| T-Mobile US, Inc. |
| Q4-CY2025 | Q3-CY2025 | Q2-CY2025 | Q1-CY2025 | Q4-CY2024 | Q3-CY2024 | Q2-CY2024 | Q1-CY2024 | Q4-CY2023 | Q3-CY2023 | Q2-CY2023 | Q1-CY2023 | Q4-CY2022 | Q3-CY2022 | Q2-CY2022 | Q1-CY2022 | Q4-CY2021 | Q3-CY2021 | Q2-CY2021 | Q1-CY2021 | Q4-CY2020 | Q3-CY2020 | Q2-CY2020 | Q1-CY2020 | Q4-CY2019 | Q3-CY2019 | Q2-CY2019 | Q1-CY2019 | Q4-CY2018 | Q3-CY2018 | Q2-CY2018 | Q1-CY2018 | Q4-CY2017 | Q3-CY2017 | Q2-CY2017 | Q1-CY2017 | Q4-CY2016 | Q3-CY2016 | Q2-CY2016 | Q1-CY2016 | Q4-CY2015 | Q3-CY2015 | Q2-CY2015 | Q1-CY2015 | Q4-CY2014 | Q3-CY2014 | Q2-CY2014 | Q1-CY2014 | Q4-CY2013 |
| Balance Sheet Date | | | 2025-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-Sep-30 | 2020-Jun-30 | | 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 | 2013-Dec-31 |
| Fiscal Period | | | 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 | | Q3-FY2020 | Q2-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 | Q4-FY2013 |
| Total Assets | | | 212,643,000,000$ | 214,633,000,000$ | 208,035,000,000$ | 210,742,000,000$ | 208,557,000,000$ | 206,268,000,000$ | 207,682,000,000$ | 208,579,000,000$ | 210,602,000,000$ | 210,173,000,000$ | 211,338,000,000$ | 213,499,000,000$ | 209,463,000,000$ | 210,653,000,000$ | 206,563,000,000$ | 202,125,000,000$ | 204,124,000,000$ | 203,332,000,000$ | | 192,443,000,000$ | 187,199,000,000$ | | 86,921,000,000$ | 86,109,000,000$ | 84,788,000,000$ | 83,073,000,000$ | 72,468,000,000$ | 70,182,000,000$ | 69,692,000,000$ | 72,004,000,000$ | 70,563,000,000$ | 67,923,000,000$ | 67,159,000,000$ | 68,048,000,000$ | 65,891,000,000$ | 64,272,000,000$ | 63,968,000,000$ | 63,063,000,000$ | 62,413,000,000$ | 58,473,000,000$ | 57,188,000,000$ | 56,558,000,000$ | 56,653,000,000$ | 55,115,000,000$ | 51,664,000,000$ | 50,169,000,000$ | 49,953,000,000$ |
| Total Current Assets | | | 26,772,000,000$ | 27,441,000,000$ | 18,404,000,000$ | 22,531,000,000$ | 19,297,000,000$ | 19,295,000,000$ | 19,015,000,000$ | 18,669,000,000$ | 20,237,000,000$ | 18,876,000,000$ | 19,067,000,000$ | 21,427,000,000$ | 17,476,000,000$ | 17,455,000,000$ | 20,891,000,000$ | 16,772,000,000$ | 20,570,000,000$ | 18,779,000,000$ | | 19,465,000,000$ | 24,321,000,000$ | | 9,305,000,000$ | 8,458,000,000$ | 8,114,000,000$ | 8,745,000,000$ | 8,281,000,000$ | 7,286,000,000$ | 7,091,000,000$ | 9,609,000,000$ | 8,915,000,000$ | 7,449,000,000$ | 6,780,000,000$ | 15,899,000,000$ | 14,217,000,000$ | 13,530,000,000$ | 14,280,000,000$ | 13,344,000,000$ | 14,890,000,000$ | 12,656,000,000$ | 11,657,000,000$ | 11,635,000,000$ | 13,984,000,000$ | 13,295,000,000$ | 9,896,000,000$ | 12,957,000,000$ | 12,228,000,000$ |
| Cash and Cash Equivalents | | | 10,259,000,000$ | 12,003,000,000$ | 5,409,000,000$ | 9,754,000,000$ | 6,417,000,000$ | 6,708,000,000$ | 5,135,000,000$ | 5,030,000,000$ | 6,647,000,000$ | 4,540,000,000$ | 4,507,000,000$ | 6,888,000,000$ | 3,151,000,000$ | 3,245,000,000$ | 6,631,000,000$ | 4,055,000,000$ | 7,793,000,000$ | 6,677,000,000$ | | 6,571,000,000$ | 11,076,000,000$ | | 1,528,000,000$ | 1,653,000,000$ | 1,105,000,000$ | 1,439,000,000$ | 1,203,000,000$ | 329,000,000$ | 215,000,000$ | 2,527,000,000$ | 1,219,000,000$ | 739,000,000$ | 181,000,000$ | 7,501,000,000$ | 5,500,000,000$ | 5,352,000,000$ | 5,538,000,000$ | 3,647,000,000$ | 4,582,000,000$ | 2,633,000,000$ | 2,642,000,000$ | 3,032,000,000$ | 5,315,000,000$ | 5,787,000,000$ | 3,080,000,000$ | 5,471,000,000$ | 5,891,000,000$ |
| Receivables | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Other Current Assets | | | 4,874,000,000$ | 3,835,000,000$ | 1,853,000,000$ | 2,154,000,000$ | 2,163,000,000$ | 2,039,000,000$ | 2,352,000,000$ | 2,272,000,000$ | 2,032,000,000$ | 2,543,000,000$ | 2,435,000,000$ | 2,209,000,000$ | 1,711,000,000$ | 1,691,000,000$ | 2,005,000,000$ | 1,576,000,000$ | 1,642,000,000$ | 1,770,000,000$ | | 2,889,000,000$ | 2,586,000,000$ | | 1,972,000,000$ | 1,737,000,000$ | 1,730,000,000$ | 1,598,000,000$ | 1,676,000,000$ | 1,969,000,000$ | 1,929,000,000$ | 2,043,000,000$ | 1,903,000,000$ | 1,817,000,000$ | 1,580,000,000$ | 1,406,000,000$ | 1,537,000,000$ | 1,336,000,000$ | 1,415,000,000$ | 1,263,000,000$ | 1,813,000,000$ | 1,890,000,000$ | 1,019,000,000$ | 1,063,000,000$ | 1,593,000,000$ | 1,369,000,000$ | 1,179,000,000$ | 905,000,000$ | 1,252,000,000$ |
| Assets Held for Sale in Short Term | | | | | | | | | | | | | | | | | | | | | | | 1,910,000,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Noncurrent Assets | | | 185,871,000,000$ | 187,192,000,000$ | 189,631,000,000$ | 188,211,000,000$ | 189,260,000,000$ | 186,973,000,000$ | 188,667,000,000$ | 189,910,000,000$ | 190,365,000,000$ | 191,297,000,000$ | 192,271,000,000$ | 192,072,000,000$ | 191,987,000,000$ | 193,198,000,000$ | 185,672,000,000$ | 185,353,000,000$ | 183,554,000,000$ | 184,553,000,000$ | | 172,978,000,000$ | 162,878,000,000$ | | 77,616,000,000$ | 77,651,000,000$ | 76,674,000,000$ | 74,328,000,000$ | 64,187,000,000$ | 62,896,000,000$ | 62,601,000,000$ | 62,395,000,000$ | 61,648,000,000$ | 60,474,000,000$ | 60,379,000,000$ | 52,149,000,000$ | 51,674,000,000$ | 50,742,000,000$ | 49,688,000,000$ | 49,719,000,000$ | 47,523,000,000$ | 45,817,000,000$ | 45,531,000,000$ | 44,923,000,000$ | 42,669,000,000$ | 41,820,000,000$ | 41,768,000,000$ | 37,212,000,000$ | 37,725,000,000$ |
| Goodwill | | | 13,460,000,000$ | 13,467,000,000$ | 13,005,000,000$ | 13,015,000,000$ | 13,015,000,000$ | 12,234,000,000$ | 12,234,000,000$ | 12,234,000,000$ | 12,234,000,000$ | 12,234,000,000$ | 12,234,000,000$ | 12,234,000,000$ | 12,234,000,000$ | 12,234,000,000$ | 12,188,000,000$ | 12,188,000,000$ | 11,152,000,000$ | 11,158,000,000$ | | 10,906,000,000$ | 10,910,000,000$ | | 1,930,000,000$ | 1,930,000,000$ | 1,901,000,000$ | 1,901,000,000$ | 1,901,000,000$ | 1,901,000,000$ | 1,901,000,000$ | 1,901,000,000$ | 1,683,000,000$ | 1,683,000,000$ | 1,683,000,000$ | 1,683,000,000$ | 1,683,000,000$ | 1,683,000,000$ | 1,683,000,000$ | 1,683,000,000$ | 1,683,000,000$ | 1,683,000,000$ | 1,683,000,000$ | 1,683,000,000$ | 1,683,000,000$ | 1,683,000,000$ | 1,683,000,000$ | 1,683,000,000$ | 1,683,000,000$ |
| Other Intangible Assets | | | 2,438,000,000$ | 2,618,000,000$ | 2,512,000,000$ | 2,762,000,000$ | 2,978,000,000$ | 2,445,000,000$ | 2,618,000,000$ | 2,824,000,000$ | 3,032,000,000$ | 3,245,000,000$ | 3,508,000,000$ | 3,763,000,000$ | 4,140,000,000$ | 4,448,000,000$ | 4,733,000,000$ | 5,047,000,000$ | 4,600,000,000$ | 4,892,000,000$ | | 5,660,000,000$ | 6,038,000,000$ | | 115,000,000$ | 144,000,000$ | 157,000,000$ | 186,000,000$ | 198,000,000$ | 229,000,000$ | 260,000,000$ | 291,000,000$ | 217,000,000$ | 256,000,000$ | 296,000,000$ | 338,000,000$ | 376,000,000$ | 431,000,000$ | 486,000,000$ | 541,000,000$ | 594,000,000$ | 662,000,000$ | 735,000,000$ | 805,000,000$ | 870,000,000$ | 956,000,000$ | 1,040,000,000$ | 1,123,000,000$ | 1,204,000,000$ |
| Physical Assets | | | 37,481,000,000$ | 37,897,000,000$ | 38,533,000,000$ | 37,603,000,000$ | 38,222,000,000$ | 39,286,000,000$ | 40,432,000,000$ | 41,080,000,000$ | 41,804,000,000$ | 42,053,000,000$ | 42,086,000,000$ | 41,034,000,000$ | 40,245,000,000$ | 40,006,000,000$ | 39,803,000,000$ | 39,355,000,000$ | 39,752,000,000$ | 40,549,000,000$ | | 38,567,000,000$ | 38,801,000,000$ | | 21,984,000,000$ | 22,098,000,000$ | 21,847,000,000$ | 21,020,000,000$ | 23,359,000,000$ | 22,502,000,000$ | 22,375,000,000$ | 22,308,000,000$ | 22,196,000,000$ | 21,570,000,000$ | 21,423,000,000$ | 21,235,000,000$ | 20,943,000,000$ | 20,574,000,000$ | 20,570,000,000$ | 20,625,000,000$ | 20,000,000,000$ | 18,101,000,000$ | 16,910,000,000$ | 16,483,000,000$ | 16,245,000,000$ | 15,798,000,000$ | 15,537,000,000$ | 15,427,000,000$ | 15,349,000,000$ |
| Other Noncurrent Assets | | | 6,749,000,000$ | 4,364,000,000$ | 4,325,000,000$ | 5,158,000,000$ | 5,093,000,000$ | 4,000,000,000$ | 4,229,000,000$ | 4,246,000,000$ | 4,184,000,000$ | 4,209,000,000$ | 4,127,000,000$ | 3,877,000,000$ | 3,433,000,000$ | 6,276,000,000$ | 3,232,000,000$ | 3,052,000,000$ | 12,266,000,000$ | 12,140,000,000$ | | 2,519,000,000$ | 2,326,000,000$ | | 1,891,000,000$ | 1,799,000,000$ | 1,707,000,000$ | 1,552,000,000$ | 1,623,000,000$ | 1,488,000,000$ | 1,311,000,000$ | 1,062,000,000$ | 912,000,000$ | 858,000,000$ | 815,000,000$ | 768,000,000$ | 674,000,000$ | 625,000,000$ | 582,000,000$ | 471,000,000$ | 444,000,000$ | 351,000,000$ | 320,000,000$ | 307,000,000$ | 288,000,000$ | 1,694,000,000$ | 1,680,000,000$ | 1,596,000,000$ | 292,000,000$ |
| Assets Held for Sale in Long Term | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Liabilities | | | 151,536,000,000$ | 153,528,000,000$ | 146,294,000,000$ | 146,492,000,000$ | 145,921,000,000$ | 144,194,000,000$ | 142,967,000,000$ | 143,881,000,000$ | 144,852,000,000$ | 143,248,000,000$ | 141,682,000,000$ | 143,349,000,000$ | 139,429,000,000$ | 140,677,000,000$ | 137,461,000,000$ | 133,698,000,000$ | 136,654,000,000$ | 136,955,000,000$ | | 127,956,000,000$ | 124,203,000,000$ | | 58,132,000,000$ | 58,338,000,000$ | 57,821,000,000$ | 56,892,000,000$ | 47,750,000,000$ | 45,827,000,000$ | 46,302,000,000$ | 49,128,000,000$ | 48,004,000,000$ | 47,646,000,000$ | 47,545,000,000$ | 49,085,000,000$ | 47,655,000,000$ | 46,419,000,000$ | 46,573,000,000$ | 45,959,000,000$ | 45,856,000,000$ | 42,221,000,000$ | 41,135,000,000$ | 40,908,000,000$ | 40,990,000,000$ | 40,590,000,000$ | 37,101,000,000$ | 36,013,000,000$ | 35,708,000,000$ |
| Total Current Liabilities | | | 22,102,000,000$ | 23,629,000,000$ | 20,174,000,000$ | 20,955,000,000$ | 23,038,000,000$ | 20,563,000,000$ | 20,928,000,000$ | 21,711,000,000$ | 24,569,000,000$ | 23,846,000,000$ | 24,742,000,000$ | 26,362,000,000$ | 20,622,000,000$ | 21,423,000,000$ | 23,499,000,000$ | 19,247,000,000$ | 21,837,000,000$ | 19,495,000,000$ | | 19,840,000,000$ | 23,191,000,000$ | | 12,506,000,000$ | 12,869,000,000$ | 13,173,000,000$ | 13,327,000,000$ | 10,267,000,000$ | 8,572,000,000$ | 9,281,000,000$ | 12,357,000,000$ | 11,515,000,000$ | 8,103,000,000$ | 8,828,000,000$ | 15,285,000,000$ | 9,022,000,000$ | 8,119,000,000$ | 8,752,000,000$ | 9,369,000,000$ | 9,528,000,000$ | 8,843,000,000$ | 8,264,000,000$ | 8,649,000,000$ | 8,776,000,000$ | 8,605,000,000$ | 7,131,000,000$ | 6,110,000,000$ | 5,808,000,000$ |
| Accounts Payable | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Short Term Debt | | | | | | | | | | | | | | | | | | | | | | | | | | 475,000,000$ | 300,000,000$ | 250,000,000$ | 841,000,000$ | 783,000,000$ | 1,004,000,000$ | 3,320,000,000$ | 1,612,000,000$ | 558,000,000$ | 522,000,000$ | 7,542,000,000$ | 354,000,000$ | 325,000,000$ | 258,000,000$ | 365,000,000$ | 182,000,000$ | 114,000,000$ | 386,000,000$ | 467,000,000$ | 87,000,000$ | 1,168,000,000$ | 272,000,000$ | 151,000,000$ | 244,000,000$ |
| Short Term Capital Lease Obligations | | | 3,343,000,000$ | 3,305,000,000$ | 3,281,000,000$ | 3,328,000,000$ | 3,202,000,000$ | 3,443,000,000$ | 3,555,000,000$ | 3,545,000,000$ | 3,289,000,000$ | 3,441,000,000$ | 3,512,000,000$ | 3,367,000,000$ | 3,348,000,000$ | 3,252,000,000$ | 3,425,000,000$ | 3,077,000,000$ | 3,577,000,000$ | 3,498,000,000$ | | 3,658,000,000$ | 4,164,000,000$ | | 2,287,000,000$ | 2,232,000,000$ | 2,268,000,000$ | 2,202,000,000$ | 841,000,000$ | | | | 613,000,000$ | | | | 334,000,000$ | | | | 162,000,000$ | | | | 23,000,000$ | | | | 18,000,000$ |
| Other Current Liabilities | | | 592,000,000$ | 615,000,000$ | 720,000,000$ | 953,000,000$ | 1,033,000,000$ | 1,112,000,000$ | 1,136,000,000$ | 600,000,000$ | 605,000,000$ | 712,000,000$ | 688,000,000$ | 750,000,000$ | 840,000,000$ | 453,000,000$ | 427,000,000$ | 428,000,000$ | 396,000,000$ | 382,000,000$ | | 623,000,000$ | 482,000,000$ | | 179,000,000$ | | | | 135,000,000$ | | | | 288,000,000$ | | | | 93,000,000$ | | | | 109,000,000$ | | | | 142,000,000$ | 216,000,000$ | | | 107,000,000$ |
| Total Noncurrent Liabilities | | | 129,434,000,000$ | 129,899,000,000$ | 126,120,000,000$ | 125,537,000,000$ | 122,883,000,000$ | 123,631,000,000$ | 122,039,000,000$ | 122,170,000,000$ | 120,283,000,000$ | 119,402,000,000$ | 116,940,000,000$ | 116,987,000,000$ | 118,807,000,000$ | 119,254,000,000$ | 113,962,000,000$ | 114,451,000,000$ | 114,817,000,000$ | 117,460,000,000$ | | 108,116,000,000$ | 101,012,000,000$ | | 45,626,000,000$ | 45,469,000,000$ | 44,648,000,000$ | 43,565,000,000$ | 37,483,000,000$ | 37,255,000,000$ | 37,021,000,000$ | 36,771,000,000$ | 36,489,000,000$ | 39,543,000,000$ | 38,717,000,000$ | 33,800,000,000$ | 38,633,000,000$ | 38,300,000,000$ | 37,821,000,000$ | 36,590,000,000$ | 36,328,000,000$ | 33,378,000,000$ | 32,871,000,000$ | 32,259,000,000$ | 32,214,000,000$ | 31,985,000,000$ | 29,970,000,000$ | 29,903,000,000$ | 29,900,000,000$ |
| Long Term Debt | | | | | 74,197,000,000$ | | | | 71,399,000,000$ | 75,298,000,000$ | 77,872,000,000$ | 68,035,000,000$ | 66,796,000,000$ | 64,834,000,000$ | 66,552,000,000$ | 66,861,000,000$ | 67,076,000,000$ | 66,645,000,000$ | 65,897,000,000$ | 66,395,000,000$ | | 58,345,000,000$ | 62,783,000,000$ | | 10,958,000,000$ | 10,956,000,000$ | 10,954,000,000$ | 10,952,000,000$ | 12,124,000,000$ | 11,993,000,000$ | 12,065,000,000$ | 12,127,000,000$ | 12,121,000,000$ | 13,163,000,000$ | 13,206,000,000$ | 13,105,000,000$ | 21,832,000,000$ | 21,825,000,000$ | 21,574,000,000$ | 20,505,000,000$ | 20,461,000,000$ | 16,442,000,000$ | 16,386,000,000$ | 16,261,000,000$ | 16,273,000,000$ | 16,284,000,000$ | 14,369,000,000$ | 14,331,000,000$ | 14,345,000,000$ |
| Long Term Capital Lease Obligations | | | 25,646,000,000$ | 25,974,000,000$ | 26,408,000,000$ | 26,821,000,000$ | 27,272,000,000$ | 27,827,000,000$ | 28,240,000,000$ | 28,677,000,000$ | 29,053,000,000$ | 29,379,000,000$ | 29,855,000,000$ | 30,271,000,000$ | 30,916,000,000$ | 31,187,000,000$ | 25,818,000,000$ | 26,279,000,000$ | 26,515,000,000$ | 26,602,000,000$ | | 26,658,000,000$ | 15,487,000,000$ | | 10,539,000,000$ | 10,614,000,000$ | 10,145,000,000$ | 9,339,000,000$ | | | | | | | | | | | | | | | | | | | | | |
| Other Noncurrent Liabilities | | | 4,014,000,000$ | 4,139,000,000$ | 4,000,000,000$ | 3,968,000,000$ | 4,032,000,000$ | 3,846,000,000$ | 3,929,000,000$ | 3,640,000,000$ | 3,749,000,000$ | 3,802,000,000$ | 4,101,000,000$ | 4,430,000,000$ | 3,808,000,000$ | 3,818,000,000$ | 5,097,000,000$ | 5,214,000,000$ | 5,229,000,000$ | 5,298,000,000$ | | 3,577,000,000$ | 3,494,000,000$ | | 954,000,000$ | 936,000,000$ | 913,000,000$ | 903,000,000$ | 967,000,000$ | 985,000,000$ | 968,000,000$ | 933,000,000$ | 935,000,000$ | 967,000,000$ | 971,000,000$ | 1,004,000,000$ | 1,026,000,000$ | 1,007,000,000$ | 1,038,000,000$ | 1,047,000,000$ | 1,067,000,000$ | 795,000,000$ | 642,000,000$ | 654,000,000$ | 616,000,000$ | 558,000,000$ | 505,000,000$ | 671,000,000$ | 701,000,000$ |
| Total Equity | | | 61,107,000,000$ | 61,105,000,000$ | 61,741,000,000$ | 64,250,000,000$ | 62,636,000,000$ | 62,074,000,000$ | 64,715,000,000$ | 64,698,000,000$ | 65,750,000,000$ | 66,925,000,000$ | 69,656,000,000$ | 70,150,000,000$ | 70,034,000,000$ | 69,976,000,000$ | 69,102,000,000$ | 68,427,000,000$ | 67,470,000,000$ | 66,377,000,000$ | | 64,487,000,000$ | 62,996,000,000$ | | 28,789,000,000$ | 27,771,000,000$ | 26,967,000,000$ | 26,181,000,000$ | 24,718,000,000$ | 24,355,000,000$ | 23,390,000,000$ | 22,876,000,000$ | 22,559,000,000$ | 20,277,000,000$ | 19,614,000,000$ | 18,963,000,000$ | 18,236,000,000$ | 17,853,000,000$ | 17,395,000,000$ | 17,104,000,000$ | 16,557,000,000$ | 16,252,000,000$ | 16,053,000,000$ | 15,650,000,000$ | 15,663,000,000$ | 14,525,000,000$ | 14,563,000,000$ | 14,156,000,000$ | 14,245,000,000$ |
| Equity to Minority | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Equity to Common Shareholders | | | 61,107,000,000$ | 61,105,000,000$ | 61,741,000,000$ | 64,250,000,000$ | 62,636,000,000$ | 62,074,000,000$ | 64,715,000,000$ | 64,698,000,000$ | 65,750,000,000$ | 66,925,000,000$ | 69,656,000,000$ | 70,150,000,000$ | 70,034,000,000$ | 69,976,000,000$ | 69,102,000,000$ | 68,427,000,000$ | 67,470,000,000$ | 66,377,000,000$ | | 64,487,000,000$ | 62,996,000,000$ | | 28,789,000,000$ | 27,771,000,000$ | 26,967,000,000$ | 26,181,000,000$ | 24,718,000,000$ | 24,355,000,000$ | 23,390,000,000$ | 22,876,000,000$ | 22,559,000,000$ | 20,277,000,000$ | 19,614,000,000$ | 18,963,000,000$ | 18,236,000,000$ | 17,853,000,000$ | 17,395,000,000$ | 17,104,000,000$ | 16,557,000,000$ | 16,252,000,000$ | 16,053,000,000$ | 15,650,000,000$ | 15,663,000,000$ | 14,525,000,000$ | 14,563,000,000$ | 14,156,000,000$ | 14,245,000,000$ |
| Additional Paid-In Capital | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Retained Earnings | | | 18,576,000,000$ | 16,342,000,000$ | 14,384,000,000$ | 12,401,000,000$ | 10,360,000,000$ | 8,196,000,000$ | 7,347,000,000$ | 5,335,000,000$ | 3,938,000,000$ | 1,717,000,000$ | (223,000,000$) | (1,699,000,000$) | (2,207,000,000$) | (2,099,000,000$) | (2,812,000,000$) | (3,234,000,000$) | (3,925,000,000$) | (4,903,000,000$) | | (6,586,000,000$) | (7,839,000,000$) | | (8,833,000,000$) | (9,584,000,000$) | (10,454,000,000$) | (12,301,000,000$) | (12,954,000,000$) | (13,594,000,000$) | (14,389,000,000$) | (15,861,000,000$) | (16,074,000,000$) | (18,781,000,000$) | (19,331,000,000$) | (19,912,000,000$) | (20,610,000,000$) | (21,000,000,000$) | (21,366,000,000$) | (21,591,000,000$) | (22,108,000,000$) | (22,405,000,000$) | (22,543,000,000$) | (22,904,000,000$) | (22,841,000,000$) | (22,942,000,000$) | (22,848,000,000$) | (23,239,000,000$) | (23,088,000,000$) |
| Treasury Stock | | | | | | | | | | | | | | | | 16,000,000$ | 13,000,000$ | 13,000,000$ | 14,000,000$ | 14,000,000$ | | 11,000,000$ | 12,000,000$ | | 8,000,000$ | 8,000,000$ | 8,000,000$ | 5,000,000$ | 6,000,000$ | 7,000,000$ | 7,000,000$ | 7,000,000$ | 4,000,000$ | 4,000,000$ | 4,000,000$ | 4,000,000$ | 1,000,000$ | 1,000,000$ | 1,000,000$ | 1,000,000$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ |
| Capital Lease Obligations | | | | | 29,690,000,000$ | | | | 31,795,000,000$ | | | | 33,676,000,000$ | 33,957,000,000$ | 34,264,000,000$ | 34,439,000,000$ | 29,243,000,000$ | 29,356,000,000$ | | | | 30,316,000,000$ | 19,651,000,000$ | | 12,826,000,000$ | 12,846,000,000$ | 12,413,000,000$ | 11,364,000,000$ | | | | | | | | | | | | | | | | | | | | | |