| EQUINIX INC (EQIX) |
| 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 | 974.63$ | 765.87$ | 783.11$ | 795.68$ | 815.26$ | 943.32$ | 887.68$ | 756.94$ | 825.68$ | 806.13$ | 726.95$ | 784.55$ | 721.05$ | 655.24$ | 568.84$ | 657.80$ | 741.62$ | 845.98$ | 789.38$ | 803.65$ | 680.04$ | 714.29$ | 761.34$ | 701.35$ | 626.91$ | 583.22$ | 577.01$ | 504.00$ | 453.28$ | 352.09$ | 432.19$ | 430.52$ | 418.40$ | 453.26$ | 446.49$ | | | | | | | | | | | | | | |
| Market Cap of Common Stock | 95,762,200,477$ | 75,197,280,627$ | 76,638,266,076$ | 77,832,614,759$ | 79,350,890,396$ | 91,018,754,120$ | 84,280,297,549$ | 71,837,946,294$ | 78,127,038,010$ | 75,682,244,589$ | 68,017,023,683$ | 73,373,671,279$ | 66,902,045,968$ | 60,634,674,473$ | 51,807,208,235$ | 59,874,141,356$ | 67,280,536,943$ | 76,173,054,376$ | 70,847,018,402$ | 71,990,891,457$ | 60,718,871,915$ | 63,644,468,293$ | 67,422,076,218$ | 60,264,932,309$ | 53,565,624,692$ | 49,736,336,146$ | 48,941,109,997$ | 42,371,298,648$ | 36,654,682,564$ | 28,304,690,793$ | 34,362,578,943$ | 34,208,160,001$ | 33,149,025,325$ | 35,459,814,334$ | 34,801,716,629$ | | | | | | | | | | | | | | |
| QoQ% | 27.35% | (1.88%) | (1.54%) | (1.91%) | (12.82%) | 8.00% | 17.32% | (8.05%) | 3.23% | 11.27% | (7.30%) | 9.67% | 10.34% | 17.04% | (13.47%) | (11.01%) | (11.67%) | 7.52% | (1.59%) | 18.56% | (4.60%) | (5.60%) | 11.88% | 12.51% | 7.70% | 1.63% | 15.51% | 15.60% | 29.50% | (17.63%) | .45% | 3.20% | (6.52%) | 1.89% | | | | | | | | | | | | | | | |
| YoY% | 20.68% | (17.38%) | (9.07%) | 8.35% | 1.57% | 20.26% | 23.91% | (2.09%) | 16.78% | 24.82% | 31.29% | 22.55% | (.56%) | (20.40%) | (26.88%) | (16.83%) | 10.81% | 19.69% | 5.08% | 19.46% | 13.35% | 27.96% | 37.76% | 42.23% | 46.14% | 75.72% | 42.43% | 23.86% | 10.58% | (20.18%) | (1.26%) | | | | | | | | | | | | | | | | | | |
| Common Shares Outstanding | 98,254,928 | 98,288,000 | 98,250,000 | 97,944,000 | 97,903,000 | 97,390,000 | 96,594,000 | 95,072,000 | 95,037,000 | 94,630,000 | 94,037,000 | 93,737,000 | 93,692,000 | 92,814,000 | 92,786,363 | 91,340,481 | 91,303,799 | 90,873,000 | 90,343,931 | 90,065,200 | 89,890,922 | 89,462,304 | 89,431,296 | 88,890,679 | 86,269,033 | 85,700,953 | 85,671,643 | 85,213,952 | 84,465,156 | 81,119,117 | 80,787,592 | 79,907,084 | 79,856,916 | 79,440,404 | 78,233,670 | 77,944,939 | 77,911,859 | 71,817,430 | 71,074,567 | 69,729,000 | 69,427,936 | 62,134,894 | 57,285,666 | 56,958,446 | 56,922,122 | 56,505,122 | 53,322,300 | 53,194,103 | 49,822,889 |
| QoQ% | (.03%) | .04% | .31% | .04% | .53% | .82% | 1.60% | .04% | .43% | .63% | .32% | .05% | .95% | .03% | 1.58% | .04% | .47% | .59% | .31% | .19% | .48% | .04% | .61% | 3.04% | .66% | .03% | .54% | .89% | 4.13% | .41% | 1.10% | .06% | .52% | 1.54% | .37% | .04% | 8.49% | 1.05% | 1.93% | .43% | 11.74% | 8.47% | .57% | .06% | .74% | 5.97% | .24% | 6.77% | (.82%) |
| YoY% | .36% | .92% | 1.71% | 3.02% | 3.02% | 2.92% | 2.72% | 1.42% | 1.44% | 1.96% | 1.35% | 2.62% | 2.62% | 2.14% | 2.70% | 1.42% | 1.57% | 1.58% | 1.02% | 1.32% | 4.20% | 4.39% | 4.39% | 4.32% | 2.14% | 5.65% | 6.05% | 6.64% | 5.77% | 2.11% | 3.26% | 2.52% | 2.50% | 10.61% | 10.07% | 11.78% | 12.22% | 15.58% | 24.07% | 22.42% | 21.97% | 9.96% | 7.43% | 7.08% | 14.25% | 12.49% | 7.12% | 7.64% | .98% |
| Price to Sales | 10.39x | 8.16x | 8.46x | 8.70x | 8.97x | 10.40x | 9.80x | 8.49x | 9.39x | 8.99x | 8.32x | 9.22x | 8.63x | 8.35x | 7.30x | 8.64x | 9.93x | 11.48x | 10.91x | 11.36x | 9.87x | 10.61x | 11.52x | 10.52x | 9.49x | 8.94x | 8.97x | 7.93x | 7.02x | 5.58x | 6.93x | 7.08x | 7.15x | 8.12x | 8.47x | | | | | | | | | | | | | | |
| Price to Earnings | 70.93x | 55.70x | 71.56x | 78.30x | 85.60x | 111.68x | 79.81x | 69.41x | 83.03x | 78.10x | 78.05x | 90.90x | 81.93x | 86.01x | 74.13x | 93.66x | 136.95x | 152.29x | 165.56x | 210.26x | 149.06x | 172.12x | 151.93x | 121.03x | 105.41x | 98.01x | 99.38x | 85.35x | 87.16x | 77.47x | 107.20x | 124.11x | 130.60x | 152.20x | 151.63x | | | | | | | | | | | | | | |
| Price to Book | 6.76x | 5.31x | 5.41x | 5.53x | 5.71x | 6.73x | 6.20x | 5.85x | 6.35x | 6.06x | 5.72x | 6.10x | 5.56x | 5.27x | 4.64x | 5.63x | 6.15x | 7.00x | 6.70x | 6.76x | 5.74x | 5.99x | 6.39x | 5.80x | 6.18x | 5.63x | 5.59x | 4.84x | 4.35x | 3.92x | 4.80x | 4.94x | 4.64x | 5.18x | 5.32x | | | | | | | | | | | | | | |
| Total Revenue | | 2,420,000,000$ | 2,316,000,000$ | 2,256,000,000$ | 2,225,000,000$ | 2,261,000,000$ | 2,201,000,000$ | 2,159,000,000$ | 2,127,000,000$ | 2,110,000,000$ | 2,061,000,000$ | 2,019,000,000$ | 2,225,000,000$ | 1,870,740,000$ | 1,840,659,000$ | 1,817,154,000$ | 1,734,447,000$ | 1,706,378,000$ | 1,675,176,000$ | 1,657,919,000$ | 1,596,064,000$ | 1,564,115,000$ | 1,519,767,000$ | 1,470,121,000$ | 1,444,542,000$ | 1,417,135,000$ | 1,396,810,000$ | 1,384,977,000$ | 1,363,218,000$ | 1,310,083,000$ | 1,283,751,000$ | 1,261,943,000$ | 1,215,877,000$ | 1,200,221,000$ | 1,152,261,000$ | 1,066,421,000$ | 949,525,000$ | 942,647,000$ | 924,676,000$ | 900,510,000$ | 844,156,000$ | 730,462,000$ | 686,649,000$ | 665,582,000$ | 643,174,000$ | 638,121,000$ | 620,441,000$ | 605,161,000$ | 580,053,000$ |
| QoQ% | | 4.49% | 2.66% | 1.39% | (1.59%) | 2.73% | 1.95% | 1.50% | .81% | 2.38% | 2.08% | (9.26%) | 18.94% | 1.63% | 1.29% | 4.77% | 1.65% | 1.86% | 1.04% | 3.88% | 2.04% | 2.92% | 3.38% | 1.77% | 1.93% | 1.46% | .85% | 1.60% | 4.06% | 2.05% | 1.73% | 3.79% | 1.30% | 4.16% | 8.05% | 12.31% | .73% | 1.94% | 2.68% | 6.68% | 15.57% | 6.38% | 3.17% | 3.48% | .79% | 2.85% | 2.53% | 4.33% | 2.72% |
| YoY% | | 7.03% | 5.23% | 4.49% | 4.61% | 7.16% | 6.79% | 6.93% | 6.46% | 12.79% | 11.97% | 11.11% | 28.28% | 9.63% | 9.88% | 9.61% | 8.67% | 9.10% | 10.23% | 12.77% | 10.49% | 10.37% | 8.80% | 6.15% | 5.97% | 8.17% | 8.81% | 9.75% | 12.12% | 9.15% | 11.41% | 18.33% | 28.05% | 27.33% | 24.61% | 18.42% | 12.48% | 29.05% | 34.67% | 35.30% | 31.25% | 14.47% | 10.67% | 9.98% | 10.88% | 13.01% | 14.24% | 14.43% | 12.38% |
| TTM | | 9,217,000,000$ | 9,058,000,000$ | 8,943,000,000$ | 8,846,000,000$ | 8,748,000,000$ | 8,597,000,000$ | 8,457,000,000$ | 8,317,000,000$ | 8,415,000,000$ | 8,175,740,000$ | 7,955,399,000$ | 7,753,553,000$ | 7,263,000,000$ | 7,098,638,000$ | 6,933,155,000$ | 6,773,920,000$ | 6,635,537,000$ | 6,493,274,000$ | 6,337,865,000$ | 6,150,067,000$ | 5,998,545,000$ | 5,851,565,000$ | 5,728,608,000$ | 5,643,464,000$ | 5,562,140,000$ | 5,455,088,000$ | 5,342,029,000$ | 5,218,995,000$ | 5,071,654,000$ | 4,961,792,000$ | 4,830,302,000$ | 4,634,780,000$ | 4,368,428,000$ | 4,110,854,000$ | 3,883,269,000$ | 3,717,358,000$ | 3,611,989,000$ | 3,399,804,000$ | 3,161,777,000$ | 2,926,849,000$ | 2,725,867,000$ | 2,633,526,000$ | 2,567,318,000$ | 2,506,897,000$ | 2,443,776,000$ | 2,370,332,000$ | 2,292,975,000$ | 2,216,685,000$ |
| TTM_QoQ% | | 1.76% | 1.29% | 1.10% | 1.12% | 1.76% | 1.66% | 1.68% | 1.58% | 2.93% | 2.77% | 2.60% | 6.75% | 2.32% | 2.39% | 2.35% | 2.09% | 2.19% | 2.45% | 3.05% | 2.53% | 2.51% | 2.15% | 1.51% | 1.46% | 1.96% | 2.12% | 2.36% | 2.91% | 2.21% | 2.72% | 4.22% | 6.10% | 6.27% | 5.86% | 4.46% | 2.92% | 6.24% | 7.53% | 8.03% | 7.37% | 3.51% | 2.58% | 2.41% | 2.58% | 3.10% | 3.37% | 3.44% | 2.97% |
| TTM_YoY% | | 5.36% | 5.36% | 5.75% | 6.36% | 6.84% | 8.16% | 9.43% | 10.50% | 15.86% | 15.17% | 14.74% | 14.46% | 9.46% | 9.32% | 9.39% | 10.14% | 10.62% | 10.97% | 10.64% | 8.98% | 7.85% | 7.27% | 7.24% | 8.13% | 9.67% | 9.94% | 10.59% | 12.61% | 16.10% | 20.70% | 24.39% | 24.68% | 20.94% | 20.91% | 22.82% | 27.01% | 32.51% | 29.10% | 23.16% | 16.75% | 11.54% | 11.10% | 11.97% | 13.09% | 13.52% | 13.19% | 12.63% | 12.85% |
| Gross Margin | | 50.50% | 50.69% | 51.95% | 51.28% | 47.10% | 50.11% | 49.88% | 48.71% | 48.25% | 48.13% | 47.45% | 54.79% | 48.14% | 49.22% | 48.81% | 47.20% | 46.65% | 47.13% | 47.82% | 49.17% | 46.89% | 49.47% | 49.71% | 49.03% | 48.80% | 49.58% | 49.59% | 49.97% | 48.79% | 48.56% | 48.35% | 48.81% | 48.37% | 49.46% | 51.03% | 50.61% | 50.57% | 49.14% | 49.26% | 49.34% | 51.82% | 52.60% | 52.56% | 53.62% | 50.88% | 50.99% | 51.61% | 50.43% |
| QoQ | | (.20%) | (1.26%) | .67% | 4.18% | (3.01%) | .23% | 1.18% | .46% | .11% | .68% | (7.34%) | 6.65% | (1.08%) | .41% | 1.61% | .55% | (.49%) | (.69%) | (1.36%) | 2.29% | (2.58%) | (.24%) | .68% | .23% | (.78%) | (.01%) | (.38%) | 1.18% | .22% | .22% | (.46%) | .43% | (1.09%) | (1.57%) | .42% | .04% | 1.43% | (.12%) | (.08%) | (2.48%) | (.79%) | .04% | (1.06%) | 2.74% | (.12%) | (.61%) | 1.18% | (1.80%) |
| YoY | | 3.39% | .58% | 2.07% | 2.57% | (1.14%) | 1.98% | 2.44% | (.94%) | .11% | (1.09%) | (1.36%) | 7.59% | 1.49% | 2.09% | .99% | (1.98%) | (.24%) | (2.34%) | (1.89%) | .14% | (1.91%) | (.11%) | .12% | (.94%) | .01% | 1.01% | 1.24% | 1.16% | .41% | (.90%) | (2.68%) | (1.80%) | (2.20%) | .32% | 1.78% | 1.28% | (1.24%) | (3.46%) | (3.30%) | (4.28%) | .94% | 1.61% | .95% | 3.19% | (1.35%) | .52% | 2.11% | .53% |
| Operating Income | | 422,000,000$ | 474,000,000$ | 494,000,000$ | 458,000,000$ | 103,000,000$ | 425,000,000$ | 436,000,000$ | 364,000,000$ | 346,000,000$ | 381,000,000$ | 332,000,000$ | 384,000,000$ | 281,672,000$ | 333,159,000$ | 317,853,000$ | 267,316,000$ | 249,725,000$ | 282,121,000$ | 278,654,000$ | 297,662,000$ | 228,606,000$ | 288,350,000$ | 282,488,000$ | 253,484,000$ | 312,974,000$ | 285,368,000$ | 291,781,000$ | 279,508,000$ | 270,717,000$ | 265,753,000$ | 215,038,000$ | 225,875,000$ | 232,043,000$ | 224,863,000$ | 184,895,000$ | 167,213,000$ | 184,455,000$ | 169,941,000$ | 151,655,000$ | 112,688,000$ | 135,877,000$ | 140,883,000$ | 139,133,000$ | 151,449,000$ | 127,826,000$ | 135,131,000$ | 124,697,000$ | 121,612,000$ |
| QoQ% | | (10.97%) | (4.05%) | 7.86% | 344.66% | (75.77%) | (2.52%) | 19.78% | 5.20% | (9.19%) | 14.76% | (13.54%) | 36.33% | (15.45%) | 4.82% | 18.91% | 7.04% | (11.48%) | 1.24% | (6.39%) | 30.21% | (20.72%) | 2.08% | 11.44% | (19.01%) | 9.67% | (2.20%) | 4.39% | 3.25% | 1.87% | 23.58% | (4.80%) | (2.66%) | 3.19% | 21.62% | 10.58% | (9.35%) | 8.54% | 12.06% | 34.58% | (17.07%) | (3.55%) | 1.26% | (8.13%) | 18.48% | (5.41%) | 8.37% | 2.54% | (2.70%) |
| YoY% | | 309.71% | 11.53% | 13.30% | 25.82% | (70.23%) | 11.55% | 31.33% | (5.21%) | 22.84% | 14.36% | 4.45% | 43.65% | 12.79% | 18.09% | 14.07% | (10.20%) | 9.24% | (2.16%) | (1.36%) | 17.43% | (26.96%) | 1.05% | (3.19%) | (9.31%) | 15.61% | 7.38% | 35.69% | 23.75% | 16.67% | 18.18% | 16.30% | 35.08% | 25.80% | 32.32% | 21.92% | 48.39% | 35.75% | 20.63% | 9.00% | (25.59%) | 6.30% | 4.26% | 11.58% | 24.54% | 2.27% | 17.31% | 7.53% | 16.06% |
| TTM | | 1,848,000,000$ | 1,529,000,000$ | 1,480,000,000$ | 1,422,000,000$ | 1,328,000,000$ | 1,571,000,000$ | 1,527,000,000$ | 1,423,000,000$ | 1,443,000,000$ | 1,378,672,000$ | 1,330,831,000$ | 1,316,684,000$ | 1,200,000,000$ | 1,168,053,000$ | 1,117,015,000$ | 1,077,816,000$ | 1,108,162,000$ | 1,087,043,000$ | 1,093,272,000$ | 1,097,106,000$ | 1,052,928,000$ | 1,137,296,000$ | 1,134,314,000$ | 1,143,607,000$ | 1,169,631,000$ | 1,127,374,000$ | 1,107,759,000$ | 1,031,016,000$ | 977,383,000$ | 938,709,000$ | 897,819,000$ | 867,676,000$ | 809,014,000$ | 761,426,000$ | 706,504,000$ | 673,264,000$ | 618,739,000$ | 570,161,000$ | 541,103,000$ | 528,581,000$ | 567,342,000$ | 559,291,000$ | 553,539,000$ | 539,103,000$ | 509,266,000$ | 506,429,000$ | 486,491,000$ | 477,757,000$ |
| TTM_QoQ% | | 20.86% | 3.31% | 4.08% | 7.08% | (15.47%) | 2.88% | 7.31% | (1.39%) | 4.67% | 3.60% | 1.07% | 9.72% | 2.74% | 4.57% | 3.64% | (2.74%) | 1.94% | (.57%) | (.35%) | 4.20% | (7.42%) | .26% | (.81%) | (2.23%) | 3.75% | 1.77% | 7.44% | 5.49% | 4.12% | 4.55% | 3.47% | 7.25% | 6.25% | 7.77% | 4.94% | 8.81% | 8.52% | 5.37% | 2.37% | (6.83%) | 1.44% | 1.04% | 2.68% | 5.86% | .56% | 4.10% | 1.83% | 3.65% |
| TTM_YoY% | | 39.16% | (2.67%) | (3.08%) | (.07%) | (7.97%) | 13.95% | 14.74% | 8.08% | 20.25% | 18.03% | 19.14% | 22.16% | 8.29% | 7.45% | 2.17% | (1.76%) | 5.25% | (4.42%) | (3.62%) | (4.07%) | (9.98%) | .88% | 2.40% | 10.92% | 19.67% | 20.10% | 23.38% | 18.83% | 20.81% | 23.28% | 27.08% | 28.88% | 30.75% | 33.55% | 30.57% | 27.37% | 9.06% | 1.94% | (2.25%) | (1.95%) | 11.40% | 10.44% | 13.78% | 12.84% | 10.49% | 15.45% | 16.86% | 18.72% |
| Operating Margin | | 17.44% | 20.47% | 21.90% | 20.58% | 4.56% | 19.31% | 20.20% | 17.11% | 16.40% | 18.49% | 16.44% | 17.26% | 15.06% | 18.10% | 17.49% | 15.41% | 14.64% | 16.84% | 16.81% | 18.65% | 14.62% | 18.97% | 19.22% | 17.55% | 22.09% | 20.43% | 21.07% | 20.50% | 20.66% | 20.70% | 17.04% | 18.58% | 19.33% | 19.52% | 17.34% | 17.61% | 19.57% | 18.38% | 16.84% | 13.35% | 18.60% | 20.52% | 20.90% | 23.55% | 20.03% | 21.78% | 20.61% | 20.97% |
| QoQ | | (3.03%) | (1.43%) | 1.31% | 16.03% | (14.75%) | (.89%) | 3.08% | .72% | (2.09%) | 2.04% | (.81%) | 2.20% | (3.04%) | .61% | 2.08% | .78% | (2.21%) | .03% | (1.84%) | 4.03% | (4.36%) | (.24%) | 1.67% | (4.54%) | 1.66% | (.64%) | .56% | (.16%) | (.04%) | 3.66% | (1.54%) | (.76%) | (.18%) | 2.18% | (.27%) | (1.96%) | 1.19% | 1.54% | 3.49% | (5.25%) | (1.92%) | (.39%) | (2.64%) | 3.52% | (1.75%) | 1.17% | (.36%) | (1.17%) |
| YoY | | 12.88% | 1.16% | 1.70% | 3.47% | (11.84%) | .82% | 3.75% | (2.11%) | 1.34% | .39% | (1.05%) | 1.85% | .42% | 1.26% | .69% | (3.24%) | .02% | (2.13%) | (2.41%) | 1.10% | (7.47%) | (1.46%) | (1.85%) | (2.96%) | 1.42% | (.27%) | 4.03% | 1.93% | 1.33% | 1.19% | (.30%) | .97% | (.24%) | 1.14% | .50% | 4.26% | .97% | (2.14%) | (4.06%) | (10.20%) | (1.43%) | (1.26%) | .30% | 2.58% | (2.10%) | .57% | (1.32%) | .66% |
| Net Income | | 264,000,000$ | 374,000,000$ | 367,000,000$ | 343,000,000$ | (14,000,000$) | 296,000,000$ | 301,000,000$ | 231,000,000$ | 227,000,000$ | 276,000,000$ | 207,000,000$ | 259,000,000$ | 129,326,000$ | 211,739,000$ | 216,242,000$ | 147,693,000$ | 123,141,000$ | 152,026,000$ | 68,487,000$ | 156,074,000$ | 50,936,000$ | 66,831,000$ | 133,350,000$ | 118,957,000$ | 124,835,000$ | 120,811,000$ | 143,852,000$ | 117,747,000$ | 110,022,000$ | 124,825,000$ | 67,618,000$ | 62,894,000$ | 65,215,000$ | 79,900,000$ | 45,805,000$ | 42,062,000$ | 61,750,000$ | 51,450,000$ | 44,711,000$ | (31,111,000$) | 10,731,000$ | 41,132,000$ | 59,459,000$ | 76,452,000$ | (355,103,000$) | 42,961,000$ | 10,079,000$ | 41,337,000$ |
| QoQ% | | (29.41%) | 1.91% | 7.00% | 2,550.00% | (104.73%) | (1.66%) | 30.30% | 1.76% | (17.75%) | 33.33% | (20.08%) | 100.27% | (38.92%) | (2.08%) | 46.41% | 19.94% | (19.00%) | 121.98% | (56.12%) | 206.41% | (23.78%) | (49.88%) | 12.10% | (4.71%) | 3.33% | (16.02%) | 22.17% | 7.02% | (11.86%) | 84.60% | 7.51% | (3.56%) | (18.38%) | 74.44% | 8.90% | (31.88%) | 20.02% | 15.07% | 243.71% | (389.92%) | (73.91%) | (30.82%) | (22.23%) | 121.53% | (926.57%) | 326.24% | (75.62%) | (8.90%) |
| YoY% | | 1,985.71% | 26.35% | 21.93% | 48.49% | (106.17%) | 7.25% | 45.41% | (10.81%) | 75.53% | 30.35% | (4.27%) | 75.36% | 5.02% | 39.28% | 215.74% | (5.37%) | 141.76% | 127.48% | (48.64%) | 31.20% | (59.20%) | (44.68%) | (7.30%) | 1.03% | 13.46% | (3.22%) | 112.74% | 87.22% | 68.71% | 56.23% | 47.62% | 49.53% | 5.61% | 55.30% | 2.45% | 235.20% | 475.44% | 25.09% | (24.80%) | (140.69%) | 103.02% | (4.26%) | 489.93% | 84.95% | (882.63%) | .49% | 139.86% | 24.20% |
| TTM | | 1,348,000,000$ | 1,070,000,000$ | 992,000,000$ | 926,000,000$ | 814,000,000$ | 1,055,000,000$ | 1,035,000,000$ | 941,000,000$ | 969,000,000$ | 871,326,000$ | 807,065,000$ | 816,307,000$ | 705,000,000$ | 698,815,000$ | 639,102,000$ | 491,347,000$ | 499,728,000$ | 427,523,000$ | 342,328,000$ | 407,191,000$ | 370,074,000$ | 443,973,000$ | 497,953,000$ | 508,455,000$ | 507,245,000$ | 492,432,000$ | 496,446,000$ | 420,212,000$ | 365,359,000$ | 320,552,000$ | 275,627,000$ | 253,814,000$ | 232,982,000$ | 229,517,000$ | 201,067,000$ | 199,973,000$ | 126,800,000$ | 75,781,000$ | 65,463,000$ | 80,211,000$ | 187,774,000$ | (178,060,000$) | (176,231,000$) | (225,611,000$) | (260,726,000$) | 139,750,000$ | 139,542,000$ | 104,176,000$ |
| TTM_QoQ% | | 25.98% | 7.86% | 7.13% | 13.76% | (22.84%) | 1.93% | 9.99% | (2.89%) | 11.21% | 7.96% | (1.13%) | 15.79% | .89% | 9.34% | 30.07% | (1.68%) | 16.89% | 24.89% | (15.93%) | 10.03% | (16.65%) | (10.84%) | (2.07%) | .24% | 3.01% | (.81%) | 18.14% | 15.01% | 13.98% | 16.30% | 8.59% | 8.94% | 1.51% | 14.15% | .55% | 57.71% | 67.32% | 15.76% | (18.39%) | (57.28%) | 205.46% | (1.04%) | 21.89% | 13.47% | (286.57%) | .15% | 33.95% | 8.38% |
| TTM_YoY% | | 65.60% | 1.42% | (4.16%) | (1.59%) | (16.00%) | 21.08% | 28.24% | 15.28% | 37.45% | 24.69% | 26.28% | 66.14% | 41.08% | 63.46% | 86.69% | 20.67% | 35.04% | (3.71%) | (31.25%) | (19.92%) | (27.04%) | (9.84%) | .30% | 21.00% | 38.84% | 53.62% | 80.12% | 65.56% | 56.82% | 39.66% | 37.08% | 26.92% | 83.74% | 202.87% | 207.15% | 149.31% | (32.47%) | 142.56% | 137.15% | 135.55% | 172.02% | (227.41%) | (226.29%) | (316.57%) | (371.24%) | 43.54% | 70.31% | (28.09%) |
| Profit Margin | | 10.91% | 16.15% | 16.27% | 15.42% | (.62%) | 13.45% | 13.94% | 10.86% | 10.76% | 13.39% | 10.25% | 11.64% | 6.91% | 11.50% | 11.90% | 8.52% | 7.22% | 9.08% | 4.13% | 9.78% | 3.26% | 4.40% | 9.07% | 8.24% | 8.81% | 8.65% | 10.39% | 8.64% | 8.40% | 9.72% | 5.36% | 5.17% | 5.43% | 6.93% | 4.30% | 4.43% | 6.55% | 5.56% | 4.97% | (3.69%) | 1.47% | 5.99% | 8.93% | 11.89% | (55.65%) | 6.92% | 1.67% | 7.13% |
| QoQ | | (5.24%) | (.12%) | .85% | 16.04% | (14.07%) | (.49%) | 3.08% | .10% | (2.63%) | 3.14% | (1.39%) | 4.73% | (4.59%) | (.40%) | 3.39% | 1.30% | (1.86%) | 4.94% | (5.65%) | 6.52% | (1.14%) | (4.67%) | .84% | (.57%) | .16% | (1.74%) | 1.75% | .24% | (1.33%) | 4.37% | .19% | (.26%) | (1.50%) | 2.64% | (.14%) | (2.12%) | .99% | .60% | 8.65% | (5.15%) | (4.52%) | (2.94%) | (2.95%) | 67.54% | (62.57%) | 5.26% | (5.46%) | (.91%) |
| YoY | | 11.53% | 2.70% | 2.33% | 4.56% | (11.38%) | .06% | 3.69% | (2.10%) | 3.85% | 1.89% | (1.65%) | 3.13% | (.30%) | 2.43% | 7.77% | (1.26%) | 3.96% | 4.68% | (4.94%) | 1.54% | (5.55%) | (4.25%) | (1.32%) | (.40%) | .41% | (1.07%) | 5.03% | 3.46% | 2.96% | 2.79% | 1.06% | .74% | (1.12%) | 1.37% | (.67%) | 8.12% | 5.08% | (.43%) | (3.97%) | (15.57%) | 57.12% | (.93%) | 7.27% | 4.76% | (63.68%) | (.95%) | 6.45% | .68% |
| Equity to Common Shareholders | | 14,156,000,000$ | 14,157,000,000$ | 14,084,000,000$ | 13,889,000,000$ | 13,528,000,000$ | 13,588,000,000$ | 12,278,000,000$ | 12,299,000,000$ | 12,489,000,000$ | 11,886,884,000$ | 12,025,000,000$ | 12,029,000,000$ | 11,506,000,000$ | 11,154,379,000$ | 10,629,784,000$ | 10,942,885,000$ | 10,882,082,000$ | 10,568,763,000$ | 10,646,472,000$ | 10,576,834,000$ | 10,633,988,000$ | 10,555,814,000$ | 10,388,280,000$ | 8,669,364,000$ | 8,840,606,000$ | 8,761,111,000$ | 8,749,242,000$ | 8,425,112,000$ | 7,219,279,000$ | 7,160,173,000$ | 6,924,527,000$ | 7,140,551,000$ | 6,849,790,000$ | 6,542,217,000$ | 6,523,663,000$ | 6,517,839,000$ | 4,365,829,000$ | 4,623,710,000$ | 4,705,465,000$ | 4,819,105,000$ | 2,745,386,000$ | 1,488,653,000$ | 2,202,590,000$ | 2,161,729,000$ | 2,270,131,000$ | 2,597,680,000$ | 2,683,059,000$ | 2,517,006,000$ |
| QoQ | | (1,000,000$) | 73,000,000$ | 195,000,000$ | 361,000,000$ | (60,000,000$) | 1,310,000,000$ | (21,000,000$) | (190,000,000$) | 602,116,000$ | (138,116,000$) | (4,000,000$) | 523,000,000$ | 351,621,000$ | 524,595,000$ | (313,101,000$) | 60,803,000$ | 313,319,000$ | (77,709,000$) | 69,638,000$ | (57,154,000$) | 78,174,000$ | 167,534,000$ | 1,718,916,000$ | (171,242,000$) | 79,495,000$ | 11,869,000$ | 324,130,000$ | 1,205,833,000$ | 59,106,000$ | 235,646,000$ | (216,024,000$) | 290,761,000$ | 307,573,000$ | 18,554,000$ | 5,824,000$ | 2,152,010,000$ | (257,881,000$) | (81,755,000$) | (113,640,000$) | 2,073,719,000$ | 1,256,733,000$ | (713,937,000$) | 40,861,000$ | (108,402,000$) | (327,549,000$) | (85,379,000$) | 166,053,000$ | 57,942,000$ |
| QoQ% | | (.01%) | .52% | 1.40% | 2.67% | (.44%) | 10.67% | (.17%) | (1.52%) | 5.07% | (1.15%) | (.03%) | 4.55% | 3.15% | 4.94% | (2.86%) | .56% | 2.97% | (.73%) | .66% | (.54%) | .74% | 1.61% | 19.83% | (1.94%) | .91% | .14% | 3.85% | 16.70% | .83% | 3.40% | (3.03%) | 4.25% | 4.70% | .28% | .09% | 49.29% | (5.58%) | (1.74%) | (2.36%) | 75.54% | 84.42% | (32.41%) | 1.89% | (4.78%) | (12.61%) | (3.18%) | 6.60% | 2.36% |
| YoY | | 628,000,000$ | 569,000,000$ | 1,806,000,000$ | 1,590,000,000$ | 1,039,000,000$ | 1,701,116,000$ | 253,000,000$ | 270,000,000$ | 983,000,000$ | 732,505,000$ | 1,395,216,000$ | 1,086,115,000$ | 623,918,000$ | 585,616,000$ | (16,688,000$) | 366,051,000$ | 248,094,000$ | 12,949,000$ | 258,192,000$ | 1,907,470,000$ | 1,793,382,000$ | 1,794,703,000$ | 1,639,038,000$ | 244,252,000$ | 1,621,327,000$ | 1,600,938,000$ | 1,824,715,000$ | 1,284,561,000$ | 369,489,000$ | 617,956,000$ | 400,864,000$ | 622,712,000$ | 2,483,961,000$ | 1,918,507,000$ | 1,818,198,000$ | 1,698,734,000$ | 1,620,443,000$ | 3,135,057,000$ | 2,502,875,000$ | 2,657,376,000$ | 475,255,000$ | (1,109,027,000$) | (480,469,000$) | (355,277,000$) | (188,933,000$) | 144,684,000$ | 371,184,000$ | 174,745,000$ |
| YoY% | | 4.64% | 4.19% | 14.71% | 12.93% | 8.32% | 14.31% | 2.10% | 2.25% | 8.54% | 6.57% | 13.13% | 9.93% | 5.73% | 5.54% | (.16%) | 3.46% | 2.33% | .12% | 2.49% | 22.00% | 20.29% | 20.49% | 18.73% | 2.90% | 22.46% | 22.36% | 26.35% | 17.99% | 5.39% | 9.45% | 6.15% | 9.55% | 56.90% | 41.49% | 38.64% | 35.25% | 59.02% | 210.60% | 113.63% | 122.93% | 20.94% | (42.69%) | (17.91%) | (14.12%) | (7.68%) | 5.90% | 16.06% | 7.46% |
| Dividends Paid | | 461,000,000$ | 467,000,000$ | 460,000,000$ | 468,000,000$ | 413,000,000$ | 413,000,000$ | 405,000,000$ | 412,000,000$ | 403,000,000$ | 325,000,000$ | 321,000,000$ | 326,000,000$ | 288,114,000$ | 291,169,000$ | 283,048,000$ | 289,669,000$ | 259,455,000$ | 262,362,000$ | 258,053,000$ | 263,039,000$ | 237,756,000$ | 240,690,000$ | 236,008,000$ | 233,479,000$ | 210,360,000$ | 212,752,000$ | 208,449,000$ | 204,603,000$ | 183,858,000$ | 186,000,000$ | 181,800,000$ | 186,999,000$ | 157,583,000$ | 159,500,000$ | 156,300,000$ | 148,083,000$ | 125,312,000$ | | 121,858,000$ | 124,836,000$ | 230,452,000$ | 98,041,000$ | 96,349,000$ | 96,619,000$ | | | | |
| Additional Paid-In Capital QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Treasury Stock | | | | | | | | | | | | | | | | 98,792,000$ | 107,949,000$ | 112,208,000$ | 112,696,000$ | 117,270,000$ | 117,786,000$ | 122,118,000$ | 122,686,000$ | 127,042,000$ | 127,298,000$ | 144,256,000$ | 144,301,000$ | 144,725,000$ | 144,801,000$ | 145,161,000$ | 145,216,000$ | 145,632,000$ | 145,695,000$ | 146,320,000$ | 146,369,000$ | 146,982,000$ | 146,936,000$ | 147,559,000$ | 147,617,000$ | 148,246,000$ | 6,635,000$ | 7,373,000$ | 9,913,000$ | 10,646,000$ | 10,687,000$ | 11,411,000$ | 94,759,000$ | 52,938,000$ | 131,408,000$ |
| QoQ | | | | | | | | | | | | | | | | (9,157,000$) | (4,259,000$) | (488,000$) | (4,574,000$) | (516,000$) | (4,332,000$) | (568,000$) | (4,356,000$) | (256,000$) | (16,958,000$) | (45,000$) | (424,000$) | (76,000$) | (360,000$) | (55,000$) | (416,000$) | (63,000$) | (625,000$) | (49,000$) | (613,000$) | 46,000$ | (623,000$) | (58,000$) | (629,000$) | 141,611,000$ | (738,000$) | (2,540,000$) | (733,000$) | (41,000$) | (724,000$) | (83,348,000$) | 41,821,000$ | (78,470,000$) | 46,745,000$ |
| Goodwill | | 5,984,000,000$ | 5,945,000,000$ | 5,982,000,000$ | 5,633,000,000$ | 5,504,000,000$ | 5,768,000,000$ | 5,622,000,000$ | 5,621,000,000$ | 5,737,000,000$ | 5,589,124,000$ | 5,732,010,000$ | 5,712,063,000$ | 5,654,000,000$ | 5,393,708,000$ | 5,585,330,000$ | 5,316,079,000$ | 5,372,000,000$ | 5,401,744,000$ | 5,411,123,000$ | 5,387,601,000$ | 5,472,553,000$ | 5,125,230,000$ | 5,016,350,000$ | 4,927,459,000$ | 4,781,858,000$ | 4,648,913,000$ | 4,768,880,000$ | 4,808,085,000$ | 4,836,388,000$ | 4,852,549,000$ | 4,870,300,000$ | 4,485,155,000$ | 4,411,762,000$ | 4,226,490,000$ | 4,225,553,000$ | 3,053,026,000$ | 2,986,064,000$ | 3,118,686,000$ | 3,190,197,000$ | 3,336,968,000$ | 1,063,200,000$ | 983,530,000$ | 1,007,739,000$ | 984,436,000$ | 1,002,129,000$ | 1,024,555,000$ | 1,058,363,000$ | 1,047,578,000$ |
| QoQ% | | .66% | (.62%) | 6.20% | 2.34% | (4.58%) | 2.60% | .02% | (2.02%) | 2.65% | (2.49%) | .35% | 1.02% | 4.83% | (3.43%) | 5.07% | (1.04%) | (.55%) | (.17%) | .44% | (1.55%) | 6.78% | 2.17% | 1.80% | 3.05% | 2.86% | (2.52%) | (.82%) | (.59%) | (.33%) | (.36%) | 8.59% | 1.66% | 4.38% | .02% | 38.41% | 2.24% | (4.25%) | (2.24%) | (4.40%) | 213.86% | 8.10% | (2.40%) | 2.37% | (1.77%) | (2.19%) | (3.19%) | 1.03% | .52% |
| YoY% | | 8.72% | 3.07% | 6.40% | .21% | (4.06%) | 3.20% | (1.92%) | (1.59%) | 1.46% | 3.62% | 2.63% | 7.45% | 5.25% | (.15%) | 3.22% | (1.33%) | (1.84%) | 5.40% | 7.87% | 9.34% | 14.44% | 10.25% | 5.19% | 2.48% | (1.13%) | (4.20%) | (2.08%) | 7.20% | 9.63% | 14.81% | 15.26% | 46.91% | 47.75% | 35.52% | 32.45% | (8.51%) | 180.86% | 217.09% | 216.57% | 238.97% | 6.09% | (4.00%) | (4.78%) | (6.03%) | (3.84%) | (1.12%) | 4.57% | 2.83% |
| Other Intangible Assets | | 1,316,000,000$ | 1,331,000,000$ | 1,389,000,000$ | 1,388,000,000$ | 1,417,000,000$ | 1,544,000,000$ | 1,573,000,000$ | 1,624,000,000$ | 1,705,000,000$ | 1,730,538,000$ | 1,807,485,000$ | 1,859,655,000$ | 1,898,000,000$ | 1,892,781,000$ | 1,982,434,000$ | 1,877,541,000$ | 1,936,000,000$ | 1,994,023,000$ | 2,047,515,000$ | 2,092,253,000$ | 2,170,945,000$ | 2,047,122,000$ | 2,074,689,000$ | 2,108,539,000$ | 2,102,389,000$ | 2,127,843,000$ | 2,204,405,000$ | 2,310,091,000$ | 2,333,296,000$ | 2,383,377,000$ | 2,440,087,000$ | 2,356,608,000$ | 2,384,972,000$ | 2,335,175,000$ | 2,382,230,000$ | 710,706,000$ | 719,231,000$ | 803,260,000$ | 788,955,000$ | 867,536,000$ | 224,565,000$ | 123,454,000$ | 131,383,000$ | 136,010,000$ | 147,527,000$ | 157,475,000$ | 170,130,000$ | 176,914,000$ |
| QoQ | | (15,000,000$) | (58,000,000$) | 1,000,000$ | (29,000,000$) | (127,000,000$) | (29,000,000$) | (51,000,000$) | (81,000,000$) | (25,538,000$) | (76,947,000$) | (52,170,000$) | (37,994,000$) | 5,219,000$ | (89,653,000$) | 104,893,000$ | (58,459,000$) | (58,023,000$) | (53,492,000$) | (44,738,000$) | (78,692,000$) | 123,823,000$ | (27,567,000$) | (33,850,000$) | 6,150,000$ | (25,454,000$) | (76,562,000$) | (105,686,000$) | (23,205,000$) | (50,081,000$) | (56,710,000$) | 83,479,000$ | (28,364,000$) | 49,797,000$ | (47,055,000$) | 1,671,524,000$ | (8,525,000$) | (84,029,000$) | 14,305,000$ | (78,581,000$) | 642,971,000$ | 101,111,000$ | (7,929,000$) | (4,627,000$) | (11,517,000$) | (9,948,000$) | (12,655,000$) | (6,784,000$) | (7,268,000$) |
| Amortization of Intangible Assets | | | | 50,000,000$ | 48,000,000$ | 53,000,000$ | 52,000,000$ | 51,000,000$ | 52,000,000$ | 52,000,000$ | 52,000,000$ | 52,000,000$ | 52,000,000$ | 51,683,000$ | 51,873,000$ | 51,875,000$ | 49,569,000$ | 50,056,000$ | 50,354,000$ | 51,679,000$ | 53,395,000$ | 50,972,000$ | 50,222,000$ | 49,362,000$ | 48,491,000$ | 48,689,000$ | 48,837,000$ | 49,217,000$ | 49,535,000$ | 49,973,000$ | 51,792,000$ | 51,035,000$ | 50,616,000$ | 48,940,000$ | 48,893,000$ | 50,158,000$ | 29,017,000$ | 29,478,000$ | 32,929,000$ | 32,303,000$ | 28,152,000$ | 8,100,000$ | 6,601,000$ | 6,450,000$ | 6,295,000$ | 6,803,000$ | 6,974,000$ | 7,074,000$ | 6,905,000$ |
| Total Assets | | 40,141,000,000$ | 38,060,000,000$ | 38,849,000,000$ | 36,079,000,000$ | 35,085,000,000$ | 35,438,000,000$ | 32,854,000,000$ | 31,937,000,000$ | 32,651,000,000$ | 31,684,602,000$ | 31,566,945,000$ | 31,274,198,000$ | 30,310,742,000$ | 29,325,866,000$ | 29,038,214,000$ | 28,023,233,000$ | 27,918,698,000$ | 27,774,131,000$ | 27,930,362,000$ | 27,316,990,000$ | 27,006,841,000$ | 26,436,714,000$ | 27,792,630,000$ | 23,590,698,000$ | 23,965,615,000$ | 22,842,333,000$ | 22,886,505,000$ | 22,491,091,000$ | 20,244,638,000$ | 20,288,071,000$ | 20,070,288,000$ | 19,941,928,000$ | 18,691,457,000$ | 18,308,496,000$ | 17,473,937,000$ | 17,184,684,000$ | 12,608,371,000$ | 13,097,557,000$ | 13,269,045,000$ | 13,495,835,000$ | 10,356,695,000$ | 7,705,666,000$ | 7,826,018,000$ | 7,727,694,000$ | 7,781,978,000$ | 7,462,000,000$ | 7,639,611,000$ | 7,730,598,000$ |
| QoQ | | 2,081,000,000$ | (789,000,000$) | 2,770,000,000$ | 994,000,000$ | (353,000,000$) | 2,584,000,000$ | 917,000,000$ | (714,000,000$) | 966,398,000$ | 117,657,000$ | 292,747,000$ | 963,456,000$ | 984,876,000$ | 287,652,000$ | 1,014,981,000$ | 104,535,000$ | 144,567,000$ | (156,231,000$) | 613,372,000$ | 310,149,000$ | 570,127,000$ | (1,355,916,000$) | 4,201,932,000$ | (374,917,000$) | 1,123,282,000$ | (44,172,000$) | 395,414,000$ | 2,246,453,000$ | (43,433,000$) | 217,783,000$ | 128,360,000$ | 1,250,471,000$ | 382,961,000$ | 834,559,000$ | 289,253,000$ | 4,576,313,000$ | (489,186,000$) | (171,488,000$) | (226,790,000$) | 3,139,140,000$ | 2,651,029,000$ | (120,352,000$) | 98,324,000$ | (54,284,000$) | 319,978,000$ | (177,611,000$) | (90,987,000$) | 238,239,000$ |
| YoY | | 5,056,000,000$ | 2,622,000,000$ | 5,995,000,000$ | 4,142,000,000$ | 2,434,000,000$ | 3,753,398,000$ | 1,287,055,000$ | 662,802,000$ | 2,340,258,000$ | 2,358,736,000$ | 2,528,731,000$ | 3,250,965,000$ | 2,392,044,000$ | 1,551,735,000$ | 1,107,852,000$ | 706,243,000$ | 911,857,000$ | 1,337,417,000$ | 137,732,000$ | 3,726,292,000$ | 3,041,226,000$ | 3,594,381,000$ | 4,906,125,000$ | 1,099,607,000$ | 3,720,977,000$ | 2,554,262,000$ | 2,816,217,000$ | 2,549,163,000$ | 1,553,181,000$ | 1,979,575,000$ | 2,596,351,000$ | 2,757,244,000$ | 6,083,086,000$ | 5,210,939,000$ | 4,204,892,000$ | 3,688,849,000$ | 2,251,676,000$ | 5,391,891,000$ | 5,443,027,000$ | 5,768,141,000$ | 2,574,717,000$ | 243,666,000$ | 186,407,000$ | (2,904,000$) | 289,619,000$ | 72,956,000$ | 561,762,000$ | 117,665,000$ |
| Total Liabilities | | 25,963,000,000$ | 23,880,000,000$ | 24,742,000,000$ | 22,166,000,000$ | 21,533,000,000$ | 21,826,000,000$ | 20,551,000,000$ | 19,613,000,000$ | 20,137,000,000$ | 19,773,043,000$ | 19,517,945,000$ | 19,245,339,000$ | 18,804,910,000$ | 18,171,773,000$ | 18,408,620,000$ | 17,080,423,000$ | 17,036,934,000$ | 17,205,558,000$ | 17,283,890,000$ | 16,740,315,000$ | 16,372,723,000$ | 15,880,748,000$ | 17,404,372,000$ | 14,921,404,000$ | 15,125,233,000$ | 14,081,302,000$ | 14,137,276,000$ | 14,066,303,000$ | 13,025,359,000$ | 13,127,898,000$ | 13,145,761,000$ | 12,801,377,000$ | 11,841,667,000$ | 11,766,279,000$ | 10,950,274,000$ | 10,666,845,000$ | 8,242,542,000$ | 8,473,847,000$ | 8,563,580,000$ | 8,676,730,000$ | 7,611,309,000$ | 6,217,013,000$ | 5,623,428,000$ | 5,565,965,000$ | 5,511,847,000$ | 4,864,320,000$ | 4,729,396,000$ | 5,086,633,000$ |
| QoQ | | 2,083,000,000$ | (862,000,000$) | 2,576,000,000$ | 633,000,000$ | (293,000,000$) | 1,275,000,000$ | 938,000,000$ | (524,000,000$) | 363,957,000$ | 255,098,000$ | 272,606,000$ | 440,429,000$ | 633,137,000$ | (236,847,000$) | 1,328,197,000$ | 43,489,000$ | (168,624,000$) | (78,332,000$) | 543,575,000$ | 367,592,000$ | 491,975,000$ | (1,523,624,000$) | 2,482,968,000$ | (203,829,000$) | 1,043,931,000$ | (55,974,000$) | 70,973,000$ | 1,040,944,000$ | (102,539,000$) | (17,863,000$) | 344,384,000$ | 959,710,000$ | 75,388,000$ | 816,005,000$ | 283,429,000$ | 2,424,303,000$ | (231,305,000$) | (89,733,000$) | (113,150,000$) | 1,065,421,000$ | 1,394,296,000$ | 593,585,000$ | 57,463,000$ | 54,118,000$ | 647,527,000$ | 134,924,000$ | (357,237,000$) | 177,240,000$ |
| YoY | | 4,430,000,000$ | 2,054,000,000$ | 4,191,000,000$ | 2,553,000,000$ | 1,396,000,000$ | 2,052,957,000$ | 1,033,055,000$ | 367,661,000$ | 1,332,090,000$ | 1,601,270,000$ | 1,109,325,000$ | 2,164,916,000$ | 1,767,976,000$ | 966,215,000$ | 1,124,730,000$ | 340,108,000$ | 664,211,000$ | 1,324,810,000$ | (120,482,000$) | 1,818,911,000$ | 1,247,490,000$ | 1,799,446,000$ | 3,267,096,000$ | 855,101,000$ | 2,099,874,000$ | 953,404,000$ | 991,515,000$ | 1,264,926,000$ | 1,183,692,000$ | 1,361,619,000$ | 2,195,487,000$ | 2,134,532,000$ | 3,599,125,000$ | 3,292,432,000$ | 2,386,694,000$ | 1,990,115,000$ | 631,233,000$ | 2,256,834,000$ | 2,940,152,000$ | 3,110,765,000$ | 2,099,462,000$ | 1,352,693,000$ | 894,032,000$ | 479,332,000$ | 602,454,000$ | 29,331,000$ | 60,036,000$ | (87,148,000$) |
| Current Ratio | | 1.32x | 1.62x | 1.54x | 1.65x | 1.63x | 1.16x | 1.22x | 1.10x | 1.13x | 2.05x | 2.02x | 2.28x | 1.80x | 2.37x | 2.04x | 1.91x | 1.84x | 1.63x | 1.87x | 1.55x | 1.29x | 1.07x | 1.55x | 1.26x | 1.33x | 1.55x | 1.59x | 1.56x | 1.00x | 1.24x | 1.29x | 2.36x | 1.81x | 2.11x | 1.69x | 5.46x | 1.43x | 1.11x | 1.34x | 1.37x | 1.97x | .85x | 1.63x | 2.16x | 2.32x | 1.28x | 1.69x | 1.82x |
| Total Current Assets | | 5,125,000,000$ | 4,966,000,000$ | 6,550,000,000$ | 5,505,000,000$ | 5,447,000,000$ | 5,055,000,000$ | 3,729,000,000$ | 3,167,000,000$ | 3,568,000,000$ | 3,885,380,000$ | 3,744,016,000$ | 3,993,146,000$ | 3,305,255,000$ | 4,017,055,000$ | 3,289,947,000$ | 3,062,796,000$ | 2,957,101,000$ | 2,899,363,000$ | 3,148,062,000$ | 2,849,717,000$ | 2,609,155,000$ | 4,044,028,000$ | 5,981,417,000$ | 2,320,109,000$ | 2,872,616,000$ | 2,853,257,000$ | 2,988,501,000$ | 2,625,771,000$ | 1,515,682,000$ | 1,806,987,000$ | 1,850,825,000$ | 2,943,484,000$ | 2,249,128,000$ | 2,443,808,000$ | 1,849,624,000$ | 5,574,017,000$ | 1,467,526,000$ | 1,660,484,000$ | 2,095,429,000$ | 2,168,341,000$ | 3,259,280,000$ | 1,242,023,000$ | 1,330,118,000$ | 1,439,544,000$ | 1,490,943,000$ | 857,711,000$ | 954,534,000$ | 1,086,018,000$ |
| QoQ | | 159,000,000$ | (1,584,000,000$) | 1,045,000,000$ | 58,000,000$ | 392,000,000$ | 1,326,000,000$ | 562,000,000$ | (401,000,000$) | (317,380,000$) | 141,364,000$ | (249,130,000$) | 687,891,000$ | (711,800,000$) | 727,108,000$ | 227,151,000$ | 105,695,000$ | 57,738,000$ | (248,699,000$) | 298,345,000$ | 240,562,000$ | (1,434,873,000$) | (1,937,389,000$) | 3,661,308,000$ | (552,507,000$) | 19,359,000$ | (135,244,000$) | 362,730,000$ | 1,110,089,000$ | (291,305,000$) | (43,838,000$) | (1,092,659,000$) | 694,356,000$ | (194,680,000$) | 594,184,000$ | (3,724,393,000$) | 4,106,491,000$ | (192,958,000$) | (434,945,000$) | (72,912,000$) | (1,090,939,000$) | 2,017,257,000$ | (88,095,000$) | (109,426,000$) | (51,399,000$) | 633,232,000$ | (96,823,000$) | (131,484,000$) | 197,358,000$ |
| Total Current Liabilities | | 3,893,000,000$ | 3,069,000,000$ | 4,241,000,000$ | 3,327,000,000$ | 3,349,000,000$ | 4,370,000,000$ | 3,068,000,000$ | 2,891,000,000$ | 3,162,000,000$ | 1,893,691,000$ | 1,854,228,000$ | 1,754,152,000$ | 1,838,298,000$ | 1,695,989,000$ | 1,608,944,000$ | 1,607,014,000$ | 1,605,954,000$ | 1,781,136,000$ | 1,683,371,000$ | 1,833,580,000$ | 2,024,750,000$ | 3,796,183,000$ | 3,855,771,000$ | 1,838,473,000$ | 2,157,863,000$ | 1,836,483,000$ | 1,884,405,000$ | 1,685,351,000$ | 1,515,071,000$ | 1,461,319,000$ | 1,433,620,000$ | 1,246,475,000$ | 1,242,734,000$ | 1,156,624,000$ | 1,091,435,000$ | 1,020,068,000$ | 1,028,695,000$ | 1,495,566,000$ | 1,559,779,000$ | 1,580,195,000$ | 1,656,354,000$ | 1,464,114,000$ | 817,732,000$ | 666,355,000$ | 643,757,000$ | 668,200,000$ | 563,315,000$ | 595,156,000$ |
| QoQ | | 824,000,000$ | (1,172,000,000$) | 914,000,000$ | (22,000,000$) | (1,021,000,000$) | 1,302,000,000$ | 177,000,000$ | (271,000,000$) | 1,268,309,000$ | 39,463,000$ | 100,076,000$ | (84,146,000$) | 142,309,000$ | 87,045,000$ | 1,930,000$ | 1,060,000$ | (175,182,000$) | 97,765,000$ | (150,209,000$) | (191,170,000$) | (1,771,433,000$) | (59,588,000$) | 2,017,298,000$ | (319,390,000$) | 321,380,000$ | (47,922,000$) | 199,054,000$ | 170,280,000$ | 53,752,000$ | 27,699,000$ | 187,145,000$ | 3,741,000$ | 86,110,000$ | 65,189,000$ | 71,367,000$ | (8,627,000$) | (466,871,000$) | (64,213,000$) | (20,416,000$) | (76,159,000$) | 192,240,000$ | 646,382,000$ | 151,377,000$ | 22,598,000$ | (24,443,000$) | 104,885,000$ | (31,841,000$) | 48,652,000$ |
| Debt to Asset Ratio | | .65x | .63x | .64x | .61x | .61x | .62x | .63x | .61x | .62x | .62x | .62x | .62x | .62x | .62x | .63x | .61x | .61x | .62x | .62x | .61x | .61x | .60x | .63x | .63x | .63x | .62x | .62x | .63x | .64x | .65x | .65x | .64x | .63x | .64x | .63x | .62x | .65x | .65x | .65x | .64x | .73x | .81x | .72x | .72x | .71x | .65x | .62x | .66x |
| Long Term Debt | | | 17,328,000,000$ | 18,073,000,000$ | 15,887,000,000$ | 15,334,000,000$ | 15,395,000,000$ | 14,454,000,000$ | 13,742,000,000$ | 13,840,646,000$ | 13,703,408,000$ | 13,461,488,000$ | 13,489,822,000$ | 12,880,507,000$ | 12,738,246,000$ | 12,893,580,000$ | 11,792,184,000$ | 11,722,148,000$ | 11,751,456,000$ | 11,808,086,000$ | 11,252,531,000$ | 10,633,881,000$ | 10,618,451,000$ | 12,437,740,000$ | 10,174,097,000$ | 10,401,097,000$ | 9,489,241,000$ | 9,672,271,000$ | 9,801,150,000$ | 9,890,531,000$ | 9,949,924,000$ | 9,962,735,000$ | 9,494,941,000$ | 8,470,275,000$ | 8,449,341,000$ | 7,728,062,000$ | 7,648,808,000$ | 5,309,826,000$ | 5,441,418,000$ | 5,450,636,000$ | 5,642,849,000$ | 5,245,768,000$ | 3,449,849,000$ | 3,474,948,000$ | 3,476,757,000$ | 3,503,637,000$ | 2,805,072,000$ | 2,817,330,000$ | |
| QoQ | | | (745,000,000$) | 2,186,000,000$ | 553,000,000$ | (61,000,000$) | 941,000,000$ | 712,000,000$ | (98,646,000$) | 137,238,000$ | 241,920,000$ | (28,334,000$) | 609,315,000$ | 142,261,000$ | (155,334,000$) | 1,101,396,000$ | 70,036,000$ | (29,308,000$) | (56,630,000$) | 555,555,000$ | 618,650,000$ | 15,430,000$ | (1,819,289,000$) | 2,263,643,000$ | (227,000,000$) | 911,856,000$ | (183,030,000$) | (128,879,000$) | (89,381,000$) | (59,393,000$) | (12,811,000$) | 467,794,000$ | 1,024,666,000$ | 20,934,000$ | 721,279,000$ | 79,254,000$ | 2,338,982,000$ | (131,592,000$) | (9,218,000$) | (192,213,000$) | 397,081,000$ | 1,795,919,000$ | (25,099,000$) | (1,809,000$) | (26,880,000$) | 698,565,000$ | (12,258,000$) | | |
| YoY | | | 1,933,000,000$ | 3,619,000,000$ | 2,145,000,000$ | 1,493,354,000$ | 1,691,592,000$ | 992,512,000$ | 252,178,000$ | 960,139,000$ | 965,162,000$ | 567,908,000$ | 1,697,638,000$ | 1,158,359,000$ | 986,790,000$ | 1,085,494,000$ | 539,653,000$ | 1,088,267,000$ | 1,133,005,000$ | (629,654,000$) | 1,078,434,000$ | 232,784,000$ | 1,129,210,000$ | 2,765,469,000$ | 372,947,000$ | 510,566,000$ | (460,683,000$) | (290,464,000$) | 306,209,000$ | 1,420,256,000$ | 1,500,583,000$ | 2,234,673,000$ | 1,846,133,000$ | 3,160,449,000$ | 3,007,923,000$ | 2,277,426,000$ | 2,005,959,000$ | 64,058,000$ | 1,991,569,000$ | 1,975,688,000$ | 2,166,092,000$ | 1,742,131,000$ | 644,777,000$ | 657,618,000$ | | 230,719,000$ | (362,115,000$) | (354,214,000$) | |
| Capital Lease Obligations | | 1,459,000,000$ | 1,493,000,000$ | 1,536,000,000$ | 1,530,000,000$ | 1,475,000,000$ | 1,515,000,000$ | 1,406,000,000$ | 1,416,000,000$ | 1,462,078,000$ | 1,535,488,000$ | 1,542,930,000$ | 1,381,629,000$ | 1,412,350,000$ | 1,364,391,000$ | 1,432,114,000$ | 1,206,317,000$ | 1,251,209,000$ | 1,297,980,000$ | 1,340,779,000$ | 1,399,730,000$ | 1,462,834,000$ | 1,423,359,000$ | 1,383,195,000$ | 1,402,560,000$ | 1,461,262,000$ | 1,470,903,000$ | 1,465,260,000$ | 1,448,684,000$ | | | | | | | | | | | | | | | | | | | | |
| Cash and Cash Equivalents | | 1,727,000,000$ | 2,077,000,000$ | 3,660,000,000$ | 2,950,000,000$ | 3,081,000,000$ | 2,776,000,000$ | 1,993,000,000$ | 1,527,000,000$ | 2,096,000,000$ | 2,357,000,000$ | 2,342,000,000$ | 2,643,000,000$ | 1,906,000,000$ | 2,500,816,000$ | 1,891,311,000$ | 1,695,305,000$ | 1,536,358,000$ | 1,379,100,000$ | 1,799,727,000$ | 1,752,990,000$ | 1,604,869,000$ | 2,645,045,000$ | 4,785,050,000$ | 1,171,339,000$ | 1,869,577,000$ | 1,402,400,000$ | 1,613,529,000$ | 1,633,844,000$ | 606,166,000$ | 870,486,000$ | 966,308,000$ | 2,023,808,000$ | 1,412,517,000$ | 1,599,988,000$ | 1,063,777,000$ | 4,923,259,000$ | 748,476,000$ | 987,915,000$ | 483,160,000$ | 633,758,000$ | 2,228,838,000$ | 335,469,000$ | 336,133,000$ | 536,709,000$ | 610,917,000$ | 354,181,000$ | 408,334,000$ | 495,174,000$ |
| QoQ | | (350,000,000$) | (1,583,000,000$) | 710,000,000$ | (131,000,000$) | 305,000,000$ | 783,000,000$ | 466,000,000$ | (569,000,000$) | (261,000,000$) | 15,000,000$ | (301,000,000$) | 736,579,000$ | (594,816,000$) | 609,505,000$ | 196,006,000$ | 158,947,000$ | 157,258,000$ | (420,627,000$) | 46,737,000$ | 148,121,000$ | (1,040,176,000$) | (2,140,005,000$) | 3,613,711,000$ | (698,238,000$) | 467,177,000$ | (211,129,000$) | (20,315,000$) | 1,027,678,000$ | (264,320,000$) | (95,822,000$) | (1,057,500,000$) | 611,291,000$ | (187,471,000$) | 536,211,000$ | (3,859,482,000$) | 4,174,783,000$ | (239,439,000$) | 504,755,000$ | (150,598,000$) | (1,595,080,000$) | 1,893,369,000$ | (664,000$) | (200,576,000$) | (74,208,000$) | 256,736,000$ | (54,153,000$) | (86,840,000$) | 233,280,000$ |
| YoY | | (1,354,000,000$) | (699,000,000$) | 1,667,000,000$ | 1,423,000,000$ | 985,000,000$ | 419,000,000$ | (349,000,000$) | (1,116,000,000$) | 189,579,000$ | (143,816,000$) | 450,689,000$ | 947,695,000$ | 369,642,000$ | 1,121,716,000$ | 91,584,000$ | (57,685,000$) | (68,511,000$) | (1,265,945,000$) | (2,985,323,000$) | 581,651,000$ | (264,708,000$) | 1,242,645,000$ | 3,171,521,000$ | (462,505,000$) | 1,263,411,000$ | 531,914,000$ | 647,221,000$ | (389,964,000$) | (806,351,000$) | (729,502,000$) | (97,469,000$) | (2,899,451,000$) | 664,041,000$ | 612,073,000$ | 580,617,000$ | 4,289,501,000$ | (1,480,362,000$) | 652,446,000$ | 147,027,000$ | 97,049,000$ | 1,617,921,000$ | (18,712,000$) | (72,201,000$) | 41,535,000$ | 349,023,000$ | (45,561,000$) | (109,162,000$) | (189,845,000$) |
| Interest Expenses | | | | | | | | | 104,000,000$ | 103,183,000$ | 101,385,000$ | 99,973,000$ | 97,000,000$ | 94,200,000$ | 91,346,000$ | 90,826,000$ | 79,965,000$ | 80,227,000$ | 78,943,000$ | 87,231,000$ | 89,681,000$ | 90,912,000$ | 99,736,000$ | 108,480,000$ | 107,338,000$ | 117,617,000$ | 118,674,000$ | 120,547,000$ | 122,846,000$ | 129,978,000$ | 130,566,000$ | 134,673,000$ | 126,277,000$ | 126,144,000$ | 121,828,000$ | 119,042,000$ | 111,684,000$ | 98,761,000$ | 92,200,000$ | 100,332,000$ | 100,863,000$ | 79,499,000$ | 76,269,000$ | 74,496,000$ | 68,791,000$ | 71,103,000$ | 63,756,000$ | 66,874,000$ | 68,820,000$ |
| Interest Income | | 41,000,000$ | 53,000,000$ | 52,000,000$ | 47,000,000$ | 49,000,000$ | 35,000,000$ | 29,000,000$ | 24,000,000$ | 28,000,000$ | 23,000,000$ | 24,000,000$ | 47,000,000$ | 18,194,000$ | 11,192,000$ | 4,508,000$ | 2,106,000$ | 1,130,000$ | 411,000$ | 374,000$ | 729,000$ | 1,244,000$ | 1,452,000$ | 1,685,000$ | 4,273,000$ | 7,532,000$ | 8,201,000$ | 7,762,000$ | 4,202,000$ | 3,002,000$ | 2,912,000$ | 3,958,000$ | 4,610,000$ | 3,255,000$ | 2,291,000$ | 4,437,000$ | 3,092,000$ | 948,000$ | 762,000$ | 841,000$ | 925,000$ | 1,206,000$ | 934,000$ | 921,000$ | 520,000$ | 357,000$ | 356,000$ | 744,000$ | 1,434,000$ |