| JABIL INC (JBL) |
| Q1-CY2026 | Q4-CY2025 | Q3-CY2025 | Q2-CY2025 | Q1-CY2025 | Q4-CY2024 | Q3-CY2024 | Q2-CY2024 | Q1-CY2024 | Q4-CY2023 | Q3-CY2023 | Q2-CY2023 | Q1-CY2023 | Q4-CY2022 | Q3-CY2022 | Q2-CY2022 | Q1-CY2022 | Q4-CY2021 | Q3-CY2021 | Q2-CY2021 | Q1-CY2021 | Q4-CY2020 | Q3-CY2020 | Q2-CY2020 | Q1-CY2020 | Q4-CY2019 | Q3-CY2019 | Q2-CY2019 | Q1-CY2019 | Q4-CY2018 | Q3-CY2018 | Q2-CY2018 | Q1-CY2018 | Q4-CY2017 | Q3-CY2017 | Q2-CY2017 | Q1-CY2017 | Q4-CY2016 | Q3-CY2016 | Q2-CY2016 | Q1-CY2016 | Q4-CY2015 | Q3-CY2015 | Q2-CY2015 | Q1-CY2015 | Q4-CY2014 | Q3-CY2014 | Q2-CY2014 | Q1-CY2014 |
| Balance Sheet Date | | 2025-Nov-30 | 2025-Aug-31 | 2025-May-31 | 2025-Feb-28 | 2024-Nov-30 | 2024-Aug-31 | 2024-May-31 | 2024-Feb-29 | 2023-Nov-30 | 2023-Aug-31 | 2023-May-31 | 2023-Feb-28 | 2022-Nov-30 | 2022-Aug-31 | 2022-May-31 | 2022-Feb-28 | 2021-Nov-30 | 2021-Aug-31 | 2021-May-31 | 2021-Feb-28 | 2020-Nov-30 | 2020-Aug-31 | 2020-May-31 | 2020-Feb-29 | 2019-Nov-30 | 2019-Aug-31 | 2019-May-31 | 2019-Feb-28 | 2018-Nov-30 | 2018-Aug-31 | 2018-May-31 | 2018-Feb-28 | 2017-Nov-30 | 2017-Aug-31 | 2017-May-31 | 2017-Feb-28 | 2016-Nov-30 | 2016-Aug-31 | 2016-May-31 | 2016-Feb-29 | 2015-Nov-30 | 2015-Aug-31 | 2015-May-31 | 2015-Feb-28 | 2014-Nov-30 | 2014-Aug-31 | 2014-May-31 | 2014-Feb-28 |
| Fiscal Period | | Q1-FY2026 | Q4-FY2025 | Q3-FY2025 | Q2-FY2025 | Q1-FY2025 | Q4-FY2024 | Q3-FY2024 | Q2-FY2024 | Q1-FY2024 | Q4-FY2023 | Q3-FY2023 | Q2-FY2023 | Q1-FY2023 | Q4-FY2022 | Q3-FY2022 | Q2-FY2022 | Q1-FY2022 | Q4-FY2021 | Q3-FY2021 | Q2-FY2021 | Q1-FY2021 | Q4-FY2020 | Q3-FY2020 | Q2-FY2020 | Q1-FY2020 | Q4-FY2019 | Q3-FY2019 | Q2-FY2019 | Q1-FY2019 | Q4-FY2018 | Q3-FY2018 | Q2-FY2018 | Q1-FY2018 | Q4-FY2017 | Q3-FY2017 | Q2-FY2017 | Q1-FY2017 | Q4-FY2016 | Q3-FY2016 | Q2-FY2016 | Q1-FY2016 | Q4-FY2015 | Q3-FY2015 | Q2-FY2015 | Q1-FY2015 | Q4-FY2014 | Q3-FY2014 | Q2-FY2014 |
| Total Assets | | 19,276,000,000$ | 18,543,000,000$ | 18,587,000,000$ | 17,396,000,000$ | 17,771,000,000$ | 17,351,000,000$ | 17,449,000,000$ | 17,123,000,000$ | 19,414,000,000$ | 19,424,000,000$ | 19,436,000,000$ | 19,567,000,000$ | 20,506,000,000$ | 19,717,000,000$ | 18,171,000,000$ | 17,430,000,000$ | 17,588,000,000$ | 16,654,000,000$ | 15,740,708,000$ | 14,494,163,000$ | 15,269,478,000$ | 14,397,000,000$ | 13,390,876,000$ | 13,139,678,000$ | 14,444,963,000$ | 12,970,475,000$ | 12,608,777,000$ | 12,476,594,000$ | 12,778,337,000$ | 12,045,641,000$ | 11,175,510,000$ | 11,488,257,000$ | 11,519,565,000$ | 11,095,995,000$ | 10,329,649,000$ | 10,014,828,000$ | 10,543,846,000$ | 10,322,677,000$ | 9,906,074,000$ | 9,898,202,000$ | 10,221,152,000$ | 9,591,600,000$ | 8,965,533,000$ | 8,578,156,000$ | 8,869,908,000$ | 8,479,746,000$ | 8,221,330,000$ | 8,128,208,000$ |
| Total Current Assets | | 14,384,000,000$ | 13,720,000,000$ | 13,782,000,000$ | 12,614,000,000$ | 13,228,000,000$ | 12,791,000,000$ | 12,893,000,000$ | 12,470,000,000$ | 14,654,000,000$ | 14,730,000,000$ | 13,609,000,000$ | 13,781,000,000$ | 14,678,000,000$ | 13,908,000,000$ | 12,472,000,000$ | 11,867,000,000$ | 11,812,000,000$ | 10,877,000,000$ | 10,259,514,000$ | 9,143,653,000$ | 9,847,192,000$ | 9,135,000,000$ | 8,266,292,000$ | 7,977,839,000$ | 9,252,231,000$ | 8,345,085,000$ | 7,974,369,000$ | 7,906,057,000$ | 8,220,739,000$ | 7,549,923,000$ | 6,731,987,000$ | 7,036,175,000$ | 6,922,128,000$ | 6,626,683,000$ | 5,893,361,000$ | 5,636,521,000$ | 6,083,416,000$ | 5,848,381,000$ | 5,532,726,000$ | 5,565,223,000$ | 6,317,174,000$ | 5,866,309,000$ | 5,502,641,000$ | 5,342,182,000$ | 5,737,357,000$ | 5,359,017,000$ | 5,157,158,000$ | 4,962,679,000$ |
| Cash and Cash Equivalents | | 1,572,000,000$ | 1,933,000,000$ | 1,523,000,000$ | 1,592,000,000$ | 2,058,000,000$ | 2,201,000,000$ | 2,457,000,000$ | 2,566,000,000$ | 1,550,000,000$ | 1,804,000,000$ | 1,480,000,000$ | 1,200,000,000$ | 1,217,000,000$ | 1,478,000,000$ | 1,070,000,000$ | 1,093,000,000$ | 1,229,000,000$ | 1,567,000,000$ | 1,240,729,000$ | 838,099,000$ | 1,107,573,000$ | 1,394,000,000$ | 763,337,000$ | 696,745,000$ | 719,842,000$ | 1,163,343,000$ | 694,086,000$ | 749,057,000$ | 804,409,000$ | 1,257,949,000$ | 677,492,000$ | 940,796,000$ | 746,258,000$ | 1,189,919,000$ | 743,931,000$ | 755,098,000$ | 747,415,000$ | 912,059,000$ | 886,991,000$ | 883,218,000$ | 1,130,344,000$ | 913,963,000$ | 883,218,000$ | 966,414,000$ | 921,504,000$ | 1,000,249,000$ | 1,322,266,000$ | 675,129,000$ |
| Receivables | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Other Current Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Assets Held for Sale in Short Term | | | | | | | | | | 1,962,000,000$ | 1,929,000,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Noncurrent Assets | | 4,892,000,000$ | 4,823,000,000$ | 4,805,000,000$ | 4,782,000,000$ | 4,543,000,000$ | 4,560,000,000$ | 4,556,000,000$ | 4,653,000,000$ | 4,760,000,000$ | 4,694,000,000$ | 5,827,000,000$ | 5,786,000,000$ | 5,828,000,000$ | 5,809,000,000$ | 5,699,000,000$ | 5,563,000,000$ | 5,776,000,000$ | 5,777,000,000$ | 5,481,194,000$ | 5,350,510,000$ | 5,422,286,000$ | 5,262,000,000$ | 5,124,584,000$ | 5,161,839,000$ | 5,192,732,000$ | 4,625,390,000$ | 4,634,408,000$ | 4,570,537,000$ | 4,557,598,000$ | 4,495,718,000$ | 4,443,523,000$ | 4,452,082,000$ | 4,597,437,000$ | 4,469,312,000$ | 4,436,288,000$ | 4,378,307,000$ | 4,460,430,000$ | 4,474,296,000$ | 4,373,348,000$ | 4,332,979,000$ | 3,903,978,000$ | 3,725,291,000$ | 3,462,892,000$ | 3,235,974,000$ | 3,132,551,000$ | 3,120,729,000$ | 3,064,172,000$ | 3,165,529,000$ |
| Goodwill | | 887,000,000$ | 841,000,000$ | 831,000,000$ | 802,000,000$ | 670,000,000$ | 661,000,000$ | 655,000,000$ | 656,000,000$ | 661,000,000$ | 621,000,000$ | 737,000,000$ | 710,000,000$ | 708,000,000$ | 704,000,000$ | 711,000,000$ | 719,000,000$ | 713,000,000$ | 715,000,000$ | 719,473,000$ | 717,660,000$ | 706,625,000$ | 697,000,000$ | 700,735,000$ | 700,597,000$ | 678,391,000$ | 622,000,000$ | 624,474,000$ | 627,296,000$ | 625,431,000$ | 627,745,000$ | 631,482,000$ | 635,314,000$ | 630,539,000$ | 608,184,000$ | 603,689,000$ | 591,682,000$ | 590,935,000$ | 594,773,000$ | 584,793,000$ | 597,292,000$ | 481,303,000$ | 462,382,000$ | 408,816,000$ | 383,492,000$ | 382,628,000$ | 383,644,000$ | 367,943,000$ | 369,891,000$ |
| Other Intangible Assets | | 297,000,000$ | 273,000,000$ | 288,000,000$ | 302,000,000$ | 168,000,000$ | 143,000,000$ | 155,000,000$ | 167,000,000$ | 177,000,000$ | 142,000,000$ | 150,000,000$ | 142,000,000$ | 150,000,000$ | 158,000,000$ | 167,000,000$ | 176,000,000$ | 173,000,000$ | 182,000,000$ | 194,780,000$ | 206,389,000$ | 198,801,000$ | 210,000,000$ | 221,510,000$ | 234,977,000$ | 240,849,000$ | 256,853,000$ | 266,205,000$ | 274,439,000$ | 270,684,000$ | 279,131,000$ | 288,342,000$ | 292,285,000$ | 300,950,000$ | 284,596,000$ | 292,845,000$ | 285,414,000$ | 287,268,000$ | 296,954,000$ | 308,822,000$ | 299,144,000$ | 302,146,000$ | 283,536,000$ | 250,156,000$ | 235,102,000$ | 238,316,000$ | 244,056,000$ | 249,675,000$ | 255,391,000$ |
| Physical Assets | | 2,831,000,000$ | 2,847,000,000$ | 2,881,000,000$ | 2,880,000,000$ | 2,915,000,000$ | 3,024,000,000$ | 2,963,000,000$ | 3,045,000,000$ | 3,134,000,000$ | 3,137,000,000$ | 3,919,000,000$ | 3,903,000,000$ | 3,928,000,000$ | 3,954,000,000$ | 3,894,000,000$ | 3,784,000,000$ | 3,976,000,000$ | 4,075,000,000$ | 3,812,159,000$ | 3,696,373,000$ | 3,792,091,000$ | 3,665,312,000$ | 3,485,669,000$ | 3,462,038,000$ | 3,450,211,000$ | 3,333,750,000$ | 3,335,837,000$ | 3,279,505,000$ | 3,271,559,000$ | 3,198,016,000$ | 3,127,083,000$ | 3,141,952,000$ | 3,289,754,000$ | 3,228,678,000$ | 3,210,107,000$ | 3,177,728,000$ | 3,279,844,000$ | 3,331,879,000$ | 3,218,141,000$ | 3,180,042,000$ | 2,876,610,000$ | 2,804,333,000$ | 2,593,457,000$ | 2,435,704,000$ | 2,314,464,000$ | 2,271,705,000$ | 2,212,908,000$ | 2,331,970,000$ |
| Other Noncurrent Assets | | 269,000,000$ | 259,000,000$ | 266,000,000$ | 280,000,000$ | 280,000,000$ | 276,000,000$ | 288,000,000$ | 291,000,000$ | 279,000,000$ | 268,000,000$ | 304,000,000$ | 313,000,000$ | 310,000,000$ | 294,000,000$ | 272,000,000$ | 247,000,000$ | 268,000,000$ | 239,000,000$ | 228,232,000$ | 210,339,000$ | 168,501,000$ | 162,000,000$ | 166,122,000$ | 196,346,000$ | 213,441,000$ | 213,705,000$ | 205,336,000$ | 195,282,000$ | 173,715,000$ | 172,574,000$ | 165,865,000$ | 166,250,000$ | 159,364,000$ | 142,132,000$ | 139,766,000$ | 148,183,000$ | 137,281,000$ | 101,831,000$ | 110,756,000$ | 107,809,000$ | 101,580,000$ | 89,871,000$ | 116,998,000$ | 96,650,000$ | 107,715,000$ | 128,622,000$ | 144,195,000$ | 119,331,000$ |
| Assets Held for Sale in Long Term | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Liabilities | | 17,929,000,000$ | 17,026,000,000$ | 17,300,000,000$ | 16,038,000,000$ | 16,178,000,000$ | 15,614,000,000$ | 15,173,000,000$ | 14,465,000,000$ | 16,878,000,000$ | 16,557,000,000$ | 16,699,000,000$ | 16,893,000,000$ | 17,976,000,000$ | 17,265,000,000$ | 15,814,000,000$ | 15,092,000,000$ | 15,381,000,000$ | 14,517,000,000$ | 13,601,748,000$ | 12,392,221,000$ | 13,275,527,000$ | 12,572,000,000$ | 11,745,572,000$ | 11,380,538,000$ | 12,595,670,000$ | 11,069,717,000$ | 10,741,577,000$ | 10,617,742,000$ | 10,872,824,000$ | 10,082,261,000$ | 8,989,952,000$ | 9,193,911,000$ | 9,174,873,000$ | 8,727,651,000$ | 7,986,806,000$ | 7,587,730,000$ | 8,151,884,000$ | 7,865,180,000$ | 7,394,817,000$ | 7,412,988,000$ | 7,819,855,000$ | 7,256,589,000$ | 6,634,595,000$ | 6,314,187,000$ | 6,615,996,000$ | 6,219,378,000$ | 5,791,051,000$ | 5,807,784,000$ |
| Total Current Liabilities | | 14,548,000,000$ | 13,714,000,000$ | 14,015,000,000$ | 12,315,000,000$ | 12,434,000,000$ | 11,782,000,000$ | 11,423,000,000$ | 10,691,000,000$ | 13,030,000,000$ | 12,695,000,000$ | 12,796,000,000$ | 13,282,000,000$ | 14,372,000,000$ | 13,697,000,000$ | 11,942,000,000$ | 11,714,000,000$ | 11,965,000,000$ | 10,683,000,000$ | 9,846,996,000$ | 8,842,377,000$ | 9,662,004,000$ | 9,059,000,000$ | 8,768,284,000$ | 8,405,141,000$ | 9,562,048,000$ | 8,532,105,000$ | 7,867,215,000$ | 7,751,860,000$ | 8,035,311,000$ | 7,230,873,000$ | 6,581,425,000$ | 6,765,060,000$ | 7,249,724,000$ | 6,870,593,000$ | 6,117,235,000$ | 5,301,206,000$ | 5,857,097,000$ | 5,568,056,000$ | 5,387,664,000$ | 5,372,934,000$ | 5,775,331,000$ | 5,674,274,000$ | 4,726,542,000$ | 4,425,740,000$ | 4,722,928,000$ | 4,321,097,000$ | 3,888,158,000$ | 3,914,995,000$ |
| Accounts Payable | | 8,418,000,000$ | 7,937,000,000$ | 7,614,000,000$ | 6,640,000,000$ | 6,875,000,000$ | 6,190,000,000$ | 5,398,000,000$ | 5,041,000,000$ | 5,630,000,000$ | 5,679,000,000$ | 6,406,000,000$ | 6,965,000,000$ | 8,042,000,000$ | 8,006,000,000$ | 7,082,000,000$ | 6,868,000,000$ | 7,483,000,000$ | 6,841,000,000$ | 6,193,198,000$ | 5,644,359,000$ | 6,431,567,000$ | 5,687,000,000$ | 5,019,286,000$ | 4,652,138,000$ | 5,920,277,000$ | 5,166,780,000$ | 4,826,333,000$ | 4,900,070,000$ | 5,458,398,000$ | 4,942,932,000$ | 4,327,659,000$ | 4,642,860,000$ | 4,803,194,000$ | 4,257,623,000$ | 3,641,247,000$ | 3,301,826,000$ | 3,867,345,000$ | 3,593,195,000$ | 3,191,304,000$ | 3,020,794,000$ | 3,711,471,000$ | 3,663,264,000$ | 3,298,917,000$ | 3,087,905,000$ | 3,358,871,000$ | 3,060,814,000$ | 2,697,598,000$ | 2,461,765,000$ |
| Short Term Debt | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 427,019,000$ | 445,498,000$ | 538,985,000$ | 47,324,000$ | 43,198,000$ | 45,810,000$ | 359,885,000$ | 538,294,000$ | 348,312,000$ | 322,966,000$ | 11,365,000$ | 11,258,000$ | 11,487,000$ | 12,960,000$ | 69,886,000$ | 160,839,000$ |
| Short Term Capital Lease Obligations | | 96,000,000$ | 93,000,000$ | 96,000,000$ | 91,000,000$ | 93,000,000$ | 93,000,000$ | 96,000,000$ | 102,000,000$ | 96,000,000$ | 104,000,000$ | 126,000,000$ | 128,000,000$ | 129,000,000$ | 119,000,000$ | 115,000,000$ | 114,000,000$ | 111,000,000$ | 108,000,000$ | 113,150,000$ | 110,663,000$ | 119,150,000$ | 111,000,000$ | 102,284,000$ | 100,033,000$ | 98,640,000$ | | | | | | | | | | | | | | | | | | | | | | | |
| Other Current Liabilities | | 2,713,000,000$ | 2,208,000,000$ | 2,953,000,000$ | 2,616,000,000$ | 2,290,000,000$ | 2,201,000,000$ | 2,753,000,000$ | 2,300,000,000$ | 2,595,000,000$ | 2,047,000,000$ | 2,232,000,000$ | 2,110,000,000$ | 2,343,000,000$ | 2,084,000,000$ | 2,028,000,000$ | 1,732,000,000$ | 1,576,000,000$ | 1,637,000,000$ | 2,215,798,000$ | 1,846,297,000$ | 1,878,982,000$ | 1,607,000,000$ | 2,173,299,000$ | 1,987,503,000$ | 2,028,794,000$ | 1,402,657,000$ | 1,491,623,000$ | 1,620,683,000$ | 1,041,371,000$ | 1,000,979,000$ | | | | 617,428,000$ | | | | 586,720,000$ | | | | 668,882,000$ | | | | 813,222,000$ | | |
| Total Noncurrent Liabilities | | 3,381,000,000$ | 3,312,000,000$ | 3,285,000,000$ | 3,723,000,000$ | 3,744,000,000$ | 3,832,000,000$ | 3,750,000,000$ | 3,774,000,000$ | 3,848,000,000$ | 3,862,000,000$ | 3,903,000,000$ | 3,611,000,000$ | 3,604,000,000$ | 3,568,000,000$ | 3,872,000,000$ | 3,378,000,000$ | 3,416,000,000$ | 3,834,000,000$ | 3,754,752,000$ | 3,549,844,000$ | 3,613,523,000$ | 3,513,000,000$ | 2,977,288,000$ | 2,975,397,000$ | 3,033,622,000$ | 2,537,612,000$ | 2,874,362,000$ | 2,865,882,000$ | 2,837,513,000$ | 2,851,388,000$ | 2,408,527,000$ | 2,428,851,000$ | 1,925,149,000$ | 1,857,058,000$ | 1,869,571,000$ | 2,286,524,000$ | 2,294,787,000$ | 2,297,124,000$ | 2,007,153,000$ | 2,040,054,000$ | 2,044,524,000$ | 1,582,315,000$ | 1,908,053,000$ | 1,888,447,000$ | 1,893,068,000$ | 1,898,281,000$ | 1,902,893,000$ | 1,892,789,000$ |
| Long Term Debt | | 2,387,000,000$ | 2,386,000,000$ | 2,385,000,000$ | 2,883,000,000$ | 2,882,000,000$ | 2,880,000,000$ | 2,879,000,000$ | 2,878,000,000$ | 2,876,000,000$ | 2,875,000,000$ | 2,874,000,000$ | 2,577,000,000$ | 2,576,000,000$ | 2,575,000,000$ | 2,874,000,000$ | 2,380,000,000$ | 2,379,000,000$ | 2,878,000,000$ | 2,876,599,000$ | 2,679,819,000$ | 2,679,005,000$ | 2,678,000,000$ | 2,087,593,000$ | 2,086,359,000$ | 2,115,715,000$ | 2,121,284,000$ | 2,476,842,000$ | 2,482,387,000$ | 2,487,912,000$ | 2,493,502,000$ | 2,175,133,000$ | 2,181,478,000$ | 1,693,433,000$ | 1,606,017,000$ | 1,644,590,000$ | 2,055,545,000$ | 2,067,712,000$ | 2,074,012,000$ | 1,791,028,000$ | 1,811,220,000$ | 1,818,447,000$ | 1,335,818,000$ | 1,659,862,000$ | 1,662,778,000$ | 1,666,377,000$ | 1,669,585,000$ | 1,672,521,000$ | 1,675,322,000$ |
| Long Term Capital Lease Obligations | | 385,000,000$ | 388,000,000$ | 350,000,000$ | 319,000,000$ | 304,000,000$ | 284,000,000$ | 285,000,000$ | 272,000,000$ | 269,000,000$ | 269,000,000$ | 386,000,000$ | 405,000,000$ | 421,000,000$ | 417,000,000$ | 405,000,000$ | 401,000,000$ | 403,000,000$ | 333,000,000$ | 303,703,000$ | 306,044,000$ | 324,379,000$ | 302,000,000$ | 311,939,000$ | 311,879,000$ | 337,981,000$ | | | | | | | | | | | | | | | | | | | | | | | |
| Other Noncurrent Liabilities | | 377,000,000$ | 345,000,000$ | 338,000,000$ | 322,000,000$ | 327,000,000$ | 416,000,000$ | 331,000,000$ | 374,000,000$ | 342,000,000$ | 319,000,000$ | 311,000,000$ | 297,000,000$ | 292,000,000$ | 272,000,000$ | 289,000,000$ | 302,000,000$ | 332,000,000$ | 334,000,000$ | 302,602,000$ | 305,410,000$ | 331,093,000$ | 269,000,000$ | 321,065,000$ | 315,875,000$ | 319,369,000$ | 163,821,000$ | 145,750,000$ | 132,882,000$ | 96,317,000$ | 94,617,000$ | 66,690,000$ | 73,197,000$ | 75,627,000$ | 100,812,000$ | 80,943,000$ | 85,301,000$ | 85,054,000$ | 78,018,000$ | 68,275,000$ | 66,527,000$ | 69,543,000$ | 67,951,000$ | 85,378,000$ | 73,597,000$ | 74,314,000$ | 79,471,000$ | 80,139,000$ | 74,058,000$ |
| Total Equity | | 1,347,000,000$ | 1,517,000,000$ | 1,287,000,000$ | 1,358,000,000$ | 1,593,000,000$ | 1,737,000,000$ | 2,276,000,000$ | 2,658,000,000$ | 2,536,000,000$ | 2,867,000,000$ | 2,737,000,000$ | 2,674,000,000$ | 2,530,000,000$ | 2,452,000,000$ | 2,357,000,000$ | 2,338,000,000$ | 2,207,000,000$ | 2,137,000,000$ | 2,139,000,000$ | 2,102,000,000$ | 1,994,000,000$ | 1,825,000,000$ | 1,645,304,000$ | 1,759,140,000$ | 1,849,293,000$ | 1,900,000,000$ | 1,867,200,000$ | 1,858,852,000$ | 1,905,513,000$ | 1,962,000,000$ | 2,185,558,000$ | 2,294,346,000$ | 2,344,692,000$ | 2,368,344,000$ | 2,342,843,000$ | 2,427,098,000$ | 2,391,962,000$ | 2,457,497,000$ | 2,511,257,000$ | 2,485,214,000$ | 2,401,297,000$ | 2,335,011,000$ | 2,330,938,000$ | 2,263,969,000$ | 2,253,912,000$ | 2,260,368,000$ | 2,430,279,000$ | 2,320,424,000$ |
| Equity to Minority | | 3,000,000$ | 4,000,000$ | 2,000,000$ | | | | | | 1,000,000$ | 1,000,000$ | 1,000,000$ | 1,000,000$ | 1,000,000$ | 1,000,000$ | 1,000,000$ | 1,000,000$ | 1,000,000$ | 1,000,000$ | 949,000$ | 12,781,000$ | 14,580,000$ | 14,000,000$ | 13,002,000$ | 12,309,000$ | 13,607,000$ | 13,315,000$ | 12,227,000$ | 11,677,000$ | 13,597,000$ | 13,123,000$ | 12,417,000$ | 12,251,000$ | 14,953,000$ | 14,830,000$ | 15,366,000$ | 15,790,000$ | 18,017,000$ | 19,326,000$ | 18,805,000$ | 18,223,000$ | 18,692,000$ | 20,155,000$ | 19,278,000$ | 19,404,000$ | 18,754,000$ | 18,540,000$ | 21,070,000$ | 25,047,000$ |
| Equity to Common Shareholders | | 1,344,000,000$ | 1,513,000,000$ | 1,285,000,000$ | 1,358,000,000$ | 1,593,000,000$ | 1,737,000,000$ | 2,276,000,000$ | 2,658,000,000$ | 2,535,000,000$ | 2,866,000,000$ | 2,736,000,000$ | 2,673,000,000$ | 2,529,000,000$ | 2,451,000,000$ | 2,356,000,000$ | 2,337,000,000$ | 2,206,000,000$ | 2,136,000,000$ | 2,138,011,000$ | 2,089,161,000$ | 1,979,371,000$ | 1,811,000,000$ | 1,632,302,000$ | 1,746,831,000$ | 1,835,686,000$ | 1,887,443,000$ | 1,854,973,000$ | 1,847,175,000$ | 1,891,916,000$ | 1,950,257,000$ | 2,173,141,000$ | 2,282,095,000$ | 2,329,739,000$ | 2,353,514,000$ | 2,327,477,000$ | 2,411,308,000$ | 2,373,945,000$ | 2,438,171,000$ | 2,492,452,000$ | 2,466,991,000$ | 2,382,605,000$ | 2,314,856,000$ | 2,311,660,000$ | 2,244,565,000$ | 2,235,158,000$ | 2,241,828,000$ | 2,409,209,000$ | 2,295,377,000$ |
| Additional Paid-In Capital | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Retained Earnings | | 6,519,000,000$ | 6,382,000,000$ | 6,173,000,000$ | 5,960,000,000$ | 5,851,000,000$ | 5,760,000,000$ | 5,632,000,000$ | 5,512,000,000$ | 4,595,000,000$ | 4,412,000,000$ | 4,268,000,000$ | 4,046,000,000$ | 3,849,000,000$ | 3,638,000,000$ | 3,333,000,000$ | 3,127,000,000$ | 2,917,000,000$ | 2,688,000,000$ | 2,525,323,000$ | 2,368,012,000$ | 2,228,729,000$ | 2,041,000,000$ | 1,985,546,000$ | 2,048,954,000$ | 2,064,758,000$ | 2,037,037,000$ | 1,996,901,000$ | 1,966,100,000$ | 1,802,699,000$ | 1,760,097,000$ | 1,830,921,000$ | 1,802,372,000$ | 1,779,335,000$ | 1,730,893,000$ | 1,698,704,000$ | 1,738,823,000$ | 1,733,208,000$ | 1,660,820,000$ | 1,637,392,000$ | 1,648,119,000$ | 1,585,136,000$ | 1,468,910,000$ | 1,397,187,000$ | 1,340,972,000$ | 1,305,041,000$ | 1,245,772,000$ | 1,288,029,000$ | 1,116,461,000$ |
| Treasury Stock | | | | | | | | | | | 4,324,000,000$ | | | | 3,800,000,000$ | 3,579,000,000$ | 3,376,000,000$ | 3,230,000,000$ | 3,060,000,000$ | 2,893,193,000$ | 2,763,214,000$ | 2,680,860,000$ | 2,610,000,000$ | 2,584,198,000$ | 2,563,282,000$ | 2,487,319,000$ | 2,371,612,000$ | 2,371,592,000$ | 2,370,898,000$ | 2,223,673,000$ | 2,009,371,000$ | 1,875,375,000$ | 1,783,906,000$ | 1,650,509,000$ | 1,536,455,000$ | 1,466,240,000$ | 1,379,831,000$ | 1,340,832,000$ | 1,217,547,000$ | 1,123,608,000$ | 1,123,447,000$ | 1,123,400,000$ | 1,058,551,000$ | 1,012,945,000$ | 1,012,330,000$ | 1,012,117,000$ | 965,369,000$ | 834,008,000$ | 767,679,000$ |
| Capital Lease Obligations | | | 481,000,000$ | | | | 377,000,000$ | | | | | | | | 536,000,000$ | | | | 441,000,000$ | | | | 412,758,000$ | 414,223,000$ | 411,912,000$ | 436,621,000$ | | | | | | | | | | | | | | | | | | | | | | | |