| FREEPORT-MCMORAN INC (FCX) |
| 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 |
| Total Assets | | 58,167,000,000$ | 56,828,000,000$ | 56,492,000,000$ | 56,022,000,000$ | 54,848,000,000$ | 55,400,000,000$ | 54,635,000,000$ | 54,198,000,000$ | 52,506,000,000$ | 51,648,000,000$ | 50,907,000,000$ | 50,909,000,000$ | 51,093,000,000$ | 49,927,000,000$ | 50,113,000,000$ | 48,832,000,000$ | 48,022,000,000$ | 46,917,000,000$ | 45,436,000,000$ | 43,643,000,000$ | 42,144,000,000$ | 41,099,000,000$ | 40,230,000,000$ | 40,219,000,000$ | 40,809,000,000$ | 40,943,000,000$ | 41,086,000,000$ | 41,059,000,000$ | 42,216,000,000$ | 37,749,000,000$ | 37,028,000,000$ | 36,637,000,000$ | 37,302,000,000$ | 37,327,000,000$ | 37,043,000,000$ | 36,576,000,000$ | 37,317,000,000$ | 41,400,000,000$ | 41,296,000,000$ | 42,664,000,000$ | 46,577,000,000$ | 50,383,000,000$ | 54,008,000,000$ | 56,065,000,000$ | 58,674,000,000$ | 63,875,000,000$ | 63,903,000,000$ | 63,732,000,000$ |
| Total Current Assets | | 13,790,000,000$ | 13,564,000,000$ | 13,636,000,000$ | 13,802,000,000$ | 13,296,000,000$ | 14,545,000,000$ | 14,722,000,000$ | 14,842,000,000$ | 14,065,000,000$ | 14,077,000,000$ | 14,057,000,000$ | 14,746,000,000$ | 15,613,000,000$ | 15,373,000,000$ | 16,182,000,000$ | 15,302,000,000$ | 14,830,000,000$ | 13,791,000,000$ | 12,599,000,000$ | 10,856,000,000$ | 9,303,000,000$ | 8,071,000,000$ | 7,155,000,000$ | 7,357,000,000$ | 7,915,000,000$ | 8,347,000,000$ | 8,730,000,000$ | 9,045,000,000$ | 10,464,000,000$ | 10,921,000,000$ | 10,343,000,000$ | 10,106,000,000$ | 10,626,000,000$ | 11,150,000,000$ | 10,417,000,000$ | 9,767,000,000$ | 10,435,000,000$ | 11,505,000,000$ | 10,700,000,000$ | 7,233,000,000$ | 7,462,000,000$ | 8,155,000,000$ | 8,697,000,000$ | 8,854,000,000$ | 9,045,000,000$ | 9,031,000,000$ | 10,254,000,000$ | 9,430,000,000$ |
| Cash and Cash Equivalents | | 3,824,000,000$ | 4,318,000,000$ | 4,490,000,000$ | 4,385,000,000$ | 3,923,000,000$ | 5,000,000,000$ | 5,273,000,000$ | 5,208,000,000$ | 4,758,000,000$ | 5,745,000,000$ | 6,683,000,000$ | 6,852,000,000$ | 8,146,000,000$ | 8,578,000,000$ | 9,492,000,000$ | 8,338,000,000$ | 8,068,000,000$ | 7,672,000,000$ | 6,313,000,000$ | 4,580,000,000$ | 3,657,000,000$ | 2,403,000,000$ | 1,465,000,000$ | 1,602,000,000$ | 2,020,000,000$ | 2,247,000,000$ | 2,623,000,000$ | 2,833,000,000$ | 4,217,000,000$ | 4,556,000,000$ | 3,859,000,000$ | 3,702,000,000$ | 4,526,000,000$ | 4,957,000,000$ | 4,667,000,000$ | 4,001,000,000$ | 4,245,000,000$ | 1,086,000,000$ | 330,000,000$ | 231,000,000$ | 177,000,000$ | 233,000,000$ | 318,000,000$ | 549,000,000$ | 298,000,000$ | 658,000,000$ | 1,458,000,000$ | 1,342,000,000$ |
| Receivables | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2,563,000,000$ | 2,307,000,000$ | 2,758,000,000$ | 2,377,000,000$ |
| Other Current Assets | | 580,000,000$ | 554,000,000$ | 547,000,000$ | 575,000,000$ | 535,000,000$ | 436,000,000$ | 389,000,000$ | 385,000,000$ | 375,000,000$ | 406,000,000$ | 472,000,000$ | 473,000,000$ | 381,000,000$ | 647,000,000$ | 608,000,000$ | 529,000,000$ | 523,000,000$ | 477,000,000$ | 390,000,000$ | 361,000,000$ | 341,000,000$ | 419,000,000$ | 517,000,000$ | 795,000,000$ | 655,000,000$ | 672,000,000$ | 760,000,000$ | 560,000,000$ | 422,000,000$ | 402,000,000$ | 381,000,000$ | 367,000,000$ | 286,000,000$ | 241,000,000$ | 211,000,000$ | 196,000,000$ | 199,000,000$ | 299,000,000$ | 226,000,000$ | 233,000,000$ | 161,000,000$ | 570,000,000$ | 528,000,000$ | 671,000,000$ | 657,000,000$ | 577,000,000$ | 668,000,000$ | 491,000,000$ |
| Assets Held for Sale in Short Term | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 626,000,000$ | 625,000,000$ | 708,000,000$ | 508,000,000$ | 459,000,000$ | 373,000,000$ | 408,000,000$ | 344,000,000$ | 4,663,000,000$ | 4,666,000,000$ | | 920,000,000$ | 4,868,000,000$ | | | | | | |
| Total Noncurrent Assets | | 44,377,000,000$ | 43,264,000,000$ | 42,856,000,000$ | 42,220,000,000$ | 41,552,000,000$ | 40,855,000,000$ | 39,913,000,000$ | 39,356,000,000$ | 38,441,000,000$ | 37,571,000,000$ | 36,850,000,000$ | 36,163,000,000$ | 35,480,000,000$ | 34,554,000,000$ | 33,931,000,000$ | 33,530,000,000$ | 33,192,000,000$ | 33,126,000,000$ | 32,837,000,000$ | 32,787,000,000$ | 32,841,000,000$ | 33,028,000,000$ | 33,075,000,000$ | 32,862,000,000$ | 32,894,000,000$ | 32,596,000,000$ | 32,356,000,000$ | 32,014,000,000$ | 31,752,000,000$ | 26,828,000,000$ | 26,685,000,000$ | 26,531,000,000$ | 26,676,000,000$ | 26,177,000,000$ | 26,626,000,000$ | 26,809,000,000$ | 26,882,000,000$ | 29,895,000,000$ | 30,596,000,000$ | 35,431,000,000$ | 39,115,000,000$ | 42,228,000,000$ | 45,311,000,000$ | 47,211,000,000$ | 49,629,000,000$ | 54,844,000,000$ | 53,649,000,000$ | 54,302,000,000$ |
| Goodwill | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0$ | 1,717,000,000$ | 1,938,000,000$ | 1,916,000,000$ |
| Other Intangible Assets | | 432,000,000$ | | | | 428,000,000$ | | | | 422,000,000$ | | | | 416,000,000$ | | | | 412,000,000$ | | | | 401,000,000$ | | | | 402,000,000$ | | | | 398,000,000$ | | | | 307,000,000$ | | | | 305,000,000$ | | | | 316,000,000$ | | | | 334,000,000$ | | | |
| Physical Assets | | 40,736,000,000$ | 40,257,000,000$ | 39,835,000,000$ | 39,200,000,000$ | 38,514,000,000$ | 37,750,000,000$ | 36,784,000,000$ | 36,197,000,000$ | 35,295,000,000$ | 34,535,000,000$ | 33,845,000,000$ | 33,159,000,000$ | 32,627,000,000$ | 31,814,000,000$ | 31,200,000,000$ | 30,708,000,000$ | 30,345,000,000$ | 30,102,000,000$ | 29,836,000,000$ | 29,775,000,000$ | 29,818,000,000$ | 29,911,000,000$ | 29,936,000,000$ | 29,899,000,000$ | 29,584,000,000$ | 29,330,000,000$ | 28,841,000,000$ | 28,497,000,000$ | 28,010,000,000$ | 23,013,000,000$ | 22,923,000,000$ | 22,792,000,000$ | 22,994,000,000$ | 22,914,000,000$ | 23,067,000,000$ | 23,117,000,000$ | 23,219,000,000$ | 23,415,000,000$ | 23,609,000,000$ | 27,376,000,000$ | 23,986,000,000$ | 27,355,000,000$ | 27,095,000,000$ | 26,595,000,000$ | 26,220,000,000$ | 26,304,000,000$ | 25,407,000,000$ | 24,729,000,000$ |
| Other Noncurrent Assets | | 1,658,000,000$ | 1,916,000,000$ | 1,899,000,000$ | 1,851,000,000$ | 1,507,000,000$ | 1,848,000,000$ | 1,843,000,000$ | 1,846,000,000$ | 1,810,000,000$ | 1,709,000,000$ | 1,764,000,000$ | 1,769,000,000$ | 1,601,000,000$ | 1,546,000,000$ | 1,501,000,000$ | 1,445,000,000$ | 1,460,000,000$ | 1,574,000,000$ | 1,528,000,000$ | 1,537,000,000$ | 1,560,000,000$ | 1,654,000,000$ | 1,693,000,000$ | 1,691,000,000$ | 1,885,000,000$ | 1,966,000,000$ | 2,168,000,000$ | 2,174,000,000$ | 2,172,000,000$ | 2,460,000,000$ | 2,391,000,000$ | 2,352,000,000$ | 2,273,000,000$ | 1,790,000,000$ | 1,957,000,000$ | 2,010,000,000$ | 1,956,000,000$ | 2,134,000,000$ | 2,208,000,000$ | 2,288,000,000$ | 1,987,000,000$ | 1,977,000,000$ | 1,978,000,000$ | 1,977,000,000$ | 1,956,000,000$ | 2,018,000,000$ | 2,287,000,000$ | 1,959,000,000$ |
| Assets Held for Sale in Long Term | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0$ | 0$ | 0$ | | 4,400,000,000$ | | | | 4,300,000,000$ | | | |
| Total Liabilities | | 27,401,000,000$ | 26,431,000,000$ | 26,496,000,000$ | 26,808,000,000$ | 26,070,000,000$ | 26,534,000,000$ | 25,949,000,000$ | 26,093,000,000$ | 25,196,000,000$ | 24,971,000,000$ | 24,880,000,000$ | 25,261,000,000$ | 26,222,000,000$ | 25,746,000,000$ | 26,066,000,000$ | 24,790,000,000$ | 25,003,000,000$ | 24,386,000,000$ | 24,501,000,000$ | 24,070,000,000$ | 23,476,000,000$ | 23,537,000,000$ | 23,075,000,000$ | 23,256,000,000$ | 23,361,000,000$ | 23,401,000,000$ | 23,269,000,000$ | 23,218,000,000$ | 24,324,000,000$ | 24,295,000,000$ | 24,186,000,000$ | 24,711,000,000$ | 26,006,000,000$ | 27,097,000,000$ | 27,050,000,000$ | 26,989,000,000$ | 28,060,000,000$ | 31,560,000,000$ | 32,206,000,000$ | 33,927,000,000$ | 33,769,000,000$ | 34,417,000,000$ | 35,196,000,000$ | 35,279,000,000$ | 35,449,000,000$ | 37,261,000,000$ | 37,597,000,000$ | 37,617,000,000$ |
| Total Current Liabilities | | 6,019,000,000$ | 5,526,000,000$ | 5,531,000,000$ | 5,943,000,000$ | 5,496,000,000$ | 6,247,000,000$ | 6,136,000,000$ | 6,305,000,000$ | 5,815,000,000$ | 4,860,000,000$ | 4,788,000,000$ | 5,281,000,000$ | 6,345,000,000$ | 5,999,000,000$ | 5,932,000,000$ | 6,454,000,000$ | 5,892,000,000$ | 5,523,000,000$ | 5,527,000,000$ | 4,611,000,000$ | 3,417,000,000$ | 3,096,000,000$ | 2,906,000,000$ | 3,143,000,000$ | 3,209,000,000$ | 3,381,000,000$ | 3,286,000,000$ | 3,247,000,000$ | 3,329,000,000$ | 3,851,000,000$ | 3,799,000,000$ | 4,344,000,000$ | 4,914,000,000$ | 5,517,000,000$ | 4,944,000,000$ | 4,842,000,000$ | 4,265,000,000$ | 4,488,000,000$ | 4,540,000,000$ | 4,426,000,000$ | 4,307,000,000$ | 4,827,000,000$ | 4,739,000,000$ | 4,410,000,000$ | 5,172,000,000$ | 6,343,000,000$ | 7,558,000,000$ | 5,383,000,000$ |
| Accounts Payable | | 2,948,000,000$ | | | | 2,789,000,000$ | | | | 2,466,000,000$ | | | | 2,701,000,000$ | | | | 2,035,000,000$ | | | | 1,473,000,000$ | | | | 1,654,000,000$ | | | | 1,661,000,000$ | | | | 1,546,000,000$ | | | | 1,540,000,000$ | | | | 2,251,000,000$ | | | | | | | |
| Short Term Debt | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,000,000$ | 483,000,000$ | 1,414,000,000$ | 2,215,000,000$ | 2,216,000,000$ | 2,228,000,000$ | 1,232,000,000$ | 802,000,000$ | 770,000,000$ | 1,139,000,000$ | 649,000,000$ | 906,000,000$ | 791,000,000$ | 558,000,000$ | 478,000,000$ | 1,762,000,000$ | 2,784,000,000$ | 1,091,000,000$ |
| Short Term Capital Lease Obligations | | 103,000,000$ | | | | 98,000,000$ | | | | 84,000,000$ | | | | 38,000,000$ | | | | 38,000,000$ | | | | 38,000,000$ | | | | 44,000,000$ | 45,000,000$ | 47,000,000$ | 33,000,000$ | | | | | | | | | | | | | | | | | | | | |
| Other Current Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Noncurrent Liabilities | | 21,382,000,000$ | 20,905,000,000$ | 20,965,000,000$ | 20,865,000,000$ | 20,574,000,000$ | 20,287,000,000$ | 19,813,000,000$ | 19,788,000,000$ | 19,381,000,000$ | 20,111,000,000$ | 20,092,000,000$ | 19,980,000,000$ | 19,877,000,000$ | 19,747,000,000$ | 20,134,000,000$ | 18,336,000,000$ | 19,111,000,000$ | 18,863,000,000$ | 18,974,000,000$ | 19,459,000,000$ | 20,059,000,000$ | 20,441,000,000$ | 20,169,000,000$ | 20,113,000,000$ | 20,152,000,000$ | 20,020,000,000$ | 19,983,000,000$ | 19,971,000,000$ | 20,995,000,000$ | 20,444,000,000$ | 20,387,000,000$ | 20,367,000,000$ | 21,092,000,000$ | 21,580,000,000$ | 22,106,000,000$ | 22,147,000,000$ | 23,795,000,000$ | 27,072,000,000$ | 27,666,000,000$ | 29,501,000,000$ | 29,462,000,000$ | 29,590,000,000$ | 30,457,000,000$ | 30,869,000,000$ | 30,277,000,000$ | 30,918,000,000$ | 30,039,000,000$ | 32,234,000,000$ |
| Long Term Debt | | 8,913,000,000$ | 8,915,000,000$ | 8,913,000,000$ | 8,909,000,000$ | 8,907,000,000$ | 8,910,000,000$ | 8,658,000,000$ | 8,656,000,000$ | 8,656,000,000$ | 9,370,000,000$ | 9,458,000,000$ | 9,586,000,000$ | 9,583,000,000$ | 9,658,000,000$ | 10,054,000,000$ | 8,256,000,000$ | 9,078,000,000$ | 8,768,000,000$ | 8,638,000,000$ | 9,153,000,000$ | 9,677,000,000$ | 9,983,000,000$ | 9,824,000,000$ | 9,829,000,000$ | 9,821,000,000$ | 9,915,000,000$ | 9,912,000,000$ | 9,902,000,000$ | 11,124,000,000$ | 11,123,000,000$ | 11,123,000,000$ | 11,123,000,000$ | 11,815,000,000$ | 12,567,000,000$ | 13,138,000,000$ | 13,135,000,000$ | 14,795,000,000$ | 18,180,000,000$ | 18,549,000,000$ | 19,638,000,000$ | 19,675,000,000$ | 19,792,000,000$ | 20,111,000,000$ | 19,754,000,000$ | 18,371,000,000$ | 17,975,000,000$ | 17,512,000,000$ | 19,759,000,000$ |
| Long Term Capital Lease Obligations | | 1,010,000,000$ | | | | 692,000,000$ | | | | 347,000,000$ | | | | 294,000,000$ | | | | 281,000,000$ | | | | 190,000,000$ | | | | 204,000,000$ | 211,000,000$ | 216,000,000$ | 223,000,000$ | | | | | | | | | | | | | | | | | | | | |
| Other Noncurrent Liabilities | | 1,296,000,000$ | 2,174,000,000$ | 2,179,000,000$ | 2,126,000,000$ | 1,195,000,000$ | 1,782,000,000$ | 1,581,000,000$ | 1,573,000,000$ | 1,648,000,000$ | 1,697,000,000$ | 1,725,000,000$ | 1,596,000,000$ | 1,562,000,000$ | 1,550,000,000$ | 1,613,000,000$ | 1,653,000,000$ | 1,683,000,000$ | 1,907,000,000$ | 2,129,000,000$ | 2,140,000,000$ | 2,269,000,000$ | 2,440,000,000$ | 2,398,000,000$ | 2,439,000,000$ | 2,491,000,000$ | 2,302,000,000$ | 2,399,000,000$ | 2,370,000,000$ | 2,230,000,000$ | 1,918,000,000$ | 1,931,000,000$ | 1,972,000,000$ | 2,012,000,000$ | 1,744,000,000$ | 1,586,000,000$ | 1,719,000,000$ | 1,745,000,000$ | 1,618,000,000$ | 1,662,000,000$ | 1,659,000,000$ | 1,641,000,000$ | 1,727,000,000$ | 1,760,000,000$ | 1,812,000,000$ | 1,861,000,000$ | 1,730,000,000$ | 1,782,000,000$ | 1,695,000,000$ |
| Total Equity | | 30,766,000,000$ | 30,397,000,000$ | 29,996,000,000$ | 29,214,000,000$ | 28,778,000,000$ | 28,866,000,000$ | 28,686,000,000$ | 28,105,000,000$ | 27,310,000,000$ | 26,677,000,000$ | 26,027,000,000$ | 25,648,000,000$ | 24,871,000,000$ | 24,181,000,000$ | 24,047,000,000$ | 24,042,000,000$ | 23,019,000,000$ | 22,531,000,000$ | 20,935,000,000$ | 19,573,000,000$ | 18,668,000,000$ | 17,562,000,000$ | 17,155,000,000$ | 16,963,000,000$ | 17,448,000,000$ | 17,542,000,000$ | 17,817,000,000$ | 17,841,000,000$ | 17,892,000,000$ | 13,454,000,000$ | 12,842,000,000$ | 11,926,000,000$ | 11,296,000,000$ | 10,230,000,000$ | 9,993,000,000$ | 9,587,000,000$ | 9,257,000,000$ | 9,066,000,000$ | 8,319,000,000$ | 7,970,000,000$ | 12,044,000,000$ | 15,205,000,000$ | 18,055,000,000$ | 20,031,000,000$ | 22,474,000,000$ | 25,966,000,000$ | 25,667,000,000$ | 25,483,000,000$ |
| Equity to Minority | | 11,867,000,000$ | 11,712,000,000$ | 11,788,000,000$ | 11,526,000,000$ | 11,197,000,000$ | 11,318,000,000$ | 11,282,000,000$ | 11,132,000,000$ | 10,617,000,000$ | 10,218,000,000$ | 9,825,000,000$ | 9,591,000,000$ | 9,316,000,000$ | 9,227,000,000$ | 9,158,000,000$ | 9,176,000,000$ | 9,039,000,000$ | 9,178,000,000$ | 8,924,000,000$ | 8,653,000,000$ | 8,494,000,000$ | 8,326,000,000$ | 8,201,000,000$ | 8,108,000,000$ | 8,150,000,000$ | 8,098,000,000$ | 8,108,000,000$ | 8,058,000,000$ | 8,094,000,000$ | 3,477,000,000$ | 3,368,000,000$ | 3,270,000,000$ | 3,319,000,000$ | 3,257,000,000$ | 3,320,000,000$ | 3,269,000,000$ | 3,206,000,000$ | 4,334,000,000$ | 4,316,000,000$ | 4,278,000,000$ | 4,216,000,000$ | 4,259,000,000$ | 4,250,000,000$ | 4,238,000,000$ | 4,187,000,000$ | 4,375,000,000$ | 4,335,000,000$ | 4,333,000,000$ |
| Equity to Common Shareholders | | 18,899,000,000$ | 18,685,000,000$ | 18,208,000,000$ | 17,688,000,000$ | 17,581,000,000$ | 17,548,000,000$ | 17,404,000,000$ | 16,973,000,000$ | 16,693,000,000$ | 16,459,000,000$ | 16,202,000,000$ | 16,057,000,000$ | 15,555,000,000$ | 14,954,000,000$ | 14,889,000,000$ | 14,866,000,000$ | 13,980,000,000$ | 13,353,000,000$ | 12,011,000,000$ | 10,920,000,000$ | 10,174,000,000$ | 9,236,000,000$ | 8,954,000,000$ | 8,855,000,000$ | 9,298,000,000$ | 9,444,000,000$ | 9,709,000,000$ | 9,783,000,000$ | 9,798,000,000$ | 9,977,000,000$ | 9,474,000,000$ | 8,656,000,000$ | 7,977,000,000$ | 6,973,000,000$ | 6,673,000,000$ | 6,318,000,000$ | 6,051,000,000$ | 4,732,000,000$ | 4,003,000,000$ | 3,692,000,000$ | 7,828,000,000$ | 10,946,000,000$ | 13,805,000,000$ | 15,793,000,000$ | 18,287,000,000$ | 21,591,000,000$ | 21,332,000,000$ | 21,150,000,000$ |
| Additional Paid-In Capital | | 23,680,000,000$ | 23,660,000,000$ | 23,642,000,000$ | 23,627,000,000$ | 23,797,000,000$ | 23,997,000,000$ | 24,321,000,000$ | 24,488,000,000$ | 24,637,000,000$ | 24,833,000,000$ | 25,028,000,000$ | 25,227,000,000$ | 25,322,000,000$ | 25,483,000,000$ | 25,661,000,000$ | 25,835,000,000$ | 25,875,000,000$ | 26,023,000,000$ | 26,084,000,000$ | 26,080,000,000$ | 26,037,000,000$ | 25,934,000,000$ | 25,905,000,000$ | 25,875,000,000$ | 25,830,000,000$ | 25,880,000,000$ | 25,949,000,000$ | 25,963,000,000$ | 26,013,000,000$ | 26,603,000,000$ | 26,667,000,000$ | 26,729,000,000$ | 26,751,000,000$ | 26,743,000,000$ | 26,734,000,000$ | 26,725,000,000$ | 26,690,000,000$ | 25,601,000,000$ | 25,105,000,000$ | 24,333,000,000$ | 24,283,000,000$ | 23,335,000,000$ | 22,330,000,000$ | 22,307,000,000$ | 22,281,000,000$ | 22,248,000,000$ | 22,221,000,000$ | 22,192,000,000$ |
| Retained Earnings | | 1,385,000,000$ | 1,196,000,000$ | 738,000,000$ | 182,000,000$ | (170,000,000$) | (444,000,000$) | (970,000,000$) | (1,586,000,000$) | (2,059,000,000$) | (2,447,000,000$) | (2,901,000,000$) | (3,244,000,000$) | (3,907,000,000$) | (4,604,000,000$) | (5,008,000,000$) | (5,848,000,000$) | (7,375,000,000$) | (8,481,000,000$) | (9,880,000,000$) | (10,963,000,000$) | (11,681,000,000$) | (12,389,000,000$) | (12,718,000,000$) | (12,771,000,000$) | (12,280,000,000$) | (12,289,000,000$) | (12,082,000,000$) | (12,010,000,000$) | (12,041,000,000$) | (12,526,000,000$) | (13,161,000,000$) | (14,030,000,000$) | (14,722,000,000$) | (15,763,000,000$) | (16,043,000,000$) | (16,311,000,000$) | (16,540,000,000$) | (16,832,000,000$) | (17,049,000,000$) | (16,570,000,000$) | (12,387,000,000$) | (8,305,000,000$) | (4,417,000,000$) | (2,398,000,000$) | 128,000,000$ | 3,306,000,000$ | 3,081,000,000$ | 2,926,000,000$ |
| Treasury Stock | | 6,024,000,000$ | 6,024,000,000$ | 6,024,000,000$ | 5,971,000,000$ | 5,894,000,000$ | 5,894,000,000$ | 5,835,000,000$ | 5,817,000,000$ | 5,773,000,000$ | 5,772,000,000$ | 5,769,000,000$ | 5,769,000,000$ | 5,701,000,000$ | 5,701,000,000$ | 5,539,000,000$ | 4,895,000,000$ | 4,292,000,000$ | 3,777,000,000$ | 3,777,000,000$ | 3,777,000,000$ | 3,758,000,000$ | 3,739,000,000$ | 3,739,000,000$ | 3,739,000,000$ | 3,734,000,000$ | 3,735,000,000$ | 3,734,000,000$ | 3,734,000,000$ | 3,727,000,000$ | 3,726,000,000$ | 3,726,000,000$ | 3,726,000,000$ | 3,723,000,000$ | 3,722,000,000$ | 3,720,000,000$ | 3,717,000,000$ | 3,708,000,000$ | 3,710,000,000$ | 3,710,000,000$ | 3,706,000,000$ | 3,702,000,000$ | 3,702,000,000$ | 3,702,000,000$ | 3,701,000,000$ | 3,695,000,000$ | 3,686,000,000$ | 3,686,000,000$ | 3,683,000,000$ |
| Capital Lease Obligations | | 1,113,000,000$ | | | | 790,000,000$ | | | | 431,000,000$ | | | | 332,000,000$ | | | | 319,000,000$ | | | | 228,000,000$ | | | | 248,000,000$ | 256,000,000$ | 263,000,000$ | 243,000,000$ | | | | | | | | | | | | | | | | | | | | |