| CHARTER COMMUNICATIONS, INC. /MO/ (CHTR) |
| 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-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 | 2013-Dec-31 |
| 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 | | 13,672,000,000$ | 13,766,000,000$ | 13,735,000,000$ | 13,926,000,000$ | 13,795,000,000$ | 13,685,000,000$ | 13,679,000,000$ | 13,711,000,000$ | 13,584,000,000$ | 13,659,000,000$ | 13,653,000,000$ | 13,674,000,000$ | 13,550,000,000$ | 13,598,000,000$ | 13,200,000,000$ | 13,212,000,000$ | 13,146,000,000$ | 12,802,000,000$ | 12,522,000,000$ | 12,624,000,000$ | 12,039,000,000$ | 11,696,000,000$ | 11,738,000,000$ | 11,761,000,000$ | 11,450,000,000$ | 11,347,000,000$ | 11,206,000,000$ | 11,231,000,000$ | 10,892,000,000$ | 10,854,000,000$ | 10,657,000,000$ | 10,602,000,000$ | 10,458,000,000$ | 10,357,000,000$ | 10,164,000,000$ | 10,275,000,000$ | 10,037,000,000$ | 6,161,000,000$ | 2,530,000,000$ | 2,512,000,000$ | 2,450,000,000$ | 2,430,000,000$ | 2,362,000,000$ | 2,360,000,000$ | 2,287,000,000$ | 2,259,000,000$ | 2,202,000,000$ | 2,148,000,000$ |
| QoQ% | | (.68%) | .23% | (1.37%) | .95% | .80% | .04% | (.23%) | .94% | (.55%) | .04% | (.15%) | .92% | (.35%) | 3.02% | (.09%) | .50% | 2.69% | 2.24% | (.81%) | 4.86% | 2.93% | (.36%) | (.20%) | 2.72% | .91% | 1.26% | (.22%) | 3.11% | .35% | 1.85% | .52% | 1.38% | .98% | 1.90% | (1.08%) | 2.37% | 62.91% | 143.52% | .72% | 2.53% | .82% | 2.88% | .09% | 3.19% | 1.24% | 2.59% | 2.51% | 1.42% |
| YoY% | | (.89%) | .59% | .41% | 1.57% | 1.55% | .19% | .19% | .27% | .25% | .45% | 3.43% | 3.50% | 3.07% | 6.22% | 5.41% | 4.66% | 9.20% | 9.46% | 6.68% | 7.34% | 5.14% | 3.08% | 4.75% | 4.72% | 5.12% | 4.54% | 5.15% | 5.93% | 4.15% | 4.80% | 4.85% | 3.18% | 4.19% | 68.11% | 301.74% | 309.04% | 309.67% | 153.54% | 7.11% | 6.44% | 7.13% | 7.57% | 7.27% | 9.87% | 7.98% | 14.55% | 14.87% | 12.28% |
| Cost Of Revenue | | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ |
| Gross Profit | | 13,672,000,000$ | 13,766,000,000$ | 13,735,000,000$ | 13,926,000,000$ | 13,795,000,000$ | 13,685,000,000$ | 13,679,000,000$ | 13,711,000,000$ | 13,584,000,000$ | 13,659,000,000$ | 13,653,000,000$ | 13,674,000,000$ | 13,550,000,000$ | 13,598,000,000$ | 13,200,000,000$ | 13,212,000,000$ | 13,146,000,000$ | 12,802,000,000$ | 12,522,000,000$ | 12,624,000,000$ | 12,039,000,000$ | 11,696,000,000$ | 11,738,000,000$ | 11,761,000,000$ | 11,450,000,000$ | 11,347,000,000$ | 11,206,000,000$ | 11,231,000,000$ | 10,892,000,000$ | 10,854,000,000$ | 10,657,000,000$ | 10,602,000,000$ | 10,458,000,000$ | 10,357,000,000$ | 10,164,000,000$ | 10,275,000,000$ | 10,037,000,000$ | 6,161,000,000$ | 2,530,000,000$ | 2,512,000,000$ | 2,450,000,000$ | 2,430,000,000$ | 2,362,000,000$ | 2,360,000,000$ | 2,287,000,000$ | 2,259,000,000$ | 2,202,000,000$ | 2,148,000,000$ |
| Gross Margin | | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% |
| Operating Expenses | | 8,262,000,000$ | 8,230,000,000$ | 8,194,000,000$ | 8,304,000,000$ | 8,294,000,000$ | 8,173,000,000$ | 8,396,000,000$ | 8,290,000,000$ | 8,299,000,000$ | 8,305,000,000$ | 8,511,000,000$ | 8,302,000,000$ | 8,247,000,000$ | 8,193,000,000$ | 8,134,000,000$ | 7,931,000,000$ | 7,958,000,000$ | 7,882,000,000$ | 7,711,000,000$ | 7,718,000,000$ | 7,483,000,000$ | 7,297,000,000$ | 7,432,000,000$ | 7,309,000,000$ | 7,435,000,000$ | 7,244,000,000$ | 7,236,000,000$ | 7,139,000,000$ | 7,012,000,000$ | 6,873,000,000$ | 6,836,000,000$ | 6,684,000,000$ | 6,703,000,000$ | 6,575,000,000$ | 6,579,000,000$ | 6,498,000,000$ | 6,482,000,000$ | 4,004,000,000$ | 1,671,000,000$ | 1,624,000,000$ | 1,620,000,000$ | 1,601,000,000$ | 1,581,000,000$ | 1,529,000,000$ | 1,518,000,000$ | 1,479,000,000$ | 1,447,000,000$ | 1,395,000,000$ |
| Operating Income | | 3,131,000,000$ | 3,279,000,000$ | 3,237,000,000$ | 3,389,000,000$ | 3,335,000,000$ | 3,263,000,000$ | 3,131,000,000$ | 3,267,000,000$ | 3,126,000,000$ | 3,240,000,000$ | 2,926,000,000$ | 3,040,000,000$ | 2,924,000,000$ | 3,227,000,000$ | 2,771,000,000$ | 2,956,000,000$ | 2,927,000,000$ | 2,575,000,000$ | 2,068,000,000$ | 2,462,000,000$ | 2,172,000,000$ | 1,969,000,000$ | 1,802,000,000$ | 1,959,000,000$ | 1,586,000,000$ | 1,541,000,000$ | 1,425,000,000$ | 1,439,000,000$ | 1,380,000,000$ | 1,360,000,000$ | 1,042,000,000$ | 1,204,000,000$ | 909,000,000$ | 1,052,000,000$ | 941,000,000$ | 1,073,000,000$ | 911,000,000$ | 170,000,000$ | 302,000,000$ | 323,000,000$ | 273,000,000$ | 269,000,000$ | 249,000,000$ | 277,000,000$ | 218,000,000$ | 236,000,000$ | 240,000,000$ | 244,000,000$ |
| Operating Margin | | 22.90% | 23.82% | 23.57% | 24.34% | 24.18% | 23.84% | 22.89% | 23.83% | 23.01% | 23.72% | 21.43% | 22.23% | 21.58% | 23.73% | 20.99% | 22.37% | 22.27% | 20.11% | 16.52% | 19.50% | 18.04% | 16.84% | 15.35% | 16.66% | 13.85% | 13.58% | 12.72% | 12.81% | 12.67% | 12.53% | 9.78% | 11.36% | 8.69% | 10.16% | 9.26% | 10.44% | 9.08% | 2.76% | 11.94% | 12.86% | 11.14% | 11.07% | 10.54% | 11.74% | 9.53% | 10.45% | 10.90% | 11.36% |
| Interest Income | | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | 1,268,000,000$ | 1,263,000,000$ | 1,241,000,000$ | 1,274,000,000$ | 1,311,000,000$ | 1,328,000,000$ | 1,316,000,000$ | 1,319,000,000$ | 1,306,000,000$ | 1,298,000,000$ | 1,265,000,000$ | 1,227,000,000$ | 1,160,000,000$ | 1,109,000,000$ | 1,060,000,000$ | 1,034,000,000$ | 1,016,000,000$ | 1,004,000,000$ | 983,000,000$ | 965,000,000$ | 946,000,000$ | 957,000,000$ | 980,000,000$ | 964,000,000$ | 963,000,000$ | 945,000,000$ | 925,000,000$ | 910,000,000$ | 901,000,000$ | 878,000,000$ | 851,000,000$ | 840,000,000$ | 788,000,000$ | 749,000,000$ | 713,000,000$ | 728,000,000$ | 724,000,000$ | 593,000,000$ | 454,000,000$ | 435,000,000$ | 353,000,000$ | 229,000,000$ | 289,000,000$ | 273,000,000$ | 217,000,000$ | 210,000,000$ | 211,000,000$ | 211,000,000$ |
| Income Before Tax | | 1,734,000,000$ | 1,909,000,000$ | 1,854,000,000$ | 2,046,000,000$ | 1,880,000,000$ | 1,850,000,000$ | 1,726,000,000$ | 1,635,000,000$ | 1,805,000,000$ | 1,857,000,000$ | 1,557,000,000$ | 1,804,000,000$ | 1,727,000,000$ | 2,197,000,000$ | 1,734,000,000$ | 2,058,000,000$ | 1,754,000,000$ | 1,439,000,000$ | 1,137,000,000$ | 1,655,000,000$ | 1,109,000,000$ | 1,042,000,000$ | 496,000,000$ | 932,000,000$ | 593,000,000$ | 470,000,000$ | 436,000,000$ | 362,000,000$ | 693,000,000$ | 380,000,000$ | 251,000,000$ | 431,000,000$ | 118,000,000$ | 243,000,000$ | 236,000,000$ | 779,000,000$ | 266,000,000$ | (65,000,000$) | (160,000,000$) | (110,000,000$) | (88,000,000$) | (87,000,000$) | (46,000,000$) | 0$ | 6,000,000$ | 20,000,000$ | 27,000,000$ | 35,000,000$ |
| Tax Expenses | | 418,000,000$ | 414,000,000$ | 445,000,000$ | 370,000,000$ | 406,000,000$ | 427,000,000$ | 446,000,000$ | 406,000,000$ | 369,000,000$ | 444,000,000$ | 374,000,000$ | 419,000,000$ | 360,000,000$ | 489,000,000$ | 345,000,000$ | 224,000,000$ | 347,000,000$ | 281,000,000$ | 216,000,000$ | 254,000,000$ | 177,000,000$ | 166,000,000$ | 29,000,000$ | 110,000,000$ | 126,000,000$ | 84,000,000$ | 119,000,000$ | 2,000,000$ | 109,000,000$ | 41,000,000$ | 28,000,000$ | (9,186,000,000$) | 26,000,000$ | 48,000,000$ | 25,000,000$ | 210,000,000$ | 16,000,000$ | (3,179,000,000$) | 28,000,000$ | 12,000,000$ | (142,000,000$) | 35,000,000$ | 35,000,000$ | 48,000,000$ | 59,000,000$ | 65,000,000$ | 64,000,000$ | (4,000,000$) |
| Net Income | | 1,316,000,000$ | 1,495,000,000$ | 1,409,000,000$ | 1,676,000,000$ | 1,474,000,000$ | 1,423,000,000$ | 1,280,000,000$ | 1,229,000,000$ | 1,436,000,000$ | 1,413,000,000$ | 1,183,000,000$ | 1,385,000,000$ | 1,367,000,000$ | 1,708,000,000$ | 1,389,000,000$ | 1,834,000,000$ | 1,407,000,000$ | 1,158,000,000$ | 921,000,000$ | 1,401,000,000$ | 932,000,000$ | 876,000,000$ | 467,000,000$ | 822,000,000$ | 467,000,000$ | 386,000,000$ | 317,000,000$ | 360,000,000$ | 584,000,000$ | 339,000,000$ | 223,000,000$ | 9,617,000,000$ | 92,000,000$ | 195,000,000$ | 211,000,000$ | 569,000,000$ | 250,000,000$ | 3,114,000,000$ | (188,000,000$) | (122,000,000$) | 54,000,000$ | (122,000,000$) | (81,000,000$) | (48,000,000$) | (53,000,000$) | (45,000,000$) | (37,000,000$) | 39,000,000$ |
| Profit Margin | | 9.63% | 10.86% | 10.26% | 12.04% | 10.69% | 10.40% | 9.36% | 8.96% | 10.57% | 10.35% | 8.67% | 10.13% | 10.09% | 12.56% | 10.52% | 13.88% | 10.70% | 9.05% | 7.36% | 11.10% | 7.74% | 7.49% | 3.98% | 6.99% | 4.08% | 3.40% | 2.83% | 3.21% | 5.36% | 3.12% | 2.09% | 90.71% | .88% | 1.88% | 2.08% | 5.54% | 2.49% | 50.54% | (7.43%) | (4.86%) | 2.20% | (5.02%) | (3.43%) | (2.03%) | (2.32%) | (1.99%) | (1.68%) | 1.82% |
| TTM | | 10.70% | 10.96% | 10.85% | 10.63% | 9.85% | 9.82% | 9.81% | 9.63% | 9.93% | 9.81% | 10.36% | 10.83% | 11.76% | 11.92% | 11.05% | 10.29% | 9.57% | 8.83% | 8.45% | 7.64% | 6.56% | 5.64% | 4.63% | 4.35% | 3.38% | 3.69% | 3.62% | 3.45% | 25.03% | 24.13% | 24.07% | 24.33% | 2.59% | 3.00% | 11.31% | 12.91% | 14.38% | 20.93% | (3.81%) | (2.78%) | (2.05%) | (3.22%) | (2.45%) | (2.01%) | (1.08%) | (1.30%) | (1.94%) | (2.07%) |
| Earnings to Minority | | 179,000,000$ | 194,000,000$ | 192,000,000$ | 210,000,000$ | 194,000,000$ | 192,000,000$ | 174,000,000$ | 171,000,000$ | 181,000,000$ | 190,000,000$ | 162,000,000$ | 189,000,000$ | 182,000,000$ | 237,000,000$ | 186,000,000$ | 224,000,000$ | 190,000,000$ | 138,000,000$ | 114,000,000$ | 155,000,000$ | 118,000,000$ | 110,000,000$ | 71,000,000$ | 108,000,000$ | 80,000,000$ | 72,000,000$ | 64,000,000$ | 64,000,000$ | 91,000,000$ | 66,000,000$ | 55,000,000$ | 64,000,000$ | 44,000,000$ | 56,000,000$ | 56,000,000$ | 115,000,000$ | 61,000,000$ | 47,000,000$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ |
| Earnings to Common Shareholders | | 1,137,000,000$ | 1,301,000,000$ | 1,217,000,000$ | 1,466,000,000$ | 1,280,000,000$ | 1,231,000,000$ | 1,106,000,000$ | 1,058,000,000$ | 1,255,000,000$ | 1,223,000,000$ | 1,021,000,000$ | 1,196,000,000$ | 1,185,000,000$ | 1,471,000,000$ | 1,203,000,000$ | 1,610,000,000$ | 1,217,000,000$ | 1,020,000,000$ | 807,000,000$ | 1,246,000,000$ | 814,000,000$ | 766,000,000$ | 396,000,000$ | 714,000,000$ | 387,000,000$ | 314,000,000$ | 253,000,000$ | 296,000,000$ | 493,000,000$ | 273,000,000$ | 168,000,000$ | 9,553,000,000$ | 48,000,000$ | 139,000,000$ | 155,000,000$ | 454,000,000$ | 189,000,000$ | 3,067,000,000$ | (188,000,000$) | (122,000,000$) | 54,000,000$ | (122,000,000$) | (81,000,000$) | (48,000,000$) | (53,000,000$) | (45,000,000$) | (37,000,000$) | 39,000,000$ |
| QoQ% | | (12.61%) | 6.90% | (16.99%) | 14.53% | 3.98% | 11.30% | 4.54% | (15.70%) | 2.62% | 19.79% | (14.63%) | .93% | (19.44%) | 22.28% | (25.28%) | 32.29% | 19.31% | 26.39% | (35.23%) | 53.07% | 6.27% | 93.43% | (44.54%) | 84.50% | 23.25% | 24.11% | (14.53%) | (39.96%) | 80.59% | 62.50% | (98.24%) | 19,802.08% | (65.47%) | (10.32%) | (65.86%) | 140.21% | (93.84%) | 1,731.38% | (54.10%) | (325.93%) | 144.26% | (50.62%) | (68.75%) | 9.43% | (17.78%) | (21.62%) | (194.87%) | 155.71% |
| YoY% | | (11.17%) | 5.69% | 10.04% | 38.56% | 1.99% | .65% | 8.33% | (11.54%) | 5.91% | (16.86%) | (15.13%) | (25.71%) | (2.63%) | 44.22% | 49.07% | 29.21% | 49.51% | 33.16% | 103.79% | 74.51% | 110.34% | 143.95% | 56.52% | 141.22% | (21.50%) | 15.02% | 50.60% | (96.90%) | 927.08% | 96.40% | 8.39% | 2,004.19% | (74.60%) | (95.47%) | 182.45% | 472.13% | 250.00% | 2,613.93% | (132.10%) | (154.17%) | 201.89% | (171.11%) | (118.92%) | (223.08%) | 24.29% | 53.13% | 11.91% | 197.50% |
| Earnings Per Share, Basic | | 8.50$ | 9.41$ | 8.60$ | 10.32$ | 8.99$ | 8.59$ | 7.65$ | 7.23$ | 8.42$ | 8.15$ | 6.74$ | 7.80$ | 7.50$ | 8.97$ | 7.05$ | 9.18$ | 6.69$ | 5.49$ | 4.22$ | 6.33$ | 4.01$ | 3.72$ | 1.91$ | 3.36$ | 1.77$ | 1.41$ | 1.13$ | 1.30$ | 2.14$ | 1.17$ | 0.71$ | 39.67$ | 0.19$ | 0.53$ | 0.58$ | 1.69$ | 0.70$ | 16.73$ | (1.85$) | (1.20$) | 0.53$ | (1.21$) | (0.80$) | (0.44$) | (0.49$) | (0.42$) | (0.35$) | 0.38$ |
| Earnings Per Share, Diluted | | 8.34$ | 9.18$ | 8.42$ | 10.12$ | 8.82$ | 8.49$ | 7.54$ | 7.04$ | 8.26$ | 8.05$ | 6.65$ | 7.69$ | 7.38$ | 8.80$ | 6.89$ | 8.94$ | 6.50$ | 5.12$ | 3.92$ | 5.88$ | 3.90$ | 3.63$ | 1.86$ | 3.28$ | 1.74$ | 1.39$ | 1.11$ | 1.29$ | 2.11$ | 1.15$ | 0.70$ | 34.33$ | 0.19$ | 0.52$ | 0.57$ | 1.67$ | 0.69$ | 14.95$ | (1.85$) | (1.20$) | 0.53$ | (1.21$) | (0.80$) | (0.44$) | (0.49$) | (0.42$) | (0.35$) | 0.35$ |
| Unlevered FCF Per Share, Basic | | 10.68$ | 5.25$ | 12.97$ | 2.80$ | 9.43$ | 6.98$ | 2.91$ | 6.83$ | 6.60$ | 3.18$ | 5.67$ | 5.66$ | 8.55$ | 9.39$ | 10.49$ | 12.28$ | 13.20$ | 11.39$ | 10.08$ | 10.59$ | 8.14$ | 8.03$ | 8.46$ | 5.06$ | 5.91$ | 5.23$ | 4.55$ | 3.24$ | 2.98$ | 3.01$ | 2.17$ | 2.79$ | 2.03$ | 3.03$ | 4.79$ | 4.98$ | 3.88$ | 1.80$ | (0.05$) | 0.62$ | 1.78$ | 0.98$ | 1.75$ | 0.79$ | (0.45$) | 0.57$ | 0.36$ | 0.28$ |
| Unlevered FCF Per Share, Diluted | | 10.48$ | 5.12$ | 12.71$ | 2.75$ | 9.25$ | 6.90$ | 2.87$ | 6.65$ | 6.47$ | 3.14$ | 5.59$ | 5.58$ | 8.41$ | 9.22$ | 10.26$ | 11.96$ | 12.83$ | 10.64$ | 9.37$ | 9.84$ | 7.91$ | 7.83$ | 8.27$ | 4.94$ | 5.81$ | 5.15$ | 4.49$ | 3.19$ | 2.94$ | 2.97$ | 2.14$ | 2.42$ | 1.99$ | 2.98$ | 4.71$ | 4.91$ | 3.82$ | 1.61$ | (0.05$) | 0.62$ | 1.76$ | 0.98$ | 1.75$ | 0.79$ | (0.45$) | 0.57$ | 0.36$ | 0.26$ |
| Average Shares, Basic | | 133,763,886 | 138,205,810 | 141,591,396 | 142,096,463 | 142,308,740 | 143,329,828 | 144,510,317 | 146,298,179 | 149,004,322 | 150,091,880 | 151,438,371 | 153,296,565 | 157,971,109 | 164,049,619 | 170,688,127 | 175,431,264 | 181,925,180 | 185,916,505 | 191,404,527 | 196,906,511 | 202,826,502 | 205,777,438 | 207,831,305 | 212,648,072 | 218,499,213 | 222,392,274 | 224,630,122 | 227,005,966 | 230,554,633 | 234,241,769 | 237,762,295 | 240,833,636 | 253,923,805 | 263,460,911 | 269,004,817 | 268,584,368 | 271,263,259 | 183,362,776 | 101,552,093 | 101,366,476 | 101,205,400 | 101,074,644 | 100,959,008 | 110,242,507 | 108,792,605 | 107,975,937 | 106,439,198 | 103,836,535 |
| Average Shares, Diluted | | 136,395,133 | 141,684,415 | 144,574,684 | 144,837,555 | 145,059,470 | 144,914,860 | 146,643,199 | 150,332,036 | 152,019,159 | 151,975,698 | 153,538,359 | 155,504,801 | 160,638,186 | 167,090,925 | 174,500,472 | 180,055,795 | 187,166,071 | 199,077,390 | 205,872,536 | 212,077,917 | 208,722,129 | 210,906,946 | 212,810,613 | 217,778,099 | 222,355,867 | 225,942,172 | 227,595,365 | 230,131,933 | 233,607,414 | 237,073,566 | 241,420,722 | 278,257,245 | 258,341,851 | 267,309,261 | 273,199,509 | 272,624,270 | 275,373,202 | 205,214,266 | 101,552,093 | 101,366,476 | 102,481,924 | 101,074,644 | 100,959,008 | 110,242,507 | 108,792,605 | 107,975,937 | 106,439,198 | 111,415,982 |
| EBIT | | 3,002,000,000$ | 3,172,000,000$ | 3,095,000,000$ | 3,320,000,000$ | 3,191,000,000$ | 3,178,000,000$ | 3,042,000,000$ | 2,954,000,000$ | 3,111,000,000$ | 3,155,000,000$ | 2,822,000,000$ | 3,031,000,000$ | 2,887,000,000$ | 3,306,000,000$ | 2,794,000,000$ | 3,092,000,000$ | 2,770,000,000$ | 2,443,000,000$ | 2,120,000,000$ | 2,620,000,000$ | 2,055,000,000$ | 1,999,000,000$ | 1,476,000,000$ | 1,896,000,000$ | 1,556,000,000$ | 1,415,000,000$ | 1,361,000,000$ | 1,272,000,000$ | 1,594,000,000$ | 1,258,000,000$ | 1,102,000,000$ | 1,271,000,000$ | 906,000,000$ | 992,000,000$ | 949,000,000$ | 1,507,000,000$ | 990,000,000$ | 528,000,000$ | 294,000,000$ | 325,000,000$ | 265,000,000$ | 142,000,000$ | 243,000,000$ | 273,000,000$ | 223,000,000$ | 230,000,000$ | 238,000,000$ | 246,000,000$ |
| EBITDA | | 3,002,000,000$ | 3,172,000,000$ | 3,095,000,000$ | 3,320,000,000$ | 3,191,000,000$ | 3,178,000,000$ | 3,042,000,000$ | 2,954,000,000$ | 3,111,000,000$ | 3,155,000,000$ | 2,822,000,000$ | 3,031,000,000$ | 2,887,000,000$ | 3,306,000,000$ | 2,794,000,000$ | 3,092,000,000$ | 2,770,000,000$ | 2,443,000,000$ | 2,120,000,000$ | 2,620,000,000$ | 2,055,000,000$ | 1,999,000,000$ | 1,476,000,000$ | 1,896,000,000$ | 1,556,000,000$ | 1,415,000,000$ | 1,361,000,000$ | 1,272,000,000$ | 1,594,000,000$ | 1,258,000,000$ | 1,102,000,000$ | 1,271,000,000$ | 906,000,000$ | 992,000,000$ | 949,000,000$ | 1,507,000,000$ | 990,000,000$ | 528,000,000$ | 294,000,000$ | 325,000,000$ | 265,000,000$ | 142,000,000$ | 243,000,000$ | 273,000,000$ | 223,000,000$ | 230,000,000$ | 238,000,000$ | 246,000,000$ |