| CROWN HOLDINGS, INC. (CCK) |
| Q1-CY2026 | Q4-CY2025 | Q3-CY2025 | Q2-CY2025 | Q1-CY2025 | Q4-CY2024 | Q3-CY2024 | Q2-CY2024 | Q1-CY2024 | Q4-CY2023 | Q3-CY2023 | Q2-CY2023 | Q1-CY2023 | Q4-CY2022 | Q3-CY2022 | Q2-CY2022 | Q1-CY2022 | Q4-CY2021 | Q3-CY2021 | Q2-CY2021 | Q1-CY2021 | Q4-CY2020 | Q3-CY2020 | Q2-CY2020 | Q1-CY2020 | Q4-CY2019 | Q3-CY2019 | Q2-CY2019 | Q1-CY2019 | Q4-CY2018 | Q3-CY2018 | Q2-CY2018 | Q1-CY2018 | Q4-CY2017 | Q3-CY2017 | Q2-CY2017 | Q1-CY2017 | Q4-CY2016 | Q3-CY2016 | Q2-CY2016 | Q1-CY2016 | Q4-CY2015 | Q3-CY2015 | Q2-CY2015 | Q1-CY2015 | Q4-CY2014 | Q3-CY2014 | Q2-CY2014 | Q1-CY2014 |
| Balance Sheet Date | | 2025-Dec-31 | 2025-Sep-30 | 2025-Jun-30 | 2025-Mar-31 | 2024-Dec-31 | 2024-Sep-30 | 2024-Jun-30 | 2024-Mar-31 | 2023-Dec-31 | 2023-Sep-30 | 2023-Jun-30 | 2023-Mar-31 | 2022-Dec-31 | 2022-Sep-30 | 2022-Jun-30 | 2022-Mar-31 | 2021-Dec-31 | 2021-Sep-30 | 2021-Jun-30 | 2021-Mar-31 | 2020-Dec-31 | 2020-Sep-30 | 2020-Jun-30 | 2020-Mar-31 | 2019-Dec-31 | 2019-Sep-30 | 2019-Jun-30 | 2019-Mar-31 | 2018-Dec-31 | 2018-Sep-30 | 2018-Jun-30 | 2018-Mar-31 | 2017-Dec-31 | 2017-Sep-30 | 2017-Jun-30 | 2017-Mar-31 | 2016-Dec-31 | 2016-Sep-30 | 2016-Jun-30 | 2016-Mar-31 | 2015-Dec-31 | 2015-Sep-30 | 2015-Jun-30 | 2015-Mar-31 | 2014-Dec-31 | 2014-Sep-30 | 2014-Jun-30 | 2014-Mar-31 |
| Fiscal Period | | Q4-FY2025 | Q3-FY2025 | Q2-FY2025 | Q1-FY2025 | Q4-FY2024 | Q3-FY2024 | Q2-FY2024 | Q1-FY2024 | Q4-FY2023 | Q3-FY2023 | Q2-FY2023 | Q1-FY2023 | Q4-FY2022 | Q3-FY2022 | Q2-FY2022 | Q1-FY2022 | Q4-FY2021 | Q3-FY2021 | Q2-FY2021 | Q1-FY2021 | Q4-FY2020 | Q3-FY2020 | Q2-FY2020 | Q1-FY2020 | Q4-FY2019 | Q3-FY2019 | Q2-FY2019 | Q1-FY2019 | Q4-FY2018 | Q3-FY2018 | Q2-FY2018 | Q1-FY2018 | Q4-FY2017 | Q3-FY2017 | Q2-FY2017 | Q1-FY2017 | Q4-FY2016 | Q3-FY2016 | Q2-FY2016 | Q1-FY2016 | Q4-FY2015 | Q3-FY2015 | Q2-FY2015 | Q1-FY2015 | Q4-FY2014 | Q3-FY2014 | Q2-FY2014 | Q1-FY2014 |
| Close Price of Common Stock | 114.66$ | 103.11$ | 96.60$ | 102.96$ | 89.25$ | 82.62$ | 95.86$ | 74.40$ | 79.28$ | 92.08$ | 88.48$ | 86.89$ | 82.77$ | 82.22$ | 81.05$ | 92.07$ | 125.09$ | 110.63$ | 100.74$ | 102.21$ | 97.05$ | 100.14$ | 76.89$ | 65.15$ | 57.99$ | 72.56$ | 66.06$ | 61.16$ | 54.60$ | 41.49$ | 47.99$ | 44.80$ | 50.79$ | 56.25$ | 59.70$ | | | | | | | | | | | | | | |
| Market Cap of Common Stock | 12,982,455,208$ | 11,893,521,350$ | 11,241,882,380$ | 11,983,742,353$ | 10,491,564,284$ | 9,884,019,800$ | 11,564,605,520$ | 8,984,328,463$ | 9,575,695,188$ | 11,109,119,499$ | 10,675,056,169$ | 10,435,498,558$ | 9,939,958,970$ | 9,861,974,015$ | 9,820,534,856$ | 11,319,276,109$ | 15,582,744,254$ | 14,146,018,365$ | 13,233,988,948$ | 13,787,347,900$ | 13,095,551,319$ | 13,495,126,263$ | 10,362,125,984$ | 8,774,101,854$ | 7,872,340,246$ | 9,833,860,308$ | 8,952,932,579$ | 8,277,314,647$ | 7,389,459,441$ | 5,609,040,029$ | 6,487,592,697$ | 6,016,982,496$ | 6,821,567,315$ | 7,552,848,938$ | 8,059,897,244$ | | | | | | | | | | | | | | |
| QoQ% | 9.16% | 5.80% | (6.19%) | 14.22% | 6.15% | (14.53%) | 28.72% | (6.18%) | (13.80%) | 4.07% | 2.30% | 4.99% | .79% | .42% | (13.24%) | (27.36%) | 10.16% | 6.89% | (4.01%) | 5.28% | (2.96%) | 30.24% | 18.10% | 11.46% | (19.95%) | 9.84% | 8.16% | 12.02% | 31.74% | (13.54%) | 7.82% | (11.80%) | (9.68%) | (6.29%) | | | | | | | | | | | | | | | |
| YoY% | 23.74% | 20.33% | (2.79%) | 33.39% | 9.57% | (11.03%) | 8.33% | (13.91%) | (3.67%) | 12.65% | 8.70% | (7.81%) | (36.21%) | (30.28%) | (25.79%) | (17.90%) | 18.99% | 4.82% | 27.72% | 57.14% | 66.35% | 37.23% | 15.74% | 6.00% | 6.54% | 75.32% | 38.00% | 37.57% | 8.33% | (25.74%) | (19.51%) | | | | | | | | | | | | | | | | | | |
| Common Shares Outstanding | 113,225,669 | 113,421,634 | 116,375,594 | 116,392,214 | 117,552,541 | 118,503,631 | 120,640,575 | 120,757,103 | 120,783,239 | 120,644,313 | 120,649,369 | 120,100,110 | 120,091,325 | 119,945,302 | 121,166,377 | 122,942,067 | 124,572,262 | 126,131,799 | 131,367,768 | 134,898,957 | 134,936,129 | 134,801,030 | 134,765,587 | 134,675,393 | 135,753,410 | 135,577,878 | 135,527,287 | 135,338,696 | 135,338,085 | 135,173,948 | 135,186,345 | 134,307,645 | 134,309,260 | 134,275,609 | 135,006,654 | 136,086,945 | 139,541,152 | 139,840,228 | 139,676,156 | 139,477,290 | 139,610,299 | 139,441,298 | 139,401,803 | 139,231,446 | 139,140,145 | 139,000,471 | 138,892,317 | 138,601,827 | 138,384,712 |
| QoQ% | (.17%) | (2.54%) | (.01%) | (.99%) | (.80%) | (1.77%) | (.10%) | (.02%) | .12% | .00% | .46% | .01% | .12% | (1.01%) | (1.44%) | (1.31%) | (1.24%) | (3.99%) | (2.62%) | (.03%) | .10% | .03% | .07% | (.79%) | .13% | .04% | .14% | .00% | .12% | (.01%) | .65% | .00% | .03% | (.54%) | (.79%) | (2.48%) | (.21%) | .12% | .14% | (.10%) | .12% | .03% | .12% | .07% | .10% | .08% | .21% | .16% | .13% |
| YoY% | (3.68%) | (4.29%) | (3.54%) | (3.62%) | (2.68%) | (1.77%) | (.01%) | .55% | .58% | .58% | (.43%) | (2.31%) | (3.60%) | (4.91%) | (7.77%) | (8.86%) | (7.68%) | (6.43%) | (2.52%) | .17% | (.60%) | (.57%) | (.56%) | (.49%) | .31% | .30% | .25% | .77% | .77% | .67% | .13% | (1.31%) | (3.75%) | (3.98%) | (3.34%) | (2.43%) | (.05%) | .29% | .20% | .18% | .34% | .32% | .37% | .45% | .55% | .57% | (1.37%) | (1.55%) | (3.36%) |
| Price to Sales | 1.05x | .96x | .93x | 1.00x | .88x | .84x | .98x | .76x | .81x | .92x | .88x | .84x | .78x | .76x | .76x | .90x | 1.30x | 1.19x | 1.12x | 1.14x | 1.10x | 1.17x | .91x | .78x | .67x | .84x | .77x | .71x | .63x | .50x | .61x | .61x | .76x | .87x | .95x | | | | | | | | | | | | | | |
| Price to Earnings | 17.59x | 16.12x | 11.88x | 21.51x | 19.08x | 23.31x | 118.01x | 20.80x | 23.07x | 24.69x | 21.06x | 21.97x | 16.22x | 13.57x | - | - | - | - | 22.35x | 19.58x | 18.65x | 23.31x | 20.12x | 18.13x | 15.90x | 19.28x | 18.81x | 18.11x | 16.35x | 12.78x | 21.84x | 19.41x | 22.29x | 23.38x | 16.90x | | | | | | | | | | | | | | |
| Price to Book | 4.33x | 3.97x | 3.73x | 4.15x | 3.89x | 3.59x | 4.57x | 3.58x | 3.88x | 4.61x | 4.56x | 4.67x | 4.90x | 5.33x | 5.89x | 6.51x | 8.56x | 7.40x | 5.41x | 6.10x | 5.51x | 6.14x | 5.43x | 4.83x | 4.73x | 5.74x | 5.53x | 6.40x | 6.52x | 5.99x | 6.89x | 7.67x | 11.18x | 12.57x | 10.10x | | | | | | | | | | | | | | |
| Total Revenue | | 3,127,000,000$ | 3,202,000,000$ | 3,149,000,000$ | 2,887,000,000$ | 2,903,000,000$ | 3,074,000,000$ | 3,040,000,000$ | 2,784,000,000$ | 2,858,000,000$ | 3,069,000,000$ | 3,109,000,000$ | 2,974,000,000$ | 3,012,000,000$ | 3,259,000,000$ | 3,510,000,000$ | 3,162,000,000$ | 3,054,000,000$ | 2,920,000,000$ | 2,856,000,000$ | 3,078,000,000$ | 2,962,000,000$ | 3,167,000,000$ | 2,689,000,000$ | 2,757,000,000$ | 2,791,000,000$ | 3,084,000,000$ | 3,035,000,000$ | 2,755,000,000$ | 2,734,000,000$ | 3,174,000,000$ | 3,046,000,000$ | 2,197,000,000$ | 2,168,000,000$ | 2,468,000,000$ | 2,161,000,000$ | 1,901,000,000$ | 1,923,000,000$ | 2,326,000,000$ | 2,142,000,000$ | 1,893,000,000$ | 2,027,000,000$ | 2,460,000,000$ | 2,278,000,000$ | 1,997,000,000$ | 2,127,000,000$ | 2,594,000,000$ | 2,383,000,000$ | 1,993,000,000$ |
| QoQ% | | (2.34%) | 1.68% | 9.08% | (.55%) | (5.56%) | 1.12% | 9.20% | (2.59%) | (6.88%) | (1.29%) | 4.54% | (1.26%) | (7.58%) | (7.15%) | 11.01% | 3.54% | 4.59% | 2.24% | (7.21%) | 3.92% | (6.47%) | 17.78% | (2.47%) | (1.22%) | (9.50%) | 1.61% | 10.16% | .77% | (13.86%) | 4.20% | 38.64% | 1.34% | (12.16%) | 14.21% | 13.68% | (1.14%) | (17.33%) | 8.59% | 13.15% | (6.61%) | (17.60%) | 7.99% | 14.07% | (6.11%) | (18.00%) | 8.85% | 19.57% | (3.77%) |
| YoY% | | 7.72% | 4.16% | 3.59% | 3.70% | 1.58% | .16% | (2.22%) | (6.39%) | (5.11%) | (5.83%) | (11.43%) | (5.95%) | (1.38%) | 11.61% | 22.90% | 2.73% | 3.11% | (7.80%) | 6.21% | 11.64% | 6.13% | 2.69% | (11.40%) | .07% | 2.09% | (2.84%) | (.36%) | 25.40% | 26.11% | 28.61% | 40.95% | 15.57% | 12.74% | 6.11% | .89% | .42% | (5.13%) | (5.45%) | (5.97%) | (5.21%) | (4.70%) | (5.17%) | (4.41%) | .20% | 2.70% | 8.58% | 7.20% | 1.01% |
| TTM | | 12,365,000,000$ | 12,141,000,000$ | 12,013,000,000$ | 11,904,000,000$ | 11,801,000,000$ | 11,756,000,000$ | 11,751,000,000$ | 11,820,000,000$ | 12,010,000,000$ | 12,164,000,000$ | 12,354,000,000$ | 12,755,000,000$ | 12,943,000,000$ | 12,985,000,000$ | 12,646,000,000$ | 11,992,000,000$ | 11,908,000,000$ | 11,816,000,000$ | 12,063,000,000$ | 11,896,000,000$ | 11,575,000,000$ | 11,404,000,000$ | 11,321,000,000$ | 11,667,000,000$ | 11,665,000,000$ | 11,608,000,000$ | 11,698,000,000$ | 11,709,000,000$ | 11,151,000,000$ | 10,585,000,000$ | 9,879,000,000$ | 8,994,000,000$ | 8,698,000,000$ | 8,453,000,000$ | 8,311,000,000$ | 8,292,000,000$ | 8,284,000,000$ | 8,388,000,000$ | 8,522,000,000$ | 8,658,000,000$ | 8,762,000,000$ | 8,862,000,000$ | 8,996,000,000$ | 9,101,000,000$ | 9,097,000,000$ | 9,041,000,000$ | 8,836,000,000$ | 8,676,000,000$ |
| TTM_QoQ% | | 1.85% | 1.07% | .92% | .87% | .38% | .04% | (.58%) | (1.58%) | (1.27%) | (1.54%) | (3.14%) | (1.45%) | (.32%) | 2.68% | 5.45% | .71% | .78% | (2.05%) | 1.40% | 2.77% | 1.50% | .73% | (2.97%) | .02% | .49% | (.77%) | (.09%) | 5.00% | 5.35% | 7.15% | 9.84% | 3.40% | 2.90% | 1.71% | .23% | .10% | (1.24%) | (1.57%) | (1.57%) | (1.19%) | (1.13%) | (1.49%) | (1.15%) | .04% | .62% | 2.32% | 1.84% | .23% |
| TTM_YoY% | | 4.78% | 3.28% | 2.23% | .71% | (1.74%) | (3.35%) | (4.88%) | (7.33%) | (7.21%) | (6.32%) | (2.31%) | 6.36% | 8.69% | 9.89% | 4.83% | .81% | 2.88% | 3.61% | 6.55% | 1.96% | (.77%) | (1.76%) | (3.22%) | (.36%) | 4.61% | 9.67% | 18.41% | 30.19% | 28.20% | 25.22% | 18.87% | 8.47% | 5.00% | .78% | (2.48%) | (4.23%) | (5.46%) | (5.35%) | (5.27%) | (4.87%) | (3.68%) | (1.98%) | 1.81% | 4.90% | 5.10% | 4.86% | 3.53% | 2.12% |
| Gross Margin | | 17.46% | 18.99% | 19.02% | 17.84% | 18.81% | 18.77% | 17.96% | 15.16% | 17.01% | 16.88% | 16.76% | 14.80% | 12.92% | 12.83% | 15.19% | 15.81% | 15.13% | 16.61% | 17.54% | 31.97% | 17.29% | 17.94% | 15.51% | 15.05% | 14.33% | 16.47% | 16.31% | 15.35% | 14.27% | 16.29% | 15.33% | 14.75% | 15.36% | 17.55% | 17.03% | 16.36% | 18.20% | 20.98% | 21.06% | 19.65% | 19.64% | 16.87% | 16.37% | 14.32% | 13.49% | 16.27% | 15.78% | 14.90% |
| QoQ | | (1.53%) | (.03%) | 1.18% | (.97%) | .04% | .81% | 2.80% | (1.85%) | .13% | .12% | 1.96% | 1.88% | .09% | (2.36%) | (.63%) | .69% | (1.48%) | (.93%) | (14.43%) | 14.68% | (.65%) | 2.43% | .46% | .72% | (2.14%) | .16% | .96% | 1.09% | (2.02%) | .96% | .59% | (.61%) | (2.19%) | .52% | .67% | (1.84%) | (2.78%) | (.08%) | 1.40% | .02% | 2.77% | .50% | 2.05% | .83% | (2.78%) | .49% | .88% | 1.67% |
| YoY | | (1.35%) | .22% | 1.06% | 2.68% | 1.80% | 1.89% | 1.20% | .36% | 4.09% | 4.05% | 1.57% | (1.02%) | (2.21%) | (3.78%) | (2.36%) | (16.16%) | (2.16%) | (1.33%) | 2.03% | 16.92% | 2.95% | 1.46% | (.80%) | (.30%) | .07% | .18% | .98% | .61% | (1.10%) | (1.26%) | (1.70%) | (1.61%) | (2.84%) | (3.44%) | (4.03%) | (3.29%) | (1.43%) | 4.11% | 4.68% | 5.33% | 6.14% | .60% | .60% | (.58%) | .26% | (.22%) | (1.09%) | (.25%) |
| Operating Income | | 374,000,000$ | 423,000,000$ | 391,000,000$ | 365,000,000$ | 351,000,000$ | 444,000,000$ | 379,000,000$ | 245,000,000$ | 259,000,000$ | 374,000,000$ | 367,000,000$ | 269,000,000$ | 229,000,000$ | 297,000,000$ | 466,000,000$ | 344,000,000$ | 303,000,000$ | 348,000,000$ | 385,000,000$ | 327,000,000$ | 337,000,000$ | 315,000,000$ | 208,000,000$ | 246,000,000$ | 199,000,000$ | 352,000,000$ | 383,000,000$ | 262,000,000$ | 218,000,000$ | 365,000,000$ | 292,000,000$ | 221,000,000$ | 212,000,000$ | 328,000,000$ | 259,000,000$ | 225,000,000$ | 168,000,000$ | 315,000,000$ | 295,000,000$ | 219,000,000$ | 201,000,000$ | 281,000,000$ | 277,000,000$ | 168,000,000$ | | | | 227,000,000$ |
| QoQ% | | (11.58%) | 8.18% | 7.12% | 3.99% | (20.95%) | 17.15% | 54.69% | (5.41%) | (30.75%) | 1.91% | 36.43% | 17.47% | (22.90%) | (36.27%) | 35.47% | 13.53% | (12.93%) | (9.61%) | 17.74% | (2.97%) | 6.98% | 51.44% | (15.45%) | 23.62% | (43.47%) | (8.09%) | 46.18% | 20.18% | (40.27%) | 25.00% | 32.13% | 4.25% | (35.37%) | 26.64% | 15.11% | 33.93% | (46.67%) | 6.78% | 34.70% | 8.96% | (28.47%) | 1.44% | 64.88% | | | | | 254.69% |
| YoY% | | 6.55% | (4.73%) | 3.17% | 48.98% | 35.52% | 18.72% | 3.27% | (8.92%) | 13.10% | 25.93% | (21.25%) | (21.80%) | (24.42%) | (14.66%) | 21.04% | 5.20% | (10.09%) | 10.48% | 85.10% | 32.93% | 69.35% | (10.51%) | (45.69%) | (6.11%) | (8.72%) | (3.56%) | 31.16% | 18.55% | 2.83% | 11.28% | 12.74% | (1.78%) | 26.19% | 4.13% | (12.20%) | 2.74% | (16.42%) | 12.10% | 6.50% | 30.36% | | | | (25.99%) | | | | 1.79% |
| TTM | | 1,553,000,000$ | 1,530,000,000$ | 1,551,000,000$ | 1,539,000,000$ | 1,419,000,000$ | 1,327,000,000$ | 1,257,000,000$ | 1,245,000,000$ | 1,269,000,000$ | 1,239,000,000$ | 1,162,000,000$ | 1,261,000,000$ | 1,336,000,000$ | 1,410,000,000$ | 1,461,000,000$ | 1,380,000,000$ | 1,363,000,000$ | 1,397,000,000$ | 1,364,000,000$ | 1,187,000,000$ | 1,106,000,000$ | 968,000,000$ | 1,005,000,000$ | 1,180,000,000$ | 1,196,000,000$ | 1,215,000,000$ | 1,228,000,000$ | 1,137,000,000$ | 1,096,000,000$ | 1,090,000,000$ | 1,053,000,000$ | 1,020,000,000$ | 1,024,000,000$ | 980,000,000$ | 967,000,000$ | 1,003,000,000$ | 997,000,000$ | 1,030,000,000$ | 996,000,000$ | 978,000,000$ | 927,000,000$ | | | | | | | |
| TTM_QoQ% | | 1.50% | (1.35%) | .78% | 8.46% | 6.93% | 5.57% | .96% | (1.89%) | 2.42% | 6.63% | (7.85%) | (5.61%) | (5.25%) | (3.49%) | 5.87% | 1.25% | (2.43%) | 2.42% | 14.91% | 7.32% | 14.26% | (3.68%) | (14.83%) | (1.34%) | (1.56%) | (1.06%) | 8.00% | 3.74% | .55% | 3.51% | 3.24% | (.39%) | 4.49% | 1.34% | (3.59%) | .60% | (3.20%) | 3.41% | 1.84% | 5.50% | | | | | | | | |
| TTM_YoY% | | 9.44% | 15.30% | 23.39% | 23.61% | 11.82% | 7.10% | 8.18% | (1.27%) | (5.02%) | (12.13%) | (20.47%) | (8.62%) | (1.98%) | .93% | 7.11% | 16.26% | 23.24% | 44.32% | 35.72% | .59% | (7.53%) | (20.33%) | (18.16%) | 3.78% | 9.12% | 11.47% | 16.62% | 11.47% | 7.03% | 11.22% | 8.89% | 1.70% | 2.71% | (4.85%) | (2.91%) | 2.56% | 7.55% | | | | | | | | | | | |
| Operating Margin | | 11.96% | 13.21% | 12.42% | 12.64% | 12.09% | 14.44% | 12.47% | 8.80% | 9.06% | 12.19% | 11.80% | 9.05% | 7.60% | 9.11% | 13.28% | 10.88% | 9.92% | 11.92% | 13.48% | 10.62% | 11.38% | 9.95% | 7.74% | 8.92% | 7.13% | 11.41% | 12.62% | 9.51% | 7.97% | 11.50% | 9.59% | 10.06% | 9.78% | 13.29% | 11.99% | 11.84% | 8.74% | 13.54% | 13.77% | 11.57% | 9.92% | 11.42% | 12.16% | 8.41% | | | | 11.39% |
| QoQ | | (1.25%) | .79% | (.23%) | .55% | (2.35%) | 1.98% | 3.67% | (.26%) | (3.12%) | .38% | 2.76% | 1.44% | (1.51%) | (4.16%) | 2.40% | .96% | (2.00%) | (1.56%) | 2.86% | (.75%) | 1.43% | 2.21% | (1.19%) | 1.79% | (4.28%) | (1.21%) | 3.11% | 1.54% | (3.53%) | 1.91% | (.47%) | .28% | (3.51%) | 1.31% | .15% | 3.10% | (4.81%) | (.23%) | 2.20% | 1.65% | (1.51%) | (.74%) | 3.75% | | | | | 8.30% |
| YoY | | (.13%) | (1.23%) | (.05%) | 3.84% | 3.03% | 2.26% | .66% | (.25%) | 1.46% | 3.07% | (1.47%) | (1.83%) | (2.32%) | (2.81%) | (.20%) | .26% | (1.46%) | 1.97% | 5.75% | 1.70% | 4.25% | (1.47%) | (4.88%) | (.59%) | (.84%) | (.09%) | 3.03% | (.55%) | (1.81%) | (1.79%) | (2.40%) | (1.78%) | 1.04% | (.25%) | (1.79%) | .27% | (1.18%) | 2.12% | 1.61% | 3.16% | | | | (2.98%) | | | | .09% |
| Net Income | | 201,000,000$ | 239,000,000$ | 216,000,000$ | 227,000,000$ | 392,000,000$ | (132,000,000$) | 207,000,000$ | 93,000,000$ | 78,000,000$ | 200,000,000$ | 187,000,000$ | 122,000,000$ | 122,000,000$ | 158,000,000$ | 329,000,000$ | 246,000,000$ | (960,000,000$) | 131,000,000$ | 173,000,000$ | 245,000,000$ | 188,000,000$ | 245,000,000$ | 141,000,000$ | 114,000,000$ | 116,000,000$ | 204,000,000$ | 174,000,000$ | 131,000,000$ | 75,000,000$ | 193,000,000$ | 147,000,000$ | 113,000,000$ | (61,000,000$) | 208,000,000$ | 148,000,000$ | 133,000,000$ | 93,000,000$ | 206,000,000$ | 185,000,000$ | 99,000,000$ | 86,000,000$ | 160,000,000$ | 153,000,000$ | 62,000,000$ | 39,000,000$ | 266,000,000$ | 127,000,000$ | 46,000,000$ |
| QoQ% | | (15.90%) | 10.65% | (4.85%) | (42.09%) | 396.97% | (163.77%) | 122.58% | 19.23% | (61.00%) | 6.95% | 53.28% | .00% | (22.79%) | (51.98%) | 33.74% | 125.63% | (832.82%) | (24.28%) | (29.39%) | 30.32% | (23.27%) | 73.76% | 23.68% | (1.72%) | (43.14%) | 17.24% | 32.82% | 74.67% | (61.14%) | 31.29% | 30.09% | 285.25% | (129.33%) | 40.54% | 11.28% | 43.01% | (54.85%) | 11.35% | 86.87% | 15.12% | (46.25%) | 4.58% | 146.77% | 72.22% | (85.34%) | 109.45% | 176.09% | (41.77%) |
| YoY% | | (48.72%) | 281.06% | 4.35% | 144.09% | 402.56% | (166.00%) | 10.70% | (23.77%) | (36.07%) | 26.58% | (43.16%) | (50.41%) | 112.71% | 20.61% | 90.17% | .41% | (610.64%) | (46.53%) | 22.70% | 114.91% | 62.07% | 20.10% | (18.97%) | (12.98%) | 54.67% | 5.70% | 18.37% | 15.93% | 222.95% | (7.21%) | (.68%) | (15.04%) | (165.59%) | .97% | (20.00%) | 34.34% | 8.14% | 28.75% | 20.92% | 59.68% | 138.89% | (39.85%) | 20.47% | 34.78% | (50.63%) | 109.45% | (18.07%) | (31.34%) |
| TTM | | 883,000,000$ | 1,074,000,000$ | 703,000,000$ | 694,000,000$ | 560,000,000$ | 246,000,000$ | 578,000,000$ | 558,000,000$ | 587,000,000$ | 631,000,000$ | 589,000,000$ | 731,000,000$ | 855,000,000$ | (227,000,000$) | (254,000,000$) | (410,000,000$) | (411,000,000$) | 737,000,000$ | 851,000,000$ | 819,000,000$ | 688,000,000$ | 616,000,000$ | 575,000,000$ | 608,000,000$ | 625,000,000$ | 584,000,000$ | 573,000,000$ | 546,000,000$ | 528,000,000$ | 392,000,000$ | 407,000,000$ | 408,000,000$ | 428,000,000$ | 582,000,000$ | 580,000,000$ | 617,000,000$ | 583,000,000$ | 576,000,000$ | 530,000,000$ | 498,000,000$ | 461,000,000$ | 411,000,000$ | 517,000,000$ | 491,000,000$ | 478,000,000$ | 518,000,000$ | 379,000,000$ | 407,000,000$ |
| TTM_QoQ% | | (17.78%) | 52.77% | 1.30% | 23.93% | 127.64% | (57.44%) | 3.58% | (4.94%) | (6.97%) | 7.13% | (19.43%) | (14.50%) | 476.65% | 10.63% | 38.05% | .24% | (155.77%) | (13.40%) | 3.91% | 19.04% | 11.69% | 7.13% | (5.43%) | (2.72%) | 7.02% | 1.92% | 4.95% | 3.41% | 34.69% | (3.69%) | (.25%) | (4.67%) | (26.46%) | .35% | (6.00%) | 5.83% | 1.22% | 8.68% | 6.43% | 8.03% | 12.17% | (20.50%) | 5.30% | 3.37% | (7.72%) | 36.68% | (6.88%) | (4.91%) |
| TTM_YoY% | | 57.68% | 336.59% | 21.63% | 24.37% | (4.60%) | (61.01%) | (1.87%) | (23.67%) | (31.35%) | 377.97% | 331.89% | 278.29% | 308.03% | (130.80%) | (129.85%) | (150.06%) | (159.74%) | 19.64% | 48.00% | 34.70% | 10.08% | 5.48% | .35% | 11.36% | 18.37% | 48.98% | 40.79% | 33.82% | 23.36% | (32.65%) | (29.83%) | (33.87%) | (26.59%) | 1.04% | 9.43% | 23.90% | 26.46% | 40.15% | 2.52% | 1.43% | (2.95%) | (20.66%) | 36.41% | 20.64% | 11.68% | 22.75% | (40.69%) | (36.51%) |
| Profit Margin | | 6.43% | 7.46% | 6.86% | 7.86% | 13.50% | (4.29%) | 6.81% | 3.34% | 2.73% | 6.52% | 6.02% | 4.10% | 4.05% | 4.85% | 9.37% | 7.78% | (31.43%) | 4.49% | 6.06% | 7.96% | 6.35% | 7.74% | 5.24% | 4.14% | 4.16% | 6.62% | 5.73% | 4.76% | 2.74% | 6.08% | 4.83% | 5.14% | (2.81%) | 8.43% | 6.85% | 7.00% | 4.84% | 8.86% | 8.64% | 5.23% | 4.24% | 6.50% | 6.72% | 3.11% | 1.83% | 10.25% | 5.33% | 2.31% |
| QoQ | | (1.04%) | .61% | (1.00%) | (5.64%) | 17.80% | (11.10%) | 3.47% | .61% | (3.79%) | .50% | 1.91% | .05% | (.80%) | (4.53%) | 1.59% | 39.21% | (35.92%) | (1.57%) | (1.90%) | 1.61% | (1.39%) | 2.49% | 1.11% | (.02%) | (2.46%) | .88% | .98% | 2.01% | (3.34%) | 1.26% | (.32%) | 7.96% | (11.24%) | 1.58% | (.15%) | 2.16% | (4.02%) | .22% | 3.41% | .99% | (2.26%) | (.21%) | 3.61% | 1.41% | (8.42%) | 4.93% | 3.02% | (1.51%) |
| YoY | | (7.08%) | 11.76% | .05% | 4.52% | 10.77% | (10.81%) | .79% | (.76%) | (1.32%) | 1.67% | (3.36%) | (3.68%) | 35.48% | .36% | 3.32% | (.18%) | (37.78%) | (3.25%) | .81% | 3.83% | 2.19% | 1.12% | (.49%) | (.62%) | 1.41% | .53% | .91% | (.39%) | 5.56% | (2.35%) | (2.02%) | (1.85%) | (7.65%) | (.43%) | (1.79%) | 1.77% | .59% | 2.35% | 1.92% | 2.13% | 2.55% | (3.75%) | 1.39% | .80% | (1.98%) | 4.94% | (1.64%) | (1.09%) |
| Equity to Common Shareholders | | 2,999,000,000$ | 3,016,000,000$ | 2,891,000,000$ | 2,694,000,000$ | 2,756,000,000$ | 2,532,000,000$ | 2,507,000,000$ | 2,470,000,000$ | 2,410,000,000$ | 2,341,000,000$ | 2,235,000,000$ | 2,030,000,000$ | 1,849,000,000$ | 1,666,000,000$ | 1,739,000,000$ | 1,820,000,000$ | 1,912,000,000$ | 2,444,000,000$ | 2,262,000,000$ | 2,377,000,000$ | 2,198,000,000$ | 1,909,000,000$ | 1,815,000,000$ | 1,664,000,000$ | 1,713,000,000$ | 1,619,000,000$ | 1,294,000,000$ | 1,134,000,000$ | 937,000,000$ | 941,000,000$ | 784,000,000$ | 610,000,000$ | 601,000,000$ | 798,000,000$ | 622,000,000$ | 543,000,000$ | 366,000,000$ | 469,000,000$ | 318,000,000$ | 249,000,000$ | 94,000,000$ | 140,000,000$ | 126,000,000$ | (27,000,000$) | 69,000,000$ | 270,000,000$ | 144,000,000$ | (49,000,000$) |
| QoQ | | (17,000,000$) | 125,000,000$ | 197,000,000$ | (62,000,000$) | 224,000,000$ | 25,000,000$ | 37,000,000$ | 60,000,000$ | 69,000,000$ | 106,000,000$ | 205,000,000$ | 181,000,000$ | 183,000,000$ | (73,000,000$) | (81,000,000$) | (92,000,000$) | (532,000,000$) | 182,000,000$ | (115,000,000$) | 179,000,000$ | 289,000,000$ | 94,000,000$ | 151,000,000$ | (49,000,000$) | 94,000,000$ | 325,000,000$ | 160,000,000$ | 197,000,000$ | (4,000,000$) | 157,000,000$ | 174,000,000$ | 9,000,000$ | (197,000,000$) | 176,000,000$ | 79,000,000$ | 177,000,000$ | (103,000,000$) | 151,000,000$ | 69,000,000$ | 155,000,000$ | (46,000,000$) | 14,000,000$ | 153,000,000$ | (96,000,000$) | (201,000,000$) | 126,000,000$ | 193,000,000$ | (53,000,000$) |
| QoQ% | | (.56%) | 4.32% | 7.31% | (2.25%) | 8.85% | 1.00% | 1.50% | 2.49% | 2.95% | 4.74% | 10.10% | 9.79% | 10.98% | (4.20%) | (4.45%) | (4.81%) | (21.77%) | 8.05% | (4.84%) | 8.14% | 15.14% | 5.18% | 9.08% | (2.86%) | 5.81% | 25.12% | 14.11% | 21.03% | (.43%) | 20.03% | 28.53% | 1.50% | (24.69%) | 28.30% | 14.55% | 48.36% | (21.96%) | 47.48% | 27.71% | 164.89% | (32.86%) | 11.11% | 566.67% | (139.13%) | (74.44%) | 87.50% | 393.88% | (1,325.00%) |
| YoY | | 243,000,000$ | 484,000,000$ | 384,000,000$ | 224,000,000$ | 346,000,000$ | 191,000,000$ | 272,000,000$ | 440,000,000$ | 561,000,000$ | 675,000,000$ | 496,000,000$ | 210,000,000$ | (63,000,000$) | (778,000,000$) | (523,000,000$) | (557,000,000$) | (286,000,000$) | 535,000,000$ | 447,000,000$ | 713,000,000$ | 485,000,000$ | 290,000,000$ | 521,000,000$ | 530,000,000$ | 776,000,000$ | 678,000,000$ | 510,000,000$ | 524,000,000$ | 336,000,000$ | 143,000,000$ | 162,000,000$ | 67,000,000$ | 235,000,000$ | 329,000,000$ | 304,000,000$ | 294,000,000$ | 272,000,000$ | 329,000,000$ | 192,000,000$ | 276,000,000$ | 25,000,000$ | (130,000,000$) | (18,000,000$) | 22,000,000$ | 65,000,000$ | 376,000,000$ | 305,000,000$ | 79,000,000$ |
| YoY% | | 8.82% | 19.12% | 15.32% | 9.07% | 14.36% | 8.16% | 12.17% | 21.68% | 30.34% | 40.52% | 28.52% | 11.54% | (3.30%) | (31.83%) | (23.12%) | (23.43%) | (13.01%) | 28.03% | 24.63% | 42.85% | 28.31% | 17.91% | 40.26% | 46.74% | 82.82% | 72.05% | 65.05% | 85.90% | 55.91% | 17.92% | 26.05% | 12.34% | 64.21% | 70.15% | 95.60% | 118.07% | 289.36% | 235.00% | 152.38% | 1,022.22% | 36.23% | (48.15%) | (12.50%) | 44.90% | 1,625.00% | 354.72% | 189.44% | 61.72% |
| Dividends Paid | | 86,000,000$ | 52,000,000$ | 64,000,000$ | 58,000,000$ | 103,000,000$ | 35,000,000$ | 55,000,000$ | 45,000,000$ | 111,000,000$ | 62,000,000$ | 28,000,000$ | 40,000,000$ | 92,000,000$ | 37,000,000$ | 39,000,000$ | 38,000,000$ | 92,000,000$ | 58,000,000$ | 41,000,000$ | 36,000,000$ | 44,000,000$ | 31,000,000$ | 1,000,000$ | 11,000,000$ | 65,000,000$ | 25,000,000$ | 2,000,000$ | 9,000,000$ | 42,000,000$ | 12,000,000$ | 6,000,000$ | 0$ | 25,000,000$ | 31,000,000$ | 24,000,000$ | 13,000,000$ | 37,000,000$ | 17,000,000$ | 18,000,000$ | 8,000,000$ | 27,000,000$ | 4,000,000$ | 8,000,000$ | 9,000,000$ | 32,000,000$ | 11,000,000$ | 11,000,000$ | 23,000,000$ |
| Additional Paid-In Capital QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Treasury Stock | | | | | | | | | | | | | | | | | | 299,000,000$ | | | | 255,000,000$ | | | | 251,000,000$ | | | | 253,000,000$ | | | | 258,000,000$ | | | | 230,000,000$ | | | | 232,000,000$ | | | | 234,000,000$ | | | |
| QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Goodwill | | 3,155,000,000$ | 3,139,000,000$ | 3,138,000,000$ | 2,997,000,000$ | 2,954,000,000$ | 3,061,000,000$ | 3,031,000,000$ | 3,089,000,000$ | 3,117,000,000$ | 2,994,000,000$ | 3,050,000,000$ | 3,002,000,000$ | 2,951,000,000$ | 2,841,000,000$ | 2,943,000,000$ | 3,006,000,000$ | 3,007,000,000$ | 3,080,000,000$ | 3,119,000,000$ | 4,487,000,000$ | 3,146,000,000$ | 4,416,000,000$ | 4,302,000,000$ | 4,249,000,000$ | 3,092,000,000$ | 4,342,000,000$ | 4,448,000,000$ | 4,418,000,000$ | 4,442,000,000$ | 4,495,000,000$ | 4,443,000,000$ | 3,134,000,000$ | 3,046,000,000$ | | | | 2,791,000,000$ | | | | 3,003,000,000$ | | | | 2,671,000,000$ | | | 2,016,000,000$ |
| QoQ% | | .51% | .03% | 4.71% | 1.46% | (3.50%) | .99% | (1.88%) | (.90%) | 4.11% | (1.84%) | 1.60% | 1.73% | 3.87% | (3.47%) | (2.10%) | (.03%) | (2.37%) | (1.25%) | (30.49%) | 42.63% | (28.76%) | 2.65% | 1.25% | (4.09%) | (28.79%) | (2.38%) | .68% | (.54%) | (1.18%) | 1.17% | 41.77% | 2.89% | | | | | | | | | | | | | | | | .00% |
| YoY% | | 6.80% | 2.55% | 3.53% | (2.98%) | (5.23%) | 2.24% | (.62%) | 2.90% | 5.63% | 5.39% | 3.64% | (.13%) | (1.86%) | (7.76%) | (5.64%) | (33.01%) | (4.42%) | (30.25%) | (27.50%) | 5.60% | (28.98%) | 1.70% | (3.28%) | (3.83%) | (30.39%) | (3.40%) | .11% | 40.97% | 45.83% | | | | 9.14% | | | | (7.06%) | | | | 12.43% | | | | 32.49% | | | 4.08% |
| Other Intangible Assets | | 959,000,000$ | 994,000,000$ | 1,031,000,000$ | 1,024,000,000$ | 1,044,000,000$ | 1,108,000,000$ | 1,140,000,000$ | 1,201,000,000$ | 1,258,000,000$ | 1,248,000,000$ | 1,310,000,000$ | 1,337,000,000$ | 1,358,000,000$ | 1,345,000,000$ | 1,406,000,000$ | 1,477,000,000$ | 1,525,000,000$ | 1,591,000,000$ | 1,651,000,000$ | 1,793,000,000$ | 1,755,000,000$ | 1,864,000,000$ | 1,872,000,000$ | 1,893,000,000$ | 2,015,000,000$ | 2,025,000,000$ | 2,106,000,000$ | 2,136,000,000$ | 2,193,000,000$ | 2,258,000,000$ | 2,298,000,000$ | 487,000,000$ | 472,000,000$ | | | | 470,000,000$ | | | | 575,000,000$ | | | | 253,000,000$ | | | |
| QoQ | | (35,000,000$) | (37,000,000$) | 7,000,000$ | (20,000,000$) | (64,000,000$) | (32,000,000$) | (61,000,000$) | (57,000,000$) | 10,000,000$ | (62,000,000$) | (27,000,000$) | (21,000,000$) | 13,000,000$ | (61,000,000$) | (71,000,000$) | (48,000,000$) | (66,000,000$) | (60,000,000$) | (142,000,000$) | 38,000,000$ | (109,000,000$) | (8,000,000$) | (21,000,000$) | (122,000,000$) | (10,000,000$) | (81,000,000$) | (30,000,000$) | (57,000,000$) | (65,000,000$) | (40,000,000$) | 1,811,000,000$ | 15,000,000$ | | | | | | | | | | | | | | | | |
| Amortization of Intangible Assets | | 38,000,000$ | 37,000,000$ | 38,000,000$ | 35,000,000$ | 29,000,000$ | 41,000,000$ | 41,000,000$ | 40,000,000$ | 41,000,000$ | 41,000,000$ | 41,000,000$ | 40,000,000$ | 40,000,000$ | 40,000,000$ | 39,000,000$ | 40,000,000$ | 40,000,000$ | 42,000,000$ | 41,000,000$ | 42,000,000$ | 41,000,000$ | 41,000,000$ | 39,000,000$ | 45,000,000$ | 29,000,000$ | 43,000,000$ | 47,000,000$ | 47,000,000$ | 45,000,000$ | 51,000,000$ | 41,000,000$ | 11,000,000$ | 10,000,000$ | 9,000,000$ | 10,000,000$ | | | | | | | | | | | | | |
| Total Assets | | 14,272,000,000$ | 14,553,000,000$ | 14,478,000,000$ | 13,841,000,000$ | 13,848,000,000$ | 15,095,000,000$ | 14,858,000,000$ | 14,691,000,000$ | 15,034,000,000$ | 14,321,000,000$ | 14,569,000,000$ | 14,412,000,000$ | 14,301,000,000$ | 14,224,000,000$ | 14,399,000,000$ | 14,430,000,000$ | 13,858,000,000$ | 16,006,000,000$ | 16,695,000,000$ | 16,180,000,000$ | 16,691,000,000$ | 15,629,000,000$ | 15,265,000,000$ | 15,533,000,000$ | 12,718,000,000$ | 15,337,000,000$ | 15,565,000,000$ | 15,357,000,000$ | 15,262,000,000$ | 15,335,000,000$ | 15,360,000,000$ | 10,700,000,000$ | 10,663,000,000$ | 10,496,000,000$ | 10,266,000,000$ | 9,870,000,000$ | 9,599,000,000$ | 9,963,000,000$ | 9,776,000,000$ | 9,940,000,000$ | 10,050,000,000$ | 10,229,000,000$ | 10,359,000,000$ | 10,144,000,000$ | 9,693,000,000$ | 9,817,000,000$ | 9,895,000,000$ | 7,885,000,000$ |
| QoQ | | (281,000,000$) | 75,000,000$ | 637,000,000$ | (7,000,000$) | (1,247,000,000$) | 237,000,000$ | 167,000,000$ | (343,000,000$) | 713,000,000$ | (248,000,000$) | 157,000,000$ | 111,000,000$ | 77,000,000$ | (175,000,000$) | (31,000,000$) | 572,000,000$ | (2,148,000,000$) | (689,000,000$) | 515,000,000$ | (511,000,000$) | 1,062,000,000$ | 364,000,000$ | (268,000,000$) | 28,000,000$ | (2,619,000,000$) | (228,000,000$) | 208,000,000$ | 95,000,000$ | (73,000,000$) | (25,000,000$) | 4,660,000,000$ | 37,000,000$ | 167,000,000$ | 230,000,000$ | 396,000,000$ | 271,000,000$ | (364,000,000$) | 187,000,000$ | (164,000,000$) | (110,000,000$) | (179,000,000$) | (130,000,000$) | 215,000,000$ | 451,000,000$ | (124,000,000$) | (78,000,000$) | 2,010,000,000$ | (145,000,000$) |
| YoY | | 424,000,000$ | (542,000,000$) | (380,000,000$) | (850,000,000$) | (1,186,000,000$) | 774,000,000$ | 289,000,000$ | 279,000,000$ | 733,000,000$ | 97,000,000$ | 170,000,000$ | (18,000,000$) | 443,000,000$ | (1,782,000,000$) | (2,296,000,000$) | (1,750,000,000$) | (2,833,000,000$) | 377,000,000$ | 1,430,000,000$ | 647,000,000$ | 1,186,000,000$ | 292,000,000$ | (300,000,000$) | 176,000,000$ | (2,544,000,000$) | 2,000,000$ | 205,000,000$ | 4,657,000,000$ | 4,599,000,000$ | 4,839,000,000$ | 5,094,000,000$ | 830,000,000$ | 1,064,000,000$ | 533,000,000$ | 490,000,000$ | (70,000,000$) | (451,000,000$) | (266,000,000$) | (583,000,000$) | (204,000,000$) | 357,000,000$ | 412,000,000$ | 464,000,000$ | 2,259,000,000$ | 1,663,000,000$ | 1,785,000,000$ | 2,026,000,000$ | 184,000,000$ |
| Total Liabilities | | 10,792,000,000$ | 11,054,000,000$ | 11,106,000,000$ | 10,669,000,000$ | 10,620,000,000$ | 12,050,000,000$ | 11,881,000,000$ | 11,759,000,000$ | 12,170,000,000$ | 11,493,000,000$ | 11,854,000,000$ | 11,930,000,000$ | 12,014,000,000$ | 12,089,000,000$ | 12,209,000,000$ | 12,170,000,000$ | 11,528,000,000$ | 13,119,000,000$ | 13,971,000,000$ | 13,372,000,000$ | 14,087,000,000$ | 13,311,000,000$ | 13,044,000,000$ | 13,480,000,000$ | 13,413,000,000$ | 13,316,000,000$ | 13,865,000,000$ | 13,855,000,000$ | 13,976,000,000$ | 14,025,000,000$ | 14,223,000,000$ | 9,588,000,000$ | 9,740,000,000$ | 9,384,000,000$ | 9,331,000,000$ | 9,011,000,000$ | 8,931,000,000$ | 9,234,000,000$ | 9,203,000,000$ | 9,437,000,000$ | 9,665,000,000$ | 9,796,000,000$ | 9,955,000,000$ | 9,896,000,000$ | 9,306,000,000$ | 9,269,000,000$ | 9,483,000,000$ | 7,627,000,000$ |
| QoQ | | (262,000,000$) | (52,000,000$) | 437,000,000$ | 49,000,000$ | (1,430,000,000$) | 169,000,000$ | 122,000,000$ | (411,000,000$) | 677,000,000$ | (361,000,000$) | (76,000,000$) | (84,000,000$) | (75,000,000$) | (120,000,000$) | 39,000,000$ | 642,000,000$ | (1,591,000,000$) | (852,000,000$) | 599,000,000$ | (715,000,000$) | 776,000,000$ | 267,000,000$ | (436,000,000$) | 67,000,000$ | 97,000,000$ | (549,000,000$) | 10,000,000$ | (121,000,000$) | (49,000,000$) | (198,000,000$) | 4,635,000,000$ | (152,000,000$) | 356,000,000$ | 53,000,000$ | 320,000,000$ | 80,000,000$ | (303,000,000$) | 31,000,000$ | (234,000,000$) | (228,000,000$) | (131,000,000$) | (159,000,000$) | 59,000,000$ | 590,000,000$ | 37,000,000$ | (214,000,000$) | 1,856,000,000$ | (167,000,000$) |
| YoY | | 172,000,000$ | (996,000,000$) | (775,000,000$) | (1,090,000,000$) | (1,550,000,000$) | 557,000,000$ | 27,000,000$ | (171,000,000$) | 156,000,000$ | (596,000,000$) | (355,000,000$) | (240,000,000$) | 486,000,000$ | (1,030,000,000$) | (1,762,000,000$) | (1,202,000,000$) | (2,559,000,000$) | (192,000,000$) | 927,000,000$ | (108,000,000$) | 674,000,000$ | (5,000,000$) | (821,000,000$) | (375,000,000$) | (563,000,000$) | (709,000,000$) | (358,000,000$) | 4,267,000,000$ | 4,236,000,000$ | 4,641,000,000$ | 4,892,000,000$ | 577,000,000$ | 809,000,000$ | 150,000,000$ | 128,000,000$ | (426,000,000$) | (734,000,000$) | (562,000,000$) | (752,000,000$) | (459,000,000$) | 359,000,000$ | 527,000,000$ | 472,000,000$ | 2,269,000,000$ | 1,512,000,000$ | 1,418,000,000$ | 1,745,000,000$ | 96,000,000$ |
| Current Ratio | | 1.03x | 1.16x | 1.06x | .87x | 1.22x | 1.21x | 1.05x | 1.19x | 1.15x | 1.13x | 1.30x | 1.30x | 1.18x | 1.24x | .95x | .99x | 1.09x | 1.10x | 1.57x | 1.23x | 1.15x | 1.19x | 1.15x | 1.31x | 1.03x | 1.12x | 1.17x | 1.20x | 1.04x | 1.14x | 1.18x | .95x | .95x | 1.04x | 1.08x | 1.16x | .98x | 1.10x | 1.05x | 1.07x | 1.05x | 1.19x | 1.17x | 1.18x | 1.24x | 1.30x | 1.22x | 1.20x |
| Total Current Assets | | 4,388,000,000$ | 4,781,000,000$ | 4,652,000,000$ | 4,220,000,000$ | 4,211,000,000$ | 5,110,000,000$ | 4,932,000,000$ | 4,581,000,000$ | 4,833,000,000$ | 4,452,000,000$ | 4,612,000,000$ | 4,662,000,000$ | 4,659,000,000$ | 4,967,000,000$ | 5,101,000,000$ | 5,062,000,000$ | 4,495,000,000$ | 6,105,000,000$ | 7,105,000,000$ | 4,603,000,000$ | 4,903,000,000$ | 4,330,000,000$ | 3,973,000,000$ | 4,250,000,000$ | 4,002,000,000$ | 4,082,000,000$ | 4,214,000,000$ | 4,024,000,000$ | 4,079,000,000$ | 4,098,000,000$ | 4,155,000,000$ | 3,110,000,000$ | 3,074,000,000$ | 3,153,000,000$ | 3,020,000,000$ | 2,888,000,000$ | 2,841,000,000$ | 3,090,000,000$ | 2,958,000,000$ | 2,904,000,000$ | 3,049,000,000$ | 3,262,000,000$ | 3,184,000,000$ | 3,077,000,000$ | 3,619,000,000$ | 3,608,000,000$ | 3,487,000,000$ | 3,079,000,000$ |
| QoQ | | (393,000,000$) | 129,000,000$ | 432,000,000$ | 9,000,000$ | (899,000,000$) | 178,000,000$ | 351,000,000$ | (252,000,000$) | 381,000,000$ | (160,000,000$) | (50,000,000$) | 3,000,000$ | (308,000,000$) | (134,000,000$) | 39,000,000$ | 567,000,000$ | (1,610,000,000$) | (1,000,000,000$) | 2,502,000,000$ | (300,000,000$) | 573,000,000$ | 357,000,000$ | (277,000,000$) | 248,000,000$ | (80,000,000$) | (132,000,000$) | 190,000,000$ | (55,000,000$) | (19,000,000$) | (57,000,000$) | 1,045,000,000$ | 36,000,000$ | (79,000,000$) | 133,000,000$ | 132,000,000$ | 47,000,000$ | (249,000,000$) | 132,000,000$ | 54,000,000$ | (145,000,000$) | (213,000,000$) | 78,000,000$ | 107,000,000$ | (542,000,000$) | 11,000,000$ | 121,000,000$ | 408,000,000$ | (101,000,000$) |
| Total Current Liabilities | | 4,266,000,000$ | 4,139,000,000$ | 4,373,000,000$ | 4,838,000,000$ | 3,465,000,000$ | 4,236,000,000$ | 4,688,000,000$ | 3,864,000,000$ | 4,201,000,000$ | 3,957,000,000$ | 3,554,000,000$ | 3,576,000,000$ | 3,932,000,000$ | 4,010,000,000$ | 5,356,000,000$ | 5,106,000,000$ | 4,133,000,000$ | 5,535,000,000$ | 4,514,000,000$ | 3,756,000,000$ | 4,282,000,000$ | 3,624,000,000$ | 3,447,000,000$ | 3,238,000,000$ | 3,899,000,000$ | 3,632,000,000$ | 3,608,000,000$ | 3,342,000,000$ | 3,913,000,000$ | 3,601,000,000$ | 3,529,000,000$ | 3,267,000,000$ | 3,250,000,000$ | 3,037,000,000$ | 2,794,000,000$ | 2,496,000,000$ | 2,896,000,000$ | 2,797,000,000$ | 2,827,000,000$ | 2,718,000,000$ | 2,908,000,000$ | 2,730,000,000$ | 2,733,000,000$ | 2,613,000,000$ | 2,924,000,000$ | 2,766,000,000$ | 2,849,000,000$ | 2,561,000,000$ |
| QoQ | | 127,000,000$ | (234,000,000$) | (465,000,000$) | 1,373,000,000$ | (771,000,000$) | (452,000,000$) | 824,000,000$ | (337,000,000$) | 244,000,000$ | 403,000,000$ | (22,000,000$) | (356,000,000$) | (78,000,000$) | (1,346,000,000$) | 250,000,000$ | 973,000,000$ | (1,402,000,000$) | 1,021,000,000$ | 758,000,000$ | (526,000,000$) | 658,000,000$ | 177,000,000$ | 209,000,000$ | (661,000,000$) | 267,000,000$ | 24,000,000$ | 266,000,000$ | (571,000,000$) | 312,000,000$ | 72,000,000$ | 262,000,000$ | 17,000,000$ | 213,000,000$ | 243,000,000$ | 298,000,000$ | (400,000,000$) | 99,000,000$ | (30,000,000$) | 109,000,000$ | (190,000,000$) | 178,000,000$ | (3,000,000$) | 120,000,000$ | (311,000,000$) | 158,000,000$ | (83,000,000$) | 288,000,000$ | (359,000,000$) |
| Debt to Asset Ratio | | .76x | .76x | .77x | .77x | .77x | .80x | .80x | .80x | .81x | .80x | .81x | .83x | .84x | .85x | .85x | .84x | .83x | .82x | .84x | .83x | .84x | .85x | .85x | .87x | 1.05x | .87x | .89x | .90x | .92x | .91x | .93x | .90x | .91x | .89x | .91x | .91x | .93x | .93x | .94x | .95x | .96x | .96x | .96x | .98x | .96x | .94x | .96x | .97x |
| Long Term Debt | | 5,401,000,000$ | 5,775,000,000$ | 5,618,000,000$ | 4,743,000,000$ | 6,058,000,000$ | 6,672,000,000$ | 5,949,000,000$ | 6,623,000,000$ | 6,699,000,000$ | 6,240,000,000$ | 6,986,000,000$ | 7,046,000,000$ | 6,792,000,000$ | 6,709,000,000$ | 5,466,000,000$ | 5,654,000,000$ | 6,052,000,000$ | 6,034,000,000$ | 7,879,000,000$ | 7,875,000,000$ | 8,023,000,000$ | 8,039,000,000$ | 7,999,000,000$ | 8,631,000,000$ | 7,818,000,000$ | 8,042,000,000$ | 8,549,000,000$ | 8,814,000,000$ | 8,493,000,000$ | 8,928,000,000$ | 9,236,000,000$ | 7,778,000,000$ | 5,217,000,000$ | 5,114,000,000$ | 5,262,000,000$ | 5,206,000,000$ | 4,717,000,000$ | 5,097,000,000$ | 5,011,000,000$ | 5,293,000,000$ | 5,255,000,000$ | 5,608,000,000$ | 5,677,000,000$ | 5,746,000,000$ | 4,944,000,000$ | 5,200,000,000$ | 5,230,000,000$ | 3,765,000,000$ |
| QoQ | | (374,000,000$) | 157,000,000$ | 875,000,000$ | (1,315,000,000$) | (614,000,000$) | 723,000,000$ | (674,000,000$) | (76,000,000$) | 459,000,000$ | (746,000,000$) | (60,000,000$) | 254,000,000$ | 83,000,000$ | 1,243,000,000$ | (188,000,000$) | (398,000,000$) | 18,000,000$ | (1,845,000,000$) | 4,000,000$ | (148,000,000$) | (16,000,000$) | 40,000,000$ | (632,000,000$) | 813,000,000$ | (224,000,000$) | (507,000,000$) | (265,000,000$) | 321,000,000$ | (435,000,000$) | (308,000,000$) | 1,458,000,000$ | 2,561,000,000$ | 103,000,000$ | (148,000,000$) | 56,000,000$ | 489,000,000$ | (380,000,000$) | 86,000,000$ | (282,000,000$) | 38,000,000$ | (353,000,000$) | (69,000,000$) | (69,000,000$) | 802,000,000$ | (256,000,000$) | (30,000,000$) | 1,465,000,000$ | 296,000,000$ |
| YoY | | (657,000,000$) | (897,000,000$) | (331,000,000$) | (1,880,000,000$) | (641,000,000$) | 432,000,000$ | (1,037,000,000$) | (423,000,000$) | (93,000,000$) | (469,000,000$) | 1,520,000,000$ | 1,392,000,000$ | 740,000,000$ | 675,000,000$ | (2,413,000,000$) | (2,221,000,000$) | (1,971,000,000$) | (2,005,000,000$) | (120,000,000$) | (756,000,000$) | 205,000,000$ | (3,000,000$) | (550,000,000$) | (183,000,000$) | (675,000,000$) | (886,000,000$) | (687,000,000$) | 1,036,000,000$ | 3,276,000,000$ | 3,814,000,000$ | 3,974,000,000$ | 2,572,000,000$ | 500,000,000$ | 17,000,000$ | 251,000,000$ | (87,000,000$) | (538,000,000$) | (511,000,000$) | (666,000,000$) | (453,000,000$) | 311,000,000$ | 408,000,000$ | 447,000,000$ | 1,981,000,000$ | 1,475,000,000$ | 1,482,000,000$ | 1,558,000,000$ | 57,000,000$ |
| Capital Lease Obligations | | 206,000,000$ | | | | 214,000,000$ | | | | 220,000,000$ | | | | 228,000,000$ | | | | 192,000,000$ | | | | 219,000,000$ | | | | 207,000,000$ | 204,000,000$ | 212,000,000$ | 220,000,000$ | | | | | | | | | | | | | | | | | | | | |
| Cash and Cash Equivalents | | 764,000,000$ | 1,172,000,000$ | 936,000,000$ | 779,000,000$ | 918,000,000$ | 1,738,000,000$ | 1,414,000,000$ | 1,123,000,000$ | 1,310,000,000$ | 807,000,000$ | 547,000,000$ | 403,000,000$ | 550,000,000$ | 368,000,000$ | 438,000,000$ | 389,000,000$ | 531,000,000$ | 2,261,000,000$ | 566,000,000$ | 588,000,000$ | 1,173,000,000$ | 613,000,000$ | 366,000,000$ | 765,000,000$ | 607,000,000$ | 339,000,000$ | 342,000,000$ | 301,000,000$ | 607,000,000$ | 298,000,000$ | 298,000,000$ | 2,201,000,000$ | 424,000,000$ | 374,000,000$ | 301,000,000$ | 338,000,000$ | 559,000,000$ | 526,000,000$ | 370,000,000$ | 257,000,000$ | 717,000,000$ | 466,000,000$ | 288,000,000$ | 280,000,000$ | 965,000,000$ | 380,000,000$ | 244,000,000$ | 267,000,000$ |
| QoQ | | (408,000,000$) | 236,000,000$ | 157,000,000$ | (139,000,000$) | (820,000,000$) | 324,000,000$ | 291,000,000$ | (187,000,000$) | 503,000,000$ | 260,000,000$ | 144,000,000$ | (147,000,000$) | 182,000,000$ | (70,000,000$) | 49,000,000$ | (142,000,000$) | (1,730,000,000$) | 1,695,000,000$ | (22,000,000$) | (585,000,000$) | 560,000,000$ | 247,000,000$ | (399,000,000$) | 158,000,000$ | 268,000,000$ | (3,000,000$) | 41,000,000$ | (306,000,000$) | 309,000,000$ | 0$ | (1,903,000,000$) | 1,777,000,000$ | 50,000,000$ | 73,000,000$ | (37,000,000$) | (221,000,000$) | 33,000,000$ | 156,000,000$ | 113,000,000$ | (460,000,000$) | 251,000,000$ | 178,000,000$ | 8,000,000$ | (685,000,000$) | 585,000,000$ | 136,000,000$ | (23,000,000$) | (422,000,000$) |
| YoY | | (154,000,000$) | (566,000,000$) | (478,000,000$) | (344,000,000$) | (392,000,000$) | 931,000,000$ | 867,000,000$ | 720,000,000$ | 760,000,000$ | 439,000,000$ | 109,000,000$ | 14,000,000$ | 19,000,000$ | (1,893,000,000$) | (128,000,000$) | (199,000,000$) | (642,000,000$) | 1,648,000,000$ | 200,000,000$ | (177,000,000$) | 566,000,000$ | 274,000,000$ | 24,000,000$ | 464,000,000$ | 0$ | 41,000,000$ | 44,000,000$ | (1,900,000,000$) | 183,000,000$ | (76,000,000$) | (3,000,000$) | 1,863,000,000$ | (135,000,000$) | (152,000,000$) | (69,000,000$) | 81,000,000$ | (158,000,000$) | 60,000,000$ | 82,000,000$ | (23,000,000$) | (248,000,000$) | 86,000,000$ | 44,000,000$ | 13,000,000$ | 276,000,000$ | 144,000,000$ | 17,000,000$ | (37,000,000$) |
| Interest Expenses | | | | | | | | | 113,000,000$ | 113,000,000$ | 111,000,000$ | 110,000,000$ | 102,000,000$ | 90,000,000$ | 76,000,000$ | 64,000,000$ | 54,000,000$ | 50,000,000$ | 66,000,000$ | 68,000,000$ | 69,000,000$ | 70,000,000$ | 69,000,000$ | 73,000,000$ | 80,000,000$ | 77,000,000$ | 95,000,000$ | 97,000,000$ | 98,000,000$ | 102,000,000$ | 105,000,000$ | 103,000,000$ | 74,000,000$ | 65,000,000$ | 64,000,000$ | 61,000,000$ | 62,000,000$ | 62,000,000$ | 59,000,000$ | 58,000,000$ | 64,000,000$ | 68,000,000$ | 68,000,000$ | 69,000,000$ | 65,000,000$ | 65,000,000$ | 64,000,000$ | 66,000,000$ | 58,000,000$ |
| Interest Income | | 15,000,000$ | 13,000,000$ | 14,000,000$ | 13,000,000$ | 22,000,000$ | 24,000,000$ | 16,000,000$ | 20,000,000$ | 19,000,000$ | 13,000,000$ | 12,000,000$ | 9,000,000$ | 6,000,000$ | 3,000,000$ | 3,000,000$ | 3,000,000$ | 4,000,000$ | 2,000,000$ | 1,000,000$ | 2,000,000$ | 1,000,000$ | 2,000,000$ | 1,000,000$ | 4,000,000$ | 3,000,000$ | 5,000,000$ | 4,000,000$ | 3,000,000$ | 4,000,000$ | 6,000,000$ | 5,000,000$ | 6,000,000$ | 5,000,000$ | 4,000,000$ | 3,000,000$ | 3,000,000$ | 4,000,000$ | 3,000,000$ | 2,000,000$ | 3,000,000$ | 3,000,000$ | 4,000,000$ | 2,000,000$ | 2,000,000$ | 2,000,000$ | 2,000,000$ | 1,000,000$ | 2,000,000$ |