| ADOBE INC. (ADBE) |
| 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-Aug-29 | 2025-May-30 | 2025-Feb-28 | 2024-Nov-29 | 2024-Aug-30 | 2024-May-31 | 2024-Mar-01 | 2023-Dec-01 | 2023-Sep-01 | 2023-Jun-02 | 2023-Mar-03 | 2022-Dec-02 | 2022-Sep-02 | 2022-Jun-03 | 2022-Mar-04 | 2021-Dec-03 | 2021-Sep-03 | 2021-Jun-04 | 2021-Mar-05 | 2020-Nov-27 | 2020-Aug-28 | 2020-May-29 | 2020-Feb-28 | 2019-Nov-29 | 2019-Aug-30 | 2019-May-31 | 2019-Mar-01 | 2018-Nov-30 | 2018-Aug-31 | 2018-Jun-01 | 2018-Mar-02 | 2017-Dec-01 | 2017-Sep-01 | 2017-Jun-02 | 2017-Mar-03 | 2016-Dec-02 | 2016-Sep-02 | 2016-Jun-03 | 2016-Mar-04 | 2015-Nov-27 | 2015-Aug-28 | 2015-May-29 | 2015-Feb-27 | 2014-Nov-28 | 2014-Aug-29 | 2014-May-30 | 2014-Feb-28 | 2013-Nov-29 |
| Fiscal Period | | 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 | Q4-FY2013 |
| Total Revenue | | 5,988,000,000$ | 5,873,000,000$ | 5,714,000,000$ | 5,606,000,000$ | 5,408,000,000$ | 5,309,000,000$ | 5,182,000,000$ | 5,048,000,000$ | 4,890,000,000$ | 4,816,000,000$ | 4,655,000,000$ | 4,525,000,000$ | 4,433,000,000$ | 4,386,000,000$ | 4,262,000,000$ | 4,110,000,000$ | 3,935,000,000$ | 3,835,000,000$ | 3,905,000,000$ | 3,424,000,000$ | 3,225,000,000$ | 3,128,000,000$ | 3,091,000,000$ | 2,992,000,000$ | 2,834,000,000$ | 2,744,000,000$ | 2,601,000,000$ | 2,464,625,000$ | 2,291,076,000$ | 2,195,360,000$ | 2,078,947,000$ | 2,006,595,000$ | 1,841,074,000$ | 1,772,190,000$ | 1,681,646,000$ | 1,608,419,000$ | 1,463,967,000$ | 1,398,709,000$ | 1,383,335,000$ | 1,306,404,000$ | 1,217,768,000$ | 1,162,158,000$ | 1,109,181,000$ | 1,073,328,000$ | 1,005,409,000$ | 1,068,208,000$ | 1,000,120,000$ | 1,041,699,000$ |
| QoQ% | | 1.96% | 2.78% | 1.93% | 3.66% | 1.87% | 2.45% | 2.66% | 3.23% | 1.54% | 3.46% | 2.87% | 2.08% | 1.07% | 2.91% | 3.70% | 4.45% | 2.61% | (1.79%) | 14.05% | 6.17% | 3.10% | 1.20% | 3.31% | 5.58% | 3.28% | 5.50% | 5.53% | 7.58% | 4.36% | 5.60% | 3.61% | 8.99% | 3.89% | 5.38% | 4.55% | 9.87% | 4.67% | 1.11% | 5.89% | 7.28% | 4.79% | 4.78% | 3.34% | 6.76% | (5.88%) | 6.81% | (3.99%) | 4.68% |
| YoY% | | 10.73% | 10.62% | 10.27% | 11.05% | 10.59% | 10.24% | 11.32% | 11.56% | 10.31% | 9.80% | 9.22% | 10.10% | 12.66% | 14.37% | 9.14% | 20.04% | 22.02% | 22.60% | 26.34% | 14.44% | 13.80% | 13.99% | 18.84% | 21.40% | 23.70% | 24.99% | 25.11% | 22.83% | 24.44% | 23.88% | 23.63% | 24.76% | 25.76% | 26.70% | 21.57% | 23.12% | 20.22% | 20.35% | 24.72% | 21.72% | 21.12% | 8.80% | 10.91% | 3.04% | 1.03% | 5.71% | (.77%) | (9.69%) |
| Cost Of Revenue | | 642,000,000$ | 638,000,000$ | 622,000,000$ | 616,000,000$ | 554,000,000$ | 598,000,000$ | 590,000,000$ | 634,000,000$ | 580,000,000$ | 572,000,000$ | 568,000,000$ | 568,000,000$ | 546,000,000$ | 539,000,000$ | 512,000,000$ | 507,000,000$ | 467,000,000$ | 444,000,000$ | 447,000,000$ | 428,000,000$ | 427,000,000$ | 415,000,000$ | 452,000,000$ | 452,000,000$ | 416,000,000$ | 407,000,000$ | 397,000,000$ | 359,262,000$ | 295,492,000$ | 281,344,000$ | 258,902,000$ | 270,872,000$ | 262,922,000$ | 239,360,000$ | 237,337,000$ | 216,556,000$ | 202,701,000$ | 202,079,000$ | 198,572,000$ | 201,361,000$ | 190,985,000$ | 185,173,000$ | 166,798,000$ | 160,943,000$ | 157,724,000$ | 154,904,000$ | 148,509,000$ | 147,516,000$ |
| Gross Profit | | 5,346,000,000$ | 5,235,000,000$ | 5,092,000,000$ | 4,990,000,000$ | 4,854,000,000$ | 4,711,000,000$ | 4,592,000,000$ | 4,414,000,000$ | 4,310,000,000$ | 4,244,000,000$ | 4,087,000,000$ | 3,957,000,000$ | 3,887,000,000$ | 3,847,000,000$ | 3,750,000,000$ | 3,603,000,000$ | 3,468,000,000$ | 3,391,000,000$ | 3,458,000,000$ | 2,996,000,000$ | 2,798,000,000$ | 2,713,000,000$ | 2,639,000,000$ | 2,540,000,000$ | 2,418,000,000$ | 2,337,000,000$ | 2,204,000,000$ | 2,105,364,000$ | 1,995,584,000$ | 1,914,016,000$ | 1,820,045,000$ | 1,735,723,000$ | 1,578,152,000$ | 1,532,830,000$ | 1,444,309,000$ | 1,391,863,000$ | 1,261,266,000$ | 1,196,630,000$ | 1,184,763,000$ | 1,105,043,000$ | 1,026,783,000$ | 976,985,000$ | 942,383,000$ | 912,385,000$ | 847,685,000$ | 913,304,000$ | 851,611,000$ | 894,183,000$ |
| Gross Margin | | 89.28% | 89.14% | 89.11% | 89.01% | 89.76% | 88.74% | 88.61% | 87.44% | 88.14% | 88.12% | 87.80% | 87.45% | 87.68% | 87.71% | 87.99% | 87.66% | 88.13% | 88.42% | 88.55% | 87.50% | 86.76% | 86.73% | 85.38% | 84.89% | 85.32% | 85.17% | 84.74% | 85.42% | 87.10% | 87.19% | 87.55% | 86.50% | 85.72% | 86.49% | 85.89% | 86.54% | 86.15% | 85.55% | 85.65% | 84.59% | 84.32% | 84.07% | 84.96% | 85.01% | 84.31% | 85.50% | 85.15% | 85.84% |
| Operating Expenses | | 3,173,000,000$ | 3,126,000,000$ | 2,929,000,000$ | 3,033,000,000$ | 2,862,000,000$ | 2,826,000,000$ | 3,685,000,000$ | 2,671,000,000$ | 2,613,000,000$ | 2,620,000,000$ | 2,501,000,000$ | 2,452,000,000$ | 2,403,000,000$ | 2,318,000,000$ | 2,170,000,000$ | 2,102,000,000$ | 2,027,000,000$ | 1,985,000,000$ | 2,004,000,000$ | 1,781,000,000$ | 1,729,000,000$ | 1,697,000,000$ | 1,702,000,000$ | 1,570,000,000$ | 1,564,000,000$ | 1,587,000,000$ | 1,509,000,000$ | 1,385,178,000$ | 1,276,978,000$ | 1,215,532,000$ | 1,117,312,000$ | 1,086,383,000$ | 1,032,478,000$ | 1,028,748,000$ | 975,310,000$ | 919,583,000$ | 891,941,000$ | 852,391,000$ | 877,005,000$ | 814,609,000$ | 780,764,000$ | 783,368,000$ | 769,358,000$ | 787,880,000$ | 773,509,000$ | 778,046,000$ | 772,865,000$ | 791,347,000$ |
| Operating Income | | 2,173,000,000$ | 2,109,000,000$ | 2,163,000,000$ | 1,957,000,000$ | 1,992,000,000$ | 1,885,000,000$ | 907,000,000$ | 1,743,000,000$ | 1,697,000,000$ | 1,624,000,000$ | 1,586,000,000$ | 1,505,000,000$ | 1,484,000,000$ | 1,529,000,000$ | 1,580,000,000$ | 1,501,000,000$ | 1,441,000,000$ | 1,406,000,000$ | 1,454,000,000$ | 1,215,000,000$ | 1,069,000,000$ | 1,016,000,000$ | 937,000,000$ | 970,000,000$ | 854,000,000$ | 750,000,000$ | 695,000,000$ | 720,177,000$ | 718,606,000$ | 698,484,000$ | 702,733,000$ | 649,340,000$ | 545,674,000$ | 504,082,000$ | 468,999,000$ | 472,280,000$ | 369,325,000$ | 344,239,000$ | 307,758,000$ | 290,434,000$ | 246,019,000$ | 193,617,000$ | 173,025,000$ | 124,505,000$ | 74,176,000$ | 135,258,000$ | 78,746,000$ | 102,836,000$ |
| Operating Margin | | 36.29% | 35.91% | 37.85% | 34.91% | 36.83% | 35.51% | 17.50% | 34.53% | 34.70% | 33.72% | 34.07% | 33.26% | 33.48% | 34.86% | 37.07% | 36.52% | 36.62% | 36.66% | 37.23% | 35.49% | 33.15% | 32.48% | 30.31% | 32.42% | 30.13% | 27.33% | 26.72% | 29.22% | 31.37% | 31.82% | 33.80% | 32.36% | 29.64% | 28.44% | 27.89% | 29.36% | 25.23% | 24.61% | 22.25% | 22.23% | 20.20% | 16.66% | 15.60% | 11.60% | 7.38% | 12.66% | 7.87% | 9.87% |
| Interest Income | | | | | | | | | | | | | | | | | | | | | 6,000,000$ | 7,000,000$ | 11,000,000$ | 19,000,000$ | 18,000,000$ | 18,000,000$ | 16,000,000$ | 16,000,000$ | 23,038,000$ | 21,561,000$ | 25,771,000$ | 22,630,000$ | 19,516,000$ | 17,180,000$ | 15,216,000$ | 14,157,000$ | 13,330,000$ | 11,849,000$ | 11,482,000$ | 10,677,000$ | 8,232,000$ | 7,394,000$ | 6,846,000$ | 6,288,000$ | 5,706,000$ | 5,274,000$ | 5,240,000$ | 5,134,000$ | 5,267,000$ |
| Interest Expenses | | | | | | | 41,000,000$ | 27,000,000$ | 28,000,000$ | 27,000,000$ | 26,000,000$ | 32,000,000$ | 28,000,000$ | 28,000,000$ | 28,000,000$ | 28,000,000$ | 28,000,000$ | 27,000,000$ | 28,000,000$ | 30,000,000$ | 27,000,000$ | 28,000,000$ | 28,000,000$ | 33,000,000$ | 36,000,000$ | 40,000,000$ | 40,000,000$ | 41,000,000$ | 27,631,000$ | 21,107,000$ | 20,363,000$ | 19,899,000$ | 19,116,000$ | 18,809,000$ | 18,347,000$ | 18,130,000$ | 17,518,000$ | 17,281,000$ | 17,174,000$ | 18,469,000$ | 16,515,000$ | 16,519,000$ | 16,605,000$ | 14,545,000$ | 12,678,000$ | 13,361,000$ | 17,103,000$ | 16,590,000$ | 16,722,000$ |
| Income Before Tax | | 2,187,000,000$ | 2,101,000,000$ | 2,182,000,000$ | 1,991,000,000$ | 2,042,000,000$ | 1,930,000,000$ | 968,000,000$ | 1,808,000,000$ | 1,743,000,000$ | 1,650,000,000$ | 1,598,000,000$ | 1,517,000,000$ | 1,456,000,000$ | 1,492,000,000$ | 1,543,000,000$ | 1,468,000,000$ | 1,418,000,000$ | 1,386,000,000$ | 1,433,000,000$ | 1,197,000,000$ | 1,060,000,000$ | 1,000,000,000$ | 919,000,000$ | 957,000,000$ | 835,000,000$ | 711,000,000$ | 702,000,000$ | 699,341,000$ | 701,358,000$ | 690,799,000$ | 702,502,000$ | 643,012,000$ | 541,379,000$ | 492,618,000$ | 460,632,000$ | 456,700,000$ | 356,301,000$ | 329,830,000$ | 292,307,000$ | 296,940,000$ | 232,619,000$ | 180,974,000$ | 163,248,000$ | 112,275,000$ | 62,938,000$ | 121,271,000$ | 64,892,000$ | 88,270,000$ |
| Tax Expenses | | 415,000,000$ | 410,000,000$ | 371,000,000$ | 308,000,000$ | 358,000,000$ | 357,000,000$ | 348,000,000$ | 325,000,000$ | 340,000,000$ | 355,000,000$ | 351,000,000$ | 341,000,000$ | 320,000,000$ | 314,000,000$ | 277,000,000$ | 235,000,000$ | 206,000,000$ | 270,000,000$ | 172,000,000$ | (1,053,000,000$) | 105,000,000$ | (100,000,000$) | (36,000,000$) | 106,000,000$ | 42,000,000$ | 78,000,000$ | 28,000,000$ | 20,875,000$ | 35,067,000$ | 27,632,000$ | 119,426,000$ | 141,463,000$ | 121,810,000$ | 118,228,000$ | 62,186,000$ | 57,087,000$ | 85,513,000$ | 85,756,000$ | 38,000,000$ | 74,235,000$ | 58,154,000$ | 33,481,000$ | 78,360,000$ | 24,139,000$ | 18,252,000$ | 32,744,000$ | 17,846,000$ | 22,950,000$ |
| Net Income | | 1,772,000,000$ | 1,691,000,000$ | 1,811,000,000$ | 1,683,000,000$ | 1,684,000,000$ | 1,573,000,000$ | 620,000,000$ | 1,483,000,000$ | 1,403,000,000$ | 1,295,000,000$ | 1,247,000,000$ | 1,176,000,000$ | 1,136,000,000$ | 1,178,000,000$ | 1,266,000,000$ | 1,233,000,000$ | 1,212,000,000$ | 1,116,000,000$ | 1,261,000,000$ | 2,250,000,000$ | 955,000,000$ | 1,100,000,000$ | 955,000,000$ | 852,000,000$ | 793,000,000$ | 633,000,000$ | 674,000,000$ | 678,240,000$ | 666,291,000$ | 663,167,000$ | 583,076,000$ | 501,549,000$ | 419,569,000$ | 374,390,000$ | 398,446,000$ | 399,613,000$ | 270,788,000$ | 244,074,000$ | 254,307,000$ | 222,705,000$ | 174,465,000$ | 147,493,000$ | 84,888,000$ | 88,136,000$ | 44,686,000$ | 88,527,000$ | 47,046,000$ | 65,320,000$ |
| Profit Margin | | 29.59% | 28.79% | 31.69% | 30.02% | 31.14% | 29.63% | 11.96% | 29.38% | 28.69% | 26.89% | 26.79% | 25.99% | 25.63% | 26.86% | 29.70% | 30.00% | 30.80% | 29.10% | 32.29% | 65.71% | 29.61% | 35.17% | 30.90% | 28.48% | 27.98% | 23.07% | 25.91% | 27.52% | 29.08% | 30.21% | 28.05% | 25.00% | 22.79% | 21.13% | 23.69% | 24.85% | 18.50% | 17.45% | 18.38% | 17.05% | 14.33% | 12.69% | 7.65% | 8.21% | 4.45% | 8.29% | 4.70% | 6.27% |
| TTM | | 30.01% | 30.39% | 30.64% | 25.85% | 25.59% | 24.86% | 24.08% | 27.97% | 27.12% | 26.34% | 26.32% | 27.01% | 28.00% | 29.29% | 29.90% | 30.55% | 38.67% | 38.79% | 40.68% | 40.88% | 31.06% | 30.72% | 27.73% | 26.43% | 26.10% | 26.25% | 28.08% | 28.69% | 28.16% | 26.69% | 24.40% | 23.20% | 23.06% | 22.11% | 21.34% | 19.96% | 17.86% | 16.88% | 15.76% | 13.13% | 10.85% | 8.40% | 7.20% | 6.47% | 5.97% | 6.92% | 6.72% | 7.15% |
| Earnings to Minority | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Earnings to Common Shareholders | | 1,772,000,000$ | 1,691,000,000$ | 1,811,000,000$ | 1,683,000,000$ | 1,684,000,000$ | 1,573,000,000$ | 620,000,000$ | 1,483,000,000$ | 1,403,000,000$ | 1,295,000,000$ | 1,247,000,000$ | 1,176,000,000$ | 1,136,000,000$ | 1,178,000,000$ | 1,266,000,000$ | 1,233,000,000$ | 1,212,000,000$ | 1,116,000,000$ | 1,261,000,000$ | 2,250,000,000$ | 955,000,000$ | 1,100,000,000$ | 955,000,000$ | 852,000,000$ | 793,000,000$ | 633,000,000$ | 674,000,000$ | 678,240,000$ | 666,291,000$ | 663,167,000$ | 583,076,000$ | 501,549,000$ | 419,569,000$ | 374,390,000$ | 398,446,000$ | 399,613,000$ | 270,788,000$ | 244,074,000$ | 254,307,000$ | 222,705,000$ | 174,465,000$ | 147,493,000$ | 84,888,000$ | 88,136,000$ | 44,686,000$ | 88,527,000$ | 47,046,000$ | 65,320,000$ |
| QoQ% | | 4.79% | (6.63%) | 7.61% | (.06%) | 7.06% | 153.71% | (58.19%) | 5.70% | 8.34% | 3.85% | 6.04% | 3.52% | (3.57%) | (6.95%) | 2.68% | 1.73% | 8.60% | (11.50%) | (43.96%) | 135.60% | (13.18%) | 15.18% | 12.09% | 7.44% | 25.28% | (6.08%) | (.63%) | 1.79% | .47% | 13.74% | 16.26% | 19.54% | 12.07% | (6.04%) | (.29%) | 47.57% | 10.95% | (4.02%) | 14.19% | 27.65% | 18.29% | 73.75% | (3.69%) | 97.23% | (49.52%) | 88.17% | (27.98%) | (21.30%) |
| YoY% | | 5.23% | 7.50% | 192.10% | 13.49% | 20.03% | 21.47% | (50.28%) | 26.11% | 23.50% | 9.93% | (1.50%) | (4.62%) | (6.27%) | 5.56% | .40% | (45.20%) | 26.91% | 1.46% | 32.04% | 164.09% | 20.43% | 73.78% | 41.69% | 25.62% | 19.02% | (4.55%) | 15.59% | 35.23% | 58.80% | 77.13% | 46.34% | 25.51% | 54.94% | 53.39% | 56.68% | 79.44% | 55.21% | 65.48% | 199.58% | 152.68% | 290.42% | 66.61% | 80.44% | 34.93% | (46.16%) | 15.65% | (27.75%) | (70.62%) |
| Earnings Per Share, Basic | | 4.18$ | 3.95$ | 4.15$ | 3.81$ | 3.78$ | 3.50$ | 1.37$ | 3.26$ | 3.07$ | 2.83$ | 2.72$ | 2.53$ | 2.42$ | 2.50$ | 2.68$ | 2.59$ | 2.54$ | 2.34$ | 2.63$ | 4.69$ | 1.99$ | 2.28$ | 1.98$ | 1.76$ | 1.63$ | 1.30$ | 1.38$ | 1.39$ | 1.36$ | 1.35$ | 1.18$ | 1.02$ | 0.85$ | 0.76$ | 0.81$ | 0.81$ | 0.54$ | 0.49$ | 0.51$ | 0.45$ | 0.35$ | 0.30$ | 0.17$ | 0.18$ | 0.09$ | 0.18$ | 0.09$ | 0.13$ |
| Earnings Per Share, Diluted | | 4.18$ | 3.94$ | 4.14$ | 3.79$ | 3.76$ | 3.48$ | 1.36$ | 3.23$ | 3.05$ | 2.82$ | 2.71$ | 2.53$ | 2.42$ | 2.49$ | 2.66$ | 2.57$ | 2.52$ | 2.32$ | 2.61$ | 4.64$ | 1.97$ | 2.27$ | 1.96$ | 1.74$ | 1.62$ | 1.29$ | 1.36$ | 1.37$ | 1.34$ | 1.33$ | 1.17$ | 1.00$ | 0.84$ | 0.75$ | 0.80$ | 0.79$ | 0.54$ | 0.48$ | 0.50$ | 0.44$ | 0.34$ | 0.29$ | 0.17$ | 0.17$ | 0.09$ | 0.17$ | 0.09$ | 0.13$ |
| Unlevered FCF Per Share, Basic | | 5.02$ | 5.01$ | 5.63$ | 6.51$ | 4.41$ | 4.23$ | 2.51$ | 3.41$ | 3.90$ | 4.41$ | 3.47$ | 4.81$ | 3.37$ | 4.05$ | 3.53$ | 4.13$ | 2.75$ | 3.96$ | 3.58$ | 3.50$ | 2.73$ | 2.26$ | 2.55$ | 2.65$ | 1.71$ | 1.98$ | 1.94$ | 2.14$ | 1.82$ | 1.89$ | 1.82$ | 1.62$ | 1.32$ | 1.19$ | 1.41$ | 1.31$ | 0.93$ | 0.87$ | 0.90$ | 0.78$ | 0.62$ | 0.87$ | 0.30$ | 0.73$ | 0.43$ | 0.68$ | 0.45$ | 0.56$ |
| Unlevered FCF Per Share, Diluted | | 5.01$ | 5.00$ | 5.61$ | 6.48$ | 4.39$ | 4.21$ | 2.49$ | 3.38$ | 3.88$ | 4.40$ | 3.46$ | 4.80$ | 3.36$ | 4.04$ | 3.51$ | 4.10$ | 2.72$ | 3.94$ | 3.55$ | 3.47$ | 2.70$ | 2.24$ | 2.52$ | 2.62$ | 1.70$ | 1.96$ | 1.92$ | 2.10$ | 1.79$ | 1.87$ | 1.79$ | 1.58$ | 1.30$ | 1.18$ | 1.40$ | 1.29$ | 0.92$ | 0.86$ | 0.89$ | 0.76$ | 0.62$ | 0.86$ | 0.29$ | 0.71$ | 0.42$ | 0.67$ | 0.44$ | 0.54$ |
| Average Shares, Basic | | 423,500,000 | 428,200,000 | 436,200,000 | 441,200,000 | 445,300,000 | 449,100,000 | 452,800,000 | 455,200,000 | 456,400,000 | 457,800,000 | 459,000,000 | 464,800,000 | 468,500,000 | 472,100,000 | 472,600,000 | 475,900,000 | 476,700,000 | 477,800,000 | 478,800,000 | 479,500,000 | 480,200,000 | 481,500,000 | 482,400,000 | 483,800,000 | 485,800,000 | 487,500,000 | 488,100,000 | 488,400,000 | 490,025,000 | 491,914,000 | 492,061,000 | 492,119,000 | 493,426,000 | 494,371,000 | 494,612,000 | 495,697,000 | 498,584,000 | 499,974,000 | 499,125,000 | 498,382,000 | 498,630,000 | 499,290,000 | 498,754,000 | 498,121,000 | 498,468,000 | 497,931,000 | 496,948,000 | 499,381,000 |
| Average Shares, Diluted | | 424,100,000 | 428,900,000 | 437,600,000 | 443,500,000 | 447,600,000 | 451,400,000 | 456,300,000 | 458,700,000 | 459,500,000 | 458,700,000 | 459,500,000 | 465,500,000 | 469,400,000 | 473,300,000 | 475,400,000 | 479,600,000 | 480,700,000 | 480,800,000 | 482,900,000 | 484,500,000 | 484,900,000 | 484,800,000 | 487,800,000 | 489,000,000 | 491,000,000 | 492,200,000 | 494,200,000 | 496,649,000 | 496,866,000 | 498,252,000 | 499,433,000 | 502,882,000 | 500,398,000 | 500,351,000 | 500,861,000 | 503,126,000 | 503,669,000 | 504,725,000 | 505,676,000 | 509,739,000 | 505,809,000 | 505,582,000 | 507,526,000 | 511,082,000 | 507,811,000 | 506,687,000 | 508,340,000 | 519,560,000 |
| EBIT | | 2,187,000,000$ | 2,101,000,000$ | 2,182,000,000$ | 1,991,000,000$ | 2,042,000,000$ | 1,971,000,000$ | 995,000,000$ | 1,836,000,000$ | 1,770,000,000$ | 1,676,000,000$ | 1,630,000,000$ | 1,545,000,000$ | 1,484,000,000$ | 1,520,000,000$ | 1,571,000,000$ | 1,496,000,000$ | 1,445,000,000$ | 1,414,000,000$ | 1,463,000,000$ | 1,224,000,000$ | 1,088,000,000$ | 1,028,000,000$ | 952,000,000$ | 993,000,000$ | 875,000,000$ | 751,000,000$ | 743,000,000$ | 726,972,000$ | 722,465,000$ | 711,162,000$ | 722,401,000$ | 662,128,000$ | 560,188,000$ | 510,965,000$ | 478,762,000$ | 474,218,000$ | 373,582,000$ | 347,004,000$ | 310,776,000$ | 313,455,000$ | 249,138,000$ | 197,579,000$ | 177,793,000$ | 124,953,000$ | 76,299,000$ | 138,374,000$ | 81,482,000$ | 104,992,000$ |
| EBITDA | | 2,395,000,000$ | 2,310,000,000$ | 2,399,000,000$ | 2,209,000,000$ | 2,255,000,000$ | 2,185,000,000$ | 1,207,000,000$ | 2,058,000,000$ | 1,988,000,000$ | 1,896,000,000$ | 1,842,000,000$ | 1,760,000,000$ | 1,700,000,000$ | 1,732,000,000$ | 1,784,000,000$ | 1,701,000,000$ | 1,638,000,000$ | 1,608,000,000$ | 1,659,000,000$ | 1,414,000,000$ | 1,279,000,000$ | 1,216,000,000$ | 1,140,000,000$ | 1,184,000,000$ | 1,068,000,000$ | 938,000,000$ | 929,000,000$ | 833,200,000$ | 809,355,000$ | 787,522,000$ | 798,923,000$ | 743,362,000$ | 642,507,000$ | 592,600,000$ | 559,571,000$ | 556,078,000$ | 457,596,000$ | 431,465,000$ | 391,976,000$ | 399,814,000$ | 336,688,000$ | 283,508,000$ | 257,428,000$ | 203,100,000$ | 156,453,000$ | 216,027,000$ | 159,118,000$ | 186,342,000$ |