| COMCAST CORP (CMCSA) |
| 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 | | 31,198,000,000$ | 30,313,000,000$ | 29,887,000,000$ | 31,914,000,000$ | 32,070,000,000$ | 29,688,000,000$ | 30,058,000,000$ | 31,253,000,000$ | 30,115,000,000$ | 30,513,000,000$ | 29,691,000,000$ | 30,553,000,000$ | 29,849,000,000$ | 30,016,000,000$ | 31,010,000,000$ | 30,336,000,000$ | 30,298,000,000$ | 28,546,000,000$ | 27,205,000,000$ | 27,708,000,000$ | 25,532,000,000$ | 23,715,000,000$ | 26,609,000,000$ | 28,398,000,000$ | 26,827,000,000$ | 26,858,000,000$ | 26,859,000,000$ | 27,846,000,000$ | 22,135,000,000$ | 21,735,000,000$ | 22,791,000,000$ | 22,075,000,000$ | 21,081,000,000$ | 21,286,000,000$ | 20,587,000,000$ | 21,025,000,000$ | 21,319,000,000$ | 19,269,000,000$ | 18,790,000,000$ | 19,245,000,000$ | 18,669,000,000$ | 18,743,000,000$ | 17,853,000,000$ | 17,732,000,000$ | 16,791,000,000$ | 16,844,000,000$ | 17,408,000,000$ | 16,926,000,000$ |
| QoQ% | | 2.92% | 1.43% | (6.35%) | (.49%) | 8.02% | (1.23%) | (3.82%) | 3.78% | (1.30%) | 2.77% | (2.82%) | 2.36% | (.56%) | (3.21%) | 2.22% | .13% | 6.14% | 4.93% | (1.82%) | 8.52% | 7.66% | (10.88%) | (6.30%) | 5.86% | (.12%) | .00% | (3.54%) | 25.80% | 1.84% | (4.63%) | 3.24% | 4.72% | (.96%) | 3.40% | (2.08%) | (1.38%) | 10.64% | 2.55% | (2.36%) | 3.09% | (.40%) | 4.99% | .68% | 5.60% | (.32%) | (3.24%) | 2.85% | 4.80% |
| YoY% | | (2.72%) | 2.11% | (.57%) | 2.12% | 6.49% | (2.70%) | 1.24% | 2.29% | .89% | 1.66% | (4.25%) | .72% | (1.48%) | 5.15% | 13.99% | 9.49% | 18.67% | 20.37% | 2.24% | (2.43%) | (4.83%) | (11.70%) | (.93%) | 1.98% | 21.20% | 23.57% | 17.85% | 26.14% | 5.00% | 2.11% | 10.71% | 4.99% | (1.12%) | 10.47% | 9.56% | 9.25% | 14.20% | 2.81% | 5.25% | 8.53% | 11.19% | 11.27% | 2.56% | 4.76% | 3.96% | 3.53% | 13.70% | 6.21% |
| 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 | | 31,198,000,000$ | 30,313,000,000$ | 29,887,000,000$ | 31,914,000,000$ | 32,070,000,000$ | 29,688,000,000$ | 30,058,000,000$ | 31,253,000,000$ | 30,115,000,000$ | 30,513,000,000$ | 29,691,000,000$ | 30,553,000,000$ | 29,849,000,000$ | 30,016,000,000$ | 31,010,000,000$ | 30,336,000,000$ | 30,298,000,000$ | 28,546,000,000$ | 27,205,000,000$ | 27,708,000,000$ | 25,532,000,000$ | 23,715,000,000$ | 26,609,000,000$ | 28,398,000,000$ | 26,827,000,000$ | 26,858,000,000$ | 26,859,000,000$ | 27,846,000,000$ | 22,135,000,000$ | 21,735,000,000$ | 22,791,000,000$ | 22,075,000,000$ | 21,081,000,000$ | 21,286,000,000$ | 20,587,000,000$ | 21,025,000,000$ | 21,319,000,000$ | 19,269,000,000$ | 18,790,000,000$ | 19,245,000,000$ | 18,669,000,000$ | 18,743,000,000$ | 17,853,000,000$ | 17,732,000,000$ | 16,791,000,000$ | 16,844,000,000$ | 17,408,000,000$ | 16,926,000,000$ |
| 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 | | 25,664,000,000$ | 24,321,000,000$ | 24,229,000,000$ | 26,921,000,000$ | 26,211,000,000$ | 23,053,000,000$ | 24,248,000,000$ | 26,769,000,000$ | 23,640,000,000$ | 23,804,000,000$ | 24,045,000,000$ | 26,023,000,000$ | 32,274,000,000$ | 23,649,000,000$ | 25,441,000,000$ | 25,515,000,000$ | 24,848,000,000$ | 23,039,000,000$ | 22,166,000,000$ | 23,790,000,000$ | 21,456,000,000$ | 19,068,000,000$ | 21,757,000,000$ | 23,151,000,000$ | 21,487,000,000$ | 21,502,000,000$ | 21,677,000,000$ | 23,332,000,000$ | 17,299,000,000$ | 16,721,000,000$ | 18,146,000,000$ | 17,946,000,000$ | 16,302,000,000$ | 16,718,000,000$ | 16,045,000,000$ | 16,761,000,000$ | 16,879,000,000$ | 15,203,000,000$ | 14,701,000,000$ | 15,243,000,000$ | 14,668,000,000$ | 14,638,000,000$ | 13,963,000,000$ | 13,945,000,000$ | 13,046,000,000$ | 13,040,000,000$ | 13,840,000,000$ | 13,279,000,000$ |
| Operating Income | | 5,534,000,000$ | 5,992,000,000$ | 5,658,000,000$ | 4,993,000,000$ | 5,859,000,000$ | 6,635,000,000$ | 5,810,000,000$ | 4,484,000,000$ | 6,475,000,000$ | 6,709,000,000$ | 5,646,000,000$ | 4,530,000,000$ | (2,425,000,000$) | 6,367,000,000$ | 5,569,000,000$ | 4,821,000,000$ | 5,450,000,000$ | 5,507,000,000$ | 5,039,000,000$ | 3,918,000,000$ | 4,076,000,000$ | 4,647,000,000$ | 4,852,000,000$ | 5,247,000,000$ | 5,340,000,000$ | 5,356,000,000$ | 5,182,000,000$ | 4,514,000,000$ | 4,836,000,000$ | 5,014,000,000$ | 4,645,000,000$ | 4,129,000,000$ | 4,779,000,000$ | 4,568,000,000$ | 4,542,000,000$ | 4,264,000,000$ | 4,440,000,000$ | 4,066,000,000$ | 4,089,000,000$ | 4,002,000,000$ | 4,001,000,000$ | 4,105,000,000$ | 3,890,000,000$ | 3,787,000,000$ | 3,745,000,000$ | 3,804,000,000$ | 3,568,000,000$ | 3,647,000,000$ |
| Operating Margin | | 17.74% | 19.77% | 18.93% | 15.65% | 18.27% | 22.35% | 19.33% | 14.35% | 21.50% | 21.99% | 19.02% | 14.83% | (8.12%) | 21.21% | 17.96% | 15.89% | 17.99% | 19.29% | 18.52% | 14.14% | 15.96% | 19.60% | 18.23% | 18.48% | 19.91% | 19.94% | 19.29% | 16.21% | 21.85% | 23.07% | 20.38% | 18.70% | 22.67% | 21.46% | 22.06% | 20.28% | 20.83% | 21.10% | 21.76% | 20.80% | 21.43% | 21.90% | 21.79% | 21.36% | 22.30% | 22.58% | 20.50% | 21.55% |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | | | | | | | 1,002,000,000$ | 1,019,000,000$ | 1,060,000,000$ | 998,000,000$ | 1,010,000,000$ | 974,000,000$ | 960,000,000$ | 968,000,000$ | 993,000,000$ | 1,120,000,000$ | 1,050,000,000$ | 1,093,000,000$ | 1,018,000,000$ | 1,044,000,000$ | 1,220,000,000$ | 1,112,000,000$ | 1,212,000,000$ | 1,113,000,000$ | 1,167,000,000$ | 1,137,000,000$ | 1,150,000,000$ | 1,129,000,000$ | 830,000,000$ | 806,000,000$ | 777,000,000$ | 807,000,000$ | 766,000,000$ | 758,000,000$ | 755,000,000$ | 756,000,000$ | 751,000,000$ | 732,000,000$ | 703,000,000$ | 674,000,000$ | 659,000,000$ | 713,000,000$ | 656,000,000$ | 664,000,000$ | 663,000,000$ | 648,000,000$ | 642,000,000$ | 646,000,000$ |
| Income Before Tax | | 4,468,000,000$ | 14,647,000,000$ | 4,492,000,000$ | 3,574,000,000$ | 4,819,000,000$ | 5,175,000,000$ | 5,105,000,000$ | 4,044,000,000$ | 5,465,000,000$ | 5,726,000,000$ | 5,243,000,000$ | 3,670,000,000$ | (3,652,000,000$) | 4,502,000,000$ | 4,764,000,000$ | 3,885,000,000$ | 5,166,000,000$ | 5,630,000,000$ | 4,411,000,000$ | 4,416,000,000$ | 2,770,000,000$ | 3,955,000,000$ | 2,924,000,000$ | 4,061,000,000$ | 4,063,000,000$ | 4,164,000,000$ | 4,708,000,000$ | 3,068,000,000$ | 3,895,000,000$ | 4,285,000,000$ | 3,994,000,000$ | 3,444,000,000$ | 4,083,000,000$ | 3,909,000,000$ | 3,917,000,000$ | 3,709,000,000$ | 3,724,000,000$ | 3,358,000,000$ | 3,535,000,000$ | 3,218,000,000$ | 3,264,000,000$ | 3,488,000,000$ | 3,402,000,000$ | 3,110,000,000$ | 3,040,000,000$ | 3,259,000,000$ | 3,056,000,000$ | 2,954,000,000$ |
| Tax Expenses | | 1,218,000,000$ | 3,603,000,000$ | 1,196,000,000$ | (1,110,000,000$) | 1,243,000,000$ | 1,336,000,000$ | 1,328,000,000$ | 890,000,000$ | 1,468,000,000$ | 1,537,000,000$ | 1,476,000,000$ | 797,000,000$ | 1,014,000,000$ | 1,261,000,000$ | 1,288,000,000$ | 905,000,000$ | 1,235,000,000$ | 2,000,000,000$ | 1,119,000,000$ | 979,000,000$ | 739,000,000$ | 946,000,000$ | 700,000,000$ | 861,000,000$ | 775,000,000$ | 961,000,000$ | 1,076,000,000$ | 486,000,000$ | 999,000,000$ | 1,077,000,000$ | 818,000,000$ | (11,607,000,000$) | 1,409,000,000$ | 1,367,000,000$ | 1,262,000,000$ | 1,309,000,000$ | 1,400,000,000$ | 1,278,000,000$ | 1,311,000,000$ | 1,162,000,000$ | 1,223,000,000$ | 1,313,000,000$ | 1,261,000,000$ | 1,114,000,000$ | 407,000,000$ | 1,234,000,000$ | 1,118,000,000$ | 986,000,000$ |
| Net Income | | 3,249,000,000$ | 11,044,000,000$ | 3,296,000,000$ | 4,685,000,000$ | 3,576,000,000$ | 3,839,000,000$ | 3,777,000,000$ | 3,153,000,000$ | 3,997,000,000$ | 4,189,000,000$ | 3,767,000,000$ | 2,873,000,000$ | (4,665,000,000$) | 3,241,000,000$ | 3,476,000,000$ | 2,979,000,000$ | 3,931,000,000$ | 3,630,000,000$ | 3,292,000,000$ | 3,437,000,000$ | 2,031,000,000$ | 3,009,000,000$ | 2,224,000,000$ | 3,200,000,000$ | 3,288,000,000$ | 3,203,000,000$ | 3,632,000,000$ | 2,582,000,000$ | 2,896,000,000$ | 3,208,000,000$ | 3,176,000,000$ | 15,051,000,000$ | 2,674,000,000$ | 2,542,000,000$ | 2,655,000,000$ | 2,400,000,000$ | 2,324,000,000$ | 2,080,000,000$ | 2,224,000,000$ | 2,056,000,000$ | 2,041,000,000$ | 2,175,000,000$ | 2,141,000,000$ | 1,996,000,000$ | 2,633,000,000$ | 2,025,000,000$ | 1,938,000,000$ | 1,968,000,000$ |
| Profit Margin | | 10.41% | 36.43% | 11.03% | 14.68% | 11.15% | 12.93% | 12.57% | 10.09% | 13.27% | 13.73% | 12.69% | 9.40% | (15.63%) | 10.80% | 11.21% | 9.82% | 12.97% | 12.72% | 12.10% | 12.40% | 7.96% | 12.69% | 8.36% | 11.27% | 12.26% | 11.93% | 13.52% | 9.27% | 13.08% | 14.76% | 13.94% | 68.18% | 12.68% | 11.94% | 12.90% | 11.42% | 10.90% | 10.80% | 11.84% | 10.68% | 10.93% | 11.60% | 11.99% | 11.26% | 15.68% | 12.02% | 11.13% | 11.63% |
| TTM | | 18.06% | 18.20% | 12.46% | 12.83% | 11.66% | 12.19% | 12.40% | 12.43% | 12.27% | 5.11% | 4.34% | 4.06% | 4.15% | 11.20% | 11.66% | 11.89% | 12.56% | 11.37% | 11.30% | 10.33% | 10.04% | 11.11% | 10.96% | 12.23% | 11.72% | 11.87% | 12.50% | 12.55% | 27.42% | 27.50% | 26.87% | 26.96% | 12.23% | 11.78% | 11.51% | 11.23% | 11.05% | 11.06% | 11.26% | 11.29% | 11.44% | 12.58% | 12.71% | 12.49% | 12.60% | 11.45% | 11.13% | 11.04% |
| Earnings to Minority | | (83,000,000$) | (79,000,000$) | (79,000,000$) | (93,000,000$) | (53,000,000$) | (89,000,000$) | (79,000,000$) | (107,000,000$) | (49,000,000$) | (59,000,000$) | (67,000,000$) | (150,000,000$) | (68,000,000$) | (155,000,000$) | (73,000,000$) | (76,000,000$) | (104,000,000$) | (108,000,000$) | (37,000,000$) | 57,000,000$ | 12,000,000$ | 21,000,000$ | 77,000,000$ | 38,000,000$ | 71,000,000$ | 78,000,000$ | 79,000,000$ | 71,000,000$ | 10,000,000$ | (8,000,000$) | 58,000,000$ | 52,000,000$ | 32,000,000$ | 21,000,000$ | 82,000,000$ | 104,000,000$ | 87,000,000$ | 52,000,000$ | 90,000,000$ | 85,000,000$ | 45,000,000$ | 38,000,000$ | 82,000,000$ | 71,000,000$ | 41,000,000$ | 33,000,000$ | 67,000,000$ | 55,000,000$ |
| Earnings to Common Shareholders | | 3,332,000,000$ | 11,123,000,000$ | 3,375,000,000$ | 4,777,000,000$ | 3,629,000,000$ | 3,929,000,000$ | 3,857,000,000$ | 3,260,000,000$ | 4,046,000,000$ | 4,248,000,000$ | 3,834,000,000$ | 3,023,000,000$ | (4,598,000,000$) | 3,396,000,000$ | 3,549,000,000$ | 3,057,000,000$ | 4,035,000,000$ | 3,738,000,000$ | 3,329,000,000$ | 3,380,000,000$ | 2,019,000,000$ | 2,988,000,000$ | 2,147,000,000$ | 3,162,000,000$ | 3,217,000,000$ | 3,125,000,000$ | 3,553,000,000$ | 2,511,000,000$ | 2,886,000,000$ | 3,216,000,000$ | 3,118,000,000$ | 14,999,000,000$ | 2,642,000,000$ | 2,521,000,000$ | 2,573,000,000$ | 2,296,000,000$ | 2,237,000,000$ | 2,028,000,000$ | 2,134,000,000$ | 1,971,000,000$ | 1,996,000,000$ | 2,137,000,000$ | 2,059,000,000$ | 1,925,000,000$ | 2,592,000,000$ | 1,992,000,000$ | 1,871,000,000$ | 1,913,000,000$ |
| QoQ% | | (70.04%) | 229.57% | (29.35%) | 31.63% | (7.64%) | 1.87% | 18.31% | (19.43%) | (4.76%) | 10.80% | 26.83% | 165.75% | (235.40%) | (4.31%) | 16.09% | (24.24%) | 7.95% | 12.29% | (1.51%) | 67.41% | (32.43%) | 39.17% | (32.10%) | (1.71%) | 2.94% | (12.05%) | 41.50% | (12.99%) | (10.26%) | 3.14% | (79.21%) | 467.71% | 4.80% | (2.02%) | 12.06% | 2.64% | 10.31% | (4.97%) | 8.27% | (1.25%) | (6.60%) | 3.79% | 6.96% | (25.73%) | 30.12% | 6.47% | (2.20%) | 10.45% |
| YoY% | | (8.18%) | 183.10% | (12.50%) | 46.53% | (10.31%) | (7.51%) | .60% | 7.84% | 188.00% | 25.09% | 8.03% | (1.11%) | (213.95%) | (9.15%) | 6.61% | (9.56%) | 99.85% | 25.10% | 55.05% | 6.89% | (37.24%) | (4.38%) | (39.57%) | 25.93% | 11.47% | (2.83%) | 13.95% | (83.26%) | 9.24% | 27.57% | 21.18% | 553.27% | 18.11% | 24.31% | 20.57% | 16.49% | 12.07% | (5.10%) | 3.64% | 2.39% | (22.99%) | 7.28% | 10.05% | .63% | 49.65% | 14.88% | 30.20% | 26.02% |
| Earnings Per Share, Basic | | 0.91$ | 2.99$ | 0.90$ | 1.25$ | 0.94$ | 1.01$ | 0.97$ | 0.81$ | 0.98$ | 1.02$ | 0.91$ | 0.71$ | (1.05$) | 0.76$ | 0.79$ | 0.67$ | 0.88$ | 0.81$ | 0.73$ | 0.74$ | 0.44$ | 0.65$ | 0.47$ | 0.69$ | 0.71$ | 0.69$ | 0.78$ | 0.55$ | 0.63$ | 0.70$ | 0.67$ | 3.22$ | 0.56$ | 0.53$ | 0.54$ | 0.48$ | 0.47$ | 0.42$ | 0.44$ | 0.16$ | 0.81$ | 0.85$ | 0.82$ | 0.75$ | 1.00$ | 0.77$ | 0.72$ | 0.73$ |
| Earnings Per Share, Diluted | | 0.90$ | 2.98$ | 0.89$ | 1.24$ | 0.94$ | 1.00$ | 0.97$ | 0.81$ | 0.98$ | 1.02$ | 0.91$ | 0.70$ | (1.05$) | 0.76$ | 0.78$ | 0.66$ | 0.86$ | 0.80$ | 0.71$ | 0.73$ | 0.44$ | 0.65$ | 0.47$ | 0.68$ | 0.70$ | 0.68$ | 0.77$ | 0.55$ | 0.62$ | 0.69$ | 0.66$ | 3.17$ | 0.55$ | 0.52$ | 0.53$ | 0.48$ | 0.46$ | 0.41$ | 0.43$ | 0.16$ | 0.80$ | 0.84$ | 0.81$ | 0.74$ | 0.99$ | 0.76$ | 0.71$ | 0.72$ |
| Unlevered FCF Per Share, Basic | | 1.53$ | 1.38$ | 1.60$ | 1.09$ | 1.06$ | 0.51$ | 1.32$ | 0.65$ | 1.18$ | 1.02$ | 1.08$ | 0.54$ | 0.95$ | 0.88$ | 1.20$ | 1.02$ | 0.86$ | 1.19$ | 1.28$ | 0.48$ | 0.62$ | 1.44$ | 0.86$ | 0.69$ | 0.59$ | 1.05$ | 1.13$ | 0.58$ | 0.79$ | 1.05$ | 0.76$ | 0.58$ | 0.57$ | 0.59$ | 0.75$ | 0.66$ | 0.37$ | 0.44$ | 0.72$ | 0.24$ | 1.14$ | 0.65$ | 1.40$ | 0.95$ | 1.09$ | 0.49$ | 1.17$ | 0.18$ |
| Unlevered FCF Per Share, Diluted | | 1.52$ | 1.38$ | 1.60$ | 1.08$ | 1.06$ | 0.51$ | 1.31$ | 0.64$ | 1.17$ | 1.01$ | 1.08$ | 0.54$ | 0.95$ | 0.87$ | 1.18$ | 1.01$ | 0.85$ | 1.17$ | 1.26$ | 0.48$ | 0.61$ | 1.43$ | 0.85$ | 0.68$ | 0.58$ | 1.04$ | 1.12$ | 0.57$ | 0.78$ | 1.04$ | 0.74$ | 0.57$ | 0.56$ | 0.58$ | 0.73$ | 0.65$ | 0.37$ | 0.43$ | 0.71$ | 0.24$ | 1.12$ | 0.64$ | 1.38$ | 0.93$ | 1.07$ | 0.48$ | 1.15$ | 0.18$ |
| Average Shares, Basic | | 3,679,000,000 | 3,720,000,000 | 3,768,000,000 | 3,815,000,000 | 3,861,000,000 | 3,905,000,000 | 3,959,000,000 | 4,006,000,000 | 4,109,000,000 | 4,165,000,000 | 4,208,000,000 | 4,278,000,000 | 4,377,000,000 | 4,457,000,000 | 4,512,000,000 | 4,556,000,000 | 4,588,000,000 | 4,601,000,000 | 4,591,000,000 | 4,587,000,000 | 4,577,000,000 | 4,570,000,000 | 4,562,000,000 | 4,560,000,000 | 4,551,000,000 | 4,547,000,000 | 4,534,000,000 | 4,541,000,000 | 4,564,000,000 | 4,598,000,000 | 4,633,000,000 | 4,659,000,000 | 4,698,000,000 | 4,728,000,000 | 4,747,000,000 | 4,764,000,000 | 4,805,000,000 | 4,839,000,000 | 4,868,000,000 | 12,396,000,000 | 2,472,000,000 | 2,500,000,000 | 2,520,000,000 | 2,555,000,000 | 2,580,000,000 | 2,594,000,000 | 2,603,000,000 | 2,613,000,000 |
| Average Shares, Diluted | | 3,689,000,000 | 3,727,000,000 | 3,784,000,000 | 3,840,000,000 | 3,880,000,000 | 3,920,000,000 | 3,992,000,000 | 4,041,000,000 | 4,141,000,000 | 4,183,000,000 | 4,227,000,000 | 4,303,000,000 | 4,377,000,000 | 4,482,000,000 | 4,558,000,000 | 4,613,000,000 | 4,665,000,000 | 4,673,000,000 | 4,665,000,000 | 4,644,000,000 | 4,628,000,000 | 4,607,000,000 | 4,617,000,000 | 4,620,000,000 | 4,619,000,000 | 4,607,000,000 | 4,594,000,000 | 4,593,000,000 | 4,619,000,000 | 4,643,000,000 | 4,705,000,000 | 4,726,000,000 | 4,777,000,000 | 4,809,000,000 | 4,832,000,000 | 4,823,000,000 | 4,861,000,000 | 4,891,000,000 | 4,925,000,000 | 12,551,000,000 | 2,502,000,000 | 2,531,000,000 | 2,556,000,000 | 2,591,000,000 | 2,616,000,000 | 2,628,000,000 | 2,645,000,000 | 2,661,000,000 |
| EBIT | | 4,468,000,000$ | 14,647,000,000$ | 4,492,000,000$ | 3,574,000,000$ | 4,819,000,000$ | 5,175,000,000$ | 6,107,000,000$ | 5,063,000,000$ | 6,525,000,000$ | 6,724,000,000$ | 6,253,000,000$ | 4,644,000,000$ | (2,692,000,000$) | 5,470,000,000$ | 5,757,000,000$ | 5,005,000,000$ | 6,216,000,000$ | 6,723,000,000$ | 5,429,000,000$ | 5,460,000,000$ | 3,990,000,000$ | 5,067,000,000$ | 4,136,000,000$ | 5,174,000,000$ | 5,230,000,000$ | 5,301,000,000$ | 5,858,000,000$ | 4,197,000,000$ | 4,725,000,000$ | 5,091,000,000$ | 4,771,000,000$ | 4,251,000,000$ | 4,849,000,000$ | 4,667,000,000$ | 4,672,000,000$ | 4,465,000,000$ | 4,475,000,000$ | 4,090,000,000$ | 4,238,000,000$ | 3,892,000,000$ | 3,923,000,000$ | 4,201,000,000$ | 4,058,000,000$ | 3,774,000,000$ | 3,703,000,000$ | 3,907,000,000$ | 3,698,000,000$ | 3,600,000,000$ |
| EBITDA | | 8,488,000,000$ | 18,801,000,000$ | 8,341,000,000$ | 7,407,000,000$ | 8,697,000,000$ | 8,715,000,000$ | 9,658,000,000$ | 8,592,000,000$ | 10,017,000,000$ | 10,262,000,000$ | 10,030,000,000$ | 8,116,000,000$ | 641,000,000$ | 8,939,000,000$ | 9,305,000,000$ | 8,587,000,000$ | 9,693,000,000$ | 10,106,000,000$ | 8,791,000,000$ | 8,712,000,000$ | 7,310,000,000$ | 8,331,000,000$ | 7,400,000,000$ | 8,351,000,000$ | 8,410,000,000$ | 8,577,000,000$ | 9,178,000,000$ | 7,394,000,000$ | 7,343,000,000$ | 7,694,000,000$ | 7,370,000,000$ | 6,860,000,000$ | 7,395,000,000$ | 7,174,000,000$ | 7,140,000,000$ | 6,829,000,000$ | 6,870,000,000$ | 6,479,000,000$ | 6,516,000,000$ | 6,162,000,000$ | 6,106,000,000$ | 6,362,000,000$ | 6,124,000,000$ | 5,864,000,000$ | 5,662,000,000$ | 5,907,000,000$ | 5,668,000,000$ | 5,598,000,000$ |