2,261,000,000$ | 2,518,000,000$ | 2,778,000,000$ | 2,794,000,000$ | 2,622,000,000$ | 2,627,000,000$ |
| Gross Profit | | 1,380,000,000$ | 1,227,000,000$ | 1,067,000,000$ | 912,000,000$ | 907,000,000$ | 806,000,000$ | 697,000,000$ | 519,000,000$ | 313,000,000$ | 244,000,000$ | (404,000,000$) | 286,000,000$ | 528,000,000$ | 981,000,000$ | 1,445,000,000$ | 1,181,000,000$ | 1,583,000,000$ | 1,665,000,000$ | 1,566,000,000$ | 1,091,000,000$ | 960,000,000$ | 904,000,000$ | 1,083,000,000$ | 1,005,000,000$ | 935,000,000$ | 758,000,000$ | 465,000,000$ | 579,000,000$ | 1,044,000,000$ | 1,664,000,000$ | 1,852,000,000$ | 1,927,000,000$ | 2,013,000,000$ | 1,913,000,000$ | 1,681,000,000$ | 1,523,000,000$ | 1,533,000,000$ | 1,335,000,000$ | 821,000,000$ | 753,000,000$ | 906,000,000$ | 955,000,000$ | 930,000,000$ | 1,032,000,000$ | 1,110,000,000$ | 1,149,000,000$ | 1,029,000,000$ | 1,076,000,000$ |
| Gross Margin | | 45.74% | 43.54% | 40.96% | 39.76% | 37.65% | 36.44% | 34.78% | 29.62% | 22.90% | 20.44% | 11.91% | 10.20% | 16.99% | 26.26% | 31.91% | 26.96% | 32.75% | 32.96% | 31.83% | 26.37% | 24.35% | 23.05% | 25.26% | 24.07% | 22.08% | 18.76% | 12.80% | 15.76% | 24.66% | 33.10% | 36.19% | 38.44% | 37.73% | 36.92% | 34.72% | 32.76% | 31.36% | 28.32% | 23.49% | 26.68% | 27.31% | 28.42% | 29.14% | 29.07% | 28.55% | 29.14% | 28.18% | 29.06% |
| Operating Expenses | | 472,000,000$ | 435,000,000$ | 387,000,000$ | 152,000,000$ | 347,000,000$ | 472,000,000$ | 788,000,000$ | 425,000,000$ | 702,000,000$ | 695,000,000$ | (491,000,000$) | 758,000,000$ | 849,000,000$ | 823,000,000$ | 883,000,000$ | 857,000,000$ | 856,000,000$ | 887,000,000$ | 891,000,000$ | 774,000,000$ | 802,000,000$ | 834,000,000$ | 822,000,000$ | 852,000,000$ | 885,000,000$ | 887,000,000$ | 846,000,000$ | 973,000,000$ | 868,000,000$ | 978,000,000$ | 1,009,000,000$ | 1,013,000,000$ | 1,058,000,000$ | 1,008,000,000$ | 1,029,000,000$ | 998,000,000$ | 988,000,000$ | 1,103,000,000$ | 1,016,000,000$ | 665,000,000$ | 655,000,000$ | 633,000,000$ | 675,000,000$ | 611,000,000$ | 644,000,000$ | 680,000,000$ | 677,000,000$ | 657,000,000$ |
| Operating Income | | 908,000,000$ | 792,000,000$ | 680,000,000$ | 760,000,000$ | 560,000,000$ | 334,000,000$ | (91,000,000$) | 94,000,000$ | (210,000,000$) | (596,000,000$) | 87,000,000$ | (472,000,000$) | (321,000,000$) | 158,000,000$ | 562,000,000$ | 324,000,000$ | 727,000,000$ | 778,000,000$ | 675,000,000$ | 317,000,000$ | 158,000,000$ | 70,000,000$ | 261,000,000$ | 153,000,000$ | 50,000,000$ | (129,000,000$) | (381,000,000$) | (394,000,000$) | 176,000,000$ | 686,000,000$ | 843,000,000$ | 914,000,000$ | 955,000,000$ | 905,000,000$ | 652,000,000$ | 525,000,000$ | 545,000,000$ | 232,000,000$ | (195,000,000$) | 88,000,000$ | 251,000,000$ | 322,000,000$ | 255,000,000$ | 421,000,000$ | 466,000,000$ | 469,000,000$ | 352,000,000$ | 419,000,000$ |
| Operating Margin | | 30.10% | 28.11% | 26.10% | 33.13% | 23.25% | 15.10% | (4.54%) | 5.37% | (15.36%) | (49.92%) | (2.57%) | (16.84%) | (10.33%) | 4.23% | 12.41% | 7.40% | 15.04% | 15.40% | 13.72% | 7.66% | 4.01% | 1.79% | 6.09% | 3.67% | 1.18% | (3.19%) | (10.48%) | (10.72%) | 4.16% | 13.64% | 16.47% | 18.23% | 17.90% | 17.47% | 13.47% | 11.29% | 11.15% | 4.92% | (5.58%) | 3.12% | 7.57% | 9.58% | 7.99% | 11.86% | 11.99% | 11.89% | 9.64% | 11.32% |
| Interest Income | | 12,000,000$ | 17,000,000$ | 20,000,000$ | 10,000,000$ | 9,000,000$ | 7,000,000$ | 8,000,000$ | 8,000,000$ | 12,000,000$ | 8,000,000$ | 4,000,000$ | 10,000,000$ | 3,000,000$ | 2,000,000$ | 2,000,000$ | 1,000,000$ | 1,000,000$ | 2,000,000$ | 1,000,000$ | 2,000,000$ | 2,000,000$ | 2,000,000$ | 2,000,000$ | 6,000,000$ | 8,000,000$ | 12,000,000$ | 14,000,000$ | 13,000,000$ | 15,000,000$ | 15,000,000$ | 14,000,000$ | 16,000,000$ | 14,000,000$ | 16,000,000$ | 9,000,000$ | 7,000,000$ | 5,000,000$ | 5,000,000$ | 11,000,000$ | 6,000,000$ | 5,000,000$ | 5,000,000$ | 3,000,000$ | 3,000,000$ | 4,000,000$ | 4,000,000$ | 5,000,000$ | 4,000,000$ |
| Interest Expenses | | | | | | | | | 108,000,000$ | 108,000,000$ | 98,000,000$ | 89,000,000$ | 80,000,000$ | 73,000,000$ | 70,000,000$ | 75,000,000$ | 75,000,000$ | 76,000,000$ | 78,000,000$ | 80,000,000$ | 81,000,000$ | 81,000,000$ | 84,000,000$ | 87,000,000$ | 99,000,000$ | 105,000,000$ | 122,000,000$ | 117,000,000$ | 118,000,000$ | 118,000,000$ | 116,000,000$ | 114,000,000$ | 160,000,000$ | 197,000,000$ | 205,000,000$ | 201,000,000$ | 205,000,000$ | 205,000,000$ | 236,000,000$ | 226,000,000$ | 14,000,000$ | 13,000,000$ | 13,000,000$ | | | | | | |
| Income Before Tax | | 1,962,000,000$ | 1,337,000,000$ | 347,000,000$ | 74,000,000$ | 466,000,000$ | 243,000,000$ | (193,000,000$) | (12,000,000$) | (259,000,000$) | (682,000,000$) | (33,000,000$) | (528,000,000$) | (381,000,000$) | 84,000,000$ | 559,000,000$ | 262,000,000$ | 646,000,000$ | 704,000,000$ | 596,000,000$ | 249,000,000$ | 85,000,000$ | (3,000,000$) | 185,000,000$ | 46,000,000$ | (40,000,000$) | (237,000,000$) | (474,000,000$) | (477,000,000$) | 81,000,000$ | 583,000,000$ | 729,000,000$ | (128,000,000$) | 774,000,000$ | 710,000,000$ | 415,000,000$ | 304,000,000$ | 321,000,000$ | (271,000,000$) | (485,000,000$) | 80,000,000$ | 244,000,000$ | 314,000,000$ | 247,000,000$ | 412,000,000$ | 458,000,000$ | 460,000,000$ | 347,000,000$ | 406,000,000$ |
| Tax Expenses | | 120,000,000$ | 155,000,000$ | 95,000,000$ | (698,000,000$) | 0$ | 90,000,000$ | 53,000,000$ | (4,000,000$) | 28,000,000$ | 3,000,000$ | (106,000,000$) | 43,000,000$ | 70,000,000$ | 57,000,000$ | 212,000,000$ | 237,000,000$ | 82,000,000$ | 94,000,000$ | (26,000,000$) | 52,000,000$ | 23,000,000$ | 57,000,000$ | 37,000,000$ | 29,000,000$ | 99,000,000$ | 39,000,000$ | (277,000,000$) | 104,000,000$ | 568,000,000$ | 72,000,000$ | (27,000,000$) | (189,000,000$) | 1,597,000,000$ | 29,000,000$ | 135,000,000$ | 56,000,000$ | 86,000,000$ | 95,000,000$ | (119,000,000$) | 6,000,000$ | (7,000,000$) | 31,000,000$ | 27,000,000$ | 28,000,000$ | 20,000,000$ | 37,000,000$ | 30,000,000$ | 31,000,000$ |
| Net Income | | 1,842,000,000$ | 1,182,000,000$ | 282,000,000$ | 520,000,000$ | 594,000,000$ | 493,000,000$ | 39,000,000$ | 135,000,000$ | (287,000,000$) | (685,000,000$) | (709,000,000$) | (571,000,000$) | (451,000,000$) | 47,000,000$ | 347,000,000$ | 25,000,000$ | 564,000,000$ | 610,000,000$ | 622,000,000$ | 197,000,000$ | 62,000,000$ | (60,000,000$) | 148,000,000$ | 17,000,000$ | (139,000,000$) | (276,000,000$) | (197,000,000$) | (581,000,000$) | (487,000,000$) | 511,000,000$ | 756,000,000$ | 61,000,000$ | (823,000,000$) | 681,000,000$ | 280,000,000$ | 248,000,000$ | 235,000,000$ | (366,000,000$) | (366,000,000$) | 74,000,000$ | 251,000,000$ | 283,000,000$ | 220,000,000$ | 384,000,000$ | 438,000,000$ | 423,000,000$ | 317,000,000$ | 375,000,000$ |
| Profit Margin | | 61.05% | 41.95% | 10.83% | 22.67% | 24.66% | 22.29% | 1.95% | 7.71% | (21.00%) | (57.37%) | 20.91% | (20.37%) | (14.52%) | 1.26% | 7.66% | .57% | 11.67% | 12.08% | 12.64% | 4.76% | 1.57% | (1.53%) | 3.45% | .41% | (3.28%) | (6.83%) | (5.42%) | (15.81%) | (11.51%) | 10.16% | 14.77% | 1.22% | (15.42%) | 13.14% | 5.78% | 5.33% | 4.81% | (7.76%) | (10.47%) | 2.62% | 7.57% | 8.42% | 6.89% | 10.82% | 11.27% | 10.73% | 8.68% | 10.13% |
| TTM | | 35.64% | 25.46% | 19.84% | 18.46% | 15.05% | 5.18% | (12.63%) | (167.68%) | (114.14%) | (65.07%) | (26.92%) | (4.43%) | (.20%) | 5.62% | 8.23% | 9.49% | 10.52% | 8.26% | 4.85% | 2.13% | 1.02% | (.21%) | (1.49%) | (3.70%) | (7.66%) | (9.89%) | (4.55%) | 1.10% | 4.34% | 2.46% | 3.27% | .98% | 1.93% | 7.38% | 2.08% | (1.40%) | (2.66%) | (2.84%) | 1.86% | 6.53% | 8.48% | 9.47% | 10.05% | 10.39% | 10.23% | 10.12% | 10.69% | 6.81% |
| Earnings to Minority | | 44,000,000$ | 30,000,000$ | 9,000,000$ | 13,000,000$ | 13,000,000$ | 12,000,000$ | 10,000,000$ | 22,000,000$ | 14,000,000$ | 15,000,000$ | 15,000,000$ | 9,000,000$ | | 20,000,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Earnings to Common Shareholders | | 1,798,000,000$ | 1,152,000,000$ | 273,000,000$ | 507,000,000$ | 581,000,000$ | 481,000,000$ | 29,000,000$ | 113,000,000$ | (301,000,000$) | (700,000,000$) | (724,000,000$) | (580,000,000$) | (451,000,000$) | 27,000,000$ | 347,000,000$ | 25,000,000$ | 564,000,000$ | 610,000,000$ | 622,000,000$ | 197,000,000$ | 62,000,000$ | (60,000,000$) | 148,000,000$ | 17,000,000$ | (139,000,000$) | (276,000,000$) | (197,000,000$) | (581,000,000$) | (487,000,000$) | 511,000,000$ | 756,000,000$ | 61,000,000$ | (823,000,000$) | 681,000,000$ | 280,000,000$ | 248,000,000$ | 235,000,000$ | (366,000,000$) | (366,000,000$) | 74,000,000$ | 251,000,000$ | 283,000,000$ | 220,000,000$ | 384,000,000$ | 438,000,000$ | 423,000,000$ | 317,000,000$ | 375,000,000$ |
| QoQ% | | 56.08% | 321.98% | (46.15%) | (12.74%) | 20.79% | 1,558.62% | (74.34%) | 137.54% | 57.00% | 3.32% | (24.83%) | (28.60%) | (1,770.37%) | (92.22%) | 1,288.00% | (95.57%) | (7.54%) | (1.93%) | 215.74% | 217.74% | 203.33% | (140.54%) | 770.59% | 112.23% | 49.64% | (40.10%) | 66.09% | (19.30%) | (195.30%) | (32.41%) | 1,139.34% | 107.41% | (220.85%) | 143.21% | 12.90% | 5.53% | 164.21% | .00% | (594.60%) | (70.52%) | (11.31%) | 28.64% | (42.71%) | (12.33%) | 3.55% | 33.44% | (15.47%) | (12.79%) |
| YoY% | | 209.47% | 139.50% | 841.38% | 348.67% | 293.02% | 168.71% | 104.01% | 119.48% | 33.26% | (2,692.59%) | (308.65%) | (2,420.00%) | (179.97%) | (95.57%) | (44.21%) | (87.31%) | 809.68% | 1,116.67% | 320.27% | 1,058.82% | 144.60% | 78.26% | 175.13% | 102.93% | 71.46% | (154.01%) | (126.06%) | (1,052.46%) | 40.83% | (24.96%) | 170.00% | (75.40%) | (450.21%) | 286.07% | 176.50% | 235.14% | (6.38%) | (229.33%) | (266.36%) | (80.73%) | (42.69%) | (33.10%) | (30.60%) | 2.40% | 1.86% | (14.55%) | 219.62% | (4.09%) |
| Earnings Per Share, Basic | | 5.27$ | 3.34$ | 0.78$ | 1.46$ | 1.68$ | 1.40$ | 0.09$ | 0.35$ | (0.93$) | (2.17$) | (2.27$) | (1.82$) | (1.42$) | 0.09$ | 1.11$ | 0.08$ | 1.81$ | 1.97$ | 2.03$ | 0.64$ | 0.20$ | (0.20$) | 0.49$ | 0.06$ | (0.47$) | (0.93$) | (0.67$) | (1.99$) | (1.68$) | 1.75$ | 2.53$ | 0.20$ | (2.78$) | 2.31$ | 0.96$ | 0.86$ | 0.82$ | (1.28$) | (1.41$) | 0.32$ | 1.08$ | 1.23$ | 0.96$ | 1.66$ | 1.88$ | 1.81$ | 1.36$ | 1.60$ |
| Earnings Per Share, Diluted | | 4.72$ | 3.06$ | 0.75$ | 1.42$ | 1.63$ | 1.35$ | 0.09$ | 0.34$ | (0.93$) | (2.17$) | (2.29$) | (1.82$) | (1.42$) | 0.08$ | 1.09$ | 0.08$ | 1.79$ | 1.93$ | 1.99$ | 0.63$ | 0.20$ | (0.20$) | 0.50$ | 0.06$ | (0.47$) | (0.93$) | (0.68$) | (1.99$) | (1.68$) | 1.71$ | 2.38$ | 0.20$ | (2.78$) | 2.23$ | 0.92$ | 0.83$ | 0.80$ | (1.28$) | (1.38$) | 0.32$ | 1.07$ | 1.21$ | 0.94$ | 1.63$ | 1.84$ | 1.76$ | 1.32$ | 1.55$ |
| Unlevered FCF Per Share, Basic | | 1.91$ | 1.74$ | 1.93$ | 1.09$ | 0.83$ | (0.18$) | 0.76$ | (0.12$) | (0.74$) | (2.32$) | (0.59$) | (1.58$) | (0.70$) | (0.99$) | 0.05$ | 0.34$ | 1.15$ | 0.89$ | 2.18$ | (0.42$) | 0.61$ | 0.09$ | (0.14$) | 0.05$ | 0.33$ | 0.36$ | 0.05$ | (0.06$) | 0.85$ | 1.47$ | 2.24$ | 2.68$ | 3.13$ | 3.30$ | 2.79$ | 3.03$ | 3.20$ | 0.90$ | 0.78$ | 1.51$ | 1.94$ | 1.71$ | 1.44$ | 2.31$ | 0.42$ | 2.85$ | 2.36$ | 2.29$ |
| Unlevered FCF Per Share, Diluted | | 1.71$ | 1.59$ | 1.85$ | 1.06$ | 0.80$ | (0.17$) | 0.78$ | (0.12$) | (0.74$) | (2.32$) | (0.59$) | (1.58$) | (0.70$) | (0.98$) | 0.05$ | 0.34$ | 1.14$ | 0.87$ | 2.13$ | (0.41$) | 0.61$ | 0.09$ | (0.15$) | 0.05$ | 0.33$ | 0.36$ | 0.05$ | (0.06$) | 0.85$ | 1.44$ | 2.11$ | 2.60$ | 3.13$ | 3.18$ | 2.66$ | 2.93$ | 3.11$ | 0.90$ | 0.77$ | 1.50$ | 1.92$ | 1.68$ | 1.42$ | 2.26$ | 0.41$ | 2.78$ | 2.29$ | 2.22$ |
| Average Shares, Basic | | 341,000,000 | 345,000,000 | 350,000,000 | 348,000,000 | 346,000,000 | 344,000,000 | 330,000,000 | 326,000,000 | 325,000,000 | 323,000,000 | 319,000,000 | 319,000,000 | 318,000,000 | 316,000,000 | 313,000,000 | 313,000,000 | 312,000,000 | 310,000,000 | 306,000,000 | 306,000,000 | 305,000,000 | 303,000,000 | 299,000,000 | 299,000,000 | 298,000,000 | 296,000,000 | 294,000,000 | 292,000,000 | 290,000,000 | 292,000,000 | 299,000,000 | 298,000,000 | 296,000,000 | 295,000,000 | 292,000,000 | 289,000,000 | 286,000,000 | 285,000,000 | 260,000,000 | 233,000,000 | 232,000,000 | 231,000,000 | 230,000,000 | 231,000,000 | 233,000,000 | 234,000,000 | 233,000,000 | 235,000,000 |
| Average Shares, Diluted | | 381,000,000 | 376,000,000 | 364,000,000 | 358,000,000 | 357,000,000 | 357,000,000 | 321,000,000 | 335,000,000 | 325,000,000 | 323,000,000 | 316,000,000 | 319,000,000 | 318,000,000 | 319,000,000 | 317,000,000 | 316,000,000 | 315,000,000 | 316,000,000 | 313,000,000 | 313,000,000 | 307,000,000 | 303,000,000 | 295,000,000 | 303,000,000 | 298,000,000 | 296,000,000 | 288,000,000 | 292,000,000 | 290,000,000 | 298,000,000 | 318,000,000 | 308,000,000 | 296,000,000 | 306,000,000 | 306,000,000 | 299,000,000 | 294,000,000 | 285,000,000 | 266,000,000 | 234,000,000 | 234,000,000 | 234,000,000 | 234,000,000 | 236,000,000 | 238,000,000 | 240,000,000 | 241,000,000 | 242,000,000 |
| EBIT | | 1,962,000,000$ | 1,337,000,000$ | 347,000,000$ | 74,000,000$ | 466,000,000$ | 243,000,000$ | (193,000,000$) | 96,000,000$ | (151,000,000$) | (584,000,000$) | 56,000,000$ | (448,000,000$) | (308,000,000$) | 154,000,000$ | 634,000,000$ | 337,000,000$ | 722,000,000$ | 782,000,000$ | 676,000,000$ | 330,000,000$ | 166,000,000$ | 81,000,000$ | 272,000,000$ | 145,000,000$ | 65,000,000$ | (115,000,000$) | (357,000,000$) | (359,000,000$) | 199,000,000$ | 699,000,000$ | 843,000,000$ | 32,000,000$ | 971,000,000$ | 915,000,000$ | 616,000,000$ | 509,000,000$ | 526,000,000$ | (35,000,000$) | (259,000,000$) | 94,000,000$ | 257,000,000$ | 327,000,000$ | 247,000,000$ | 412,000,000$ | 458,000,000$ | 460,000,000$ | 347,000,000$ | 406,000,000$ |
| EBITDA | | 2,054,000,000$ | 1,425,000,000$ | 433,000,000$ | 184,000,000$ | 586,000,000$ | 378,000,000$ | (55,000,000$) | 236,000,000$ | (8,000,000$) | (437,000,000$) | 241,000,000$ | (235,000,000$) | (94,000,000$) | 370,000,000$ | 855,000,000$ | 553,000,000$ | 964,000,000$ | 1,032,000,000$ | 927,000,000$ | 581,000,000$ | 502,000,000$ | 455,000,000$ | 649,000,000$ | 529,000,000$ | 464,000,000$ | 291,000,000$ | 59,000,000$ | 85,000,000$ | 671,000,000$ | 1,179,000,000$ | 1,332,000,000$ | 531,000,000$ | 1,506,000,000$ | 1,448,000,000$ | 1,162,000,000$ | 1,069,000,000$ | 1,040,000,000$ | 473,000,000$ | 161,000,000$ | 340,000,000$ | 509,000,000$ | 563,000,000$ | 497,000,000$ | 697,000,000$ | 748,000,000$ | 749,000,000$ | 655,000,000$ | 713,000,000$ |