| Howmet Aerospace Inc. (HWM) |
| 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 | 262.33$ | 204.91$ | 196.21$ | 186.13$ | 129.73$ | 109.39$ | 100.24$ | 77.57$ | 68.39$ | 54.18$ | 46.22$ | 49.57$ | 42.41$ | 39.40$ | 30.98$ | 31.53$ | 35.95$ | 31.83$ | 31.18$ | 34.49$ | 32.08$ | 28.57$ | 16.74$ | 15.88$ | | | | | | | | | | | | | | | | | | | | | | | | | |
| Market Cap of Common Stock | 105,176,602,026$ | 82,386,578,106$ | 79,097,415,640$ | 75,135,853,160$ | 52,543,571,390$ | 44,440,852,394$ | 40,912,615,886$ | 31,662,790,915$ | 28,060,666,692$ | 22,306,250,378$ | 19,052,254,037$ | 20,486,836,506$ | 17,484,915,923$ | 16,298,185,698$ | 12,869,185,498$ | 13,176,831,226$ | 15,059,630,292$ | 13,598,348,367$ | 13,373,481,617$ | 14,977,698,729$ | 13,908,190,444$ | 12,385,895,946$ | 7,298,828,120$ | 6,923,141,681$ | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ% | 27.66% | 4.16% | 5.27% | 43.00% | 18.23% | 8.62% | 29.21% | 12.84% | 25.80% | 17.08% | (7.00%) | 17.17% | 7.28% | 26.65% | (2.34%) | (12.50%) | 10.75% | 1.68% | (10.71%) | 7.69% | 12.29% | 69.70% | 5.43% | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY% | 100.17% | 85.39% | 93.33% | 137.30% | 87.25% | 99.23% | 114.74% | 54.55% | 60.49% | 36.86% | 48.05% | 55.48% | 16.11% | 19.85% | (3.77%) | (12.02%) | 8.28% | 9.79% | 83.23% | 116.34% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Common Shares Outstanding | 400,940,063 | 401,620,565 | 403,000,000 | 404,000,000 | 404,000,000 | 405,431,361 | 407,000,000 | 408,000,000 | 408,000,000 | 409,914,461 | 411,742,755 | 412,169,561 | 411,810,073 | 412,155,057 | 414,000,000 | 416,000,000 | 418,000,000 | 421,691,912 | 428,000,000 | 429,000,000 | 434,000,000 | 432,906,377 | 434,000,000 | 436,000,000 | 436,000,000 | 432,855,183 | 434,000,000 | 440,000,000 | 453,000,000 | 483,270,717 | 483,000,000 | 483,000,000 | 483,000,000 | 481,416,537 | 441,030,999 | 440,826,482 | 440,535,657 | 438,519,780 | 1,315,374,511 | 1,315,107,286 | 1,314,845,888 | 1,310,160,141 | 1,222,605,049 | 1,222,381,828 | 1,222,248,058 | 1,216,663,661 | 1,177,672,033 | 1,172,283,627 | 1,077,685,695 |
| QoQ% | (.17%) | (.34%) | (.25%) | .00% | (.35%) | (.39%) | (.25%) | .00% | (.47%) | (.44%) | (.10%) | .09% | (.08%) | (.45%) | (.48%) | (.48%) | (.88%) | (1.47%) | (.23%) | (1.15%) | .25% | (.25%) | (.46%) | .00% | .73% | (.26%) | (1.36%) | (2.87%) | (6.26%) | .06% | .00% | .00% | .33% | 9.16% | .05% | .07% | .46% | (66.66%) | .02% | .02% | .36% | 7.16% | .02% | .01% | .46% | 3.31% | .46% | 8.78% | .62% |
| YoY% | (.76%) | (.94%) | (.98%) | (.98%) | (.98%) | (1.09%) | (1.15%) | (1.01%) | (.93%) | (.54%) | (.55%) | (.92%) | (1.48%) | (2.26%) | (3.27%) | (3.03%) | (3.69%) | (2.59%) | (1.38%) | (1.61%) | (.46%) | .01% | .00% | (.91%) | (3.75%) | (10.43%) | (10.15%) | (8.90%) | (6.21%) | .39% | 9.52% | 9.57% | 9.64% | 9.78% | (66.47%) | (66.48%) | (66.50%) | (66.53%) | 7.59% | 7.59% | 7.58% | 7.69% | 3.82% | 4.27% | 13.41% | 13.60% | 10.11% | 9.62% | .78% |
| Price to Sales | 12.75x | 9.98x | 9.92x | 9.73x | 6.96x | 5.98x | 5.63x | 4.46x | 4.09x | 3.36x | 2.97x | 3.31x | 2.94x | 2.88x | 2.37x | 2.49x | 2.96x | 2.73x | 2.72x | 3.14x | 2.88x | 2.36x | 1.27x | .85x | | | | | | | | | | | | | | | | | | | | | | | | | |
| Price to Earnings | 69.84x | 54.71x | 54.63x | 53.86x | 41.90x | 38.54x | 38.06x | 34.01x | 32.70x | 29.23x | 29.86x | 38.65x | 36.13x | 34.90x | 29.72x | 34.68x | 49.05x | 53.12x | 46.92x | 50.94x | 112.16x | 47.82x | 15.80x | 13.29x | | | | | | | | | | | | | | | | | | | | | | | | | |
| Price to Book | 19.65x | 15.39x | 15.38x | 14.90x | 10.96x | 9.76x | 9.09x | 7.40x | 6.87x | 5.53x | 4.92x | 5.43x | 4.65x | 4.53x | 3.93x | 3.85x | 4.36x | 3.88x | 3.74x | 4.16x | 3.80x | 3.46x | 2.08x | 2.01x | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Revenue | | 2,168,000,000$ | 2,089,000,000$ | 2,053,000,000$ | 1,942,000,000$ | 1,891,000,000$ | 1,835,000,000$ | 1,880,000,000$ | 1,824,000,000$ | 1,731,000,000$ | 1,658,000,000$ | 1,648,000,000$ | 1,603,000,000$ | 1,513,000,000$ | 1,433,000,000$ | 1,393,000,000$ | 1,324,000,000$ | 1,285,000,000$ | 1,283,000,000$ | 1,195,000,000$ | 1,209,000,000$ | 1,238,000,000$ | 1,134,000,000$ | 1,253,000,000$ | 1,634,000,000$ | 1,734,000,000$ | 3,559,000,000$ | 3,691,000,000$ | 3,541,000,000$ | 3,472,000,000$ | 3,524,000,000$ | 3,573,000,000$ | 3,445,000,000$ | 3,271,000,000$ | 3,236,000,000$ | 3,261,000,000$ | 3,192,000,000$ | 2,967,000,000$ | 3,138,000,000$ | 3,234,000,000$ | 3,055,000,000$ | 2,991,000,000$ | 3,127,000,000$ | 3,204,000,000$ | 3,091,000,000$ | 6,377,000,000$ | 6,239,000,000$ | 5,836,000,000$ | 5,454,000,000$ |
| QoQ% | | 3.78% | 1.75% | 5.72% | 2.70% | 3.05% | (2.39%) | 3.07% | 5.37% | 4.40% | .61% | 2.81% | 5.95% | 5.58% | 2.87% | 5.21% | 3.04% | .16% | 7.36% | (1.16%) | (2.34%) | 9.17% | (9.50%) | (23.32%) | (5.77%) | (51.28%) | (3.58%) | 4.24% | 1.99% | (1.48%) | (1.37%) | 3.72% | 5.32% | 1.08% | (.77%) | 2.16% | 7.58% | (5.45%) | (2.97%) | 5.86% | 2.14% | (4.35%) | (2.40%) | 3.66% | (51.53%) | 2.21% | 6.91% | 7.00% | (2.35%) |
| YoY% | | 14.65% | 13.84% | 9.20% | 6.47% | 9.24% | 10.68% | 14.08% | 13.79% | 14.41% | 15.70% | 18.31% | 21.07% | 17.74% | 11.69% | 16.57% | 9.51% | 3.80% | 13.14% | (4.63%) | (26.01%) | (28.60%) | (68.14%) | (66.05%) | (53.86%) | (50.06%) | .99% | 3.30% | 2.79% | 6.15% | 8.90% | 9.57% | 7.93% | 10.25% | 3.12% | .84% | 4.48% | (.80%) | .35% | .94% | (1.17%) | (53.10%) | (49.88%) | (45.10%) | (43.33%) | 14.18% | 8.22% | (.22%) | (6.50%) |
| TTM | | 8,252,000,000$ | 7,975,000,000$ | 7,721,000,000$ | 7,548,000,000$ | 7,430,000,000$ | 7,270,000,000$ | 7,093,000,000$ | 6,861,000,000$ | 6,640,000,000$ | 6,422,000,000$ | 6,197,000,000$ | 5,942,000,000$ | 5,663,000,000$ | 5,435,000,000$ | 5,285,000,000$ | 5,087,000,000$ | 4,972,000,000$ | 4,925,000,000$ | 4,776,000,000$ | 4,834,000,000$ | 5,259,000,000$ | 5,755,000,000$ | 8,180,000,000$ | 10,618,000,000$ | 12,525,000,000$ | 14,263,000,000$ | 14,228,000,000$ | 14,110,000,000$ | 14,014,000,000$ | 13,813,000,000$ | 13,525,000,000$ | 13,213,000,000$ | 12,960,000,000$ | 12,656,000,000$ | 12,558,000,000$ | 12,531,000,000$ | 12,394,000,000$ | 12,418,000,000$ | 12,407,000,000$ | 12,377,000,000$ | 12,413,000,000$ | 15,799,000,000$ | 18,911,000,000$ | 21,543,000,000$ | 23,906,000,000$ | 23,114,000,000$ | 22,640,000,000$ | 22,653,000,000$ |
| TTM_QoQ% | | 3.47% | 3.29% | 2.29% | 1.59% | 2.20% | 2.50% | 3.38% | 3.33% | 3.40% | 3.63% | 4.29% | 4.93% | 4.20% | 2.84% | 3.89% | 2.31% | .95% | 3.12% | (1.20%) | (8.08%) | (8.62%) | (29.65%) | (22.96%) | (15.23%) | (12.19%) | .25% | .84% | .69% | 1.46% | 2.13% | 2.36% | 1.95% | 2.40% | .78% | .22% | 1.11% | (.19%) | .09% | .24% | (.29%) | (21.43%) | (16.46%) | (12.22%) | (9.89%) | 3.43% | 2.09% | (.06%) | (1.65%) |
| TTM_YoY% | | 11.06% | 9.70% | 8.85% | 10.01% | 11.90% | 13.21% | 14.46% | 15.47% | 17.25% | 18.16% | 17.26% | 16.81% | 13.90% | 10.36% | 10.66% | 5.23% | (5.46%) | (14.42%) | (41.61%) | (54.47%) | (58.01%) | (59.65%) | (42.51%) | (24.75%) | (10.63%) | 3.26% | 5.20% | 6.79% | 8.13% | 9.14% | 7.70% | 5.44% | 4.57% | 1.92% | 1.22% | 1.24% | (.15%) | (21.40%) | (34.39%) | (42.55%) | (48.08%) | (31.65%) | (16.47%) | (4.90%) | 3.80% | (.99%) | (3.30%) | (3.72%) |
| Gross Margin | | 34.87% | 34.66% | 33.51% | 33.57% | 31.84% | 31.72% | 31.54% | 29.28% | 28.94% | 28.65% | 27.43% | 27.39% | 26.64% | 26.31% | 29.15% | 28.25% | 27.00% | 27.67% | 28.29% | 27.79% | 29.56% | 20.64% | 26.34% | 27.60% | 26.82% | 63.00% | 63.83% | 20.42% | 18.06% | 18.25% | 18.75% | 19.65% | 19.81% | 19.93% | 21.83% | 23.00% | 23.83% | 20.24% | 21.68% | 21.44% | 219.06% | (45.80%) | (45.54%) | (43.74%) | 159.82% | 21.40% | 18.35% | 17.58% |
| QoQ | | .21% | 1.15% | (.06%) | 1.74% | .12% | .17% | 2.27% | .33% | .29% | 1.22% | .04% | .75% | .33% | (2.84%) | .90% | 1.24% | (.67%) | (.62%) | .49% | (1.77%) | 8.93% | (5.70%) | (1.26%) | .78% | (36.18%) | (.84%) | 43.41% | 2.36% | (.19%) | (.51%) | (.90%) | (.16%) | (.12%) | (1.90%) | (1.16%) | (.83%) | 3.59% | (1.44%) | .24% | (197.62%) | 264.85% | (.26%) | (1.80%) | (203.56%) | 138.43% | 3.05% | .77% | 1.88% |
| YoY | | 3.04% | 2.94% | 1.97% | 4.30% | 2.89% | 3.07% | 4.12% | 1.89% | 2.31% | 2.34% | (1.72%) | (.86%) | (.37%) | (1.36%) | .86% | .46% | (2.56%) | 7.04% | 1.95% | .19% | 2.75% | (42.36%) | (37.49%) | 7.18% | 8.76% | 44.75% | 45.08% | .77% | (1.75%) | (1.69%) | (3.08%) | (3.34%) | (4.02%) | (.30%) | .16% | 1.56% | (195.23%) | 66.03% | 67.21% | 65.18% | 59.23% | (67.19%) | (63.89%) | (61.32%) | 144.12% | 4.62% | 2.69% | .68% |
| Operating Income | | 489,000,000$ | 542,000,000$ | 521,000,000$ | 494,000,000$ | 445,000,000$ | 421,000,000$ | 398,000,000$ | 369,000,000$ | 326,000,000$ | 307,000,000$ | 285,000,000$ | 285,000,000$ | 220,000,000$ | 228,000,000$ | 241,000,000$ | 230,000,000$ | 147,000,000$ | 205,000,000$ | 207,000,000$ | 189,000,000$ | 221,000,000$ | 73,000,000$ | 74,000,000$ | 258,000,000$ | 285,000,000$ | 256,000,000$ | (176,000,000$) | 374,000,000$ | (227,000,000$) | 345,000,000$ | 324,000,000$ | 333,000,000$ | (433,000,000$) | 310,000,000$ | 320,000,000$ | 283,000,000$ | 164,000,000$ | 237,000,000$ | 283,000,000$ | | | | | | | | | |
| QoQ% | | (9.78%) | 4.03% | 5.47% | 11.01% | 5.70% | 5.78% | 7.86% | 13.19% | 6.19% | 7.72% | .00% | 29.55% | (3.51%) | (5.39%) | 4.78% | 56.46% | (28.29%) | (.97%) | 9.52% | (14.48%) | 202.74% | (1.35%) | (71.32%) | (9.47%) | 11.33% | 245.46% | (147.06%) | 264.76% | (165.80%) | 6.48% | (2.70%) | 176.91% | (239.68%) | (3.13%) | 13.07% | 72.56% | (30.80%) | (16.25%) | | | | | | | | | | |
| YoY% | | 9.89% | 28.74% | 30.91% | 33.88% | 36.50% | 37.13% | 39.65% | 29.47% | 48.18% | 34.65% | 18.26% | 23.91% | 49.66% | 11.22% | 16.43% | 21.69% | (33.48%) | 180.82% | 179.73% | (26.74%) | (22.46%) | (71.48%) | 142.05% | (31.02%) | 225.55% | (25.80%) | (154.32%) | 12.31% | 47.58% | 11.29% | 1.25% | 17.67% | (364.02%) | 30.80% | 13.07% | | | | | | | | | | | | | |
| TTM | | 2,046,000,000$ | 2,002,000,000$ | 1,881,000,000$ | 1,758,000,000$ | 1,633,000,000$ | 1,514,000,000$ | 1,400,000,000$ | 1,287,000,000$ | 1,203,000,000$ | 1,097,000,000$ | 1,018,000,000$ | 974,000,000$ | 919,000,000$ | 846,000,000$ | 823,000,000$ | 789,000,000$ | 748,000,000$ | 822,000,000$ | 690,000,000$ | 557,000,000$ | 626,000,000$ | 690,000,000$ | 873,000,000$ | 623,000,000$ | 739,000,000$ | 227,000,000$ | 316,000,000$ | 816,000,000$ | 775,000,000$ | 569,000,000$ | 534,000,000$ | 530,000,000$ | 480,000,000$ | 1,077,000,000$ | 1,004,000,000$ | 967,000,000$ | | | | | | | | | | | | |
| TTM_QoQ% | | 2.20% | 6.43% | 7.00% | 7.66% | 7.86% | 8.14% | 8.78% | 6.98% | 9.66% | 7.76% | 4.52% | 5.99% | 8.63% | 2.80% | 4.31% | 5.48% | (9.00%) | 19.13% | 23.88% | (11.02%) | (9.28%) | (20.96%) | 40.13% | (15.70%) | 225.55% | (28.17%) | (61.28%) | 5.29% | 36.20% | 6.55% | .76% | 10.42% | (55.43%) | 7.27% | 3.83% | | | | | | | | | | | | | |
| TTM_YoY% | | 25.29% | 32.23% | 34.36% | 36.60% | 35.74% | 38.01% | 37.53% | 32.14% | 30.90% | 29.67% | 23.69% | 23.45% | 22.86% | 2.92% | 19.28% | 41.65% | 19.49% | 19.13% | (20.96%) | (10.59%) | (15.29%) | 203.97% | 176.27% | (23.65%) | (4.65%) | (60.11%) | (40.82%) | 53.96% | 61.46% | (47.17%) | (46.81%) | (45.19%) | | | | | | | | | | | | | | | | |
| Operating Margin | | 22.56% | 25.95% | 25.38% | 25.44% | 23.53% | 22.94% | 21.17% | 20.23% | 18.83% | 18.52% | 17.29% | 17.78% | 14.54% | 15.91% | 17.30% | 17.37% | 11.44% | 15.98% | 17.32% | 15.63% | 17.85% | 6.44% | 5.91% | 15.79% | 16.44% | 7.19% | (4.77%) | 10.56% | (6.54%) | 9.79% | 9.07% | 9.67% | (13.24%) | 9.58% | 9.81% | 8.87% | 5.53% | 7.55% | 8.75% | | | | | | | | | |
| QoQ | | (3.39%) | .57% | (.06%) | 1.91% | .59% | 1.77% | .94% | 1.40% | .32% | 1.22% | (.49%) | 3.24% | (1.37%) | (1.39%) | (.07%) | 5.93% | (4.54%) | (1.34%) | 1.69% | (2.22%) | 11.41% | .53% | (9.88%) | (.65%) | 9.24% | 11.96% | (15.33%) | 17.10% | (16.33%) | .72% | (.60%) | 22.90% | (22.82%) | (.23%) | .95% | 3.34% | (2.03%) | (1.20%) | | | | | | | | | | |
| YoY | | (.98%) | 3.00% | 4.21% | 5.21% | 4.70% | 4.43% | 3.88% | 2.45% | 4.29% | 2.61% | (.01%) | .41% | 3.10% | (.07%) | (.02%) | 1.74% | (6.41%) | 9.54% | 11.42% | (.16%) | 1.42% | (.76%) | 10.67% | 5.23% | 22.97% | (2.60%) | (13.84%) | .90% | 6.70% | .21% | (.75%) | .80% | (18.77%) | 2.03% | 1.06% | | | | | | | | | | | | | |
| Net Income | | 372,000,000$ | 385,000,000$ | 407,000,000$ | 344,000,000$ | 314,000,000$ | 332,000,000$ | 266,000,000$ | 243,000,000$ | 236,000,000$ | 188,000,000$ | 193,000,000$ | 148,000,000$ | 111,000,000$ | 80,000,000$ | 147,000,000$ | 131,000,000$ | 77,000,000$ | 27,000,000$ | 74,000,000$ | 80,000,000$ | 106,000,000$ | 36,000,000$ | (96,000,000$) | 215,000,000$ | 309,000,000$ | 95,000,000$ | (121,000,000$) | 187,000,000$ | 218,000,000$ | 161,000,000$ | 120,000,000$ | 143,000,000$ | (727,000,000$) | 119,000,000$ | 212,000,000$ | 322,000,000$ | (1,253,000,000$) | 186,000,000$ | 178,000,000$ | 11,000,000$ | (765,000,000$) | 106,000,000$ | 207,000,000$ | 255,000,000$ | 114,000,000$ | 131,000,000$ | 129,000,000$ | (197,000,000$) |
| QoQ% | | (3.38%) | (5.41%) | 18.31% | 9.55% | (5.42%) | 24.81% | 9.47% | 2.97% | 25.53% | (2.59%) | 30.41% | 33.33% | 38.75% | (45.58%) | 12.21% | 70.13% | 185.19% | (63.51%) | (7.50%) | (24.53%) | 194.44% | 137.50% | (144.65%) | (30.42%) | 225.26% | 178.51% | (164.71%) | (14.22%) | 35.40% | 34.17% | (16.08%) | 119.67% | (710.92%) | (43.87%) | (34.16%) | 125.70% | (773.66%) | 4.49% | 1,518.18% | 101.44% | (821.70%) | (48.79%) | (18.82%) | 123.68% | (12.98%) | 1.55% | 165.48% | 91.47% |
| YoY% | | 18.47% | 15.96% | 53.01% | 41.56% | 33.05% | 76.60% | 37.82% | 64.19% | 112.61% | 135.00% | 31.29% | 12.98% | 44.16% | 196.30% | 98.65% | 63.75% | (27.36%) | (25.00%) | 177.08% | (62.79%) | (65.70%) | (62.11%) | 20.66% | 14.97% | 41.74% | (40.99%) | (200.83%) | 30.77% | 129.99% | 35.29% | (43.40%) | (55.59%) | 41.98% | (36.02%) | 19.10% | 2,827.27% | (63.79%) | 75.47% | (14.01%) | (95.69%) | (771.05%) | (19.08%) | 60.47% | 229.44% | 104.94% | 197.73% | 187.16% | (215.88%) |
| TTM | | 1,508,000,000$ | 1,450,000,000$ | 1,397,000,000$ | 1,256,000,000$ | 1,155,000,000$ | 1,077,000,000$ | 933,000,000$ | 860,000,000$ | 765,000,000$ | 640,000,000$ | 532,000,000$ | 486,000,000$ | 469,000,000$ | 435,000,000$ | 382,000,000$ | 309,000,000$ | 258,000,000$ | 287,000,000$ | 296,000,000$ | 126,000,000$ | 261,000,000$ | 464,000,000$ | 523,000,000$ | 498,000,000$ | 470,000,000$ | 379,000,000$ | 445,000,000$ | 686,000,000$ | 642,000,000$ | (303,000,000$) | (345,000,000$) | (253,000,000$) | (74,000,000$) | (600,000,000$) | (533,000,000$) | (567,000,000$) | (878,000,000$) | (390,000,000$) | (470,000,000$) | (441,000,000$) | (197,000,000$) | 682,000,000$ | 707,000,000$ | 629,000,000$ | 177,000,000$ | (2,247,000,000$) | (2,334,000,000$) | (2,611,000,000$) |
| TTM_QoQ% | | 4.00% | 3.79% | 11.23% | 8.75% | 7.24% | 15.43% | 8.49% | 12.42% | 19.53% | 20.30% | 9.47% | 3.63% | 7.82% | 13.87% | 23.63% | 19.77% | (10.11%) | (3.04%) | 134.92% | (51.72%) | (43.75%) | (11.28%) | 5.02% | 5.96% | 24.01% | (14.83%) | (35.13%) | 6.85% | 311.88% | 12.17% | (36.36%) | (241.89%) | 87.67% | (12.57%) | 6.00% | 35.42% | (125.13%) | 17.02% | (6.58%) | (123.86%) | (128.89%) | (3.54%) | 12.40% | 255.37% | 107.88% | 3.73% | 10.61% | (16.36%) |
| TTM_YoY% | | 30.56% | 34.63% | 49.73% | 46.05% | 50.98% | 68.28% | 75.38% | 76.96% | 63.11% | 47.13% | 39.27% | 57.28% | 81.78% | 51.57% | 29.05% | 145.24% | (1.15%) | (38.15%) | (43.40%) | (74.70%) | (44.47%) | 22.43% | 17.53% | (27.41%) | (26.79%) | 225.08% | 228.99% | 371.15% | 967.57% | 49.50% | 35.27% | 55.38% | 91.57% | (53.85%) | (13.40%) | (28.57%) | (345.69%) | (157.19%) | (166.48%) | (170.11%) | (211.30%) | 130.35% | 130.29% | 124.09% | 107.89% | (795.67%) | (2,344.23%) | (1,220.60%) |
| Profit Margin | | 17.16% | 18.43% | 19.83% | 17.71% | 16.61% | 18.09% | 14.15% | 13.32% | 13.63% | 11.34% | 11.71% | 9.23% | 7.34% | 5.58% | 10.55% | 9.89% | 5.99% | 2.10% | 6.19% | 6.62% | 8.56% | 3.18% | (7.66%) | 13.16% | 17.82% | 2.67% | (3.28%) | 5.28% | 6.28% | 4.57% | 3.36% | 4.15% | (22.23%) | 3.68% | 6.50% | 10.09% | (42.23%) | 5.93% | 5.50% | .36% | (25.58%) | 3.39% | 6.46% | 8.25% | 1.79% | 2.10% | 2.21% | (3.61%) |
| QoQ | | (1.27%) | (1.40%) | 2.11% | 1.11% | (1.49%) | 3.94% | .83% | (.31%) | 2.30% | (.37%) | 2.48% | 1.90% | 1.75% | (4.97%) | .66% | 3.90% | 3.89% | (4.09%) | (.43%) | (1.95%) | 5.39% | 10.84% | (20.82%) | (4.66%) | 15.15% | 5.95% | (8.56%) | (1.00%) | 1.71% | 1.21% | (.79%) | 26.38% | (25.90%) | (2.82%) | (3.59%) | 52.32% | (48.16%) | .42% | 5.14% | 25.94% | (28.97%) | (3.07%) | (1.79%) | 6.46% | (.31%) | (.11%) | 5.82% | 37.75% |
| YoY | | .55% | .34% | 5.68% | 4.39% | 2.97% | 6.75% | 2.44% | 4.09% | 6.30% | 5.76% | 1.16% | (.66%) | 1.34% | 3.48% | 4.36% | 3.28% | (2.57%) | (1.07%) | 13.85% | (6.54%) | (9.26%) | .51% | (4.38%) | 7.88% | 11.54% | (1.90%) | (6.64%) | 1.13% | 28.51% | .89% | (3.14%) | (5.94%) | 20.01% | (2.25%) | 1.00% | 9.73% | (16.65%) | 2.54% | (.96%) | (7.89%) | (27.37%) | 1.29% | 4.25% | 11.86% | 43.15% | 1.34% | 4.74% | (6.53%) |
| Equity to Common Shareholders | | 5,353,000,000$ | 5,143,000,000$ | 5,042,000,000$ | 4,792,000,000$ | 4,554,000,000$ | 4,503,000,000$ | 4,277,000,000$ | 4,086,000,000$ | 4,037,000,000$ | 3,872,000,000$ | 3,775,000,000$ | 3,761,000,000$ | 3,601,000,000$ | 3,273,000,000$ | 3,421,000,000$ | 3,457,000,000$ | 3,508,000,000$ | 3,579,000,000$ | 3,598,000,000$ | 3,662,000,000$ | 3,577,000,000$ | 3,501,000,000$ | 3,449,000,000$ | 4,783,000,000$ | 4,591,000,000$ | 4,696,000,000$ | 4,854,000,000$ | 5,166,000,000$ | 5,573,000,000$ | 5,361,000,000$ | 5,204,000,000$ | 5,268,000,000$ | 4,910,000,000$ | 5,948,000,000$ | 5,740,000,000$ | 5,482,000,000$ | 5,115,000,000$ | 11,775,000,000$ | 12,335,000,000$ | 12,226,000,000$ | 12,046,000,000$ | 12,594,000,000$ | 12,314,000,000$ | 11,574,000,000$ | 12,306,000,000$ | 12,396,000,000$ | 11,677,000,000$ | 11,391,000,000$ |
| QoQ | | 210,000,000$ | 101,000,000$ | 250,000,000$ | 238,000,000$ | 51,000,000$ | 226,000,000$ | 191,000,000$ | 49,000,000$ | 165,000,000$ | 97,000,000$ | 14,000,000$ | 160,000,000$ | 328,000,000$ | (148,000,000$) | (36,000,000$) | (51,000,000$) | (71,000,000$) | (19,000,000$) | (64,000,000$) | 85,000,000$ | 76,000,000$ | 52,000,000$ | (1,334,000,000$) | 192,000,000$ | (105,000,000$) | (158,000,000$) | (312,000,000$) | (407,000,000$) | 212,000,000$ | 157,000,000$ | (64,000,000$) | 358,000,000$ | (1,038,000,000$) | 208,000,000$ | 258,000,000$ | 367,000,000$ | (6,660,000,000$) | (560,000,000$) | 109,000,000$ | 180,000,000$ | (548,000,000$) | 280,000,000$ | 740,000,000$ | (732,000,000$) | (90,000,000$) | 719,000,000$ | 286,000,000$ | 798,000,000$ |
| QoQ% | | 4.08% | 2.00% | 5.22% | 5.23% | 1.13% | 5.28% | 4.67% | 1.21% | 4.26% | 2.57% | .37% | 4.44% | 10.02% | (4.33%) | (1.04%) | (1.45%) | (1.98%) | (.53%) | (1.75%) | 2.38% | 2.17% | 1.51% | (27.89%) | 4.18% | (2.24%) | (3.26%) | (6.04%) | (7.30%) | 3.95% | 3.02% | (1.22%) | 7.29% | (17.45%) | 3.62% | 4.71% | 7.18% | (56.56%) | (4.54%) | .89% | 1.49% | (4.35%) | 2.27% | 6.39% | (5.95%) | (.73%) | 6.16% | 2.51% | 7.53% |
| YoY | | 799,000,000$ | 640,000,000$ | 765,000,000$ | 706,000,000$ | 517,000,000$ | 631,000,000$ | 502,000,000$ | 325,000,000$ | 436,000,000$ | 599,000,000$ | 354,000,000$ | 304,000,000$ | 93,000,000$ | (306,000,000$) | (177,000,000$) | (205,000,000$) | (69,000,000$) | 78,000,000$ | 149,000,000$ | (1,121,000,000$) | (1,014,000,000$) | (1,195,000,000$) | (1,405,000,000$) | (383,000,000$) | (982,000,000$) | (665,000,000$) | (350,000,000$) | (102,000,000$) | 663,000,000$ | (587,000,000$) | (536,000,000$) | (214,000,000$) | (205,000,000$) | (5,827,000,000$) | (6,595,000,000$) | (6,744,000,000$) | (6,931,000,000$) | (819,000,000$) | 21,000,000$ | 652,000,000$ | (260,000,000$) | 198,000,000$ | 637,000,000$ | 183,000,000$ | 1,713,000,000$ | (460,000,000$) | (1,138,000,000$) | (2,030,000,000$) |
| YoY% | | 17.55% | 14.21% | 17.89% | 17.28% | 12.81% | 16.30% | 13.30% | 8.64% | 12.11% | 18.30% | 10.35% | 8.79% | 2.65% | (8.55%) | (4.92%) | (5.60%) | (1.93%) | 2.23% | 4.32% | (23.44%) | (22.09%) | (25.45%) | (28.95%) | (7.41%) | (17.62%) | (12.40%) | (6.73%) | (1.94%) | 13.50% | (9.87%) | (9.34%) | (3.90%) | (4.01%) | (49.49%) | (53.47%) | (55.16%) | (57.54%) | (6.50%) | .17% | 5.63% | (2.11%) | 1.60% | 5.46% | 1.61% | 16.17% | (3.58%) | (8.88%) | (15.13%) |
| Dividends Paid | | 50,000,000$ | 48,000,000$ | 41,000,000$ | 42,000,000$ | 33,000,000$ | 34,000,000$ | 21,000,000$ | 21,000,000$ | 21,000,000$ | 17,000,000$ | 18,000,000$ | 17,000,000$ | 17,000,000$ | 9,000,000$ | 9,000,000$ | 9,000,000$ | 8,000,000$ | 10,000,000$ | | 1,000,000$ | 1,000,000$ | 0$ | 1,000,000$ | 9,000,000$ | 9,000,000$ | 9,000,000$ | 10,000,000$ | 29,000,000$ | 30,000,000$ | 29,000,000$ | 30,000,000$ | 30,000,000$ | 30,000,000$ | 44,000,000$ | 43,000,000$ | 45,000,000$ | 57,000,000$ | | 57,000,000$ | 57,000,000$ | 74,000,000$ | 40,000,000$ | 55,000,000$ | 54,000,000$ | 56,000,000$ | 36,000,000$ | 36,000,000$ | 33,000,000$ |
| Additional Paid-In Capital QoQ | | (186,000,000$) | (181,000,000$) | (197,000,000$) | (111,000,000$) | (180,000,000$) | (100,000,000$) | (56,000,000$) | (140,000,000$) | (88,000,000$) | (12,000,000$) | (159,000,000$) | (6,000,000$) | (51,000,000$) | (81,000,000$) | (44,000,000$) | (168,000,000$) | (182,000,000$) | (8,000,000$) | (190,000,000$) | 3,000,000$ | (15,000,000$) | (20,000,000$) | (2,623,000,000$) | 7,000,000$ | 5,000,000$ | (170,000,000$) | (160,000,000$) | (675,000,000$) | 9,000,000$ | 15,000,000$ | 15,000,000$ | 14,000,000$ | (28,000,000$) | 32,000,000$ | 13,000,000$ | 35,000,000$ | 17,000,000$ | (1,680,000,000$) | 21,000,000$ | (163,000,000$) | 65,000,000$ | 807,000,000$ | 23,000,000$ | (160,000,000$) | 524,000,000$ | 1,125,000,000$ | (69,000,000$) | 195,000,000$ |
| Treasury Stock | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0$ | | | | 0$ | | | | 0$ | | 2,647,000,000$ | 2,657,000,000$ | 2,825,000,000$ | 2,830,000,000$ | 2,834,000,000$ | 2,841,000,000$ | 3,042,000,000$ | 3,129,000,000$ | 3,275,000,000$ | 3,395,000,000$ |
| QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (10,000,000$) | (168,000,000$) | (5,000,000$) | (4,000,000$) | (7,000,000$) | (201,000,000$) | (87,000,000$) | (146,000,000$) | (120,000,000$) | (367,000,000$) |
| Goodwill | | 4,022,000,000$ | 4,058,000,000$ | 4,065,000,000$ | 4,028,000,000$ | 4,010,000,000$ | 4,047,000,000$ | 4,016,000,000$ | 4,020,000,000$ | 4,035,000,000$ | 4,007,000,000$ | 4,026,000,000$ | 4,024,000,000$ | 4,013,000,000$ | 3,965,000,000$ | 4,012,000,000$ | 4,053,000,000$ | 4,067,000,000$ | 4,077,000,000$ | 4,090,000,000$ | 4,086,000,000$ | 4,102,000,000$ | 4,072,000,000$ | 4,051,000,000$ | 4,457,000,000$ | 4,067,000,000$ | 4,460,000,000$ | 4,500,000,000$ | 4,509,000,000$ | 4,186,000,000$ | 4,517,000,000$ | 4,518,000,000$ | 4,573,000,000$ | 4,535,000,000$ | 5,246,000,000$ | 5,215,000,000$ | 5,170,000,000$ | 5,148,000,000$ | 5,384,000,000$ | 5,396,000,000$ | 5,402,000,000$ | 5,249,000,000$ | 5,443,000,000$ | 5,232,000,000$ | 5,050,000,000$ | 5,087,000,000$ | 3,389,000,000$ | 3,435,000,000$ | 3,423,000,000$ |
| QoQ% | | (.89%) | (.17%) | .92% | .45% | (.91%) | .77% | (.10%) | (.37%) | .70% | (.47%) | .05% | .27% | 1.21% | (1.17%) | (1.01%) | (.34%) | (.25%) | (.32%) | .10% | (.39%) | .74% | .52% | (9.11%) | 9.59% | (8.81%) | (.89%) | (.20%) | .20% | (7.33%) | (.02%) | (1.20%) | .84% | (13.55%) | .59% | .87% | .43% | (4.38%) | (.22%) | (.11%) | 2.92% | (3.56%) | 4.03% | 3.60% | (.73%) | 50.10% | (1.34%) | .35% | .23% |
| YoY% | | .30% | .27% | 1.22% | .20% | (.62%) | 1.00% | (.25%) | (.10%) | .55% | 1.06% | .35% | (.72%) | (1.33%) | (2.75%) | (1.91%) | (.81%) | (.85%) | .12% | .96% | (8.32%) | .86% | (8.70%) | (9.98%) | (1.15%) | (9.62%) | (1.26%) | (.40%) | (1.40%) | (7.70%) | (13.90%) | (13.37%) | (11.55%) | (11.91%) | (2.56%) | (3.35%) | (4.30%) | (1.92%) | (1.08%) | 3.14% | 6.97% | 3.19% | 60.61% | 52.31% | 47.53% | 48.96% | (34.12%) | (32.82%) | (33.18%) |
| Other Intangible Assets | | 457,000,000$ | 462,000,000$ | 467,000,000$ | 470,000,000$ | 475,000,000$ | 484,000,000$ | 489,000,000$ | 498,000,000$ | 505,000,000$ | 507,000,000$ | 513,000,000$ | 518,000,000$ | 521,000,000$ | 523,000,000$ | 534,000,000$ | 543,000,000$ | 549,000,000$ | 554,000,000$ | 557,000,000$ | 563,000,000$ | 571,000,000$ | 584,000,000$ | 589,000,000$ | 647,000,000$ | 599,000,000$ | 668,000,000$ | 686,000,000$ | 912,000,000$ | 919,000,000$ | 954,000,000$ | 963,000,000$ | 990,000,000$ | 987,000,000$ | | | | 988,000,000$ | | | | 1,909,000,000$ | | | | 1,645,000,000$ | | | |
| QoQ | | (5,000,000$) | (5,000,000$) | (3,000,000$) | (5,000,000$) | (9,000,000$) | (5,000,000$) | (9,000,000$) | (7,000,000$) | (2,000,000$) | (6,000,000$) | (5,000,000$) | (3,000,000$) | (2,000,000$) | (11,000,000$) | (9,000,000$) | (6,000,000$) | (5,000,000$) | (3,000,000$) | (6,000,000$) | (8,000,000$) | (13,000,000$) | (5,000,000$) | (58,000,000$) | 48,000,000$ | (69,000,000$) | (18,000,000$) | (226,000,000$) | (7,000,000$) | (35,000,000$) | (9,000,000$) | (27,000,000$) | 3,000,000$ | | | | | | | | | | | | | | | | |
| Amortization of Intangible Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Assets | | 11,179,000,000$ | 11,177,000,000$ | 11,046,000,000$ | 10,772,000,000$ | 10,519,000,000$ | 10,558,000,000$ | 10,679,000,000$ | 10,410,000,000$ | 10,428,000,000$ | 10,166,000,000$ | 10,233,000,000$ | 10,174,000,000$ | 10,255,000,000$ | 9,929,000,000$ | 10,052,000,000$ | 10,129,000,000$ | 10,219,000,000$ | 10,357,000,000$ | 10,379,000,000$ | 10,971,000,000$ | 11,443,000,000$ | 11,339,000,000$ | 11,363,000,000$ | 18,465,000,000$ | 17,562,000,000$ | 17,484,000,000$ | 17,913,000,000$ | 18,361,000,000$ | 18,693,000,000$ | 18,327,000,000$ | 18,219,000,000$ | 18,219,000,000$ | 18,718,000,000$ | 19,237,000,000$ | 19,106,000,000$ | 20,157,000,000$ | 20,038,000,000$ | 37,448,000,000$ | 36,139,000,000$ | 36,140,000,000$ | 36,477,000,000$ | 36,587,000,000$ | 36,587,000,000$ | 35,694,000,000$ | 37,363,000,000$ | 37,122,000,000$ | 36,309,000,000$ | 35,605,000,000$ |
| QoQ | | 2,000,000$ | 131,000,000$ | 274,000,000$ | 253,000,000$ | (39,000,000$) | (121,000,000$) | 269,000,000$ | (18,000,000$) | 262,000,000$ | (67,000,000$) | 59,000,000$ | (81,000,000$) | 326,000,000$ | (123,000,000$) | (77,000,000$) | (90,000,000$) | (138,000,000$) | (22,000,000$) | (592,000,000$) | (472,000,000$) | 104,000,000$ | (24,000,000$) | (7,102,000,000$) | 903,000,000$ | 78,000,000$ | (429,000,000$) | (448,000,000$) | (332,000,000$) | 366,000,000$ | 108,000,000$ | 0$ | (499,000,000$) | (519,000,000$) | 131,000,000$ | (1,051,000,000$) | 119,000,000$ | (17,410,000,000$) | 1,309,000,000$ | (1,000,000$) | (337,000,000$) | (110,000,000$) | 0$ | 893,000,000$ | (1,669,000,000$) | 241,000,000$ | 813,000,000$ | 704,000,000$ | (137,000,000$) |
| YoY | | 660,000,000$ | 619,000,000$ | 367,000,000$ | 362,000,000$ | 91,000,000$ | 392,000,000$ | 446,000,000$ | 236,000,000$ | 173,000,000$ | 237,000,000$ | 181,000,000$ | 45,000,000$ | 36,000,000$ | (428,000,000$) | (327,000,000$) | (842,000,000$) | (1,224,000,000$) | (982,000,000$) | (984,000,000$) | (7,494,000,000$) | (6,119,000,000$) | (6,145,000,000$) | (6,550,000,000$) | 104,000,000$ | (1,131,000,000$) | (843,000,000$) | (306,000,000$) | 142,000,000$ | (25,000,000$) | (910,000,000$) | (887,000,000$) | (1,938,000,000$) | (1,320,000,000$) | (18,211,000,000$) | (17,033,000,000$) | (15,983,000,000$) | (16,439,000,000$) | 861,000,000$ | (448,000,000$) | 446,000,000$ | (886,000,000$) | (535,000,000$) | 278,000,000$ | 89,000,000$ | 1,621,000,000$ | (1,107,000,000$) | (2,242,000,000$) | (4,501,000,000$) |
| Total Liabilities | | 5,826,000,000$ | 6,034,000,000$ | 6,004,000,000$ | 5,980,000,000$ | 5,965,000,000$ | 6,055,000,000$ | 6,402,000,000$ | 6,324,000,000$ | 6,391,000,000$ | 6,294,000,000$ | 6,458,000,000$ | 6,413,000,000$ | 6,654,000,000$ | 6,656,000,000$ | 6,631,000,000$ | 6,672,000,000$ | 6,711,000,000$ | 6,778,000,000$ | 6,781,000,000$ | 7,309,000,000$ | 7,866,000,000$ | 7,838,000,000$ | 7,914,000,000$ | 13,668,000,000$ | 12,957,000,000$ | 12,774,000,000$ | 13,047,000,000$ | 13,183,000,000$ | 13,108,000,000$ | 12,952,000,000$ | 13,001,000,000$ | 12,937,000,000$ | 13,794,000,000$ | 13,276,000,000$ | 13,353,000,000$ | 14,662,000,000$ | 14,897,000,000$ | 23,503,000,000$ | 21,610,000,000$ | 21,779,000,000$ | 22,346,000,000$ | 21,896,000,000$ | 21,949,000,000$ | 21,851,000,000$ | 22,569,000,000$ | 21,987,000,000$ | 21,603,000,000$ | 21,231,000,000$ |
| QoQ | | (208,000,000$) | 30,000,000$ | 24,000,000$ | 15,000,000$ | (90,000,000$) | (347,000,000$) | 78,000,000$ | (67,000,000$) | 97,000,000$ | (164,000,000$) | 45,000,000$ | (241,000,000$) | (2,000,000$) | 25,000,000$ | (41,000,000$) | (39,000,000$) | (67,000,000$) | (3,000,000$) | (528,000,000$) | (557,000,000$) | 28,000,000$ | (76,000,000$) | (5,754,000,000$) | 711,000,000$ | 183,000,000$ | (273,000,000$) | (136,000,000$) | 75,000,000$ | 156,000,000$ | (49,000,000$) | 64,000,000$ | (857,000,000$) | 518,000,000$ | (77,000,000$) | (1,309,000,000$) | (235,000,000$) | (8,606,000,000$) | 1,893,000,000$ | (169,000,000$) | (567,000,000$) | 450,000,000$ | (53,000,000$) | 98,000,000$ | (718,000,000$) | 582,000,000$ | 384,000,000$ | 372,000,000$ | (989,000,000$) |
| YoY | | (139,000,000$) | (21,000,000$) | (398,000,000$) | (344,000,000$) | (426,000,000$) | (239,000,000$) | (56,000,000$) | (89,000,000$) | (263,000,000$) | (362,000,000$) | (173,000,000$) | (259,000,000$) | (57,000,000$) | (122,000,000$) | (150,000,000$) | (637,000,000$) | (1,155,000,000$) | (1,060,000,000$) | (1,133,000,000$) | (6,359,000,000$) | (5,091,000,000$) | (4,936,000,000$) | (5,133,000,000$) | 485,000,000$ | (151,000,000$) | (178,000,000$) | 46,000,000$ | 246,000,000$ | (686,000,000$) | (324,000,000$) | (352,000,000$) | (1,725,000,000$) | (1,103,000,000$) | (10,227,000,000$) | (8,257,000,000$) | (7,117,000,000$) | (7,449,000,000$) | 1,607,000,000$ | (339,000,000$) | (72,000,000$) | (223,000,000$) | (91,000,000$) | 346,000,000$ | 620,000,000$ | 349,000,000$ | (378,000,000$) | (1,090,000,000$) | (2,101,000,000$) |
| Current Ratio | | 2.13x | 2.35x | 2.31x | 2.30x | 2.17x | 2.24x | 1.53x | 1.97x | 1.86x | 2.14x | 2.22x | 2.18x | 2.12x | 2.06x | 2.15x | 2.22x | 2.18x | 2.33x | 2.28x | 1.98x | 2.21x | 2.28x | 2.23x | 1.69x | 1.42x | 1.32x | 1.66x | 1.65x | 1.87x | 2.03x | 2.04x | 2.10x | 2.26x | 2.30x | 2.27x | 2.59x | 2.14x | 1.70x | 1.47x | 1.38x | 1.53x | 1.67x | 1.50x | 1.52x | 1.44x | 1.81x | 1.26x | 1.28x |
| Total Current Assets | | 3,779,000,000$ | 3,824,000,000$ | 3,694,000,000$ | 3,554,000,000$ | 3,362,000,000$ | 3,391,000,000$ | 3,603,000,000$ | 3,340,000,000$ | 3,316,000,000$ | 3,111,000,000$ | 3,128,000,000$ | 3,057,000,000$ | 3,143,000,000$ | 2,846,000,000$ | 2,837,000,000$ | 2,782,000,000$ | 2,737,000,000$ | 2,820,000,000$ | 2,799,000,000$ | 3,328,000,000$ | 3,672,000,000$ | 3,600,000,000$ | 3,702,000,000$ | 6,948,000,000$ | 5,843,000,000$ | 5,908,000,000$ | 6,018,000,000$ | 6,053,000,000$ | 6,581,000,000$ | 6,132,000,000$ | 6,075,000,000$ | 5,895,000,000$ | 6,378,000,000$ | 6,148,000,000$ | 6,033,000,000$ | 6,710,000,000$ | 5,892,000,000$ | 9,368,000,000$ | 8,093,000,000$ | 7,665,000,000$ | 7,953,000,000$ | 8,592,000,000$ | 7,829,000,000$ | 7,722,000,000$ | 7,848,000,000$ | 9,689,000,000$ | 7,387,000,000$ | 6,765,000,000$ |
| QoQ | | (45,000,000$) | 130,000,000$ | 140,000,000$ | 192,000,000$ | (29,000,000$) | (212,000,000$) | 263,000,000$ | 24,000,000$ | 205,000,000$ | (17,000,000$) | 71,000,000$ | (86,000,000$) | 297,000,000$ | 9,000,000$ | 55,000,000$ | 45,000,000$ | (83,000,000$) | 21,000,000$ | (529,000,000$) | (344,000,000$) | 72,000,000$ | (102,000,000$) | (3,246,000,000$) | 1,105,000,000$ | (65,000,000$) | (110,000,000$) | (35,000,000$) | (528,000,000$) | 449,000,000$ | 57,000,000$ | 180,000,000$ | (483,000,000$) | 230,000,000$ | 115,000,000$ | (677,000,000$) | 818,000,000$ | (3,476,000,000$) | 1,275,000,000$ | 428,000,000$ | (288,000,000$) | (639,000,000$) | 763,000,000$ | 107,000,000$ | (126,000,000$) | (1,841,000,000$) | 2,302,000,000$ | 622,000,000$ | (204,000,000$) |
| Total Current Liabilities | | 1,771,000,000$ | 1,625,000,000$ | 1,600,000,000$ | 1,548,000,000$ | 1,549,000,000$ | 1,517,000,000$ | 2,358,000,000$ | 1,698,000,000$ | 1,784,000,000$ | 1,454,000,000$ | 1,410,000,000$ | 1,403,000,000$ | 1,482,000,000$ | 1,381,000,000$ | 1,322,000,000$ | 1,255,000,000$ | 1,253,000,000$ | 1,208,000,000$ | 1,227,000,000$ | 1,680,000,000$ | 1,660,000,000$ | 1,577,000,000$ | 1,658,000,000$ | 4,107,000,000$ | 4,125,000,000$ | 4,460,000,000$ | 3,621,000,000$ | 3,659,000,000$ | 3,520,000,000$ | 3,014,000,000$ | 2,977,000,000$ | 2,802,000,000$ | 2,824,000,000$ | 2,677,000,000$ | 2,658,000,000$ | 2,587,000,000$ | 2,749,000,000$ | 5,500,000,000$ | 5,488,000,000$ | 5,555,000,000$ | 5,211,000,000$ | 5,147,000,000$ | 5,206,000,000$ | 5,064,000,000$ | 5,458,000,000$ | 5,354,000,000$ | 5,842,000,000$ | 5,267,000,000$ |
| QoQ | | 146,000,000$ | 25,000,000$ | 52,000,000$ | (1,000,000$) | 32,000,000$ | (841,000,000$) | 660,000,000$ | (86,000,000$) | 330,000,000$ | 44,000,000$ | 7,000,000$ | (79,000,000$) | 101,000,000$ | 59,000,000$ | 67,000,000$ | 2,000,000$ | 45,000,000$ | (19,000,000$) | (453,000,000$) | 20,000,000$ | 83,000,000$ | (81,000,000$) | (2,449,000,000$) | (18,000,000$) | (335,000,000$) | 839,000,000$ | (38,000,000$) | 139,000,000$ | 506,000,000$ | 37,000,000$ | 175,000,000$ | (22,000,000$) | 147,000,000$ | 19,000,000$ | 71,000,000$ | (162,000,000$) | (2,751,000,000$) | 12,000,000$ | (67,000,000$) | 344,000,000$ | 64,000,000$ | (59,000,000$) | 142,000,000$ | (394,000,000$) | 104,000,000$ | (488,000,000$) | 575,000,000$ | (838,000,000$) |
| Debt to Asset Ratio | | .52x | .54x | .54x | .56x | .57x | .57x | .60x | .61x | .61x | .62x | .63x | .63x | .65x | .67x | .66x | .66x | .66x | .65x | .65x | .67x | .69x | .69x | .70x | .74x | .74x | .73x | .73x | .72x | .70x | .71x | .71x | .71x | .74x | .69x | .70x | .73x | .74x | .63x | .60x | .60x | .61x | .60x | .60x | .61x | .60x | .59x | .59x | .60x |
| Long Term Debt | | 2,859,000,000$ | 3,188,000,000$ | 3,253,000,000$ | 3,317,000,000$ | 3,309,000,000$ | 3,393,000,000$ | 2,877,000,000$ | 3,486,000,000$ | 3,500,000,000$ | 3,794,000,000$ | 3,989,000,000$ | 3,988,000,000$ | 4,162,000,000$ | 4,170,000,000$ | 4,169,000,000$ | 4,228,000,000$ | 4,227,000,000$ | 4,272,000,000$ | 4,227,000,000$ | 4,224,000,000$ | 4,699,000,000$ | 4,697,000,000$ | 4,695,000,000$ | 5,777,000,000$ | 4,906,000,000$ | 4,905,000,000$ | 5,901,000,000$ | 5,899,000,000$ | 5,896,000,000$ | 6,315,000,000$ | 6,312,000,000$ | 6,309,000,000$ | 6,806,000,000$ | 6,802,000,000$ | 6,796,000,000$ | 8,046,000,000$ | 8,044,000,000$ | 9,501,000,000$ | 8,278,000,000$ | 8,257,000,000$ | 8,786,000,000$ | 9,091,000,000$ | 8,713,000,000$ | 8,711,000,000$ | 8,769,000,000$ | 8,797,000,000$ | 7,612,000,000$ | 7,609,000,000$ |
| QoQ | | (329,000,000$) | (65,000,000$) | (64,000,000$) | 8,000,000$ | (84,000,000$) | 516,000,000$ | (609,000,000$) | (14,000,000$) | (294,000,000$) | (195,000,000$) | 1,000,000$ | (174,000,000$) | (8,000,000$) | 1,000,000$ | (59,000,000$) | 1,000,000$ | (45,000,000$) | 45,000,000$ | 3,000,000$ | (475,000,000$) | 2,000,000$ | 2,000,000$ | (1,082,000,000$) | 871,000,000$ | 1,000,000$ | (996,000,000$) | 2,000,000$ | 3,000,000$ | (419,000,000$) | 3,000,000$ | 3,000,000$ | (497,000,000$) | 4,000,000$ | 6,000,000$ | (1,250,000,000$) | 2,000,000$ | (1,457,000,000$) | 1,223,000,000$ | 21,000,000$ | (529,000,000$) | (305,000,000$) | 378,000,000$ | 2,000,000$ | (58,000,000$) | (28,000,000$) | 1,185,000,000$ | 3,000,000$ | 2,000,000$ |
| YoY | | (450,000,000$) | (205,000,000$) | 376,000,000$ | (169,000,000$) | (191,000,000$) | (401,000,000$) | (1,112,000,000$) | (502,000,000$) | (662,000,000$) | (376,000,000$) | (180,000,000$) | (240,000,000$) | (65,000,000$) | (102,000,000$) | (58,000,000$) | 4,000,000$ | (472,000,000$) | (425,000,000$) | (468,000,000$) | (1,553,000,000$) | (207,000,000$) | (208,000,000$) | (1,206,000,000$) | (122,000,000$) | (990,000,000$) | (1,410,000,000$) | (411,000,000$) | (410,000,000$) | (910,000,000$) | (487,000,000$) | (484,000,000$) | (1,737,000,000$) | (1,238,000,000$) | (2,699,000,000$) | (1,482,000,000$) | (211,000,000$) | (742,000,000$) | 410,000,000$ | (435,000,000$) | (454,000,000$) | 17,000,000$ | 294,000,000$ | 1,101,000,000$ | 1,102,000,000$ | 1,162,000,000$ | 1,167,000,000$ | (88,000,000$) | (136,000,000$) |
| Capital Lease Obligations | | 163,000,000$ | 163,000,000$ | 170,000,000$ | 159,000,000$ | 156,000,000$ | 160,000,000$ | 158,000,000$ | 147,000,000$ | 129,000,000$ | 115,000,000$ | 111,000,000$ | 112,000,000$ | 115,000,000$ | 111,000,000$ | 114,000,000$ | 110,000,000$ | 114,000,000$ | 122,000,000$ | 129,000,000$ | 131,000,000$ | 138,000,000$ | 127,000,000$ | 127,000,000$ | 258,000,000$ | 136,000,000$ | 268,000,000$ | 288,000,000$ | 309,000,000$ | | | | | | | | | | | | | | | | | | | | |
| Cash and Cash Equivalents | | 742,000,000$ | 659,000,000$ | 545,000,000$ | 536,000,000$ | 564,000,000$ | 475,000,000$ | 752,000,000$ | 533,000,000$ | 610,000,000$ | 424,000,000$ | 535,000,000$ | 537,000,000$ | 791,000,000$ | 453,000,000$ | 537,000,000$ | 520,000,000$ | 720,000,000$ | 724,000,000$ | 715,000,000$ | 1,238,000,000$ | 1,610,000,000$ | 1,365,000,000$ | 1,281,000,000$ | 2,591,000,000$ | 1,577,000,000$ | 1,321,000,000$ | 1,357,000,000$ | 1,319,000,000$ | 2,277,000,000$ | 1,535,000,000$ | 1,455,000,000$ | 1,205,000,000$ | 2,150,000,000$ | 1,815,000,000$ | 1,785,000,000$ | 2,553,000,000$ | 1,863,000,000$ | 1,863,000,000$ | 1,929,000,000$ | 1,384,000,000$ | 1,919,000,000$ | 1,739,000,000$ | 1,311,000,000$ | 1,191,000,000$ | 1,877,000,000$ | 3,272,000,000$ | 1,183,000,000$ | 665,000,000$ |
| QoQ | | 83,000,000$ | 114,000,000$ | 9,000,000$ | (28,000,000$) | 89,000,000$ | (277,000,000$) | 219,000,000$ | (77,000,000$) | 186,000,000$ | (111,000,000$) | (2,000,000$) | (254,000,000$) | 338,000,000$ | (84,000,000$) | 17,000,000$ | (200,000,000$) | (4,000,000$) | 9,000,000$ | (523,000,000$) | (372,000,000$) | 245,000,000$ | 84,000,000$ | (1,310,000,000$) | 1,014,000,000$ | 256,000,000$ | (36,000,000$) | 38,000,000$ | (958,000,000$) | 742,000,000$ | 80,000,000$ | 250,000,000$ | (945,000,000$) | 335,000,000$ | 30,000,000$ | (768,000,000$) | 690,000,000$ | 0$ | (66,000,000$) | 545,000,000$ | 22,000,000$ | 180,000,000$ | 428,000,000$ | 120,000,000$ | (686,000,000$) | (1,395,000,000$) | 2,089,000,000$ | 518,000,000$ | (772,000,000$) |
| YoY | | 178,000,000$ | 184,000,000$ | (207,000,000$) | 3,000,000$ | (46,000,000$) | 51,000,000$ | 217,000,000$ | (4,000,000$) | (181,000,000$) | (29,000,000$) | (2,000,000$) | 17,000,000$ | 71,000,000$ | (271,000,000$) | (178,000,000$) | (718,000,000$) | (890,000,000$) | (641,000,000$) | (566,000,000$) | (1,353,000,000$) | 33,000,000$ | 44,000,000$ | (76,000,000$) | 1,272,000,000$ | (700,000,000$) | (214,000,000$) | (98,000,000$) | 114,000,000$ | 127,000,000$ | (280,000,000$) | (330,000,000$) | (1,348,000,000$) | 287,000,000$ | (48,000,000$) | (144,000,000$) | 1,169,000,000$ | 501,000,000$ | 124,000,000$ | 618,000,000$ | 193,000,000$ | 42,000,000$ | (1,533,000,000$) | 128,000,000$ | 526,000,000$ | 440,000,000$ | 2,255,000,000$ | (19,000,000$) | (890,000,000$) |
| Interest Expenses | | 37,000,000$ | 37,000,000$ | 38,000,000$ | 39,000,000$ | 40,000,000$ | 44,000,000$ | 49,000,000$ | 49,000,000$ | 52,000,000$ | 54,000,000$ | 55,000,000$ | 57,000,000$ | 57,000,000$ | 57,000,000$ | 57,000,000$ | 58,000,000$ | 58,000,000$ | 63,000,000$ | 66,000,000$ | 72,000,000$ | 76,000,000$ | 13,000,000$ | 144,000,000$ | 84,000,000$ | 82,000,000$ | 85,000,000$ | 86,000,000$ | 85,000,000$ | 86,000,000$ | 88,000,000$ | 89,000,000$ | 114,000,000$ | 98,000,000$ | 100,000,000$ | 24,000,000$ | 115,000,000$ | 128,000,000$ | 126,000,000$ | 124,000,000$ | 121,000,000$ | 104,000,000$ | 123,000,000$ | 124,000,000$ | 122,000,000$ | 91,000,000$ | 126,000,000$ | 105,000,000$ | 120,000,000$ |
| Interest Income | | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 5,000,000$ | 5,000,000$ | 0$ | 2,000,000$ | 1,000,000$ | | 0$ | 1,000,000$ | 1,000,000$ | | 0$ | 1,000,000$ | 0$ | 4,000,000$ | 4,000,000$ | 5,000,000$ | 5,000,000$ | 10,000,000$ | 6,000,000$ | 6,000,000$ | 4,000,000$ | 6,000,000$ | 6,000,000$ | 5,000,000$ | 4,000,000$ | 4,000,000$ | 2,000,000$ | 5,000,000$ | 5,000,000$ | 4,000,000$ | 5,000,000$ | 4,000,000$ | 4,000,000$ | 3,000,000$ | 6,000,000$ | 3,000,000$ | 6,000,000$ | 4,000,000$ |