| Autodesk, Inc. (ADSK) |
| 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-Oct-31 | 2025-Jul-31 | 2025-Apr-30 | 2025-Jan-31 | 2024-Oct-31 | 2024-Jul-31 | 2024-Apr-30 | 2024-Jan-31 | 2023-Oct-31 | 2023-Jul-31 | 2023-Apr-30 | 2023-Jan-31 | 2022-Oct-31 | 2022-Jul-31 | 2022-Apr-30 | 2022-Jan-31 | 2021-Oct-31 | 2021-Jul-31 | 2021-Apr-30 | 2021-Jan-31 | 2020-Oct-31 | 2020-Jul-31 | 2020-Apr-30 | 2020-Jan-31 | 2019-Oct-31 | 2019-Jul-31 | 2019-Apr-30 | 2019-Jan-31 | 2018-Oct-31 | 2018-Jul-31 | 2018-Apr-30 | 2018-Jan-31 | 2017-Oct-31 | 2017-Jul-31 | 2017-Apr-30 | 2017-Jan-31 | 2016-Oct-31 | 2016-Jul-31 | 2016-Apr-30 | 2016-Jan-31 | 2015-Oct-31 | 2015-Jul-31 | 2015-Apr-30 | 2015-Jan-31 | 2014-Oct-31 | 2014-Jul-31 | 2014-Apr-30 | 2014-Jan-31 |
| Fiscal Period | | Q3-FY2026 | 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 |
| Close Price of Common Stock | 303.25$ | 317.64$ | 309.55$ | 261.70$ | 295.67$ | 275.33$ | 247.33$ | 260.41$ | 243.51$ | 206.95$ | 204.62$ | 208.18$ | 186.93$ | 186.82$ | 172.06$ | 214.33$ | 281.14$ | 285.11$ | 292.01$ | 277.37$ | 305.26$ | 231.09$ | 239.15$ | 155.75$ | 183.50$ | 147.68$ | 162.89$ | 155.87$ | 128.68$ | 156.15$ | 131.13$ | 125.59$ | 104.80$ | 112.25$ | | | | | | | | | | | | | | | |
| Market Cap of Common Stock | 64,289,000,000$ | 67,657,320,000$ | 66,243,700,000$ | 55,742,100,000$ | 63,569,050,000$ | 59,195,950,000$ | 53,423,280,000$ | 55,705,689,783$ | 52,090,520,791$ | 44,238,383,642$ | 43,732,699,856$ | 44,712,388,989$ | 40,333,417,653$ | 40,326,787,347$ | 37,383,855,592$ | 46,575,618,067$ | 61,843,326,455$ | 62,681,559,234$ | 64,246,088,113$ | 60,908,314,587$ | 67,123,439,160$ | 50,673,226,399$ | 52,420,895,110$ | 34,190,461,944$ | 40,376,055,867$ | 32,428,697,949$ | 35,773,833,386$ | 34,218,954,118$ | 28,182,057,016$ | 34,136,987,243$ | 28,736,495,258$ | 27,419,796,189$ | 23,083,962,946$ | 24,604,329,838$ | | | | | | | | | | | | | | | |
| QoQ% | (4.98%) | 2.13% | 18.84% | (12.31%) | 7.39% | 10.81% | (4.10%) | 6.94% | 17.75% | 1.16% | (2.19%) | 10.86% | .02% | 7.87% | (19.74%) | (24.69%) | (1.34%) | (2.44%) | 5.48% | (9.26%) | 32.46% | (3.33%) | 53.32% | (15.32%) | 24.51% | (9.35%) | 4.54% | 21.42% | (17.44%) | 18.79% | 4.80% | 18.78% | (6.18%) | | | | | | | | | | | | | | | | |
| YoY% | 1.13% | 14.29% | 24.00% | .07% | 22.04% | 33.81% | 22.16% | 24.59% | 29.15% | 9.70% | 16.98% | (4.00%) | (34.78%) | (35.66%) | (41.81%) | (23.53%) | (7.87%) | 23.70% | 22.56% | 78.14% | 66.25% | 56.26% | 46.53% | (.08%) | 43.27% | (5.00%) | 24.49% | 24.80% | 22.09% | 38.74% | | | | | | | | | | | | | | | | | | | |
| Common Shares Outstanding | 212,000,000 | 213,000,000 | 214,000,000 | 213,000,000 | 214,000,000 | 215,000,000 | 216,000,000 | 215,446,979 | 214,000,000 | 213,763,632 | 213,726,419 | 214,782,702 | 215,000,000 | 215,859,048 | 217,272,205 | 217,307,974 | 218,000,000 | 219,850,441 | 220,013,315 | 219,592,294 | 220,000,000 | 219,279,183 | 219,196,718 | 219,521,425 | 219,000,000 | 219,587,608 | 219,800,000 | 219,535,216 | 219,400,000 | 219,100,000 | 218,500,000 | 219,100,000 | 218,300,000 | 220,300,000 | 219,100,000 | 219,900,000 | 220,300,000 | 221,892,961 | 224,656,057 | 224,493,192 | 224,400,000 | 226,199,054 | 227,652,233 | 227,204,316 | 227,000,000 | 227,236,453 | 227,866,880 | 227,185,041 | 226,700,000 |
| QoQ% | (.47%) | (.47%) | .47% | (.47%) | (.47%) | (.46%) | .26% | .68% | .11% | .02% | (.49%) | (.10%) | (.40%) | (.65%) | (.02%) | (.32%) | (.84%) | (.07%) | .19% | (.19%) | .33% | .04% | (.15%) | .24% | (.27%) | (.10%) | .12% | .06% | .14% | .28% | (.27%) | .37% | (.91%) | .55% | (.36%) | (.18%) | (.72%) | (1.23%) | .07% | .04% | (.80%) | (.64%) | .20% | .09% | (.10%) | (.28%) | .30% | .21% | 1.66% |
| YoY% | (.94%) | (.93%) | (.93%) | (1.14%) | .00% | .58% | 1.06% | .31% | (.47%) | (.97%) | (1.63%) | (1.16%) | (1.38%) | (1.82%) | (1.25%) | (1.04%) | (.91%) | .26% | .37% | .03% | .46% | (.14%) | (.27%) | (.01%) | (.18%) | .22% | .60% | .20% | .50% | (.55%) | (.27%) | (.36%) | (.91%) | (.72%) | (2.47%) | (2.05%) | (1.83%) | (1.90%) | (1.32%) | (1.19%) | (1.15%) | (.46%) | (.09%) | .01% | .13% | 1.90% | 1.36% | 1.51% | 1.39% |
| Price to Sales | 9.33x | 9.82x | 10.03x | 8.78x | 10.37x | 9.93x | 9.20x | 9.87x | 9.48x | 8.28x | 8.39x | 8.76x | 8.06x | 8.23x | 7.88x | 10.20x | 14.10x | 14.87x | 15.90x | 15.64x | 17.71x | 13.88x | 14.80x | 9.98x | 12.33x | 10.42x | 12.21x | 12.46x | 10.97x | 14.31x | 12.82x | 12.87x | 11.22x | 12.42x | | | | | | | | | | | | | | | |
| Price to Earnings | 57.87x | 60.90x | 63.51x | 55.08x | 57.17x | 54.26x | 50.54x | 55.87x | 57.50x | 48.24x | 50.04x | 53.36x | 49.01x | 65.15x | 67.00x | 95.64x | 124.43x | 47.51x | 48.87x | 46.94x | 55.56x | 118.20x | 144.33x | 112.03x | 188.23x | 220.00x | 627.61x | - | - | - | - | - | - | - | | | | | | | | | | | | | | | |
| Price to Book | 22.22x | 23.39x | 24.40x | 21.30x | 24.25x | 22.63x | 21.59x | 25.78x | 28.08x | 29.85x | 36.26x | 49.85x | 35.23x | 44.51x | 50.52x | 68.39x | 72.84x | 48.97x | 48.38x | 54.00x | 69.56x | 731.22x | 778.91x | - | - | - | - | - | - | - | - | - | - | 229.30x | | | | | | | | | | | | | | | |
| Total Revenue | | 1,853,000,000$ | 1,763,000,000$ | 1,633,000,000$ | 1,639,000,000$ | 1,570,000,000$ | 1,505,000,000$ | 1,417,000,000$ | 1,469,000,000$ | 1,414,000,000$ | 1,345,000,000$ | 1,269,000,000$ | 1,318,000,000$ | 1,280,000,000$ | 1,237,000,000$ | 1,170,000,000$ | 1,211,000,000$ | 1,126,000,000$ | 1,060,000,000$ | 989,000,000$ | 1,039,200,000$ | 952,400,000$ | 913,100,000$ | 885,700,000$ | 899,300,000$ | 842,700,000$ | 796,800,000$ | 735,500,000$ | 737,300,000$ | 660,900,000$ | 611,700,000$ | 559,900,000$ | 553,800,000$ | 515,300,000$ | 501,800,000$ | 485,700,000$ | 478,800,000$ | 489,600,000$ | 550,700,000$ | 511,900,000$ | 648,300,000$ | 599,800,000$ | 609,500,000$ | 646,500,000$ | 664,600,000$ | 618,000,000$ | 637,100,000$ | 592,500,000$ | 586,600,000$ |
| QoQ% | | 5.11% | 7.96% | (.37%) | 4.40% | 4.32% | 6.21% | (3.54%) | 3.89% | 5.13% | 5.99% | (3.72%) | 2.97% | 3.48% | 5.73% | (3.39%) | 7.55% | 6.23% | 7.18% | (4.83%) | 9.11% | 4.30% | 3.09% | (1.51%) | 6.72% | 5.76% | 8.33% | (.24%) | 11.56% | 8.04% | 9.25% | 1.10% | 7.47% | 2.69% | 3.32% | 1.44% | (2.21%) | (11.10%) | 7.58% | (21.04%) | 8.09% | (1.59%) | (5.72%) | (2.72%) | 7.54% | (3.00%) | 7.53% | 1.01% | 5.66% |
| YoY% | | 18.03% | 17.14% | 15.24% | 11.57% | 11.03% | 11.90% | 11.66% | 11.46% | 10.47% | 8.73% | 8.46% | 8.84% | 13.68% | 16.70% | 18.30% | 16.53% | 18.23% | 16.09% | 11.66% | 15.56% | 13.02% | 14.60% | 20.42% | 21.97% | 27.51% | 30.26% | 31.36% | 33.14% | 28.26% | 21.90% | 15.28% | 15.66% | 5.25% | (8.88%) | (5.12%) | (26.15%) | (18.37%) | (9.65%) | (20.82%) | (2.45%) | (2.95%) | (4.33%) | 9.11% | 13.30% | 11.31% | 13.42% | 3.87% | (3.35%) |
| TTM | | 6,888,000,000$ | 6,605,000,000$ | 6,347,000,000$ | 6,131,000,000$ | 5,961,000,000$ | 5,805,000,000$ | 5,645,000,000$ | 5,497,000,000$ | 5,346,000,000$ | 5,212,000,000$ | 5,104,000,000$ | 5,005,000,000$ | 4,898,000,000$ | 4,744,000,000$ | 4,567,000,000$ | 4,386,000,000$ | 4,214,200,000$ | 4,040,600,000$ | 3,893,700,000$ | 3,790,400,000$ | 3,650,500,000$ | 3,540,800,000$ | 3,424,500,000$ | 3,274,300,000$ | 3,112,300,000$ | 2,930,500,000$ | 2,745,400,000$ | 2,569,800,000$ | 2,386,300,000$ | 2,240,700,000$ | 2,130,800,000$ | 2,056,600,000$ | 1,981,600,000$ | 1,955,900,000$ | 2,004,800,000$ | 2,031,000,000$ | 2,200,500,000$ | 2,310,700,000$ | 2,369,500,000$ | 2,504,100,000$ | 2,520,400,000$ | 2,538,600,000$ | 2,566,200,000$ | 2,512,200,000$ | 2,434,200,000$ | 2,371,400,000$ | 2,296,000,000$ | 2,273,900,000$ |
| TTM_QoQ% | | 4.29% | 4.07% | 3.52% | 2.85% | 2.69% | 2.83% | 2.69% | 2.83% | 2.57% | 2.12% | 1.98% | 2.19% | 3.25% | 3.88% | 4.13% | 4.08% | 4.30% | 3.77% | 2.73% | 3.83% | 3.10% | 3.40% | 4.59% | 5.21% | 6.20% | 6.74% | 6.83% | 7.69% | 6.50% | 5.16% | 3.61% | 3.79% | 1.31% | (2.44%) | (1.29%) | (7.70%) | (4.77%) | (2.48%) | (5.38%) | (.65%) | (.72%) | (1.08%) | 2.15% | 3.20% | 2.65% | 3.28% | .97% | (.89%) |
| TTM_YoY% | | 15.55% | 13.78% | 12.44% | 11.53% | 11.50% | 11.38% | 10.60% | 9.83% | 9.15% | 9.87% | 11.76% | 14.11% | 16.23% | 17.41% | 17.29% | 15.71% | 15.44% | 14.12% | 13.70% | 15.76% | 17.29% | 20.83% | 24.74% | 27.42% | 30.42% | 30.79% | 28.84% | 24.95% | 20.42% | 14.56% | 6.29% | 1.26% | (9.95%) | (15.36%) | (15.39%) | (18.89%) | (12.69%) | (8.98%) | (7.67%) | (.32%) | 3.54% | 7.05% | 11.77% | 10.48% | 6.10% | 3.69% | .09% | (1.66%) |
| Gross Margin | | 91.10% | 90.98% | 90.20% | 90.60% | 90.64% | 90.70% | 90.33% | 91.15% | 91.02% | 90.56% | 89.99% | 90.59% | 90.63% | 90.38% | 90.00% | 90.75% | 90.41% | 90.00% | 90.70% | 91.28% | 91.21% | 91.14% | 90.75% | 90.75% | 90.57% | 90.02% | 88.76% | 89.56% | 89.06% | 88.59% | 88.07% | 86.80% | 84.96% | 85.13% | 83.90% | 82.69% | 83.35% | 84.55% | 81.95% | 85.36% | 84.83% | 84.74% | 85.80% | 86.53% | 86.08% | 86.20% | 86.72% | 87.74% |
| QoQ | | .12% | .78% | (.40%) | (.03%) | (.06%) | .37% | (.82%) | .13% | .46% | .57% | (.60%) | (.03%) | .25% | .38% | (.75%) | .34% | .41% | (.70%) | (.58%) | .07% | .07% | .39% | .01% | .18% | .54% | 1.27% | (.80%) | .50% | .47% | .52% | 1.27% | 1.84% | (.17%) | 1.23% | 1.21% | (.67%) | (1.19%) | 2.60% | (3.41%) | .53% | .09% | (1.06%) | (.73%) | .45% | (.12%) | (.51%) | (1.03%) | (.17%) |
| YoY | | .46% | .28% | (.13%) | (.55%) | (.38%) | .14% | .34% | .56% | .39% | .18% | (.01%) | (.16%) | .22% | .38% | (.70%) | (.53%) | (.80%) | (1.14%) | (.06%) | .53% | .65% | 1.12% | 2.00% | 1.19% | 1.51% | 1.43% | .69% | 2.76% | 4.10% | 3.46% | 4.17% | 4.11% | 1.61% | .59% | 1.95% | (2.68%) | (1.47%) | (.20%) | (3.85%) | (1.17%) | (1.26%) | (1.46%) | (.92%) | (1.21%) | (1.83%) | (1.73%) | (1.45%) | (2.04%) |
| Operating Income | | 470,000,000$ | 444,000,000$ | 233,000,000$ | 366,000,000$ | 346,000,000$ | 343,000,000$ | 299,000,000$ | 315,000,000$ | 334,000,000$ | 262,000,000$ | 217,000,000$ | 277,000,000$ | 256,000,000$ | 242,000,000$ | 214,000,000$ | 143,000,000$ | 193,000,000$ | 148,000,000$ | 134,000,000$ | 184,400,000$ | 168,000,000$ | 146,100,000$ | 130,600,000$ | 133,800,000$ | 110,600,000$ | 73,800,000$ | 24,800,000$ | 40,300,000$ | 14,700,000$ | (24,700,000$) | (55,300,000$) | (181,900,000$) | (100,000,000$) | (107,600,000$) | (119,600,000$) | (167,100,000$) | (119,900,000$) | (62,900,000$) | (149,700,000$) | (9,700,000$) | (14,800,000$) | 4,300,000$ | 21,500,000$ | 14,000,000$ | 14,600,000$ | 49,900,000$ | 42,200,000$ | 51,700,000$ |
| QoQ% | | 5.86% | 90.56% | (36.34%) | 5.78% | .88% | 14.72% | (5.08%) | (5.69%) | 27.48% | 20.74% | (21.66%) | 8.20% | 5.79% | 13.08% | 49.65% | (25.91%) | 30.41% | 10.45% | (27.33%) | 9.76% | 14.99% | 11.87% | (2.39%) | 20.98% | 49.86% | 197.58% | (38.46%) | 174.15% | 159.51% | 55.34% | 69.60% | (81.90%) | 7.06% | 10.03% | 28.43% | (39.37%) | (90.62%) | 57.98% | (1,443.30%) | 34.46% | (444.19%) | (80.00%) | 53.57% | (4.11%) | (70.74%) | 18.25% | (18.38%) | (24.08%) |
| YoY% | | 35.84% | 29.45% | (22.07%) | 16.19% | 3.59% | 30.92% | 37.79% | 13.72% | 30.47% | 8.26% | 1.40% | 93.71% | 32.64% | 63.51% | 59.70% | (22.45%) | 14.88% | 1.30% | 2.60% | 37.82% | 51.90% | 97.97% | 426.61% | 232.01% | 652.38% | 398.79% | 144.85% | 122.16% | 114.70% | 77.05% | 53.76% | (8.86%) | 16.60% | (71.07%) | 20.11% | (1,622.68%) | (710.14%) | (1,562.79%) | (796.28%) | (169.29%) | (201.37%) | (91.38%) | (49.05%) | (72.92%) | (78.56%) | (40.31%) | (48.16%) | (38.89%) |
| TTM | | 1,513,000,000$ | 1,389,000,000$ | 1,288,000,000$ | 1,354,000,000$ | 1,303,000,000$ | 1,291,000,000$ | 1,210,000,000$ | 1,128,000,000$ | 1,090,000,000$ | 1,012,000,000$ | 992,000,000$ | 989,000,000$ | 855,000,000$ | 792,000,000$ | 698,000,000$ | 618,000,000$ | 659,400,000$ | 634,400,000$ | 632,500,000$ | 629,100,000$ | 578,500,000$ | 521,100,000$ | 448,800,000$ | 343,000,000$ | 249,500,000$ | 153,600,000$ | 55,100,000$ | (25,000,000$) | (247,200,000$) | (361,900,000$) | (444,800,000$) | (509,100,000$) | (494,300,000$) | (514,200,000$) | (469,500,000$) | (499,600,000$) | (342,200,000$) | (237,100,000$) | (169,900,000$) | 1,300,000$ | 25,000,000$ | 54,400,000$ | 100,000,000$ | 120,700,000$ | 158,400,000$ | 211,900,000$ | 245,600,000$ | 284,800,000$ |
| TTM_QoQ% | | 8.93% | 7.84% | (4.87%) | 3.91% | .93% | 6.69% | 7.27% | 3.49% | 7.71% | 2.02% | .30% | 15.67% | 7.96% | 13.47% | 12.95% | (6.28%) | 3.94% | .30% | .54% | 8.75% | 11.02% | 16.11% | 30.85% | 37.48% | 62.44% | 178.77% | 320.40% | 89.89% | 31.69% | 18.64% | 12.63% | (2.99%) | 3.87% | (9.52%) | 6.03% | (46.00%) | (44.33%) | (39.55%) | (13,169.23%) | (94.80%) | (54.04%) | (45.60%) | (17.15%) | (23.80%) | (25.25%) | (13.72%) | (13.76%) | (10.36%) |
| TTM_YoY% | | 16.12% | 7.59% | 6.45% | 20.04% | 19.54% | 27.57% | 21.98% | 14.06% | 27.49% | 27.78% | 42.12% | 60.03% | 29.66% | 24.84% | 10.36% | (1.76%) | 13.98% | 21.74% | 40.93% | 83.41% | 131.86% | 239.26% | 714.52% | 1,472.00% | 200.93% | 142.44% | 112.39% | 95.09% | 49.99% | 29.62% | 5.26% | (1.90%) | (44.45%) | (116.87%) | (176.34%) | (38,530.77%) | (1,468.80%) | (535.85%) | (269.90%) | (98.92%) | (84.22%) | (74.33%) | (59.28%) | (57.62%) | (50.14%) | (25.39%) | (16.26%) | (6.90%) |
| Operating Margin | | 25.36% | 25.18% | 14.27% | 22.33% | 22.04% | 22.79% | 21.10% | 21.44% | 23.62% | 19.48% | 17.10% | 21.02% | 20.00% | 19.56% | 18.29% | 11.81% | 17.14% | 13.96% | 13.55% | 17.74% | 17.64% | 16.00% | 14.75% | 14.88% | 13.12% | 9.26% | 3.37% | 5.47% | 2.22% | (4.04%) | (9.88%) | (32.85%) | (19.41%) | (21.44%) | (24.62%) | (34.90%) | (24.49%) | (11.42%) | (29.24%) | (1.50%) | (2.47%) | .71% | 3.33% | 2.11% | 2.36% | 7.83% | 7.12% | 8.81% |
| QoQ | | .18% | 10.92% | (8.06%) | .29% | (.75%) | 1.69% | (.34%) | (2.18%) | 4.14% | 2.38% | (3.92%) | 1.02% | .44% | 1.27% | 6.48% | (5.33%) | 3.18% | .41% | (4.20%) | .10% | 1.64% | 1.26% | (.13%) | 1.75% | 3.86% | 5.89% | (2.09%) | 3.24% | 6.26% | 5.84% | 22.97% | (13.44%) | 2.04% | 3.18% | 10.28% | (10.41%) | (13.07%) | 17.82% | (27.75%) | .97% | (3.17%) | (2.62%) | 1.22% | (.26%) | (5.47%) | .71% | (1.69%) | (3.45%) |
| YoY | | 3.33% | 2.39% | (6.83%) | .89% | (1.58%) | 3.31% | 4.00% | .43% | 3.62% | (.08%) | (1.19%) | 9.21% | 2.86% | 5.60% | 4.74% | (5.94%) | (.50%) | (2.04%) | (1.20%) | 2.87% | 4.52% | 6.74% | 11.37% | 9.41% | 10.90% | 13.30% | 13.25% | 38.31% | 21.63% | 17.41% | 14.75% | 2.05% | 5.08% | (10.02%) | 4.62% | (33.40%) | (22.02%) | (12.13%) | (32.57%) | (3.60%) | (4.83%) | (7.13%) | (3.80%) | (6.71%) | (9.90%) | (7.05%) | (7.15%) | (5.13%) |
| Net Income | | 343,000,000$ | 313,000,000$ | 152,000,000$ | 303,000,000$ | 275,000,000$ | 282,000,000$ | 252,000,000$ | 282,000,000$ | 241,000,000$ | 222,000,000$ | 161,000,000$ | 293,000,000$ | 198,000,000$ | 186,000,000$ | 146,000,000$ | 89,000,000$ | 137,000,000$ | 115,000,000$ | 156,000,000$ | 911,300,000$ | 132,200,000$ | 98,200,000$ | 66,500,000$ | 131,800,000$ | 66,700,000$ | 40,200,000$ | (24,200,000$) | 64,700,000$ | (23,700,000$) | (39,400,000$) | (82,400,000$) | (173,500,000$) | (119,800,000$) | (144,000,000$) | (129,600,000$) | (173,400,000$) | (142,800,000$) | (98,200,000$) | (167,700,000$) | (37,200,000$) | (43,800,000$) | (268,600,000$) | 19,100,000$ | 11,500,000$ | 10,700,000$ | 31,300,000$ | 28,300,000$ | 53,900,000$ |
| QoQ% | | 9.59% | 105.92% | (49.84%) | 10.18% | (2.48%) | 11.91% | (10.64%) | 17.01% | 8.56% | 37.89% | (45.05%) | 47.98% | 6.45% | 27.40% | 64.05% | (35.04%) | 19.13% | (26.28%) | (82.88%) | 589.33% | 34.62% | 47.67% | (49.55%) | 97.60% | 65.92% | 266.12% | (137.40%) | 373.00% | 39.85% | 52.18% | 52.51% | (44.83%) | 16.81% | (11.11%) | 25.26% | (21.43%) | (45.42%) | 41.44% | (350.81%) | 15.07% | 83.69% | (1,506.28%) | 66.09% | 7.48% | (65.82%) | 10.60% | (47.50%) | (6.42%) |
| YoY% | | 24.73% | 10.99% | (39.68%) | 7.45% | 14.11% | 27.03% | 56.52% | (3.75%) | 21.72% | 19.36% | 10.27% | 229.21% | 44.53% | 61.74% | (6.41%) | (90.23%) | 3.63% | 17.11% | 134.59% | 591.43% | 98.20% | 144.28% | 374.79% | 103.71% | 381.44% | 202.03% | 70.63% | 137.29% | 80.22% | 72.64% | 36.42% | (.06%) | 16.11% | (46.64%) | 22.72% | (366.13%) | (226.03%) | 63.44% | (978.01%) | (423.48%) | (509.35%) | (958.15%) | (32.51%) | (78.66%) | (81.42%) | (49.27%) | (49.10%) | (27.65%) |
| TTM | | 1,111,000,000$ | 1,043,000,000$ | 1,012,000,000$ | 1,112,000,000$ | 1,091,000,000$ | 1,057,000,000$ | 997,000,000$ | 906,000,000$ | 917,000,000$ | 874,000,000$ | 838,000,000$ | 823,000,000$ | 619,000,000$ | 558,000,000$ | 487,000,000$ | 497,000,000$ | 1,319,300,000$ | 1,314,500,000$ | 1,297,700,000$ | 1,208,200,000$ | 428,700,000$ | 363,200,000$ | 305,200,000$ | 214,500,000$ | 147,400,000$ | 57,000,000$ | (22,600,000$) | (80,800,000$) | (319,000,000$) | (415,100,000$) | (519,700,000$) | (566,900,000$) | (566,800,000$) | (589,800,000$) | (544,000,000$) | (582,100,000$) | (445,900,000$) | (346,900,000$) | (517,300,000$) | (330,500,000$) | (281,800,000$) | (227,300,000$) | 72,600,000$ | 81,800,000$ | 124,200,000$ | 171,100,000$ | 201,500,000$ | 228,800,000$ |
| TTM_QoQ% | | 6.52% | 3.06% | (8.99%) | 1.93% | 3.22% | 6.02% | 10.04% | (1.20%) | 4.92% | 4.30% | 1.82% | 32.96% | 10.93% | 14.58% | (2.01%) | (62.33%) | .37% | 1.30% | 7.41% | 181.83% | 18.03% | 19.00% | 42.28% | 45.52% | 158.60% | 352.21% | 72.03% | 74.67% | 23.15% | 20.13% | 8.33% | (.02%) | 3.90% | (8.42%) | 6.55% | (30.55%) | (28.54%) | 32.94% | (56.52%) | (17.28%) | (23.98%) | (413.09%) | (11.25%) | (34.14%) | (27.41%) | (15.09%) | (11.93%) | (8.26%) |
| TTM_YoY% | | 1.83% | (1.33%) | 1.51% | 22.74% | 18.98% | 20.94% | 18.97% | 10.09% | 48.14% | 56.63% | 72.07% | 65.59% | (53.08%) | (57.55%) | (62.47%) | (58.86%) | 207.74% | 261.92% | 325.20% | 463.26% | 190.84% | 537.19% | 1,450.44% | 365.47% | 146.21% | 113.73% | 95.65% | 85.75% | 43.72% | 29.62% | 4.47% | 2.61% | (27.11%) | (70.02%) | (5.16%) | (76.13%) | (58.23%) | (52.62%) | (812.53%) | (504.03%) | (326.89%) | (232.85%) | (63.97%) | (64.25%) | (50.20%) | (22.65%) | (10.09%) | (7.52%) |
| Profit Margin | | 18.51% | 17.75% | 9.31% | 18.49% | 17.52% | 18.74% | 17.78% | 19.20% | 17.04% | 16.51% | 12.69% | 22.23% | 15.47% | 15.04% | 12.48% | 7.35% | 12.17% | 10.85% | 15.77% | 87.69% | 13.88% | 10.76% | 7.51% | 14.66% | 7.92% | 5.05% | (3.29%) | 8.78% | (3.59%) | (6.44%) | (14.72%) | (31.33%) | (23.25%) | (28.70%) | (26.68%) | (36.22%) | (29.17%) | (17.83%) | (32.76%) | (5.74%) | (7.30%) | (44.07%) | 2.95% | 1.73% | 1.73% | 4.91% | 4.78% | 9.19% |
| QoQ | | .76% | 8.45% | (9.18%) | .97% | (1.22%) | .95% | (1.41%) | 2.15% | .54% | 3.82% | (9.54%) | 6.76% | .43% | 2.56% | 5.13% | (4.82%) | 1.32% | (4.93%) | (71.92%) | 73.81% | 3.13% | 3.25% | (7.15%) | 6.74% | 2.87% | 8.34% | (12.07%) | 12.36% | 2.86% | 8.28% | 16.61% | (8.08%) | 5.45% | (2.01%) | 9.53% | (7.05%) | (11.34%) | 14.93% | (27.02%) | 1.56% | 36.77% | (47.02%) | 1.22% | .00% | (3.18%) | .14% | (4.41%) | (1.19%) |
| YoY | | 1.00% | (.98%) | (8.48%) | (.71%) | .47% | 2.23% | 5.10% | (3.03%) | 1.58% | 1.47% | .21% | 14.88% | 3.30% | 4.19% | (3.30%) | (80.34%) | (1.71%) | .09% | 8.27% | 73.04% | 5.97% | 5.71% | 10.80% | 5.88% | 11.50% | 11.49% | 11.43% | 40.10% | 19.66% | 22.26% | 11.97% | 4.89% | 5.92% | (10.87%) | 6.08% | (30.48%) | (21.87%) | 26.24% | (35.71%) | (7.47%) | (9.03%) | (48.98%) | (1.82%) | (7.46%) | (8.64%) | (6.07%) | (4.97%) | (3.09%) |
| Equity to Common Shareholders | | 2,893,000,000$ | 2,715,000,000$ | 2,617,000,000$ | 2,621,000,000$ | 2,616,000,000$ | 2,474,000,000$ | 2,161,000,000$ | 1,855,000,000$ | 1,482,000,000$ | 1,206,000,000$ | 897,000,000$ | 1,145,000,000$ | 906,000,000$ | 740,000,000$ | 681,000,000$ | 849,000,000$ | 1,280,000,000$ | 1,328,000,000$ | 1,128,000,000$ | 965,000,000$ | 69,300,000$ | 67,300,000$ | (139,100,000$) | (139,000,000$) | (171,500,000$) | (194,300,000$) | (245,300,000$) | (210,900,000$) | (338,300,000$) | (241,600,000$) | (128,600,000$) | (256,000,000$) | 107,300,000$ | 315,500,000$ | 508,100,000$ | 733,600,000$ | 1,060,600,000$ | 1,331,700,000$ | 1,435,900,000$ | 1,619,600,000$ | 1,733,100,000$ | 1,902,100,000$ | 2,224,400,000$ | 2,219,200,000$ | 2,268,500,000$ | 2,283,400,000$ | 2,288,700,000$ | 2,261,500,000$ |
| QoQ | | 178,000,000$ | 98,000,000$ | (4,000,000$) | 5,000,000$ | 142,000,000$ | 313,000,000$ | 306,000,000$ | 373,000,000$ | 276,000,000$ | 309,000,000$ | (248,000,000$) | 239,000,000$ | 166,000,000$ | 59,000,000$ | (168,000,000$) | (431,000,000$) | (48,000,000$) | 200,000,000$ | 163,000,000$ | 895,700,000$ | 2,000,000$ | 206,400,000$ | 0$ | 32,500,000$ | 22,800,000$ | 51,000,000$ | (34,400,000$) | 127,400,000$ | (96,700,000$) | (113,000,000$) | 127,400,000$ | (363,300,000$) | (208,200,000$) | (192,600,000$) | (225,500,000$) | (327,000,000$) | (271,100,000$) | (104,200,000$) | (183,700,000$) | (113,500,000$) | (169,000,000$) | (322,300,000$) | 5,200,000$ | (49,300,000$) | (14,900,000$) | (5,300,000$) | 27,200,000$ | 99,600,000$ |
| QoQ% | | 6.56% | 3.75% | (.15%) | .19% | 5.74% | 14.48% | 16.50% | 25.17% | 22.89% | 34.45% | (21.66%) | 26.38% | 22.43% | 8.66% | (19.79%) | (33.67%) | (3.61%) | 17.73% | 16.89% | 1,292.50% | 2.97% | 148.38% | .00% | 18.95% | 11.73% | 20.79% | (16.31%) | 37.66% | (40.03%) | (87.87%) | 49.77% | (338.58%) | (65.99%) | (37.91%) | (30.74%) | (30.83%) | (20.36%) | (7.26%) | (11.34%) | (6.55%) | (8.89%) | (14.49%) | .23% | (2.17%) | (.65%) | (.23%) | 1.20% | 4.61% |
| YoY | | 277,000,000$ | 241,000,000$ | 456,000,000$ | 766,000,000$ | 1,134,000,000$ | 1,268,000,000$ | 1,264,000,000$ | 710,000,000$ | 576,000,000$ | 466,000,000$ | 216,000,000$ | 296,000,000$ | (374,000,000$) | (588,000,000$) | (447,000,000$) | (116,000,000$) | 1,210,700,000$ | 1,260,700,000$ | 1,267,100,000$ | 1,104,100,000$ | 240,800,000$ | 261,600,000$ | 106,200,000$ | 71,900,000$ | 166,800,000$ | 47,300,000$ | (116,700,000$) | 45,100,000$ | (445,600,000$) | (557,100,000$) | (636,700,000$) | (989,600,000$) | (953,300,000$) | (1,016,200,000$) | (927,800,000$) | (886,000,000$) | (672,500,000$) | (570,400,000$) | (788,500,000$) | (599,600,000$) | (535,400,000$) | (381,300,000$) | (64,300,000$) | (42,300,000$) | 106,600,000$ | 232,300,000$ | 204,200,000$ | 218,300,000$ |
| YoY% | | 10.59% | 9.74% | 21.10% | 41.29% | 76.52% | 105.14% | 140.91% | 62.01% | 63.58% | 62.97% | 31.72% | 34.87% | (29.22%) | (44.28%) | (39.63%) | (12.02%) | 1,747.04% | 1,873.25% | 910.93% | 793.75% | 140.41% | 134.64% | 43.29% | 34.09% | 49.31% | 19.58% | (90.75%) | 17.62% | (415.28%) | (176.58%) | (125.31%) | (134.90%) | (89.88%) | (76.31%) | (64.62%) | (54.71%) | (38.80%) | (29.99%) | (35.45%) | (27.02%) | (23.60%) | (16.70%) | (2.81%) | (1.87%) | 4.93% | 11.33% | 9.80% | 10.68% |
| Dividends Paid | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Additional Paid-In Capital QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Treasury Stock | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Goodwill | | 4,278,000,000$ | 4,275,000,000$ | 4,275,000,000$ | 4,242,000,000$ | 4,256,000,000$ | 572,000,000$ | 4,133,000,000$ | 3,653,000,000$ | 3,604,000,000$ | 3,637,000,000$ | 3,624,000,000$ | 3,625,000,000$ | 3,577,000,000$ | 3,612,000,000$ | 3,642,000,000$ | 3,604,000,000$ | 3,579,200,000$ | 3,562,200,000$ | 3,484,000,000$ | 2,706,500,000$ | 2,484,200,000$ | 2,459,100,000$ | 2,430,200,000$ | 2,445,000,000$ | 2,443,600,000$ | 2,431,800,000$ | 2,446,200,000$ | 2,450,800,000$ | 1,645,300,000$ | 1,658,700,000$ | 1,604,900,000$ | 1,620,200,000$ | 1,588,700,000$ | 1,588,600,000$ | 1,570,700,000$ | 1,561,100,000$ | 1,557,300,000$ | 1,597,400,000$ | 1,580,500,000$ | 1,535,000,000$ | 1,515,000,000$ | 1,473,800,000$ | 1,476,100,000$ | 1,456,200,000$ | 1,474,100,000$ | 1,447,600,000$ | 1,263,000,000$ | 1,009,900,000$ |
| QoQ% | | .07% | .00% | .78% | (.33%) | 644.06% | (86.16%) | 13.14% | 1.36% | (.91%) | .36% | (.03%) | 1.34% | (.97%) | (.82%) | 1.05% | .69% | .48% | 2.25% | 28.73% | 8.95% | 1.02% | 1.19% | (.61%) | .06% | .49% | (.59%) | (.19%) | 48.96% | (.81%) | 3.35% | (.94%) | 1.98% | .01% | 1.14% | .62% | .24% | (2.51%) | 1.07% | 2.96% | 1.32% | 2.80% | (.16%) | 1.37% | (1.21%) | 1.83% | 14.62% | 25.06% | 9.50% |
| YoY% | | .52% | 647.38% | 3.44% | 16.12% | 18.09% | (84.27%) | 14.05% | .77% | .76% | .69% | (.49%) | .58% | (.06%) | 1.40% | 4.54% | 33.16% | 44.08% | 44.86% | 43.36% | 10.70% | 1.66% | 1.12% | (.65%) | (.24%) | 48.52% | 46.61% | 52.42% | 51.27% | 3.56% | 4.41% | 2.18% | 3.79% | 2.02% | (.55%) | (.62%) | 1.70% | 2.79% | 8.39% | 7.07% | 5.41% | 2.78% | 1.81% | 16.87% | 44.19% | 59.83% | 60.28% | 41.01% | 15.88% |
| Other Intangible Assets | | 493,000,000$ | 521,000,000$ | 549,000,000$ | 574,000,000$ | 594,000,000$ | 609,000,000$ | 572,000,000$ | 406,000,000$ | 411,000,000$ | 410,000,000$ | 426,000,000$ | 407,000,000$ | 423,000,000$ | 451,000,000$ | 479,000,000$ | 494,000,000$ | 498,200,000$ | 511,300,000$ | 503,100,000$ | 199,300,000$ | 179,400,000$ | 178,100,000$ | 193,400,000$ | 207,100,000$ | 225,200,000$ | 243,200,000$ | 261,800,000$ | 280,800,000$ | 49,400,000$ | 57,900,000$ | 46,900,000$ | 55,200,000$ | 61,600,000$ | 70,400,000$ | 87,600,000$ | 97,500,000$ | 114,600,000$ | 140,100,000$ | 143,200,000$ | 146,800,000$ | 153,600,000$ | 143,100,000$ | 163,400,000$ | 171,900,000$ | 193,800,000$ | 204,400,000$ | 184,500,000$ | 104,300,000$ |
| QoQ | | (28,000,000$) | (28,000,000$) | (25,000,000$) | (20,000,000$) | (15,000,000$) | 37,000,000$ | 166,000,000$ | (5,000,000$) | 1,000,000$ | (16,000,000$) | 19,000,000$ | (16,000,000$) | (28,000,000$) | (28,000,000$) | (15,000,000$) | (4,200,000$) | (13,100,000$) | 8,200,000$ | 303,800,000$ | 19,900,000$ | 1,300,000$ | (15,300,000$) | (13,700,000$) | (18,100,000$) | (18,000,000$) | (18,600,000$) | (19,000,000$) | 231,400,000$ | (8,500,000$) | 11,000,000$ | (8,300,000$) | (6,400,000$) | (8,800,000$) | (17,200,000$) | (9,900,000$) | (17,100,000$) | (25,500,000$) | (3,100,000$) | (3,600,000$) | (6,800,000$) | 10,500,000$ | (20,300,000$) | (8,500,000$) | (21,900,000$) | (10,600,000$) | 19,900,000$ | 80,200,000$ | 4,200,000$ |
| Amortization of Intangible Assets | | 13,000,000$ | 14,000,000$ | 13,000,000$ | 12,000,000$ | 13,000,000$ | 13,000,000$ | 11,000,000$ | 11,000,000$ | 10,000,000$ | 11,000,000$ | 10,000,000$ | 10,000,000$ | 10,000,000$ | 9,000,000$ | 11,000,000$ | 10,000,000$ | 11,000,000$ | 11,000,000$ | 8,000,000$ | 9,200,000$ | 9,600,000$ | 9,500,000$ | 9,700,000$ | 9,700,000$ | 9,700,000$ | 9,700,000$ | 9,800,000$ | 6,200,000$ | 4,200,000$ | 3,800,000$ | 3,800,000$ | 4,900,000$ | 4,700,000$ | 4,900,000$ | 5,700,000$ | 9,300,000$ | 6,800,000$ | 7,800,000$ | 7,900,000$ | 8,000,000$ | 8,100,000$ | 8,200,000$ | 8,900,000$ | 9,300,000$ | 9,500,000$ | 10,100,000$ | 10,900,000$ | 9,000,000$ |
| Total Assets | | 11,198,000,000$ | 10,856,000,000$ | 10,585,000,000$ | 10,833,000,000$ | 10,133,000,000$ | 9,960,000,000$ | 9,830,000,000$ | 9,912,000,000$ | 9,226,000,000$ | 9,107,000,000$ | 9,069,000,000$ | 9,438,000,000$ | 8,635,000,000$ | 8,227,000,000$ | 8,261,000,000$ | 8,607,000,000$ | 8,531,000,000$ | 7,420,600,000$ | 7,298,300,000$ | 7,279,800,000$ | 5,944,500,000$ | 5,747,300,000$ | 5,543,900,000$ | 6,179,300,000$ | 5,036,600,000$ | 4,872,700,000$ | 5,006,700,000$ | 4,729,200,000$ | 3,774,400,000$ | 3,833,000,000$ | 3,911,400,000$ | 4,113,600,000$ | 4,152,000,000$ | 4,354,000,000$ | 4,431,400,000$ | 4,798,100,000$ | 4,829,200,000$ | 5,047,400,000$ | 5,205,600,000$ | 5,515,300,000$ | 5,220,000,000$ | 5,341,800,000$ | 4,775,900,000$ | 4,909,700,000$ | 4,736,800,000$ | 4,703,400,000$ | 4,648,600,000$ | 4,595,000,000$ |
| QoQ | | 342,000,000$ | 271,000,000$ | (248,000,000$) | 700,000,000$ | 173,000,000$ | 130,000,000$ | (82,000,000$) | 686,000,000$ | 119,000,000$ | 38,000,000$ | (369,000,000$) | 803,000,000$ | 408,000,000$ | (34,000,000$) | (346,000,000$) | 76,000,000$ | 1,110,400,000$ | 122,300,000$ | 18,500,000$ | 1,335,300,000$ | 197,200,000$ | 203,400,000$ | (635,400,000$) | 1,142,700,000$ | 163,900,000$ | (134,000,000$) | 277,500,000$ | 954,800,000$ | (58,600,000$) | (78,400,000$) | (202,200,000$) | (38,400,000$) | (202,000,000$) | (77,400,000$) | (366,700,000$) | (31,100,000$) | (218,200,000$) | (158,200,000$) | (309,700,000$) | 295,300,000$ | (121,800,000$) | 565,900,000$ | (133,800,000$) | 172,900,000$ | 33,400,000$ | 54,800,000$ | 53,600,000$ | 273,500,000$ |
| YoY | | 1,065,000,000$ | 896,000,000$ | 755,000,000$ | 921,000,000$ | 907,000,000$ | 853,000,000$ | 761,000,000$ | 474,000,000$ | 591,000,000$ | 880,000,000$ | 808,000,000$ | 831,000,000$ | 104,000,000$ | 806,400,000$ | 962,700,000$ | 1,327,200,000$ | 2,586,500,000$ | 1,673,300,000$ | 1,754,400,000$ | 1,100,500,000$ | 907,900,000$ | 874,600,000$ | 537,200,000$ | 1,450,100,000$ | 1,262,200,000$ | 1,039,700,000$ | 1,095,300,000$ | 615,600,000$ | (377,600,000$) | (521,000,000$) | (520,000,000$) | (684,500,000$) | (677,200,000$) | (693,400,000$) | (774,200,000$) | (717,200,000$) | (390,800,000$) | (294,400,000$) | 429,700,000$ | 605,600,000$ | 483,200,000$ | 638,400,000$ | 127,300,000$ | 314,700,000$ | 415,300,000$ | 480,100,000$ | 358,900,000$ | 286,600,000$ |
| Total Liabilities | | 8,305,000,000$ | 8,141,000,000$ | 7,968,000,000$ | 8,212,000,000$ | 7,517,000,000$ | 7,486,000,000$ | 7,669,000,000$ | 8,057,000,000$ | 7,744,000,000$ | 7,901,000,000$ | 8,172,000,000$ | 8,293,000,000$ | 7,729,000,000$ | 7,487,000,000$ | 7,580,000,000$ | 7,758,000,000$ | 7,251,000,000$ | 6,092,600,000$ | 6,170,300,000$ | 6,314,800,000$ | 5,875,200,000$ | 5,680,000,000$ | 5,683,000,000$ | 6,318,300,000$ | 5,208,100,000$ | 5,067,000,000$ | 5,053,800,000$ | 4,940,100,000$ | 4,112,700,000$ | 4,074,600,000$ | 4,040,000,000$ | 4,369,600,000$ | 4,044,700,000$ | 4,038,500,000$ | 3,923,300,000$ | 4,064,500,000$ | 3,768,600,000$ | 3,715,700,000$ | 3,769,700,000$ | 3,895,700,000$ | 3,486,900,000$ | 3,439,700,000$ | 2,551,500,000$ | 2,690,500,000$ | 2,468,300,000$ | 2,420,000,000$ | 2,359,900,000$ | 2,333,500,000$ |
| QoQ | | 164,000,000$ | 173,000,000$ | (244,000,000$) | 695,000,000$ | 31,000,000$ | (183,000,000$) | (388,000,000$) | 313,000,000$ | (157,000,000$) | (271,000,000$) | (121,000,000$) | 564,000,000$ | 242,000,000$ | (93,000,000$) | (178,000,000$) | 507,000,000$ | 1,158,400,000$ | (77,700,000$) | (144,500,000$) | 439,600,000$ | 195,200,000$ | (3,000,000$) | (635,400,000$) | 1,110,200,000$ | 141,100,000$ | 13,200,000$ | 113,700,000$ | 827,400,000$ | 38,100,000$ | 34,600,000$ | (329,600,000$) | 324,900,000$ | 6,200,000$ | 115,200,000$ | (141,200,000$) | 295,900,000$ | 52,900,000$ | (54,000,000$) | (126,000,000$) | 408,800,000$ | 47,200,000$ | 888,200,000$ | (139,000,000$) | 222,200,000$ | 48,300,000$ | 60,100,000$ | 26,400,000$ | 173,900,000$ |
| YoY | | 788,000,000$ | 655,000,000$ | 299,000,000$ | 155,000,000$ | (227,000,000$) | (415,000,000$) | (503,000,000$) | (236,000,000$) | 15,000,000$ | 414,000,000$ | 592,000,000$ | 535,000,000$ | 478,000,000$ | 1,394,400,000$ | 1,409,700,000$ | 1,443,200,000$ | 1,375,800,000$ | 412,600,000$ | 487,300,000$ | (3,600,000$) | 667,100,000$ | 613,000,000$ | 629,200,000$ | 1,378,200,000$ | 1,095,400,000$ | 992,400,000$ | 1,013,800,000$ | 570,500,000$ | 68,000,000$ | 36,100,000$ | 116,700,000$ | 305,100,000$ | 276,100,000$ | 322,800,000$ | 153,600,000$ | 168,800,000$ | 281,700,000$ | 276,000,000$ | 1,218,200,000$ | 1,205,200,000$ | 1,018,600,000$ | 1,019,700,000$ | 191,600,000$ | 357,000,000$ | 308,700,000$ | 247,800,000$ | 154,700,000$ | 68,300,000$ |
| Current Ratio | | .82x | .76x | .65x | .68x | .65x | .64x | .69x | .82x | .75x | .73x | .72x | .84x | .73x | .64x | .62x | .69x | .81x | .50x | .48x | .81x | .83x | .84x | .79x | .83x | .60x | .56x | .73x | .70x | .80x | .83x | .92x | .88x | 1.07x | 1.22x | 1.04x | 1.13x | 1.46x | 1.59x | 1.78x | 1.88x | 2.10x | 2.21x | 1.84x | 1.91x | 2.06x | 2.12x | 2.32x | 2.65x |
| Total Current Assets | | 3,895,000,000$ | 3,489,000,000$ | 3,215,000,000$ | 3,482,000,000$ | 2,899,000,000$ | 2,758,000,000$ | 2,810,000,000$ | 3,579,000,000$ | 2,939,000,000$ | 2,821,000,000$ | 2,833,000,000$ | 3,341,000,000$ | 2,788,000,000$ | 2,329,000,000$ | 2,358,000,000$ | 2,764,000,000$ | 2,654,800,000$ | 1,546,000,000$ | 1,505,400,000$ | 2,625,500,000$ | 2,339,800,000$ | 2,203,900,000$ | 2,024,300,000$ | 2,659,300,000$ | 1,706,800,000$ | 1,515,500,000$ | 1,614,100,000$ | 1,620,000,000$ | 1,590,000,000$ | 1,598,800,000$ | 1,698,000,000$ | 1,877,900,000$ | 1,871,900,000$ | 2,083,300,000$ | 2,139,700,000$ | 2,460,600,000$ | 2,332,100,000$ | 2,486,500,000$ | 2,629,000,000$ | 2,993,100,000$ | 2,747,500,000$ | 2,899,800,000$ | 2,341,000,000$ | 2,671,300,000$ | 2,458,700,000$ | 2,450,000,000$ | 2,590,300,000$ | 2,835,000,000$ |
| QoQ | | 406,000,000$ | 274,000,000$ | (267,000,000$) | 583,000,000$ | 141,000,000$ | (52,000,000$) | (769,000,000$) | 640,000,000$ | 118,000,000$ | (12,000,000$) | (508,000,000$) | 553,000,000$ | 459,000,000$ | (29,000,000$) | (406,000,000$) | 109,200,000$ | 1,108,800,000$ | 40,600,000$ | (1,120,100,000$) | 285,700,000$ | 135,900,000$ | 179,600,000$ | (635,000,000$) | 952,500,000$ | 191,300,000$ | (98,600,000$) | (5,900,000$) | 30,000,000$ | (8,800,000$) | (99,200,000$) | (179,900,000$) | 6,000,000$ | (211,400,000$) | (56,400,000$) | (320,900,000$) | 128,500,000$ | (154,400,000$) | (142,500,000$) | (364,100,000$) | 245,600,000$ | (152,300,000$) | 558,800,000$ | (330,300,000$) | 212,600,000$ | 8,700,000$ | (140,300,000$) | (244,700,000$) | 317,100,000$ |
| Total Current Liabilities | | 4,735,000,000$ | 4,566,000,000$ | 4,919,000,000$ | 5,151,000,000$ | 4,468,000,000$ | 4,337,000,000$ | 4,097,000,000$ | 4,351,000,000$ | 3,912,000,000$ | 3,875,000,000$ | 3,926,000,000$ | 4,000,000,000$ | 3,811,000,000$ | 3,642,000,000$ | 3,801,000,000$ | 4,009,000,000$ | 3,281,500,000$ | 3,087,400,000$ | 3,130,100,000$ | 3,254,700,000$ | 2,811,600,000$ | 2,619,600,000$ | 2,578,300,000$ | 3,219,200,000$ | 2,840,200,000$ | 2,707,300,000$ | 2,220,700,000$ | 2,301,200,000$ | 1,985,500,000$ | 1,915,100,000$ | 1,852,600,000$ | 2,123,200,000$ | 1,750,000,000$ | 1,701,700,000$ | 2,049,600,000$ | 2,185,400,000$ | 1,597,600,000$ | 1,559,600,000$ | 1,474,500,000$ | 1,591,000,000$ | 1,311,200,000$ | 1,313,800,000$ | 1,270,300,000$ | 1,400,100,000$ | 1,193,300,000$ | 1,157,300,000$ | 1,118,700,000$ | 1,071,500,000$ |
| QoQ | | 169,000,000$ | (353,000,000$) | (232,000,000$) | 683,000,000$ | 131,000,000$ | 240,000,000$ | (254,000,000$) | 439,000,000$ | 37,000,000$ | (51,000,000$) | (74,000,000$) | 189,000,000$ | 169,000,000$ | (159,000,000$) | (208,000,000$) | 727,500,000$ | 194,100,000$ | (42,700,000$) | (124,600,000$) | 443,100,000$ | 192,000,000$ | 41,300,000$ | (640,900,000$) | 379,000,000$ | 132,900,000$ | 486,600,000$ | (80,500,000$) | 315,700,000$ | 70,400,000$ | 62,500,000$ | (270,600,000$) | 373,200,000$ | 48,300,000$ | (347,900,000$) | (135,800,000$) | 587,800,000$ | 38,000,000$ | 85,100,000$ | (116,500,000$) | 279,800,000$ | (2,600,000$) | 43,500,000$ | (129,800,000$) | 206,800,000$ | 36,000,000$ | 38,600,000$ | 47,200,000$ | 123,400,000$ |
| Debt to Asset Ratio | | .74x | .75x | .75x | .76x | .74x | .75x | .78x | .81x | .84x | .87x | .90x | .88x | .90x | .91x | .92x | .90x | .85x | .82x | .85x | .87x | .99x | .99x | 1.03x | 1.02x | 1.03x | 1.04x | 1.01x | 1.04x | 1.09x | 1.06x | 1.03x | 1.06x | .97x | .93x | .89x | .85x | .78x | .74x | .72x | .71x | .67x | .64x | .53x | .55x | .52x | .51x | .51x | .51x |
| Long Term Debt | | 2,500,000,000$ | 2,500,000,000$ | 2,300,000,000$ | 2,300,000,000$ | 2,300,000,000$ | 2,300,000,000$ | 2,300,000,000$ | 2,300,000,000$ | 2,300,000,000$ | 2,300,000,000$ | 2,300,000,000$ | 2,300,000,000$ | 2,650,000,000$ | 2,650,000,000$ | 2,650,000,000$ | 2,650,000,000$ | 2,650,000,000$ | 1,650,000,000$ | 1,650,000,000$ | 1,650,000,000$ | 1,650,000,000$ | 1,650,000,000$ | 1,650,000,000$ | 2,100,000,000$ | | | | 2,087,700,000$ | | | | 1,586,000,000$ | | | | 1,092,000,000$ | 1,489,900,000$ | 1,489,200,000$ | 1,488,400,000$ | 1,487,700,000$ | 1,486,900,000$ | 1,486,200,000$ | 747,400,000$ | 743,100,000$ | 747,000,000$ | 746,800,000$ | 746,600,000$ | 746,400,000$ |
| QoQ | | 0$ | 200,000,000$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | (350,000,000$) | 0$ | 0$ | 0$ | 0$ | 1,000,000,000$ | 0$ | 0$ | 0$ | 0$ | 0$ | (450,000,000$) | | | | | | | | | | | | | (397,900,000$) | 700,000$ | 800,000$ | 700,000$ | 800,000$ | 700,000$ | 738,800,000$ | 4,300,000$ | (3,900,000$) | 200,000$ | 200,000$ | 200,000$ | 200,000$ |
| YoY | | 200,000,000$ | 200,000,000$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | (350,000,000$) | (350,000,000$) | (350,000,000$) | (350,000,000$) | 0$ | 1,000,000,000$ | 1,000,000,000$ | 1,000,000,000$ | 1,000,000,000$ | 0$ | 0$ | (450,000,000$) | | | | 12,300,000$ | | | | 501,700,000$ | | | | 494,000,000$ | | | | (395,700,000$) | 3,000,000$ | 3,000,000$ | 741,000,000$ | 744,600,000$ | 739,900,000$ | 739,400,000$ | 800,000$ | (3,300,000$) | 800,000$ | 800,000$ | 800,000$ | 800,000$ |
| Capital Lease Obligations | | 252,000,000$ | 253,000,000$ | 256,000,000$ | 272,000,000$ | 292,000,000$ | 317,000,000$ | 329,000,000$ | 342,000,000$ | 365,000,000$ | 383,000,000$ | 402,000,000$ | 385,000,000$ | 405,000,000$ | 416,000,000$ | 424,000,000$ | 432,400,000$ | 422,700,000$ | 446,600,000$ | 453,300,000$ | 467,400,000$ | 462,300,000$ | 447,100,000$ | 448,000,000$ | 459,800,000$ | 303,800,000$ | 317,000,000$ | 324,800,000$ | | | | | | | | | | | | | | | | | | | | | |
| Cash and Cash Equivalents | | 1,989,000,000$ | 2,003,000,000$ | 1,816,000,000$ | 1,599,000,000$ | 1,437,000,000$ | 1,513,000,000$ | 1,681,000,000$ | 1,892,000,000$ | 1,526,000,000$ | 1,714,000,000$ | 1,909,000,000$ | 1,947,000,000$ | 1,665,000,000$ | 1,440,000,000$ | 1,518,000,000$ | 1,528,000,000$ | 1,748,900,000$ | 923,500,000$ | 923,200,000$ | 1,772,200,000$ | 1,537,000,000$ | 1,439,800,000$ | 1,389,700,000$ | 1,774,700,000$ | 956,200,000$ | 923,900,000$ | 883,200,000$ | 886,000,000$ | 875,700,000$ | 895,400,000$ | 1,093,000,000$ | 1,078,000,000$ | 1,025,200,000$ | 1,174,100,000$ | 1,340,200,000$ | 1,213,100,000$ | 1,436,500,000$ | 1,467,300,000$ | 1,223,400,000$ | 1,353,000,000$ | 1,337,500,000$ | 1,473,100,000$ | 1,182,700,000$ | 1,410,600,000$ | 1,345,000,000$ | 1,323,100,000$ | 1,609,600,000$ | 1,853,000,000$ |
| QoQ | | (14,000,000$) | 187,000,000$ | 217,000,000$ | 162,000,000$ | (76,000,000$) | (168,000,000$) | (211,000,000$) | 366,000,000$ | (188,000,000$) | (195,000,000$) | (38,000,000$) | 282,000,000$ | 225,000,000$ | (78,000,000$) | (10,000,000$) | (220,900,000$) | 825,400,000$ | 300,000$ | (849,000,000$) | 235,200,000$ | 97,200,000$ | 50,100,000$ | (385,000,000$) | 818,500,000$ | 32,300,000$ | 40,700,000$ | (2,800,000$) | 10,300,000$ | (19,700,000$) | (197,600,000$) | 15,000,000$ | 52,800,000$ | (148,900,000$) | (166,100,000$) | 127,100,000$ | (223,400,000$) | (30,800,000$) | 243,900,000$ | (129,600,000$) | 15,500,000$ | (135,600,000$) | 290,400,000$ | (227,900,000$) | 65,600,000$ | 21,900,000$ | (286,500,000$) | (243,400,000$) | 379,600,000$ |
| YoY | | 552,000,000$ | 490,000,000$ | 135,000,000$ | (293,000,000$) | (89,000,000$) | (201,000,000$) | (228,000,000$) | (55,000,000$) | (139,000,000$) | 274,000,000$ | 391,000,000$ | 419,000,000$ | (83,900,000$) | 516,500,000$ | 594,800,000$ | (244,200,000$) | 211,900,000$ | (516,300,000$) | (466,500,000$) | (2,500,000$) | 580,800,000$ | 515,900,000$ | 506,500,000$ | 888,700,000$ | 80,500,000$ | 28,500,000$ | (209,800,000$) | (192,000,000$) | (149,500,000$) | (278,700,000$) | (247,200,000$) | (135,100,000$) | (411,300,000$) | (293,200,000$) | 116,800,000$ | (139,900,000$) | 99,000,000$ | (5,800,000$) | 40,700,000$ | (57,600,000$) | (7,500,000$) | 150,000,000$ | (426,900,000$) | (442,400,000$) | (128,400,000$) | (77,900,000$) | (46,200,000$) | 240,800,000$ |
| Interest Expenses | | 22,000,000$ | 19,000,000$ | 18,000,000$ | 17,000,000$ | 18,000,000$ | 18,000,000$ | 18,000,000$ | 0$ | 14,000,000$ | 4,000,000$ | 0$ | 0$ | 14,000,000$ | 10,000,000$ | 19,000,000$ | 36,000,000$ | 5,000,000$ | 9,000,000$ | 3,000,000$ | 12,900,000$ | 11,900,000$ | 17,100,000$ | 40,100,000$ | 10,500,000$ | 14,200,000$ | 7,300,000$ | 16,200,000$ | 7,300,000$ | 3,200,000$ | 0$ | 8,500,000$ | 16,400,000$ | 11,200,000$ | 18,800,000$ | 1,800,000$ | 1,100,000$ | 9,400,000$ | 10,100,000$ | 3,600,000$ | 10,800,000$ | 7,700,000$ | 3,400,000$ | 0$ | 21,100,000$ | 3,000,000$ | 7,000,000$ | 6,600,000$ | 0$ |
| Interest Income | | 0$ | 12,000,000$ | 1,000,000$ | 6,000,000$ | 5,000,000$ | 9,000,000$ | 10,000,000$ | 22,000,000$ | 0$ | 0$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |