| Johnson Controls International plc (JCI) |
| 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 | Q4-CY2013 |
| Balance Sheet Date | | 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-24 | 2016-Mar-25 | 2015-Dec-25 | 2015-Sep-25 | 2015-Jun-26 | 2015-Mar-27 | 2014-Dec-26 | 2014-Sep-26 | 2014-Jun-27 | 2014-Mar-28 | 2013-Dec-27 |
| 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 | 113.00$ | 109.92$ | 105.66$ | 80.12$ | 78.91$ | 77.60$ | 66.42$ | 65.33$ | 57.63$ | 53.23$ | 68.14$ | 60.21$ | 64.01$ | 49.29$ | 47.89$ | 65.59$ | 81.27$ | 68.07$ | 68.65$ | 59.69$ | 46.61$ | 40.90$ | 34.14$ | 26.97$ | 40.72$ | 43.89$ | 41.32$ | 36.94$ | 29.63$ | 35.02$ | 33.47$ | 35.24$ | 38.13$ | 40.32$ | | | | | | | | | | | | | | | |
| Market Cap of Common Stock | 69,058,329,015$ | 71,930,047,565$ | 69,529,278,246$ | 52,926,804,179$ | 52,253,048,573$ | 51,837,851,402$ | 44,745,531,227$ | 44,520,895,415$ | 39,227,233,342$ | 36,213,435,410$ | 46,750,774,208$ | 41,374,743,318$ | 43,955,915,935$ | 33,951,459,539$ | 33,312,105,037$ | 46,096,636,127$ | 57,241,093,742$ | 48,481,104,289$ | 49,202,490,997$ | 42,993,035,083$ | 33,741,342,698$ | 30,427,823,617$ | 25,395,460,800$ | 20,606,353,685$ | 31,408,355,569$ | 34,923,561,094$ | 37,108,199,552$ | 33,715,623,576$ | 27,379,866,985$ | 32,386,150,168$ | 30,995,430,648$ | 32,631,323,064$ | 35,282,209,833$ | 37,589,655,929$ | | | | | | | | | | | | | | | |
| QoQ% | (3.99%) | 3.45% | 31.37% | 1.29% | .80% | 15.85% | .51% | 13.50% | 8.32% | (22.54%) | 12.99% | (5.87%) | 29.47% | 1.92% | (27.73%) | (19.47%) | 18.07% | (1.47%) | 14.44% | 27.42% | 10.89% | 19.82% | 23.24% | (34.39%) | (10.07%) | (5.89%) | 10.06% | 23.14% | (15.46%) | 4.49% | (5.01%) | (7.51%) | (6.14%) | | | | | | | | | | | | | | | | |
| YoY% | 32.16% | 38.76% | 55.39% | 18.88% | 33.21% | 43.15% | (4.29%) | 7.60% | (10.76%) | 6.66% | 40.34% | (10.24%) | (23.21%) | (29.97%) | (32.30%) | 7.22% | 69.65% | 59.33% | 93.75% | 108.64% | 7.43% | (12.87%) | (31.56%) | (38.88%) | 14.71% | 7.84% | 19.72% | 3.32% | (22.40%) | (13.84%) | | | | | | | | | | | | | | | | | | | |
| Common Shares Outstanding | 611,135,655 | 630,700,000 | 654,385,440 | 658,047,305 | 660,594,161 | 665,200,000 | 668,013,549 | 673,675,568 | 681,477,046 | 680,100,000 | 680,320,034 | 686,098,829 | 687,231,016 | 688,800,000 | 688,810,297 | 695,668,895 | 702,799,758 | 711,700,000 | 712,224,244 | 716,715,091 | 720,271,990 | 735,300,000 | 744,047,527 | 743,862,355 | 764,047,226 | 785,800,000 | 795,706,564 | 898,068,721 | 912,713,145 | 924,900,000 | 924,922,181 | 926,204,412 | 926,105,380 | 929,400,000 | 932,398,758 | 938,108,615 | 938,685,172 | 935,500,000 | 426,000,000 | 425,000,000 | 424,000,000 | 422,000,000 | 421,000,000 | 421,000,000 | 420,000,000 | 427,000,000 | 449,000,000 | 461,000,000 | 460,000,000 |
| QoQ% | (3.10%) | (3.62%) | (.56%) | (.39%) | (.69%) | (.42%) | (.84%) | (1.15%) | .20% | (.03%) | (.84%) | (.17%) | (.23%) | .00% | (.99%) | (1.02%) | (1.25%) | (.07%) | (.63%) | (.49%) | (2.04%) | (1.18%) | .03% | (2.64%) | (2.77%) | (1.25%) | (11.40%) | (1.60%) | (1.32%) | .00% | (.14%) | .01% | (.35%) | (.32%) | (.61%) | (.06%) | .34% | 119.60% | .24% | .24% | .47% | .24% | .00% | .24% | (1.64%) | (4.90%) | (2.60%) | .22% | (.65%) |
| YoY% | (7.49%) | (5.19%) | (2.04%) | (2.32%) | (3.06%) | (2.19%) | (1.81%) | (1.81%) | (.84%) | (1.26%) | (1.23%) | (1.38%) | (2.22%) | (3.22%) | (3.29%) | (2.94%) | (2.43%) | (3.21%) | (4.28%) | (3.65%) | (5.73%) | (6.43%) | (6.49%) | (17.17%) | (16.29%) | (15.04%) | (13.97%) | (3.04%) | (1.45%) | (.48%) | (.80%) | (1.27%) | (1.34%) | (.65%) | 118.87% | 120.73% | 121.39% | 121.68% | 1.19% | .95% | .95% | (1.17%) | (6.24%) | (8.68%) | (8.70%) | (7.78%) | (2.81%) | (.43%) | (1.08%) |
| Price to Sales | 2.93x | 3.05x | 2.97x | 2.28x | 2.26x | 2.26x | 2.34x | 2.18x | 1.83x | 1.62x | 2.13x | 1.93x | 2.11x | 1.65x | 1.33x | 1.87x | 2.37x | 2.05x | 2.12x | 1.93x | 1.53x | 1.36x | 1.12x | .87x | 1.30x | 1.46x | 1.42x | 1.22x | .93x | 1.11x | 1.07x | 1.14x | 1.24x | 1.25x | | | | | | | | | | | | | | | |
| Price to Earnings | 20.98x | 21.86x | 31.17x | 21.13x | 29.86x | 30.40x | 27.60x | 26.27x | 18.64x | 19.59x | 22.68x | 29.74x | 34.64x | 22.16x | 32.03x | 37.33x | 36.53x | 29.62x | 27.20x | 40.83x | 36.56x | 48.22x | 31.67x | 3.98x | 5.73x | 6.16x | 6.36x | 14.26x | 11.97x | 14.98x | 13.68x | 15.55x | 23.33x | 23.33x | | | | | | | | | | | | | | | |
| Price to Book | 5.34x | 5.56x | 4.39x | 3.35x | 3.29x | 3.22x | 2.80x | 2.84x | 2.35x | 2.19x | 2.86x | 2.60x | 2.74x | 2.09x | 2.08x | 2.79x | 3.32x | 2.76x | 2.76x | 2.43x | 1.91x | 1.74x | 1.43x | 1.14x | 1.62x | 1.77x | 1.82x | 1.68x | 1.36x | 1.53x | 1.49x | 1.56x | 1.72x | 1.84x | | | | | | | | | | | | | | | |
| Total Revenue | | 6,442,000,000$ | 6,052,000,000$ | 5,676,000,000$ | 5,426,000,000$ | 6,248,000,000$ | 5,898,000,000$ | 5,597,000,000$ | 5,209,000,000$ | 2,444,000,000$ | 7,133,000,000$ | 6,686,000,000$ | 6,068,000,000$ | 2,063,000,000$ | 6,614,000,000$ | 6,098,000,000$ | 5,862,000,000$ | 6,392,000,000$ | 6,341,000,000$ | 5,594,000,000$ | 5,341,000,000$ | 5,954,000,000$ | 5,343,000,000$ | 5,444,000,000$ | 5,576,000,000$ | 6,274,000,000$ | 6,451,000,000$ | 5,779,000,000$ | 5,464,000,000$ | 8,370,000,000$ | 8,120,000,000$ | 7,475,000,000$ | 5,305,000,000$ | 8,136,000,000$ | 7,683,000,000$ | 7,267,000,000$ | 7,086,000,000$ | 5,154,000,000$ | 4,733,000,000$ | 4,696,000,000$ | 2,376,000,000$ | 2,505,000,000$ | 2,489,000,000$ | 2,430,000,000$ | 2,478,000,000$ | 2,703,000,000$ | 2,660,000,000$ | 2,480,000,000$ | 2,493,000,000$ |
| QoQ% | | 6.44% | 6.62% | 4.61% | (13.16%) | 5.93% | 5.38% | 7.45% | 113.13% | (65.74%) | 6.69% | 10.19% | 194.14% | (68.81%) | 8.46% | 4.03% | (8.29%) | .80% | 13.35% | 4.74% | (10.30%) | 11.44% | (1.86%) | (2.37%) | (11.13%) | (2.74%) | 11.63% | 5.77% | (34.72%) | 3.08% | 8.63% | 40.91% | (34.80%) | 5.90% | 5.73% | 2.55% | 37.49% | 8.90% | .79% | 97.64% | (5.15%) | .64% | 2.43% | (1.94%) | (8.32%) | 1.62% | 7.26% | (.52%) | (3.93%) |
| YoY% | | 3.11% | 2.61% | 1.41% | 4.17% | 155.65% | (17.31%) | (16.29%) | (14.16%) | 18.47% | 7.85% | 9.64% | 3.51% | (67.73%) | 4.31% | 9.01% | 9.76% | 7.36% | 18.68% | 2.76% | (4.21%) | (5.10%) | (17.18%) | (5.80%) | 2.05% | (25.04%) | (20.55%) | (22.69%) | 3.00% | 2.88% | 5.69% | 2.86% | (25.13%) | 57.86% | 62.33% | 54.75% | 198.23% | 105.75% | 90.16% | 93.25% | (4.12%) | (7.33%) | (6.43%) | (2.02%) | (.60%) | 4.16% | 4.85% | .24% | (4.12%) |
| TTM | | 23,596,000,000$ | 23,402,000,000$ | 23,248,000,000$ | 23,169,000,000$ | 22,952,000,000$ | 19,148,000,000$ | 20,383,000,000$ | 21,472,000,000$ | 22,331,000,000$ | 21,950,000,000$ | 21,431,000,000$ | 20,843,000,000$ | 20,637,000,000$ | 24,966,000,000$ | 24,693,000,000$ | 24,189,000,000$ | 23,668,000,000$ | 23,230,000,000$ | 22,232,000,000$ | 22,082,000,000$ | 22,317,000,000$ | 22,637,000,000$ | 23,745,000,000$ | 24,080,000,000$ | 23,968,000,000$ | 26,064,000,000$ | 27,733,000,000$ | 29,429,000,000$ | 29,270,000,000$ | 29,036,000,000$ | 28,599,000,000$ | 28,391,000,000$ | 30,172,000,000$ | 27,190,000,000$ | 24,240,000,000$ | 21,669,000,000$ | 16,959,000,000$ | 14,310,000,000$ | 12,066,000,000$ | 9,800,000,000$ | 9,902,000,000$ | 10,100,000,000$ | 10,271,000,000$ | 10,321,000,000$ | 10,336,000,000$ | 10,228,000,000$ | 10,105,000,000$ | 10,099,000,000$ |
| TTM_QoQ% | | .83% | .66% | .34% | .95% | 19.87% | (6.06%) | (5.07%) | (3.85%) | 1.74% | 2.42% | 2.82% | 1.00% | (17.34%) | 1.11% | 2.08% | 2.20% | 1.89% | 4.49% | .68% | (1.05%) | (1.41%) | (4.67%) | (1.39%) | .47% | (8.04%) | (6.02%) | (5.76%) | .54% | .81% | 1.53% | .73% | (5.90%) | 10.97% | 12.17% | 11.87% | 27.77% | 18.51% | 18.60% | 23.12% | (1.03%) | (1.96%) | (1.67%) | (.48%) | (.15%) | 1.06% | 1.22% | .06% | (1.05%) |
| TTM_YoY% | | 2.81% | 22.22% | 14.06% | 7.90% | 2.78% | (12.77%) | (4.89%) | 3.02% | 8.21% | (12.08%) | (13.21%) | (13.83%) | (12.81%) | 7.47% | 11.07% | 9.54% | 6.05% | 2.62% | (6.37%) | (8.30%) | (6.89%) | (13.15%) | (14.38%) | (18.18%) | (18.11%) | (10.24%) | (3.03%) | 3.66% | (2.99%) | 6.79% | 17.98% | 31.02% | 77.91% | 90.01% | 100.90% | 121.11% | 71.27% | 41.68% | 17.48% | (5.05%) | (4.20%) | (1.25%) | 1.64% | 2.20% | 1.27% | 4.07% | 1.60% | .85% |
| Gross Margin | | 36.50% | 37.11% | 36.45% | 35.50% | 36.30% | 35.76% | 34.34% | 34.13% | 42.59% | 34.08% | 33.52% | 34.46% | 50.51% | 33.26% | 32.09% | 32.26% | 34.28% | 34.65% | 34.73% | 32.35% | 33.17% | 34.29% | 33.08% | 32.34% | 31.56% | 33.24% | 31.91% | 31.57% | 24.58% | 25.71% | 24.40% | 32.01% | 8.65% | 31.64% | 31.39% | 29.83% | 27.59% | 27.19% | 26.77% | 36.95% | 36.97% | 36.80% | 36.26% | 36.68% | 36.33% | 37.03% | 36.37% | 36.82% |
| QoQ | | (.62%) | .66% | .96% | (.80%) | .54% | 1.42% | .21% | (8.46%) | 8.51% | .56% | (.94%) | (16.05%) | 17.25% | 1.17% | (.17%) | (2.02%) | (.37%) | (.09%) | 2.38% | (.82%) | (1.12%) | 1.21% | .75% | .78% | (1.68%) | 1.33% | .34% | 6.99% | (1.14%) | 1.31% | (7.61%) | 23.36% | (22.99%) | .25% | 1.56% | 2.24% | .40% | .43% | (10.19%) | (.01%) | .16% | .55% | (.43%) | .35% | (.70%) | .66% | (.45%) | (.75%) |
| YoY | | .20% | 1.35% | 2.11% | 1.36% | (6.29%) | 1.68% | .82% | (.33%) | (7.92%) | .82% | 1.43% | 2.20% | 16.23% | (1.39%) | (2.64%) | (.09%) | 1.11% | .36% | 1.65% | .02% | 1.61% | 1.05% | 1.17% | .77% | 6.98% | 7.52% | 7.51% | (.44%) | 15.92% | (5.93%) | (6.99%) | 2.18% | (18.94%) | 4.45% | 4.62% | (7.12%) | (9.38%) | (9.61%) | (9.49%) | .27% | .64% | (.23%) | (.12%) | (.14%) | (1.24%) | .33% | .68% | .98% |
| Operating Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 236,000,000$ | 225,000,000$ | 293,000,000$ | 211,000,000$ | 253,000,000$ | 221,000,000$ | 199,000,000$ | (199,000,000$) | 297,000,000$ | 259,000,000$ | 344,000,000$ |
| QoQ% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.89% | (23.21%) | 38.86% | (16.60%) | 14.48% | 11.06% | 200.00% | (167.00%) | 14.67% | (24.71%) | 44.54% |
| YoY% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (6.72%) | 1.81% | 47.24% | 206.03% | (14.82%) | (14.67%) | (42.15%) | (183.61%) | 83.33% | 172.63% | 46.38% |
| TTM | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 965,000,000$ | 982,000,000$ | 978,000,000$ | 884,000,000$ | 474,000,000$ | 518,000,000$ | 556,000,000$ | 701,000,000$ | 1,138,000,000$ | 1,003,000,000$ | 839,000,000$ |
| TTM_QoQ% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (1.73%) | .41% | 10.63% | 86.50% | (8.49%) | (6.84%) | (20.69%) | (38.40%) | 13.46% | 19.55% | 14.93% |
| TTM_YoY% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 103.59% | 89.58% | 75.90% | 26.11% | (58.35%) | (48.36%) | (33.73%) | (3.97%) | 111.52% | 103.04% | 33.81% |
| Operating Margin | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.99% | 4.79% | 12.33% | 8.42% | 10.17% | 9.10% | 8.03% | (7.36%) | 11.17% | 10.44% | 13.80% |
| QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | .20% | (7.54%) | 3.91% | (1.74%) | 1.07% | 1.06% | 15.39% | (18.53%) | .72% | (3.36%) | 4.63% |
| YoY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (5.18%) | (4.30%) | 4.30% | 15.79% | (1.00%) | (1.35%) | (5.77%) | (16.53%) | 4.78% | 6.60% | 4.76% |
| Net Income | | 1,758,000,000$ | 778,000,000$ | 526,000,000$ | 451,000,000$ | 678,000,000$ | 1,052,000,000$ | (234,000,000$) | 404,000,000$ | 581,000,000$ | 1,122,000,000$ | 174,000,000$ | 156,000,000$ | 809,000,000$ | 443,000,000$ | 52,000,000$ | 419,000,000$ | 316,000,000$ | 661,000,000$ | 397,000,000$ | 496,000,000$ | 490,000,000$ | (122,000,000$) | 236,000,000$ | 191,000,000$ | 654,000,000$ | 4,276,000,000$ | 558,000,000$ | 399,000,000$ | 825,000,000$ | 804,000,000$ | 483,000,000$ | 271,000,000$ | 927,000,000$ | 629,000,000$ | (115,000,000$) | 378,000,000$ | 459,000,000$ | (469,000,000$) | 490,000,000$ | 76,000,000$ | 67,000,000$ | 156,000,000$ | 165,000,000$ | 161,000,000$ | (92,000,000$) | 1,452,000,000$ | 207,000,000$ | 272,000,000$ |
| QoQ% | | 125.96% | 47.91% | 16.63% | (33.48%) | (35.55%) | 549.57% | (157.92%) | (30.47%) | (48.22%) | 544.83% | 11.54% | (80.72%) | 82.62% | 751.92% | (87.59%) | 32.60% | (52.19%) | 66.50% | (19.96%) | 1.22% | 501.64% | (151.70%) | 23.56% | (70.80%) | (84.71%) | 666.31% | 39.85% | (51.64%) | 2.61% | 66.46% | 78.23% | (70.77%) | 47.38% | 646.96% | (130.42%) | (17.65%) | 197.87% | (195.71%) | 544.74% | 13.43% | (57.05%) | (5.46%) | 2.48% | 275.00% | (106.34%) | 601.45% | (23.90%) | 66.87% |
| YoY% | | 159.29% | (26.05%) | 324.79% | 11.63% | 16.70% | (6.24%) | (234.48%) | 158.97% | (28.18%) | 153.27% | 234.62% | (62.77%) | 156.01% | (32.98%) | (86.90%) | (15.52%) | (35.51%) | 641.80% | 68.22% | 159.69% | (25.08%) | (102.85%) | (57.71%) | (52.13%) | (20.73%) | 431.84% | 15.53% | 47.23% | (11.00%) | 27.82% | 520.00% | (28.31%) | 101.96% | 234.12% | (123.47%) | 397.37% | 585.08% | (400.64%) | 196.97% | (52.80%) | 172.83% | (89.26%) | (20.29%) | (40.81%) | (156.44%) | 975.56% | 195.71% | 64.85% |
| TTM | | 3,513,000,000$ | 2,433,000,000$ | 2,707,000,000$ | 1,947,000,000$ | 1,900,000,000$ | 1,803,000,000$ | 1,873,000,000$ | 2,281,000,000$ | 2,033,000,000$ | 2,261,000,000$ | 1,582,000,000$ | 1,460,000,000$ | 1,723,000,000$ | 1,230,000,000$ | 1,448,000,000$ | 1,793,000,000$ | 1,870,000,000$ | 2,044,000,000$ | 1,261,000,000$ | 1,100,000,000$ | 795,000,000$ | 959,000,000$ | 5,357,000,000$ | 5,679,000,000$ | 5,887,000,000$ | 6,058,000,000$ | 2,586,000,000$ | 2,511,000,000$ | 2,383,000,000$ | 2,485,000,000$ | 2,310,000,000$ | 1,712,000,000$ | 1,819,000,000$ | 1,351,000,000$ | 253,000,000$ | 858,000,000$ | 556,000,000$ | 164,000,000$ | 789,000,000$ | 464,000,000$ | 549,000,000$ | 390,000,000$ | 1,686,000,000$ | 1,728,000,000$ | 1,839,000,000$ | 2,094,000,000$ | 777,000,000$ | 640,000,000$ |
| TTM_QoQ% | | 44.39% | (10.12%) | 39.03% | 2.47% | 5.38% | (3.74%) | (17.89%) | 12.20% | (10.08%) | 42.92% | 8.36% | (15.26%) | 40.08% | (15.06%) | (19.24%) | (4.12%) | (8.51%) | 62.09% | 14.64% | 38.37% | (17.10%) | (82.10%) | (5.67%) | (3.53%) | (2.82%) | 134.26% | 2.99% | 5.37% | (4.11%) | 7.58% | 34.93% | (5.88%) | 34.64% | 433.99% | (70.51%) | 54.32% | 239.02% | (79.21%) | 70.04% | (15.48%) | 40.77% | (76.87%) | (2.43%) | (6.04%) | (12.18%) | 169.50% | 21.41% | 20.08% |
| TTM_YoY% | | 84.90% | 34.94% | 44.53% | (14.64%) | (6.54%) | (20.26%) | 18.39% | 56.23% | 17.99% | 83.82% | 9.25% | (18.57%) | (7.86%) | (39.82%) | 14.83% | 63.00% | 135.22% | 113.14% | (76.46%) | (80.63%) | (86.50%) | (84.17%) | 107.15% | 126.17% | 147.04% | 143.78% | 11.95% | 46.67% | 31.01% | 83.94% | 813.04% | 99.53% | 227.16% | 723.78% | (67.93%) | 84.91% | 1.28% | (57.95%) | (53.20%) | (73.15%) | (70.15%) | (81.38%) | 116.99% | 170.00% | 245.03% | 4,373.47% | 1,173.77% | 103.82% |
| Profit Margin | | 27.29% | 12.86% | 9.27% | 8.31% | 10.85% | 17.84% | (4.18%) | 7.76% | 23.77% | 15.73% | 2.60% | 2.57% | 39.22% | 6.70% | .85% | 7.15% | 4.94% | 10.42% | 7.10% | 9.29% | 8.23% | (2.28%) | 4.34% | 3.43% | 10.42% | 66.28% | 9.66% | 7.30% | 9.86% | 9.90% | 6.46% | 5.11% | 11.39% | 8.19% | (1.58%) | 5.33% | 8.91% | (9.91%) | 10.43% | 3.20% | 2.68% | 6.27% | 6.79% | 6.50% | (3.40%) | 54.59% | 8.35% | 10.91% |
| QoQ | | 14.44% | 3.59% | .96% | (2.54%) | (6.99%) | 22.02% | (11.94%) | (16.02%) | 8.04% | 13.13% | .03% | (36.64%) | 32.52% | 5.85% | (6.30%) | 2.20% | (5.48%) | 3.33% | (2.19%) | 1.06% | 10.51% | (6.62%) | .91% | (7.00%) | (55.86%) | 56.63% | 2.35% | (2.56%) | (.04%) | 3.44% | 1.35% | (6.29%) | 3.21% | 9.77% | (6.92%) | (3.57%) | 18.82% | (20.34%) | 7.24% | .52% | (3.59%) | (.52%) | .29% | 9.90% | (57.99%) | 46.24% | (2.56%) | 4.63% |
| YoY | | 16.44% | (4.98%) | 13.45% | .56% | (12.92%) | 2.11% | (6.78%) | 5.19% | (15.44%) | 9.03% | 1.75% | (4.58%) | 34.27% | (3.73%) | (6.24%) | (2.14%) | (3.29%) | 12.71% | 2.76% | 5.86% | (2.19%) | (68.57%) | (5.32%) | (3.88%) | .57% | 56.38% | 3.19% | 2.19% | (1.54%) | 1.71% | 8.04% | (.23%) | 2.49% | 18.10% | (12.02%) | 2.14% | 6.23% | (16.18%) | 3.64% | (3.30%) | 6.08% | (48.32%) | (1.56%) | (4.41%) | (9.69%) | 49.27% | 5.52% | 4.57% |
| Equity to Common Shareholders | | 12,927,000,000$ | 15,830,000,000$ | 15,805,000,000$ | 15,900,000,000$ | 16,098,000,000$ | 15,968,000,000$ | 15,658,000,000$ | 16,698,000,000$ | 16,545,000,000$ | 16,324,000,000$ | 15,890,000,000$ | 16,046,000,000$ | 16,268,000,000$ | 15,988,000,000$ | 16,536,000,000$ | 17,249,000,000$ | 17,562,000,000$ | 17,840,000,000$ | 17,698,000,000$ | 17,656,000,000$ | 17,447,000,000$ | 17,805,000,000$ | 18,084,000,000$ | 19,329,000,000$ | 19,766,000,000$ | 20,363,000,000$ | 20,036,000,000$ | 20,102,000,000$ | 21,164,000,000$ | 20,773,000,000$ | 20,874,000,000$ | 20,535,000,000$ | 20,447,000,000$ | 19,731,000,000$ | 19,388,000,000$ | 19,577,000,000$ | 24,118,000,000$ | 4,351,000,000$ | 4,142,000,000$ | 10,335,000,000$ | 4,041,000,000$ | 4,304,000,000$ | 4,181,000,000$ | 11,270,000,000$ | 4,647,000,000$ | 6,002,000,000$ | 5,031,000,000$ | 12,273,000,000$ |
| QoQ | | (2,903,000,000$) | 25,000,000$ | (95,000,000$) | (198,000,000$) | 130,000,000$ | 310,000,000$ | (1,040,000,000$) | 153,000,000$ | 221,000,000$ | 434,000,000$ | (156,000,000$) | (222,000,000$) | 280,000,000$ | (548,000,000$) | (713,000,000$) | (313,000,000$) | (278,000,000$) | 142,000,000$ | 42,000,000$ | 209,000,000$ | (358,000,000$) | (279,000,000$) | (1,245,000,000$) | (437,000,000$) | (597,000,000$) | 327,000,000$ | (66,000,000$) | (1,062,000,000$) | 391,000,000$ | (101,000,000$) | 339,000,000$ | 88,000,000$ | 716,000,000$ | 343,000,000$ | (189,000,000$) | (4,541,000,000$) | 19,767,000,000$ | 209,000,000$ | (6,193,000,000$) | 6,294,000,000$ | (263,000,000$) | 123,000,000$ | (7,089,000,000$) | 6,623,000,000$ | (1,355,000,000$) | 971,000,000$ | (7,242,000,000$) | 7,175,000,000$ |
| QoQ% | | (18.34%) | .16% | (.60%) | (1.23%) | .81% | 1.98% | (6.23%) | .93% | 1.35% | 2.73% | (.97%) | (1.37%) | 1.75% | (3.31%) | (4.13%) | (1.78%) | (1.56%) | .80% | .24% | 1.20% | (2.01%) | (1.54%) | (6.44%) | (2.21%) | (2.93%) | 1.63% | (.33%) | (5.02%) | 1.88% | (.48%) | 1.65% | .43% | 3.63% | 1.77% | (.97%) | (18.83%) | 454.31% | 5.05% | (59.92%) | 155.75% | (6.11%) | 2.94% | (62.90%) | 142.52% | (22.58%) | 19.30% | (59.01%) | 140.74% |
| YoY | | (3,171,000,000$) | (138,000,000$) | 147,000,000$ | (798,000,000$) | (447,000,000$) | (356,000,000$) | (232,000,000$) | 652,000,000$ | 277,000,000$ | 336,000,000$ | (646,000,000$) | (1,203,000,000$) | (1,294,000,000$) | (1,852,000,000$) | (1,162,000,000$) | (407,000,000$) | 115,000,000$ | 35,000,000$ | (386,000,000$) | (1,673,000,000$) | (2,319,000,000$) | (2,558,000,000$) | (1,952,000,000$) | (773,000,000$) | (1,398,000,000$) | (410,000,000$) | (838,000,000$) | (433,000,000$) | 717,000,000$ | 1,042,000,000$ | 1,486,000,000$ | 958,000,000$ | (3,671,000,000$) | 15,380,000,000$ | 15,246,000,000$ | 9,242,000,000$ | 20,077,000,000$ | 47,000,000$ | (39,000,000$) | (935,000,000$) | (606,000,000$) | (1,698,000,000$) | (850,000,000$) | (1,003,000,000$) | (451,000,000$) | 1,295,000,000$ | 317,000,000$ | 7,147,000,000$ |
| YoY% | | (19.70%) | (.86%) | .94% | (4.78%) | (2.70%) | (2.18%) | (1.46%) | 4.06% | 1.70% | 2.10% | (3.91%) | (6.97%) | (7.37%) | (10.38%) | (6.57%) | (2.31%) | .66% | .20% | (2.13%) | (8.66%) | (11.73%) | (12.56%) | (9.74%) | (3.85%) | (6.61%) | (1.97%) | (4.02%) | (2.11%) | 3.51% | 5.28% | 7.67% | 4.89% | (15.22%) | 353.48% | 368.08% | 89.42% | 496.83% | 1.09% | (.93%) | (8.30%) | (13.04%) | (28.29%) | (16.90%) | (8.17%) | (8.85%) | 27.51% | 6.73% | 139.43% |
| Dividends Paid | | 243,000,000$ | 243,000,000$ | 245,000,000$ | 245,000,000$ | 247,000,000$ | 319,000,000$ | 252,000,000$ | 252,000,000$ | 251,000,000$ | 325,000,000$ | 240,000,000$ | 241,000,000$ | 242,000,000$ | 247,000,000$ | 239,000,000$ | 191,000,000$ | 201,000,000$ | 225,000,000$ | 187,000,000$ | 190,000,000$ | 241,000,000$ | 62,000,000$ | 199,000,000$ | 203,000,000$ | 208,000,000$ | 233,000,000$ | 239,000,000$ | 240,000,000$ | 240,000,000$ | 241,000,000$ | 241,000,000$ | 232,000,000$ | 233,000,000$ | 234,000,000$ | 235,000,000$ | 0$ | 654,000,000$ | 87,000,000$ | 168,000,000$ | 87,000,000$ | 87,000,000$ | 86,000,000$ | 76,000,000$ | 75,000,000$ | 80,000,000$ | 83,000,000$ | 74,000,000$ | 74,000,000$ |
| Additional Paid-In Capital QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 44,000,000$ | 26,000,000$ | 27,000,000$ | 212,000,000$ | (61,000,000$) | (48,000,000$) | (2,693,000,000$) | (34,000,000$) | 6,000,000$ | (335,000,000$) | (85,000,000$) |
| Treasury Stock | | 1,302,000,000$ | 1,301,000,000$ | 1,299,000,000$ | 1,297,000,000$ | 1,268,000,000$ | 1,266,000,000$ | 1,264,000,000$ | 1,263,000,000$ | 1,240,000,000$ | 1,237,000,000$ | 1,235,000,000$ | 1,233,000,000$ | 1,203,000,000$ | 1,201,000,000$ | 1,200,000,000$ | 1,199,000,000$ | 1,152,000,000$ | 1,149,000,000$ | 1,148,000,000$ | 1,146,000,000$ | 1,119,000,000$ | 1,119,000,000$ | 1,118,000,000$ | 1,116,000,000$ | 1,086,000,000$ | 2,168,000,000$ | 2,078,000,000$ | 1,543,000,000$ | 1,053,000,000$ | 1,004,000,000$ | 946,000,000$ | 885,000,000$ | 710,000,000$ | 481,000,000$ | 172,000,000$ | 45,000,000$ | 20,000,000$ | 15,000,000$ | 15,000,000$ | 3,152,000,000$ | 3,000,000$ | 0$ | 0$ | 0$ | 2,515,000,000$ | 1,513,000,000$ | 991,000,000$ | 1,031,000,000$ |
| QoQ | | 1,000,000$ | 2,000,000$ | 2,000,000$ | 29,000,000$ | 2,000,000$ | 2,000,000$ | 1,000,000$ | 23,000,000$ | 3,000,000$ | 2,000,000$ | 2,000,000$ | 30,000,000$ | 2,000,000$ | 1,000,000$ | 1,000,000$ | 47,000,000$ | 3,000,000$ | 1,000,000$ | 2,000,000$ | 27,000,000$ | 0$ | 1,000,000$ | 2,000,000$ | 30,000,000$ | (1,082,000,000$) | 90,000,000$ | 535,000,000$ | 490,000,000$ | 49,000,000$ | 58,000,000$ | 61,000,000$ | 175,000,000$ | 229,000,000$ | 309,000,000$ | 127,000,000$ | 25,000,000$ | 5,000,000$ | 0$ | (3,137,000,000$) | 3,149,000,000$ | 3,000,000$ | 0$ | 0$ | (2,515,000,000$) | 1,002,000,000$ | 522,000,000$ | (40,000,000$) | 119,000,000$ |
| Goodwill | | 16,633,000,000$ | 16,709,000,000$ | 16,509,000,000$ | 16,412,000,000$ | 16,725,000,000$ | 17,676,000,000$ | 17,757,000,000$ | 18,124,000,000$ | 16,772,000,000$ | 17,644,000,000$ | 17,559,000,000$ | 17,684,000,000$ | 16,175,000,000$ | 17,725,000,000$ | 18,029,000,000$ | 18,386,000,000$ | 18,335,000,000$ | 18,445,000,000$ | 18,124,000,000$ | 18,207,000,000$ | 17,932,000,000$ | 17,759,000,000$ | 18,072,000,000$ | 18,351,000,000$ | 18,178,000,000$ | 18,312,000,000$ | 18,311,000,000$ | 18,291,000,000$ | 18,381,000,000$ | 19,512,000,000$ | 19,806,000,000$ | 19,717,000,000$ | 18,591,000,000$ | 19,619,000,000$ | 19,644,000,000$ | 20,772,000,000$ | 21,024,000,000$ | 4,418,000,000$ | 4,460,000,000$ | 4,460,000,000$ | 4,203,000,000$ | 4,291,000,000$ | 4,265,000,000$ | 7,127,000,000$ | 4,088,000,000$ | 4,212,000,000$ | 4,176,000,000$ | 4,528,000,000$ |
| QoQ% | | (.46%) | 1.21% | .59% | (1.87%) | (5.38%) | (.46%) | (2.03%) | 8.06% | (4.94%) | .48% | (.71%) | 9.33% | (8.75%) | (1.69%) | (1.94%) | .28% | (.60%) | 1.77% | (.46%) | 1.53% | .97% | (1.73%) | (1.52%) | .95% | (.73%) | .01% | .11% | (.49%) | (5.80%) | (1.48%) | .45% | .15% | (5.24%) | (.13%) | (5.43%) | (1.20%) | 375.87% | (.94%) | .00% | 6.12% | (2.05%) | .61% | (40.16%) | 74.34% | (2.94%) | .86% | (7.77%) | 8.90% |
| YoY% | | (.55%) | (5.47%) | (7.03%) | (9.45%) | (.28%) | .18% | 1.13% | 2.49% | 3.69% | (.46%) | (2.61%) | (3.82%) | (11.78%) | (3.90%) | (.52%) | .98% | 2.25% | 3.86% | .29% | (.79%) | (1.35%) | (3.02%) | (1.31%) | .33% | (1.10%) | (6.15%) | (7.55%) | (7.23%) | (6.64%) | (.55%) | .83% | (5.08%) | (11.57%) | 344.07% | 340.45% | 365.74% | 400.21% | 2.96% | 4.57% | (37.42%) | 2.81% | 1.88% | 2.13% | 57.40% | (1.68%) | (2.55%) | (3.89%) | 2.77% |
| Other Intangible Assets | | 3,613,000,000$ | 3,856,000,000$ | 3,883,000,000$ | 3,963,000,000$ | 4,130,000,000$ | 4,315,000,000$ | 4,717,000,000$ | 4,835,000,000$ | 4,772,000,000$ | 4,831,000,000$ | 4,633,000,000$ | 4,673,000,000$ | 5,155,000,000$ | 4,764,000,000$ | 4,889,000,000$ | 5,505,000,000$ | 5,549,000,000$ | 5,679,000,000$ | 5,259,000,000$ | 5,384,000,000$ | 5,356,000,000$ | 5,364,000,000$ | 5,391,000,000$ | 5,610,000,000$ | 5,632,000,000$ | 5,739,000,000$ | 6,015,000,000$ | 6,080,000,000$ | 6,187,000,000$ | 6,424,000,000$ | 6,625,000,000$ | 6,657,000,000$ | 6,741,000,000$ | 6,727,000,000$ | 6,687,000,000$ | 7,290,000,000$ | 7,540,000,000$ | 966,000,000$ | 1,025,000,000$ | 1,516,000,000$ | 822,000,000$ | 890,000,000$ | 908,000,000$ | 796,000,000$ | 712,000,000$ | 765,000,000$ | 773,000,000$ | 806,000,000$ |
| QoQ | | (243,000,000$) | (27,000,000$) | (80,000,000$) | (167,000,000$) | (185,000,000$) | (402,000,000$) | (118,000,000$) | 63,000,000$ | (59,000,000$) | 198,000,000$ | (40,000,000$) | (482,000,000$) | 391,000,000$ | (125,000,000$) | (616,000,000$) | (44,000,000$) | (130,000,000$) | 420,000,000$ | (125,000,000$) | 28,000,000$ | (8,000,000$) | (27,000,000$) | (219,000,000$) | (22,000,000$) | (107,000,000$) | (276,000,000$) | (65,000,000$) | (107,000,000$) | (237,000,000$) | (201,000,000$) | (32,000,000$) | (84,000,000$) | 14,000,000$ | 40,000,000$ | (603,000,000$) | (250,000,000$) | 6,574,000,000$ | (59,000,000$) | (491,000,000$) | 694,000,000$ | (68,000,000$) | (18,000,000$) | 112,000,000$ | 84,000,000$ | (53,000,000$) | (8,000,000$) | (33,000,000$) | 15,000,000$ |
| Amortization of Intangible Assets | | 97,000,000$ | 110,000,000$ | 112,000,000$ | 120,000,000$ | 119,000,000$ | 116,000,000$ | 122,000,000$ | 119,000,000$ | 107,000,000$ | 111,000,000$ | 104,000,000$ | 104,000,000$ | 87,000,000$ | 102,000,000$ | 106,000,000$ | 118,000,000$ | 115,000,000$ | 112,000,000$ | 104,000,000$ | 104,000,000$ | 98,000,000$ | 95,000,000$ | 97,000,000$ | 96,000,000$ | 89,000,000$ | 93,000,000$ | 98,000,000$ | 97,000,000$ | 94,000,000$ | 98,000,000$ | 92,000,000$ | 92,000,000$ | 98,000,000$ | 108,000,000$ | 126,000,000$ | 149,000,000$ | 22,000,000$ | 20,000,000$ | 20,000,000$ | 23,000,000$ | 23,000,000$ | 24,000,000$ | 21,000,000$ | 21,000,000$ | 23,000,000$ | 22,000,000$ | 23,000,000$ | 24,000,000$ |
| Total Assets | | 37,939,000,000$ | 43,393,000,000$ | 42,367,000,000$ | 42,098,000,000$ | 42,695,000,000$ | 43,325,000,000$ | 43,457,000,000$ | 43,981,000,000$ | 42,242,000,000$ | 42,780,000,000$ | 43,420,000,000$ | 42,797,000,000$ | 42,158,000,000$ | 42,324,000,000$ | 42,991,000,000$ | 42,222,000,000$ | 41,890,000,000$ | 42,135,000,000$ | 41,180,000,000$ | 41,424,000,000$ | 40,815,000,000$ | 41,278,000,000$ | 40,402,000,000$ | 42,513,000,000$ | 42,287,000,000$ | 43,069,000,000$ | 48,489,000,000$ | 48,016,000,000$ | 48,797,000,000$ | 49,406,000,000$ | 49,952,000,000$ | 49,767,000,000$ | 51,884,000,000$ | 50,686,000,000$ | 49,607,000,000$ | 48,788,000,000$ | 63,179,000,000$ | 11,614,000,000$ | 11,611,000,000$ | 29,590,000,000$ | 12,321,000,000$ | 11,720,000,000$ | 11,695,000,000$ | 32,812,000,000$ | 11,809,000,000$ | 12,776,000,000$ | 11,935,000,000$ | 12,013,000,000$ |
| QoQ | | (5,454,000,000$) | 1,026,000,000$ | 269,000,000$ | (597,000,000$) | (630,000,000$) | (132,000,000$) | (524,000,000$) | 1,739,000,000$ | (538,000,000$) | (640,000,000$) | 623,000,000$ | 639,000,000$ | (166,000,000$) | (667,000,000$) | 769,000,000$ | 332,000,000$ | (245,000,000$) | 955,000,000$ | (244,000,000$) | 609,000,000$ | (463,000,000$) | 876,000,000$ | (2,111,000,000$) | 226,000,000$ | (782,000,000$) | (5,420,000,000$) | 473,000,000$ | (781,000,000$) | (609,000,000$) | (546,000,000$) | 185,000,000$ | (2,117,000,000$) | 1,198,000,000$ | 1,079,000,000$ | 819,000,000$ | (14,391,000,000$) | 51,565,000,000$ | 3,000,000$ | (17,979,000,000$) | 17,269,000,000$ | 601,000,000$ | 25,000,000$ | (21,117,000,000$) | 21,003,000,000$ | (967,000,000$) | 841,000,000$ | (78,000,000$) | (163,000,000$) |
| YoY | | (4,756,000,000$) | 68,000,000$ | (1,090,000,000$) | (1,883,000,000$) | 453,000,000$ | 545,000,000$ | 37,000,000$ | 1,184,000,000$ | 84,000,000$ | 456,000,000$ | 429,000,000$ | 575,000,000$ | 268,000,000$ | 189,000,000$ | 1,811,000,000$ | 798,000,000$ | 1,075,000,000$ | 857,000,000$ | 778,000,000$ | (1,089,000,000$) | (1,472,000,000$) | (1,791,000,000$) | (8,087,000,000$) | (5,503,000,000$) | (6,510,000,000$) | (6,337,000,000$) | (1,463,000,000$) | (1,751,000,000$) | (3,087,000,000$) | (1,280,000,000$) | 345,000,000$ | 979,000,000$ | (11,295,000,000$) | 39,072,000,000$ | 37,996,000,000$ | 19,198,000,000$ | 50,858,000,000$ | (106,000,000$) | (84,000,000$) | (3,222,000,000$) | 512,000,000$ | (1,056,000,000$) | (240,000,000$) | 20,799,000,000$ | (367,000,000$) | 906,000,000$ | (23,000,000$) | (112,000,000$) |
| Total Liabilities | | 24,985,000,000$ | 26,348,000,000$ | 25,335,000,000$ | 24,968,000,000$ | 25,334,000,000$ | 26,182,000,000$ | 26,616,000,000$ | 26,107,000,000$ | 24,548,000,000$ | 25,317,000,000$ | 26,342,000,000$ | 25,554,000,000$ | 24,756,000,000$ | 25,181,000,000$ | 25,303,000,000$ | 23,732,000,000$ | 23,137,000,000$ | 23,138,000,000$ | 22,423,000,000$ | 22,601,000,000$ | 22,282,000,000$ | 22,405,000,000$ | 21,314,000,000$ | 22,082,000,000$ | 21,458,000,000$ | 21,660,000,000$ | 27,188,000,000$ | 26,609,000,000$ | 26,339,000,000$ | 27,597,000,000$ | 28,072,000,000$ | 28,267,000,000$ | 30,517,000,000$ | 30,071,000,000$ | 29,406,000,000$ | 28,392,000,000$ | 38,089,000,000$ | 7,228,000,000$ | 7,433,000,000$ | 7,385,000,000$ | 8,245,000,000$ | 7,381,000,000$ | 7,453,000,000$ | 6,901,000,000$ | 7,126,000,000$ | 6,735,000,000$ | 6,867,000,000$ | 6,847,000,000$ |
| QoQ | | (1,363,000,000$) | 1,013,000,000$ | 367,000,000$ | (366,000,000$) | (848,000,000$) | (434,000,000$) | 509,000,000$ | 1,559,000,000$ | (769,000,000$) | (1,025,000,000$) | 788,000,000$ | 798,000,000$ | (425,000,000$) | (122,000,000$) | 1,571,000,000$ | 595,000,000$ | (1,000,000$) | 715,000,000$ | (178,000,000$) | 319,000,000$ | (123,000,000$) | 1,091,000,000$ | (768,000,000$) | 624,000,000$ | (202,000,000$) | (5,528,000,000$) | 579,000,000$ | 270,000,000$ | (1,258,000,000$) | (475,000,000$) | (195,000,000$) | (2,250,000,000$) | 446,000,000$ | 665,000,000$ | 1,014,000,000$ | (9,697,000,000$) | 30,861,000,000$ | (205,000,000$) | 48,000,000$ | (860,000,000$) | 864,000,000$ | (72,000,000$) | 552,000,000$ | (225,000,000$) | 391,000,000$ | (132,000,000$) | 20,000,000$ | (196,000,000$) |
| YoY | | (349,000,000$) | 166,000,000$ | (1,281,000,000$) | (1,139,000,000$) | 786,000,000$ | 865,000,000$ | 274,000,000$ | 553,000,000$ | (208,000,000$) | 136,000,000$ | 1,039,000,000$ | 1,822,000,000$ | 1,619,000,000$ | 2,043,000,000$ | 2,880,000,000$ | 1,131,000,000$ | 855,000,000$ | 733,000,000$ | 1,109,000,000$ | 519,000,000$ | 824,000,000$ | 745,000,000$ | (5,874,000,000$) | (4,527,000,000$) | (4,881,000,000$) | (5,937,000,000$) | (884,000,000$) | (1,658,000,000$) | (4,178,000,000$) | (2,474,000,000$) | (1,334,000,000$) | (125,000,000$) | (7,572,000,000$) | 22,843,000,000$ | 21,973,000,000$ | 21,007,000,000$ | 29,844,000,000$ | (153,000,000$) | (20,000,000$) | 484,000,000$ | 1,119,000,000$ | 646,000,000$ | 586,000,000$ | 54,000,000$ | 83,000,000$ | (401,000,000$) | (349,000,000$) | (122,000,000$) |
| Current Ratio | | .93x | .96x | .96x | 1.02x | .94x | .96x | .87x | .97x | .97x | 1.08x | 1.03x | 1.02x | 1.04x | .97x | 1.00x | 1.04x | 1.10x | 1.11x | 1.17x | 1.18x | 1.22x | 1.08x | 1.05x | 1.17x | 1.37x | 1.41x | .95x | 1.03x | 1.05x | 1.10x | 1.12x | 1.11x | 1.04x | 1.21x | 1.23x | .96x | 1.05x | 1.23x | 1.13x | 1.00x | 1.24x | 1.21x | 1.17x | 1.17x | 1.38x | 1.75x | 1.40x | 1.27x |
| Total Current Assets | | 10,162,000,000$ | 11,849,000,000$ | 11,350,000,000$ | 11,289,000,000$ | 11,179,000,000$ | 12,153,000,000$ | 11,877,000,000$ | 12,054,000,000$ | 10,737,000,000$ | 12,006,000,000$ | 12,756,000,000$ | 11,837,000,000$ | 11,685,000,000$ | 11,559,000,000$ | 11,612,000,000$ | 10,353,000,000$ | 9,998,000,000$ | 10,310,000,000$ | 10,204,000,000$ | 10,034,000,000$ | 10,053,000,000$ | 11,140,000,000$ | 9,955,000,000$ | 11,320,000,000$ | 12,393,000,000$ | 13,042,000,000$ | 12,836,000,000$ | 11,955,000,000$ | 11,823,000,000$ | 12,465,000,000$ | 12,271,000,000$ | 12,429,000,000$ | 12,292,000,000$ | 13,962,000,000$ | 13,229,000,000$ | 10,966,000,000$ | 17,109,000,000$ | 3,822,000,000$ | 3,663,000,000$ | 10,469,000,000$ | 4,763,000,000$ | 4,133,000,000$ | 4,078,000,000$ | 4,066,000,000$ | 4,786,000,000$ | 5,719,000,000$ | 4,773,000,000$ | 4,007,000,000$ |
| QoQ | | (1,687,000,000$) | 499,000,000$ | 61,000,000$ | 110,000,000$ | (974,000,000$) | 276,000,000$ | (177,000,000$) | 1,317,000,000$ | (1,269,000,000$) | (750,000,000$) | 919,000,000$ | 152,000,000$ | 126,000,000$ | (53,000,000$) | 1,259,000,000$ | 355,000,000$ | (312,000,000$) | 106,000,000$ | 170,000,000$ | (19,000,000$) | (1,087,000,000$) | 1,185,000,000$ | (1,365,000,000$) | (1,073,000,000$) | (649,000,000$) | 206,000,000$ | 881,000,000$ | 132,000,000$ | (642,000,000$) | 194,000,000$ | (158,000,000$) | 137,000,000$ | (1,670,000,000$) | 733,000,000$ | 2,263,000,000$ | (6,143,000,000$) | 13,287,000,000$ | 159,000,000$ | (6,806,000,000$) | 5,706,000,000$ | 630,000,000$ | 55,000,000$ | 12,000,000$ | (720,000,000$) | (933,000,000$) | 946,000,000$ | 766,000,000$ | (850,000,000$) |
| Total Current Liabilities | | 10,941,000,000$ | 12,350,000,000$ | 11,817,000,000$ | 11,083,000,000$ | 11,955,000,000$ | 12,724,000,000$ | 13,599,000,000$ | 12,409,000,000$ | 11,084,000,000$ | 11,128,000,000$ | 12,403,000,000$ | 11,563,000,000$ | 11,239,000,000$ | 11,883,000,000$ | 11,654,000,000$ | 9,987,000,000$ | 9,098,000,000$ | 9,285,000,000$ | 8,740,000,000$ | 8,486,000,000$ | 8,248,000,000$ | 10,304,000,000$ | 9,509,000,000$ | 9,692,000,000$ | 9,070,000,000$ | 9,242,000,000$ | 13,441,000,000$ | 11,653,000,000$ | 11,250,000,000$ | 11,301,000,000$ | 10,992,000,000$ | 11,246,000,000$ | 11,854,000,000$ | 11,515,000,000$ | 10,742,000,000$ | 11,459,000,000$ | 16,331,000,000$ | 3,116,000,000$ | 3,233,000,000$ | 10,446,000,000$ | 3,854,000,000$ | 3,426,000,000$ | 3,479,000,000$ | 3,475,000,000$ | 3,477,000,000$ | 3,259,000,000$ | 3,406,000,000$ | 3,163,000,000$ |
| QoQ | | (1,409,000,000$) | 533,000,000$ | 734,000,000$ | (872,000,000$) | (769,000,000$) | (875,000,000$) | 1,190,000,000$ | 1,325,000,000$ | (44,000,000$) | (1,275,000,000$) | 840,000,000$ | 324,000,000$ | (644,000,000$) | 229,000,000$ | 1,667,000,000$ | 889,000,000$ | (187,000,000$) | 545,000,000$ | 254,000,000$ | 238,000,000$ | (2,056,000,000$) | 795,000,000$ | (183,000,000$) | 622,000,000$ | (172,000,000$) | (4,199,000,000$) | 1,788,000,000$ | 403,000,000$ | (51,000,000$) | 309,000,000$ | (254,000,000$) | (608,000,000$) | 339,000,000$ | 773,000,000$ | (717,000,000$) | (4,872,000,000$) | 13,215,000,000$ | (117,000,000$) | (7,213,000,000$) | 6,592,000,000$ | 428,000,000$ | (53,000,000$) | 4,000,000$ | (2,000,000$) | 218,000,000$ | (147,000,000$) | 243,000,000$ | (186,000,000$) |
| Debt to Asset Ratio | | .66x | .61x | .60x | .59x | .59x | .60x | .61x | .59x | .58x | .59x | .61x | .60x | .59x | .59x | .59x | .56x | .55x | .55x | .54x | .55x | .55x | .54x | .53x | .52x | .51x | .50x | .56x | .55x | .54x | .56x | .56x | .57x | .59x | .59x | .59x | .58x | .60x | .62x | .64x | .25x | .67x | .63x | .64x | .21x | .60x | .53x | .58x | .57x |
| Long Term Debt | | 8,591,000,000$ | 8,446,000,000$ | 8,167,000,000$ | 8,589,000,000$ | 8,004,000,000$ | 7,867,000,000$ | 7,348,000,000$ | 7,959,000,000$ | 7,818,000,000$ | 8,497,000,000$ | 7,832,000,000$ | 7,784,000,000$ | 7,426,000,000$ | 7,194,000,000$ | 7,366,000,000$ | 7,437,000,000$ | 7,506,000,000$ | 7,318,000,000$ | 7,323,000,000$ | 7,469,000,000$ | 7,526,000,000$ | 5,671,000,000$ | 5,640,000,000$ | 5,920,000,000$ | 6,708,000,000$ | 6,804,000,000$ | 8,418,000,000$ | 9,588,000,000$ | 9,623,000,000$ | 10,373,000,000$ | 10,962,000,000$ | 10,895,000,000$ | 11,964,000,000$ | 11,772,000,000$ | 11,810,000,000$ | 10,351,000,000$ | 11,053,000,000$ | 2,165,000,000$ | 2,159,000,000$ | 5,745,000,000$ | 2,159,000,000$ | 1,744,000,000$ | 1,732,000,000$ | 1,184,000,000$ | 1,443,000,000$ | 1,443,000,000$ | 1,442,000,000$ | 1,443,000,000$ |
| QoQ | | 145,000,000$ | 279,000,000$ | (422,000,000$) | 585,000,000$ | 137,000,000$ | 519,000,000$ | (611,000,000$) | 141,000,000$ | (679,000,000$) | 665,000,000$ | 48,000,000$ | 358,000,000$ | 232,000,000$ | (172,000,000$) | (71,000,000$) | (69,000,000$) | 188,000,000$ | (5,000,000$) | (146,000,000$) | (57,000,000$) | 1,855,000,000$ | 31,000,000$ | (280,000,000$) | (788,000,000$) | (96,000,000$) | (1,614,000,000$) | (1,170,000,000$) | (35,000,000$) | (750,000,000$) | (589,000,000$) | 67,000,000$ | (1,069,000,000$) | 192,000,000$ | (38,000,000$) | 1,459,000,000$ | (702,000,000$) | 8,888,000,000$ | 6,000,000$ | (3,586,000,000$) | 3,586,000,000$ | 415,000,000$ | 12,000,000$ | 548,000,000$ | (259,000,000$) | 0$ | 1,000,000$ | (1,000,000$) | 0$ |
| YoY | | 587,000,000$ | 579,000,000$ | 819,000,000$ | 630,000,000$ | 186,000,000$ | (630,000,000$) | (484,000,000$) | 175,000,000$ | 392,000,000$ | 1,303,000,000$ | 466,000,000$ | 347,000,000$ | (80,000,000$) | (124,000,000$) | 43,000,000$ | (32,000,000$) | (20,000,000$) | 1,647,000,000$ | 1,683,000,000$ | 1,549,000,000$ | 818,000,000$ | (1,133,000,000$) | (2,778,000,000$) | (3,668,000,000$) | (2,915,000,000$) | (3,569,000,000$) | (2,544,000,000$) | (1,307,000,000$) | (2,341,000,000$) | (1,399,000,000$) | (848,000,000$) | 544,000,000$ | 911,000,000$ | 9,607,000,000$ | 9,651,000,000$ | 4,606,000,000$ | 8,894,000,000$ | 421,000,000$ | 427,000,000$ | 4,561,000,000$ | 716,000,000$ | 301,000,000$ | 290,000,000$ | (259,000,000$) | 0$ | (19,000,000$) | (39,000,000$) | (38,000,000$) |
| Capital Lease Obligations | | 1,310,000,000$ | | | | 1,210,000,000$ | | | | 1,404,000,000$ | | | | 1,267,000,000$ | | | | 1,374,000,000$ | | | | 1,207,000,000$ | 1,142,000,000$ | 1,093,000,000$ | 1,112,000,000$ | | | | | | | | | | | | | | | | | | | | | | | | |
| Cash and Cash Equivalents | | 379,000,000$ | 731,000,000$ | 795,000,000$ | 1,237,000,000$ | 606,000,000$ | 858,000,000$ | 838,000,000$ | 1,799,000,000$ | 828,000,000$ | 1,057,000,000$ | 1,975,000,000$ | 1,509,000,000$ | 2,029,000,000$ | 1,506,000,000$ | 1,787,000,000$ | 1,207,000,000$ | 1,336,000,000$ | 1,450,000,000$ | 1,883,000,000$ | 1,839,000,000$ | 1,951,000,000$ | 2,342,000,000$ | 1,006,000,000$ | 2,160,000,000$ | 2,805,000,000$ | 3,685,000,000$ | 239,000,000$ | 292,000,000$ | 185,000,000$ | 267,000,000$ | 244,000,000$ | 533,000,000$ | 301,000,000$ | 458,000,000$ | 412,000,000$ | 377,000,000$ | 579,000,000$ | 292,000,000$ | 356,000,000$ | 553,000,000$ | 1,401,000,000$ | 531,000,000$ | 432,000,000$ | 364,000,000$ | 892,000,000$ | 432,000,000$ | 495,000,000$ | 1,055,000,000$ |
| QoQ | | (352,000,000$) | (64,000,000$) | (442,000,000$) | 631,000,000$ | (252,000,000$) | 20,000,000$ | (961,000,000$) | 971,000,000$ | (229,000,000$) | (918,000,000$) | 466,000,000$ | (520,000,000$) | 523,000,000$ | (281,000,000$) | 580,000,000$ | (129,000,000$) | (114,000,000$) | (433,000,000$) | 44,000,000$ | (112,000,000$) | (391,000,000$) | 1,336,000,000$ | (1,154,000,000$) | (645,000,000$) | (880,000,000$) | 3,446,000,000$ | (53,000,000$) | 107,000,000$ | (82,000,000$) | 23,000,000$ | (289,000,000$) | 212,000,000$ | (157,000,000$) | 46,000,000$ | 35,000,000$ | (202,000,000$) | 287,000,000$ | (64,000,000$) | (197,000,000$) | (848,000,000$) | 870,000,000$ | 99,000,000$ | 68,000,000$ | (528,000,000$) | 460,000,000$ | (63,000,000$) | (560,000,000$) | 492,000,000$ |
| YoY | | (227,000,000$) | (127,000,000$) | (43,000,000$) | (562,000,000$) | (222,000,000$) | (199,000,000$) | (1,137,000,000$) | 290,000,000$ | (1,201,000,000$) | (449,000,000$) | 188,000,000$ | 302,000,000$ | 693,000,000$ | 56,000,000$ | (96,000,000$) | (632,000,000$) | (615,000,000$) | (892,000,000$) | 877,000,000$ | (321,000,000$) | (854,000,000$) | (1,343,000,000$) | 767,000,000$ | 1,868,000,000$ | 2,620,000,000$ | 3,418,000,000$ | (5,000,000$) | (241,000,000$) | (136,000,000$) | (191,000,000$) | (168,000,000$) | 156,000,000$ | (278,000,000$) | 166,000,000$ | 56,000,000$ | (176,000,000$) | (822,000,000$) | (239,000,000$) | (76,000,000$) | 144,000,000$ | 509,000,000$ | 99,000,000$ | (63,000,000$) | (691,000,000$) | 329,000,000$ | (23,000,000$) | 65,000,000$ | 554,000,000$ |
| Interest Expenses | | | | | | | | | | | 79,000,000$ | 71,000,000$ | 69,000,000$ | 60,000,000$ | 54,000,000$ | 56,000,000$ | 55,000,000$ | 52,000,000$ | 55,000,000$ | 53,000,000$ | 59,000,000$ | 58,000,000$ | 58,000,000$ | 62,000,000$ | 62,000,000$ | 66,000,000$ | 81,000,000$ | 97,000,000$ | 91,000,000$ | 102,000,000$ | 106,000,000$ | 99,000,000$ | 102,000,000$ | 103,000,000$ | 115,000,000$ | 118,000,000$ | 110,000,000$ | 66,000,000$ | 65,000,000$ | 72,000,000$ | 24,000,000$ | 27,000,000$ | 26,000,000$ | 25,000,000$ | 24,000,000$ | 24,000,000$ | 24,000,000$ | 25,000,000$ | 24,000,000$ |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,000,000$ | 4,000,000$ | 4,000,000$ | 4,000,000$ | 4,000,000$ | 4,000,000$ | 3,000,000$ | 4,000,000$ | 4,000,000$ | 3,000,000$ | 3,000,000$ |