| PLAINS ALL AMERICAN PIPELINE LP (PAA) |
| 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 | 20.92$ | 17.96$ | 17.06$ | 18.32$ | 20.01$ | 17.08$ | 17.38$ | 17.86$ | 17.57$ | 15.14$ | 15.33$ | 14.11$ | 12.46$ | 11.75$ | 10.53$ | 9.82$ | 10.72$ | 9.33$ | 10.17$ | 11.36$ | 9.10$ | 8.25$ | 5.99$ | 8.84$ | 5.31$ | 18.38$ | 20.78$ | 24.33$ | 24.51$ | 19.99$ | 25.01$ | 23.66$ | 22.03$ | 20.63$ | 21.16$ | | | | | | | | | | | | | | |
| Market Cap of Common Stock | 14,756,195,150$ | 12,667,212,460$ | 11,998,373,951$ | 12,884,442,352$ | 14,082,556,760$ | 12,018,667,528$ | 12,184,792,977$ | 12,521,128,614$ | 12,314,312,660$ | 10,609,521,669$ | 10,706,318,792$ | 9,850,791,035$ | 8,698,447,525$ | 8,201,917,385$ | 7,349,307,631$ | 6,900,201,508$ | 7,558,066,073$ | 6,634,767,159$ | 7,292,082,070$ | 8,202,554,422$ | 6,570,675,511$ | 6,009,931,876$ | 4,361,321,384$ | 6,435,988,582$ | 3,865,950,300$ | 13,377,525,084$ | 15,112,246,460$ | 17,679,924,790$ | 17,804,831,873$ | 14,514,549,977$ | 18,146,824,302$ | 17,163,659,691$ | 15,976,308,095$ | 14,960,651,917$ | 15,330,959,429$ | | | | | | | | | | | | | | |
| QoQ% | 16.49% | 5.57% | (6.88%) | (8.51%) | 17.17% | (1.36%) | (2.69%) | 1.68% | 16.07% | (.90%) | 8.69% | 13.25% | 6.05% | 11.60% | 6.51% | (8.70%) | 13.92% | (9.01%) | (11.10%) | 24.84% | 9.33% | 37.80% | (32.24%) | 66.48% | (71.10%) | (11.48%) | (14.52%) | (.70%) | 22.67% | (20.02%) | 5.73% | 7.43% | 6.79% | (2.42%) | | | | | | | | | | | | | | | |
| YoY% | 4.78% | 5.40% | (1.53%) | 2.90% | 14.36% | 13.28% | 13.81% | 27.11% | 41.57% | 29.35% | 45.68% | 42.76% | 15.09% | 23.62% | .79% | (15.88%) | 15.03% | 10.40% | 67.20% | 27.45% | 69.96% | (55.07%) | (71.14%) | (63.60%) | (78.29%) | (7.83%) | (16.72%) | 3.01% | 11.45% | (2.98%) | 18.37% | | | | | | | | | | | | | | | | | | |
| Common Shares Outstanding | 705,531,683 | 705,497,770 | 703,304,452 | 703,299,255 | 703,775,950 | 703,669,059 | 701,081,299 | 701,071,031 | 701,071,031 | 700,992,512 | 698,390,006 | 698,390,006 | 698,390,006 | 698,332,685 | 697,939,946 | 702,668,178 | 705,043,477 | 711,121,882 | 717,371,576 | 722,055,847 | 722,052,254 | 728,476,591 | 728,100,398 | 728,053,007 | 728,050,904 | 728,028,576 | 727,424,619 | 726,821,163 | 726,579,550 | 726,272,203 | 725,582,739 | 725,582,739 | 725,206,904 | 725,189,138 | 724,696,735 | 724,657,263 | 675,097,184 | 412,962,773 | 397,736,728 | 397,730,991 | 397,730,991 | 397,727,624 | 397,680,214 | 397,241,697 | 376,241,697 | 372,033,831 | 368,940,903 | 363,873,690 | 359,904,180 |
| QoQ% | .01% | .31% | .00% | (.07%) | .02% | .37% | .00% | .00% | .01% | .37% | .00% | .00% | .01% | .06% | (.67%) | (.34%) | (.86%) | (.87%) | (.65%) | .00% | (.88%) | .05% | .01% | .00% | .00% | .08% | .08% | .03% | .04% | .10% | .00% | .05% | .00% | .07% | .01% | 7.34% | 63.48% | 3.83% | .00% | .00% | .00% | .01% | .11% | 5.58% | 1.13% | .84% | 1.39% | 1.10% | 4.94% |
| YoY% | .25% | .26% | .32% | .32% | .39% | .38% | .39% | .38% | .38% | .38% | .06% | (.61%) | (.94%) | (1.80%) | (2.71%) | (2.69%) | (2.36%) | (2.38%) | (1.47%) | (.82%) | (.82%) | .06% | .09% | .17% | .20% | .24% | .25% | .17% | .19% | .15% | .12% | .13% | 7.42% | 75.61% | 82.21% | 82.20% | 69.74% | 3.83% | .01% | .12% | 5.71% | 6.91% | 7.79% | 9.17% | 4.54% | 8.48% | 7.65% | 7.31% | 7.07% |
| Price to Sales | .33x | .29x | .26x | .28x | .29x | .25x | .25x | .26x | .26x | .22x | .22x | .19x | .16x | .14x | .13x | .13x | .16x | .16x | .21x | .27x | .28x | .26x | .16x | .23x | .12x | .40x | .45x | .52x | .52x | .43x | .55x | .57x | .57x | .57x | .62x | | | | | | | | | | | | | | |
| Price to Earnings | 10.28x | 8.82x | 10.62x | 14.17x | 14.84x | 15.57x | 11.63x | 12.14x | 11.47x | 8.63x | 9.07x | 7.23x | 6.84x | 7.91x | 6.00x | 8.84x | 21.11x | 11.19x | 63.41x | 25.88x | 9.68x | - | - | - | - | 6.16x | 5.07x | 5.45x | 6.15x | 6.55x | 14.08x | 28.05x | 22.82x | 17.48x | 19.38x | | | | | | | | | | | | | | |
| Price to Book | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | - | - | - | - | | | | | | | | | | | | | | |
| Total Revenue | | 10,565,000,000$ | 11,578,000,000$ | 10,642,000,000$ | 11,477,000,000$ | 12,035,000,000$ | 12,456,000,000$ | 12,757,000,000$ | 11,639,000,000$ | 11,322,000,000$ | 12,071,000,000$ | 11,602,000,000$ | 12,341,000,000$ | 12,952,000,000$ | 14,336,000,000$ | 16,359,000,000$ | 13,694,000,000$ | 12,989,000,000$ | 10,776,000,000$ | 9,930,000,000$ | 8,383,000,000$ | 5,963,000,000$ | 5,833,000,000$ | 3,225,000,000$ | 8,269,000,000$ | 9,154,000,000$ | 7,886,000,000$ | 8,253,000,000$ | 8,375,000,000$ | 8,786,000,000$ | 8,792,000,000$ | 8,080,000,000$ | 8,398,000,000$ | 7,605,000,000$ | 5,873,000,000$ | 6,078,000,000$ | 6,667,000,000$ | 5,952,000,000$ | 5,170,000,000$ | 4,950,000,000$ | 4,111,000,000$ | 4,996,000,000$ | 5,551,000,000$ | 6,663,000,000$ | 5,942,000,000$ | 9,459,000,000$ | 11,127,000,000$ | 11,195,000,000$ | 11,684,000,000$ |
| QoQ% | | (8.75%) | 8.80% | (7.28%) | (4.64%) | (3.38%) | (2.36%) | 9.61% | 2.80% | (6.21%) | 4.04% | (5.99%) | (4.72%) | (9.65%) | (12.37%) | 19.46% | 5.43% | 20.54% | 8.52% | 18.45% | 40.58% | 2.23% | 80.87% | (61.00%) | (9.67%) | 16.08% | (4.45%) | (1.46%) | (4.68%) | (.07%) | 8.81% | (3.79%) | 10.43% | 29.49% | (3.37%) | (8.84%) | 12.01% | 15.13% | 4.44% | 20.41% | (17.71%) | (10.00%) | (16.69%) | 12.13% | (37.18%) | (14.99%) | (.61%) | (4.19%) | 9.91% |
| YoY% | | (12.21%) | (7.05%) | (16.58%) | (1.39%) | 6.30% | 3.19% | 9.96% | (5.69%) | (12.59%) | (15.80%) | (29.08%) | (9.88%) | (.29%) | 33.04% | 64.74% | 63.35% | 117.83% | 84.74% | 207.91% | 1.38% | (34.86%) | (26.03%) | (60.92%) | (1.27%) | 4.19% | (10.31%) | 2.14% | (.27%) | 15.53% | 49.70% | 32.94% | 25.96% | 27.77% | 13.60% | 22.79% | 62.18% | 19.14% | (6.86%) | (25.71%) | (30.82%) | (47.18%) | (50.11%) | (40.48%) | (49.14%) | (11.02%) | 3.96% | 8.74% | 10.02% |
| TTM | | 44,262,000,000$ | 45,732,000,000$ | 46,610,000,000$ | 48,725,000,000$ | 48,887,000,000$ | 48,174,000,000$ | 47,789,000,000$ | 46,634,000,000$ | 47,336,000,000$ | 48,966,000,000$ | 51,231,000,000$ | 55,988,000,000$ | 57,341,000,000$ | 57,378,000,000$ | 53,818,000,000$ | 47,389,000,000$ | 42,078,000,000$ | 35,052,000,000$ | 30,109,000,000$ | 23,404,000,000$ | 23,290,000,000$ | 26,481,000,000$ | 28,534,000,000$ | 33,562,000,000$ | 33,668,000,000$ | 33,300,000,000$ | 34,206,000,000$ | 34,033,000,000$ | 34,056,000,000$ | 32,875,000,000$ | 29,956,000,000$ | 27,954,000,000$ | 26,223,000,000$ | 24,570,000,000$ | 23,867,000,000$ | 22,739,000,000$ | 20,183,000,000$ | 19,227,000,000$ | 19,608,000,000$ | 21,321,000,000$ | 23,152,000,000$ | 27,615,000,000$ | 33,191,000,000$ | 37,723,000,000$ | 43,465,000,000$ | 44,637,000,000$ | 44,213,000,000$ | 43,313,000,000$ |
| TTM_QoQ% | | (3.21%) | (1.88%) | (4.34%) | (.33%) | 1.48% | .81% | 2.48% | (1.48%) | (3.33%) | (4.42%) | (8.50%) | (2.36%) | (.06%) | 6.62% | 13.57% | 12.62% | 20.05% | 16.42% | 28.65% | .49% | (12.05%) | (7.20%) | (14.98%) | (.32%) | 1.11% | (2.65%) | .51% | (.07%) | 3.59% | 9.74% | 7.16% | 6.60% | 6.73% | 2.95% | 4.96% | 12.66% | 4.97% | (1.94%) | (8.03%) | (7.91%) | (16.16%) | (16.80%) | (12.01%) | (13.21%) | (2.63%) | .96% | 2.08% | 2.52% |
| TTM_YoY% | | (9.46%) | (5.07%) | (2.47%) | 4.48% | 3.28% | (1.62%) | (6.72%) | (16.71%) | (17.45%) | (14.66%) | (4.81%) | 18.15% | 36.27% | 63.69% | 78.74% | 102.48% | 80.67% | 32.37% | 5.52% | (30.27%) | (30.83%) | (20.48%) | (16.58%) | (1.38%) | (1.14%) | 1.29% | 14.19% | 21.75% | 29.87% | 33.80% | 25.51% | 22.93% | 29.93% | 27.79% | 21.72% | 6.65% | (12.82%) | (30.38%) | (40.92%) | (43.48%) | (46.73%) | (38.13%) | (24.93%) | (12.91%) | 2.88% | 8.72% | 11.35% | 10.50% |
| Gross Margin | | 9.41% | 8.58% | 8.31% | 6.24% | 7.97% | 7.35% | 7.20% | 6.20% | 3.15% | 7.99% | 9.12% | 8.25% | 7.39% | 8.82% | 6.33% | 6.64% | 9.45% | 6.51% | 6.58% | 11.82% | 8.92% | 12.45% | 21.71% | 10.91% | 10.05% | 13.07% | 12.23% | 15.00% | 20.84% | 11.65% | 6.55% | 10.47% | 11.30% | 9.30% | 12.47% | 16.11% | 12.08% | 14.33% | 14.67% | 18.56% | 17.23% | 8.77% | 5.57% | 8.63% | 7.02% | 4.76% | 4.36% | 5.21% |
| QoQ | | .83% | .27% | 2.07% | (1.73%) | .61% | .15% | 1.00% | 3.05% | (4.84%) | (1.13%) | .87% | .86% | (1.44%) | 2.50% | (.31%) | (2.82%) | 2.94% | (.06%) | (5.25%) | 2.90% | (3.52%) | (9.26%) | 10.80% | .86% | (3.02%) | .85% | (2.77%) | (5.84%) | 9.19% | 5.10% | (3.92%) | (.83%) | 2.00% | (3.17%) | (3.64%) | 4.03% | (2.25%) | (.33%) | (3.89%) | 1.33% | 8.46% | 3.21% | (3.07%) | 1.61% | 2.26% | .40% | (.85%) | .26% |
| YoY | | 1.44% | 1.22% | 1.10% | .04% | 4.82% | (.64%) | (1.92%) | (2.05%) | (4.24%) | (.83%) | 2.79% | 1.61% | (2.07%) | 2.31% | (.25%) | (5.18%) | .53% | (5.93%) | (15.13%) | .91% | (1.13%) | (.63%) | 9.48% | (4.09%) | (10.79%) | 1.43% | 5.68% | 4.53% | 9.55% | 2.35% | (5.92%) | (5.64%) | (.79%) | (5.04%) | (2.20%) | (2.45%) | (5.15%) | 5.56% | 9.10% | 9.93% | 10.21% | 4.01% | 1.21% | 3.42% | 2.06% | .95% | (.35%) | (1.83%) |
| Operating Income | | 355,000,000$ | 484,000,000$ | 239,000,000$ | 354,000,000$ | (16,000,000$) | 196,000,000$ | 332,000,000$ | 356,000,000$ | 173,000,000$ | 234,000,000$ | 378,000,000$ | 473,000,000$ | (38,000,000$) | 626,000,000$ | 411,000,000$ | 293,000,000$ | 599,000,000$ | (38,000,000$) | (236,000,000$) | 526,000,000$ | (65,000,000$) | 253,000,000$ | 210,000,000$ | (2,773,000,000$) | 331,000,000$ | 492,000,000$ | 451,000,000$ | 714,000,000$ | 1,315,000,000$ | 493,000,000$ | 88,000,000$ | 381,000,000$ | 261,000,000$ | 44,000,000$ | 257,000,000$ | 591,000,000$ | 218,000,000$ | 349,000,000$ | 146,000,000$ | 282,000,000$ | 344,000,000$ | 335,000,000$ | 211,000,000$ | 372,000,000$ | 532,000,000$ | 406,000,000$ | 367,000,000$ | 495,000,000$ |
| QoQ% | | (26.65%) | 102.51% | (32.49%) | 2,312.50% | (108.16%) | (40.96%) | (6.74%) | 105.78% | (26.07%) | (38.10%) | (20.09%) | 1,344.74% | (106.07%) | 52.31% | 40.27% | (51.09%) | 1,676.32% | 83.90% | (144.87%) | 909.23% | (125.69%) | 20.48% | 107.57% | (937.76%) | (32.72%) | 9.09% | (36.84%) | (45.70%) | 166.73% | 460.23% | (76.90%) | 45.98% | 493.18% | (82.88%) | (56.51%) | 171.10% | (37.54%) | 139.04% | (48.23%) | (18.02%) | 2.69% | 58.77% | (43.28%) | (30.08%) | 31.03% | 10.63% | (25.86%) | 25.64% |
| YoY% | | 2,318.75% | 146.94% | (28.01%) | (.56%) | (109.25%) | (16.24%) | (12.17%) | (24.74%) | 555.26% | (62.62%) | (8.03%) | 61.43% | (106.34%) | 1,747.37% | 274.15% | (44.30%) | 1,021.54% | (115.02%) | (212.38%) | 118.97% | (119.64%) | (48.58%) | (53.44%) | (488.38%) | (74.83%) | (.20%) | 412.50% | 87.40% | 403.83% | 1,020.46% | (65.76%) | (35.53%) | 19.73% | (87.39%) | 76.03% | 109.57% | (36.63%) | 4.18% | (30.81%) | (24.19%) | (35.34%) | (17.49%) | (42.51%) | (24.85%) | 35.03% | 37.16% | (4.18%) | (24.43%) |
| TTM | | 1,432,000,000$ | 1,061,000,000$ | 773,000,000$ | 866,000,000$ | 868,000,000$ | 1,057,000,000$ | 1,095,000,000$ | 1,141,000,000$ | 1,258,000,000$ | 1,047,000,000$ | 1,439,000,000$ | 1,472,000,000$ | 1,292,000,000$ | 1,929,000,000$ | 1,265,000,000$ | 618,000,000$ | 851,000,000$ | 187,000,000$ | 478,000,000$ | 924,000,000$ | (2,375,000,000$) | (1,979,000,000$) | (1,740,000,000$) | (1,499,000,000$) | 1,988,000,000$ | 2,972,000,000$ | 2,973,000,000$ | 2,610,000,000$ | 2,277,000,000$ | 1,223,000,000$ | 774,000,000$ | 943,000,000$ | 1,153,000,000$ | 1,110,000,000$ | 1,415,000,000$ | 1,304,000,000$ | 995,000,000$ | 1,121,000,000$ | 1,107,000,000$ | 1,172,000,000$ | 1,262,000,000$ | 1,450,000,000$ | 1,521,000,000$ | 1,677,000,000$ | 1,800,000,000$ | 1,662,000,000$ | 1,552,000,000$ | 1,568,000,000$ |
| TTM_QoQ% | | 34.97% | 37.26% | (10.74%) | (.23%) | (17.88%) | (3.47%) | (4.03%) | (9.30%) | 20.15% | (27.24%) | (2.24%) | 13.93% | (33.02%) | 52.49% | 104.69% | (27.38%) | 355.08% | (60.88%) | (48.27%) | 138.91% | (20.01%) | (13.74%) | (16.08%) | (175.40%) | (33.11%) | (.03%) | 13.91% | 14.63% | 86.18% | 58.01% | (17.92%) | (18.21%) | 3.87% | (21.56%) | 8.51% | 31.06% | (11.24%) | 1.27% | (5.55%) | (7.13%) | (12.97%) | (4.67%) | (9.30%) | (6.83%) | 8.30% | 7.09% | (1.02%) | (9.26%) |
| TTM_YoY% | | 64.98% | .38% | (29.41%) | (24.10%) | (31.00%) | .96% | (23.91%) | (22.49%) | (2.63%) | (45.72%) | 13.76% | 138.19% | 51.82% | 931.55% | 164.64% | (33.12%) | 135.83% | 109.45% | 127.47% | 161.64% | (219.47%) | (166.59%) | (158.53%) | (157.43%) | (12.69%) | 143.01% | 284.11% | 176.78% | 97.49% | 10.18% | (45.30%) | (27.68%) | 15.88% | (.98%) | 27.82% | 11.26% | (21.16%) | (22.69%) | (27.22%) | (30.11%) | (29.89%) | (12.76%) | (2.00%) | 6.95% | 4.17% | (4.26%) | (8.00%) | (11.21%) |
| Operating Margin | | 3.36% | 4.18% | 2.25% | 3.08% | (.13%) | 1.57% | 2.60% | 3.06% | 1.53% | 1.94% | 3.26% | 3.83% | (.29%) | 4.37% | 2.51% | 2.14% | 4.61% | (.35%) | (2.38%) | 6.28% | (1.09%) | 4.34% | 6.51% | (33.54%) | 3.62% | 6.24% | 5.47% | 8.53% | 14.97% | 5.61% | 1.09% | 4.54% | 3.43% | .75% | 4.23% | 8.87% | 3.66% | 6.75% | 2.95% | 6.86% | 6.89% | 6.04% | 3.17% | 6.26% | 5.62% | 3.65% | 3.28% | 4.24% |
| QoQ | | (.82%) | 1.93% | (.84%) | 3.22% | (1.71%) | (1.03%) | (.46%) | 1.53% | (.41%) | (1.32%) | (.58%) | 4.13% | (4.66%) | 1.86% | .37% | (2.47%) | 4.97% | 2.02% | (8.65%) | 7.37% | (5.43%) | (2.18%) | 40.05% | (37.15%) | (2.62%) | .77% | (3.06%) | (6.44%) | 9.36% | 4.52% | (3.45%) | 1.11% | 2.68% | (3.48%) | (4.64%) | 5.20% | (3.09%) | 3.80% | (3.91%) | (.03%) | .85% | 2.87% | (3.09%) | .64% | 1.98% | .37% | (.96%) | .53% |
| YoY | | 3.49% | 2.61% | (.36%) | .03% | (1.66%) | (.37%) | (.66%) | (.77%) | 1.82% | (2.43%) | .75% | 1.69% | (4.91%) | 4.72% | 4.89% | (4.14%) | 5.70% | (4.69%) | (8.89%) | 39.81% | (4.71%) | (1.90%) | 1.05% | (42.06%) | (11.35%) | .63% | 4.38% | 3.99% | 11.54% | 4.86% | (3.14%) | (4.33%) | (.23%) | (6.00%) | 1.28% | 2.01% | (3.22%) | .72% | (.22%) | .60% | 1.26% | 2.39% | (.11%) | 2.02% | 1.92% | .88% | (.44%) | (1.93%) |
| Net Income | | 427,000,000$ | 529,000,000$ | 297,000,000$ | 516,000,000$ | 119,000,000$ | 312,000,000$ | 330,000,000$ | 351,000,000$ | 399,000,000$ | 279,000,000$ | 349,000,000$ | 475,000,000$ | 310,000,000$ | 442,000,000$ | 251,000,000$ | 225,000,000$ | 496,000,000$ | (55,000,000$) | (216,000,000$) | 423,000,000$ | (25,000,000$) | 146,000,000$ | 144,000,000$ | (2,845,000,000$) | 307,000,000$ | 454,000,000$ | 448,000,000$ | 970,000,000$ | 1,117,000,000$ | 710,000,000$ | 100,000,000$ | 288,000,000$ | 191,000,000$ | 34,000,000$ | 189,000,000$ | 444,000,000$ | 127,000,000$ | 298,000,000$ | 102,000,000$ | 203,000,000$ | 248,000,000$ | 250,000,000$ | 124,000,000$ | 284,000,000$ | 390,000,000$ | 324,000,000$ | 288,000,000$ | 385,000,000$ |
| QoQ% | | (19.28%) | 78.11% | (42.44%) | 333.61% | (61.86%) | (5.46%) | (5.98%) | (12.03%) | 43.01% | (20.06%) | (26.53%) | 53.23% | (29.86%) | 76.10% | 11.56% | (54.64%) | 1,001.82% | 74.54% | (151.06%) | 1,792.00% | (117.12%) | 1.39% | 105.06% | (1,026.71%) | (32.38%) | 1.34% | (53.81%) | (13.16%) | 57.32% | 610.00% | (65.28%) | 50.79% | 461.77% | (82.01%) | (57.43%) | 249.61% | (57.38%) | 192.16% | (49.75%) | (18.15%) | (.80%) | 101.61% | (56.34%) | (27.18%) | 20.37% | 12.50% | (25.20%) | 21.07% |
| YoY% | | 258.82% | 69.55% | (10.00%) | 47.01% | (70.18%) | 11.83% | (5.44%) | (26.11%) | 28.71% | (36.88%) | 39.04% | 111.11% | (37.50%) | 903.64% | 216.20% | (46.81%) | 2,084.00% | (137.67%) | (250.00%) | 114.87% | (108.14%) | (67.84%) | (67.86%) | (393.30%) | (72.52%) | (36.06%) | 348.00% | 236.81% | 484.82% | 1,988.24% | (47.09%) | (35.14%) | 50.39% | (88.59%) | 85.29% | 118.72% | (48.79%) | 19.20% | (17.74%) | (28.52%) | (36.41%) | (22.84%) | (56.94%) | (26.23%) | 22.64% | 36.71% | (4.00%) | (28.17%) |
| TTM | | 1,769,000,000$ | 1,461,000,000$ | 1,244,000,000$ | 1,277,000,000$ | 1,112,000,000$ | 1,392,000,000$ | 1,359,000,000$ | 1,378,000,000$ | 1,502,000,000$ | 1,413,000,000$ | 1,576,000,000$ | 1,478,000,000$ | 1,228,000,000$ | 1,414,000,000$ | 917,000,000$ | 450,000,000$ | 648,000,000$ | 127,000,000$ | 328,000,000$ | 688,000,000$ | (2,580,000,000$) | (2,248,000,000$) | (1,940,000,000$) | (1,636,000,000$) | 2,179,000,000$ | 2,989,000,000$ | 3,245,000,000$ | 2,897,000,000$ | 2,215,000,000$ | 1,289,000,000$ | 613,000,000$ | 702,000,000$ | 858,000,000$ | 794,000,000$ | 1,058,000,000$ | 971,000,000$ | 730,000,000$ | 851,000,000$ | 803,000,000$ | 825,000,000$ | 906,000,000$ | 1,048,000,000$ | 1,122,000,000$ | 1,286,000,000$ | 1,387,000,000$ | 1,315,000,000$ | 1,228,000,000$ | 1,240,000,000$ |
| TTM_QoQ% | | 21.08% | 17.44% | (2.58%) | 14.84% | (20.12%) | 2.43% | (1.38%) | (8.26%) | 6.30% | (10.34%) | 6.63% | 20.36% | (13.15%) | 54.20% | 103.78% | (30.56%) | 410.24% | (61.28%) | (52.33%) | 126.67% | (14.77%) | (15.88%) | (18.58%) | (175.08%) | (27.10%) | (7.89%) | 12.01% | 30.79% | 71.84% | 110.28% | (12.68%) | (18.18%) | 8.06% | (24.95%) | 8.96% | 33.01% | (14.22%) | 5.98% | (2.67%) | (8.94%) | (13.55%) | (6.60%) | (12.75%) | (7.28%) | 5.48% | 7.09% | (.97%) | (10.86%) |
| TTM_YoY% | | 59.08% | 4.96% | (8.46%) | (7.33%) | (25.97%) | (1.49%) | (13.77%) | (6.77%) | 22.31% | (.07%) | 71.87% | 228.44% | 89.51% | 1,013.39% | 179.57% | (34.59%) | 125.12% | 105.65% | 116.91% | 142.05% | (218.40%) | (175.21%) | (159.78%) | (156.47%) | (1.63%) | 131.89% | 429.36% | 312.68% | 158.16% | 62.34% | (42.06%) | (27.70%) | 17.53% | (6.70%) | 31.76% | 17.70% | (19.43%) | (18.80%) | (28.43%) | (35.85%) | (34.68%) | (20.30%) | (8.63%) | 3.71% | (.29%) | (6.27%) | (8.29%) | (12.98%) |
| Profit Margin | | 4.04% | 4.57% | 2.79% | 4.50% | .99% | 2.51% | 2.59% | 3.02% | 3.52% | 2.31% | 3.01% | 3.85% | 2.39% | 3.08% | 1.53% | 1.64% | 3.82% | (.51%) | (2.18%) | 5.05% | (.42%) | 2.50% | 4.47% | (34.41%) | 3.35% | 5.76% | 5.43% | 11.58% | 12.71% | 8.08% | 1.24% | 3.43% | 2.51% | .58% | 3.11% | 6.66% | 2.13% | 5.76% | 2.06% | 4.94% | 4.96% | 4.50% | 1.86% | 4.78% | 4.12% | 2.91% | 2.57% | 3.30% |
| QoQ | | (.53%) | 1.78% | (1.71%) | 3.51% | (1.52%) | (.08%) | (.43%) | (.51%) | 1.21% | (.70%) | (.84%) | 1.46% | (.69%) | 1.55% | (.11%) | (2.18%) | 4.33% | 1.67% | (7.22%) | 5.47% | (2.92%) | (1.96%) | 38.87% | (37.76%) | (2.40%) | .33% | (6.15%) | (1.13%) | 4.64% | 6.84% | (2.19%) | .92% | 1.93% | (2.53%) | (3.55%) | 4.53% | (3.63%) | 3.70% | (2.88%) | (.03%) | .46% | 2.64% | (2.92%) | .66% | 1.21% | .34% | (.72%) | .30% |
| YoY | | 3.05% | 2.06% | .20% | 1.48% | (2.54%) | .19% | (.42%) | (.83%) | 1.13% | (.77%) | 1.47% | 2.21% | (1.43%) | 3.59% | 3.71% | (3.40%) | 4.24% | (3.01%) | (6.64%) | 39.45% | (3.77%) | (3.25%) | (.96%) | (45.99%) | (9.36%) | (2.32%) | 4.19% | 8.15% | 10.20% | 7.50% | (1.87%) | (3.23%) | .38% | (5.19%) | 1.05% | 1.72% | (2.83%) | 1.26% | .20% | .16% | .84% | 1.59% | (.71%) | 1.49% | 1.13% | .70% | (.34%) | (1.75%) |
| Equity to Common Shareholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (753,000,000$) | | | (1,009,000,000$) | (1,081,000,000$) | | | (1,081,000,000$) | | | | | | | |
| QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 72,000,000$ | | | | | | | | | | | |
| QoQ% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.66% | | | | | | | | | | | |
| YoY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 328,000,000$ | | | 72,000,000$ | | | | | | | | | | | |
| YoY% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30.34% | | | 6.66% | | | | | | | | | | | |
| Dividends Paid | | 108,000,000$ | 110,000,000$ | 97,000,000$ | 132,000,000$ | 115,000,000$ | 112,000,000$ | 98,000,000$ | 100,000,000$ | 96,000,000$ | | 73,000,000$ | 78,000,000$ | 104,000,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,000,000$ | 0$ | 1,000,000$ | 1,000,000$ | 1,000,000$ | 0$ | 1,000,000$ |
| Additional Paid-In Capital QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Treasury Stock | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Goodwill | | | | | | | | | | | | | | | | | | | | | | | | | | 2,540,000,000$ | 2,532,000,000$ | 2,537,000,000$ | 2,529,000,000$ | 2,521,000,000$ | 2,540,000,000$ | 2,535,000,000$ | 2,543,000,000$ | 2,566,000,000$ | 2,598,000,000$ | 2,596,000,000$ | 2,596,000,000$ | 2,344,000,000$ | 2,353,000,000$ | 2,396,000,000$ | 2,405,000,000$ | 2,405,000,000$ | 2,417,000,000$ | 2,442,000,000$ | 2,435,000,000$ | 2,465,000,000$ | 2,481,000,000$ | 2,502,000,000$ | 2,485,000,000$ |
| QoQ% | | | | | | | | | | | | | | | | | | | | | | | | | | .32% | (.20%) | .32% | .32% | (.75%) | .20% | (.32%) | (.90%) | (1.23%) | .08% | .00% | 10.75% | (.38%) | (1.80%) | (.37%) | .00% | (.50%) | (1.02%) | .29% | (1.22%) | (.65%) | (.84%) | .68% | (.72%) |
| YoY% | | | | | | | | | | | | | | | | | | | | | | | | | | .75% | (.32%) | .08% | (.55%) | (1.75%) | (2.23%) | (2.35%) | (2.04%) | 9.47% | 10.41% | 8.35% | 7.94% | (2.54%) | (2.65%) | (1.88%) | (1.23%) | (2.43%) | (2.58%) | (2.40%) | (2.01%) | (1.52%) | (1.51%) | (.04%) | (1.39%) |
| Other Intangible Assets | | 1,754,000,000$ | 1,570,000,000$ | 1,636,000,000$ | 1,675,000,000$ | 1,677,000,000$ | 1,674,000,000$ | 1,741,000,000$ | 1,807,000,000$ | 1,875,000,000$ | 1,969,000,000$ | 1,999,000,000$ | 2,073,000,000$ | 2,145,000,000$ | 1,785,000,000$ | 1,839,000,000$ | 1,901,000,000$ | 1,960,000,000$ | | | | 805,000,000$ | | | | 707,000,000$ | | | | 772,000,000$ | | | | 844,000,000$ | | | | 242,000,000$ | | | | 283,000,000$ | | | | 345,000,000$ | | | |
| QoQ | | 184,000,000$ | (66,000,000$) | (39,000,000$) | (2,000,000$) | 3,000,000$ | (67,000,000$) | (66,000,000$) | (68,000,000$) | (94,000,000$) | (30,000,000$) | (74,000,000$) | (72,000,000$) | 360,000,000$ | (54,000,000$) | (62,000,000$) | (59,000,000$) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Amortization of Intangible Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Assets | | 30,169,000,000$ | 28,101,000,000$ | 27,155,000,000$ | 27,059,000,000$ | 26,562,000,000$ | 27,155,000,000$ | 27,453,000,000$ | 27,356,000,000$ | 27,355,000,000$ | 27,735,000,000$ | 26,900,000,000$ | 27,456,000,000$ | 27,892,000,000$ | 27,457,000,000$ | 28,886,000,000$ | 30,642,000,000$ | 28,609,000,000$ | 24,197,000,000$ | 25,391,000,000$ | 25,331,000,000$ | 24,497,000,000$ | 24,246,000,000$ | 24,037,000,000$ | 23,700,000,000$ | 28,677,000,000$ | 28,377,000,000$ | 27,757,000,000$ | 27,386,000,000$ | 25,511,000,000$ | 25,927,000,000$ | 25,699,000,000$ | 25,423,000,000$ | 25,351,000,000$ | 25,483,000,000$ | 25,004,000,000$ | 25,269,000,000$ | 24,210,000,000$ | 23,507,000,000$ | 23,163,000,000$ | 22,297,000,000$ | 22,288,000,000$ | 22,217,000,000$ | 22,884,000,000$ | 21,724,000,000$ | 22,198,000,000$ | 21,837,000,000$ | 21,495,000,000$ | 20,702,000,000$ |
| QoQ | | 2,068,000,000$ | 946,000,000$ | 96,000,000$ | 497,000,000$ | (593,000,000$) | (298,000,000$) | 97,000,000$ | 1,000,000$ | (380,000,000$) | 835,000,000$ | (556,000,000$) | (436,000,000$) | 435,000,000$ | (1,429,000,000$) | (1,756,000,000$) | 2,033,000,000$ | 4,412,000,000$ | (1,194,000,000$) | 60,000,000$ | 834,000,000$ | 251,000,000$ | 209,000,000$ | 337,000,000$ | (4,977,000,000$) | 300,000,000$ | 620,000,000$ | 371,000,000$ | 1,875,000,000$ | (416,000,000$) | 228,000,000$ | 276,000,000$ | 72,000,000$ | (132,000,000$) | 479,000,000$ | (265,000,000$) | 1,059,000,000$ | 703,000,000$ | 344,000,000$ | 866,000,000$ | 9,000,000$ | 71,000,000$ | (667,000,000$) | 1,160,000,000$ | (474,000,000$) | 361,000,000$ | 342,000,000$ | 793,000,000$ | 382,000,000$ |
| YoY | | 3,607,000,000$ | 946,000,000$ | (298,000,000$) | (297,000,000$) | (793,000,000$) | (580,000,000$) | 553,000,000$ | (100,000,000$) | (537,000,000$) | 278,000,000$ | (1,986,000,000$) | (3,186,000,000$) | (717,000,000$) | 3,260,000,000$ | 3,495,000,000$ | 5,311,000,000$ | 4,112,000,000$ | (49,000,000$) | 1,354,000,000$ | 1,631,000,000$ | (4,180,000,000$) | (4,131,000,000$) | (3,720,000,000$) | (3,686,000,000$) | 3,166,000,000$ | 2,450,000,000$ | 2,058,000,000$ | 1,963,000,000$ | 160,000,000$ | 444,000,000$ | 695,000,000$ | 154,000,000$ | 1,141,000,000$ | 1,976,000,000$ | 1,841,000,000$ | 2,972,000,000$ | 1,922,000,000$ | 1,290,000,000$ | 279,000,000$ | 573,000,000$ | 90,000,000$ | 380,000,000$ | 1,389,000,000$ | 1,022,000,000$ | 1,878,000,000$ | 1,570,000,000$ | 2,071,000,000$ | 1,262,000,000$ |
| Total Liabilities | | 20,333,000,000$ | 18,338,000,000$ | 17,449,000,000$ | 17,427,000,000$ | 16,749,000,000$ | 16,920,000,000$ | 17,177,000,000$ | 17,017,000,000$ | 16,933,000,000$ | 17,450,000,000$ | 16,521,000,000$ | 17,213,000,000$ | 17,835,000,000$ | 17,513,000,000$ | 18,955,000,000$ | 20,599,000,000$ | 18,637,000,000$ | 15,045,000,000$ | 15,896,000,000$ | 15,388,000,000$ | 14,904,000,000$ | 14,540,000,000$ | 14,378,000,000$ | 14,121,000,000$ | 15,615,000,000$ | 15,399,000,000$ | 14,816,000,000$ | 14,624,000,000$ | 13,509,000,000$ | 14,577,000,000$ | 14,875,000,000$ | 14,387,000,000$ | 14,393,000,000$ | 26,236,000,000$ | 14,560,000,000$ | 14,735,000,000$ | 25,219,000,000$ | 24,588,000,000$ | 14,251,000,000$ | 12,984,000,000$ | 23,369,000,000$ | 14,059,000,000$ | 14,237,000,000$ | 12,946,000,000$ | 14,065,000,000$ | 13,766,000,000$ | 13,442,000,000$ | 12,978,000,000$ |
| QoQ | | 1,995,000,000$ | 889,000,000$ | 22,000,000$ | 678,000,000$ | (171,000,000$) | (257,000,000$) | 160,000,000$ | 84,000,000$ | (517,000,000$) | 929,000,000$ | (692,000,000$) | (622,000,000$) | 322,000,000$ | (1,442,000,000$) | (1,644,000,000$) | 1,962,000,000$ | 3,592,000,000$ | (851,000,000$) | 508,000,000$ | 484,000,000$ | 364,000,000$ | 162,000,000$ | 257,000,000$ | (1,494,000,000$) | 216,000,000$ | 583,000,000$ | 192,000,000$ | 1,115,000,000$ | (1,068,000,000$) | (298,000,000$) | 488,000,000$ | (6,000,000$) | (11,843,000,000$) | 11,676,000,000$ | (175,000,000$) | (10,484,000,000$) | 631,000,000$ | 10,337,000,000$ | 1,267,000,000$ | (10,385,000,000$) | 9,310,000,000$ | (178,000,000$) | 1,291,000,000$ | (1,119,000,000$) | 299,000,000$ | 324,000,000$ | 464,000,000$ | 262,000,000$ |
| YoY | | 3,584,000,000$ | 1,418,000,000$ | 272,000,000$ | 410,000,000$ | (184,000,000$) | (530,000,000$) | 656,000,000$ | (196,000,000$) | (902,000,000$) | (63,000,000$) | (2,434,000,000$) | (3,386,000,000$) | (802,000,000$) | 2,468,000,000$ | 3,059,000,000$ | 5,211,000,000$ | 3,733,000,000$ | 505,000,000$ | 1,518,000,000$ | 1,267,000,000$ | (711,000,000$) | (859,000,000$) | (438,000,000$) | (503,000,000$) | 2,106,000,000$ | 822,000,000$ | (59,000,000$) | 237,000,000$ | (884,000,000$) | (11,659,000,000$) | 315,000,000$ | (348,000,000$) | (10,826,000,000$) | 1,648,000,000$ | 309,000,000$ | 1,751,000,000$ | 1,850,000,000$ | 10,529,000,000$ | 14,000,000$ | 38,000,000$ | 9,304,000,000$ | 293,000,000$ | 795,000,000$ | (32,000,000$) | 1,349,000,000$ | 649,000,000$ | 1,116,000,000$ | 523,000,000$ |
| Current Ratio | | .96x | 1.04x | 1.00x | 1.01x | .97x | 1.01x | 1.00x | .97x | .98x | .95x | 1.00x | .95x | .91x | 1.05x | .97x | .94x | .98x | .90x | .92x | .95x | .86x | .90x | .87x | .91x | .92x | .96x | 1.00x | 1.02x | 1.02x | .89x | .75x | .86x | .88x | 1.00x | .94x | 1.01x | .92x | .93x | .89x | .91x | .87x | .85x | .88x | .98x | .88x | .93x | .95x | .89x |
| Total Current Assets | | 4,733,000,000$ | 5,583,000,000$ | 4,688,000,000$ | 4,735,000,000$ | 4,802,000,000$ | 5,169,000,000$ | 5,387,000,000$ | 5,001,000,000$ | 4,913,000,000$ | 5,331,000,000$ | 4,657,000,000$ | 5,122,000,000$ | 5,355,000,000$ | 5,574,000,000$ | 6,661,000,000$ | 8,097,000,000$ | 6,137,000,000$ | 4,874,000,000$ | 5,676,000,000$ | 4,424,000,000$ | 3,665,000,000$ | 3,405,000,000$ | 3,161,000,000$ | 3,071,000,000$ | 4,612,000,000$ | 4,676,000,000$ | 4,282,000,000$ | 4,247,000,000$ | 3,533,000,000$ | 4,127,000,000$ | 3,852,000,000$ | 3,962,000,000$ | 4,000,000,000$ | 4,015,000,000$ | 3,528,000,000$ | 4,210,000,000$ | 4,272,000,000$ | 3,773,000,000$ | 3,603,000,000$ | 2,780,000,000$ | 2,969,000,000$ | 2,958,000,000$ | 3,944,000,000$ | 3,453,000,000$ | 4,179,000,000$ | 5,160,000,000$ | 5,168,000,000$ | 4,932,000,000$ |
| QoQ | | (850,000,000$) | 895,000,000$ | (47,000,000$) | (67,000,000$) | (367,000,000$) | (218,000,000$) | 386,000,000$ | 88,000,000$ | (418,000,000$) | 674,000,000$ | (465,000,000$) | (233,000,000$) | (219,000,000$) | (1,087,000,000$) | (1,436,000,000$) | 1,960,000,000$ | 1,263,000,000$ | (802,000,000$) | 1,252,000,000$ | 759,000,000$ | 260,000,000$ | 244,000,000$ | 90,000,000$ | (1,541,000,000$) | (64,000,000$) | 394,000,000$ | 35,000,000$ | 714,000,000$ | (594,000,000$) | 275,000,000$ | (110,000,000$) | (38,000,000$) | (15,000,000$) | 487,000,000$ | (682,000,000$) | (62,000,000$) | 499,000,000$ | 170,000,000$ | 823,000,000$ | (189,000,000$) | 11,000,000$ | (986,000,000$) | 491,000,000$ | (726,000,000$) | (981,000,000$) | (8,000,000$) | 236,000,000$ | (32,000,000$) |
| Total Current Liabilities | | 4,931,000,000$ | 5,365,000,000$ | 4,679,000,000$ | 4,691,000,000$ | 4,950,000,000$ | 5,136,000,000$ | 5,406,000,000$ | 5,144,000,000$ | 5,003,000,000$ | 5,606,000,000$ | 4,652,000,000$ | 5,366,000,000$ | 5,891,000,000$ | 5,333,000,000$ | 6,874,000,000$ | 8,570,000,000$ | 6,232,000,000$ | 5,397,000,000$ | 6,163,000,000$ | 4,678,000,000$ | 4,253,000,000$ | 3,804,000,000$ | 3,633,000,000$ | 3,357,000,000$ | 5,017,000,000$ | 4,872,000,000$ | 4,294,000,000$ | 4,182,000,000$ | 3,456,000,000$ | 4,656,000,000$ | 5,122,000,000$ | 4,601,000,000$ | 4,531,000,000$ | 4,016,000,000$ | 3,757,000,000$ | 4,156,000,000$ | 4,664,000,000$ | 4,077,000,000$ | 4,029,000,000$ | 3,063,000,000$ | 3,407,000,000$ | 3,478,000,000$ | 4,474,000,000$ | 3,531,000,000$ | 4,755,000,000$ | 5,568,000,000$ | 5,423,000,000$ | 5,554,000,000$ |
| QoQ | | (434,000,000$) | 686,000,000$ | (12,000,000$) | (259,000,000$) | (186,000,000$) | (270,000,000$) | 262,000,000$ | 141,000,000$ | (603,000,000$) | 954,000,000$ | (714,000,000$) | (525,000,000$) | 558,000,000$ | (1,541,000,000$) | (1,696,000,000$) | 2,338,000,000$ | 835,000,000$ | (766,000,000$) | 1,485,000,000$ | 425,000,000$ | 449,000,000$ | 171,000,000$ | 276,000,000$ | (1,660,000,000$) | 145,000,000$ | 578,000,000$ | 112,000,000$ | 726,000,000$ | (1,200,000,000$) | (466,000,000$) | 521,000,000$ | 70,000,000$ | 515,000,000$ | 259,000,000$ | (399,000,000$) | (508,000,000$) | 587,000,000$ | 48,000,000$ | 966,000,000$ | (344,000,000$) | (71,000,000$) | (996,000,000$) | 943,000,000$ | (1,224,000,000$) | (813,000,000$) | 145,000,000$ | (131,000,000$) | 143,000,000$ |
| Debt to Asset Ratio | | .67x | .65x | .64x | .64x | .63x | .62x | .63x | .62x | .62x | .63x | .61x | .63x | .64x | .64x | .66x | .67x | .65x | .62x | .63x | .61x | .61x | .60x | .60x | .60x | .54x | .54x | .53x | .53x | .53x | .56x | .58x | .57x | .57x | 1.03x | .58x | .58x | 1.04x | 1.05x | .62x | .58x | 1.05x | .63x | .62x | .60x | .63x | .63x | .63x | .63x |
| Long Term Debt | | 10,633,000,000$ | 8,439,000,000$ | 8,204,000,000$ | 8,204,000,000$ | 7,141,000,000$ | 7,212,000,000$ | 7,211,000,000$ | 7,308,000,000$ | 7,242,000,000$ | 7,296,000,000$ | 7,288,000,000$ | 7,288,000,000$ | 7,237,000,000$ | 7,986,000,000$ | 7,986,000,000$ | 7,986,000,000$ | 8,339,000,000$ | 8,388,000,000$ | 8,389,000,000$ | 9,338,000,000$ | 9,312,000,000$ | 9,381,000,000$ | 9,393,000,000$ | 9,418,000,000$ | 9,138,000,000$ | 9,173,000,000$ | 9,176,000,000$ | 9,177,000,000$ | 9,143,000,000$ | 9,140,000,000$ | 8,966,000,000$ | 9,050,000,000$ | 9,183,000,000$ | 10,489,000,000$ | 10,040,000,000$ | 9,879,000,000$ | 10,124,000,000$ | 9,634,000,000$ | 9,486,000,000$ | 9,153,000,000$ | 10,375,000,000$ | 9,970,000,000$ | 9,137,000,000$ | 8,763,000,000$ | 8,704,000,000$ | 7,613,000,000$ | 7,414,000,000$ | 6,818,000,000$ |
| QoQ | | 2,194,000,000$ | 235,000,000$ | 0$ | 1,063,000,000$ | (71,000,000$) | 1,000,000$ | (97,000,000$) | 66,000,000$ | (54,000,000$) | 8,000,000$ | 0$ | 51,000,000$ | (749,000,000$) | 0$ | 0$ | (353,000,000$) | (49,000,000$) | (1,000,000$) | (949,000,000$) | 26,000,000$ | (69,000,000$) | (12,000,000$) | (25,000,000$) | 280,000,000$ | (35,000,000$) | (3,000,000$) | (1,000,000$) | 34,000,000$ | 3,000,000$ | 174,000,000$ | (84,000,000$) | (133,000,000$) | (1,306,000,000$) | 449,000,000$ | 161,000,000$ | (245,000,000$) | 490,000,000$ | 148,000,000$ | 333,000,000$ | (1,222,000,000$) | 405,000,000$ | 833,000,000$ | 374,000,000$ | 59,000,000$ | 1,091,000,000$ | 199,000,000$ | 596,000,000$ | 103,000,000$ |
| YoY | | 3,492,000,000$ | 1,227,000,000$ | 993,000,000$ | 896,000,000$ | (101,000,000$) | (84,000,000$) | (77,000,000$) | 20,000,000$ | 5,000,000$ | (690,000,000$) | (698,000,000$) | (698,000,000$) | (1,102,000,000$) | (402,000,000$) | (403,000,000$) | (1,352,000,000$) | (973,000,000$) | (993,000,000$) | (1,004,000,000$) | (80,000,000$) | 174,000,000$ | 208,000,000$ | 217,000,000$ | 241,000,000$ | (5,000,000$) | 33,000,000$ | 210,000,000$ | 127,000,000$ | (40,000,000$) | (1,349,000,000$) | (1,074,000,000$) | (829,000,000$) | (941,000,000$) | 855,000,000$ | 554,000,000$ | 726,000,000$ | (251,000,000$) | (336,000,000$) | 349,000,000$ | 390,000,000$ | 1,671,000,000$ | 2,357,000,000$ | 1,723,000,000$ | 1,945,000,000$ | 1,989,000,000$ | 595,000,000$ | 1,101,000,000$ | 487,000,000$ |
| Capital Lease Obligations | | 229,000,000$ | | | | 222,000,000$ | | | | 343,000,000$ | | | | 379,000,000$ | | | | 416,000,000$ | | | | 395,000,000$ | | | | 481,000,000$ | 451,000,000$ | 474,000,000$ | 487,000,000$ | | | | | | | | | | | | | | | | | | | | |
| Cash and Cash Equivalents | | 328,000,000$ | 1,180,000,000$ | 459,000,000$ | 427,000,000$ | 348,000,000$ | 640,000,000$ | 553,000,000$ | 331,000,000$ | 450,000,000$ | 260,000,000$ | 933,000,000$ | 526,000,000$ | 401,000,000$ | 623,000,000$ | 267,000,000$ | 114,000,000$ | 449,000,000$ | 191,000,000$ | 24,000,000$ | 30,000,000$ | 22,000,000$ | 25,000,000$ | 40,000,000$ | 38,000,000$ | 45,000,000$ | 609,000,000$ | 419,000,000$ | 436,000,000$ | 66,000,000$ | 29,000,000$ | 34,000,000$ | 23,000,000$ | 37,000,000$ | 33,000,000$ | 47,000,000$ | 38,000,000$ | 47,000,000$ | 31,000,000$ | 34,000,000$ | 36,000,000$ | 27,000,000$ | 22,000,000$ | 28,000,000$ | 458,000,000$ | 403,000,000$ | 34,000,000$ | 27,000,000$ | 30,000,000$ |
| QoQ | | (852,000,000$) | 721,000,000$ | 32,000,000$ | 79,000,000$ | (292,000,000$) | 87,000,000$ | 222,000,000$ | (119,000,000$) | 190,000,000$ | (673,000,000$) | 407,000,000$ | 125,000,000$ | (222,000,000$) | 356,000,000$ | 153,000,000$ | (335,000,000$) | 258,000,000$ | 167,000,000$ | (6,000,000$) | 8,000,000$ | (3,000,000$) | (15,000,000$) | 2,000,000$ | (7,000,000$) | (564,000,000$) | 190,000,000$ | (17,000,000$) | 370,000,000$ | 37,000,000$ | (5,000,000$) | 11,000,000$ | (14,000,000$) | 4,000,000$ | (14,000,000$) | 9,000,000$ | (9,000,000$) | 16,000,000$ | (3,000,000$) | (2,000,000$) | 9,000,000$ | 5,000,000$ | (6,000,000$) | (430,000,000$) | 55,000,000$ | 369,000,000$ | 7,000,000$ | (3,000,000$) | (11,000,000$) |
| YoY | | (20,000,000$) | 540,000,000$ | (94,000,000$) | 96,000,000$ | (102,000,000$) | 380,000,000$ | (380,000,000$) | (195,000,000$) | 49,000,000$ | (363,000,000$) | 666,000,000$ | 412,000,000$ | (48,000,000$) | 432,000,000$ | 243,000,000$ | 84,000,000$ | 427,000,000$ | 166,000,000$ | (16,000,000$) | (8,000,000$) | (23,000,000$) | (584,000,000$) | (379,000,000$) | (398,000,000$) | (21,000,000$) | 580,000,000$ | 385,000,000$ | 413,000,000$ | 29,000,000$ | (4,000,000$) | (13,000,000$) | (15,000,000$) | (10,000,000$) | 2,000,000$ | 13,000,000$ | 2,000,000$ | 20,000,000$ | 9,000,000$ | 6,000,000$ | (422,000,000$) | (376,000,000$) | (12,000,000$) | 1,000,000$ | 428,000,000$ | 362,000,000$ | 1,000,000$ | 11,000,000$ | 6,000,000$ |
| Interest Expenses | | | | | | | | | 95,000,000$ | 96,000,000$ | 97,000,000$ | 95,000,000$ | 98,000,000$ | 100,000,000$ | 99,000,000$ | 99,000,000$ | 107,000,000$ | 106,000,000$ | 106,000,000$ | 107,000,000$ | 107,000,000$ | 107,000,000$ | 113,000,000$ | 108,000,000$ | 108,000,000$ | 114,000,000$ | 108,000,000$ | 103,000,000$ | 101,000,000$ | 104,000,000$ | 110,000,000$ | 111,000,000$ | 106,000,000$ | 120,000,000$ | 134,000,000$ | 127,000,000$ | 129,000,000$ | 128,000,000$ | 113,000,000$ | 114,000,000$ | 112,000,000$ | 112,000,000$ | 109,000,000$ | 107,000,000$ | 105,000,000$ | 102,000,000$ | 85,000,000$ | 82,000,000$ | 78,000,000$ |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |