| INTERNATIONAL PAPER CO /NEW/ (IP) |
| 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 | 43.56$ | 39.41$ | 46.39$ | 46.85$ | 53.34$ | 53.79$ | 48.85$ | 43.14$ | 38.98$ | 36.16$ | 35.48$ | 31.81$ | 36.05$ | 34.62$ | 31.73$ | 41.85$ | 46.14$ | 47.00$ | 55.91$ | 61.34$ | 54.05$ | 49.74$ | 40.61$ | 35.25$ | 31.09$ | 46.06$ | 41.85$ | 43.36$ | 46.28$ | 40.34$ | 49.15$ | 52.09$ | 53.45$ | 57.98$ | 56.78$ | | | | | | | | | | | | | | |
| Market Cap of Common Stock | 23,063,688,240$ | 20,809,990,073$ | 24,493,089,387$ | 24,732,186,118$ | 28,063,540,251$ | 18,687,091,704$ | 16,969,011,750$ | 14,983,916,457$ | 13,500,872,060$ | 12,511,986,038$ | 12,276,049,097$ | 11,039,881,357$ | 16,183,421,800$ | 12,313,295,712$ | 11,486,794,555$ | 15,510,837,837$ | 20,712,984,240$ | 18,201,368,943$ | 21,851,563,269$ | 24,029,287,681$ | 24,263,909,800$ | 19,552,568,479$ | 15,961,535,458$ | 13,854,705,578$ | 12,191,156,426$ | 18,058,924,164$ | 16,440,201,624$ | 17,226,414,529$ | 18,522,927,587$ | 16,338,848,480$ | 20,096,356,895$ | 21,570,025,141$ | 22,071,671,435$ | 23,941,577,616$ | 23,443,254,405$ | | | | | | | | | | | | | | |
| QoQ% | 10.83% | (15.04%) | (.97%) | (11.87%) | 50.18% | 10.13% | 13.25% | 10.99% | 7.90% | 1.92% | 11.20% | (31.78%) | 31.43% | 7.20% | (25.94%) | (25.12%) | 13.80% | (16.70%) | (9.06%) | (.97%) | 24.10% | 22.50% | 15.21% | 13.65% | (32.49%) | 9.85% | (4.56%) | (7.00%) | 13.37% | (18.70%) | (6.83%) | (2.27%) | (7.81%) | 2.13% | | | | | | | | | | | | | | | |
| YoY% | (17.82%) | 11.36% | 44.34% | 65.06% | 107.87% | 49.35% | 38.23% | 35.73% | (16.58%) | 1.61% | 6.87% | (28.83%) | (21.87%) | (32.35%) | (47.43%) | (35.45%) | (14.64%) | (6.91%) | 36.90% | 73.44% | 99.03% | 8.27% | (2.91%) | (19.57%) | (34.18%) | 10.53% | (18.19%) | (20.14%) | (16.08%) | (31.76%) | (14.28%) | | | | | | | | | | | | | | | | | | |
| Common Shares Outstanding | 529,469,427 | 627,043,000 | 627,000,000 | 627,000,000 | 627,000,000 | 448,916,000 | 448,900,000 | 448,900,000 | 448,900,000 | 448,916,000 | 448,900,000 | 448,900,000 | 448,900,000 | 448,916,000 | 448,900,000 | 448,900,000 | 448,900,000 | 448,916,000 | 448,900,000 | 448,900,000 | 448,900,000 | 448,916,000 | 448,900,000 | 448,900,000 | 448,900,000 | 448,916,000 | 448,900,000 | 448,900,000 | 448,900,000 | 448,916,000 | 448,900,000 | 448,900,000 | 448,900,000 | 448,916,000 | 412,915,093 | 448,900,000 | 448,900,000 | 448,916,000 | 448,900,000 | 448,900,000 | 448,900,000 | 448,916,000 | 448,900,000 | 448,900,000 | 448,900,000 | 448,854,000 | 448,700,000 | 448,300,000 | 447,700,000 |
| QoQ% | (15.56%) | .01% | .00% | .00% | 39.67% | .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% | 8.72% | (8.02%) | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .01% | .03% | .09% | .13% | .11% |
| YoY% | (15.56%) | 39.68% | 39.68% | 39.68% | 39.68% | .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% | 8.72% | .00% | .00% | .00% | (8.02%) | .00% | .00% | .00% | .00% | .00% | .00% | .01% | .05% | .13% | .27% | .37% | .38% | .54% | .68% |
| Price to Sales | .98x | .88x | 1.14x | 1.28x | 1.63x | 1.18x | 1.24x | 1.05x | .90x | .78x | .63x | .55x | .77x | .58x | .54x | .75x | 1.04x | .94x | 1.17x | 1.27x | 1.28x | .99x | .77x | .65x | .55x | .81x | .72x | .74x | .79x | .70x | .87x | .95x | .99x | 1.10x | 1.11x | | | | | | | | | | | | | | |
| Price to Earnings | - | - | - | - | 70.87x | 33.55x | 40.40x | 34.45x | 78.49x | 43.44x | 48.33x | 10.62x | 12.30x | 8.19x | 5.95x | 8.42x | 11.75x | 10.39x | 12.15x | 21.12x | 24.96x | 40.57x | 32.31x | 21.85x | 18.47x | 14.74x | 11.95x | 10.81x | 10.85x | 8.12x | 6.37x | 7.22x | 8.29x | 11.17x | 25.99x | | | | | | | | | | | | | | |
| Price to Book | 1.56x | 1.40x | 1.41x | 1.33x | 1.55x | 2.29x | 1.97x | 1.74x | 1.64x | 1.50x | 1.38x | 1.31x | 1.93x | 1.45x | 1.21x | 1.72x | 2.33x | 2.00x | 2.27x | 2.88x | 3.13x | 2.49x | 2.25x | 1.96x | 1.78x | 2.34x | 2.21x | 2.30x | 2.49x | 2.22x | 2.85x | 3.15x | 3.05x | 3.67x | 4.77x | | | | | | | | | | | | | | |
| Total Revenue | | 6,006,000,000$ | 6,222,000,000$ | 6,142,000,000$ | 5,264,000,000$ | 3,922,000,000$ | 3,979,000,000$ | 4,019,000,000$ | 3,915,000,000$ | 1,718,000,000$ | 4,613,000,000$ | 4,682,000,000$ | 5,020,000,000$ | 5,133,000,000$ | 5,402,000,000$ | 5,389,000,000$ | 5,237,000,000$ | 5,086,000,000$ | 4,914,000,000$ | 4,770,000,000$ | 4,593,000,000$ | 4,440,000,000$ | 5,123,000,000$ | 4,866,000,000$ | 5,352,000,000$ | 5,498,000,000$ | 5,568,000,000$ | 5,667,000,000$ | 5,643,000,000$ | 5,951,000,000$ | 5,901,000,000$ | 5,833,000,000$ | 5,621,000,000$ | 5,711,000,000$ | 5,517,000,000$ | 5,383,000,000$ | 5,132,000,000$ | 5,000,000,000$ | 4,864,000,000$ | 4,914,000,000$ | 4,717,000,000$ | 5,443,000,000$ | 5,691,000,000$ | 5,714,000,000$ | 5,517,000,000$ | 5,943,000,000$ | 6,051,000,000$ | 5,899,000,000$ | 5,724,000,000$ |
| QoQ% | | (3.47%) | 1.30% | 16.68% | 34.22% | (1.43%) | (1.00%) | 2.66% | 127.88% | (62.76%) | (1.47%) | (6.73%) | (2.20%) | (4.98%) | .24% | 2.90% | 2.97% | 3.50% | 3.02% | 3.85% | 3.45% | (13.33%) | 5.28% | (9.08%) | (2.66%) | (1.26%) | (1.75%) | .43% | (5.18%) | .85% | 1.17% | 3.77% | (1.58%) | 3.52% | 2.49% | 4.89% | 2.64% | 2.80% | (1.02%) | 4.18% | (13.34%) | (4.36%) | (.40%) | 3.57% | (7.17%) | (1.79%) | 2.58% | 3.06% | (2.12%) |
| YoY% | | 53.14% | 56.37% | 52.82% | 34.46% | 128.29% | (13.74%) | (14.16%) | (22.01%) | (66.53%) | (14.61%) | (13.12%) | (4.14%) | .92% | 9.93% | 12.98% | 14.02% | 14.55% | (4.08%) | (1.97%) | (14.18%) | (19.24%) | (7.99%) | (14.13%) | (5.16%) | (7.61%) | (5.64%) | (2.85%) | .39% | 4.20% | 6.96% | 8.36% | 9.53% | 14.22% | 13.43% | 9.54% | 8.80% | (8.14%) | (14.53%) | (14.00%) | (14.50%) | (8.41%) | (5.95%) | (3.14%) | (3.62%) | 1.62% | 1.27% | (.76%) | .14% |
| TTM | | 23,634,000,000$ | 21,550,000,000$ | 19,307,000,000$ | 17,184,000,000$ | 15,835,000,000$ | 13,631,000,000$ | 14,265,000,000$ | 14,928,000,000$ | 16,033,000,000$ | 19,448,000,000$ | 20,237,000,000$ | 20,944,000,000$ | 21,161,000,000$ | 21,114,000,000$ | 20,626,000,000$ | 20,007,000,000$ | 19,363,000,000$ | 18,717,000,000$ | 18,926,000,000$ | 19,022,000,000$ | 19,781,000,000$ | 20,839,000,000$ | 21,284,000,000$ | 22,085,000,000$ | 22,376,000,000$ | 22,829,000,000$ | 23,162,000,000$ | 23,328,000,000$ | 23,306,000,000$ | 23,066,000,000$ | 22,682,000,000$ | 22,232,000,000$ | 21,743,000,000$ | 21,032,000,000$ | 20,379,000,000$ | 19,910,000,000$ | 19,495,000,000$ | 19,938,000,000$ | 20,765,000,000$ | 21,565,000,000$ | 22,365,000,000$ | 22,865,000,000$ | 23,225,000,000$ | 23,410,000,000$ | 23,617,000,000$ | 23,522,000,000$ | 23,446,000,000$ | 23,491,000,000$ |
| TTM_QoQ% | | 9.67% | 11.62% | 12.36% | 8.52% | 16.17% | (4.44%) | (4.44%) | (6.89%) | (17.56%) | (3.90%) | (3.38%) | (1.03%) | .22% | 2.37% | 3.09% | 3.33% | 3.45% | (1.10%) | (.51%) | (3.84%) | (5.08%) | (2.09%) | (3.63%) | (1.30%) | (1.98%) | (1.44%) | (.71%) | .09% | 1.04% | 1.69% | 2.02% | 2.25% | 3.38% | 3.20% | 2.36% | 2.13% | (2.22%) | (3.98%) | (3.71%) | (3.58%) | (2.19%) | (1.55%) | (.79%) | (.88%) | .40% | .32% | (.19%) | .03% |
| TTM_YoY% | | 49.25% | 58.10% | 35.35% | 15.11% | (1.24%) | (29.91%) | (29.51%) | (28.72%) | (24.23%) | (7.89%) | (1.89%) | 4.68% | 9.29% | 12.81% | 8.98% | 5.18% | (2.11%) | (10.18%) | (11.08%) | (13.87%) | (11.60%) | (8.72%) | (8.11%) | (5.33%) | (3.99%) | (1.03%) | 2.12% | 4.93% | 7.19% | 9.67% | 11.30% | 11.66% | 11.53% | 5.49% | (1.86%) | (7.67%) | (12.83%) | (12.80%) | (10.59%) | (7.88%) | (5.30%) | (2.79%) | (.94%) | (.35%) | .57% | (4.81%) | (8.99%) | (12.65%) |
| Gross Margin | | 31.35% | 31.10% | 20.61% | 19.09% | 29.50% | 27.62% | 16.40% | 12.54% | 32.19% | 27.49% | 28.24% | 27.45% | 28.54% | 29.10% | 29.38% | 26.70% | 28.06% | 30.34% | 28.68% | 27.11% | 63.40% | 30.88% | 29.57% | 30.01% | 80.59% | 32.26% | 31.16% | 30.37% | 36.18% | 34.13% | 32.76% | 29.76% | 35.18% | 32.70% | 30.36% | 29.11% | 45.76% | 25.54% | 16.32% | 23.45% | 30.83% | 31.63% | 30.56% | 30.32% | 30.93% | 32.99% | 31.18% | 29.53% |
| QoQ | | .25% | 10.49% | 1.52% | (10.41%) | 1.88% | 11.22% | 3.86% | (19.65%) | 4.70% | (.75%) | .79% | (1.09%) | (.56%) | (.28%) | 2.68% | (1.36%) | (2.29%) | 1.66% | 1.57% | (36.30%) | 32.52% | 1.31% | (.43%) | (50.59%) | 48.34% | 1.09% | .79% | (5.81%) | 2.05% | 1.37% | 3.00% | (5.42%) | 2.48% | 2.34% | 1.24% | (16.65%) | 20.23% | 9.21% | (7.13%) | (7.38%) | (.80%) | 1.07% | .23% | (.60%) | (2.06%) | 1.81% | 1.65% | (1.39%) |
| YoY | | 1.85% | 3.48% | 4.22% | 6.55% | (2.69%) | .13% | (11.84%) | (14.91%) | 3.65% | (1.61%) | (1.14%) | .76% | .48% | (1.24%) | .70% | (.41%) | (35.34%) | (.54%) | (.89%) | (2.90%) | (17.19%) | (1.38%) | (1.59%) | (.37%) | 44.41% | (1.87%) | (1.60%) | .61% | 1.00% | 1.43% | 2.41% | .65% | (10.58%) | 7.16% | 14.03% | 5.66% | 14.93% | (6.09%) | (14.24%) | (6.88%) | (.10%) | (1.36%) | (.62%) | .80% | .01% | .74% | 1.62% | (.37%) |
| Operating Income | | | | | | | 237,000,000$ | 322,000,000$ | 169,000,000$ | | 352,000,000$ | 334,000,000$ | 306,000,000$ | | 464,000,000$ | 585,000,000$ | 348,000,000$ | | 490,000,000$ | 390,000,000$ | 340,000,000$ | | 473,000,000$ | 428,000,000$ | 512,000,000$ | | 701,000,000$ | 629,000,000$ | 600,000,000$ | | 738,000,000$ | 697,000,000$ | 512,000,000$ | | 674,000,000$ | 157,000,000$ | 414,000,000$ | | 613,000,000$ | 627,000,000$ | 497,000,000$ | 483,000,000$ | 579,000,000$ | 676,000,000$ | 623,000,000$ | 578,000,000$ | 781,000,000$ | 639,000,000$ | 60,000,000$ |
| QoQ% | | | | | | | (26.40%) | 90.53% | | | 5.39% | 9.15% | | | (20.68%) | 68.10% | | | 25.64% | 14.71% | | | 10.51% | (16.41%) | | | 11.45% | 4.83% | | | 5.88% | 36.13% | | | 329.30% | (62.08%) | | | (2.23%) | 26.16% | 2.90% | (16.58%) | (14.35%) | 8.51% | 7.79% | (25.99%) | 22.22% | 965.00% | (86.84%) |
| YoY% | | | | | | | (32.67%) | (3.59%) | (44.77%) | | (24.14%) | (42.91%) | (12.07%) | | (5.31%) | 50.00% | 2.35% | | 3.59% | (8.88%) | (33.59%) | | (32.53%) | (31.96%) | (14.67%) | | (5.01%) | (9.76%) | 17.19% | | 9.50% | 343.95% | 23.67% | | 9.95% | (74.96%) | (16.70%) | | 5.87% | (7.25%) | (20.23%) | (16.44%) | (25.86%) | 5.79% | 938.33% | 26.75% | 17.44% | 6.32% | (88.14%) |
| TTM | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,220,000,000$ | 2,186,000,000$ | 2,235,000,000$ | 2,361,000,000$ | 2,456,000,000$ | 2,658,000,000$ | 2,621,000,000$ | 2,058,000,000$ | 1,936,000,000$ | 1,820,000,000$ | 1,782,000,000$ |
| TTM_QoQ% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.56% | (2.19%) | (5.34%) | (3.87%) | (7.60%) | 1.41% | 27.36% | 6.30% | 6.37% | 2.13% | (20.02%) |
| TTM_YoY% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (9.61%) | (17.76%) | (14.73%) | 14.72% | 26.86% | 46.04% | 47.08% | (7.63%) | (15.01%) | (15.43%) | (9.86%) |
| Operating Margin | | | | | | | 5.96% | 8.01% | 4.32% | | 7.63% | 7.13% | 6.10% | | 8.59% | 10.86% | 6.65% | | 9.97% | 8.18% | 7.40% | | 9.23% | 8.80% | 9.57% | | 12.59% | 11.10% | 10.63% | | 12.51% | 11.95% | 9.11% | | 12.22% | 2.92% | 8.07% | | 12.60% | 12.76% | 10.54% | 8.87% | 10.17% | 11.83% | 11.29% | 9.73% | 12.91% | 10.83% | 1.05% |
| QoQ | | | | | | | (2.06%) | 3.70% | | | .50% | 1.04% | | | (2.27%) | 4.21% | | | 1.80% | .77% | | | .44% | (.77%) | | | 1.49% | .47% | | | .56% | 2.84% | | | 9.30% | (5.15%) | | | (.16%) | 2.22% | 1.66% | (1.30%) | (1.66%) | .54% | 1.57% | (3.18%) | 2.08% | 9.78% | (6.75%) |
| YoY | | | | | | | (1.68%) | .88% | (1.78%) | | (.96%) | (3.72%) | (.55%) | | (1.38%) | 2.68% | (.76%) | | .74% | (.62%) | (2.16%) | | (3.36%) | (2.30%) | (1.07%) | | .08% | (.85%) | 1.52% | | .29% | 9.03% | 1.04% | | (.39%) | (9.84%) | (2.47%) | | 2.43% | .93% | (.76%) | (.85%) | (2.73%) | 1.00% | 10.24% | 1.93% | 1.78% | .72% | (7.80%) |
| Net Income | | (2,384,000,000$) | (1,102,000,000$) | 75,000,000$ | (105,000,000$) | (147,000,000$) | 150,000,000$ | 498,000,000$ | 56,000,000$ | (284,000,000$) | 165,000,000$ | 235,000,000$ | 172,000,000$ | (318,000,000$) | 951,000,000$ | 511,000,000$ | 360,000,000$ | 107,000,000$ | 864,000,000$ | 434,000,000$ | 349,000,000$ | 153,000,000$ | 204,000,000$ | 266,000,000$ | (141,000,000$) | 166,000,000$ | 342,000,000$ | 286,000,000$ | 426,000,000$ | 318,000,000$ | 562,000,000$ | 407,000,000$ | 730,000,000$ | 1,460,000,000$ | 395,000,000$ | 80,000,000$ | 209,000,000$ | 219,000,000$ | 309,000,000$ | 40,000,000$ | 334,000,000$ | 178,000,000$ | 210,000,000$ | 218,000,000$ | 311,000,000$ | 128,000,000$ | 349,000,000$ | 158,000,000$ | (99,000,000$) |
| QoQ% | | (116.33%) | (1,569.33%) | 171.43% | 28.57% | (198.00%) | (69.88%) | 789.29% | 119.72% | (272.12%) | (29.79%) | 36.63% | 154.09% | (133.44%) | 86.11% | 41.94% | 236.45% | (87.62%) | 99.08% | 24.36% | 128.11% | (25.00%) | (23.31%) | 288.65% | (184.94%) | (51.46%) | 19.58% | (32.86%) | 33.96% | (43.42%) | 38.08% | (44.25%) | (50.00%) | 269.62% | 393.75% | (61.72%) | (4.57%) | (29.13%) | 672.50% | (88.02%) | 87.64% | (15.24%) | (3.67%) | (29.90%) | 142.97% | (63.32%) | 120.89% | 259.60% | (123.02%) |
| YoY% | | (1,521.77%) | (834.67%) | (84.94%) | (287.50%) | 48.24% | (9.09%) | 111.92% | (67.44%) | 10.69% | (82.65%) | (54.01%) | (52.22%) | (397.20%) | 10.07% | 17.74% | 3.15% | (30.07%) | 323.53% | 63.16% | 347.52% | (7.83%) | (40.35%) | (6.99%) | (133.10%) | (47.80%) | (39.15%) | (29.73%) | (41.64%) | (78.22%) | 42.28% | 408.75% | 249.28% | 566.67% | 27.83% | 100.00% | (37.43%) | 23.03% | 47.14% | (81.65%) | 7.40% | 39.06% | (39.83%) | 37.98% | 414.14% | (70.23%) | (7.18%) | (38.52%) | (131.43%) |
| TTM | | (3,516,000,000$) | (1,279,000,000$) | (27,000,000$) | 396,000,000$ | 557,000,000$ | 420,000,000$ | 435,000,000$ | 172,000,000$ | 288,000,000$ | 254,000,000$ | 1,040,000,000$ | 1,316,000,000$ | 1,504,000,000$ | 1,929,000,000$ | 1,842,000,000$ | 1,765,000,000$ | 1,754,000,000$ | 1,800,000,000$ | 1,140,000,000$ | 972,000,000$ | 482,000,000$ | 495,000,000$ | 633,000,000$ | 653,000,000$ | 1,220,000,000$ | 1,372,000,000$ | 1,592,000,000$ | 1,713,000,000$ | 2,017,000,000$ | 3,159,000,000$ | 2,992,000,000$ | 2,665,000,000$ | 2,144,000,000$ | 903,000,000$ | 817,000,000$ | 777,000,000$ | 902,000,000$ | 861,000,000$ | 762,000,000$ | 940,000,000$ | 917,000,000$ | 867,000,000$ | 1,006,000,000$ | 946,000,000$ | 536,000,000$ | 838,000,000$ | 865,000,000$ | 964,000,000$ |
| TTM_QoQ% | | (174.90%) | (4,637.04%) | (106.82%) | (28.91%) | 32.62% | (3.45%) | 152.91% | (40.28%) | 13.39% | (75.58%) | (20.97%) | (12.50%) | (22.03%) | 4.72% | 4.36% | .63% | (2.56%) | 57.90% | 17.28% | 101.66% | (2.63%) | (21.80%) | (3.06%) | (46.48%) | (11.08%) | (13.82%) | (7.06%) | (15.07%) | (36.15%) | 5.58% | 12.27% | 24.30% | 137.43% | 10.53% | 5.15% | (13.86%) | 4.76% | 12.99% | (18.94%) | 2.51% | 5.77% | (13.82%) | 6.34% | 76.49% | (36.04%) | (3.12%) | (10.27%) | (30.04%) |
| TTM_YoY% | | (731.24%) | (404.52%) | (106.21%) | 130.23% | 93.40% | 65.35% | (58.17%) | (86.93%) | (80.85%) | (86.83%) | (43.54%) | (25.44%) | (14.25%) | 7.17% | 61.58% | 81.58% | 263.90% | 263.64% | 80.10% | 48.85% | (60.49%) | (63.92%) | (60.24%) | (61.88%) | (39.51%) | (56.57%) | (46.79%) | (35.72%) | (5.92%) | 249.83% | 266.22% | 242.99% | 137.69% | 4.88% | 7.22% | (17.34%) | (1.64%) | (.69%) | (24.25%) | (.63%) | 71.08% | 3.46% | 16.30% | (1.87%) | (61.10%) | (28.98%) | (16.99%) | 4.56% |
| Profit Margin | | (39.69%) | (17.71%) | 1.22% | (2.00%) | (3.75%) | 3.77% | 12.39% | 1.43% | (16.53%) | 3.58% | 5.02% | 3.43% | (6.20%) | 17.61% | 9.48% | 6.87% | 2.10% | 17.58% | 9.10% | 7.60% | 3.45% | 3.98% | 5.47% | (2.64%) | 3.02% | 6.14% | 5.05% | 7.55% | 5.34% | 9.52% | 6.98% | 12.99% | 25.57% | 7.16% | 1.49% | 4.07% | 4.38% | 6.35% | .81% | 7.08% | 3.27% | 3.69% | 3.82% | 5.64% | 2.15% | 5.77% | 2.68% | (1.73%) |
| QoQ | | (21.98%) | (18.93%) | 3.22% | 1.75% | (7.52%) | (8.62%) | 10.96% | 17.96% | (20.11%) | (1.44%) | 1.59% | 9.62% | (23.80%) | 8.12% | 2.61% | 4.77% | (15.48%) | 8.48% | 1.50% | 4.15% | (.54%) | (1.49%) | 8.10% | (5.65%) | (3.12%) | 1.10% | (2.50%) | 2.21% | (4.18%) | 2.55% | (6.01%) | (12.58%) | 18.41% | 5.67% | (2.59%) | (.31%) | (1.97%) | 5.54% | (6.27%) | 3.81% | (.42%) | (.13%) | (1.82%) | 3.48% | (3.61%) | 3.09% | 4.41% | (9.08%) |
| YoY | | (35.95%) | (21.48%) | (11.17%) | (3.43%) | 12.78% | .19% | 7.37% | (2.00%) | (10.34%) | (14.03%) | (4.46%) | (3.45%) | (8.30%) | .02% | .38% | (.73%) | (1.34%) | 13.60% | 3.63% | 10.23% | .43% | (2.16%) | .42% | (10.18%) | (2.33%) | (3.38%) | (1.93%) | (5.44%) | (20.22%) | 2.36% | 5.49% | 8.92% | 21.19% | .81% | .67% | (3.01%) | 1.11% | 2.66% | (3.00%) | 1.44% | 1.12% | (2.08%) | 1.14% | 7.37% | (5.20%) | (.53%) | (1.65%) | (7.24%) |
| Equity to Common Shareholders | | 14,827,000,000$ | 17,317,000,000$ | 18,617,000,000$ | 18,092,000,000$ | 8,173,000,000$ | 8,629,000,000$ | 8,595,000,000$ | 8,257,000,000$ | 8,355,000,000$ | 8,882,000,000$ | 8,404,000,000$ | 8,389,000,000$ | 8,497,000,000$ | 9,488,000,000$ | 9,043,000,000$ | 8,887,000,000$ | 9,082,000,000$ | 9,622,000,000$ | 8,352,000,000$ | 7,758,000,000$ | 7,854,000,000$ | 7,093,000,000$ | 7,057,000,000$ | 6,857,000,000$ | 7,713,000,000$ | 7,441,000,000$ | 7,482,000,000$ | 7,446,000,000$ | 7,362,000,000$ | 7,040,000,000$ | 6,844,000,000$ | 7,245,000,000$ | 6,522,000,000$ | 4,914,000,000$ | 4,545,000,000$ | 4,575,000,000$ | 4,341,000,000$ | 4,209,000,000$ | 4,024,000,000$ | 4,234,000,000$ | 3,884,000,000$ | 4,349,000,000$ | 4,892,000,000$ | 4,858,000,000$ | 5,115,000,000$ | 6,816,000,000$ | 7,522,000,000$ | 7,573,000,000$ |
| QoQ | | (2,490,000,000$) | (1,300,000,000$) | 525,000,000$ | 9,919,000,000$ | (456,000,000$) | 34,000,000$ | 338,000,000$ | (98,000,000$) | (527,000,000$) | 478,000,000$ | 15,000,000$ | (108,000,000$) | (991,000,000$) | 445,000,000$ | 156,000,000$ | (195,000,000$) | (540,000,000$) | 1,270,000,000$ | 594,000,000$ | (96,000,000$) | 761,000,000$ | 36,000,000$ | 200,000,000$ | (856,000,000$) | 272,000,000$ | (41,000,000$) | 36,000,000$ | 84,000,000$ | 322,000,000$ | 196,000,000$ | (401,000,000$) | 723,000,000$ | 1,608,000,000$ | 369,000,000$ | (30,000,000$) | 234,000,000$ | 132,000,000$ | 185,000,000$ | (210,000,000$) | 350,000,000$ | (465,000,000$) | (543,000,000$) | 34,000,000$ | (257,000,000$) | (1,701,000,000$) | (706,000,000$) | (51,000,000$) | (532,000,000$) |
| QoQ% | | (14.38%) | (6.98%) | 2.90% | 121.36% | (5.29%) | .40% | 4.09% | (1.17%) | (5.93%) | 5.69% | .18% | (1.27%) | (10.45%) | 4.92% | 1.76% | (2.15%) | (5.61%) | 15.21% | 7.66% | (1.22%) | 10.73% | .51% | 2.92% | (11.10%) | 3.66% | (.55%) | .48% | 1.14% | 4.57% | 2.86% | (5.54%) | 11.09% | 32.72% | 8.12% | (.66%) | 5.39% | 3.14% | 4.60% | (4.96%) | 9.01% | (10.69%) | (11.10%) | .70% | (5.02%) | (24.96%) | (9.39%) | (.67%) | (6.56%) |
| YoY | | 6,654,000,000$ | 8,688,000,000$ | 10,022,000,000$ | 9,835,000,000$ | (182,000,000$) | (253,000,000$) | 191,000,000$ | (132,000,000$) | (142,000,000$) | (606,000,000$) | (639,000,000$) | (498,000,000$) | (585,000,000$) | (134,000,000$) | 691,000,000$ | 1,129,000,000$ | 1,228,000,000$ | 2,529,000,000$ | 1,295,000,000$ | 901,000,000$ | 141,000,000$ | (348,000,000$) | (425,000,000$) | (589,000,000$) | 351,000,000$ | 401,000,000$ | 638,000,000$ | 201,000,000$ | 840,000,000$ | 2,126,000,000$ | 2,299,000,000$ | 2,670,000,000$ | 2,181,000,000$ | 705,000,000$ | 521,000,000$ | 341,000,000$ | 457,000,000$ | (140,000,000$) | (868,000,000$) | (624,000,000$) | (1,231,000,000$) | (2,467,000,000$) | (2,630,000,000$) | (2,715,000,000$) | (2,990,000,000$) | (414,000,000$) | 815,000,000$ | 795,000,000$ |
| YoY% | | 81.41% | 100.68% | 116.60% | 119.11% | (2.18%) | (2.85%) | 2.27% | (1.57%) | (1.67%) | (6.39%) | (7.07%) | (5.60%) | (6.44%) | (1.39%) | 8.27% | 14.55% | 15.64% | 35.66% | 18.35% | 13.14% | 1.83% | (4.68%) | (5.68%) | (7.91%) | 4.77% | 5.70% | 9.32% | 2.77% | 12.88% | 43.26% | 50.58% | 58.36% | 50.24% | 16.75% | 12.95% | 8.05% | 11.77% | (3.22%) | (17.74%) | (12.85%) | (24.07%) | (36.19%) | (34.96%) | (35.85%) | (36.89%) | (5.73%) | 12.15% | 11.73% |
| Dividends Paid | | 244,000,000$ | 245,000,000$ | 244,000,000$ | 244,000,000$ | 161,000,000$ | 161,000,000$ | 160,000,000$ | 161,000,000$ | 160,000,000$ | 160,000,000$ | 160,000,000$ | 162,000,000$ | 164,000,000$ | 165,000,000$ | 170,000,000$ | 174,000,000$ | 178,000,000$ | 199,000,000$ | 201,000,000$ | 202,000,000$ | 201,000,000$ | 202,000,000$ | 201,000,000$ | 202,000,000$ | 201,000,000$ | 197,000,000$ | 197,000,000$ | 201,000,000$ | 201,000,000$ | 195,000,000$ | 196,000,000$ | 197,000,000$ | 196,000,000$ | 191,000,000$ | 191,000,000$ | 191,000,000$ | 190,000,000$ | 181,000,000$ | 181,000,000$ | 181,000,000$ | 182,000,000$ | 166,000,000$ | 168,000,000$ | 169,000,000$ | 169,000,000$ | 149,000,000$ | 149,000,000$ | 153,000,000$ |
| Additional Paid-In Capital QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Treasury Stock | | 4,571,000,000$ | 4,574,000,000$ | 4,577,000,000$ | 4,582,000,000$ | 4,679,000,000$ | 4,681,000,000$ | 4,681,000,000$ | 4,683,000,000$ | 4,750,000,000$ | 4,750,000,000$ | 4,751,000,000$ | 4,714,000,000$ | 4,607,000,000$ | 4,417,000,000$ | 4,149,000,000$ | 3,756,000,000$ | 3,398,000,000$ | 2,987,000,000$ | 2,775,000,000$ | 2,719,000,000$ | 2,648,000,000$ | 2,648,000,000$ | 2,649,000,000$ | 2,651,000,000$ | 2,702,000,000$ | 2,702,000,000$ | 2,628,000,000$ | 2,398,000,000$ | 2,332,000,000$ | 2,131,000,000$ | 1,931,000,000$ | 1,632,000,000$ | 1,680,000,000$ | 1,680,000,000$ | 1,681,000,000$ | 1,682,000,000$ | 1,753,000,000$ | 1,755,000,000$ | 1,755,000,000$ | 1,756,000,000$ | 1,749,000,000$ | 1,649,000,000$ | 1,498,000,000$ | 1,287,000,000$ | 1,342,000,000$ | 1,172,000,000$ | 968,000,000$ | 673,000,000$ |
| QoQ | | (3,000,000$) | (3,000,000$) | (5,000,000$) | (97,000,000$) | (2,000,000$) | 0$ | (2,000,000$) | (67,000,000$) | 0$ | (1,000,000$) | 37,000,000$ | 107,000,000$ | 190,000,000$ | 268,000,000$ | 393,000,000$ | 358,000,000$ | 411,000,000$ | 212,000,000$ | 56,000,000$ | 71,000,000$ | 0$ | (1,000,000$) | (2,000,000$) | (51,000,000$) | 0$ | 74,000,000$ | 230,000,000$ | 66,000,000$ | 201,000,000$ | 200,000,000$ | 299,000,000$ | (48,000,000$) | 0$ | (1,000,000$) | (1,000,000$) | (71,000,000$) | (2,000,000$) | 0$ | (1,000,000$) | 7,000,000$ | 100,000,000$ | 151,000,000$ | 211,000,000$ | (55,000,000$) | 170,000,000$ | 204,000,000$ | 295,000,000$ | 181,000,000$ |
| Goodwill | | 5,326,000,000$ | 7,675,000,000$ | 7,531,000,000$ | 7,242,000,000$ | 3,038,000,000$ | 3,038,000,000$ | 3,040,000,000$ | 3,041,000,000$ | 3,041,000,000$ | 3,041,000,000$ | 3,043,000,000$ | 3,042,000,000$ | 3,041,000,000$ | 3,116,000,000$ | 3,124,000,000$ | 3,128,000,000$ | 3,130,000,000$ | 3,274,000,000$ | 3,317,000,000$ | 3,242,000,000$ | 3,115,000,000$ | 3,304,000,000$ | 3,304,000,000$ | 3,304,000,000$ | 3,114,000,000$ | 3,412,000,000$ | 3,441,000,000$ | 3,393,000,000$ | 3,374,000,000$ | 3,371,000,000$ | 3,378,000,000$ | 3,414,000,000$ | 3,411,000,000$ | 3,420,000,000$ | 3,409,000,000$ | 3,402,000,000$ | 3,364,000,000$ | 3,362,000,000$ | 3,367,000,000$ | 3,354,000,000$ | 3,335,000,000$ | 3,472,000,000$ | 3,686,000,000$ | 3,677,000,000$ | 3,773,000,000$ | 3,931,000,000$ | 4,007,000,000$ | 3,996,000,000$ |
| QoQ% | | (30.61%) | 1.91% | 3.99% | 138.38% | .00% | (.07%) | (.03%) | .00% | .00% | (.07%) | .03% | .03% | (2.41%) | (.26%) | (.13%) | (.06%) | (4.40%) | (1.30%) | 2.31% | 4.08% | (5.72%) | .00% | .00% | 6.10% | (8.73%) | (.84%) | 1.42% | .56% | .09% | (.21%) | (1.05%) | .09% | (.26%) | .32% | .21% | 1.13% | .06% | (.15%) | .39% | .57% | (3.95%) | (5.81%) | .25% | (2.54%) | (4.02%) | (1.90%) | .28% | .23% |
| YoY% | | 75.31% | 152.63% | 147.73% | 138.15% | (.10%) | (.10%) | (.10%) | (.03%) | .00% | (2.41%) | (2.59%) | (2.75%) | (2.84%) | (4.83%) | (5.82%) | (3.52%) | .48% | (.91%) | .39% | (1.88%) | .03% | (3.17%) | (3.98%) | (2.62%) | (7.71%) | 1.22% | 1.87% | (.62%) | (1.09%) | (1.43%) | (.91%) | .35% | 1.40% | 1.73% | 1.25% | 1.43% | .87% | (3.17%) | (8.65%) | (8.78%) | (11.61%) | (11.68%) | (8.01%) | (7.98%) | (5.37%) | (12.47%) | (9.69%) | (11.73%) |
| Other Intangible Assets | | 4,043,000,000$ | 4,172,000,000$ | 4,406,000,000$ | 4,585,000,000$ | 145,000,000$ | 156,000,000$ | 164,000,000$ | 174,000,000$ | 183,000,000$ | 192,000,000$ | 202,000,000$ | 211,000,000$ | 220,000,000$ | 229,000,000$ | 241,000,000$ | 256,000,000$ | 268,000,000$ | 290,000,000$ | 290,000,000$ | 299,000,000$ | 301,000,000$ | 326,000,000$ | 337,000,000$ | 350,000,000$ | 368,000,000$ | 361,000,000$ | 374,000,000$ | 382,000,000$ | 393,000,000$ | 406,000,000$ | 444,000,000$ | 468,000,000$ | 482,000,000$ | | | | 547,000,000$ | | | | | | | | | | | |
| QoQ | | (129,000,000$) | (234,000,000$) | (179,000,000$) | 4,440,000,000$ | (11,000,000$) | (8,000,000$) | (10,000,000$) | (9,000,000$) | (9,000,000$) | (10,000,000$) | (9,000,000$) | (9,000,000$) | (9,000,000$) | (12,000,000$) | (15,000,000$) | (12,000,000$) | (22,000,000$) | 0$ | (9,000,000$) | (2,000,000$) | (25,000,000$) | (11,000,000$) | (13,000,000$) | (18,000,000$) | 7,000,000$ | (13,000,000$) | (8,000,000$) | (11,000,000$) | (13,000,000$) | (38,000,000$) | (24,000,000$) | (14,000,000$) | | | | | | | | | | | | | | | | |
| Amortization of Intangible Assets | | 69,000,000$ | 73,000,000$ | 72,000,000$ | 51,000,000$ | 6,000,000$ | 6,000,000$ | 9,000,000$ | 9,000,000$ | (2,000,000$) | 9,000,000$ | 9,000,000$ | 9,000,000$ | 11,000,000$ | 11,000,000$ | 11,000,000$ | 11,000,000$ | 11,000,000$ | 11,000,000$ | 11,000,000$ | 11,000,000$ | 2,000,000$ | 17,000,000$ | 16,000,000$ | 10,000,000$ | 5,000,000$ | 15,000,000$ | 13,000,000$ | 12,000,000$ | 15,000,000$ | 15,000,000$ | 15,000,000$ | 14,000,000$ | 17,000,000$ | 10,000,000$ | 17,000,000$ | 16,000,000$ | 15,000,000$ | 14,000,000$ | 13,000,000$ | 12,000,000$ | 15,000,000$ | 16,000,000$ | 16,000,000$ | 13,000,000$ | 18,000,000$ | 19,000,000$ | 19,000,000$ | 18,000,000$ |
| Total Assets | | 37,964,000,000$ | 40,568,000,000$ | 42,376,000,000$ | 41,168,000,000$ | 22,800,000,000$ | 23,161,000,000$ | 23,063,000,000$ | 23,028,000,000$ | 23,261,000,000$ | 23,951,000,000$ | 23,683,000,000$ | 23,771,000,000$ | 23,940,000,000$ | 24,865,000,000$ | 25,282,000,000$ | 25,158,000,000$ | 25,243,000,000$ | 29,471,000,000$ | 31,448,000,000$ | 31,477,000,000$ | 31,718,000,000$ | 31,840,000,000$ | 32,519,000,000$ | 33,215,000,000$ | 33,471,000,000$ | 33,848,000,000$ | 34,347,000,000$ | 34,178,000,000$ | 33,576,000,000$ | 33,803,000,000$ | 33,796,000,000$ | 34,030,000,000$ | 33,903,000,000$ | 33,813,000,000$ | 33,877,000,000$ | 33,301,000,000$ | 33,093,000,000$ | 32,601,000,000$ | 31,392,000,000$ | 31,043,000,000$ | 30,531,000,000$ | 31,981,000,000$ | 28,178,000,000$ | 27,967,000,000$ | 28,684,000,000$ | 29,403,000,000$ | 30,802,000,000$ | 30,695,000,000$ |
| QoQ | | (2,604,000,000$) | (1,808,000,000$) | 1,208,000,000$ | 18,368,000,000$ | (361,000,000$) | 98,000,000$ | 35,000,000$ | (233,000,000$) | (690,000,000$) | 268,000,000$ | (88,000,000$) | (169,000,000$) | (925,000,000$) | (417,000,000$) | 124,000,000$ | (85,000,000$) | (4,228,000,000$) | (1,977,000,000$) | (29,000,000$) | (241,000,000$) | (122,000,000$) | (679,000,000$) | (696,000,000$) | (256,000,000$) | (377,000,000$) | (499,000,000$) | 169,000,000$ | 602,000,000$ | (227,000,000$) | 7,000,000$ | (234,000,000$) | 127,000,000$ | 90,000,000$ | (64,000,000$) | 576,000,000$ | 208,000,000$ | 492,000,000$ | 1,209,000,000$ | 349,000,000$ | 512,000,000$ | (1,450,000,000$) | 3,803,000,000$ | 211,000,000$ | (717,000,000$) | (719,000,000$) | (1,399,000,000$) | 107,000,000$ | (833,000,000$) |
| YoY | | 15,164,000,000$ | 17,407,000,000$ | 19,313,000,000$ | 18,140,000,000$ | (461,000,000$) | (790,000,000$) | (620,000,000$) | (743,000,000$) | (679,000,000$) | (914,000,000$) | (1,599,000,000$) | (1,387,000,000$) | (1,303,000,000$) | (4,606,000,000$) | (6,166,000,000$) | (6,319,000,000$) | (6,475,000,000$) | (2,369,000,000$) | (1,071,000,000$) | (1,738,000,000$) | (1,753,000,000$) | (2,008,000,000$) | (1,828,000,000$) | (963,000,000$) | (105,000,000$) | 45,000,000$ | 551,000,000$ | 148,000,000$ | (327,000,000$) | (10,000,000$) | (81,000,000$) | 729,000,000$ | 810,000,000$ | 1,212,000,000$ | 2,485,000,000$ | 2,258,000,000$ | 2,562,000,000$ | 620,000,000$ | 3,214,000,000$ | 3,076,000,000$ | 1,847,000,000$ | 2,578,000,000$ | (2,624,000,000$) | (2,728,000,000$) | (2,844,000,000$) | (3,186,000,000$) | (1,743,000,000$) | (2,003,000,000$) |
| Total Liabilities | | 23,137,000,000$ | 23,251,000,000$ | 23,759,000,000$ | 23,076,000,000$ | 14,627,000,000$ | 14,532,000,000$ | 14,468,000,000$ | 14,771,000,000$ | 14,906,000,000$ | 15,069,000,000$ | 15,279,000,000$ | 15,382,000,000$ | 15,443,000,000$ | 15,377,000,000$ | 16,239,000,000$ | 16,271,000,000$ | 16,161,000,000$ | 19,848,000,000$ | 23,094,000,000$ | 23,706,000,000$ | 23,850,000,000$ | 24,744,000,000$ | 25,459,000,000$ | 26,354,000,000$ | 25,753,000,000$ | 26,392,000,000$ | 26,848,000,000$ | 26,709,000,000$ | 26,193,000,000$ | 26,745,000,000$ | 26,932,000,000$ | 26,765,000,000$ | 27,362,000,000$ | 28,880,000,000$ | 29,312,000,000$ | 28,707,000,000$ | 28,734,000,000$ | 28,372,000,000$ | 27,346,000,000$ | 26,783,000,000$ | 26,622,000,000$ | 27,511,000,000$ | 23,150,000,000$ | 22,964,000,000$ | 23,421,000,000$ | 22,426,000,000$ | 23,111,000,000$ | 22,949,000,000$ |
| QoQ | | (114,000,000$) | (508,000,000$) | 683,000,000$ | 8,449,000,000$ | 95,000,000$ | 64,000,000$ | (303,000,000$) | (135,000,000$) | (163,000,000$) | (210,000,000$) | (103,000,000$) | (61,000,000$) | 66,000,000$ | (862,000,000$) | (32,000,000$) | 110,000,000$ | (3,687,000,000$) | (3,246,000,000$) | (612,000,000$) | (144,000,000$) | (894,000,000$) | (715,000,000$) | (895,000,000$) | 601,000,000$ | (639,000,000$) | (456,000,000$) | 139,000,000$ | 516,000,000$ | (552,000,000$) | (187,000,000$) | 167,000,000$ | (597,000,000$) | (1,518,000,000$) | (432,000,000$) | 605,000,000$ | (27,000,000$) | 362,000,000$ | 1,026,000,000$ | 563,000,000$ | 161,000,000$ | (889,000,000$) | 4,361,000,000$ | 186,000,000$ | (457,000,000$) | 995,000,000$ | (685,000,000$) | 162,000,000$ | (295,000,000$) |
| YoY | | 8,510,000,000$ | 8,719,000,000$ | 9,291,000,000$ | 8,305,000,000$ | (279,000,000$) | (537,000,000$) | (811,000,000$) | (611,000,000$) | (537,000,000$) | (308,000,000$) | (960,000,000$) | (889,000,000$) | (718,000,000$) | (4,471,000,000$) | (6,855,000,000$) | (7,435,000,000$) | (7,689,000,000$) | (4,896,000,000$) | (2,365,000,000$) | (2,648,000,000$) | (1,903,000,000$) | (1,648,000,000$) | (1,389,000,000$) | (355,000,000$) | (440,000,000$) | (353,000,000$) | (84,000,000$) | (56,000,000$) | (1,169,000,000$) | (2,135,000,000$) | (2,380,000,000$) | (1,942,000,000$) | (1,372,000,000$) | 508,000,000$ | 1,966,000,000$ | 1,924,000,000$ | 2,112,000,000$ | 861,000,000$ | 4,196,000,000$ | 3,819,000,000$ | 3,201,000,000$ | 5,085,000,000$ | 39,000,000$ | 15,000,000$ | 177,000,000$ | (2,621,000,000$) | (2,409,000,000$) | (2,615,000,000$) |
| Current Ratio | | 1.28x | 1.31x | 1.33x | 1.33x | 1.51x | 1.53x | 1.59x | 1.68x | 1.67x | 1.75x | 1.59x | 1.55x | 1.35x | 1.38x | 1.62x | 1.73x | 1.71x | 2.11x | 1.42x | 1.45x | 1.36x | 1.33x | .79x | .77x | .77x | 1.49x | 1.46x | 1.43x | 1.49x | 1.59x | 1.57x | 1.63x | 1.62x | 1.48x | 1.45x | 1.58x | 1.64x | 2.29x | 1.68x | 1.66x | 1.65x | 1.34x | 1.51x | 1.60x | 1.62x | 1.67x | 1.62x | 1.74x |
| Total Current Assets | | 10,106,000,000$ | 10,464,000,000$ | 9,499,000,000$ | 9,288,000,000$ | 6,424,000,000$ | 6,643,000,000$ | 6,557,000,000$ | 6,459,000,000$ | 6,608,000,000$ | 6,780,000,000$ | 6,476,000,000$ | 6,615,000,000$ | 6,770,000,000$ | 6,622,000,000$ | 7,046,000,000$ | 7,184,000,000$ | 7,096,000,000$ | 9,896,000,000$ | 12,226,000,000$ | 12,167,000,000$ | 11,236,000,000$ | 11,288,000,000$ | 6,599,000,000$ | 7,215,000,000$ | 6,639,000,000$ | 7,051,000,000$ | 7,388,000,000$ | 7,062,000,000$ | 6,996,000,000$ | 7,318,000,000$ | 7,272,000,000$ | 7,260,000,000$ | 8,277,000,000$ | 7,211,000,000$ | 7,237,000,000$ | 6,721,000,000$ | 6,670,000,000$ | 8,103,000,000$ | 6,871,000,000$ | 6,792,000,000$ | 6,477,000,000$ | 12,754,000,000$ | 7,727,000,000$ | 7,660,000,000$ | 7,959,000,000$ | 8,139,000,000$ | 8,751,000,000$ | 8,733,000,000$ |
| QoQ | | (358,000,000$) | 965,000,000$ | 211,000,000$ | 2,864,000,000$ | (219,000,000$) | 86,000,000$ | 98,000,000$ | (149,000,000$) | (172,000,000$) | 304,000,000$ | (139,000,000$) | (155,000,000$) | 148,000,000$ | (424,000,000$) | (138,000,000$) | 88,000,000$ | (2,800,000,000$) | (2,330,000,000$) | 59,000,000$ | 931,000,000$ | (52,000,000$) | 4,689,000,000$ | (616,000,000$) | 576,000,000$ | (412,000,000$) | (337,000,000$) | 326,000,000$ | 66,000,000$ | (322,000,000$) | 46,000,000$ | 12,000,000$ | (1,017,000,000$) | 1,066,000,000$ | (26,000,000$) | 516,000,000$ | 51,000,000$ | (1,433,000,000$) | 1,232,000,000$ | 79,000,000$ | 315,000,000$ | (6,277,000,000$) | 5,027,000,000$ | 67,000,000$ | (299,000,000$) | (180,000,000$) | (612,000,000$) | 18,000,000$ | (292,000,000$) |
| Total Current Liabilities | | 7,899,000,000$ | 7,969,000,000$ | 7,121,000,000$ | 6,988,000,000$ | 4,258,000,000$ | 4,353,000,000$ | 4,114,000,000$ | 3,854,000,000$ | 3,959,000,000$ | 3,882,000,000$ | 4,067,000,000$ | 4,266,000,000$ | 5,000,000,000$ | 4,805,000,000$ | 4,352,000,000$ | 4,142,000,000$ | 4,144,000,000$ | 4,698,000,000$ | 8,635,000,000$ | 8,390,000,000$ | 8,284,000,000$ | 8,476,000,000$ | 8,330,000,000$ | 9,342,000,000$ | 8,646,000,000$ | 4,729,000,000$ | 5,049,000,000$ | 4,953,000,000$ | 4,694,000,000$ | 4,603,000,000$ | 4,618,000,000$ | 4,465,000,000$ | 5,102,000,000$ | 4,869,000,000$ | 5,002,000,000$ | 4,267,000,000$ | 4,069,000,000$ | 3,541,000,000$ | 4,082,000,000$ | 4,098,000,000$ | 3,924,000,000$ | 9,547,000,000$ | 5,104,000,000$ | 4,776,000,000$ | 4,909,000,000$ | 4,870,000,000$ | 5,393,000,000$ | 5,028,000,000$ |
| QoQ | | (70,000,000$) | 848,000,000$ | 133,000,000$ | 2,730,000,000$ | (95,000,000$) | 239,000,000$ | 260,000,000$ | (105,000,000$) | 77,000,000$ | (185,000,000$) | (199,000,000$) | (734,000,000$) | 195,000,000$ | 453,000,000$ | 210,000,000$ | (2,000,000$) | (554,000,000$) | (3,937,000,000$) | 245,000,000$ | 106,000,000$ | (192,000,000$) | 146,000,000$ | (1,012,000,000$) | 696,000,000$ | 3,917,000,000$ | (320,000,000$) | 96,000,000$ | 259,000,000$ | 91,000,000$ | (15,000,000$) | 153,000,000$ | (637,000,000$) | 233,000,000$ | (133,000,000$) | 735,000,000$ | 198,000,000$ | 528,000,000$ | (541,000,000$) | (16,000,000$) | 174,000,000$ | (5,623,000,000$) | 4,443,000,000$ | 328,000,000$ | (133,000,000$) | 39,000,000$ | (523,000,000$) | 365,000,000$ | (99,000,000$) |
| Debt to Asset Ratio | | .61x | .57x | .56x | .56x | .64x | .63x | .63x | .64x | .64x | .63x | .65x | .65x | .65x | .62x | .64x | .65x | .64x | .67x | .73x | .75x | .75x | .78x | .78x | .79x | .77x | .78x | .78x | .78x | .78x | .79x | .80x | .79x | .81x | .85x | .87x | .86x | .87x | .87x | .87x | .86x | .87x | .86x | .82x | .82x | .82x | .76x | .75x | .75x |
| Long Term Debt | | 8,839,000,000$ | 8,922,000,000$ | 9,623,000,000$ | 9,107,000,000$ | 5,362,000,000$ | 5,268,000,000$ | 5,289,000,000$ | 5,411,000,000$ | 5,455,000,000$ | 5,504,000,000$ | 5,526,000,000$ | 5,424,000,000$ | 4,816,000,000$ | 4,716,000,000$ | 5,223,000,000$ | 5,414,000,000$ | 5,383,000,000$ | 8,166,000,000$ | 6,995,000,000$ | 7,874,000,000$ | 8,042,000,000$ | 8,442,000,000$ | 9,432,000,000$ | 9,476,000,000$ | 9,597,000,000$ | 9,957,000,000$ | 10,050,000,000$ | 9,965,000,000$ | 10,015,000,000$ | 10,700,000,000$ | 10,805,000,000$ | 10,759,000,000$ | 10,846,000,000$ | 11,373,000,000$ | 10,392,000,000$ | 10,823,000,000$ | 11,075,000,000$ | 10,823,000,000$ | 8,820,000,000$ | 8,824,000,000$ | 8,844,000,000$ | 8,887,000,000$ | 9,017,000,000$ | 8,461,000,000$ | 8,631,000,000$ | 8,988,000,000$ | 8,997,000,000$ | 8,867,000,000$ |
| QoQ | | (83,000,000$) | (701,000,000$) | 516,000,000$ | 3,745,000,000$ | 94,000,000$ | (21,000,000$) | (122,000,000$) | (44,000,000$) | (49,000,000$) | (22,000,000$) | 102,000,000$ | 608,000,000$ | 100,000,000$ | (507,000,000$) | (191,000,000$) | 31,000,000$ | (2,783,000,000$) | 1,171,000,000$ | (879,000,000$) | (168,000,000$) | (400,000,000$) | (990,000,000$) | (44,000,000$) | (121,000,000$) | (360,000,000$) | (93,000,000$) | 85,000,000$ | (50,000,000$) | (685,000,000$) | (105,000,000$) | 46,000,000$ | (87,000,000$) | (527,000,000$) | 981,000,000$ | (431,000,000$) | (252,000,000$) | 252,000,000$ | 2,003,000,000$ | (4,000,000$) | (20,000,000$) | (43,000,000$) | (130,000,000$) | 556,000,000$ | (170,000,000$) | (357,000,000$) | (9,000,000$) | 130,000,000$ | 40,000,000$ |
| YoY | | 3,477,000,000$ | 3,654,000,000$ | 4,334,000,000$ | 3,696,000,000$ | (93,000,000$) | (236,000,000$) | (237,000,000$) | (13,000,000$) | 639,000,000$ | 788,000,000$ | 303,000,000$ | 10,000,000$ | (567,000,000$) | (3,450,000,000$) | (1,772,000,000$) | (2,460,000,000$) | (2,659,000,000$) | (276,000,000$) | (2,437,000,000$) | (1,602,000,000$) | (1,555,000,000$) | (1,515,000,000$) | (618,000,000$) | (489,000,000$) | (418,000,000$) | (743,000,000$) | (755,000,000$) | (794,000,000$) | (831,000,000$) | (673,000,000$) | 413,000,000$ | (64,000,000$) | (229,000,000$) | 550,000,000$ | 1,572,000,000$ | 1,999,000,000$ | 2,231,000,000$ | 1,936,000,000$ | (197,000,000$) | 363,000,000$ | 213,000,000$ | (101,000,000$) | 20,000,000$ | (406,000,000$) | (196,000,000$) | 88,000,000$ | (60,000,000$) | (628,000,000$) |
| Capital Lease Obligations | | 707,000,000$ | 684,000,000$ | 722,000,000$ | 709,000,000$ | 448,000,000$ | | | | 465,000,000$ | | | | 430,000,000$ | | | | 368,000,000$ | | | | 463,000,000$ | | | | 438,000,000$ | 428,000,000$ | 412,000,000$ | 418,000,000$ | | | | | | | | | | | | | | | | | | | | |
| Cash and Cash Equivalents | | 1,145,000,000$ | 995,000,000$ | 1,135,000,000$ | 1,156,000,000$ | 1,062,000,000$ | 1,159,000,000$ | 1,049,000,000$ | 1,070,000,000$ | 1,113,000,000$ | 1,149,000,000$ | 746,000,000$ | 636,000,000$ | 804,000,000$ | 511,000,000$ | 826,000,000$ | 1,031,000,000$ | 1,295,000,000$ | 2,122,000,000$ | 706,000,000$ | | 595,000,000$ | 678,000,000$ | 847,000,000$ | 1,239,000,000$ | 511,000,000$ | 697,000,000$ | 787,000,000$ | 641,000,000$ | 589,000,000$ | 1,026,000,000$ | 1,073,000,000$ | 1,141,000,000$ | 1,018,000,000$ | 998,000,000$ | 1,041,000,000$ | 998,000,000$ | 1,033,000,000$ | 2,562,000,000$ | 1,254,000,000$ | 1,254,000,000$ | 1,050,000,000$ | 1,104,000,000$ | 1,590,000,000$ | 1,576,000,000$ | 1,881,000,000$ | 1,718,000,000$ | 1,293,000,000$ | 1,341,000,000$ |
| QoQ | | 150,000,000$ | (140,000,000$) | (21,000,000$) | 94,000,000$ | (97,000,000$) | 110,000,000$ | (21,000,000$) | (43,000,000$) | (36,000,000$) | 403,000,000$ | 110,000,000$ | (168,000,000$) | 293,000,000$ | (315,000,000$) | (205,000,000$) | (264,000,000$) | (827,000,000$) | 1,416,000,000$ | | | (83,000,000$) | (169,000,000$) | (392,000,000$) | 728,000,000$ | (186,000,000$) | (90,000,000$) | 146,000,000$ | 52,000,000$ | (437,000,000$) | (47,000,000$) | (68,000,000$) | 123,000,000$ | 20,000,000$ | (43,000,000$) | 43,000,000$ | (35,000,000$) | (1,529,000,000$) | 1,308,000,000$ | 0$ | 204,000,000$ | (54,000,000$) | (486,000,000$) | 14,000,000$ | (305,000,000$) | 163,000,000$ | 425,000,000$ | (48,000,000$) | (461,000,000$) |
| YoY | | 83,000,000$ | (164,000,000$) | 86,000,000$ | 86,000,000$ | (51,000,000$) | 10,000,000$ | 303,000,000$ | 434,000,000$ | 309,000,000$ | 638,000,000$ | (80,000,000$) | (395,000,000$) | (491,000,000$) | (1,611,000,000$) | 120,000,000$ | | 700,000,000$ | 1,444,000,000$ | (141,000,000$) | | 84,000,000$ | (19,000,000$) | 60,000,000$ | 598,000,000$ | (78,000,000$) | (329,000,000$) | (286,000,000$) | (500,000,000$) | (429,000,000$) | 28,000,000$ | 32,000,000$ | 143,000,000$ | (15,000,000$) | (1,564,000,000$) | (213,000,000$) | (256,000,000$) | (17,000,000$) | 1,458,000,000$ | (336,000,000$) | (322,000,000$) | (831,000,000$) | (614,000,000$) | 297,000,000$ | 235,000,000$ | 79,000,000$ | (228,000,000$) | 88,000,000$ | 407,000,000$ |
| Interest Expenses | | 138,000,000$ | 135,000,000$ | 143,000,000$ | 133,000,000$ | 108,000,000$ | 107,000,000$ | 107,000,000$ | 109,000,000$ | 107,000,000$ | 105,000,000$ | 103,000,000$ | 103,000,000$ | 93,000,000$ | 150,000,000$ | 83,000,000$ | 77,000,000$ | 85,000,000$ | 104,000,000$ | 117,000,000$ | 124,000,000$ | 130,000,000$ | 148,000,000$ | 156,000,000$ | 163,000,000$ | 163,000,000$ | 177,000,000$ | 177,000,000$ | 184,000,000$ | 187,000,000$ | 184,000,000$ | 183,000,000$ | 180,000,000$ | 187,000,000$ | 198,000,000$ | 186,000,000$ | 187,000,000$ | 182,000,000$ | 181,000,000$ | 172,000,000$ | 160,000,000$ | 163,000,000$ | 158,000,000$ | 164,000,000$ | 159,000,000$ | 165,000,000$ | 172,000,000$ | 176,000,000$ | 164,000,000$ |
| Interest Income | | 43,000,000$ | 50,000,000$ | 36,000,000$ | 52,000,000$ | 50,000,000$ | 53,000,000$ | 52,000,000$ | 63,000,000$ | 56,000,000$ | 47,000,000$ | 44,000,000$ | 41,000,000$ | 34,000,000$ | 27,000,000$ | 9,000,000$ | 8,000,000$ | 9,000,000$ | 22,000,000$ | 31,000,000$ | 31,000,000$ | 29,000,000$ | 36,000,000$ | 40,000,000$ | 46,000,000$ | 42,000,000$ | 54,000,000$ | 55,000,000$ | 51,000,000$ | 52,000,000$ | 51,000,000$ | 50,000,000$ | 45,000,000$ | 46,000,000$ | 46,000,000$ | 49,000,000$ | 45,000,000$ | 46,000,000$ | 49,000,000$ | 43,000,000$ | 37,000,000$ | 30,000,000$ | 17,000,000$ | 20,000,000$ | 22,000,000$ | 23,000,000$ | 14,000,000$ | 12,000,000$ | 21,000,000$ |