| EDISON INTERNATIONAL (EIX) |
| 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 | 74.70$ | 60.01$ | 55.28$ | 51.57$ | 58.91$ | 79.83$ | 87.08$ | 71.78$ | 70.74$ | 71.48$ | 63.26$ | 69.44$ | 70.58$ | 63.61$ | 56.73$ | 63.27$ | 70.14$ | 68.26$ | 55.45$ | 57.85$ | 58.64$ | 62.85$ | 50.79$ | 54.28$ | 54.78$ | 75.44$ | 75.54$ | 67.40$ | 61.91$ | 56.55$ | 67.69$ | 63.29$ | 63.67$ | 63.28$ | 77.15$ | | | | | | | | | | | | | | |
| Market Cap of Common Stock | 28,743,882,247$ | 23,091,071,231$ | 21,273,623,907$ | 19,842,262,049$ | 22,681,735,917$ | 30,906,205,974$ | 33,628,271,042$ | 27,615,650,882$ | 27,201,247,284$ | 27,417,491,605$ | 24,246,847,527$ | 26,594,341,117$ | 27,001,541,170$ | 24,291,048,013$ | 21,638,636,509$ | 24,118,540,260$ | 26,702,083,722$ | 25,932,537,555$ | 21,054,631,105$ | 21,950,491,366$ | 22,241,174,354$ | 23,787,706,800$ | 19,209,844,031$ | 19,734,073,548$ | 19,861,588,708,500,000$ | 27,052,869,624$ | 24,611,778,501$ | 21,959,675,284$ | 20,170,971,763$ | 18,424,623,699$ | 22,054,160,534$ | 20,620,591,228$ | 20,744,399,486$ | 20,617,333,116$ | 25,136,334,543$ | | | | | | | | | | | | | | |
| QoQ% | 24.48% | 8.54% | 7.21% | (12.52%) | (26.61%) | (8.10%) | 21.77% | 1.52% | (.79%) | 13.08% | (8.83%) | (1.51%) | 11.16% | 12.26% | (10.28%) | (9.68%) | 2.97% | 23.17% | (4.08%) | (1.31%) | (6.50%) | 23.83% | (2.66%) | (100.00%) | 73,417,577.99% | 9.92% | 12.08% | 8.87% | 9.48% | (16.46%) | 6.95% | (.60%) | .62% | (17.98%) | | | | | | | | | | | | | | | |
| YoY% | 26.73% | (25.29%) | (36.74%) | (28.15%) | (16.62%) | 12.72% | 38.69% | 3.84% | .74% | 12.87% | 12.05% | 10.27% | 1.12% | (6.33%) | 2.77% | 9.88% | 20.06% | 9.02% | 9.60% | 11.23% | (100.00%) | (12.07%) | (21.95%) | (10.14%) | 98,466,096.58% | 46.83% | 11.60% | 6.49% | (2.76%) | (10.64%) | (12.26%) | | | | | | | | | | | | | | | | | | |
| Common Shares Outstanding | 384,790,927 | 384,787,056 | 384,787,056 | 384,786,397 | 384,763,662 | 384,784,719 | 387,148,995 | 386,099,652 | 384,735,109 | 383,924,912 | 383,567,856 | 383,248,837 | 382,659,081 | 382,208,498 | 381,873,341 | 381,397,456 | 380,901,110 | 380,378,145 | 379,887,286 | 379,695,134 | 379,433,168 | 378,907,147 | 378,512,829 | 378,207,496 | 363,476,346 | 361,985,133 | 358,522,961 | 325,811,206 | 361,985,133 | 325,811,206 | 325,811,206 | 325,811,206 | 325,811,206 | 325,811,206 | 325,811,206 | 325,811,206 | 325,811,206 | 325,811,206 | 325,811,206 | 325,811,206 | 325,811,206 | 325,811,206 | 325,811,206 | 325,811,206 | 325,811,206 | 325,811,206 | 325,811,206 | 325,811,206 | 325,811,206 |
| QoQ% | .00% | .00% | .00% | .01% | (.01%) | (.61%) | .27% | .36% | .21% | .09% | .08% | .15% | .12% | .09% | .13% | .13% | .14% | .13% | .05% | .07% | .14% | .10% | .08% | 4.05% | .41% | .97% | 10.04% | (9.99%) | 11.10% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% |
| YoY% | .01% | .00% | (.61%) | (.34%) | .01% | .22% | .93% | .74% | .54% | .45% | .44% | .49% | .46% | .48% | .52% | .45% | .39% | .39% | .36% | .39% | 4.39% | 4.68% | 5.58% | 16.08% | .41% | 11.10% | 10.04% | .00% | 11.10% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | (.06%) |
| Price to Sales | 1.49x | 1.20x | 1.18x | 1.13x | 1.31x | 1.76x | 1.94x | 1.64x | 1.65x | 1.68x | 1.46x | 1.55x | 1.57x | 1.41x | 1.31x | 1.45x | 1.68x | 1.74x | 1.43x | 1.56x | 1.62x | 1.75x | 1.43x | 1.58x | 1,613,058.45x | 2.19x | 1.99x | 1.70x | 1.56x | 1.46x | 1.71x | 1.68x | 1.67x | 1.67x | 2.10x | | | | | | | | | | | | | | |
| Price to Earnings | 6.45x | 5.18x | 7.21x | 7.53x | 8.31x | 24.07x | 25.44x | 28.74x | 31.05x | 22.91x | 19.65x | 27.96x | 32.22x | 39.69x | 30.05x | 47.57x | 45.72x | 34.17x | 27.63x | 26.93x | 27.29x | 32.19x | 53.96x | 17.70x | 16,704,448.03x | 21.07x | - | - | - | - | 47.74x | 49.21x | 49.27x | 36.49x | 17.47x | | | | | | | | | | | | | | |
| Price to Book | 1.64x | 1.31x | 1.24x | 1.19x | 1.36x | 1.99x | 2.15x | 1.79x | 1.79x | 1.77x | 1.55x | 1.68x | 1.73x | 1.56x | 1.41x | 1.53x | 1.70x | 1.63x | 1.42x | 1.42x | 1.45x | 1.69x | 1.23x | 1.20x | 1,277,765.61x | 1.75x | 1.60x | 1.70x | 1.59x | 1.46x | 1.54x | 1.48x | 1.49x | 1.49x | 1.72x | | | | | | | | | | | | | | |
| Total Revenue | | 5,213,000,000$ | 5,750,000,000$ | 4,543,000,000$ | 3,811,000,000$ | 3,984,000,000$ | 5,201,000,000$ | 4,336,000,000$ | 4,078,000,000$ | 3,706,000,000$ | 4,702,000,000$ | 3,964,000,000$ | 3,966,000,000$ | 4,016,000,000$ | 5,228,000,000$ | 4,008,000,000$ | 3,968,000,000$ | 3,331,000,000$ | 5,299,000,000$ | 3,315,000,000$ | 2,960,000,000$ | 3,157,000,000$ | 4,644,000,000$ | 2,987,000,000$ | 2,790,000,000$ | 2,970,000,000$ | 3,741,000,000$ | 2,812,000,000$ | 2,824,000,000$ | 3,009,000,000$ | 4,269,000,000$ | 2,815,000,000$ | 2,564,000,000$ | 3,220,000,000$ | 3,672,000,000$ | 2,965,000,000$ | 2,463,000,000$ | 2,884,000,000$ | 3,767,000,000$ | 2,777,000,000$ | 2,440,000,000$ | 2,341,000,000$ | 3,763,000,000$ | 2,908,000,000$ | 2,512,000,000$ | 3,114,000,000$ | 4,356,000,000$ | 3,016,000,000$ | 2,926,000,000$ |
| QoQ% | | (9.34%) | 26.57% | 19.21% | (4.34%) | (23.40%) | 19.95% | 6.33% | 10.04% | (21.18%) | 18.62% | (.05%) | (1.25%) | (23.18%) | 30.44% | 1.01% | 19.12% | (37.14%) | 59.85% | 11.99% | (6.24%) | (32.02%) | 55.47% | 7.06% | (6.06%) | (20.61%) | 33.04% | (.43%) | (6.15%) | (29.52%) | 51.65% | 9.79% | (20.37%) | (12.31%) | 23.85% | 20.38% | (14.60%) | (23.44%) | 35.65% | 13.81% | 4.23% | (37.79%) | 29.40% | 15.76% | (19.33%) | (28.51%) | 44.43% | 3.08% | (.58%) |
| YoY% | | 30.85% | 10.56% | 4.77% | (6.55%) | 7.50% | 10.61% | 9.38% | 2.82% | (7.72%) | (10.06%) | (1.10%) | (.05%) | 20.56% | (1.34%) | 20.91% | 34.05% | 5.51% | 14.10% | 10.98% | 6.09% | 6.30% | 24.14% | 6.22% | (1.20%) | (1.30%) | (12.37%) | (.11%) | 10.14% | (6.55%) | 16.26% | (5.06%) | 4.10% | 11.65% | (2.52%) | 6.77% | .94% | 23.20% | .11% | (4.51%) | (2.87%) | (24.82%) | (13.61%) | (3.58%) | (14.15%) | 5.81% | 10.00% | (.99%) | 11.17% |
| TTM | | 19,317,000,000$ | 18,088,000,000$ | 17,539,000,000$ | 17,332,000,000$ | 17,599,000,000$ | 17,321,000,000$ | 16,822,000,000$ | 16,450,000,000$ | 16,338,000,000$ | 16,648,000,000$ | 17,174,000,000$ | 17,218,000,000$ | 17,220,000,000$ | 16,535,000,000$ | 16,606,000,000$ | 15,913,000,000$ | 14,905,000,000$ | 14,731,000,000$ | 14,076,000,000$ | 13,748,000,000$ | 13,578,000,000$ | 13,391,000,000$ | 12,488,000,000$ | 12,313,000,000$ | 12,347,000,000$ | 12,386,000,000$ | 12,914,000,000$ | 12,917,000,000$ | 12,657,000,000$ | 12,868,000,000$ | 12,271,000,000$ | 12,421,000,000$ | 12,320,000,000$ | 11,984,000,000$ | 12,079,000,000$ | 11,891,000,000$ | 11,868,000,000$ | 11,325,000,000$ | 11,321,000,000$ | 11,452,000,000$ | 11,524,000,000$ | 12,297,000,000$ | 12,890,000,000$ | 12,998,000,000$ | 13,412,000,000$ | 13,241,000,000$ | 12,845,000,000$ | 12,875,000,000$ |
| TTM_QoQ% | | 6.80% | 3.13% | 1.19% | (1.52%) | 1.61% | 2.97% | 2.26% | .69% | (1.86%) | (3.06%) | (.26%) | (.01%) | 4.14% | (.43%) | 4.36% | 6.76% | 1.18% | 4.65% | 2.39% | 1.25% | 1.40% | 7.23% | 1.42% | (.28%) | (.32%) | (4.09%) | (.02%) | 2.05% | (1.64%) | 4.87% | (1.21%) | .82% | 2.80% | (.79%) | 1.58% | .19% | 4.80% | .04% | (1.14%) | (.63%) | (6.29%) | (4.60%) | (.83%) | (3.09%) | 1.29% | 3.08% | (.23%) | 2.34% |
| TTM_YoY% | | 9.76% | 4.43% | 4.26% | 5.36% | 7.72% | 4.04% | (2.05%) | (4.46%) | (5.12%) | .68% | 3.42% | 8.20% | 15.53% | 12.25% | 17.97% | 15.75% | 9.77% | 10.01% | 12.72% | 11.65% | 9.97% | 8.11% | (3.30%) | (4.68%) | (2.45%) | (3.75%) | 5.24% | 3.99% | 2.74% | 7.38% | 1.59% | 4.46% | 3.81% | 5.82% | 6.70% | 3.83% | 2.99% | (7.90%) | (12.17%) | (11.89%) | (14.08%) | (7.13%) | .35% | .96% | 6.61% | 4.28% | 2.99% | 6.59% |
| Gross Margin | | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 98.23% | 97.65% | 97.54% |
| QoQ | | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | 1.77% | .59% | .11% | .09% |
| YoY | | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | 1.77% | 2.35% | 2.46% | 2.55% | .63% | .31% | .31% |
| Operating Income | | 2,752,000,000$ | 1,432,000,000$ | 775,000,000$ | 2,134,000,000$ | 790,000,000$ | 995,000,000$ | 900,000,000$ | 245,000,000$ | 791,000,000$ | 492,000,000$ | 724,000,000$ | 620,000,000$ | 764,000,000$ | (44,000,000$) | 504,000,000$ | 259,000,000$ | 621,000,000$ | (128,000,000$) | 585,000,000$ | 399,000,000$ | 794,000,000$ | (379,000,000$) | 500,000,000$ | 302,000,000$ | 287,000,000$ | 636,000,000$ | 500,000,000$ | 352,000,000$ | (2,041,000,000$) | 739,000,000$ | 420,000,000$ | 330,000,000$ | (38,000,000$) | 553,000,000$ | 470,000,000$ | 471,000,000$ | 566,000,000$ | 695,000,000$ | 381,000,000$ | 448,000,000$ | 340,000,000$ | 608,000,000$ | 524,000,000$ | 538,000,000$ | 693,000,000$ | 874,000,000$ | 575,000,000$ | 331,000,000$ |
| QoQ% | | 92.18% | 84.77% | (63.68%) | 170.13% | (20.60%) | 10.56% | 267.35% | (69.03%) | 60.77% | (32.04%) | 16.77% | (18.85%) | 1,836.36% | (108.73%) | 94.60% | (58.29%) | 585.16% | (121.88%) | 46.62% | (49.75%) | 309.50% | (175.80%) | 65.56% | 5.23% | (54.87%) | 27.20% | 42.05% | 117.25% | (376.18%) | 75.95% | 27.27% | 968.42% | (106.87%) | 17.66% | (.21%) | (16.78%) | (18.56%) | 82.42% | (14.96%) | 31.77% | (44.08%) | 16.03% | (2.60%) | (22.37%) | (20.71%) | 52.00% | 73.72% | (34.46%) |
| YoY% | | 248.35% | 43.92% | (13.89%) | 771.02% | (.13%) | 102.24% | 24.31% | (60.48%) | 3.53% | 1,218.18% | 43.65% | 139.38% | 23.03% | 65.63% | (13.85%) | (35.09%) | (21.79%) | 66.23% | 17.00% | 32.12% | 176.66% | (159.59%) | .00% | (14.21%) | 114.06% | (13.94%) | 19.05% | 6.67% | (5,271.05%) | 33.64% | (10.64%) | (29.94%) | (106.71%) | (20.43%) | 23.36% | 5.13% | 66.47% | 14.31% | (27.29%) | (16.73%) | (50.94%) | (30.44%) | (8.87%) | 62.54% | 37.23% | 10.77% | 909.86% | (32.72%) |
| TTM | | 7,093,000,000$ | 5,131,000,000$ | 4,694,000,000$ | 4,819,000,000$ | 2,930,000,000$ | 2,931,000,000$ | 2,428,000,000$ | 2,252,000,000$ | 2,627,000,000$ | 2,600,000,000$ | 2,064,000,000$ | 1,844,000,000$ | 1,483,000,000$ | 1,340,000,000$ | 1,256,000,000$ | 1,337,000,000$ | 1,477,000,000$ | 1,650,000,000$ | 1,399,000,000$ | 1,314,000,000$ | 1,217,000,000$ | 710,000,000$ | 1,725,000,000$ | 1,725,000,000$ | 1,775,000,000$ | (553,000,000$) | (450,000,000$) | (530,000,000$) | (552,000,000$) | 1,451,000,000$ | 1,265,000,000$ | 1,315,000,000$ | 1,456,000,000$ | 2,060,000,000$ | 2,202,000,000$ | 2,113,000,000$ | 2,090,000,000$ | 1,864,000,000$ | 1,777,000,000$ | 1,920,000,000$ | 2,010,000,000$ | 2,363,000,000$ | 2,629,000,000$ | 2,680,000,000$ | 2,473,000,000$ | 2,285,000,000$ | 2,200,000,000$ | 1,554,000,000$ |
| TTM_QoQ% | | 38.24% | 9.31% | (2.59%) | 64.47% | (.03%) | 20.72% | 7.82% | (14.28%) | 1.04% | 25.97% | 11.93% | 24.34% | 10.67% | 6.69% | (6.06%) | (9.48%) | (10.49%) | 17.94% | 6.47% | 7.97% | 71.41% | (58.84%) | .00% | (2.82%) | 420.98% | (22.89%) | 15.09% | 3.99% | (138.04%) | 14.70% | (3.80%) | (9.68%) | (29.32%) | (6.45%) | 4.21% | 1.10% | 12.12% | 4.90% | (7.45%) | (4.48%) | (14.94%) | (10.12%) | (1.90%) | 8.37% | 8.23% | 3.86% | 41.57% | (9.39%) |
| TTM_YoY% | | 142.08% | 75.06% | 93.33% | 113.99% | 11.53% | 12.73% | 17.64% | 22.13% | 77.14% | 94.03% | 64.33% | 37.92% | .41% | (18.79%) | (10.22%) | 1.75% | 21.36% | 132.39% | (18.90%) | (23.83%) | (31.44%) | 228.39% | 483.33% | 425.47% | 421.56% | (138.11%) | (135.57%) | (140.30%) | (137.91%) | (29.56%) | (42.55%) | (37.77%) | (30.34%) | 10.52% | 23.92% | 10.05% | 3.98% | (21.12%) | (32.41%) | (28.36%) | (18.72%) | 3.41% | 19.50% | 72.46% | 44.20% | 15.70% | 15.85% | (34.98%) |
| Operating Margin | | 52.79% | 24.90% | 17.06% | 56.00% | 19.83% | 19.13% | 20.76% | 6.01% | 21.34% | 10.46% | 18.26% | 15.63% | 19.02% | (.84%) | 12.58% | 6.53% | 18.64% | (2.42%) | 17.65% | 13.48% | 25.15% | (8.16%) | 16.74% | 10.82% | 9.66% | 17.00% | 17.78% | 12.47% | (67.83%) | 17.31% | 14.92% | 12.87% | (1.18%) | 15.06% | 15.85% | 19.12% | 19.63% | 18.45% | 13.72% | 18.36% | 14.52% | 16.16% | 18.02% | 21.42% | 22.25% | 20.06% | 19.07% | 11.31% |
| QoQ | | 27.89% | 7.85% | (38.94%) | 36.17% | .70% | (1.63%) | 14.75% | (15.34%) | 10.88% | (7.80%) | 2.63% | (3.39%) | 19.87% | (13.42%) | 6.05% | (12.12%) | 21.06% | (20.06%) | 4.17% | (11.67%) | 33.31% | (24.90%) | 5.92% | 1.16% | (7.34%) | (.78%) | 5.32% | 80.30% | (85.14%) | 2.39% | 2.05% | 14.05% | (16.24%) | (.79%) | (3.27%) | (.50%) | 1.18% | 4.73% | (4.64%) | 3.84% | (1.63%) | (1.86%) | (3.40%) | (.84%) | 2.19% | 1.00% | 7.75% | (5.85%) |
| YoY | | 32.96% | 5.77% | (3.70%) | 49.99% | (1.52%) | 8.67% | 2.49% | (9.63%) | 2.32% | 11.31% | 5.69% | 9.11% | .38% | 1.57% | (5.07%) | (6.95%) | (6.51%) | 5.75% | .91% | 2.66% | 15.49% | (25.16%) | (1.04%) | (1.64%) | 77.49% | (.31%) | 2.86% | (.41%) | (66.65%) | 2.25% | (.93%) | (6.25%) | (20.81%) | (3.39%) | 2.13% | .76% | 5.10% | 2.29% | (4.30%) | (3.06%) | (7.73%) | (3.91%) | (1.05%) | 10.11% | 5.10% | .14% | 21.40% | (7.38%) |
| Net Income | | 1,923,000,000$ | 888,000,000$ | 398,000,000$ | 1,492,000,000$ | 408,000,000$ | 577,000,000$ | 509,000,000$ | 52,000,000$ | 421,000,000$ | 212,000,000$ | 409,000,000$ | 365,000,000$ | 470,000,000$ | (74,000,000$) | 292,000,000$ | 136,000,000$ | 571,000,000$ | (297,000,000$) | 361,000,000$ | 290,000,000$ | 552,000,000$ | (242,000,000$) | 348,000,000$ | 213,000,000$ | 173,000,000$ | 502,000,000$ | 422,000,000$ | 308,000,000$ | (1,400,000,000$) | 544,000,000$ | 298,000,000$ | 242,000,000$ | (534,000,000$) | 501,000,000$ | 309,000,000$ | 392,000,000$ | 360,000,000$ | 451,000,000$ | 308,000,000$ | 306,000,000$ | (55,000,000$) | 448,000,000$ | 406,000,000$ | 318,000,000$ | 445,000,000$ | 508,000,000$ | 566,000,000$ | 202,000,000$ |
| QoQ% | | 116.55% | 123.12% | (73.32%) | 265.69% | (29.29%) | 13.36% | 878.85% | (87.65%) | 98.59% | (48.17%) | 12.06% | (22.34%) | 735.14% | (125.34%) | 114.71% | (76.18%) | 292.26% | (182.27%) | 24.48% | (47.46%) | 328.10% | (169.54%) | 63.38% | 23.12% | (65.54%) | 18.96% | 37.01% | 122.00% | (357.35%) | 82.55% | 23.14% | 145.32% | (206.59%) | 62.14% | (21.17%) | 8.89% | (20.18%) | 46.43% | .65% | 656.36% | (112.28%) | 10.35% | 27.67% | (28.54%) | (12.40%) | (10.25%) | 180.20% | (38.04%) |
| YoY% | | 371.32% | 53.90% | (21.81%) | 2,769.23% | (3.09%) | 172.17% | 24.45% | (85.75%) | (10.43%) | 386.49% | 40.07% | 168.38% | (17.69%) | 75.08% | (19.11%) | (53.10%) | 3.44% | (22.73%) | 3.74% | 36.15% | 219.08% | (148.21%) | (17.54%) | (30.84%) | 112.36% | (7.72%) | 41.61% | 27.27% | (162.17%) | 8.58% | (3.56%) | (38.27%) | (248.33%) | 11.09% | .33% | 28.11% | 754.55% | .67% | (24.14%) | (3.77%) | (112.36%) | (11.81%) | (28.27%) | 57.43% | 36.50% | 9.72% | 908.57% | (32.22%) |
| TTM | | 4,701,000,000$ | 3,186,000,000$ | 2,875,000,000$ | 2,986,000,000$ | 1,546,000,000$ | 1,559,000,000$ | 1,194,000,000$ | 1,094,000,000$ | 1,407,000,000$ | 1,456,000,000$ | 1,170,000,000$ | 1,053,000,000$ | 824,000,000$ | 925,000,000$ | 702,000,000$ | 771,000,000$ | 925,000,000$ | 906,000,000$ | 961,000,000$ | 948,000,000$ | 871,000,000$ | 492,000,000$ | 1,236,000,000$ | 1,310,000,000$ | 1,405,000,000$ | (168,000,000$) | (126,000,000$) | (250,000,000$) | (316,000,000$) | 550,000,000$ | 507,000,000$ | 518,000,000$ | 668,000,000$ | 1,562,000,000$ | 1,512,000,000$ | 1,511,000,000$ | 1,425,000,000$ | 1,010,000,000$ | 1,007,000,000$ | 1,105,000,000$ | 1,117,000,000$ | 1,617,000,000$ | 1,677,000,000$ | 1,837,000,000$ | 1,721,000,000$ | 1,602,000,000$ | 1,557,000,000$ | 921,000,000$ |
| TTM_QoQ% | | 47.55% | 10.82% | (3.72%) | 93.14% | (.83%) | 30.57% | 9.14% | (22.25%) | (3.37%) | 24.44% | 11.11% | 27.79% | (10.92%) | 31.77% | (8.95%) | (16.65%) | 2.10% | (5.72%) | 1.37% | 8.84% | 77.03% | (60.19%) | (5.65%) | (6.76%) | 936.31% | (33.33%) | 49.60% | 20.89% | (157.46%) | 8.48% | (2.12%) | (22.46%) | (57.23%) | 3.31% | .07% | 6.04% | 41.09% | .30% | (8.87%) | (1.07%) | (30.92%) | (3.58%) | (8.71%) | 6.74% | 7.43% | 2.89% | 69.06% | (9.44%) |
| TTM_YoY% | | 204.08% | 104.36% | 140.79% | 172.94% | 9.88% | 7.07% | 2.05% | 3.89% | 70.75% | 57.41% | 66.67% | 36.58% | (10.92%) | 2.10% | (26.95%) | (18.67%) | 6.20% | 84.15% | (22.25%) | (27.63%) | (38.01%) | 392.86% | 1,080.95% | 624.00% | 544.62% | (130.55%) | (124.85%) | (148.26%) | (147.31%) | (64.79%) | (66.47%) | (65.72%) | (53.12%) | 54.65% | 50.15% | 36.74% | 27.57% | (37.54%) | (39.95%) | (39.85%) | (35.10%) | .94% | 7.71% | 99.46% | 69.22% | 810.23% | 2,262.50% | 859.38% |
| Profit Margin | | 36.89% | 15.44% | 8.76% | 39.15% | 10.24% | 11.09% | 11.74% | 1.28% | 11.36% | 4.51% | 10.32% | 9.20% | 11.70% | (1.42%) | 7.29% | 3.43% | 17.14% | (5.61%) | 10.89% | 9.80% | 17.49% | (5.21%) | 11.65% | 7.63% | 5.83% | 13.42% | 15.01% | 10.91% | (46.53%) | 12.74% | 10.59% | 9.44% | (16.58%) | 13.64% | 10.42% | 15.92% | 12.48% | 11.97% | 11.09% | 12.54% | (2.35%) | 11.91% | 13.96% | 12.66% | 14.29% | 11.66% | 18.77% | 6.90% |
| QoQ | | 21.45% | 6.68% | (30.39%) | 28.91% | (.85%) | (.65%) | 10.46% | (10.09%) | 6.85% | (5.81%) | 1.12% | (2.50%) | 13.12% | (8.70%) | 3.86% | (13.72%) | 22.75% | (16.50%) | 1.09% | (7.69%) | 22.70% | (16.86%) | 4.02% | 1.81% | (7.59%) | (1.59%) | 4.10% | 57.43% | (59.27%) | 2.16% | 1.15% | 26.02% | (30.23%) | 3.22% | (5.49%) | 3.43% | .51% | .88% | (1.45%) | 14.89% | (14.25%) | (2.06%) | 1.30% | (1.63%) | 2.63% | (7.11%) | 11.86% | (4.17%) |
| YoY | | 26.65% | 4.35% | (2.98%) | 37.88% | (1.12%) | 6.59% | 1.42% | (7.93%) | (.34%) | 5.92% | 3.03% | 5.78% | (5.44%) | 4.19% | (3.61%) | (6.37%) | (.34%) | (.39%) | (.76%) | 2.16% | 11.66% | (18.63%) | (3.36%) | (3.27%) | 52.35% | .68% | 4.42% | 1.47% | (29.94%) | (.90%) | .16% | (6.48%) | (29.07%) | 1.67% | (.67%) | 3.38% | 14.83% | .07% | (2.87%) | (.12%) | (16.64%) | .24% | (4.81%) | 5.76% | 3.21% | (.03%) | 21.07% | (4.42%) |
| Equity to Common Shareholders | | 17,579,000,000$ | 17,155,000,000$ | 16,686,000,000$ | 16,622,000,000$ | 15,565,000,000$ | 15,663,000,000$ | 15,424,000,000$ | 15,172,000,000$ | 15,501,000,000$ | 15,670,000,000$ | 15,793,000,000$ | 15,648,000,000$ | 15,621,000,000$ | 15,392,000,000$ | 15,774,000,000$ | 15,731,000,000$ | 15,888,000,000$ | 14,841,000,000$ | 15,412,000,000$ | 15,322,000,000$ | 14,048,000,000$ | 15,649,000,000$ | 16,446,000,000$ | 15,544,000,000$ | 15,496,000,000$ | 15,353,000,000$ | 12,913,000,000$ | 12,719,000,000$ | 12,652,000,000$ | 14,289,000,000$ | 13,972,000,000$ | 13,889,000,000$ | 13,866,000,000$ | 14,610,000,000$ | 14,800,000,000$ | 14,242,000,000$ | 14,187,000,000$ | 14,062,000,000$ | 13,802,000,000$ | 13,682,000,000$ | 13,388,000,000$ | 13,620,000,000$ | 13,347,000,000$ | 13,098,000,000$ | 12,982,000,000$ | 12,758,000,000$ | 12,403,000,000$ | 12,002,000,000$ |
| QoQ | | 424,000,000$ | 469,000,000$ | 64,000,000$ | 1,057,000,000$ | (98,000,000$) | 239,000,000$ | 252,000,000$ | (329,000,000$) | (169,000,000$) | (123,000,000$) | 145,000,000$ | 27,000,000$ | 229,000,000$ | (382,000,000$) | 43,000,000$ | (157,000,000$) | 1,047,000,000$ | (571,000,000$) | 90,000,000$ | 1,274,000,000$ | (1,601,000,000$) | (797,000,000$) | 902,000,000$ | 48,000,000$ | 143,000,000$ | 2,440,000,000$ | 194,000,000$ | 67,000,000$ | (1,637,000,000$) | 317,000,000$ | 83,000,000$ | 23,000,000$ | (744,000,000$) | (190,000,000$) | 558,000,000$ | 55,000,000$ | 125,000,000$ | 260,000,000$ | 120,000,000$ | 294,000,000$ | (232,000,000$) | 273,000,000$ | 249,000,000$ | 116,000,000$ | 224,000,000$ | 355,000,000$ | 401,000,000$ | 311,000,000$ |
| QoQ% | | 2.47% | 2.81% | .39% | 6.79% | (.63%) | 1.55% | 1.66% | (2.12%) | (1.08%) | (.78%) | .93% | .17% | 1.49% | (2.42%) | .27% | (.99%) | 7.06% | (3.71%) | .59% | 9.07% | (10.23%) | (4.85%) | 5.80% | .31% | .93% | 18.90% | 1.53% | .53% | (11.46%) | 2.27% | .60% | .17% | (5.09%) | (1.28%) | 3.92% | .39% | .89% | 1.88% | .88% | 2.20% | (1.70%) | 2.05% | 1.90% | .89% | 1.76% | 2.86% | 3.34% | 2.66% |
| YoY | | 2,014,000,000$ | 1,492,000,000$ | 1,262,000,000$ | 1,450,000,000$ | 64,000,000$ | (7,000,000$) | (369,000,000$) | (476,000,000$) | (120,000,000$) | 278,000,000$ | 19,000,000$ | (83,000,000$) | (267,000,000$) | 551,000,000$ | 362,000,000$ | 409,000,000$ | 1,840,000,000$ | (808,000,000$) | (1,034,000,000$) | (222,000,000$) | (1,448,000,000$) | 296,000,000$ | 3,533,000,000$ | 2,825,000,000$ | 2,844,000,000$ | 1,064,000,000$ | (1,059,000,000$) | (1,170,000,000$) | (1,214,000,000$) | (321,000,000$) | (828,000,000$) | (353,000,000$) | (321,000,000$) | 548,000,000$ | 998,000,000$ | 560,000,000$ | 799,000,000$ | 442,000,000$ | 455,000,000$ | 584,000,000$ | 406,000,000$ | 862,000,000$ | 944,000,000$ | 1,096,000,000$ | 1,291,000,000$ | 1,316,000,000$ | 1,295,000,000$ | 693,000,000$ |
| YoY% | | 12.94% | 9.53% | 8.18% | 9.56% | .41% | (.05%) | (2.34%) | (3.04%) | (.77%) | 1.81% | .12% | (.53%) | (1.68%) | 3.71% | 2.35% | 2.67% | 13.10% | (5.16%) | (6.29%) | (1.43%) | (9.34%) | 1.93% | 27.36% | 22.21% | 22.48% | 7.45% | (7.58%) | (8.42%) | (8.76%) | (2.20%) | (5.60%) | (2.48%) | (2.26%) | 3.90% | 7.23% | 4.09% | 5.97% | 3.25% | 3.41% | 4.46% | 3.13% | 6.76% | 7.61% | 9.13% | 11.04% | 11.50% | 11.66% | 6.13% |
| Dividends Paid | | 371,000,000$ | 395,000,000$ | 351,000,000$ | 397,000,000$ | 340,000,000$ | 386,000,000$ | 346,000,000$ | 382,000,000$ | 312,000,000$ | 360,000,000$ | 307,000,000$ | 358,000,000$ | 290,000,000$ | 342,000,000$ | 287,000,000$ | 340,000,000$ | 268,000,000$ | 279,000,000$ | 268,000,000$ | 279,000,000$ | 258,000,000$ | 274,000,000$ | 252,000,000$ | 262,000,000$ | 241,000,000$ | 231,000,000$ | 223,000,000$ | 236,000,000$ | 222,000,000$ | 233,000,000$ | 221,000,000$ | 233,000,000$ | 202,000,000$ | 214,000,000$ | 202,000,000$ | 214,000,000$ | 182,000,000$ | 193,000,000$ | 183,000,000$ | 191,000,000$ | 161,000,000$ | 171,000,000$ | 158,000,000$ | 170,000,000$ | 139,000,000$ | 150,000,000$ | 139,000,000$ | 146,000,000$ |
| Additional Paid-In Capital QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Treasury Stock | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Goodwill | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Other Intangible Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Amortization of Intangible Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Assets | | 94,026,000,000$ | 90,489,000,000$ | 88,813,000,000$ | 88,420,000,000$ | 85,579,000,000$ | 84,749,000,000$ | 84,818,000,000$ | 83,599,000,000$ | 81,758,000,000$ | 80,164,000,000$ | 79,551,000,000$ | 78,854,000,000$ | 78,041,000,000$ | 76,709,000,000$ | 75,045,000,000$ | 74,720,000,000$ | 74,745,000,000$ | 73,023,000,000$ | 71,162,000,000$ | 70,505,000,000$ | 69,372,000,000$ | 68,556,000,000$ | 67,051,000,000$ | 66,026,000,000$ | 64,382,000,000$ | 64,212,000,000$ | 59,521,000,000$ | 58,793,000,000$ | 56,715,000,000$ | 53,563,000,000$ | 52,820,000,000$ | 51,943,000,000$ | 52,580,000,000$ | 53,592,000,000$ | 52,753,000,000$ | 51,740,000,000$ | 51,319,000,000$ | 51,557,000,000$ | 51,197,000,000$ | 50,459,000,000$ | 50,229,000,000$ | 51,270,000,000$ | 51,239,000,000$ | 50,578,000,000$ | 49,734,000,000$ | 49,475,000,000$ | 48,864,000,000$ | 47,388,000,000$ |
| QoQ | | 3,537,000,000$ | 1,676,000,000$ | 393,000,000$ | 2,841,000,000$ | 830,000,000$ | (69,000,000$) | 1,219,000,000$ | 1,841,000,000$ | 1,594,000,000$ | 613,000,000$ | 697,000,000$ | 813,000,000$ | 1,332,000,000$ | 1,664,000,000$ | 325,000,000$ | (25,000,000$) | 1,722,000,000$ | 1,861,000,000$ | 657,000,000$ | 1,133,000,000$ | 816,000,000$ | 1,505,000,000$ | 1,025,000,000$ | 1,644,000,000$ | 170,000,000$ | 4,691,000,000$ | 728,000,000$ | 2,078,000,000$ | 3,152,000,000$ | 743,000,000$ | 877,000,000$ | (637,000,000$) | (1,012,000,000$) | 839,000,000$ | 1,013,000,000$ | 421,000,000$ | (238,000,000$) | 360,000,000$ | 738,000,000$ | 230,000,000$ | (1,041,000,000$) | 31,000,000$ | 661,000,000$ | 844,000,000$ | 259,000,000$ | 611,000,000$ | 1,476,000,000$ | 742,000,000$ |
| YoY | | 8,447,000,000$ | 5,740,000,000$ | 3,995,000,000$ | 4,821,000,000$ | 3,821,000,000$ | 4,585,000,000$ | 5,267,000,000$ | 4,745,000,000$ | 3,717,000,000$ | 3,455,000,000$ | 4,506,000,000$ | 4,134,000,000$ | 3,296,000,000$ | 3,686,000,000$ | 3,883,000,000$ | 4,215,000,000$ | 5,373,000,000$ | 4,467,000,000$ | 4,111,000,000$ | 4,479,000,000$ | 4,990,000,000$ | 4,344,000,000$ | 7,530,000,000$ | 7,233,000,000$ | 7,667,000,000$ | 10,649,000,000$ | 6,701,000,000$ | 6,850,000,000$ | 4,135,000,000$ | (29,000,000$) | 67,000,000$ | 203,000,000$ | 1,261,000,000$ | 2,035,000,000$ | 1,556,000,000$ | 1,281,000,000$ | 1,090,000,000$ | 287,000,000$ | (42,000,000$) | (119,000,000$) | 495,000,000$ | 1,795,000,000$ | 2,375,000,000$ | 3,190,000,000$ | 3,088,000,000$ | 2,777,000,000$ | 3,837,000,000$ | |
| Total Liabilities | | 74,767,000,000$ | 71,159,000,000$ | 69,952,000,000$ | 69,623,000,000$ | 67,839,000,000$ | 66,642,000,000$ | 66,950,000,000$ | 65,984,000,000$ | 63,814,000,000$ | 62,593,000,000$ | 61,857,000,000$ | 61,305,000,000$ | 60,519,000,000$ | 59,416,000,000$ | 57,370,000,000$ | 57,088,000,000$ | 56,956,000,000$ | 56,281,000,000$ | 53,849,000,000$ | 53,282,000,000$ | 53,423,000,000$ | 52,907,000,000$ | 50,605,000,000$ | 50,482,000,000$ | 48,886,000,000$ | 48,859,000,000$ | 46,608,000,000$ | 46,074,000,000$ | 44,063,000,000$ | 39,274,000,000$ | 38,848,000,000$ | 38,054,000,000$ | 38,695,000,000$ | 38,969,000,000$ | 37,941,000,000$ | 37,491,000,000$ | 37,127,000,000$ | 37,552,000,000$ | 37,449,000,000$ | 36,824,000,000$ | 36,835,000,000$ | 37,639,000,000$ | 37,889,000,000$ | 37,477,000,000$ | 36,746,000,000$ | 36,717,000,000$ | 36,461,000,000$ | 35,386,000,000$ |
| QoQ | | 3,608,000,000$ | 1,207,000,000$ | 329,000,000$ | 1,784,000,000$ | 1,197,000,000$ | (308,000,000$) | 966,000,000$ | 2,170,000,000$ | 1,221,000,000$ | 736,000,000$ | 552,000,000$ | 786,000,000$ | 1,103,000,000$ | 2,046,000,000$ | 282,000,000$ | 132,000,000$ | 675,000,000$ | 2,432,000,000$ | 567,000,000$ | (141,000,000$) | 516,000,000$ | 2,302,000,000$ | 123,000,000$ | 1,596,000,000$ | 27,000,000$ | 2,251,000,000$ | 534,000,000$ | 2,011,000,000$ | 4,789,000,000$ | 426,000,000$ | 794,000,000$ | (641,000,000$) | (274,000,000$) | 1,028,000,000$ | 450,000,000$ | 364,000,000$ | (425,000,000$) | 103,000,000$ | 625,000,000$ | (11,000,000$) | (804,000,000$) | (250,000,000$) | 412,000,000$ | 731,000,000$ | 29,000,000$ | 256,000,000$ | 1,075,000,000$ | 431,000,000$ |
| YoY | | 6,928,000,000$ | 4,517,000,000$ | 3,002,000,000$ | 3,639,000,000$ | 4,025,000,000$ | 4,049,000,000$ | 5,093,000,000$ | 4,679,000,000$ | 3,295,000,000$ | 3,177,000,000$ | 4,487,000,000$ | 4,217,000,000$ | 3,563,000,000$ | 3,135,000,000$ | 3,521,000,000$ | 3,806,000,000$ | 3,533,000,000$ | 3,374,000,000$ | 3,244,000,000$ | 2,800,000,000$ | 4,537,000,000$ | 4,048,000,000$ | 3,997,000,000$ | 4,408,000,000$ | 4,823,000,000$ | 9,585,000,000$ | 7,760,000,000$ | 8,020,000,000$ | 5,368,000,000$ | 305,000,000$ | 907,000,000$ | 563,000,000$ | 1,568,000,000$ | 1,417,000,000$ | 492,000,000$ | 667,000,000$ | 292,000,000$ | (87,000,000$) | (440,000,000$) | (653,000,000$) | 89,000,000$ | 922,000,000$ | 1,428,000,000$ | 2,091,000,000$ | 1,791,000,000$ | 1,461,000,000$ | 2,542,000,000$ | |
| Current Ratio | | .73x | .82x | .87x | .96x | .85x | .88x | 1.03x | 1.00x | .79x | .80x | .84x | .86x | .68x | .60x | .61x | .63x | .64x | .67x | .63x | .56x | .49x | .68x | .81x | .79x | .64x | .78x | .69x | .74x | .62x | .72x | .66x | .64x | .53x | .51x | .55x | .46x | .36x | .49x | .52x | .57x | .54x | .72x | .81x | .83x | .65x | .77x | .79x | .77x |
| Total Current Assets | | 7,686,000,000$ | 7,728,000,000$ | 6,950,000,000$ | 7,427,000,000$ | 7,155,000,000$ | 7,444,000,000$ | 8,512,000,000$ | 7,878,000,000$ | 6,811,000,000$ | 7,235,000,000$ | 7,416,000,000$ | 7,210,000,000$ | 7,070,000,000$ | 6,441,000,000$ | 5,653,000,000$ | 5,273,000,000$ | 5,491,000,000$ | 6,028,000,000$ | 4,921,000,000$ | 5,328,000,000$ | 5,061,000,000$ | 5,855,000,000$ | 4,796,000,000$ | 4,911,000,000$ | 3,560,000,000$ | 4,662,000,000$ | 3,936,000,000$ | 3,999,000,000$ | 3,359,000,000$ | 3,383,000,000$ | 3,257,000,000$ | 2,992,000,000$ | 3,729,000,000$ | 2,758,000,000$ | 2,546,000,000$ | 2,046,000,000$ | 2,123,000,000$ | 2,605,000,000$ | 2,659,000,000$ | 2,427,000,000$ | 2,654,000,000$ | 3,792,000,000$ | 3,906,000,000$ | 3,780,000,000$ | 3,567,000,000$ | 4,498,000,000$ | 4,551,000,000$ | 3,520,000,000$ |
| QoQ | | (42,000,000$) | 778,000,000$ | (477,000,000$) | 272,000,000$ | (289,000,000$) | (1,068,000,000$) | 634,000,000$ | 1,067,000,000$ | (424,000,000$) | (181,000,000$) | 206,000,000$ | 140,000,000$ | 629,000,000$ | 788,000,000$ | 380,000,000$ | (218,000,000$) | (537,000,000$) | 1,107,000,000$ | (407,000,000$) | 267,000,000$ | (794,000,000$) | 1,059,000,000$ | (115,000,000$) | 1,351,000,000$ | (1,102,000,000$) | 726,000,000$ | (63,000,000$) | 640,000,000$ | (24,000,000$) | 126,000,000$ | 265,000,000$ | (737,000,000$) | 971,000,000$ | 212,000,000$ | 500,000,000$ | (77,000,000$) | (482,000,000$) | (54,000,000$) | 232,000,000$ | (227,000,000$) | (1,138,000,000$) | (114,000,000$) | 126,000,000$ | 213,000,000$ | (931,000,000$) | (53,000,000$) | 1,031,000,000$ | 208,000,000$ |
| Total Current Liabilities | | 10,536,000,000$ | 9,419,000,000$ | 7,965,000,000$ | 7,769,000,000$ | 8,439,000,000$ | 8,507,000,000$ | 8,274,000,000$ | 7,907,000,000$ | 8,598,000,000$ | 9,027,000,000$ | 8,827,000,000$ | 8,366,000,000$ | 10,347,000,000$ | 10,820,000,000$ | 9,262,000,000$ | 8,342,000,000$ | 8,609,000,000$ | 8,962,000,000$ | 7,815,000,000$ | 9,497,000,000$ | 10,277,000,000$ | 8,616,000,000$ | 5,899,000,000$ | 6,248,000,000$ | 5,523,000,000$ | 6,003,000,000$ | 5,665,000,000$ | 5,375,000,000$ | 5,395,000,000$ | 4,719,000,000$ | 4,922,000,000$ | 4,647,000,000$ | 7,068,000,000$ | 5,409,000,000$ | 4,602,000,000$ | 4,416,000,000$ | 5,912,000,000$ | 5,342,000,000$ | 5,149,000,000$ | 4,233,000,000$ | 4,927,000,000$ | 5,239,000,000$ | 4,836,000,000$ | 4,571,000,000$ | 5,479,000,000$ | 5,849,000,000$ | 5,773,000,000$ | 4,557,000,000$ |
| QoQ | | 1,117,000,000$ | 1,454,000,000$ | 196,000,000$ | (670,000,000$) | (68,000,000$) | 233,000,000$ | 367,000,000$ | (691,000,000$) | (429,000,000$) | 200,000,000$ | 461,000,000$ | (1,981,000,000$) | (473,000,000$) | 1,558,000,000$ | 920,000,000$ | (267,000,000$) | (353,000,000$) | 1,147,000,000$ | (1,682,000,000$) | (780,000,000$) | 1,661,000,000$ | 2,717,000,000$ | (349,000,000$) | 725,000,000$ | (480,000,000$) | 338,000,000$ | 290,000,000$ | (20,000,000$) | 676,000,000$ | (203,000,000$) | 275,000,000$ | (2,421,000,000$) | 1,659,000,000$ | 807,000,000$ | 186,000,000$ | (1,496,000,000$) | 570,000,000$ | 193,000,000$ | 916,000,000$ | (694,000,000$) | (312,000,000$) | 403,000,000$ | 265,000,000$ | (908,000,000$) | (370,000,000$) | 76,000,000$ | 1,216,000,000$ | (324,000,000$) |
| Debt to Asset Ratio | | .80x | .79x | .79x | .79x | .79x | .79x | .79x | .79x | .78x | .78x | .78x | .78x | .78x | .77x | .76x | .76x | .76x | .77x | .76x | .76x | .77x | .77x | .75x | .76x | .76x | .76x | .78x | .78x | .78x | .73x | .74x | .73x | .74x | .73x | .72x | .72x | .72x | .73x | .73x | .73x | .73x | .73x | .74x | .74x | .74x | .74x | .75x | .75x |
| Long Term Debt | | 36,070,000,000$ | 34,479,000,000$ | 34,971,000,000$ | 35,387,000,000$ | 33,534,000,000$ | 32,303,000,000$ | 33,099,000,000$ | 32,576,000,000$ | 30,316,000,000$ | 29,532,000,000$ | 29,430,000,000$ | 29,442,000,000$ | 27,025,000,000$ | 25,145,000,000$ | 25,143,000,000$ | 24,967,000,000$ | 24,170,000,000$ | 23,342,000,000$ | 22,891,000,000$ | 20,165,000,000$ | 19,632,000,000$ | 18,958,000,000$ | 19,238,000,000$ | 19,125,000,000$ | 17,864,000,000$ | 17,066,000,000$ | 15,883,000,000$ | 15,683,000,000$ | 14,632,000,000$ | 14,629,000,000$ | 13,845,000,000$ | 13,367,000,000$ | 11,642,000,000$ | 11,638,000,000$ | 11,662,000,000$ | 11,662,000,000$ | 10,175,000,000$ | 10,407,000,000$ | 10,845,000,000$ | 11,243,000,000$ | 10,883,000,000$ | 10,957,000,000$ | 11,265,000,000$ | 11,133,000,000$ | 10,234,000,000$ | 10,133,000,000$ | 9,926,000,000$ | 9,825,000,000$ |
| QoQ | | 1,591,000,000$ | (492,000,000$) | (416,000,000$) | 1,853,000,000$ | 1,231,000,000$ | (796,000,000$) | 523,000,000$ | 2,260,000,000$ | 784,000,000$ | 102,000,000$ | (12,000,000$) | 2,417,000,000$ | 1,880,000,000$ | 2,000,000$ | 176,000,000$ | 797,000,000$ | 828,000,000$ | 451,000,000$ | 2,726,000,000$ | 533,000,000$ | 674,000,000$ | (280,000,000$) | 113,000,000$ | 1,261,000,000$ | 798,000,000$ | 1,183,000,000$ | 200,000,000$ | 1,051,000,000$ | 3,000,000$ | 784,000,000$ | 478,000,000$ | 1,725,000,000$ | 4,000,000$ | (24,000,000$) | 0$ | 1,487,000,000$ | (232,000,000$) | (438,000,000$) | (398,000,000$) | 360,000,000$ | (74,000,000$) | (308,000,000$) | 132,000,000$ | 899,000,000$ | 101,000,000$ | 207,000,000$ | 101,000,000$ | 0$ |
| YoY | | 2,536,000,000$ | 2,176,000,000$ | 1,872,000,000$ | 2,811,000,000$ | 3,218,000,000$ | 2,771,000,000$ | 3,669,000,000$ | 3,134,000,000$ | 3,291,000,000$ | 4,387,000,000$ | 4,287,000,000$ | 4,475,000,000$ | 2,855,000,000$ | 1,803,000,000$ | 2,252,000,000$ | 4,802,000,000$ | 4,538,000,000$ | 4,384,000,000$ | 3,653,000,000$ | 1,040,000,000$ | 1,768,000,000$ | 1,892,000,000$ | 3,355,000,000$ | 3,442,000,000$ | 3,232,000,000$ | 2,437,000,000$ | 2,038,000,000$ | 2,316,000,000$ | 2,990,000,000$ | 2,991,000,000$ | 2,183,000,000$ | 1,705,000,000$ | 1,467,000,000$ | 1,231,000,000$ | 817,000,000$ | 419,000,000$ | (708,000,000$) | (550,000,000$) | (420,000,000$) | 110,000,000$ | 649,000,000$ | 824,000,000$ | 1,339,000,000$ | 1,308,000,000$ | 409,000,000$ | 901,000,000$ | 1,096,000,000$ | |
| Capital Lease Obligations | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Cash and Cash Equivalents | | 158,000,000$ | 364,000,000$ | 140,000,000$ | 1,318,000,000$ | 193,000,000$ | 200,000,000$ | 465,000,000$ | 992,000,000$ | 345,000,000$ | 446,000,000$ | 195,000,000$ | 836,000,000$ | 914,000,000$ | 232,000,000$ | 122,000,000$ | 231,000,000$ | 390,000,000$ | 524,000,000$ | 84,000,000$ | 389,000,000$ | 87,000,000$ | 92,000,000$ | 524,000,000$ | 1,337,000,000$ | 68,000,000$ | 547,000,000$ | 257,000,000$ | 328,000,000$ | 144,000,000$ | 71,000,000$ | 99,000,000$ | 105,000,000$ | 1,091,000,000$ | 117,000,000$ | 98,000,000$ | 150,000,000$ | 96,000,000$ | 84,000,000$ | 111,000,000$ | 137,000,000$ | 161,000,000$ | 134,000,000$ | 139,000,000$ | 115,000,000$ | 132,000,000$ | 142,000,000$ | 190,000,000$ | 149,000,000$ |
| QoQ | | (206,000,000$) | 224,000,000$ | (1,178,000,000$) | 1,125,000,000$ | (7,000,000$) | (265,000,000$) | (527,000,000$) | 647,000,000$ | (101,000,000$) | 251,000,000$ | (641,000,000$) | (78,000,000$) | 682,000,000$ | 110,000,000$ | (109,000,000$) | (159,000,000$) | (134,000,000$) | 440,000,000$ | (305,000,000$) | 302,000,000$ | (5,000,000$) | (432,000,000$) | (813,000,000$) | 1,269,000,000$ | (479,000,000$) | 290,000,000$ | (71,000,000$) | 184,000,000$ | 73,000,000$ | (28,000,000$) | (6,000,000$) | (986,000,000$) | 974,000,000$ | 19,000,000$ | (52,000,000$) | 54,000,000$ | 12,000,000$ | (27,000,000$) | (26,000,000$) | (24,000,000$) | 27,000,000$ | (5,000,000$) | 24,000,000$ | (17,000,000$) | (10,000,000$) | (48,000,000$) | 41,000,000$ | 3,000,000$ |
| YoY | | (35,000,000$) | 164,000,000$ | (325,000,000$) | 326,000,000$ | (152,000,000$) | (246,000,000$) | 270,000,000$ | 156,000,000$ | (569,000,000$) | 214,000,000$ | 73,000,000$ | 605,000,000$ | 524,000,000$ | (292,000,000$) | 38,000,000$ | (158,000,000$) | 303,000,000$ | 432,000,000$ | (440,000,000$) | (948,000,000$) | 19,000,000$ | (455,000,000$) | 267,000,000$ | 1,009,000,000$ | (76,000,000$) | 476,000,000$ | 158,000,000$ | 223,000,000$ | (947,000,000$) | (46,000,000$) | 1,000,000$ | (45,000,000$) | 995,000,000$ | 33,000,000$ | (13,000,000$) | 13,000,000$ | (65,000,000$) | (50,000,000$) | (28,000,000$) | 22,000,000$ | 29,000,000$ | (8,000,000$) | (51,000,000$) | (34,000,000$) | (14,000,000$) | (468,000,000$) | 42,000,000$ | 34,000,000$ |
| Interest Expenses | | | | | | | 477,000,000$ | 480,000,000$ | 444,000,000$ | 426,000,000$ | 433,000,000$ | 392,000,000$ | 361,000,000$ | 350,000,000$ | 302,000,000$ | 271,000,000$ | 246,000,000$ | 231,000,000$ | 245,000,000$ | 232,000,000$ | 217,000,000$ | 226,000,000$ | 222,000,000$ | 229,000,000$ | 225,000,000$ | 222,000,000$ | 214,000,000$ | 211,000,000$ | 194,000,000$ | 196,000,000$ | 188,000,000$ | 180,000,000$ | 170,000,000$ | 166,000,000$ | 162,000,000$ | 159,000,000$ | 152,000,000$ | 150,000,000$ | 147,000,000$ | 144,000,000$ | 140,000,000$ | 135,000,000$ | 138,000,000$ | 138,000,000$ | 143,000,000$ | 138,000,000$ | 141,000,000$ | 139,000,000$ | 141,000,000$ |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |