| WESTERN DIGITAL CORP (WDC) |
| 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 | | 2026-Jan-02 | 2025-Oct-03 | 2025-Jun-27 | 2025-Mar-28 | 2024-Dec-27 | 2024-Sep-27 | 2024-Jun-28 | 2024-Mar-29 | 2023-Dec-29 | 2023-Sep-29 | 2023-Jun-30 | 2023-Mar-31 | 2022-Dec-30 | 2022-Sep-30 | 2022-Jul-01 | 2022-Apr-01 | 2021-Dec-31 | 2021-Oct-01 | 2021-Jul-02 | 2021-Apr-02 | 2021-Jan-01 | 2020-Oct-02 | 2020-Jul-03 | 2020-Apr-03 | 2020-Jan-03 | 2019-Oct-04 | 2019-Jun-28 | 2019-Mar-29 | 2018-Dec-28 | 2018-Sep-28 | 2018-Jun-29 | 2018-Mar-30 | 2017-Dec-29 | 2017-Sep-29 | 2017-Jun-30 | 2017-Mar-31 | 2016-Dec-30 | 2016-Sep-30 | 2016-Jul-01 | 2016-Apr-01 | 2016-Jan-01 | 2015-Oct-02 | 2015-Jul-03 | 2015-Apr-03 | 2015-Jan-02 | 2014-Oct-03 | 2014-Jun-27 | 2014-Mar-28 |
| Fiscal Period | | Q2-FY2026 | 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 |
| Close Price of Common Stock | 279.79$ | 172.27$ | 120.06$ | 63.99$ | 40.43$ | 59.61$ | 68.36$ | 75.75$ | 68.21$ | 52.38$ | 45.61$ | 37.92$ | 37.66$ | 31.56$ | 32.54$ | 44.83$ | 49.67$ | 65.23$ | 56.46$ | 71.20$ | 66.75$ | 55.43$ | 36.58$ | 44.17$ | 41.47$ | 63.47$ | 59.67$ | 47.52$ | 48.08$ | 36.95$ | 58.57$ | 77.42$ | 92.29$ | 79.51$ | 86.40$ | | | | | | | | | | | | | | |
| Market Cap of Common Stock | 94,859,420,196$ | 58,898,989,138$ | 41,649,735,837$ | 22,324,726,576$ | 14,060,781,238$ | 20,607,680,883$ | 23,478,350,214$ | 24,734,243,601$ | 22,226,893,206$ | 16,983,856,930$ | 14,680,065,301$ | 12,132,027,459$ | 12,024,082,524$ | 10,025,043,310$ | 10,233,587,284$ | 14,039,313,281$ | 15,542,621,513$ | 20,327,163,137$ | 17,431,914,847$ | 21,819,445,483$ | 20,430,456,212$ | 16,864,302,844$ | 11,064,880,660$ | 13,237,794,583$ | 12,396,690,798$ | 18,874,778,814$ | 17,662,551,221$ | 13,923,250,894$ | 13,982,658,844$ | 10,694,242,222$ | 17,064,768,303$ | 23,167,320,363$ | 27,461,839,995$ | 23,517,993,997$ | 25,477,201,296$ | | | | | | | | | | | | | | |
| QoQ% | 61.05% | 41.42% | 86.56% | 58.77% | (31.77%) | (12.23%) | (5.08%) | 11.28% | 30.87% | 15.69% | 21.00% | .90% | 19.94% | (2.04%) | (27.11%) | (9.67%) | (23.54%) | 16.61% | (20.11%) | 6.80% | 21.15% | 52.41% | (16.41%) | 6.79% | (34.32%) | 6.86% | 26.86% | (.43%) | 30.75% | (37.33%) | (26.34%) | (15.64%) | 16.77% | (7.69%) | | | | | | | | | | | | | | | |
| YoY% | 574.64% | 185.81% | 77.40% | (9.74%) | (36.74%) | 21.34% | 59.93% | 103.88% | 84.85% | 69.41% | 43.45% | (13.59%) | (22.64%) | (50.68%) | (41.29%) | (35.66%) | (23.92%) | 20.53% | 57.54% | 64.83% | 64.81% | (10.65%) | (37.35%) | (4.92%) | (11.34%) | 76.50% | 3.50% | (39.90%) | (49.08%) | (54.53%) | (33.02%) | | | | | | | | | | | | | | | | | | |
| Common Shares Outstanding | 339,037,922 | 340,000,000 | 342,000,000 | 347,000,000 | 349,000,000 | 348,000,000 | 346,000,000 | 343,000,000 | 326,000,000 | 326,000,000 | 324,000,000 | 322,000,000 | 320,000,000 | 319,000,000 | 318,000,000 | 315,000,000 | 313,000,000 | 313,000,000 | 312,000,000 | 312,000,000 | 312,000,000 | 312,000,000 | 312,000,000 | 312,000,000 | 312,000,000 | 312,000,000 | 312,000,000 | 312,000,000 | 293,000,000 | 291,000,000 | 289,000,000 | 296,000,000 | 299,000,000 | 297,000,000 | 295,000,000 | 294,000,000 | 291,000,000 | 288,000,000 | 285,473,906 | 284,000,000 | 233,000,000 | 232,000,000 | 231,000,000 | 230,000,000 | 231,000,000 | 232,000,000 | 234,000,000 | 234,000,000 | 235,000,000 |
| QoQ% | (.28%) | (.59%) | (1.44%) | (.57%) | .29% | .58% | .88% | 5.22% | .00% | .62% | .62% | .63% | .31% | .31% | .95% | .64% | .00% | .32% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | 6.49% | .69% | .69% | (2.37%) | (1.00%) | .67% | .68% | .34% | 1.03% | 1.04% | .89% | .52% | 21.89% | .43% | .43% | .44% | (.43%) | (.43%) | (.86%) | .00% | (.43%) | (.84%) |
| YoY% | (2.85%) | (2.30%) | (1.16%) | 1.17% | 7.06% | 6.75% | 6.79% | 6.52% | 1.88% | 2.19% | 1.89% | 2.22% | 2.24% | 1.92% | 1.92% | .96% | .32% | .32% | .00% | .00% | .00% | .00% | .00% | .00% | 6.49% | 7.22% | 7.96% | 5.41% | (2.01%) | (2.02%) | (2.03%) | .68% | 2.75% | 3.13% | 3.34% | 3.52% | 24.89% | 24.14% | 23.58% | 23.48% | .87% | .00% | (1.28%) | (1.71%) | (1.70%) | (2.11%) | (.85%) | (1.27%) | (1.26%) |
| Price to Sales | 8.84x | 5.49x | 4.11x | 2.35x | 1.58x | 2.46x | 3.20x | 3.92x | 24.11x | 8.61x | 3.95x | 1.94x | .85x | .64x | .59x | .75x | .81x | 1.07x | .97x | 1.29x | 1.25x | 1.03x | .67x | .79x | .77x | 1.21x | 1.13x | .84x | .77x | .55x | .83x | 1.12x | 1.35x | 1.18x | 1.30x | | | | | | | | | | | | | | |
| Price to Earnings | 25.43x | 15.79x | 16.57x | 12.12x | 8.80x | 17.12x | 72.91x | - | - | - | - | - | - | - | 10.63x | 9.08x | 8.54x | 10.20x | 11.69x | 26.58x | 58.88x | 100.98x | - | - | - | - | - | - | 70.26x | 12.72x | 33.79x | 34.32x | 138.00x | 60.93x | 17.64x | | | | | | | | | | | | | | |
| Price to Book | 13.34x | 8.28x | 7.07x | 4.20x | 2.72x | 1.70x | 2.02x | 2.29x | 2.20x | 1.69x | 1.44x | 1.11x | 1.02x | .82x | .84x | 1.14x | 1.30x | 1.69x | 1.53x | 2.02x | 2.05x | 1.72x | 1.16x | 1.39x | 1.34x | 2.01x | 1.85x | 1.40x | 1.37x | .98x | 1.50x | 2.01x | 2.43x | 2.09x | 2.11x | | | | | | | | | | | | | | |
| Total Revenue | | 3,017,000,000$ | 2,818,000,000$ | 2,605,000,000$ | 2,294,000,000$ | 2,409,000,000$ | 2,212,000,000$ | 2,004,000,000$ | 1,752,000,000$ | 1,367,000,000$ | 1,194,000,000$ | (3,391,000,000$) | 2,803,000,000$ | 3,107,000,000$ | 3,736,000,000$ | 4,528,000,000$ | 4,381,000,000$ | 4,833,000,000$ | 5,051,000,000$ | 4,920,000,000$ | 4,137,000,000$ | 3,943,000,000$ | 3,922,000,000$ | 4,287,000,000$ | 4,175,000,000$ | 4,234,000,000$ | 4,040,000,000$ | 3,634,000,000$ | 3,674,000,000$ | 4,233,000,000$ | 5,028,000,000$ | 5,117,000,000$ | 5,013,000,000$ | 5,336,000,000$ | 5,181,000,000$ | 4,842,000,000$ | 4,649,000,000$ | 4,888,000,000$ | 4,714,000,000$ | 3,495,000,000$ | 2,822,000,000$ | 3,317,000,000$ | 3,360,000,000$ | 3,191,000,000$ | 3,550,000,000$ | 3,888,000,000$ | 3,943,000,000$ | 3,651,000,000$ | 3,703,000,000$ |
| QoQ% | | 7.06% | 8.18% | 13.56% | (4.77%) | 8.91% | 10.38% | 14.38% | 28.16% | 14.49% | 135.21% | (220.98%) | (9.78%) | (16.84%) | (17.49%) | 3.36% | (9.35%) | (4.32%) | 2.66% | 18.93% | 4.92% | .54% | (8.51%) | 2.68% | (1.39%) | 4.80% | 11.17% | (1.09%) | (13.21%) | (15.81%) | (1.74%) | 2.08% | (6.05%) | 2.99% | 7.00% | 4.15% | (4.89%) | 3.69% | 34.88% | 23.85% | (14.92%) | (1.28%) | 5.30% | (10.11%) | (8.69%) | (1.40%) | 8.00% | (1.40%) | (6.77%) |
| YoY% | | 25.24% | 27.40% | 29.99% | 30.94% | 76.23% | 85.26% | 159.10% | (37.50%) | (56.00%) | (68.04%) | (174.89%) | (36.02%) | (35.71%) | (26.03%) | (7.97%) | 5.90% | 22.57% | 28.79% | 14.77% | (.91%) | (6.87%) | (2.92%) | 17.97% | 13.64% | .02% | (19.65%) | (28.98%) | (26.71%) | (20.67%) | (2.95%) | 5.68% | 7.83% | 9.17% | 9.91% | 38.54% | 64.74% | 47.36% | 40.30% | 9.53% | (20.51%) | (14.69%) | (14.79%) | (12.60%) | (4.13%) | (2.12%) | 3.65% | (2.07%) | (1.62%) |
| TTM | | 10,734,000,000$ | 10,126,000,000$ | 9,520,000,000$ | 8,919,000,000$ | 8,377,000,000$ | 7,335,000,000$ | 6,317,000,000$ | 922,000,000$ | 1,973,000,000$ | 3,713,000,000$ | 6,255,000,000$ | 14,174,000,000$ | 15,752,000,000$ | 17,478,000,000$ | 18,793,000,000$ | 19,185,000,000$ | 18,941,000,000$ | 18,051,000,000$ | 16,922,000,000$ | 16,289,000,000$ | 16,327,000,000$ | 16,618,000,000$ | 16,736,000,000$ | 16,083,000,000$ | 15,582,000,000$ | 15,581,000,000$ | 16,569,000,000$ | 18,052,000,000$ | 19,391,000,000$ | 20,494,000,000$ | 20,647,000,000$ | 20,372,000,000$ | 20,008,000,000$ | 19,560,000,000$ | 19,093,000,000$ | 17,746,000,000$ | 15,919,000,000$ | 14,348,000,000$ | 12,994,000,000$ | 12,690,000,000$ | 13,418,000,000$ | 13,989,000,000$ | 14,572,000,000$ | 15,032,000,000$ | 15,185,000,000$ | 15,269,000,000$ | 15,130,000,000$ | 15,207,000,000$ |
| TTM_QoQ% | | 6.00% | 6.37% | 6.74% | 6.47% | 14.21% | 16.12% | 585.14% | (53.27%) | (46.86%) | (40.64%) | (55.87%) | (10.02%) | (9.88%) | (7.00%) | (2.04%) | 1.29% | 4.93% | 6.67% | 3.89% | (.23%) | (1.75%) | (.71%) | 4.06% | 3.22% | .01% | (5.96%) | (8.22%) | (6.91%) | (5.38%) | (.74%) | 1.35% | 1.82% | 2.29% | 2.45% | 7.59% | 11.48% | 10.95% | 10.42% | 2.40% | (5.43%) | (4.08%) | (4.00%) | (3.06%) | (1.01%) | (.55%) | .92% | (.51%) | (.40%) |
| TTM_YoY% | | 28.14% | 38.05% | 50.70% | 867.35% | 324.58% | 97.55% | .99% | (93.50%) | (87.48%) | (78.76%) | (66.72%) | (26.12%) | (16.84%) | (3.17%) | 11.06% | 17.78% | 16.01% | 8.62% | 1.11% | 1.28% | 4.78% | 6.66% | 1.01% | (10.91%) | (19.64%) | (23.97%) | (19.75%) | (11.39%) | (3.08%) | 4.78% | 8.14% | 14.80% | 25.69% | 36.33% | 46.94% | 39.84% | 18.64% | 2.57% | (10.83%) | (15.58%) | (11.64%) | (8.38%) | (3.69%) | (1.15%) | (.54%) | .99% | (1.44%) | (7.14%) |
| Gross Margin | | 45.74% | 43.54% | 40.96% | 39.76% | 37.65% | 36.44% | 34.78% | 29.62% | 22.90% | 20.44% | 11.91% | 10.20% | 16.99% | 26.26% | 31.91% | 26.96% | 32.75% | 32.96% | 31.83% | 26.37% | 24.35% | 23.05% | 25.26% | 24.07% | 22.08% | 18.76% | 12.80% | 15.76% | 24.66% | 33.10% | 36.19% | 38.44% | 37.73% | 36.92% | 34.72% | 32.76% | 31.36% | 28.32% | 23.49% | 26.68% | 27.31% | 28.42% | 29.14% | 29.07% | 28.55% | 29.14% | 28.18% | 29.06% |
| QoQ | | 2.20% | 2.58% | 1.20% | 2.11% | 1.21% | 1.66% | 5.16% | 6.73% | 2.46% | 8.52% | 1.71% | (6.79%) | (9.26%) | (5.66%) | 4.96% | (5.80%) | (.21%) | 1.14% | 5.46% | 2.03% | 1.30% | (2.21%) | 1.19% | 1.99% | 3.32% | 5.97% | (2.96%) | (8.90%) | (8.43%) | (3.10%) | (2.25%) | .72% | .80% | 2.21% | 1.96% | 1.40% | 3.04% | 4.83% | (3.19%) | (.63%) | (1.11%) | (.72%) | .07% | .52% | (.59%) | .96% | (.87%) | (.05%) |
| YoY | | 8.09% | 7.10% | 6.18% | 10.13% | 14.75% | 16.00% | 22.87% | 19.42% | 5.90% | (5.82%) | (20.00%) | (16.75%) | (15.76%) | (6.71%) | .08% | .59% | 8.41% | 9.92% | 6.57% | 2.30% | 2.26% | 4.29% | 12.47% | 8.31% | (2.58%) | (14.33%) | (23.40%) | (22.68%) | (13.06%) | (3.83%) | 1.48% | 5.68% | 6.36% | 8.60% | 11.23% | 6.08% | 4.05% | (.10%) | (5.65%) | (2.39%) | (1.24%) | (.72%) | .96% | .01% | (.56%) | .25% | .02% | .87% |
| Operating Income | | 908,000,000$ | 792,000,000$ | 680,000,000$ | 760,000,000$ | 560,000,000$ | 334,000,000$ | (91,000,000$) | 94,000,000$ | (210,000,000$) | (596,000,000$) | 87,000,000$ | (472,000,000$) | (321,000,000$) | 158,000,000$ | 562,000,000$ | 324,000,000$ | 727,000,000$ | 778,000,000$ | 675,000,000$ | 317,000,000$ | 158,000,000$ | 70,000,000$ | 261,000,000$ | 153,000,000$ | 50,000,000$ | (129,000,000$) | (381,000,000$) | (394,000,000$) | 176,000,000$ | 686,000,000$ | 843,000,000$ | 914,000,000$ | 955,000,000$ | 905,000,000$ | 652,000,000$ | 525,000,000$ | 545,000,000$ | 232,000,000$ | (195,000,000$) | 88,000,000$ | 251,000,000$ | 322,000,000$ | 255,000,000$ | 421,000,000$ | 466,000,000$ | 469,000,000$ | 352,000,000$ | 419,000,000$ |
| QoQ% | | 14.65% | 16.47% | (10.53%) | 35.71% | 67.67% | 467.03% | (196.81%) | 144.76% | 64.77% | (785.06%) | 118.43% | (47.04%) | (303.17%) | (71.89%) | 73.46% | (55.43%) | (6.56%) | 15.26% | 112.93% | 100.63% | 125.71% | (73.18%) | 70.59% | 206.00% | 138.76% | 66.14% | 3.30% | (323.86%) | (74.34%) | (18.62%) | (7.77%) | (4.29%) | 5.53% | 38.80% | 24.19% | (3.67%) | 134.91% | 218.97% | (321.59%) | (64.94%) | (22.05%) | 26.28% | (39.43%) | (9.66%) | (.64%) | 33.24% | (15.99%) | (12.34%) |
| YoY% | | 62.14% | 137.13% | 847.25% | 708.51% | 366.67% | 156.04% | (204.60%) | 119.92% | 34.58% | (477.22%) | (84.52%) | (245.68%) | (144.15%) | (79.69%) | (16.74%) | 2.21% | 360.13% | 1,011.43% | 158.62% | 107.19% | 216.00% | 154.26% | 168.50% | 138.83% | (71.59%) | (118.81%) | (145.20%) | (143.11%) | (81.57%) | (24.20%) | 29.29% | 74.10% | 75.23% | 290.09% | 434.36% | 496.59% | 117.13% | (27.95%) | (176.47%) | (79.10%) | (46.14%) | (31.34%) | (27.56%) | .48% | (2.51%) | (13.47%) | 259.28% | .48% |
| TTM | | 3,140,000,000$ | 2,792,000,000$ | 2,334,000,000$ | 1,563,000,000$ | 897,000,000$ | 127,000,000$ | (803,000,000$) | (625,000,000$) | (1,191,000,000$) | (1,302,000,000$) | (548,000,000$) | (73,000,000$) | 723,000,000$ | 1,771,000,000$ | 2,391,000,000$ | 2,504,000,000$ | 2,497,000,000$ | 1,928,000,000$ | 1,220,000,000$ | 806,000,000$ | 642,000,000$ | 534,000,000$ | 335,000,000$ | (307,000,000$) | (854,000,000$) | (728,000,000$) | 87,000,000$ | 1,311,000,000$ | 2,619,000,000$ | 3,398,000,000$ | 3,617,000,000$ | 3,426,000,000$ | 3,037,000,000$ | 2,627,000,000$ | 1,954,000,000$ | 1,107,000,000$ | 670,000,000$ | 376,000,000$ | 466,000,000$ | 916,000,000$ | 1,249,000,000$ | 1,464,000,000$ | 1,611,000,000$ | 1,708,000,000$ | 1,706,000,000$ | 1,718,000,000$ | 1,791,000,000$ | 1,218,000,000$ |
| TTM_QoQ% | | 12.46% | 19.62% | 49.33% | 74.25% | 606.30% | 115.82% | (28.48%) | 47.52% | 8.53% | (137.59%) | (650.69%) | (110.10%) | (59.18%) | (25.93%) | (4.51%) | .28% | 29.51% | 58.03% | 51.37% | 25.55% | 20.23% | 59.40% | 209.12% | 64.05% | (17.31%) | (936.78%) | (93.36%) | (49.94%) | (22.93%) | (6.06%) | 5.58% | 12.81% | 15.61% | 34.44% | 76.51% | 65.22% | 78.19% | (19.31%) | (49.13%) | (26.66%) | (14.69%) | (9.13%) | (5.68%) | .12% | (.70%) | (4.08%) | 47.04% | .16% |
| TTM_YoY% | | 250.06% | 2,098.43% | 390.66% | 350.08% | 175.32% | 109.75% | (46.53%) | (756.16%) | (264.73%) | (173.52%) | (122.92%) | (102.92%) | (71.05%) | (8.14%) | 95.98% | 210.67% | 288.94% | 261.05% | 264.18% | 362.54% | 175.18% | 173.35% | 285.06% | (123.42%) | (132.61%) | (121.42%) | (97.60%) | (61.73%) | (13.76%) | 29.35% | 85.11% | 209.49% | 353.28% | 598.67% | 319.31% | 20.85% | (46.36%) | (74.32%) | (71.07%) | (46.37%) | (26.79%) | (14.79%) | (10.05%) | 40.23% | 40.30% | 41.28% | 41.47% | (46.93%) |
| Operating Margin | | 30.10% | 28.11% | 26.10% | 33.13% | 23.25% | 15.10% | (4.54%) | 5.37% | (15.36%) | (49.92%) | (2.57%) | (16.84%) | (10.33%) | 4.23% | 12.41% | 7.40% | 15.04% | 15.40% | 13.72% | 7.66% | 4.01% | 1.79% | 6.09% | 3.67% | 1.18% | (3.19%) | (10.48%) | (10.72%) | 4.16% | 13.64% | 16.47% | 18.23% | 17.90% | 17.47% | 13.47% | 11.29% | 11.15% | 4.92% | (5.58%) | 3.12% | 7.57% | 9.58% | 7.99% | 11.86% | 11.99% | 11.89% | 9.64% | 11.32% |
| QoQ | | 1.99% | 2.00% | (7.03%) | 9.88% | 8.15% | 19.64% | (9.91%) | 20.73% | 34.55% | (47.35%) | 14.27% | (6.51%) | (14.56%) | (8.18%) | 5.02% | (7.65%) | (.36%) | 1.68% | 6.06% | 3.66% | 2.22% | (4.30%) | 2.42% | 2.48% | 4.37% | 7.29% | .24% | (14.88%) | (9.49%) | (2.83%) | (1.76%) | .34% | .43% | 4.00% | 2.17% | .14% | 6.23% | 10.50% | (8.70%) | (4.45%) | (2.02%) | 1.59% | (3.87%) | (.13%) | .09% | 2.25% | (1.67%) | (.72%) |
| YoY | | 6.85% | 13.01% | 30.65% | 27.77% | 38.61% | 65.02% | (1.98%) | 22.20% | (5.03%) | (54.15%) | (14.98%) | (24.24%) | (25.37%) | (11.17%) | (1.31%) | (.27%) | 11.04% | 13.62% | 7.63% | 4.00% | 2.83% | 4.98% | 16.57% | 14.39% | (2.98%) | (16.84%) | (26.96%) | (28.96%) | (13.74%) | (3.82%) | 3.01% | 6.94% | 6.75% | 12.55% | 19.05% | 8.18% | 3.58% | (4.66%) | (13.57%) | (8.74%) | (4.42%) | (2.31%) | (1.65%) | .54% | (.05%) | (2.35%) | 15.57% | .24% |
| Net Income | | 1,842,000,000$ | 1,182,000,000$ | 282,000,000$ | 520,000,000$ | 594,000,000$ | 493,000,000$ | 39,000,000$ | 135,000,000$ | (287,000,000$) | (685,000,000$) | (709,000,000$) | (571,000,000$) | (451,000,000$) | 47,000,000$ | 347,000,000$ | 25,000,000$ | 564,000,000$ | 610,000,000$ | 622,000,000$ | 197,000,000$ | 62,000,000$ | (60,000,000$) | 148,000,000$ | 17,000,000$ | (139,000,000$) | (276,000,000$) | (197,000,000$) | (581,000,000$) | (487,000,000$) | 511,000,000$ | 756,000,000$ | 61,000,000$ | (823,000,000$) | 681,000,000$ | 280,000,000$ | 248,000,000$ | 235,000,000$ | (366,000,000$) | (366,000,000$) | 74,000,000$ | 251,000,000$ | 283,000,000$ | 220,000,000$ | 384,000,000$ | 438,000,000$ | 423,000,000$ | 317,000,000$ | 375,000,000$ |
| QoQ% | | 55.84% | 319.15% | (45.77%) | (12.46%) | 20.49% | 1,164.10% | (71.11%) | 147.04% | 58.10% | 3.39% | (24.17%) | (26.61%) | (1,059.57%) | (86.46%) | 1,288.00% | (95.57%) | (7.54%) | (1.93%) | 215.74% | 217.74% | 203.33% | (140.54%) | 770.59% | 112.23% | 49.64% | (40.10%) | 66.09% | (19.30%) | (195.30%) | (32.41%) | 1,139.34% | 107.41% | (220.85%) | 143.21% | 12.90% | 5.53% | 164.21% | .00% | (594.60%) | (70.52%) | (11.31%) | 28.64% | (42.71%) | (12.33%) | 3.55% | 33.44% | (15.47%) | (12.79%) |
| YoY% | | 210.10% | 139.76% | 623.08% | 285.19% | 306.97% | 171.97% | 105.50% | 123.64% | 36.36% | (1,557.45%) | (304.32%) | (2,384.00%) | (179.97%) | (92.30%) | (44.21%) | (87.31%) | 809.68% | 1,116.67% | 320.27% | 1,058.82% | 144.60% | 78.26% | 175.13% | 102.93% | 71.46% | (154.01%) | (126.06%) | (1,052.46%) | 40.83% | (24.96%) | 170.00% | (75.40%) | (450.21%) | 286.07% | 176.50% | 235.14% | (6.38%) | (229.33%) | (266.36%) | (80.73%) | (42.69%) | (33.10%) | (30.60%) | 2.40% | 1.86% | (14.55%) | 219.62% | (4.09%) |
| TTM | | 3,826,000,000$ | 2,578,000,000$ | 1,889,000,000$ | 1,646,000,000$ | 1,261,000,000$ | 380,000,000$ | (798,000,000$) | (1,546,000,000$) | (2,252,000,000$) | (2,416,000,000$) | (1,684,000,000$) | (628,000,000$) | (32,000,000$) | 983,000,000$ | 1,546,000,000$ | 1,821,000,000$ | 1,993,000,000$ | 1,491,000,000$ | 821,000,000$ | 347,000,000$ | 167,000,000$ | (34,000,000$) | (250,000,000$) | (595,000,000$) | (1,193,000,000$) | (1,541,000,000$) | (754,000,000$) | 199,000,000$ | 841,000,000$ | 505,000,000$ | 675,000,000$ | 199,000,000$ | 386,000,000$ | 1,444,000,000$ | 397,000,000$ | (249,000,000$) | (423,000,000$) | (407,000,000$) | 242,000,000$ | 828,000,000$ | 1,138,000,000$ | 1,325,000,000$ | 1,465,000,000$ | 1,562,000,000$ | 1,553,000,000$ | 1,545,000,000$ | 1,617,000,000$ | 1,035,000,000$ |
| TTM_QoQ% | | 48.41% | 36.47% | 14.76% | 30.53% | 231.84% | 147.62% | 48.38% | 31.35% | 6.79% | (43.47%) | (168.15%) | (1,862.50%) | (103.26%) | (36.42%) | (15.10%) | (8.63%) | 33.67% | 81.61% | 136.60% | 107.78% | 591.18% | 86.40% | 57.98% | 50.13% | 22.58% | (104.38%) | (478.89%) | (76.34%) | 66.54% | (25.19%) | 239.20% | (48.45%) | (73.27%) | 263.73% | 259.44% | 41.14% | (3.93%) | (268.18%) | (70.77%) | (27.24%) | (14.11%) | (9.56%) | (6.21%) | .58% | .52% | (4.45%) | 56.23% | (1.52%) |
| TTM_YoY% | | 203.41% | 578.42% | 336.72% | 206.47% | 156.00% | 115.73% | 52.61% | (146.18%) | (6,937.50%) | (345.78%) | (208.93%) | (134.49%) | (101.61%) | (34.07%) | 88.31% | 424.78% | 1,093.41% | 4,485.29% | 428.40% | 158.32% | 114.00% | 97.79% | 66.84% | (399.00%) | (241.86%) | (405.15%) | (211.70%) | .00% | 117.88% | (65.03%) | 70.03% | 179.92% | 191.25% | 454.79% | 64.05% | (130.07%) | (137.17%) | (130.72%) | (83.48%) | (46.99%) | (26.72%) | (14.24%) | (9.40%) | 50.92% | 47.76% | 61.61% | 65.00% | (47.99%) |
| Profit Margin | | 61.05% | 41.95% | 10.83% | 22.67% | 24.66% | 22.29% | 1.95% | 7.71% | (21.00%) | (57.37%) | 20.91% | (20.37%) | (14.52%) | 1.26% | 7.66% | .57% | 11.67% | 12.08% | 12.64% | 4.76% | 1.57% | (1.53%) | 3.45% | .41% | (3.28%) | (6.83%) | (5.42%) | (15.81%) | (11.51%) | 10.16% | 14.77% | 1.22% | (15.42%) | 13.14% | 5.78% | 5.33% | 4.81% | (7.76%) | (10.47%) | 2.62% | 7.57% | 8.42% | 6.89% | 10.82% | 11.27% | 10.73% | 8.68% | 10.13% |
| QoQ | | 19.11% | 31.12% | (11.84%) | (1.99%) | 2.37% | 20.34% | (5.76%) | 28.70% | 36.38% | (78.28%) | 41.28% | (5.86%) | (15.77%) | (6.41%) | 7.09% | (11.10%) | (.41%) | (.57%) | 7.88% | 3.19% | 3.10% | (4.98%) | 3.05% | 3.69% | 3.55% | (1.41%) | 10.39% | (4.31%) | (21.67%) | (4.61%) | 13.56% | 16.64% | (28.57%) | 7.36% | .45% | .53% | 12.57% | 2.71% | (13.09%) | (4.95%) | (.86%) | 1.53% | (3.92%) | (.45%) | .54% | 2.05% | (1.44%) | (.70%) |
| YoY | | 36.40% | 19.66% | 8.88% | 14.96% | 45.65% | 79.66% | (18.96%) | 28.08% | (6.48%) | (58.63%) | 13.25% | (20.94%) | (26.19%) | (10.82%) | (4.98%) | (4.19%) | 10.10% | 13.61% | 9.19% | 4.36% | 4.86% | 5.30% | 8.87% | 16.22% | 8.22% | (17.00%) | (20.20%) | (17.03%) | 3.92% | (2.98%) | 8.99% | (4.12%) | (20.23%) | 20.91% | 16.26% | 2.71% | (2.76%) | (16.19%) | (17.37%) | (8.20%) | (3.70%) | (2.31%) | (1.79%) | .69% | .44% | (2.29%) | 15.79% | (.26%) |
| Equity to Common Shareholders | | 7,111,000,000$ | 5,888,000,000$ | 5,311,000,000$ | 5,177,000,000$ | 12,117,000,000$ | 11,643,000,000$ | 10,818,000,000$ | 10,121,000,000$ | 10,068,000,000$ | 10,230,000,000$ | 10,964,000,000$ | 11,741,000,000$ | 12,245,000,000$ | 12,222,000,000$ | 12,323,000,000$ | 11,984,000,000$ | 12,018,000,000$ | 11,361,000,000$ | 10,800,000,000$ | 9,949,000,000$ | 9,829,000,000$ | 9,576,000,000$ | 9,551,000,000$ | 9,243,000,000$ | 9,379,000,000$ | 9,566,000,000$ | 9,967,000,000$ | 10,214,000,000$ | 10,912,000,000$ | 11,375,000,000$ | 11,531,000,000$ | 11,300,000,000$ | 11,272,000,000$ | 12,059,000,000$ | 11,418,000,000$ | 11,031,000,000$ | 10,732,000,000$ | 10,775,000,000$ | 11,145,000,000$ | 9,609,000,000$ | 9,557,000,000$ | 9,336,000,000$ | 9,219,000,000$ | 9,226,000,000$ | 9,082,000,000$ | 8,963,000,000$ | 8,842,000,000$ | 8,768,000,000$ |
| QoQ | | 1,223,000,000$ | 577,000,000$ | 134,000,000$ | (6,940,000,000$) | 474,000,000$ | 825,000,000$ | 697,000,000$ | 53,000,000$ | (162,000,000$) | (734,000,000$) | (777,000,000$) | (504,000,000$) | 23,000,000$ | (101,000,000$) | 339,000,000$ | (34,000,000$) | 657,000,000$ | 640,000,000$ | 851,000,000$ | 120,000,000$ | 253,000,000$ | 25,000,000$ | 308,000,000$ | (136,000,000$) | (187,000,000$) | (401,000,000$) | (247,000,000$) | (698,000,000$) | (463,000,000$) | (156,000,000$) | 231,000,000$ | 28,000,000$ | (787,000,000$) | 641,000,000$ | 387,000,000$ | 299,000,000$ | (43,000,000$) | (370,000,000$) | 1,536,000,000$ | 52,000,000$ | 221,000,000$ | 117,000,000$ | (7,000,000$) | 144,000,000$ | 119,000,000$ | 121,000,000$ | 74,000,000$ | 189,000,000$ |
| QoQ% | | 20.77% | 10.86% | 2.59% | (57.28%) | 4.07% | 7.63% | 6.89% | .53% | (1.58%) | (6.70%) | (6.62%) | (4.12%) | .19% | (.82%) | 2.83% | (.28%) | 5.78% | 5.97% | 8.55% | 1.22% | 2.64% | .26% | 3.33% | (1.45%) | (1.96%) | (4.02%) | (2.42%) | (6.40%) | (4.07%) | (1.35%) | 2.04% | .25% | (6.53%) | 5.61% | 3.51% | 2.79% | (.40%) | (3.32%) | 15.99% | .54% | 2.37% | 1.27% | (.08%) | 1.59% | 1.33% | 1.37% | .84% | 2.20% |
| YoY | | (5,006,000,000$) | (5,755,000,000$) | (5,507,000,000$) | (4,944,000,000$) | 2,049,000,000$ | 1,413,000,000$ | (146,000,000$) | (1,620,000,000$) | (2,177,000,000$) | (1,992,000,000$) | (1,359,000,000$) | (243,000,000$) | 227,000,000$ | 861,000,000$ | 1,602,000,000$ | 2,035,000,000$ | 2,189,000,000$ | 1,785,000,000$ | 1,249,000,000$ | 706,000,000$ | 450,000,000$ | 10,000,000$ | (416,000,000$) | (971,000,000$) | (1,533,000,000$) | (1,809,000,000$) | (1,564,000,000$) | (1,086,000,000$) | (360,000,000$) | (684,000,000$) | 113,000,000$ | 269,000,000$ | 540,000,000$ | 1,284,000,000$ | 273,000,000$ | 1,422,000,000$ | 1,175,000,000$ | 1,439,000,000$ | 1,926,000,000$ | 383,000,000$ | 475,000,000$ | 373,000,000$ | 377,000,000$ | 458,000,000$ | 503,000,000$ | 710,000,000$ | 949,000,000$ | 345,000,000$ |
| YoY% | | (41.31%) | (49.43%) | (50.91%) | (48.85%) | 20.35% | 13.81% | (1.33%) | (13.80%) | (17.78%) | (16.30%) | (11.03%) | (2.03%) | 1.89% | 7.58% | 14.94% | 20.45% | 22.27% | 18.64% | 13.08% | 7.64% | 4.80% | .11% | (4.17%) | (9.51%) | (14.05%) | (15.90%) | (13.56%) | (9.61%) | (3.19%) | (5.67%) | .99% | 2.44% | 5.03% | 11.92% | 2.45% | 14.80% | 12.30% | 15.41% | 20.89% | 4.15% | 5.23% | 4.16% | 4.26% | 5.22% | 5.86% | 8.60% | 12.02% | 4.10% |
| Dividends Paid | | 43,000,000$ | 34,000,000$ | | | | | | | | | | | | | | | | | | | | | 150,000,000$ | 149,000,000$ | 149,000,000$ | 147,000,000$ | 146,000,000$ | 146,000,000$ | 144,000,000$ | 148,000,000$ | 150,000,000$ | 148,000,000$ | 148,000,000$ | 147,000,000$ | 146,000,000$ | 144,000,000$ | 142,000,000$ | 142,000,000$ | 117,000,000$ | 116,000,000$ | 116,000,000$ | 115,000,000$ | 116,000,000$ | 93,000,000$ | 93,000,000$ | 94,000,000$ | 70,000,000$ | 71,000,000$ |
| Additional Paid-In Capital QoQ | | (48,000,000$) | (71,000,000$) | (21,000,000$) | (243,000,000$) | 113,000,000$ | 20,000,000$ | 734,000,000$ | 61,000,000$ | (13,000,000$) | 34,000,000$ | 105,000,000$ | 61,000,000$ | 129,000,000$ | (92,000,000$) | 133,000,000$ | 81,000,000$ | 118,000,000$ | (207,000,000$) | 5,000,000$ | 57,000,000$ | 9,000,000$ | (180,000,000$) | (26,000,000$) | 12,000,000$ | 3,000,000$ | (123,000,000$) | (40,000,000$) | (171,000,000$) | (23,000,000$) | (169,000,000$) | (23,000,000$) | (133,000,000$) | 14,000,000$ | (110,000,000$) | 29,000,000$ | (97,000,000$) | 82,000,000$ | 63,000,000$ | 1,975,000,000$ | 33,000,000$ | 14,000,000$ | (21,000,000$) | 59,000,000$ | 51,000,000$ | 33,000,000$ | (46,000,000$) | 17,000,000$ | 52,000,000$ |
| Treasury Stock | | | | | | | | | | | | | | | | | | | 25,000,000$ | 232,000,000$ | 364,000,000$ | 390,000,000$ | 521,000,000$ | 737,000,000$ | 898,000,000$ | 962,000,000$ | 1,087,000,000$ | 1,268,000,000$ | 1,424,000,000$ | 1,650,000,000$ | 1,809,000,000$ | 1,444,000,000$ | 1,181,000,000$ | 1,345,000,000$ | 1,510,000,000$ | 1,666,000,000$ | 1,860,000,000$ | 2,059,000,000$ | 2,164,000,000$ | 2,238,000,000$ | 2,243,000,000$ | 2,266,000,000$ | 2,303,000,000$ | 2,299,000,000$ | 2,147,000,000$ | 1,945,000,000$ | 1,705,000,000$ | 1,570,000,000$ | 1,390,000,000$ |
| QoQ | | | | | | | | | | | | | | | | | | | (207,000,000$) | (132,000,000$) | (26,000,000$) | (131,000,000$) | (216,000,000$) | (161,000,000$) | (64,000,000$) | (125,000,000$) | (181,000,000$) | (156,000,000$) | (226,000,000$) | (159,000,000$) | 365,000,000$ | 263,000,000$ | (164,000,000$) | (165,000,000$) | (156,000,000$) | (194,000,000$) | (199,000,000$) | (105,000,000$) | (74,000,000$) | (5,000,000$) | (23,000,000$) | (37,000,000$) | 4,000,000$ | 152,000,000$ | 202,000,000$ | 240,000,000$ | 135,000,000$ | 180,000,000$ | 212,000,000$ |
| Goodwill | | 4,319,000,000$ | 4,319,000,000$ | 4,319,000,000$ | 4,319,000,000$ | 9,729,000,000$ | 9,812,000,000$ | 4,319,000,000$ | 10,034,000,000$ | 10,037,000,000$ | 10,035,000,000$ | 10,037,000,000$ | 10,041,000,000$ | 10,041,000,000$ | 10,037,000,000$ | 10,041,000,000$ | 10,061,000,000$ | 10,065,000,000$ | 10,066,000,000$ | 10,066,000,000$ | 10,066,000,000$ | 10,071,000,000$ | 10,069,000,000$ | 10,067,000,000$ | 10,066,000,000$ | 10,069,000,000$ | 10,090,000,000$ | 10,076,000,000$ | 10,075,000,000$ | 10,074,000,000$ | 10,072,000,000$ | 10,075,000,000$ | 10,079,000,000$ | 10,076,000,000$ | 10,073,000,000$ | 10,014,000,000$ | 10,012,000,000$ | 10,005,000,000$ | 9,967,000,000$ | 9,951,000,000$ | 2,766,000,000$ | 2,766,000,000$ | 2,766,000,000$ | 2,766,000,000$ | 2,745,000,000$ | 2,566,000,000$ | 2,559,000,000$ | 2,559,000,000$ | 2,558,000,000$ |
| QoQ% | | .00% | .00% | .00% | (55.61%) | (.85%) | 127.18% | (56.96%) | (.03%) | .02% | (.02%) | (.04%) | .00% | .04% | (.04%) | (.20%) | (.04%) | (.01%) | .00% | .00% | (.05%) | .02% | .02% | .01% | (.03%) | (.21%) | .14% | .01% | .01% | .02% | (.03%) | (.04%) | .03% | .03% | .59% | .02% | .07% | .38% | .16% | 259.76% | .00% | .00% | .00% | .77% | 6.98% | .27% | .00% | .04% | .12% |
| YoY% | | (55.61%) | (55.98%) | .00% | (56.96%) | (3.07%) | (2.22%) | (56.97%) | (.07%) | (.04%) | (.02%) | (.04%) | (.20%) | (.24%) | (.29%) | (.25%) | (.05%) | (.06%) | (.03%) | (.01%) | .00% | .02% | (.21%) | (.09%) | (.09%) | (.05%) | .18% | .01% | (.04%) | (.02%) | (.01%) | .61% | .67% | .71% | 1.06% | .63% | 261.97% | 261.71% | 260.34% | 259.76% | .77% | 7.79% | 8.09% | 8.09% | 7.31% | .43% | 24.77% | 30.96% | 30.91% |
| Other Intangible Assets | | | | | 76,000,000$ | 77,000,000$ | 77,000,000$ | 78,000,000$ | 78,000,000$ | 79,000,000$ | 80,000,000$ | 80,000,000$ | 97,000,000$ | 135,000,000$ | 174,000,000$ | 213,000,000$ | 252,000,000$ | 300,000,000$ | 364,000,000$ | 442,000,000$ | 519,000,000$ | 596,000,000$ | 758,000,000$ | 941,000,000$ | 1,126,000,000$ | 1,311,000,000$ | 1,514,000,000$ | 1,711,000,000$ | 1,918,000,000$ | 2,148,000,000$ | 2,404,000,000$ | 2,680,000,000$ | 2,956,000,000$ | 3,230,000,000$ | 3,545,000,000$ | 3,823,000,000$ | 4,144,000,000$ | 4,469,000,000$ | 4,791,000,000$ | 5,034,000,000$ | | | | 332,000,000$ | | | | 454,000,000$ | |
| QoQ | | | | | (1,000,000$) | 0$ | (1,000,000$) | 0$ | (1,000,000$) | (1,000,000$) | 0$ | (17,000,000$) | (38,000,000$) | (39,000,000$) | (39,000,000$) | (39,000,000$) | (48,000,000$) | (64,000,000$) | (78,000,000$) | (77,000,000$) | (77,000,000$) | (162,000,000$) | (183,000,000$) | (185,000,000$) | (185,000,000$) | (203,000,000$) | (197,000,000$) | (207,000,000$) | (230,000,000$) | (256,000,000$) | (276,000,000$) | (276,000,000$) | (274,000,000$) | (315,000,000$) | (278,000,000$) | (321,000,000$) | (325,000,000$) | (322,000,000$) | (243,000,000$) | | | | | | | | | | |
| Amortization of Intangible Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Assets | | 15,611,000,000$ | 14,359,000,000$ | 14,002,000,000$ | 16,368,000,000$ | 25,456,000,000$ | 24,771,000,000$ | 24,188,000,000$ | 23,801,000,000$ | 24,385,000,000$ | 24,001,000,000$ | 24,546,000,000$ | 25,151,000,000$ | 25,047,000,000$ | 25,686,000,000$ | 26,259,000,000$ | 25,699,000,000$ | 26,025,000,000$ | 26,391,000,000$ | 26,132,000,000$ | 25,409,000,000$ | 25,552,000,000$ | 25,402,000,000$ | 25,662,000,000$ | 25,509,000,000$ | 25,860,000,000$ | 26,280,000,000$ | 26,370,000,000$ | 26,913,000,000$ | 27,939,000,000$ | 28,705,000,000$ | 29,235,000,000$ | 29,004,000,000$ | 29,840,000,000$ | 30,505,000,000$ | 29,860,000,000$ | 29,448,000,000$ | 28,975,000,000$ | 29,010,000,000$ | 32,862,000,000$ | 14,947,000,000$ | 15,466,000,000$ | 15,261,000,000$ | 15,170,000,000$ | 15,176,000,000$ | 15,139,000,000$ | 15,652,000,000$ | 15,499,000,000$ | 15,332,000,000$ |
| QoQ | | 1,252,000,000$ | 357,000,000$ | (2,366,000,000$) | (9,088,000,000$) | 685,000,000$ | 583,000,000$ | 387,000,000$ | (584,000,000$) | 384,000,000$ | (545,000,000$) | (605,000,000$) | 104,000,000$ | (639,000,000$) | (573,000,000$) | 560,000,000$ | (326,000,000$) | (366,000,000$) | 259,000,000$ | 723,000,000$ | (143,000,000$) | 150,000,000$ | (260,000,000$) | 153,000,000$ | (351,000,000$) | (420,000,000$) | (90,000,000$) | (543,000,000$) | (1,026,000,000$) | (766,000,000$) | (530,000,000$) | 231,000,000$ | (836,000,000$) | (665,000,000$) | 645,000,000$ | 412,000,000$ | 473,000,000$ | (35,000,000$) | (3,852,000,000$) | 17,915,000,000$ | (519,000,000$) | 205,000,000$ | 91,000,000$ | (6,000,000$) | 37,000,000$ | (513,000,000$) | 153,000,000$ | 167,000,000$ | 50,000,000$ |
| YoY | | (9,845,000,000$) | (10,412,000,000$) | (10,186,000,000$) | (7,433,000,000$) | 1,071,000,000$ | 770,000,000$ | (358,000,000$) | (1,350,000,000$) | (662,000,000$) | (1,685,000,000$) | (1,713,000,000$) | (548,000,000$) | (978,000,000$) | (705,000,000$) | 127,000,000$ | 290,000,000$ | 473,000,000$ | 989,000,000$ | 470,000,000$ | (100,000,000$) | (308,000,000$) | (878,000,000$) | (708,000,000$) | (1,404,000,000$) | (2,079,000,000$) | (2,425,000,000$) | (2,865,000,000$) | (2,091,000,000$) | (1,901,000,000$) | (1,800,000,000$) | (625,000,000$) | (444,000,000$) | 865,000,000$ | 1,495,000,000$ | (3,002,000,000$) | 14,501,000,000$ | 13,509,000,000$ | 13,749,000,000$ | 17,692,000,000$ | (229,000,000$) | 327,000,000$ | (391,000,000$) | (329,000,000$) | (156,000,000$) | (143,000,000$) | 846,000,000$ | 1,463,000,000$ | 1,405,000,000$ |
| Total Liabilities | | 8,271,000,000$ | 8,242,000,000$ | 8,462,000,000$ | 10,962,000,000$ | 13,110,000,000$ | 12,899,000,000$ | 13,141,000,000$ | 12,804,000,000$ | 13,441,000,000$ | 13,012,000,000$ | 12,706,000,000$ | 12,664,000,000$ | 12,932,000,000$ | 13,579,000,000$ | 14,038,000,000$ | 13,715,000,000$ | 14,007,000,000$ | 15,030,000,000$ | 15,411,000,000$ | 15,460,000,000$ | 15,723,000,000$ | 15,826,000,000$ | 16,111,000,000$ | 16,266,000,000$ | 16,481,000,000$ | 16,714,000,000$ | 16,403,000,000$ | 16,699,000,000$ | 17,027,000,000$ | 17,330,000,000$ | 17,704,000,000$ | 17,704,000,000$ | 18,568,000,000$ | 18,446,000,000$ | 18,442,000,000$ | 18,417,000,000$ | 18,243,000,000$ | 18,235,000,000$ | 21,717,000,000$ | 5,338,000,000$ | 5,909,000,000$ | 5,925,000,000$ | 5,951,000,000$ | 5,950,000,000$ | 6,057,000,000$ | 6,689,000,000$ | 6,657,000,000$ | 6,564,000,000$ |
| QoQ | | 29,000,000$ | (220,000,000$) | (2,500,000,000$) | (2,148,000,000$) | 211,000,000$ | (242,000,000$) | 337,000,000$ | (637,000,000$) | 429,000,000$ | 306,000,000$ | 42,000,000$ | (268,000,000$) | (647,000,000$) | (459,000,000$) | 323,000,000$ | (292,000,000$) | (1,023,000,000$) | (381,000,000$) | (49,000,000$) | (263,000,000$) | (103,000,000$) | (285,000,000$) | (155,000,000$) | (215,000,000$) | (233,000,000$) | 311,000,000$ | (296,000,000$) | (328,000,000$) | (303,000,000$) | (374,000,000$) | 0$ | (864,000,000$) | 122,000,000$ | 4,000,000$ | 25,000,000$ | 174,000,000$ | 8,000,000$ | (3,482,000,000$) | 16,379,000,000$ | (571,000,000$) | (16,000,000$) | (26,000,000$) | 1,000,000$ | (107,000,000$) | (632,000,000$) | 32,000,000$ | 93,000,000$ | (139,000,000$) |
| YoY | | (4,839,000,000$) | (4,657,000,000$) | (4,679,000,000$) | (1,842,000,000$) | (331,000,000$) | (113,000,000$) | 435,000,000$ | 140,000,000$ | 509,000,000$ | (567,000,000$) | (1,332,000,000$) | (1,051,000,000$) | (1,075,000,000$) | (1,451,000,000$) | (1,373,000,000$) | (1,745,000,000$) | (1,716,000,000$) | (796,000,000$) | (700,000,000$) | (806,000,000$) | (758,000,000$) | (888,000,000$) | (292,000,000$) | (433,000,000$) | (546,000,000$) | (616,000,000$) | (1,301,000,000$) | (1,005,000,000$) | (1,541,000,000$) | (1,116,000,000$) | (738,000,000$) | (713,000,000$) | 325,000,000$ | 211,000,000$ | (3,275,000,000$) | 13,079,000,000$ | 12,334,000,000$ | 12,310,000,000$ | 15,766,000,000$ | (612,000,000$) | (148,000,000$) | (764,000,000$) | (706,000,000$) | (614,000,000$) | (646,000,000$) | 136,000,000$ | 514,000,000$ | 1,060,000,000$ |
| Current Ratio | | 1.45x | 1.21x | 1.08x | 1.56x | 1.99x | 1.47x | 1.32x | 1.86x | 1.67x | 1.31x | 1.45x | 1.61x | 1.91x | 1.83x | 1.81x | 2.09x | 1.93x | 2.09x | 2.00x | 2.01x | 2.01x | 2.03x | 2.05x | 1.91x | 1.92x | 1.98x | 2.22x | 2.11x | 2.24x | 2.41x | 2.39x | 2.39x | 2.55x | 2.64x | 2.55x | 2.39x | 2.35x | 2.33x | 1.81x | 3.14x | 2.76x | 2.68x | 2.63x | 2.62x | 2.63x | 2.29x | 2.27x | 2.22x |
| Total Current Assets | | 7,531,000,000$ | 6,275,000,000$ | 5,856,000,000$ | 8,086,000,000$ | 9,372,000,000$ | 8,942,000,000$ | 8,060,000,000$ | 7,532,000,000$ | 7,838,000,000$ | 7,577,000,000$ | 7,886,000,000$ | 8,483,000,000$ | 8,381,000,000$ | 9,071,000,000$ | 9,453,000,000$ | 9,178,000,000$ | 9,535,000,000$ | 9,856,000,000$ | 9,757,000,000$ | 9,032,000,000$ | 9,109,000,000$ | 9,005,000,000$ | 9,048,000,000$ | 8,553,000,000$ | 8,627,000,000$ | 8,500,000,000$ | 8,477,000,000$ | 8,902,000,000$ | 9,742,000,000$ | 10,571,000,000$ | 10,638,000,000$ | 10,164,000,000$ | 11,113,000,000$ | 11,820,000,000$ | 11,056,000,000$ | 10,313,000,000$ | 9,606,000,000$ | 9,123,000,000$ | 12,584,000,000$ | 8,740,000,000$ | 8,948,000,000$ | 8,655,000,000$ | 8,513,000,000$ | 8,429,000,000$ | 8,660,000,000$ | 8,990,000,000$ | 8,720,000,000$ | 8,306,000,000$ |
| QoQ | | 1,256,000,000$ | 419,000,000$ | (2,230,000,000$) | (1,286,000,000$) | 430,000,000$ | 882,000,000$ | 528,000,000$ | (306,000,000$) | 261,000,000$ | (309,000,000$) | (597,000,000$) | 102,000,000$ | (690,000,000$) | (382,000,000$) | 275,000,000$ | (357,000,000$) | (321,000,000$) | 99,000,000$ | 725,000,000$ | (77,000,000$) | 104,000,000$ | (43,000,000$) | 495,000,000$ | (74,000,000$) | 127,000,000$ | 23,000,000$ | (425,000,000$) | (840,000,000$) | (829,000,000$) | (67,000,000$) | 474,000,000$ | (949,000,000$) | (707,000,000$) | 764,000,000$ | 743,000,000$ | 707,000,000$ | 483,000,000$ | (3,461,000,000$) | 3,844,000,000$ | (208,000,000$) | 293,000,000$ | 142,000,000$ | 84,000,000$ | (231,000,000$) | (330,000,000$) | 270,000,000$ | 414,000,000$ | 18,000,000$ |
| Total Current Liabilities | | 5,176,000,000$ | 5,173,000,000$ | 5,418,000,000$ | 5,182,000,000$ | 4,706,000,000$ | 6,091,000,000$ | 6,087,000,000$ | 4,053,000,000$ | 4,693,000,000$ | 5,792,000,000$ | 5,434,000,000$ | 5,261,000,000$ | 4,382,000,000$ | 4,966,000,000$ | 5,237,000,000$ | 4,397,000,000$ | 4,929,000,000$ | 4,709,000,000$ | 4,870,000,000$ | 4,501,000,000$ | 4,526,000,000$ | 4,429,000,000$ | 4,406,000,000$ | 4,471,000,000$ | 4,482,000,000$ | 4,288,000,000$ | 3,817,000,000$ | 4,212,000,000$ | 4,350,000,000$ | 4,385,000,000$ | 4,456,000,000$ | 4,259,000,000$ | 4,353,000,000$ | 4,469,000,000$ | 4,344,000,000$ | 4,309,000,000$ | 4,088,000,000$ | 3,919,000,000$ | 6,949,000,000$ | 2,781,000,000$ | 3,245,000,000$ | 3,231,000,000$ | 3,238,000,000$ | 3,218,000,000$ | 3,289,000,000$ | 3,918,000,000$ | 3,845,000,000$ | 3,747,000,000$ |
| QoQ | | 3,000,000$ | (245,000,000$) | 236,000,000$ | 476,000,000$ | (1,385,000,000$) | 4,000,000$ | 2,034,000,000$ | (640,000,000$) | (1,099,000,000$) | 358,000,000$ | 173,000,000$ | 879,000,000$ | (584,000,000$) | (271,000,000$) | 840,000,000$ | (532,000,000$) | 220,000,000$ | (161,000,000$) | 369,000,000$ | (25,000,000$) | 97,000,000$ | 23,000,000$ | (65,000,000$) | (11,000,000$) | 194,000,000$ | 471,000,000$ | (395,000,000$) | (138,000,000$) | (35,000,000$) | (71,000,000$) | 197,000,000$ | (94,000,000$) | (116,000,000$) | 125,000,000$ | 35,000,000$ | 221,000,000$ | 169,000,000$ | (3,030,000,000$) | 4,168,000,000$ | (464,000,000$) | 14,000,000$ | (7,000,000$) | 20,000,000$ | (71,000,000$) | (629,000,000$) | 73,000,000$ | 98,000,000$ | (873,000,000$) |
| Debt to Asset Ratio | | .53x | .57x | .60x | .67x | .52x | .52x | .54x | .54x | .55x | .54x | .52x | .50x | .52x | .53x | .53x | .53x | .54x | .57x | .59x | .61x | .62x | .62x | .63x | .64x | .64x | .64x | .62x | .62x | .61x | .60x | .61x | .61x | .62x | .60x | .62x | .63x | .63x | .63x | .66x | .36x | .38x | .39x | .39x | .39x | .40x | .43x | .43x | .43x |
| Long Term Debt | | 2,429,000,000$ | 2,457,000,000$ | 2,485,000,000$ | 4,907,000,000$ | 7,216,000,000$ | 5,650,000,000$ | 5,684,000,000$ | 7,318,000,000$ | 7,351,000,000$ | 5,822,000,000$ | 5,857,000,000$ | 5,898,000,000$ | 7,033,000,000$ | 7,071,000,000$ | 7,022,000,000$ | 7,087,000,000$ | 7,057,000,000$ | 8,270,000,000$ | 8,474,000,000$ | 8,678,000,000$ | 8,882,000,000$ | 9,086,000,000$ | 9,289,000,000$ | 9,343,000,000$ | 9,547,000,000$ | 9,961,000,000$ | 10,246,000,000$ | 10,309,000,000$ | 10,370,000,000$ | 10,930,000,000$ | 10,993,000,000$ | 11,076,000,000$ | 11,777,000,000$ | 12,873,000,000$ | 12,918,000,000$ | 12,907,000,000$ | 12,944,000,000$ | 13,055,000,000$ | 13,660,000,000$ | 2,000,000,000$ | 2,062,000,000$ | 2,109,000,000$ | 2,149,000,000$ | 2,203,000,000$ | 2,250,000,000$ | 2,281,000,000$ | 2,313,000,000$ | 2,344,000,000$ |
| QoQ | | (28,000,000$) | (28,000,000$) | (2,422,000,000$) | (2,309,000,000$) | 1,566,000,000$ | (34,000,000$) | (1,634,000,000$) | (33,000,000$) | 1,529,000,000$ | (35,000,000$) | (41,000,000$) | (1,135,000,000$) | (38,000,000$) | 49,000,000$ | (65,000,000$) | 30,000,000$ | (1,213,000,000$) | (204,000,000$) | (204,000,000$) | (204,000,000$) | (204,000,000$) | (203,000,000$) | (54,000,000$) | (204,000,000$) | (414,000,000$) | (285,000,000$) | (63,000,000$) | (61,000,000$) | (560,000,000$) | (63,000,000$) | (83,000,000$) | (701,000,000$) | (1,096,000,000$) | (45,000,000$) | 11,000,000$ | (37,000,000$) | (111,000,000$) | (605,000,000$) | 11,660,000,000$ | (62,000,000$) | (47,000,000$) | (40,000,000$) | (54,000,000$) | (47,000,000$) | (31,000,000$) | (32,000,000$) | (31,000,000$) | 734,000,000$ |
| YoY | | (4,787,000,000$) | (3,193,000,000$) | (3,199,000,000$) | (2,411,000,000$) | (135,000,000$) | (172,000,000$) | (173,000,000$) | 1,420,000,000$ | 318,000,000$ | (1,249,000,000$) | (1,165,000,000$) | (1,189,000,000$) | (24,000,000$) | (1,199,000,000$) | (1,452,000,000$) | (1,591,000,000$) | (1,825,000,000$) | (816,000,000$) | (815,000,000$) | (665,000,000$) | (665,000,000$) | (875,000,000$) | (957,000,000$) | (966,000,000$) | (823,000,000$) | (969,000,000$) | (747,000,000$) | (767,000,000$) | (1,407,000,000$) | (1,943,000,000$) | (1,925,000,000$) | (1,831,000,000$) | (1,167,000,000$) | (182,000,000$) | (742,000,000$) | 10,907,000,000$ | 10,882,000,000$ | 10,946,000,000$ | 11,511,000,000$ | (203,000,000$) | (188,000,000$) | (172,000,000$) | (164,000,000$) | (141,000,000$) | 640,000,000$ | 613,000,000$ | 588,000,000$ | 561,000,000$ |
| Capital Lease Obligations | | 148,000,000$ | 132,000,000$ | 141,000,000$ | 147,000,000$ | 343,000,000$ | 349,000,000$ | 161,000,000$ | 429,000,000$ | 440,000,000$ | 440,000,000$ | 284,000,000$ | 292,000,000$ | 290,000,000$ | 305,000,000$ | 317,000,000$ | 331,000,000$ | 335,000,000$ | 329,000,000$ | 237,000,000$ | 246,000,000$ | 254,000,000$ | 243,000,000$ | 245,000,000$ | 248,000,000$ | 258,000,000$ | 257,000,000$ | | | | | | | | | | | | | | | | | | | | | | |
| Cash and Cash Equivalents | | 1,975,000,000$ | 2,048,000,000$ | 2,114,000,000$ | 3,477,000,000$ | 2,291,000,000$ | 1,705,000,000$ | 1,551,000,000$ | 1,894,000,000$ | 2,481,000,000$ | 2,032,000,000$ | 2,023,000,000$ | 2,220,000,000$ | 1,871,000,000$ | 2,049,000,000$ | 2,327,000,000$ | 2,505,000,000$ | 2,531,000,000$ | 3,290,000,000$ | 3,370,000,000$ | 2,734,000,000$ | 2,956,000,000$ | 2,995,000,000$ | 3,048,000,000$ | 2,943,000,000$ | 3,137,000,000$ | 3,248,000,000$ | 3,455,000,000$ | 3,682,000,000$ | 4,013,000,000$ | 4,646,000,000$ | 5,005,000,000$ | 4,963,000,000$ | 6,272,000,000$ | 6,886,000,000$ | 6,354,000,000$ | 5,652,000,000$ | 4,940,000,000$ | 8,151,000,000$ | 8,151,000,000$ | 5,887,000,000$ | 5,363,000,000$ | 5,081,000,000$ | 5,024,000,000$ | 4,812,000,000$ | 4,902,000,000$ | 5,159,000,000$ | 4,804,000,000$ | 4,569,000,000$ |
| QoQ | | (73,000,000$) | (66,000,000$) | (1,363,000,000$) | 1,186,000,000$ | 586,000,000$ | 154,000,000$ | (343,000,000$) | (587,000,000$) | 449,000,000$ | 9,000,000$ | (197,000,000$) | 349,000,000$ | (178,000,000$) | (278,000,000$) | (178,000,000$) | (26,000,000$) | (759,000,000$) | (80,000,000$) | 636,000,000$ | (222,000,000$) | (39,000,000$) | (53,000,000$) | 105,000,000$ | (194,000,000$) | (111,000,000$) | (207,000,000$) | (227,000,000$) | (331,000,000$) | (633,000,000$) | (359,000,000$) | 42,000,000$ | (1,309,000,000$) | (614,000,000$) | 532,000,000$ | 702,000,000$ | 712,000,000$ | (3,211,000,000$) | 0$ | 2,264,000,000$ | 524,000,000$ | 282,000,000$ | 57,000,000$ | 212,000,000$ | (90,000,000$) | (257,000,000$) | 355,000,000$ | 235,000,000$ | (86,000,000$) |
| YoY | | (316,000,000$) | 343,000,000$ | 563,000,000$ | 1,583,000,000$ | (190,000,000$) | (327,000,000$) | (472,000,000$) | (326,000,000$) | 610,000,000$ | (17,000,000$) | (304,000,000$) | (285,000,000$) | (660,000,000$) | (1,241,000,000$) | (1,043,000,000$) | (229,000,000$) | (425,000,000$) | 295,000,000$ | 322,000,000$ | (209,000,000$) | (181,000,000$) | (253,000,000$) | (407,000,000$) | (739,000,000$) | (876,000,000$) | (1,398,000,000$) | (1,550,000,000$) | (1,281,000,000$) | (2,259,000,000$) | (2,240,000,000$) | (1,349,000,000$) | (689,000,000$) | 1,332,000,000$ | (1,265,000,000$) | (1,797,000,000$) | (235,000,000$) | (423,000,000$) | 3,070,000,000$ | 3,127,000,000$ | 1,075,000,000$ | 461,000,000$ | (78,000,000$) | 220,000,000$ | 243,000,000$ | 247,000,000$ | 290,000,000$ | 495,000,000$ | 509,000,000$ |
| Interest Expenses | | | | | | | | | 108,000,000$ | 108,000,000$ | 98,000,000$ | 89,000,000$ | 80,000,000$ | 73,000,000$ | 70,000,000$ | 75,000,000$ | 75,000,000$ | 76,000,000$ | 78,000,000$ | 80,000,000$ | 81,000,000$ | 81,000,000$ | 84,000,000$ | 87,000,000$ | 99,000,000$ | 105,000,000$ | 122,000,000$ | 117,000,000$ | 118,000,000$ | 118,000,000$ | 116,000,000$ | 114,000,000$ | 160,000,000$ | 197,000,000$ | 205,000,000$ | 201,000,000$ | 205,000,000$ | 205,000,000$ | 236,000,000$ | 226,000,000$ | 14,000,000$ | 13,000,000$ | 13,000,000$ | | | | | | |
| Interest Income | | 12,000,000$ | 17,000,000$ | 20,000,000$ | 10,000,000$ | 9,000,000$ | 7,000,000$ | 8,000,000$ | 8,000,000$ | 12,000,000$ | 8,000,000$ | 4,000,000$ | 10,000,000$ | 3,000,000$ | 2,000,000$ | 2,000,000$ | 1,000,000$ | 1,000,000$ | 2,000,000$ | 1,000,000$ | 2,000,000$ | 2,000,000$ | 2,000,000$ | 2,000,000$ | 6,000,000$ | 8,000,000$ | 12,000,000$ | 14,000,000$ | 13,000,000$ | 15,000,000$ | 15,000,000$ | 14,000,000$ | 16,000,000$ | 14,000,000$ | 16,000,000$ | 9,000,000$ | 7,000,000$ | 5,000,000$ | 5,000,000$ | 11,000,000$ | 6,000,000$ | 5,000,000$ | 5,000,000$ | 3,000,000$ | 3,000,000$ | 4,000,000$ | 4,000,000$ | 5,000,000$ | 4,000,000$ |