| JABIL INC (JBL) |
| 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-Nov-30 | 2025-Aug-31 | 2025-May-31 | 2025-Feb-28 | 2024-Nov-30 | 2024-Aug-31 | 2024-May-31 | 2024-Feb-29 | 2023-Nov-30 | 2023-Aug-31 | 2023-May-31 | 2023-Feb-28 | 2022-Nov-30 | 2022-Aug-31 | 2022-May-31 | 2022-Feb-28 | 2021-Nov-30 | 2021-Aug-31 | 2021-May-31 | 2021-Feb-28 | 2020-Nov-30 | 2020-Aug-31 | 2020-May-31 | 2020-Feb-29 | 2019-Nov-30 | 2019-Aug-31 | 2019-May-31 | 2019-Feb-28 | 2018-Nov-30 | 2018-Aug-31 | 2018-May-31 | 2018-Feb-28 | 2017-Nov-30 | 2017-Aug-31 | 2017-May-31 | 2017-Feb-28 | 2016-Nov-30 | 2016-Aug-31 | 2016-May-31 | 2016-Feb-29 | 2015-Nov-30 | 2015-Aug-31 | 2015-May-31 | 2015-Feb-28 | 2014-Nov-30 | 2014-Aug-31 | 2014-May-31 | 2014-Feb-28 |
| Fiscal Period | | Q1-FY2026 | 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 |
| Close Price of Common Stock | 230.64$ | 227.76$ | 217.28$ | 218.11$ | 136.02$ | 143.92$ | 119.80$ | 108.80$ | 134.00$ | 127.42$ | 126.96$ | 108.04$ | 88.21$ | 68.20$ | 57.70$ | 51.21$ | 61.73$ | 70.32$ | 58.35$ | 58.14$ | 52.22$ | 42.52$ | 34.29$ | 32.09$ | 24.59$ | 41.34$ | 35.78$ | 31.61$ | 26.58$ | 24.76$ | 27.07$ | 27.67$ | 28.75$ | 26.26$ | 28.56$ | | | | | | | | | | | | | | |
| Market Cap of Common Stock | 24,354,492,381$ | 24,333,271,875$ | 23,318,236,903$ | 23,407,311,538$ | 14,850,462,971$ | 16,240,392,480$ | 13,590,166,776$ | 13,120,987,981$ | 17,091,111,874$ | 16,302,760,055$ | 16,616,704,702$ | 14,191,255,387$ | 11,755,527,020$ | 9,182,350,542$ | 7,936,899,612$ | 7,231,685,852$ | 8,856,573,170$ | 10,079,315,583$ | 8,509,158,911$ | 8,651,113,569$ | 7,841,439,788$ | 6,358,881,307$ | 5,162,430,824$ | 4,831,920,815$ | 3,739,886,043$ | 6,310,817,354$ | 5,470,978,558$ | 4,834,018,898$ | 4,111,554,527$ | 4,008,122,332$ | 4,559,799,220$ | 4,669,844,918$ | 5,037,149,047$ | 4,637,764,617$ | 5,118,274,927$ | | | | | | | | | | | | | | |
| QoQ% | .09% | 4.35% | (.38%) | 57.62% | (8.56%) | 19.50% | 3.58% | (23.23%) | 4.84% | (1.89%) | 17.09% | 20.72% | 28.02% | 15.69% | 9.75% | (18.35%) | (12.13%) | 18.45% | (1.64%) | 10.33% | 23.32% | 23.18% | 6.84% | 29.20% | (40.74%) | 15.35% | 13.18% | 17.57% | 2.58% | (12.10%) | (2.36%) | (7.29%) | 8.61% | (9.39%) | | | | | | | | | | | | | | | |
| YoY% | 64.00% | 49.83% | 71.58% | 78.40% | (13.11%) | (.38%) | (18.21%) | (7.54%) | 45.39% | 77.55% | 109.36% | 96.24% | 32.73% | (8.90%) | (6.73%) | (16.41%) | 12.95% | 58.51% | 64.83% | 79.04% | 109.67% | .76% | (5.64%) | (.04%) | (9.04%) | 57.45% | 19.98% | 3.52% | (18.38%) | (13.58%) | (10.91%) | | | | | | | | | | | | | | | | | | |
| Common Shares Outstanding | 105,595,267 | 106,822,960 | 107,480,895 | 107,318,837 | 109,539,804 | 111,693,059 | 113,744,167 | 118,720,679 | 122,440,607 | 128,647,431 | 131,294,422 | 131,351,864 | 133,238,368 | 134,231,300 | 135,493,980 | 138,851,189 | 142,392,135 | 144,166,009 | 144,496,077 | 146,837,466 | 149,366,501 | 150,471,570 | 150,330,358 | 150,574,036 | 151,407,526 | 152,300,356 | 153,520,380 | 152,926,887 | 152,878,329 | 157,986,896 | 164,588,172 | 168,799,744 | 172,063,230 | 176,305,660 | 177,727,653 | 179,463,376 | 182,349,673 | 183,102,940 | 186,998,472 | 191,220,619 | 191,187,666 | 190,548,351 | 192,068,068 | 193,827,796 | 193,749,894 | 193,221,845 | 194,113,850 | 199,821,030 | 203,354,328 |
| QoQ% | (1.15%) | (.61%) | .15% | (2.03%) | (1.93%) | (1.80%) | (4.19%) | (3.04%) | (4.83%) | (2.02%) | (.04%) | (1.42%) | (.74%) | (.93%) | (2.42%) | (2.49%) | (1.23%) | (.23%) | (1.60%) | (1.69%) | (.73%) | .09% | (.16%) | (.55%) | (.59%) | (.80%) | .39% | .03% | (3.23%) | (4.01%) | (2.50%) | (1.90%) | (2.41%) | (.80%) | (.97%) | (1.58%) | (.41%) | (2.08%) | (2.21%) | .02% | .34% | (.79%) | (.91%) | .04% | .27% | (.46%) | (2.86%) | (1.74%) | (1.50%) |
| YoY% | (3.60%) | (4.36%) | (5.51%) | (9.60%) | (10.54%) | (13.18%) | (13.37%) | (9.62%) | (8.10%) | (4.16%) | (3.10%) | (5.40%) | (6.43%) | (6.89%) | (6.23%) | (5.44%) | (4.67%) | (4.19%) | (3.88%) | (2.48%) | (1.35%) | (1.20%) | (2.08%) | (1.54%) | (.96%) | (3.60%) | (6.73%) | (9.40%) | (11.15%) | (10.39%) | (7.39%) | (5.94%) | (5.64%) | (3.71%) | (4.96%) | (6.15%) | (4.62%) | (3.91%) | (2.64%) | (1.35%) | (1.32%) | (1.38%) | (1.05%) | (3.00%) | (4.72%) | (6.41%) | (4.46%) | (1.40%) | .35% |
| Price to Sales | .78x | .78x | .78x | .82x | .54x | .59x | .47x | .43x | .53x | .49x | .48x | .40x | .33x | .27x | .24x | .23x | .29x | .34x | .29x | .30x | .28x | .23x | .19x | .18x | .14x | .24x | .22x | .20x | .17x | .17x | .21x | .22x | .25x | .24x | .27x | | | | | | | | | | | | | | |
| Price to Earnings | 34.64x | 34.61x | 35.49x | 40.57x | 30.68x | 12.55x | 9.79x | 9.34x | 11.33x | 20.66x | 20.31x | 14.51x | 12.21x | 9.39x | 7.97x | 8.45x | 10.97x | 13.68x | 12.23x | 14.69x | 21.26x | 29.77x | 95.60x | 124.71x | 28.08x | 30.96x | 19.06x | 27.29x | 23.34x | 27.43x | 52.82x | 24.67x | 41.46x | 44.23x | 39.65x | | | | | | | | | | | | | | |
| Price to Book | 18.12x | 18.11x | 15.41x | 18.22x | 10.94x | 10.19x | 7.82x | 5.76x | 6.43x | 6.43x | 5.80x | 5.19x | 4.40x | 3.63x | 3.24x | 3.07x | 3.79x | 4.57x | 3.98x | 4.05x | 3.75x | 3.21x | 2.85x | 2.96x | 2.14x | 3.44x | 2.90x | 2.61x | 2.23x | 2.12x | 2.34x | 2.15x | 2.21x | 1.99x | 2.17x | | | | | | | | | | | | | | |
| Total Revenue | | 8,305,000,000$ | 8,252,000,000$ | 7,828,000,000$ | 6,728,000,000$ | 6,994,000,000$ | 6,964,000,000$ | 6,765,000,000$ | 6,767,000,000$ | 8,387,000,000$ | 8,458,000,000$ | 8,475,000,000$ | 8,134,000,000$ | 9,635,000,000$ | 9,030,000,000$ | 8,328,000,000$ | 7,553,000,000$ | 8,567,000,000$ | 7,409,000,000$ | 7,215,000,000$ | 6,828,000,000$ | 7,833,000,000$ | 7,299,577,000$ | 6,335,642,000$ | 6,125,083,000$ | 7,505,698,000$ | 6,573,133,000$ | 6,135,602,000$ | 6,066,990,000$ | 6,506,275,000$ | 5,771,831,000$ | 5,436,952,000$ | 5,301,101,000$ | 5,585,532,000$ | 5,023,029,000$ | 4,489,557,000$ | 4,445,637,000$ | 5,104,898,000$ | 4,430,763,000$ | 4,310,752,000$ | 4,403,594,000$ | 5,207,977,000$ | 4,680,814,000$ | 4,358,641,000$ | 4,309,323,000$ | 4,550,418,000$ | 4,056,245,000$ | 3,785,875,000$ | 3,577,315,000$ |
| QoQ% | | .64% | 5.42% | 16.35% | (3.80%) | .43% | 2.94% | (.03%) | (19.32%) | (.84%) | (.20%) | 4.19% | (15.58%) | 6.70% | 8.43% | 10.26% | (11.84%) | 15.63% | 2.69% | 5.67% | (12.83%) | 7.31% | 15.21% | 3.44% | (18.39%) | 14.19% | 7.13% | 1.13% | (6.75%) | 12.73% | 6.16% | 2.56% | (5.09%) | 11.20% | 11.88% | .99% | (12.91%) | 15.22% | 2.78% | (2.11%) | (15.45%) | 11.26% | 7.39% | 1.14% | (5.30%) | 12.18% | 7.14% | 5.83% | (17.63%) |
| YoY% | | 18.75% | 18.50% | 15.71% | (.58%) | (16.61%) | (17.66%) | (20.18%) | (16.81%) | (12.95%) | (6.33%) | 1.77% | 7.69% | 12.47% | 21.88% | 15.43% | 10.62% | 9.37% | 1.50% | 13.88% | 11.48% | 4.36% | 11.05% | 3.26% | .96% | 15.36% | 13.88% | 12.85% | 14.45% | 16.48% | 14.91% | 21.10% | 19.24% | 9.42% | 13.37% | 4.15% | .96% | (1.98%) | (5.34%) | (1.10%) | 2.19% | 14.45% | 15.40% | 15.13% | 20.46% | 4.78% | (10.14%) | (9.78%) | (14.14%) |
| TTM | | 31,113,000,000$ | 29,802,000,000$ | 28,514,000,000$ | 27,451,000,000$ | 27,490,000,000$ | 28,883,000,000$ | 30,377,000,000$ | 32,087,000,000$ | 33,454,000,000$ | 34,702,000,000$ | 35,274,000,000$ | 35,127,000,000$ | 34,546,000,000$ | 33,478,000,000$ | 31,857,000,000$ | 30,744,000,000$ | 30,019,000,000$ | 29,285,000,000$ | 29,175,577,000$ | 28,296,219,000$ | 27,593,302,000$ | 27,266,000,000$ | 26,539,556,000$ | 26,339,516,000$ | 26,281,423,000$ | 25,282,000,000$ | 24,480,698,000$ | 23,782,048,000$ | 23,016,159,000$ | 22,095,416,000$ | 21,346,614,000$ | 20,399,219,000$ | 19,543,755,000$ | 19,063,121,000$ | 18,470,855,000$ | 18,292,050,000$ | 18,250,007,000$ | 18,353,086,000$ | 18,603,137,000$ | 18,651,026,000$ | 18,556,755,000$ | 17,899,196,000$ | 17,274,627,000$ | 16,701,861,000$ | 15,969,853,000$ | 15,762,146,000$ | 16,219,595,000$ | 16,629,944,000$ |
| TTM_QoQ% | | 4.40% | 4.52% | 3.87% | (.14%) | (4.82%) | (4.92%) | (5.33%) | (4.09%) | (3.60%) | (1.62%) | .42% | 1.68% | 3.19% | 5.09% | 3.62% | 2.42% | 2.51% | .38% | 3.11% | 2.55% | 1.20% | 2.74% | .76% | .22% | 3.95% | 3.27% | 2.94% | 3.33% | 4.17% | 3.51% | 4.64% | 4.38% | 2.52% | 3.21% | .98% | .23% | (.56%) | (1.34%) | (.26%) | .51% | 3.67% | 3.62% | 3.43% | 4.58% | 1.32% | (2.82%) | (2.47%) | (3.42%) |
| TTM_YoY% | | 13.18% | 3.18% | (6.13%) | (14.45%) | (17.83%) | (16.77%) | (13.88%) | (8.65%) | (3.16%) | 3.66% | 10.73% | 14.26% | 15.08% | 14.32% | 9.19% | 8.65% | 8.79% | 7.41% | 9.93% | 7.43% | 4.99% | 7.85% | 8.41% | 10.75% | 14.19% | 14.42% | 14.68% | 16.58% | 17.77% | 15.91% | 15.57% | 11.52% | 7.09% | 3.87% | (.71%) | (1.93%) | (1.65%) | 2.54% | 7.69% | 11.67% | 16.20% | 13.56% | 6.51% | .43% | (7.25%) | (10.00%) | (.65%) | 1.52% |
| Gross Margin | | 8.93% | 9.49% | 8.70% | 8.56% | 8.67% | 9.52% | 8.99% | 9.31% | 9.24% | 9.06% | 8.22% | 8.13% | 7.71% | 8.07% | 7.43% | 8.06% | 7.88% | 7.92% | 7.87% | 8.33% | 8.11% | 6.73% | 7.20% | 7.02% | 7.38% | 7.53% | 7.23% | 7.50% | 7.99% | 7.66% | 7.32% | 7.49% | 8.40% | 8.48% | 7.27% | 8.14% | 8.45% | 7.31% | 7.45% | 9.07% | 9.29% | 8.05% | 8.62% | 8.54% | 8.42% | 6.47% | 5.70% | 5.96% |
| QoQ | | (.56%) | .79% | .14% | (.10%) | (.86%) | .53% | (.32%) | .07% | .18% | .83% | .10% | .42% | (.36%) | .64% | (.63%) | .18% | (.04%) | .05% | (.46%) | .23% | 1.38% | (.48%) | .18% | (.36%) | (.15%) | .29% | (.27%) | (.49%) | .33% | .34% | (.17%) | (.91%) | (.08%) | 1.21% | (.87%) | (.31%) | 1.15% | (.14%) | (1.62%) | (.21%) | 1.24% | (.58%) | .09% | .12% | 1.95% | .76% | (.25%) | (1.74%) |
| YoY | | .27% | (.03%) | (.29%) | (.75%) | (.58%) | .46% | .76% | 1.18% | 1.53% | .98% | .79% | .06% | (.17%) | .15% | (.44%) | (.27%) | (.23%) | 1.20% | .67% | 1.31% | .73% | (.80%) | (.03%) | (.48%) | (.61%) | (.13%) | (.09%) | .01% | (.42%) | (.82%) | .05% | (.65%) | (.05%) | 1.17% | (.18%) | (.93%) | (.83%) | (.74%) | (1.17%) | .54% | .87% | 1.58% | 2.92% | 2.58% | .72% | (.49%) | (1.39%) | (.97%) |
| Operating Income | | 283,000,000$ | 337,000,000$ | 403,000,000$ | 245,000,000$ | 197,000,000$ | 318,000,000$ | 261,000,000$ | 1,131,000,000$ | 303,000,000$ | 441,000,000$ | 375,000,000$ | 359,000,000$ | 362,000,000$ | 409,000,000$ | 321,000,000$ | 313,000,000$ | 350,000,000$ | 265,000,000$ | 240,000,000$ | 236,000,000$ | 314,000,000$ | 197,207,000$ | 59,384,000$ | 90,630,000$ | 152,779,000$ | 189,389,000$ | 140,918,000$ | 153,983,000$ | 216,710,000$ | 153,896,000$ | 112,971,000$ | 129,532,000$ | 145,754,000$ | 118,057,000$ | 43,383,000$ | 83,183,000$ | 165,607,000$ | 93,805,000$ | 59,595,000$ | 154,929,000$ | 214,503,000$ | 150,383,000$ | 135,422,000$ | 124,851,000$ | 144,755,000$ | 46,643,000$ | (1,613,000$) | 3,641,000$ |
| QoQ% | | (16.02%) | (16.38%) | 64.49% | 24.37% | (38.05%) | 21.84% | (76.92%) | 273.27% | (31.29%) | 17.60% | 4.46% | (.83%) | (11.49%) | 27.41% | 2.56% | (10.57%) | 32.08% | 10.42% | 1.70% | (24.84%) | 59.22% | 232.09% | (34.48%) | (40.68%) | (19.33%) | 34.40% | (8.49%) | (28.95%) | 40.82% | 36.23% | (12.79%) | (11.13%) | 23.46% | 172.13% | (47.85%) | (49.77%) | 76.54% | 57.40% | (61.53%) | (27.77%) | 42.64% | 11.05% | 8.47% | (13.75%) | 210.35% | 2,991.69% | (144.30%) | (97.66%) |
| YoY% | | 43.66% | 5.98% | 54.41% | (78.34%) | (34.98%) | (27.89%) | (30.40%) | 215.04% | (16.30%) | 7.82% | 16.82% | 14.70% | 3.43% | 54.34% | 33.75% | 32.63% | 11.47% | 34.38% | 304.15% | 160.40% | 105.53% | 4.13% | (57.86%) | (41.14%) | (29.50%) | 23.06% | 24.74% | 18.88% | 48.68% | 30.36% | 160.40% | 55.72% | (11.99%) | 25.85% | (27.20%) | (46.31%) | (22.80%) | (37.62%) | (55.99%) | 24.09% | 48.18% | 222.41% | 8,495.66% | 3,329.03% | (6.85%) | (35.72%) | (101.73%) | (97.26%) |
| TTM | | 1,268,000,000$ | 1,182,000,000$ | 1,163,000,000$ | 1,021,000,000$ | 1,907,000,000$ | 2,013,000,000$ | 2,136,000,000$ | 2,250,000,000$ | 1,478,000,000$ | 1,537,000,000$ | 1,505,000,000$ | 1,451,000,000$ | 1,405,000,000$ | 1,393,000,000$ | 1,249,000,000$ | 1,168,000,000$ | 1,091,000,000$ | 1,055,000,000$ | 987,207,000$ | 806,591,000$ | 661,221,000$ | 500,000,000$ | 492,182,000$ | 573,716,000$ | 637,069,000$ | 701,000,000$ | 665,507,000$ | 637,560,000$ | 613,109,000$ | 542,153,000$ | 506,314,000$ | 436,726,000$ | 390,377,000$ | 410,230,000$ | 385,978,000$ | 402,190,000$ | 473,936,000$ | 522,832,000$ | 579,410,000$ | 655,237,000$ | 625,159,000$ | 555,411,000$ | 451,671,000$ | 314,636,000$ | 193,426,000$ | 204,074,000$ | 229,991,000$ | 324,732,000$ |
| TTM_QoQ% | | 7.28% | 1.63% | 13.91% | (46.46%) | (5.27%) | (5.76%) | (5.07%) | 52.23% | (3.84%) | 2.13% | 3.72% | 3.27% | .86% | 11.53% | 6.94% | 7.06% | 3.41% | 6.87% | 22.39% | 21.99% | 32.24% | 1.59% | (14.21%) | (9.94%) | (9.12%) | 5.33% | 4.38% | 3.99% | 13.09% | 7.08% | 15.93% | 11.87% | (4.84%) | 6.28% | (4.03%) | (15.14%) | (9.35%) | (9.77%) | (11.57%) | 4.81% | 12.56% | 22.97% | 43.55% | 62.67% | (5.22%) | (11.27%) | (29.18%) | (28.49%) |
| TTM_YoY% | | (33.51%) | (41.28%) | (45.55%) | (54.62%) | 29.03% | 30.97% | 41.93% | 55.07% | 5.20% | 10.34% | 20.50% | 24.23% | 28.78% | 32.04% | 26.52% | 44.81% | 65.00% | 111.00% | 100.58% | 40.59% | 3.79% | (28.67%) | (26.04%) | (10.01%) | 3.91% | 29.30% | 31.44% | 45.99% | 57.06% | 32.16% | 31.18% | 8.59% | (17.63%) | (21.54%) | (33.38%) | (38.62%) | (24.19%) | (5.87%) | 28.28% | 108.25% | 223.20% | 172.16% | 96.39% | (3.11%) | (57.41%) | (56.49%) | (50.89%) | (38.94%) |
| Operating Margin | | 3.41% | 4.08% | 5.15% | 3.64% | 2.82% | 4.57% | 3.86% | 16.71% | 3.61% | 5.21% | 4.43% | 4.41% | 3.76% | 4.53% | 3.85% | 4.14% | 4.09% | 3.58% | 3.33% | 3.46% | 4.01% | 2.70% | .94% | 1.48% | 2.04% | 2.88% | 2.30% | 2.54% | 3.33% | 2.67% | 2.08% | 2.44% | 2.61% | 2.35% | .97% | 1.87% | 3.24% | 2.12% | 1.38% | 3.52% | 4.12% | 3.21% | 3.11% | 2.90% | 3.18% | 1.15% | (.04%) | .10% |
| QoQ | | (.68%) | (1.06%) | 1.51% | .82% | (1.75%) | .71% | (12.86%) | 13.10% | (1.60%) | .79% | .01% | .66% | (.77%) | .68% | (.29%) | .06% | .51% | .25% | (.13%) | (.55%) | 1.31% | 1.77% | (.54%) | (.56%) | (.85%) | .58% | (.24%) | (.79%) | .67% | .59% | (.37%) | (.17%) | .26% | 1.38% | (.91%) | (1.37%) | 1.13% | .74% | (2.14%) | (.60%) | .91% | .11% | .21% | (.28%) | 2.03% | 1.19% | (.15%) | (3.48%) |
| YoY | | .59% | (.48%) | 1.29% | (13.07%) | (.80%) | (.65%) | (.57%) | 12.30% | (.14%) | .69% | .57% | .27% | (.33%) | .95% | .53% | .69% | .08% | .88% | 2.39% | 1.98% | 1.97% | (.18%) | (1.36%) | (1.06%) | (1.30%) | .22% | .22% | .10% | .72% | .32% | 1.11% | .57% | (.64%) | .23% | (.42%) | (1.65%) | (.88%) | (1.10%) | (1.73%) | .62% | .94% | 2.06% | 3.15% | 2.80% | (.40%) | (.46%) | (2.26%) | (3.09%) |
| Net Income | | 146,000,000$ | 218,000,000$ | 222,000,000$ | 117,000,000$ | 100,000,000$ | 138,000,000$ | 129,000,000$ | 927,000,000$ | 194,000,000$ | 155,000,000$ | 233,000,000$ | 207,000,000$ | 223,000,000$ | 315,000,000$ | 218,000,000$ | 222,000,000$ | 241,000,000$ | 175,000,000$ | 170,000,000$ | 152,000,000$ | 201,000,000$ | 69,130,000$ | (50,263,000$) | (2,581,000$) | 40,714,000$ | 53,287,000$ | 44,032,000$ | 67,607,000$ | 124,074,000$ | (56,608,000$) | 42,702,000$ | 37,528,000$ | 63,919,000$ | 46,041,000$ | (25,699,000$) | 20,124,000$ | 86,701,000$ | 38,709,000$ | 5,839,000$ | 78,433,000$ | 131,915,000$ | 88,539,000$ | 72,424,000$ | 52,273,000$ | 72,376,000$ | (25,592,000$) | 188,308,000$ | (38,516,000$) |
| QoQ% | | (33.03%) | (1.80%) | 89.74% | 17.00% | (27.54%) | 6.98% | (86.08%) | 377.84% | 25.16% | (33.48%) | 12.56% | (7.18%) | (29.21%) | 44.50% | (1.80%) | (7.88%) | 37.71% | 2.94% | 11.84% | (24.38%) | 190.76% | 237.54% | (1,847.42%) | (106.34%) | (23.60%) | 21.02% | (34.87%) | (45.51%) | 319.18% | (232.57%) | 13.79% | (41.29%) | 38.83% | 279.16% | (227.70%) | (76.79%) | 123.98% | 562.94% | (92.56%) | (40.54%) | 48.99% | 22.25% | 38.55% | (27.78%) | 382.81% | (113.59%) | 588.91% | (132.62%) |
| YoY% | | 46.00% | 57.97% | 72.09% | (87.38%) | (48.45%) | (10.97%) | (44.64%) | 347.83% | (13.00%) | (50.79%) | 6.88% | (6.76%) | (7.47%) | 80.00% | 28.24% | 46.05% | 19.90% | 153.15% | 438.22% | 5,989.19% | 393.69% | 29.73% | (214.15%) | (103.82%) | (67.19%) | 194.13% | 3.12% | 80.15% | 94.11% | (222.95%) | 266.16% | 86.48% | (26.28%) | 18.94% | (540.13%) | (74.34%) | (34.28%) | (56.28%) | (91.94%) | 50.05% | 82.26% | 445.96% | (61.54%) | 235.72% | (38.70%) | (120.19%) | 279.44% | (143.72%) |
| TTM | | 703,000,000$ | 657,000,000$ | 577,000,000$ | 484,000,000$ | 1,294,000,000$ | 1,388,000,000$ | 1,405,000,000$ | 1,509,000,000$ | 789,000,000$ | 818,000,000$ | 978,000,000$ | 963,000,000$ | 978,000,000$ | 996,000,000$ | 856,000,000$ | 808,000,000$ | 738,000,000$ | 698,000,000$ | 592,130,000$ | 371,867,000$ | 217,286,000$ | 57,000,000$ | 41,157,000$ | 135,452,000$ | 205,640,000$ | 289,000,000$ | 179,105,000$ | 177,775,000$ | 147,696,000$ | 87,541,000$ | 190,190,000$ | 121,789,000$ | 104,385,000$ | 127,167,000$ | 119,835,000$ | 151,373,000$ | 209,682,000$ | 254,896,000$ | 304,726,000$ | 371,311,000$ | 345,151,000$ | 285,612,000$ | 171,481,000$ | 287,365,000$ | 196,576,000$ | 242,265,000$ | 394,647,000$ | 255,967,000$ |
| TTM_QoQ% | | 7.00% | 13.87% | 19.22% | (62.60%) | (6.77%) | (1.21%) | (6.89%) | 91.26% | (3.55%) | (16.36%) | 1.56% | (1.53%) | (1.81%) | 16.36% | 5.94% | 9.49% | 5.73% | 17.88% | 59.23% | 71.14% | 281.20% | 38.49% | (69.62%) | (34.13%) | (28.84%) | 61.36% | .75% | 20.37% | 68.72% | (53.97%) | 56.16% | 16.67% | (17.92%) | 6.12% | (20.84%) | (27.81%) | (17.74%) | (16.35%) | (17.93%) | 7.58% | 20.85% | 66.56% | (40.33%) | 46.19% | (18.86%) | (38.61%) | 54.18% | (33.09%) |
| TTM_YoY% | | (45.67%) | (52.67%) | (58.93%) | (67.93%) | 64.01% | 69.68% | 43.66% | 56.70% | (19.33%) | (17.87%) | 14.25% | 19.18% | 32.52% | 42.69% | 44.56% | 117.28% | 239.65% | 1,124.56% | 1,338.71% | 174.54% | 5.66% | (80.28%) | (77.02%) | (23.81%) | 39.23% | 230.13% | (5.83%) | 45.97% | 41.49% | (31.16%) | 58.71% | (19.54%) | (50.22%) | (50.11%) | (60.68%) | (59.23%) | (39.25%) | (10.75%) | 77.70% | 29.21% | 75.58% | 17.89% | (56.55%) | 12.27% | (48.62%) | (34.54%) | 21.14% | (32.24%) |
| Profit Margin | | 1.76% | 2.64% | 2.84% | 1.74% | 1.43% | 1.98% | 1.91% | 13.70% | 2.31% | 1.83% | 2.75% | 2.55% | 2.31% | 3.49% | 2.62% | 2.94% | 2.81% | 2.36% | 2.36% | 2.23% | 2.57% | .95% | (.79%) | (.04%) | .54% | .81% | .72% | 1.11% | 1.91% | (.98%) | .79% | .71% | 1.14% | .92% | (.57%) | .45% | 1.70% | .87% | .14% | 1.78% | 2.53% | 1.89% | 1.66% | 1.21% | 1.59% | (.63%) | 4.97% | (1.08%) |
| QoQ | | (.88%) | (.19%) | 1.10% | .31% | (.55%) | .08% | (11.79%) | 11.39% | .48% | (.92%) | .20% | .23% | (1.17%) | .87% | (.32%) | .13% | .45% | .01% | .13% | (.34%) | 1.62% | 1.74% | (.75%) | (.58%) | (.27%) | .09% | (.40%) | (.79%) | 2.89% | (1.77%) | .08% | (.44%) | .23% | 1.49% | (1.03%) | (1.25%) | .82% | .74% | (1.65%) | (.75%) | .64% | .23% | .45% | (.38%) | 2.22% | (5.61%) | 6.05% | (3.80%) |
| YoY | | .33% | .66% | .93% | (11.96%) | (.88%) | .15% | (.84%) | 11.15% | .00% | (1.66%) | .13% | (.39%) | (.50%) | 1.13% | .26% | .71% | .25% | 1.42% | 3.15% | 2.27% | 2.02% | .14% | (1.51%) | (1.16%) | (1.37%) | 1.79% | (.07%) | .41% | .76% | (1.90%) | 1.36% | .26% | (.55%) | .04% | (.71%) | (1.33%) | (.84%) | (1.02%) | (1.53%) | .57% | .94% | 2.52% | (3.31%) | 2.29% | (1.13%) | (3.44%) | 3.79% | (3.19%) |
| Equity to Common Shareholders | | 1,344,000,000$ | 1,513,000,000$ | 1,285,000,000$ | 1,358,000,000$ | 1,593,000,000$ | 1,737,000,000$ | 2,276,000,000$ | 2,658,000,000$ | 2,535,000,000$ | 2,866,000,000$ | 2,736,000,000$ | 2,673,000,000$ | 2,529,000,000$ | 2,451,000,000$ | 2,356,000,000$ | 2,337,000,000$ | 2,206,000,000$ | 2,136,000,000$ | 2,138,011,000$ | 2,089,161,000$ | 1,979,371,000$ | 1,811,000,000$ | 1,632,302,000$ | 1,746,831,000$ | 1,835,686,000$ | 1,887,443,000$ | 1,854,973,000$ | 1,847,175,000$ | 1,891,916,000$ | 1,950,257,000$ | 2,173,141,000$ | 2,282,095,000$ | 2,329,739,000$ | 2,353,514,000$ | 2,327,477,000$ | 2,411,308,000$ | 2,373,945,000$ | 2,438,171,000$ | 2,492,452,000$ | 2,466,991,000$ | 2,382,605,000$ | 2,314,856,000$ | 2,311,660,000$ | 2,244,565,000$ | 2,235,158,000$ | 2,241,828,000$ | 2,409,209,000$ | 2,295,377,000$ |
| QoQ | | (169,000,000$) | 228,000,000$ | (73,000,000$) | (235,000,000$) | (144,000,000$) | (539,000,000$) | (382,000,000$) | 123,000,000$ | (331,000,000$) | 130,000,000$ | 63,000,000$ | 144,000,000$ | 78,000,000$ | 95,000,000$ | 19,000,000$ | 131,000,000$ | 70,000,000$ | (2,011,000$) | 48,850,000$ | 109,790,000$ | 168,371,000$ | 178,698,000$ | (114,529,000$) | (88,855,000$) | (51,757,000$) | 32,470,000$ | 7,798,000$ | (44,741,000$) | (58,341,000$) | (222,884,000$) | (108,954,000$) | (47,644,000$) | (23,775,000$) | 26,037,000$ | (83,831,000$) | 37,363,000$ | (64,226,000$) | (54,281,000$) | 25,461,000$ | 84,386,000$ | 67,749,000$ | 3,196,000$ | 67,095,000$ | 9,407,000$ | (6,670,000$) | (167,381,000$) | 113,832,000$ | (95,495,000$) |
| QoQ% | | (11.17%) | 17.74% | (5.38%) | (14.75%) | (8.29%) | (23.68%) | (14.37%) | 4.85% | (11.55%) | 4.75% | 2.36% | 5.69% | 3.18% | 4.03% | .81% | 5.94% | 3.28% | (.09%) | 2.34% | 5.55% | 9.30% | 10.95% | (6.56%) | (4.84%) | (2.74%) | 1.75% | .42% | (2.37%) | (2.99%) | (10.26%) | (4.77%) | (2.05%) | (1.01%) | 1.12% | (3.48%) | 1.57% | (2.63%) | (2.18%) | 1.03% | 3.54% | 2.93% | .14% | 2.99% | .42% | (.30%) | (6.95%) | 4.96% | (3.99%) |
| YoY | | (249,000,000$) | (224,000,000$) | (991,000,000$) | (1,300,000,000$) | (942,000,000$) | (1,129,000,000$) | (460,000,000$) | (15,000,000$) | 6,000,000$ | 415,000,000$ | 380,000,000$ | 336,000,000$ | 323,000,000$ | 315,000,000$ | 217,989,000$ | 247,839,000$ | 226,629,000$ | 325,000,000$ | 505,709,000$ | 342,330,000$ | 143,685,000$ | (76,443,000$) | (222,671,000$) | (100,344,000$) | (56,230,000$) | (62,814,000$) | (318,168,000$) | (434,920,000$) | (437,823,000$) | (403,257,000$) | (154,336,000$) | (129,213,000$) | (44,206,000$) | (84,657,000$) | (164,975,000$) | (55,683,000$) | (8,660,000$) | 123,315,000$ | 180,792,000$ | 222,426,000$ | 147,447,000$ | 73,028,000$ | (97,549,000$) | (50,812,000$) | (155,714,000$) | (93,459,000$) | 203,622,000$ | 119,274,000$ |
| YoY% | | (15.63%) | (12.90%) | (43.54%) | (48.91%) | (37.16%) | (39.39%) | (16.81%) | (.56%) | .24% | 16.93% | 16.13% | 14.38% | 14.64% | 14.75% | 10.20% | 11.86% | 11.45% | 17.95% | 30.98% | 19.60% | 7.83% | (4.05%) | (12.00%) | (5.43%) | (2.97%) | (3.22%) | (14.64%) | (19.06%) | (18.79%) | (17.13%) | (6.63%) | (5.36%) | (1.86%) | (3.47%) | (6.62%) | (2.26%) | (.36%) | 5.33% | 7.82% | 9.91% | 6.60% | 3.26% | (4.05%) | (2.21%) | (6.51%) | (4.00%) | 9.23% | 5.48% |
| Dividends Paid | | 10,000,000$ | 8,000,000$ | 9,000,000$ | 9,000,000$ | 10,000,000$ | 10,000,000$ | 10,000,000$ | 10,000,000$ | 12,000,000$ | 11,000,000$ | 11,000,000$ | 11,000,000$ | 12,000,000$ | 11,000,000$ | 12,000,000$ | 11,000,000$ | 14,000,000$ | 12,000,000$ | 12,000,000$ | 12,000,000$ | 14,000,000$ | 11,589,000$ | 12,131,000$ | 12,549,000$ | 13,731,000$ | 12,264,000$ | 12,314,000$ | 12,894,000$ | 14,528,000$ | 13,559,000$ | 13,843,000$ | 14,200,000$ | 16,231,000$ | 14,409,000$ | 14,610,000$ | 14,881,000$ | 16,059,000$ | 15,314,000$ | 15,327,000$ | 15,254,000$ | 16,541,000$ | 15,515,000$ | 15,545,000$ | 15,471,000$ | 16,607,000$ | 16,049,000$ | 16,370,000$ | 16,531,000$ |
| Additional Paid-In Capital QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Treasury Stock | | | | | | | | | | | 4,324,000,000$ | | | | 3,800,000,000$ | 3,579,000,000$ | 3,376,000,000$ | 3,230,000,000$ | 3,060,000,000$ | 2,893,193,000$ | 2,763,214,000$ | 2,680,860,000$ | 2,610,000,000$ | 2,584,198,000$ | 2,563,282,000$ | 2,487,319,000$ | 2,371,612,000$ | 2,371,592,000$ | 2,370,898,000$ | 2,223,673,000$ | 2,009,371,000$ | 1,875,375,000$ | 1,783,906,000$ | 1,650,509,000$ | 1,536,455,000$ | 1,466,240,000$ | 1,379,831,000$ | 1,340,832,000$ | 1,217,547,000$ | 1,123,608,000$ | 1,123,447,000$ | 1,123,400,000$ | 1,058,551,000$ | 1,012,945,000$ | 1,012,330,000$ | 1,012,117,000$ | 965,369,000$ | 834,008,000$ | 767,679,000$ |
| QoQ | | | | | | | | | | | | | | | 221,000,000$ | 203,000,000$ | 146,000,000$ | 170,000,000$ | 166,807,000$ | 129,979,000$ | 82,354,000$ | 70,860,000$ | 25,802,000$ | 20,916,000$ | 75,963,000$ | 115,707,000$ | 20,000$ | 694,000$ | 147,225,000$ | 214,302,000$ | 133,996,000$ | 91,469,000$ | 133,397,000$ | 114,054,000$ | 70,215,000$ | 86,409,000$ | 38,999,000$ | 123,285,000$ | 93,939,000$ | 161,000$ | 47,000$ | 64,849,000$ | 45,606,000$ | 615,000$ | 213,000$ | 46,748,000$ | 131,361,000$ | 66,329,000$ | 64,179,000$ |
| Goodwill | | 887,000,000$ | 841,000,000$ | 831,000,000$ | 802,000,000$ | 670,000,000$ | 661,000,000$ | 655,000,000$ | 656,000,000$ | 661,000,000$ | 621,000,000$ | 737,000,000$ | 710,000,000$ | 708,000,000$ | 704,000,000$ | 711,000,000$ | 719,000,000$ | 713,000,000$ | 715,000,000$ | 719,473,000$ | 717,660,000$ | 706,625,000$ | 697,000,000$ | 700,735,000$ | 700,597,000$ | 678,391,000$ | 622,000,000$ | 624,474,000$ | 627,296,000$ | 625,431,000$ | 627,745,000$ | 631,482,000$ | 635,314,000$ | 630,539,000$ | 608,184,000$ | 603,689,000$ | 591,682,000$ | 590,935,000$ | 594,773,000$ | 584,793,000$ | 597,292,000$ | 481,303,000$ | 462,382,000$ | 408,816,000$ | 383,492,000$ | 382,628,000$ | 383,644,000$ | 367,943,000$ | 369,891,000$ |
| QoQ% | | 5.47% | 1.20% | 3.62% | 19.70% | 1.36% | .92% | (.15%) | (.76%) | 6.44% | (15.74%) | 3.80% | .28% | .57% | (.99%) | (1.11%) | .84% | (.28%) | (.62%) | .25% | 1.56% | 1.38% | (.53%) | .02% | 3.27% | 9.07% | (.40%) | (.45%) | .30% | (.37%) | (.59%) | (.60%) | .76% | 3.68% | .75% | 2.03% | .13% | (.65%) | 1.71% | (2.09%) | 24.10% | 4.09% | 13.10% | 6.60% | .23% | (.27%) | 4.27% | (.53%) | (19.23%) |
| YoY% | | 32.39% | 27.23% | 26.87% | 22.26% | 1.36% | 6.44% | (11.13%) | (7.61%) | (6.64%) | (11.79%) | 3.66% | (1.25%) | (.70%) | (1.54%) | (1.18%) | .19% | .90% | 2.58% | 2.67% | 2.44% | 4.16% | 12.06% | 12.21% | 11.69% | 8.47% | (.92%) | (1.11%) | (1.26%) | (.81%) | 3.22% | 4.60% | 7.37% | 6.70% | 2.26% | 3.23% | (.94%) | 22.78% | 28.63% | 43.05% | 55.75% | 25.79% | 20.52% | 11.11% | 3.68% | (16.45%) | 9.92% | 255.19% | 277.11% |
| Other Intangible Assets | | 297,000,000$ | 273,000,000$ | 288,000,000$ | 302,000,000$ | 168,000,000$ | 143,000,000$ | 155,000,000$ | 167,000,000$ | 177,000,000$ | 142,000,000$ | 150,000,000$ | 142,000,000$ | 150,000,000$ | 158,000,000$ | 167,000,000$ | 176,000,000$ | 173,000,000$ | 182,000,000$ | 194,780,000$ | 206,389,000$ | 198,801,000$ | 210,000,000$ | 221,510,000$ | 234,977,000$ | 240,849,000$ | 256,853,000$ | 266,205,000$ | 274,439,000$ | 270,684,000$ | 279,131,000$ | 288,342,000$ | 292,285,000$ | 300,950,000$ | 284,596,000$ | 292,845,000$ | 285,414,000$ | 287,268,000$ | 296,954,000$ | 308,822,000$ | 299,144,000$ | 302,146,000$ | 283,536,000$ | 250,156,000$ | 235,102,000$ | 238,316,000$ | 244,056,000$ | 249,675,000$ | 255,391,000$ |
| QoQ | | 24,000,000$ | (15,000,000$) | (14,000,000$) | 134,000,000$ | 25,000,000$ | (12,000,000$) | (12,000,000$) | (10,000,000$) | 35,000,000$ | (8,000,000$) | 8,000,000$ | (8,000,000$) | (8,000,000$) | (9,000,000$) | (9,000,000$) | 3,000,000$ | (9,000,000$) | (12,780,000$) | (11,609,000$) | 7,588,000$ | (11,199,000$) | (11,510,000$) | (13,467,000$) | (5,872,000$) | (16,004,000$) | (9,352,000$) | (8,234,000$) | 3,755,000$ | (8,447,000$) | (9,211,000$) | (3,943,000$) | (8,665,000$) | 16,354,000$ | (8,249,000$) | 7,431,000$ | (1,854,000$) | (9,686,000$) | (11,868,000$) | 9,678,000$ | (3,002,000$) | 18,610,000$ | 33,380,000$ | 15,054,000$ | (3,214,000$) | (5,740,000$) | (5,619,000$) | (5,716,000$) | (49,303,000$) |
| Amortization of Intangible Assets | | 19,000,000$ | 17,000,000$ | 17,000,000$ | 15,000,000$ | 13,000,000$ | 13,000,000$ | 12,000,000$ | 9,000,000$ | 6,000,000$ | 9,000,000$ | 7,000,000$ | 9,000,000$ | 8,000,000$ | 10,000,000$ | 8,000,000$ | 8,000,000$ | 8,000,000$ | 12,000,000$ | 12,000,000$ | 12,000,000$ | 11,000,000$ | 13,105,000$ | 13,178,000$ | 13,577,000$ | 16,140,000$ | 8,967,000$ | 7,610,000$ | 7,777,000$ | 7,646,000$ | 8,581,000$ | 10,040,000$ | 9,890,000$ | 9,979,000$ | 9,262,000$ | 9,174,000$ | 8,766,000$ | 8,322,000$ | 10,971,000$ | 9,711,000$ | 8,599,000$ | 7,840,000$ | 7,352,000$ | 5,724,000$ | 5,783,000$ | 5,590,000$ | 5,677,000$ | 5,679,000$ | 6,180,000$ |
| Total Assets | | 19,276,000,000$ | 18,543,000,000$ | 18,587,000,000$ | 17,396,000,000$ | 17,771,000,000$ | 17,351,000,000$ | 17,449,000,000$ | 17,123,000,000$ | 19,414,000,000$ | 19,424,000,000$ | 19,436,000,000$ | 19,567,000,000$ | 20,506,000,000$ | 19,717,000,000$ | 18,171,000,000$ | 17,430,000,000$ | 17,588,000,000$ | 16,654,000,000$ | 15,740,708,000$ | 14,494,163,000$ | 15,269,478,000$ | 14,397,000,000$ | 13,390,876,000$ | 13,139,678,000$ | 14,444,963,000$ | 12,970,475,000$ | 12,608,777,000$ | 12,476,594,000$ | 12,778,337,000$ | 12,045,641,000$ | 11,175,510,000$ | 11,488,257,000$ | 11,519,565,000$ | 11,095,995,000$ | 10,329,649,000$ | 10,014,828,000$ | 10,543,846,000$ | 10,322,677,000$ | 9,906,074,000$ | 9,898,202,000$ | 10,221,152,000$ | 9,591,600,000$ | 8,965,533,000$ | 8,578,156,000$ | 8,869,908,000$ | 8,479,746,000$ | 8,221,330,000$ | 8,128,208,000$ |
| QoQ | | 733,000,000$ | (44,000,000$) | 1,191,000,000$ | (375,000,000$) | 420,000,000$ | (98,000,000$) | 326,000,000$ | (2,291,000,000$) | (10,000,000$) | (12,000,000$) | (131,000,000$) | (939,000,000$) | 789,000,000$ | 1,546,000,000$ | 741,000,000$ | (158,000,000$) | 934,000,000$ | 913,292,000$ | 1,246,545,000$ | (775,315,000$) | 872,478,000$ | 1,006,124,000$ | 251,198,000$ | (1,305,285,000$) | 1,474,488,000$ | 361,698,000$ | 132,183,000$ | (301,743,000$) | 732,696,000$ | 870,131,000$ | (312,747,000$) | (31,308,000$) | 423,570,000$ | 766,346,000$ | 314,821,000$ | (529,018,000$) | 221,169,000$ | 416,603,000$ | 7,872,000$ | (322,950,000$) | 629,552,000$ | 626,067,000$ | 387,377,000$ | (291,752,000$) | 390,162,000$ | 258,416,000$ | 93,122,000$ | (901,194,000$) |
| YoY | | 1,505,000,000$ | 1,192,000,000$ | 1,138,000,000$ | 273,000,000$ | (1,643,000,000$) | (2,073,000,000$) | (1,987,000,000$) | (2,444,000,000$) | (1,092,000,000$) | (293,000,000$) | 1,265,000,000$ | 2,137,000,000$ | 2,918,000,000$ | 3,063,000,000$ | 2,430,292,000$ | 2,935,837,000$ | 2,318,522,000$ | 2,257,000,000$ | 2,349,832,000$ | 1,354,485,000$ | 824,515,000$ | 1,426,525,000$ | 782,099,000$ | 663,084,000$ | 1,666,626,000$ | 924,834,000$ | 1,433,267,000$ | 988,337,000$ | 1,258,772,000$ | 949,646,000$ | 845,861,000$ | 1,473,429,000$ | 975,719,000$ | 773,318,000$ | 423,575,000$ | 116,626,000$ | 322,694,000$ | 731,077,000$ | 940,541,000$ | 1,320,046,000$ | 1,351,244,000$ | 1,111,854,000$ | 744,203,000$ | 449,948,000$ | (159,494,000$) | (674,035,000$) | 87,846,000$ | (119,433,000$) |
| Total Liabilities | | 17,929,000,000$ | 17,026,000,000$ | 17,300,000,000$ | 16,038,000,000$ | 16,178,000,000$ | 15,614,000,000$ | 15,173,000,000$ | 14,465,000,000$ | 16,878,000,000$ | 16,557,000,000$ | 16,699,000,000$ | 16,893,000,000$ | 17,976,000,000$ | 17,265,000,000$ | 15,814,000,000$ | 15,092,000,000$ | 15,381,000,000$ | 14,517,000,000$ | 13,601,748,000$ | 12,392,221,000$ | 13,275,527,000$ | 12,572,000,000$ | 11,745,572,000$ | 11,380,538,000$ | 12,595,670,000$ | 11,069,717,000$ | 10,741,577,000$ | 10,617,742,000$ | 10,872,824,000$ | 10,082,261,000$ | 8,989,952,000$ | 9,193,911,000$ | 9,174,873,000$ | 8,727,651,000$ | 7,986,806,000$ | 7,587,730,000$ | 8,151,884,000$ | 7,865,180,000$ | 7,394,817,000$ | 7,412,988,000$ | 7,819,855,000$ | 7,256,589,000$ | 6,634,595,000$ | 6,314,187,000$ | 6,615,996,000$ | 6,219,378,000$ | 5,791,051,000$ | 5,807,784,000$ |
| QoQ | | 903,000,000$ | (274,000,000$) | 1,262,000,000$ | (140,000,000$) | 564,000,000$ | 441,000,000$ | 708,000,000$ | (2,413,000,000$) | 321,000,000$ | (142,000,000$) | (194,000,000$) | (1,083,000,000$) | 711,000,000$ | 1,451,000,000$ | 722,000,000$ | (289,000,000$) | 864,000,000$ | 915,252,000$ | 1,209,527,000$ | (883,306,000$) | 703,527,000$ | 826,428,000$ | 365,034,000$ | (1,215,132,000$) | 1,525,953,000$ | 328,140,000$ | 123,835,000$ | (255,082,000$) | 790,563,000$ | 1,092,309,000$ | (203,959,000$) | 19,038,000$ | 447,222,000$ | 740,845,000$ | 399,076,000$ | (564,154,000$) | 286,704,000$ | 470,363,000$ | (18,171,000$) | (406,867,000$) | 563,266,000$ | 621,994,000$ | 320,408,000$ | (301,809,000$) | 396,618,000$ | 428,327,000$ | (16,733,000$) | (803,870,000$) |
| YoY | | 1,751,000,000$ | 1,412,000,000$ | 2,127,000,000$ | 1,573,000,000$ | (700,000,000$) | (943,000,000$) | (1,526,000,000$) | (2,428,000,000$) | (1,098,000,000$) | (708,000,000$) | 885,000,000$ | 1,801,000,000$ | 2,595,000,000$ | 2,748,000,000$ | 2,212,252,000$ | 2,699,779,000$ | 2,105,473,000$ | 1,945,000,000$ | 1,856,176,000$ | 1,011,683,000$ | 679,857,000$ | 1,502,283,000$ | 1,003,995,000$ | 762,796,000$ | 1,722,846,000$ | 987,456,000$ | 1,751,625,000$ | 1,423,831,000$ | 1,697,951,000$ | 1,354,610,000$ | 1,003,146,000$ | 1,606,181,000$ | 1,022,989,000$ | 862,471,000$ | 591,989,000$ | 174,742,000$ | 332,029,000$ | 608,591,000$ | 760,222,000$ | 1,098,801,000$ | 1,203,859,000$ | 1,037,211,000$ | 843,544,000$ | 506,403,000$ | 4,342,000$ | (578,836,000$) | (135,414,000$) | (261,867,000$) |
| Current Ratio | | .99x | 1.00x | .98x | 1.02x | 1.06x | 1.09x | 1.13x | 1.17x | 1.12x | 1.16x | 1.06x | 1.04x | 1.02x | 1.02x | 1.04x | 1.01x | .99x | 1.02x | 1.04x | 1.03x | 1.02x | 1.01x | .94x | .95x | .97x | .98x | 1.01x | 1.02x | 1.02x | 1.04x | 1.02x | 1.04x | .95x | .96x | .96x | 1.06x | 1.04x | 1.05x | 1.03x | 1.04x | 1.09x | 1.03x | 1.16x | 1.21x | 1.21x | 1.24x | 1.33x | 1.27x |
| Total Current Assets | | 14,384,000,000$ | 13,720,000,000$ | 13,782,000,000$ | 12,614,000,000$ | 13,228,000,000$ | 12,791,000,000$ | 12,893,000,000$ | 12,470,000,000$ | 14,654,000,000$ | 14,730,000,000$ | 13,609,000,000$ | 13,781,000,000$ | 14,678,000,000$ | 13,908,000,000$ | 12,472,000,000$ | 11,867,000,000$ | 11,812,000,000$ | 10,877,000,000$ | 10,259,514,000$ | 9,143,653,000$ | 9,847,192,000$ | 9,135,000,000$ | 8,266,292,000$ | 7,977,839,000$ | 9,252,231,000$ | 8,345,085,000$ | 7,974,369,000$ | 7,906,057,000$ | 8,220,739,000$ | 7,549,923,000$ | 6,731,987,000$ | 7,036,175,000$ | 6,922,128,000$ | 6,626,683,000$ | 5,893,361,000$ | 5,636,521,000$ | 6,083,416,000$ | 5,848,381,000$ | 5,532,726,000$ | 5,565,223,000$ | 6,317,174,000$ | 5,866,309,000$ | 5,502,641,000$ | 5,342,182,000$ | 5,737,357,000$ | 5,359,017,000$ | 5,157,158,000$ | 4,962,679,000$ |
| QoQ | | 664,000,000$ | (62,000,000$) | 1,168,000,000$ | (614,000,000$) | 437,000,000$ | (102,000,000$) | 423,000,000$ | (2,184,000,000$) | (76,000,000$) | 1,121,000,000$ | (172,000,000$) | (897,000,000$) | 770,000,000$ | 1,436,000,000$ | 605,000,000$ | 55,000,000$ | 935,000,000$ | 617,486,000$ | 1,115,861,000$ | (703,539,000$) | 712,192,000$ | 868,708,000$ | 288,453,000$ | (1,274,392,000$) | 907,146,000$ | 370,716,000$ | 68,312,000$ | (314,682,000$) | 670,816,000$ | 817,936,000$ | (304,188,000$) | 114,047,000$ | 295,445,000$ | 733,322,000$ | 256,840,000$ | (446,895,000$) | 235,035,000$ | 315,655,000$ | (32,497,000$) | (751,951,000$) | 450,865,000$ | 363,668,000$ | 160,459,000$ | (395,175,000$) | 378,340,000$ | 201,859,000$ | 194,479,000$ | (646,016,000$) |
| Total Current Liabilities | | 14,548,000,000$ | 13,714,000,000$ | 14,015,000,000$ | 12,315,000,000$ | 12,434,000,000$ | 11,782,000,000$ | 11,423,000,000$ | 10,691,000,000$ | 13,030,000,000$ | 12,695,000,000$ | 12,796,000,000$ | 13,282,000,000$ | 14,372,000,000$ | 13,697,000,000$ | 11,942,000,000$ | 11,714,000,000$ | 11,965,000,000$ | 10,683,000,000$ | 9,846,996,000$ | 8,842,377,000$ | 9,662,004,000$ | 9,059,000,000$ | 8,768,284,000$ | 8,405,141,000$ | 9,562,048,000$ | 8,532,105,000$ | 7,867,215,000$ | 7,751,860,000$ | 8,035,311,000$ | 7,230,873,000$ | 6,581,425,000$ | 6,765,060,000$ | 7,249,724,000$ | 6,870,593,000$ | 6,117,235,000$ | 5,301,206,000$ | 5,857,097,000$ | 5,568,056,000$ | 5,387,664,000$ | 5,372,934,000$ | 5,775,331,000$ | 5,674,274,000$ | 4,726,542,000$ | 4,425,740,000$ | 4,722,928,000$ | 4,321,097,000$ | 3,888,158,000$ | 3,914,995,000$ |
| QoQ | | 834,000,000$ | (301,000,000$) | 1,700,000,000$ | (119,000,000$) | 652,000,000$ | 359,000,000$ | 732,000,000$ | (2,339,000,000$) | 335,000,000$ | (101,000,000$) | (486,000,000$) | (1,090,000,000$) | 675,000,000$ | 1,755,000,000$ | 228,000,000$ | (251,000,000$) | 1,282,000,000$ | 836,004,000$ | 1,004,619,000$ | (819,627,000$) | 603,004,000$ | 290,716,000$ | 363,143,000$ | (1,156,907,000$) | 1,029,943,000$ | 664,890,000$ | 115,355,000$ | (283,451,000$) | 804,438,000$ | 649,448,000$ | (183,635,000$) | (484,664,000$) | 379,131,000$ | 753,358,000$ | 816,029,000$ | (555,891,000$) | 289,041,000$ | 180,392,000$ | 14,730,000$ | (402,397,000$) | 101,057,000$ | 947,732,000$ | 300,802,000$ | (297,188,000$) | 401,831,000$ | 432,939,000$ | (26,837,000$) | (764,415,000$) |
| Debt to Asset Ratio | | .93x | .92x | .93x | .92x | .91x | .90x | .87x | .84x | .87x | .85x | .86x | .86x | .88x | .88x | .87x | .87x | .87x | .87x | .86x | .85x | .87x | .87x | .88x | .87x | .87x | .85x | .85x | .85x | .85x | .84x | .80x | .80x | .80x | .79x | .77x | .76x | .77x | .76x | .75x | .75x | .77x | .76x | .74x | .74x | .75x | .73x | .70x | .71x |
| Long Term Debt | | 2,387,000,000$ | 2,386,000,000$ | 2,385,000,000$ | 2,883,000,000$ | 2,882,000,000$ | 2,880,000,000$ | 2,879,000,000$ | 2,878,000,000$ | 2,876,000,000$ | 2,875,000,000$ | 2,874,000,000$ | 2,577,000,000$ | 2,576,000,000$ | 2,575,000,000$ | 2,874,000,000$ | 2,380,000,000$ | 2,379,000,000$ | 2,878,000,000$ | 2,876,599,000$ | 2,679,819,000$ | 2,679,005,000$ | 2,678,000,000$ | 2,087,593,000$ | 2,086,359,000$ | 2,115,715,000$ | 2,121,284,000$ | 2,476,842,000$ | 2,482,387,000$ | 2,487,912,000$ | 2,493,502,000$ | 2,175,133,000$ | 2,181,478,000$ | 1,693,433,000$ | 1,606,017,000$ | 1,644,590,000$ | 2,055,545,000$ | 2,067,712,000$ | 2,074,012,000$ | 1,791,028,000$ | 1,811,220,000$ | 1,818,447,000$ | 1,335,818,000$ | 1,659,862,000$ | 1,662,778,000$ | 1,666,377,000$ | 1,669,585,000$ | 1,672,521,000$ | 1,675,322,000$ |
| QoQ | | 1,000,000$ | 1,000,000$ | (498,000,000$) | 1,000,000$ | 2,000,000$ | 1,000,000$ | 1,000,000$ | 2,000,000$ | 1,000,000$ | 1,000,000$ | 297,000,000$ | 1,000,000$ | 1,000,000$ | (299,000,000$) | 494,000,000$ | 1,000,000$ | (499,000,000$) | 1,401,000$ | 196,780,000$ | 814,000$ | 1,005,000$ | 590,407,000$ | 1,234,000$ | (29,356,000$) | (5,569,000$) | (355,558,000$) | (5,545,000$) | (5,525,000$) | (5,590,000$) | 318,369,000$ | (6,345,000$) | 488,045,000$ | 87,416,000$ | (38,573,000$) | (410,955,000$) | (12,167,000$) | (6,300,000$) | 282,984,000$ | (20,192,000$) | (7,227,000$) | 482,629,000$ | (324,044,000$) | (2,916,000$) | (3,599,000$) | (3,208,000$) | (2,936,000$) | (2,801,000$) | (2,502,000$) |
| YoY | | (495,000,000$) | (494,000,000$) | (494,000,000$) | 5,000,000$ | 6,000,000$ | 5,000,000$ | 5,000,000$ | 301,000,000$ | 300,000,000$ | 300,000,000$ | 0$ | 197,000,000$ | 197,000,000$ | (303,000,000$) | (2,599,000$) | (299,819,000$) | (300,005,000$) | 200,000,000$ | 789,006,000$ | 593,460,000$ | 563,290,000$ | 556,716,000$ | (389,249,000$) | (396,028,000$) | (372,197,000$) | (372,218,000$) | 301,709,000$ | 300,909,000$ | 794,479,000$ | 887,485,000$ | 530,543,000$ | 125,933,000$ | (374,279,000$) | (467,995,000$) | (146,438,000$) | 244,325,000$ | 249,265,000$ | 738,194,000$ | 131,166,000$ | 148,442,000$ | 152,070,000$ | (333,767,000$) | (12,659,000$) | (12,544,000$) | (11,447,000$) | (20,833,000$) | 21,162,000$ | 21,614,000$ |
| Capital Lease Obligations | | | 481,000,000$ | | | | 377,000,000$ | | | | | | | | 536,000,000$ | | | | 441,000,000$ | | | | 412,758,000$ | 414,223,000$ | 411,912,000$ | 436,621,000$ | | | | | | | | | | | | | | | | | | | | | | | |
| Cash and Cash Equivalents | | 1,572,000,000$ | 1,933,000,000$ | 1,523,000,000$ | 1,592,000,000$ | 2,058,000,000$ | 2,201,000,000$ | 2,457,000,000$ | 2,566,000,000$ | 1,550,000,000$ | 1,804,000,000$ | 1,480,000,000$ | 1,200,000,000$ | 1,217,000,000$ | 1,478,000,000$ | 1,070,000,000$ | 1,093,000,000$ | 1,229,000,000$ | 1,567,000,000$ | 1,240,729,000$ | 838,099,000$ | 1,107,573,000$ | 1,394,000,000$ | 763,337,000$ | 696,745,000$ | 719,842,000$ | 1,163,343,000$ | 694,086,000$ | 749,057,000$ | 804,409,000$ | 1,257,949,000$ | 677,492,000$ | 940,796,000$ | 746,258,000$ | 1,189,919,000$ | 743,931,000$ | 755,098,000$ | 747,415,000$ | 912,059,000$ | 886,991,000$ | 883,218,000$ | 1,130,344,000$ | 913,963,000$ | 883,218,000$ | 966,414,000$ | 921,504,000$ | 1,000,249,000$ | 1,322,266,000$ | 675,129,000$ |
| QoQ | | (361,000,000$) | 410,000,000$ | (69,000,000$) | (466,000,000$) | (143,000,000$) | (256,000,000$) | (109,000,000$) | 1,016,000,000$ | (254,000,000$) | 324,000,000$ | 280,000,000$ | (17,000,000$) | (261,000,000$) | 408,000,000$ | (23,000,000$) | (136,000,000$) | (338,000,000$) | 326,271,000$ | 402,630,000$ | (269,474,000$) | (286,427,000$) | 630,663,000$ | 66,592,000$ | (23,097,000$) | (443,501,000$) | 469,257,000$ | (54,971,000$) | (55,352,000$) | (453,540,000$) | 580,457,000$ | (263,304,000$) | 194,538,000$ | (443,661,000$) | 445,988,000$ | (11,167,000$) | 7,683,000$ | (164,644,000$) | 25,068,000$ | 3,773,000$ | (247,126,000$) | 216,381,000$ | 30,745,000$ | (83,196,000$) | 44,910,000$ | 7,541,000$ | (322,017,000$) | 647,137,000$ | (94,094,000$) |
| YoY | | (486,000,000$) | (268,000,000$) | (934,000,000$) | (974,000,000$) | 508,000,000$ | 397,000,000$ | 977,000,000$ | 1,366,000,000$ | 333,000,000$ | 326,000,000$ | 410,000,000$ | 107,000,000$ | (12,000,000$) | (89,000,000$) | (170,729,000$) | 254,901,000$ | 121,427,000$ | 173,000,000$ | 477,392,000$ | 141,354,000$ | 387,731,000$ | 230,657,000$ | 69,251,000$ | (52,312,000$) | (84,567,000$) | (94,606,000$) | 16,594,000$ | (191,739,000$) | 58,151,000$ | 68,030,000$ | (66,439,000$) | 185,698,000$ | (1,157,000$) | 277,860,000$ | (143,060,000$) | (128,120,000$) | (382,929,000$) | (1,904,000$) | (75,803,000$) | (83,196,000$) | 208,840,000$ | 0$ | (439,048,000$) | 291,285,000$ | 152,281,000$ | (11,124,000$) | (29,460,000$) | (386,526,000$) |
| Interest Expenses | | 34,000,000$ | 35,000,000$ | 37,000,000$ | 37,000,000$ | 38,000,000$ | 41,000,000$ | 38,000,000$ | 47,000,000$ | 47,000,000$ | 52,000,000$ | 83,000,000$ | 72,000,000$ | 61,000,000$ | 46,000,000$ | 39,000,000$ | 33,000,000$ | 33,000,000$ | 33,000,000$ | 34,000,000$ | 31,000,000$ | 32,000,000$ | 41,033,000$ | 41,873,000$ | 46,183,000$ | 44,911,000$ | 48,674,000$ | 50,514,000$ | 46,160,000$ | 42,652,000$ | 38,782,000$ | 36,178,000$ | 37,796,000$ | 36,246,000$ | 35,987,000$ | 35,443,000$ | 33,800,000$ | 32,844,000$ | 34,027,000$ | 35,212,000$ | 34,262,000$ | 33,035,000$ | 32,207,000$ | 31,997,000$ | 32,048,000$ | 31,839,000$ | 30,785,000$ | 32,107,000$ | 31,858,000$ |
| Interest Income | | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 32,000,000$ | 17,000,000$ | 13,000,000$ | 3,000,000$ | 1,000,000$ | 0$ | 1,000,000$ | 1,000,000$ | 1,000,000$ | 2,000,000$ | 2,000,000$ | 1,856,000$ | 1,864,000$ | 5,336,000$ | 5,944,000$ | 5,103,000$ | 6,758,000$ | 4,760,000$ | 4,379,000$ | 4,490,000$ | 4,499,000$ | 5,011,000$ | 3,813,000$ | 4,118,000$ | 3,663,000$ | 2,289,000$ | 2,455,000$ | 2,475,000$ | 2,302,000$ | 2,287,000$ | 2,064,000$ | 3,501,000$ | 2,836,000$ | 1,916,000$ | 1,700,000$ | 1,632,000$ | 1,060,000$ | 341,000$ |