| Bath & Body Works, Inc. (BBWI) |
| 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-Nov-01 | 2025-Aug-02 | 2025-May-03 | 2025-Feb-01 | 2024-Nov-02 | 2024-Aug-03 | 2024-May-04 | 2024-Feb-03 | 2023-Oct-28 | 2023-Jul-29 | 2023-Apr-29 | 2023-Jan-28 | 2022-Oct-29 | 2022-Jul-30 | 2022-Apr-30 | 2022-Jan-29 | 2021-Oct-30 | 2021-Jul-31 | 2021-May-01 | 2021-Jan-30 | 2020-Oct-31 | 2020-Aug-01 | 2020-May-02 | 2020-Feb-01 | 2019-Nov-02 | 2019-Aug-03 | 2019-May-04 | 2019-Feb-02 | 2018-Nov-03 | 2018-Aug-04 | 2018-May-05 | 2018-Feb-03 | 2017-Oct-28 | 2017-Jul-29 | 2017-Apr-29 | 2017-Jan-28 | 2016-Oct-29 | 2016-Jul-30 | 2016-Apr-30 | 2016-Jan-30 | 2015-Oct-31 | 2015-Aug-01 | 2015-May-02 | 2015-Jan-31 | 2014-Nov-01 | 2014-Aug-02 | 2014-May-03 | 2014-Feb-01 |
| Fiscal Period | | 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 | Q4-FY2013 |
| Close Price of Common Stock | 15.85$ | 25.75$ | 29.97$ | 30.28$ | 38.78$ | 31.90$ | 39.05$ | 50.02$ | 43.16$ | 33.78$ | 37.52$ | 36.61$ | 42.15$ | 32.62$ | 26.93$ | 47.83$ | 69.77$ | 63.03$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Market Cap of Common Stock | 3,244,837,439$ | 5,309,330,082$ | 6,342,005,466$ | 6,485,688,033$ | 8,399,053,799$ | 6,989,671,077$ | 8,716,069,974$ | 11,249,323,680$ | 9,751,595,951$ | 7,680,923,964$ | 8,587,618,036$ | 8,373,984,957$ | 9,627,676,022$ | 7,448,428,316$ | 6,159,848,631$ | 11,425,876,298$ | 17,981,328,826$ | 16,663,426,849$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ% | (38.88%) | (16.28%) | (2.22%) | (22.78%) | 20.16% | (19.81%) | (22.52%) | 15.36% | 26.96% | (10.56%) | 2.55% | (13.02%) | 29.26% | 20.92% | (46.09%) | (36.46%) | 7.91% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY% | (61.37%) | (24.04%) | (27.24%) | (42.35%) | (13.87%) | (9.00%) | 1.50% | 34.34% | 1.29% | 3.12% | 39.41% | (26.71%) | (46.46%) | (55.30%) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Common Shares Outstanding | 204,721,605 | 205,000,000 | 208,000,000 | 212,000,000 | 216,000,000 | 217,000,000 | 220,000,000 | 223,000,000 | 225,000,000 | 227,000,000 | 228,000,000 | 229,000,000 | 229,000,000 | 228,000,000 | 228,000,000 | 236,000,000 | 254,000,000 | 260,000,000 | 265,000,000 | 277,000,000 | 278,000,000 | 278,000,000 | 278,000,000 | 278,000,000 | 277,000,000 | 276,000,000 | 276,000,000 | 276,000,000 | 275,000,000 | 275,000,000 | 275,000,000 | 278,000,000 | 280,000,000 | 282,000,000 | 286,000,000 | 286,000,000 | 286,000,000 | 286,000,000 | 286,000,000 | 288,000,000 | 290,000,000 | 291,000,000 | 291,000,000 | 292,000,000 | 292,000,000 | 293,000,000 | 292,000,000 | 292,000,000 | 291,000,000 |
| QoQ% | (.14%) | (1.44%) | (1.89%) | (1.85%) | (.46%) | (1.36%) | (1.35%) | (.89%) | (.88%) | (.44%) | (.44%) | .00% | .44% | .00% | (3.39%) | (7.09%) | (2.31%) | (1.89%) | (4.33%) | (.36%) | .00% | .00% | .00% | .36% | .36% | .00% | .00% | .36% | .00% | .00% | (1.08%) | (.71%) | (.71%) | (1.40%) | .00% | .00% | .00% | .00% | (.69%) | (.69%) | (.34%) | .00% | (.34%) | .00% | (.34%) | .34% | .00% | .34% | .35% |
| YoY% | (5.22%) | (5.53%) | (5.46%) | (4.93%) | (4.00%) | (4.41%) | (3.51%) | (2.62%) | (1.75%) | (.44%) | .00% | (2.97%) | (9.84%) | (12.31%) | (13.96%) | (14.80%) | (8.63%) | (6.48%) | (4.68%) | (.36%) | .36% | .73% | .73% | .73% | .73% | .36% | .36% | (.72%) | (1.79%) | (2.48%) | (3.85%) | (2.80%) | (2.10%) | (1.40%) | .00% | (.69%) | (1.38%) | (1.72%) | (1.72%) | (1.37%) | (.69%) | (.68%) | (.34%) | .00% | .34% | 1.03% | .69% | 1.04% | .69% |
| Price to Sales | .44x | .72x | .86x | .88x | 1.15x | .94x | 1.18x | 1.52x | 1.31x | 1.04x | 1.15x | 1.12x | 1.27x | .97x | .79x | 1.45x | 2.28x | 2.20x | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Price to Earnings | 4.64x | 7.60x | 8.71x | 7.95x | 10.53x | 7.56x | 9.30x | 12.73x | 11.11x | 10.48x | 12.18x | 11.53x | 12.03x | 7.76x | 6.44x | 9.44x | 13.49x | 10.43x | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Price to Book | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Revenue | | 1,594,000,000$ | 1,549,000,000$ | 1,424,000,000$ | 2,787,000,000$ | 1,610,000,000$ | 1,526,000,000$ | 1,384,000,000$ | 2,912,000,000$ | 1,562,000,000$ | 1,559,000,000$ | 1,396,000,000$ | 2,889,000,000$ | 1,604,000,000$ | 1,618,000,000$ | 1,450,000,000$ | 3,027,000,000$ | 1,681,000,000$ | 1,703,000,000$ | 1,470,000,000$ | 2,719,000,000$ | 1,702,000,000$ | 1,253,000,000$ | 760,000,000$ | 4,707,000,000$ | 2,677,000,000$ | 2,902,000,000$ | 2,629,000,000$ | 4,852,000,000$ | 2,775,000,000$ | 2,984,000,000$ | 2,626,000,000$ | 4,823,000,000$ | 2,618,000,000$ | 2,755,000,000$ | 2,437,000,000$ | 4,489,000,000$ | 2,581,000,000$ | 2,890,000,000$ | 2,614,000,000$ | 4,395,000,000$ | 2,482,000,000$ | 2,765,000,000$ | 2,512,000,000$ | 4,069,000,000$ | 2,319,000,000$ | 2,675,000,000$ | 2,391,000,000$ | 3,818,000,000$ |
| QoQ% | | 2.91% | 8.78% | (48.91%) | 73.11% | 5.51% | 10.26% | (52.47%) | 86.43% | .19% | 11.68% | (51.68%) | 80.11% | (.87%) | 11.59% | (52.10%) | 80.07% | (1.29%) | 15.85% | (45.94%) | 59.75% | 35.83% | 64.87% | (83.85%) | 75.83% | (7.75%) | 10.38% | (45.82%) | 74.85% | (7.00%) | 13.63% | (45.55%) | 84.23% | (4.97%) | 13.05% | (45.71%) | 73.93% | (10.69%) | 10.56% | (40.52%) | 77.08% | (10.24%) | 10.07% | (38.27%) | 75.46% | (13.31%) | 11.88% | (37.38%) | 75.86% |
| YoY% | | (.99%) | 1.51% | 2.89% | (4.29%) | 3.07% | (2.12%) | (.86%) | .80% | (2.62%) | (3.65%) | (3.72%) | (4.56%) | (4.58%) | (4.99%) | (1.36%) | 11.33% | (1.23%) | 35.91% | 93.42% | (42.24%) | (36.42%) | (56.82%) | (71.09%) | (2.99%) | (3.53%) | (2.75%) | .11% | .60% | 6.00% | 8.31% | 7.76% | 7.44% | 1.43% | (4.67%) | (6.77%) | 2.14% | 3.99% | 4.52% | 4.06% | 8.01% | 7.03% | 3.36% | 5.06% | 6.57% | 6.82% | 6.32% | 5.42% | (.99%) |
| TTM | | 7,354,000,000$ | 7,370,000,000$ | 7,347,000,000$ | 7,307,000,000$ | 7,432,000,000$ | 7,384,000,000$ | 7,417,000,000$ | 7,429,000,000$ | 7,406,000,000$ | 7,448,000,000$ | 7,507,000,000$ | 7,561,000,000$ | 7,699,000,000$ | 7,776,000,000$ | 7,861,000,000$ | 7,881,000,000$ | 7,573,000,000$ | 7,594,000,000$ | 7,144,000,000$ | 6,434,000,000$ | 8,422,000,000$ | 9,397,000,000$ | 11,046,000,000$ | 12,915,000,000$ | 13,060,000,000$ | 13,158,000,000$ | 13,240,000,000$ | 13,237,000,000$ | 13,208,000,000$ | 13,051,000,000$ | 12,822,000,000$ | 12,633,000,000$ | 12,299,000,000$ | 12,262,000,000$ | 12,397,000,000$ | 12,574,000,000$ | 12,480,000,000$ | 12,381,000,000$ | 12,256,000,000$ | 12,154,000,000$ | 11,828,000,000$ | 11,665,000,000$ | 11,575,000,000$ | 11,454,000,000$ | 11,203,000,000$ | 11,055,000,000$ | 10,896,000,000$ | 10,773,000,000$ |
| TTM_QoQ% | | (.22%) | .31% | .55% | (1.68%) | .65% | (.45%) | (.16%) | .31% | (.56%) | (.79%) | (.71%) | (1.79%) | (.99%) | (1.08%) | (.25%) | 4.07% | (.28%) | 6.30% | 11.04% | (23.61%) | (10.38%) | (14.93%) | (14.47%) | (1.11%) | (.75%) | (.62%) | .02% | .22% | 1.20% | 1.79% | 1.50% | 2.72% | .30% | (1.09%) | (1.41%) | .75% | .80% | 1.02% | .84% | 2.76% | 1.40% | .78% | 1.06% | 2.24% | 1.34% | 1.46% | 1.14% | (.35%) |
| TTM_YoY% | | (1.05%) | (.19%) | (.94%) | (1.64%) | .35% | (.86%) | (1.20%) | (1.75%) | (3.81%) | (4.22%) | (4.50%) | (4.06%) | 1.66% | 2.40% | 10.04% | 22.49% | (10.08%) | (19.19%) | (35.33%) | (50.18%) | (35.51%) | (28.58%) | (16.57%) | (2.43%) | (1.12%) | .82% | 3.26% | 4.78% | 7.39% | 6.44% | 3.43% | .47% | (1.45%) | (.96%) | 1.15% | 3.46% | 5.51% | 6.14% | 5.88% | 6.11% | 5.58% | 5.52% | 6.23% | 6.32% | 3.63% | 3.41% | 3.06% | 3.00% |
| Gross Margin | | 41.28% | 41.32% | 45.37% | 46.68% | 43.48% | 41.02% | 43.79% | 45.91% | 43.66% | 39.90% | 42.69% | 43.27% | 42.27% | 40.79% | 46.14% | 47.77% | 49.91% | 48.62% | 50.48% | 51.75% | 50.71% | 44.61% | 35.26% | 38.11% | 27.68% | 33.87% | 35.53% | 40.56% | 33.44% | 35.49% | 35.95% | 42.30% | 37.78% | 37.31% | 37.05% | 43.31% | 39.71% | 38.51% | 39.90% | 45.55% | 41.54% | 40.29% | 42.04% | 45.10% | 40.84% | 39.03% | 41.07% | 43.01% |
| QoQ | | (.04%) | (4.05%) | (1.32%) | 3.20% | 2.46% | (2.76%) | (2.13%) | 2.25% | 3.77% | (2.80%) | (.58%) | 1.00% | 1.48% | (5.35%) | (1.63%) | (2.14%) | 1.29% | (1.86%) | (1.27%) | 1.04% | 6.09% | 9.35% | (2.85%) | 10.43% | (6.19%) | (1.65%) | (5.03%) | 7.12% | (2.05%) | (.46%) | (6.35%) | 4.52% | .46% | .26% | (6.25%) | 3.59% | 1.20% | (1.39%) | (5.65%) | 4.01% | 1.25% | (1.75%) | (3.06%) | 4.26% | 1.81% | (2.04%) | (1.94%) | 3.53% |
| YoY | | (2.20%) | .30% | 1.58% | .77% | (.18%) | 1.13% | 1.09% | 2.65% | 1.39% | (.89%) | (3.45%) | (4.50%) | (7.64%) | (7.83%) | (4.34%) | (3.98%) | (.79%) | 4.01% | 15.21% | 13.63% | 23.03% | 10.74% | (.26%) | (2.45%) | (5.76%) | (1.62%) | (.42%) | (1.74%) | (4.34%) | (1.83%) | (1.11%) | (1.01%) | (1.94%) | (1.20%) | (2.85%) | (2.25%) | (1.83%) | (1.78%) | (2.14%) | .46% | .70% | 1.26% | .97% | 2.09% | 1.36% | (.28%) | (.42%) | (1.52%) |
| Operating Income | | 161,000,000$ | 157,000,000$ | 209,000,000$ | 678,000,000$ | 218,000,000$ | 183,000,000$ | 187,000,000$ | 696,000,000$ | 221,000,000$ | 188,000,000$ | 181,000,000$ | 653,000,000$ | 202,000,000$ | 242,000,000$ | 280,000,000$ | 879,000,000$ | 409,000,000$ | 384,000,000$ | 337,000,000$ | 870,000,000$ | 436,000,000$ | 263,000,000$ | 36,000,000$ | 82,000,000$ | (151,000,000$) | 175,000,000$ | 153,000,000$ | 800,000,000$ | 54,000,000$ | 228,000,000$ | 155,000,000$ | 987,000,000$ | 232,000,000$ | 301,000,000$ | 209,000,000$ | 988,000,000$ | 284,000,000$ | 408,000,000$ | 323,000,000$ | 1,078,000,000$ | 339,000,000$ | 403,000,000$ | 372,000,000$ | 957,000,000$ | 284,000,000$ | 376,000,000$ | 336,000,000$ | 863,000,000$ |
| QoQ% | | 2.55% | (24.88%) | (69.17%) | 211.01% | 19.13% | (2.14%) | (73.13%) | 214.93% | 17.55% | 3.87% | (72.28%) | 223.27% | (16.53%) | (13.57%) | (68.15%) | 114.91% | 6.51% | 13.95% | (61.26%) | 99.54% | 65.78% | 630.56% | (56.10%) | 154.31% | (186.29%) | 14.38% | (80.88%) | 1,381.48% | (76.32%) | 47.10% | (84.30%) | 325.43% | (22.92%) | 44.02% | (78.85%) | 247.89% | (30.39%) | 26.32% | (70.04%) | 217.99% | (15.88%) | 8.33% | (61.13%) | 236.97% | (24.47%) | 11.91% | (61.07%) | 309.01% |
| YoY% | | (26.15%) | (14.21%) | 11.77% | (2.59%) | (1.36%) | (2.66%) | 3.32% | 6.59% | 9.41% | (22.31%) | (35.36%) | (25.71%) | (50.61%) | (36.98%) | (16.91%) | 1.03% | (6.19%) | 46.01% | 836.11% | 960.98% | 388.74% | 50.29% | (76.47%) | (89.75%) | (379.63%) | (23.25%) | (1.29%) | (18.95%) | (76.72%) | (24.25%) | (25.84%) | (.10%) | (18.31%) | (26.23%) | (35.29%) | (8.35%) | (16.22%) | 1.24% | (13.17%) | 12.64% | 19.37% | 7.18% | 10.71% | 10.89% | 34.60% | 5.03% | 8.04% | 9.52% |
| TTM | | 1,205,000,000$ | 1,262,000,000$ | 1,288,000,000$ | 1,266,000,000$ | 1,284,000,000$ | 1,287,000,000$ | 1,292,000,000$ | 1,286,000,000$ | 1,243,000,000$ | 1,224,000,000$ | 1,278,000,000$ | 1,377,000,000$ | 1,603,000,000$ | 1,810,000,000$ | 1,952,000,000$ | 2,009,000,000$ | 2,000,000,000$ | 2,027,000,000$ | 1,906,000,000$ | 1,605,000,000$ | 817,000,000$ | 230,000,000$ | 142,000,000$ | 259,000,000$ | 977,000,000$ | 1,182,000,000$ | 1,235,000,000$ | 1,237,000,000$ | 1,424,000,000$ | 1,602,000,000$ | 1,675,000,000$ | 1,729,000,000$ | 1,730,000,000$ | 1,782,000,000$ | 1,889,000,000$ | 2,003,000,000$ | 2,093,000,000$ | 2,148,000,000$ | 2,143,000,000$ | 2,192,000,000$ | 2,071,000,000$ | 2,016,000,000$ | 1,989,000,000$ | 1,953,000,000$ | 1,859,000,000$ | 1,786,000,000$ | 1,768,000,000$ | 1,743,000,000$ |
| TTM_QoQ% | | (4.52%) | (2.02%) | 1.74% | (1.40%) | (.23%) | (.39%) | .47% | 3.46% | 1.55% | (4.23%) | (7.19%) | (14.10%) | (11.44%) | (7.28%) | (2.84%) | .45% | (1.33%) | 6.35% | 18.75% | 96.45% | 255.22% | 61.97% | (45.17%) | (73.49%) | (17.34%) | (4.29%) | (.16%) | (13.13%) | (11.11%) | (4.36%) | (3.12%) | (.06%) | (2.92%) | (5.66%) | (5.69%) | (4.30%) | (2.56%) | .23% | (2.24%) | 5.84% | 2.73% | 1.36% | 1.84% | 5.06% | 4.09% | 1.02% | 1.43% | 4.50% |
| TTM_YoY% | | (6.15%) | (1.94%) | (.31%) | (1.56%) | 3.30% | 5.15% | 1.10% | (6.61%) | (22.46%) | (32.38%) | (34.53%) | (31.46%) | (19.85%) | (10.71%) | 2.41% | 25.17% | 144.80% | 781.30% | 1,242.25% | 519.69% | (16.38%) | (80.54%) | (88.50%) | (79.06%) | (31.39%) | (26.22%) | (26.27%) | (28.46%) | (17.69%) | (10.10%) | (11.33%) | (13.68%) | (17.34%) | (17.04%) | (11.85%) | (8.62%) | 1.06% | 6.55% | 7.74% | 12.24% | 11.40% | 12.88% | 12.50% | 12.05% | 11.45% | 8.64% | 11.13% | 10.81% |
| Operating Margin | | 10.10% | 10.14% | 14.68% | 24.33% | 13.54% | 11.99% | 13.51% | 23.90% | 14.15% | 12.06% | 12.97% | 22.60% | 12.59% | 14.96% | 19.31% | 29.04% | 24.33% | 22.55% | 22.93% | 32.00% | 25.62% | 20.99% | 4.74% | 1.74% | (5.64%) | 6.03% | 5.82% | 16.49% | 1.95% | 7.64% | 5.90% | 20.46% | 8.86% | 10.93% | 8.58% | 22.01% | 11.00% | 14.12% | 12.36% | 24.53% | 13.66% | 14.58% | 14.81% | 23.52% | 12.25% | 14.06% | 14.05% | 22.60% |
| QoQ | | (.04%) | (4.54%) | (9.65%) | 10.79% | 1.55% | (1.52%) | (10.39%) | 9.75% | 2.09% | (.91%) | (9.64%) | 10.01% | (2.36%) | (4.35%) | (9.73%) | 4.71% | 1.78% | (.38%) | (9.07%) | 6.38% | 4.63% | 16.25% | 3.00% | 7.38% | (11.67%) | .21% | (10.67%) | 14.54% | (5.70%) | 1.74% | (14.56%) | 11.60% | (2.06%) | 2.35% | (13.43%) | 11.01% | (3.12%) | 1.76% | (12.17%) | 10.87% | (.92%) | (.23%) | (8.71%) | 11.27% | (1.81%) | .00% | (8.55%) | 12.88% |
| YoY | | (3.44%) | (1.86%) | 1.17% | .43% | (.61%) | (.07%) | .55% | 1.30% | 1.56% | (2.90%) | (6.34%) | (6.44%) | (11.74%) | (7.59%) | (3.62%) | (2.96%) | (1.29%) | 1.56% | 18.19% | 30.26% | 31.26% | 14.96% | (1.08%) | (14.75%) | (7.59%) | (1.61%) | (.08%) | (3.98%) | (6.92%) | (3.29%) | (2.67%) | (1.55%) | (2.14%) | (3.19%) | (3.78%) | (2.52%) | (2.66%) | (.46%) | (2.45%) | 1.01% | 1.41% | .52% | .76% | .92% | 2.53% | (.17%) | .34% | 2.17% |
| Net Income | | 77,000,000$ | 64,000,000$ | 105,000,000$ | 453,000,000$ | 106,000,000$ | 152,000,000$ | 87,000,000$ | 579,000,000$ | 119,000,000$ | 99,000,000$ | 81,000,000$ | 434,000,000$ | 91,000,000$ | 120,000,000$ | 155,000,000$ | 594,000,000$ | 88,000,000$ | 374,000,000$ | 277,000,000$ | 859,000,000$ | 331,000,000$ | (49,000,000$) | (297,000,000$) | (192,000,000$) | (252,000,000$) | 38,000,000$ | 40,000,000$ | 540,000,000$ | (43,000,000$) | 99,000,000$ | 48,000,000$ | 664,000,000$ | 86,000,000$ | 139,000,000$ | 94,000,000$ | 632,000,000$ | 122,000,000$ | 252,000,000$ | 152,000,000$ | 636,000,000$ | 164,000,000$ | 202,000,000$ | 250,000,000$ | 565,000,000$ | 132,000,000$ | 188,000,000$ | 157,000,000$ | 490,000,000$ |
| QoQ% | | 20.31% | (39.05%) | (76.82%) | 327.36% | (30.26%) | 74.71% | (84.97%) | 386.56% | 20.20% | 22.22% | (81.34%) | 376.92% | (24.17%) | (22.58%) | (73.91%) | 575.00% | (76.47%) | 35.02% | (67.75%) | 159.52% | 775.51% | 83.50% | (54.69%) | 23.81% | (763.16%) | (5.00%) | (92.59%) | 1,355.81% | (143.43%) | 106.25% | (92.77%) | 672.09% | (38.13%) | 47.87% | (85.13%) | 418.03% | (51.59%) | 65.79% | (76.10%) | 287.81% | (18.81%) | (19.20%) | (55.75%) | 328.03% | (29.79%) | 19.75% | (67.96%) | 432.61% |
| YoY% | | (27.36%) | (57.90%) | 20.69% | (21.76%) | (10.92%) | 53.54% | 7.41% | 33.41% | 30.77% | (17.50%) | (47.74%) | (26.94%) | 3.41% | (67.91%) | (44.04%) | (30.85%) | (73.41%) | 863.27% | 193.27% | 547.40% | 231.35% | (228.95%) | (842.50%) | (135.56%) | (486.05%) | (61.62%) | (16.67%) | (18.68%) | (150.00%) | (28.78%) | (48.94%) | 5.06% | (29.51%) | (44.84%) | (38.16%) | (.63%) | (25.61%) | 24.75% | (39.20%) | 12.57% | 24.24% | 7.45% | 59.24% | 15.31% | 43.48% | 5.62% | 9.79% | 19.22% |
| TTM | | 699,000,000$ | 728,000,000$ | 816,000,000$ | 798,000,000$ | 924,000,000$ | 937,000,000$ | 884,000,000$ | 878,000,000$ | 733,000,000$ | 705,000,000$ | 726,000,000$ | 800,000,000$ | 960,000,000$ | 957,000,000$ | 1,211,000,000$ | 1,333,000,000$ | 1,598,000,000$ | 1,841,000,000$ | 1,418,000,000$ | 844,000,000$ | (207,000,000$) | (790,000,000$) | (703,000,000$) | (366,000,000$) | 366,000,000$ | 575,000,000$ | 636,000,000$ | 644,000,000$ | 768,000,000$ | 897,000,000$ | 937,000,000$ | 983,000,000$ | 951,000,000$ | 987,000,000$ | 1,100,000,000$ | 1,158,000,000$ | 1,162,000,000$ | 1,204,000,000$ | 1,154,000,000$ | 1,252,000,000$ | 1,181,000,000$ | 1,149,000,000$ | 1,135,000,000$ | 1,042,000,000$ | 967,000,000$ | 927,000,000$ | 917,000,000$ | 903,000,000$ |
| TTM_QoQ% | | (3.98%) | (10.78%) | 2.26% | (13.64%) | (1.39%) | 6.00% | .68% | 19.78% | 3.97% | (2.89%) | (9.25%) | (16.67%) | .31% | (20.97%) | (9.15%) | (16.58%) | (13.20%) | 29.83% | 68.01% | 507.73% | 73.80% | (12.38%) | (92.08%) | (200.00%) | (36.35%) | (9.59%) | (1.24%) | (16.15%) | (14.38%) | (4.27%) | (4.68%) | 3.37% | (3.65%) | (10.27%) | (5.01%) | (.34%) | (3.49%) | 4.33% | (7.83%) | 6.01% | 2.79% | 1.23% | 8.93% | 7.76% | 4.32% | 1.09% | 1.55% | 9.59% |
| TTM_YoY% | | (24.35%) | (22.31%) | (7.69%) | (9.11%) | 26.06% | 32.91% | 21.76% | 9.75% | (23.65%) | (26.33%) | (40.05%) | (39.99%) | (39.93%) | (48.02%) | (14.60%) | 57.94% | 871.98% | 333.04% | 301.71% | 330.60% | (156.56%) | (237.39%) | (210.54%) | (156.83%) | (52.34%) | (35.90%) | (32.12%) | (34.49%) | (19.24%) | (9.12%) | (14.82%) | (15.11%) | (18.16%) | (18.02%) | (4.68%) | (7.51%) | (1.61%) | 4.79% | 1.67% | 20.15% | 22.13% | 23.95% | 23.77% | 15.39% | 17.35% | 15.01% | 18.94% | 19.92% |
| Profit Margin | | 4.83% | 4.13% | 7.37% | 16.25% | 6.58% | 9.96% | 6.29% | 19.88% | 7.62% | 6.35% | 5.80% | 15.02% | 5.67% | 7.42% | 10.69% | 19.62% | 5.24% | 21.96% | 18.84% | 31.59% | 19.45% | (3.91%) | (39.08%) | (4.08%) | (9.41%) | 1.31% | 1.52% | 11.13% | (1.55%) | 3.32% | 1.83% | 13.77% | 3.29% | 5.05% | 3.86% | 14.08% | 4.73% | 8.72% | 5.82% | 14.47% | 6.61% | 7.31% | 9.95% | 13.89% | 5.69% | 7.03% | 6.57% | 12.83% |
| QoQ | | .70% | (3.24%) | (8.88%) | 9.67% | (3.38%) | 3.68% | (13.60%) | 12.27% | 1.27% | .55% | (9.22%) | 9.35% | (1.74%) | (3.27%) | (8.93%) | 14.39% | (16.73%) | 3.12% | (12.75%) | 12.14% | 23.36% | 35.17% | (35.00%) | 5.34% | (10.72%) | (.21%) | (9.61%) | 12.68% | (4.87%) | 1.49% | (11.94%) | 10.48% | (1.76%) | 1.19% | (10.22%) | 9.35% | (3.99%) | 2.91% | (8.66%) | 7.86% | (.70%) | (2.65%) | (3.93%) | 8.19% | (1.34%) | .46% | (6.27%) | 8.60% |
| YoY | | (1.75%) | (5.83%) | 1.09% | (3.63%) | (1.03%) | 3.61% | .48% | 4.86% | 1.95% | (1.07%) | (4.89%) | (4.60%) | .44% | (14.54%) | (8.15%) | (11.97%) | (14.21%) | 25.87% | 57.92% | 35.67% | 28.86% | (5.22%) | (40.60%) | (15.21%) | (7.86%) | (2.01%) | (.31%) | (2.64%) | (4.84%) | (1.73%) | (2.03%) | (.31%) | (1.44%) | (3.68%) | (1.96%) | (.39%) | (1.88%) | 1.41% | (4.14%) | .59% | .92% | .28% | 3.39% | 1.05% | 1.45% | (.05%) | .26% | 2.18% |
| Equity to Common Shareholders | | (1,593,000,000$) | (1,548,000,000$) | (1,451,000,000$) | (1,385,000,000$) | (1,749,000,000$) | (1,719,000,000$) | (1,677,000,000$) | (1,627,000,000$) | (2,125,000,000$) | (2,155,000,000$) | (2,171,000,000$) | (2,206,000,000$) | (2,609,000,000$) | (2,663,000,000$) | (2,659,000,000$) | (1,518,000,000$) | (1,676,000,000$) | (1,189,000,000$) | (534,000,000$) | (662,000,000$) | (1,568,000,000$) | (1,908,000,000$) | (1,861,000,000$) | (1,499,000,000$) | (1,242,000,000$) | (933,000,000$) | (902,000,000$) | (869,000,000$) | (1,314,000,000$) | (1,124,000,000$) | (971,000,000$) | (753,000,000$) | (1,121,000,000$) | (914,000,000$) | (836,000,000$) | (729,000,000$) | (1,190,000,000$) | (1,130,000,000$) | (1,087,000,000$) | (259,000,000$) | (658,000,000$) | (648,000,000$) | (607,000,000$) | 18,000,000$ | (434,000,000$) | (504,000,000$) | (609,000,000$) | (370,000,000$) |
| QoQ | | (45,000,000$) | (97,000,000$) | (66,000,000$) | 364,000,000$ | (30,000,000$) | (42,000,000$) | (50,000,000$) | 498,000,000$ | 30,000,000$ | 16,000,000$ | 35,000,000$ | 403,000,000$ | 54,000,000$ | (4,000,000$) | (1,141,000,000$) | 158,000,000$ | (487,000,000$) | (655,000,000$) | 128,000,000$ | 906,000,000$ | 340,000,000$ | (47,000,000$) | (362,000,000$) | (257,000,000$) | (309,000,000$) | (31,000,000$) | (33,000,000$) | 445,000,000$ | (190,000,000$) | (153,000,000$) | (218,000,000$) | 368,000,000$ | (207,000,000$) | (78,000,000$) | (107,000,000$) | 461,000,000$ | (60,000,000$) | (43,000,000$) | (828,000,000$) | 399,000,000$ | (10,000,000$) | (41,000,000$) | (625,000,000$) | 452,000,000$ | 70,000,000$ | 105,000,000$ | (239,000,000$) | 450,000,000$ |
| QoQ% | | (2.91%) | (6.69%) | (4.77%) | 20.81% | (1.75%) | (2.50%) | (3.07%) | 23.44% | 1.39% | .74% | 1.59% | 15.45% | 2.03% | (.15%) | (75.17%) | 9.43% | (40.96%) | (122.66%) | 19.34% | 57.78% | 17.82% | (2.53%) | (24.15%) | (20.69%) | (33.12%) | (3.44%) | (3.80%) | 33.87% | (16.90%) | (15.76%) | (28.95%) | 32.83% | (22.65%) | (9.33%) | (14.68%) | 38.74% | (5.31%) | (3.96%) | (319.69%) | 60.64% | (1.54%) | (6.76%) | (3,472.22%) | 104.15% | 13.89% | 17.24% | (64.60%) | 54.88% |
| YoY | | 156,000,000$ | 171,000,000$ | 226,000,000$ | 242,000,000$ | 376,000,000$ | 436,000,000$ | 494,000,000$ | 579,000,000$ | 484,000,000$ | 508,000,000$ | 488,000,000$ | (688,000,000$) | (933,000,000$) | (1,474,000,000$) | (2,125,000,000$) | (856,000,000$) | (108,000,000$) | 719,000,000$ | 1,327,000,000$ | 837,000,000$ | (326,000,000$) | (975,000,000$) | (959,000,000$) | (630,000,000$) | 72,000,000$ | 191,000,000$ | 69,000,000$ | (116,000,000$) | (193,000,000$) | (210,000,000$) | (135,000,000$) | (24,000,000$) | 69,000,000$ | 216,000,000$ | 251,000,000$ | (470,000,000$) | (532,000,000$) | (482,000,000$) | (480,000,000$) | (277,000,000$) | (224,000,000$) | (144,000,000$) | 2,000,000$ | 388,000,000$ | 386,000,000$ | 357,000,000$ | 385,000,000$ | 645,000,000$ |
| YoY% | | 8.92% | 9.95% | 13.48% | 14.87% | 17.69% | 20.23% | 22.75% | 26.25% | 18.55% | 19.08% | 18.35% | (45.32%) | (55.67%) | (123.97%) | (397.94%) | (129.31%) | (6.89%) | 37.68% | 71.31% | 55.84% | (26.25%) | (104.50%) | (106.32%) | (72.50%) | 5.48% | 16.99% | 7.11% | (15.41%) | (17.22%) | (22.98%) | (16.15%) | (3.29%) | 5.80% | 19.12% | 23.09% | (181.47%) | (80.85%) | (74.38%) | (79.08%) | (1,538.89%) | (51.61%) | (28.57%) | .33% | 104.87% | 47.07% | 41.46% | 38.73% | 63.55% |
| Dividends Paid | | 41,000,000$ | 42,000,000$ | 43,000,000$ | 43,000,000$ | 44,000,000$ | 45,000,000$ | 45,000,000$ | 45,000,000$ | 45,000,000$ | 46,000,000$ | 46,000,000$ | 46,000,000$ | 46,000,000$ | 46,000,000$ | 48,000,000$ | 39,000,000$ | 39,000,000$ | 42,000,000$ | | 0$ | 0$ | 0$ | 83,000,000$ | 83,000,000$ | 83,000,000$ | 83,000,000$ | 83,000,000$ | 166,000,000$ | 165,000,000$ | 167,000,000$ | 168,000,000$ | 170,000,000$ | 172,000,000$ | 172,000,000$ | 172,000,000$ | 172,000,000$ | 173,000,000$ | 173,000,000$ | 750,000,000$ | 145,000,000$ | 146,000,000$ | 146,000,000$ | 734,000,000$ | 100,000,000$ | 100,000,000$ | 99,000,000$ | 392,000,000$ | 88,000,000$ |
| Additional Paid-In Capital QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Treasury Stock | | 822,000,000$ | 822,000,000$ | 822,000,000$ | 822,000,000$ | 822,000,000$ | 822,000,000$ | 822,000,000$ | 822,000,000$ | 822,000,000$ | 822,000,000$ | 822,000,000$ | 822,000,000$ | 822,000,000$ | 822,000,000$ | 822,000,000$ | 822,000,000$ | 822,000,000$ | 822,000,000$ | 523,000,000$ | 358,000,000$ | 358,000,000$ | 358,000,000$ | 358,000,000$ | 358,000,000$ | 358,000,000$ | 358,000,000$ | 358,000,000$ | 358,000,000$ | 358,000,000$ | 348,000,000$ | 245,000,000$ | 162,000,000$ | 2,035,000,000$ | 1,885,000,000$ | 1,836,000,000$ | 1,753,000,000$ | 1,725,000,000$ | 1,703,000,000$ | 1,575,000,000$ | 1,315,000,000$ | 1,195,000,000$ | 1,134,000,000$ | 1,003,000,000$ | 832,000,000$ | 793,000,000$ | 793,000,000$ | 791,000,000$ | 748,000,000$ |
| QoQ | | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 299,000,000$ | 165,000,000$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 10,000,000$ | 103,000,000$ | 83,000,000$ | (1,873,000,000$) | 150,000,000$ | 49,000,000$ | 83,000,000$ | 28,000,000$ | 22,000,000$ | 128,000,000$ | 260,000,000$ | 120,000,000$ | 61,000,000$ | 131,000,000$ | 171,000,000$ | 39,000,000$ | 0$ | 2,000,000$ | 43,000,000$ | 8,000,000$ |
| Goodwill | | 628,000,000$ | 628,000,000$ | 628,000,000$ | 628,000,000$ | 628,000,000$ | 628,000,000$ | 628,000,000$ | 628,000,000$ | 628,000,000$ | 628,000,000$ | 628,000,000$ | 628,000,000$ | 628,000,000$ | 628,000,000$ | 628,000,000$ | 628,000,000$ | 628,000,000$ | 628,000,000$ | 628,000,000$ | 628,000,000$ | 628,000,000$ | 628,000,000$ | 628,000,000$ | 628,000,000$ | 1,318,000,000$ | 1,348,000,000$ | 1,348,000,000$ | 1,348,000,000$ | 1,348,000,000$ | 1,348,000,000$ | 1,348,000,000$ | 1,348,000,000$ | 1,348,000,000$ | 1,348,000,000$ | 1,348,000,000$ | 1,348,000,000$ | 1,348,000,000$ | 1,348,000,000$ | 1,348,000,000$ | 1,318,000,000$ | 1,318,000,000$ | 1,318,000,000$ | 1,318,000,000$ | 1,318,000,000$ | 1,318,000,000$ | 1,318,000,000$ | 1,318,000,000$ | 1,318,000,000$ |
| QoQ% | | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | (52.35%) | (2.23%) | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | 2.28% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% |
| YoY% | | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | (52.35%) | (53.41%) | (53.41%) | (53.41%) | (2.23%) | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | 2.28% | 2.28% | 2.28% | 2.28% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% |
| Other Intangible Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 411,000,000$ | 411,000,000$ | 411,000,000$ | 411,000,000$ | 411,000,000$ | 411,000,000$ | 411,000,000$ | 411,000,000$ | 411,000,000$ | 411,000,000$ | 411,000,000$ | 411,000,000$ | 411,000,000$ | 411,000,000$ | 411,000,000$ | 411,000,000$ |
| QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ |
| Amortization of Intangible Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Assets | | 4,989,000,000$ | 4,814,000,000$ | 4,881,000,000$ | 4,872,000,000$ | 4,984,000,000$ | 4,948,000,000$ | 5,221,000,000$ | 5,463,000,000$ | 5,243,000,000$ | 5,195,000,000$ | 5,363,000,000$ | 5,494,000,000$ | 5,133,000,000$ | 4,901,000,000$ | 4,860,000,000$ | 6,026,000,000$ | 6,031,000,000$ | 10,392,000,000$ | 10,546,000,000$ | 11,571,000,000$ | 11,161,000,000$ | 10,880,000,000$ | 9,439,000,000$ | 10,125,000,000$ | 10,630,000,000$ | 10,618,000,000$ | 10,998,000,000$ | 8,090,000,000$ | 7,829,000,000$ | 7,620,000,000$ | 7,749,000,000$ | 8,149,000,000$ | 7,816,000,000$ | 7,763,000,000$ | 7,882,000,000$ | 8,170,000,000$ | 7,663,000,000$ | 7,541,000,000$ | 7,426,000,000$ | 8,493,000,000$ | 7,893,000,000$ | 6,738,000,000$ | 6,572,000,000$ | 7,476,000,000$ | 7,149,000,000$ | 6,870,000,000$ | 6,663,000,000$ | 7,128,000,000$ |
| QoQ | | 175,000,000$ | (67,000,000$) | 9,000,000$ | (112,000,000$) | 36,000,000$ | (273,000,000$) | (242,000,000$) | 220,000,000$ | 48,000,000$ | (168,000,000$) | (131,000,000$) | 361,000,000$ | 232,000,000$ | 41,000,000$ | (1,166,000,000$) | (5,000,000$) | (4,361,000,000$) | (154,000,000$) | (1,025,000,000$) | 410,000,000$ | 281,000,000$ | 1,441,000,000$ | (686,000,000$) | (505,000,000$) | 12,000,000$ | (380,000,000$) | 2,908,000,000$ | 261,000,000$ | 209,000,000$ | (129,000,000$) | (400,000,000$) | 333,000,000$ | 53,000,000$ | (119,000,000$) | (288,000,000$) | 507,000,000$ | 122,000,000$ | 115,000,000$ | (1,067,000,000$) | 600,000,000$ | 1,155,000,000$ | 166,000,000$ | (904,000,000$) | 327,000,000$ | 279,000,000$ | 207,000,000$ | (465,000,000$) | 492,000,000$ |
| YoY | | 5,000,000$ | (134,000,000$) | (340,000,000$) | (591,000,000$) | (259,000,000$) | (247,000,000$) | (142,000,000$) | (31,000,000$) | 110,000,000$ | 294,000,000$ | 503,000,000$ | (532,000,000$) | (898,000,000$) | (5,491,000,000$) | (5,686,000,000$) | (5,545,000,000$) | (5,130,000,000$) | (488,000,000$) | 1,107,000,000$ | 1,446,000,000$ | 531,000,000$ | 262,000,000$ | (1,559,000,000$) | 2,035,000,000$ | 2,801,000,000$ | 2,998,000,000$ | 3,249,000,000$ | (59,000,000$) | 13,000,000$ | (143,000,000$) | (133,000,000$) | (21,000,000$) | 153,000,000$ | 222,000,000$ | 456,000,000$ | (323,000,000$) | (230,000,000$) | 803,000,000$ | 854,000,000$ | 1,017,000,000$ | 744,000,000$ | (132,000,000$) | (91,000,000$) | 348,000,000$ | 513,000,000$ | 798,000,000$ | 887,000,000$ | 1,109,000,000$ |
| Total Liabilities | | 6,581,000,000$ | 6,361,000,000$ | 6,331,000,000$ | 6,255,000,000$ | 6,732,000,000$ | 6,666,000,000$ | 6,897,000,000$ | 7,089,000,000$ | 7,367,000,000$ | 7,349,000,000$ | 7,533,000,000$ | 7,699,000,000$ | 7,741,000,000$ | 7,563,000,000$ | 7,518,000,000$ | 7,543,000,000$ | 7,706,000,000$ | 11,580,000,000$ | 11,079,000,000$ | 12,232,000,000$ | 12,725,000,000$ | 12,784,000,000$ | 11,297,000,000$ | 11,620,000,000$ | 11,868,000,000$ | 11,547,000,000$ | 11,896,000,000$ | 8,955,000,000$ | 9,141,000,000$ | 8,742,000,000$ | 8,718,000,000$ | 8,900,000,000$ | 8,935,000,000$ | 8,675,000,000$ | 8,717,000,000$ | 8,897,000,000$ | 8,851,000,000$ | 8,670,000,000$ | 8,512,000,000$ | 8,751,000,000$ | 8,550,000,000$ | 7,385,000,000$ | 7,178,000,000$ | 7,457,000,000$ | 7,582,000,000$ | 7,373,000,000$ | 7,272,000,000$ | 7,567,000,000$ |
| QoQ | | 220,000,000$ | 30,000,000$ | 76,000,000$ | (477,000,000$) | 66,000,000$ | (231,000,000$) | (192,000,000$) | (278,000,000$) | 18,000,000$ | (184,000,000$) | (166,000,000$) | (42,000,000$) | 178,000,000$ | 45,000,000$ | (25,000,000$) | (163,000,000$) | (3,874,000,000$) | 501,000,000$ | (1,153,000,000$) | (493,000,000$) | (59,000,000$) | 1,487,000,000$ | (323,000,000$) | (248,000,000$) | 321,000,000$ | (349,000,000$) | 2,941,000,000$ | (186,000,000$) | 399,000,000$ | 24,000,000$ | (182,000,000$) | (35,000,000$) | 260,000,000$ | (42,000,000$) | (180,000,000$) | 46,000,000$ | 181,000,000$ | 158,000,000$ | (239,000,000$) | 201,000,000$ | 1,165,000,000$ | 207,000,000$ | (279,000,000$) | (125,000,000$) | 209,000,000$ | 101,000,000$ | (295,000,000$) | 111,000,000$ |
| YoY | | (151,000,000$) | (305,000,000$) | (566,000,000$) | (834,000,000$) | (635,000,000$) | (683,000,000$) | (636,000,000$) | (610,000,000$) | (374,000,000$) | (214,000,000$) | 15,000,000$ | 156,000,000$ | 35,000,000$ | (4,017,000,000$) | (3,561,000,000$) | (4,689,000,000$) | (5,019,000,000$) | (1,204,000,000$) | (218,000,000$) | 612,000,000$ | 857,000,000$ | 1,237,000,000$ | (599,000,000$) | 2,665,000,000$ | 2,727,000,000$ | 2,805,000,000$ | 3,178,000,000$ | 55,000,000$ | 206,000,000$ | 67,000,000$ | 1,000,000$ | 3,000,000$ | 84,000,000$ | 5,000,000$ | 205,000,000$ | 146,000,000$ | 301,000,000$ | 1,285,000,000$ | 1,334,000,000$ | 1,294,000,000$ | 968,000,000$ | 12,000,000$ | (94,000,000$) | (110,000,000$) | 126,000,000$ | 440,000,000$ | 502,000,000$ | 534,000,000$ |
| Current Ratio | | 1.21x | 1.31x | 1.41x | 1.48x | 1.09x | 1.11x | 1.57x | 1.64x | 1.39x | 1.56x | 1.63x | 1.64x | 1.34x | 1.39x | 1.41x | 2.33x | 2.08x | 1.72x | 1.72x | 1.97x | 1.48x | 1.31x | 1.06x | 1.37x | 1.15x | 1.20x | 1.34x | 1.64x | 1.37x | 1.46x | 1.56x | 1.62x | 1.45x | 1.68x | 1.72x | 1.72x | 1.44x | 1.63x | 1.86x | 2.22x | 2.04x | 1.57x | 1.64x | 1.91x | 1.58x | 1.71x | 1.71x | 1.73x |
| Total Current Assets | | 1,881,000,000$ | 1,706,000,000$ | 1,820,000,000$ | 1,823,000,000$ | 1,720,000,000$ | 1,666,000,000$ | 1,917,000,000$ | 2,115,000,000$ | 1,959,000,000$ | 1,893,000,000$ | 2,080,000,000$ | 2,266,000,000$ | 1,948,000,000$ | 1,754,000,000$ | 1,752,000,000$ | 3,009,000,000$ | 2,985,000,000$ | 4,514,000,000$ | 4,612,000,000$ | 5,579,000,000$ | 4,927,000,000$ | 4,505,000,000$ | 2,849,000,000$ | 3,245,000,000$ | 2,926,000,000$ | 2,653,000,000$ | 2,947,000,000$ | 3,260,000,000$ | 2,933,000,000$ | 2,715,000,000$ | 2,890,000,000$ | 3,293,000,000$ | 2,930,000,000$ | 2,957,000,000$ | 3,152,000,000$ | 3,465,000,000$ | 2,886,000,000$ | 2,960,000,000$ | 2,991,000,000$ | 4,156,000,000$ | 3,529,000,000$ | 2,463,000,000$ | 2,285,000,000$ | 3,199,000,000$ | 2,849,000,000$ | 2,699,000,000$ | 2,585,000,000$ | 3,150,000,000$ |
| QoQ | | 175,000,000$ | (114,000,000$) | (3,000,000$) | 103,000,000$ | 54,000,000$ | (251,000,000$) | (198,000,000$) | 156,000,000$ | 66,000,000$ | (187,000,000$) | (186,000,000$) | 318,000,000$ | 194,000,000$ | 2,000,000$ | (1,257,000,000$) | 24,000,000$ | (1,529,000,000$) | (98,000,000$) | (967,000,000$) | 652,000,000$ | 422,000,000$ | 1,656,000,000$ | (396,000,000$) | 319,000,000$ | 273,000,000$ | (294,000,000$) | (313,000,000$) | 327,000,000$ | 218,000,000$ | (175,000,000$) | (403,000,000$) | 363,000,000$ | (27,000,000$) | (195,000,000$) | (313,000,000$) | 579,000,000$ | (74,000,000$) | (31,000,000$) | (1,165,000,000$) | 627,000,000$ | 1,066,000,000$ | 178,000,000$ | (914,000,000$) | 350,000,000$ | 150,000,000$ | 114,000,000$ | (565,000,000$) | 570,000,000$ |
| Total Current Liabilities | | 1,553,000,000$ | 1,303,000,000$ | 1,294,000,000$ | 1,231,000,000$ | 1,575,000,000$ | 1,497,000,000$ | 1,221,000,000$ | 1,289,000,000$ | 1,409,000,000$ | 1,213,000,000$ | 1,277,000,000$ | 1,379,000,000$ | 1,452,000,000$ | 1,258,000,000$ | 1,240,000,000$ | 1,290,000,000$ | 1,435,000,000$ | 2,625,000,000$ | 2,680,000,000$ | 2,826,000,000$ | 3,330,000,000$ | 3,433,000,000$ | 2,683,000,000$ | 2,372,000,000$ | 2,543,000,000$ | 2,216,000,000$ | 2,197,000,000$ | 1,986,000,000$ | 2,142,000,000$ | 1,856,000,000$ | 1,858,000,000$ | 2,031,000,000$ | 2,019,000,000$ | 1,758,000,000$ | 1,831,000,000$ | 2,014,000,000$ | 2,007,000,000$ | 1,819,000,000$ | 1,605,000,000$ | 1,875,000,000$ | 1,728,000,000$ | 1,570,000,000$ | 1,391,000,000$ | 1,679,000,000$ | 1,799,000,000$ | 1,580,000,000$ | 1,515,000,000$ | 1,826,000,000$ |
| QoQ | | 250,000,000$ | 9,000,000$ | 63,000,000$ | (344,000,000$) | 78,000,000$ | 276,000,000$ | (68,000,000$) | (120,000,000$) | 196,000,000$ | (64,000,000$) | (102,000,000$) | (73,000,000$) | 194,000,000$ | 18,000,000$ | (50,000,000$) | (145,000,000$) | (1,190,000,000$) | (55,000,000$) | (146,000,000$) | (504,000,000$) | (103,000,000$) | 750,000,000$ | 311,000,000$ | (171,000,000$) | 327,000,000$ | 19,000,000$ | 211,000,000$ | (156,000,000$) | 286,000,000$ | (2,000,000$) | (173,000,000$) | 12,000,000$ | 261,000,000$ | (73,000,000$) | (183,000,000$) | 7,000,000$ | 188,000,000$ | 214,000,000$ | (270,000,000$) | 147,000,000$ | 158,000,000$ | 179,000,000$ | (288,000,000$) | (120,000,000$) | 219,000,000$ | 65,000,000$ | (311,000,000$) | 92,000,000$ |
| Debt to Asset Ratio | | 1.32x | 1.32x | 1.30x | 1.28x | 1.35x | 1.35x | 1.32x | 1.30x | 1.41x | 1.41x | 1.40x | 1.40x | 1.51x | 1.54x | 1.55x | 1.25x | 1.28x | 1.11x | 1.05x | 1.06x | 1.14x | 1.18x | 1.20x | 1.15x | 1.12x | 1.09x | 1.08x | 1.11x | 1.17x | 1.15x | 1.13x | 1.09x | 1.14x | 1.12x | 1.11x | 1.09x | 1.16x | 1.15x | 1.15x | 1.03x | 1.08x | 1.10x | 1.09x | 1.00x | 1.06x | 1.07x | 1.09x | 1.06x |
| Long Term Debt | | 3,890,000,000$ | 3,888,000,000$ | 3,886,000,000$ | 3,884,000,000$ | 3,883,000,000$ | 3,881,000,000$ | 4,282,000,000$ | 4,388,000,000$ | 4,497,000,000$ | 4,668,000,000$ | 4,781,000,000$ | 4,862,000,000$ | 4,860,000,000$ | 4,858,000,000$ | 4,856,000,000$ | 4,854,000,000$ | 4,852,000,000$ | 5,346,000,000$ | 5,344,000,000$ | 6,366,000,000$ | 6,364,000,000$ | 6,269,000,000$ | 5,034,000,000$ | 5,487,000,000$ | 5,477,000,000$ | 5,475,000,000$ | 5,749,000,000$ | 5,739,000,000$ | 5,814,000,000$ | 5,712,000,000$ | 5,719,000,000$ | 5,707,000,000$ | 5,705,000,000$ | 5,704,000,000$ | 5,702,000,000$ | 5,700,000,000$ | 5,701,000,000$ | 5,706,000,000$ | 5,718,000,000$ | 5,715,000,000$ | 5,713,000,000$ | 4,720,000,000$ | 4,719,000,000$ | 4,722,000,000$ | 4,759,000,000$ | 4,758,000,000$ | 4,758,000,000$ | 4,761,000,000$ |
| QoQ | | 2,000,000$ | 2,000,000$ | 2,000,000$ | 1,000,000$ | 2,000,000$ | (401,000,000$) | (106,000,000$) | (109,000,000$) | (171,000,000$) | (113,000,000$) | (81,000,000$) | 2,000,000$ | 2,000,000$ | 2,000,000$ | 2,000,000$ | 2,000,000$ | (494,000,000$) | 2,000,000$ | (1,022,000,000$) | 2,000,000$ | 95,000,000$ | 1,235,000,000$ | (453,000,000$) | 10,000,000$ | 2,000,000$ | (274,000,000$) | 10,000,000$ | (75,000,000$) | 102,000,000$ | (7,000,000$) | 12,000,000$ | 2,000,000$ | 1,000,000$ | 2,000,000$ | 2,000,000$ | (1,000,000$) | (5,000,000$) | (12,000,000$) | 3,000,000$ | 2,000,000$ | 993,000,000$ | 1,000,000$ | (3,000,000$) | (37,000,000$) | 1,000,000$ | 0$ | (3,000,000$) | (1,000,000$) |
| YoY | | 7,000,000$ | 7,000,000$ | (396,000,000$) | (504,000,000$) | (614,000,000$) | (787,000,000$) | (499,000,000$) | (474,000,000$) | (363,000,000$) | (190,000,000$) | (75,000,000$) | 8,000,000$ | 8,000,000$ | (488,000,000$) | (488,000,000$) | (1,512,000,000$) | (1,512,000,000$) | (923,000,000$) | 310,000,000$ | 879,000,000$ | 887,000,000$ | 794,000,000$ | (715,000,000$) | (252,000,000$) | (337,000,000$) | (237,000,000$) | 30,000,000$ | 32,000,000$ | 109,000,000$ | 8,000,000$ | 17,000,000$ | 7,000,000$ | 4,000,000$ | (2,000,000$) | (16,000,000$) | (15,000,000$) | (12,000,000$) | 986,000,000$ | 999,000,000$ | 993,000,000$ | 954,000,000$ | (38,000,000$) | (39,000,000$) | (39,000,000$) | (3,000,000$) | 283,000,000$ | 283,000,000$ | 284,000,000$ |
| Capital Lease Obligations | | | | | 1,075,000,000$ | | | | 1,185,000,000$ | | | | 1,191,000,000$ | | | | 1,159,000,000$ | | | | 3,089,000,000$ | | | | 3,530,000,000$ | 3,568,000,000$ | 3,621,000,000$ | 3,677,000,000$ | | | | | | | | | | | | | | | | | | | | | |
| Cash and Cash Equivalents | | 236,000,000$ | 364,000,000$ | 636,000,000$ | 674,000,000$ | 191,000,000$ | 514,000,000$ | 855,000,000$ | 1,084,000,000$ | 412,000,000$ | 790,000,000$ | 1,046,000,000$ | 1,232,000,000$ | 295,000,000$ | 452,000,000$ | 651,000,000$ | 1,979,000,000$ | 1,441,000,000$ | 1,695,000,000$ | 2,475,000,000$ | 3,568,000,000$ | 2,433,000,000$ | 2,611,000,000$ | 957,000,000$ | 1,499,000,000$ | 340,000,000$ | 853,000,000$ | 1,146,000,000$ | 1,413,000,000$ | 348,000,000$ | 843,000,000$ | 1,032,000,000$ | 1,515,000,000$ | 735,000,000$ | 1,360,000,000$ | 1,555,000,000$ | 1,934,000,000$ | 654,000,000$ | 1,273,000,000$ | 1,267,000,000$ | 2,548,000,000$ | 1,311,000,000$ | 780,000,000$ | 649,000,000$ | 1,681,000,000$ | 745,000,000$ | 1,147,000,000$ | 912,000,000$ | 1,681,000,000$ |
| QoQ | | (128,000,000$) | (272,000,000$) | (38,000,000$) | 483,000,000$ | (323,000,000$) | (341,000,000$) | (229,000,000$) | 672,000,000$ | (378,000,000$) | (256,000,000$) | (186,000,000$) | 937,000,000$ | (157,000,000$) | (199,000,000$) | (1,328,000,000$) | 538,000,000$ | (254,000,000$) | (780,000,000$) | (1,093,000,000$) | 1,135,000,000$ | (178,000,000$) | 1,654,000,000$ | (542,000,000$) | 1,159,000,000$ | (513,000,000$) | (293,000,000$) | (267,000,000$) | 1,065,000,000$ | (495,000,000$) | (189,000,000$) | (483,000,000$) | 780,000,000$ | (625,000,000$) | (195,000,000$) | (379,000,000$) | 1,280,000,000$ | (619,000,000$) | 6,000,000$ | (1,281,000,000$) | 1,237,000,000$ | 531,000,000$ | 131,000,000$ | (1,032,000,000$) | 936,000,000$ | (402,000,000$) | 235,000,000$ | (607,000,000$) | 1,256,000,000$ |
| YoY | | 45,000,000$ | (150,000,000$) | (219,000,000$) | (410,000,000$) | (221,000,000$) | (276,000,000$) | (191,000,000$) | (148,000,000$) | 117,000,000$ | 338,000,000$ | 395,000,000$ | (747,000,000$) | (1,146,000,000$) | (1,243,000,000$) | (1,824,000,000$) | (1,589,000,000$) | (992,000,000$) | (916,000,000$) | 1,518,000,000$ | 2,069,000,000$ | 2,093,000,000$ | 1,758,000,000$ | (189,000,000$) | 86,000,000$ | (8,000,000$) | 10,000,000$ | 114,000,000$ | (102,000,000$) | (387,000,000$) | (517,000,000$) | (523,000,000$) | (419,000,000$) | 81,000,000$ | 87,000,000$ | 288,000,000$ | (614,000,000$) | (657,000,000$) | 493,000,000$ | 618,000,000$ | 867,000,000$ | 566,000,000$ | (367,000,000$) | (263,000,000$) | 162,000,000$ | 320,000,000$ | 596,000,000$ | 530,000,000$ | 908,000,000$ |
| Interest Expenses | | 68,000,000$ | 68,000,000$ | 71,000,000$ | 76,000,000$ | 77,000,000$ | 77,000,000$ | 82,000,000$ | 86,000,000$ | 84,000,000$ | 86,000,000$ | 89,000,000$ | 86,000,000$ | 86,000,000$ | 86,000,000$ | 89,000,000$ | 87,000,000$ | 91,000,000$ | 97,000,000$ | 114,000,000$ | 115,000,000$ | 119,000,000$ | 104,000,000$ | 97,000,000$ | 84,000,000$ | 92,000,000$ | 95,000,000$ | 99,000,000$ | 93,000,000$ | 96,000,000$ | 98,000,000$ | 98,000,000$ | 106,000,000$ | 99,000,000$ | 101,000,000$ | 101,000,000$ | 99,000,000$ | 97,000,000$ | 101,000,000$ | 97,000,000$ | 97,000,000$ | 79,000,000$ | 78,000,000$ | 80,000,000$ | 78,000,000$ | 80,000,000$ | 82,000,000$ | 84,000,000$ | 82,000,000$ |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |