| COSTCO WHOLESALE CORP /NEW (COST) |
| 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-31 | 2025-May-11 | 2025-Feb-16 | 2024-Nov-24 | 2024-Sep-01 | 2024-May-12 | 2024-Feb-18 | 2023-Nov-26 | 2023-Sep-03 | 2023-May-07 | 2023-Feb-12 | 2022-Nov-20 | 2022-Aug-28 | 2022-May-08 | 2022-Feb-13 | 2021-Nov-21 | 2021-Aug-29 | 2021-May-09 | 2021-Feb-14 | 2020-Nov-22 | 2020-Aug-30 | 2020-May-10 | 2020-Feb-16 | 2019-Nov-24 | 2019-Sep-01 | 2019-May-12 | 2019-Feb-17 | 2018-Nov-25 | 2018-Sep-02 | 2018-May-13 | 2018-Feb-18 | 2017-Nov-26 | 2017-Sep-03 | 2017-May-07 | 2017-Feb-12 | 2016-Nov-20 | 2016-Aug-28 | 2016-May-08 | 2016-Feb-14 | 2015-Nov-22 | 2015-Aug-30 | 2015-May-10 | 2015-Feb-15 | 2014-Nov-23 | 2014-Aug-31 | 2014-May-11 | 2014-Feb-16 | 2013-Nov-24 |
| Fiscal Period | | 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 | Q1-FY2014 |
| Total Revenue | | 86,156,000,000$ | 63,205,000,000$ | 63,723,000,000$ | 62,151,000,000$ | 79,697,000,000$ | 58,515,000,000$ | 58,442,000,000$ | 57,799,000,000$ | 78,939,000,000$ | 53,648,000,000$ | 55,266,000,000$ | 54,437,000,000$ | 72,091,000,000$ | 52,596,000,000$ | 51,904,000,000$ | 50,363,000,000$ | 62,675,000,000$ | 45,277,000,000$ | 44,769,000,000$ | 43,208,000,000$ | 53,383,000,000$ | 37,266,000,000$ | 39,072,000,000$ | 37,040,000,000$ | 47,498,000,000$ | 34,740,000,000$ | 35,396,000,000$ | 35,069,000,000$ | 44,411,000,000$ | 32,361,000,000$ | 32,995,000,000$ | 31,809,000,000$ | 42,300,000,000$ | 28,860,000,000$ | 29,766,000,000$ | 28,099,000,000$ | 36,560,000,000$ | 26,769,000,000$ | 28,170,000,000$ | 27,220,000,000$ | 35,778,000,000$ | 26,101,000,000$ | 27,454,000,000$ | 26,866,000,000$ | 35,523,000,000$ | 25,794,000,000$ | 26,306,000,000$ | 25,017,000,000$ |
| QoQ% | | 36.31% | (.81%) | 2.53% | (22.02%) | 36.20% | .13% | 1.11% | (26.78%) | 47.14% | (2.93%) | 1.52% | (24.49%) | 37.07% | 1.33% | 3.06% | (19.64%) | 38.43% | 1.14% | 3.61% | (19.06%) | 43.25% | (4.62%) | 5.49% | (22.02%) | 36.72% | (1.85%) | .93% | (21.04%) | 37.24% | (1.92%) | 3.73% | (24.80%) | 46.57% | (3.04%) | 5.93% | (23.14%) | 36.58% | (4.97%) | 3.49% | (23.92%) | 37.08% | (4.93%) | 2.19% | (24.37%) | 37.72% | (1.95%) | 5.15% | (22.99%) |
| YoY% | | 8.10% | 8.02% | 9.04% | 7.53% | .96% | 9.07% | 5.75% | 6.18% | 9.50% | 2.00% | 6.48% | 8.09% | 15.02% | 16.17% | 15.94% | 16.56% | 17.41% | 21.50% | 14.58% | 16.65% | 12.39% | 7.27% | 10.39% | 5.62% | 6.95% | 7.35% | 7.28% | 10.25% | 4.99% | 12.13% | 10.85% | 13.20% | 15.70% | 7.81% | 5.67% | 3.23% | 2.19% | 2.56% | 2.61% | 1.32% | .72% | 1.19% | 4.36% | 7.39% | 9.35% | 7.11% | 5.77% | 5.49% |
| Cost Of Revenue | | 75,037,000,000$ | 54,996,000,000$ | 55,744,000,000$ | 54,109,000,000$ | 69,588,000,000$ | 51,173,000,000$ | 51,140,000,000$ | 50,457,000,000$ | 69,219,000,000$ | 47,175,000,000$ | 48,423,000,000$ | 47,769,000,000$ | 63,558,000,000$ | 46,355,000,000$ | 45,517,000,000$ | 43,952,000,000$ | 54,733,000,000$ | 39,415,000,000$ | 39,078,000,000$ | 37,458,000,000$ | 46,401,000,000$ | 32,249,000,000$ | 34,056,000,000$ | 32,233,000,000$ | 42,360,000,000$ | 31,009,000,000$ | 31,488,000,000$ | 31,381,000,000$ | 38,671,000,000$ | 28,131,000,000$ | 28,733,000,000$ | 27,617,000,000$ | 36,697,000,000$ | 24,970,000,000$ | 25,927,000,000$ | 24,288,000,000$ | 31,649,000,000$ | 23,162,000,000$ | 24,469,000,000$ | 23,621,000,000$ | 31,096,000,000$ | 22,687,000,000$ | 23,897,000,000$ | 23,385,000,000$ | 31,037,000,000$ | 22,554,000,000$ | 23,043,000,000$ | 21,824,000,000$ |
| Gross Profit | | 11,119,000,000$ | 8,209,000,000$ | 7,979,000,000$ | 8,042,000,000$ | 10,109,000,000$ | 7,342,000,000$ | 7,302,000,000$ | 7,342,000,000$ | 9,720,000,000$ | 6,473,000,000$ | 6,843,000,000$ | 6,668,000,000$ | 8,533,000,000$ | 6,241,000,000$ | 6,387,000,000$ | 6,411,000,000$ | 7,942,000,000$ | 5,862,000,000$ | 5,691,000,000$ | 5,750,000,000$ | 6,982,000,000$ | 5,017,000,000$ | 5,016,000,000$ | 4,807,000,000$ | 5,138,000,000$ | 3,731,000,000$ | 3,908,000,000$ | 3,688,000,000$ | 5,740,000,000$ | 4,230,000,000$ | 4,262,000,000$ | 4,192,000,000$ | 5,603,000,000$ | 3,890,000,000$ | 3,839,000,000$ | 3,811,000,000$ | 4,911,000,000$ | 3,607,000,000$ | 3,701,000,000$ | 3,599,000,000$ | 4,682,000,000$ | 3,414,000,000$ | 3,557,000,000$ | 3,481,000,000$ | 4,486,000,000$ | 3,240,000,000$ | 3,263,000,000$ | 3,193,000,000$ |
| Gross Margin | | 12.91% | 12.99% | 12.52% | 12.94% | 12.68% | 12.55% | 12.49% | 12.70% | 12.31% | 12.07% | 12.38% | 12.25% | 11.84% | 11.87% | 12.31% | 12.73% | 12.67% | 12.95% | 12.71% | 13.31% | 13.08% | 13.46% | 12.84% | 12.98% | 10.82% | 10.74% | 11.04% | 10.52% | 12.93% | 13.07% | 12.92% | 13.18% | 13.25% | 13.48% | 12.90% | 13.56% | 13.43% | 13.48% | 13.14% | 13.22% | 13.09% | 13.08% | 12.96% | 12.96% | 12.63% | 12.56% | 12.40% | 12.76% |
| Operating Expenses | | 7,778,000,000$ | 5,679,000,000$ | 5,663,000,000$ | 5,846,000,000$ | 7,067,000,000$ | 5,145,000,000$ | 5,240,000,000$ | 5,358,000,000$ | 6,939,000,000$ | 4,794,000,000$ | 4,940,000,000$ | 4,917,000,000$ | 6,036,000,000$ | 4,450,000,000$ | 4,575,000,000$ | 4,718,000,000$ | 5,667,000,000$ | 4,199,000,000$ | 4,351,000,000$ | 4,320,000,000$ | 5,053,000,000$ | 3,838,000,000$ | 3,750,000,000$ | 3,746,000,000$ | 3,675,000,000$ | 2,609,000,000$ | 2,705,000,000$ | 2,739,000,000$ | 4,294,000,000$ | 3,163,000,000$ | 3,246,000,000$ | 3,241,000,000$ | 4,153,000,000$ | 2,922,000,000$ | 2,995,000,000$ | 2,962,000,000$ | 3,720,000,000$ | 2,749,000,000$ | 2,845,000,000$ | 2,832,000,000$ | 3,526,000,000$ | 2,593,000,000$ | 2,680,000,000$ | 2,711,000,000$ | 3,395,000,000$ | 2,503,000,000$ | 2,539,000,000$ | 2,525,000,000$ |
| Operating Income | | 3,341,000,000$ | 2,530,000,000$ | 2,316,000,000$ | 2,196,000,000$ | 3,042,000,000$ | 2,197,000,000$ | 2,062,000,000$ | 1,984,000,000$ | 2,781,000,000$ | 1,679,000,000$ | 1,903,000,000$ | 1,751,000,000$ | 2,497,000,000$ | 1,791,000,000$ | 1,812,000,000$ | 1,693,000,000$ | 2,275,000,000$ | 1,663,000,000$ | 1,340,000,000$ | 1,430,000,000$ | 1,929,000,000$ | 1,179,000,000$ | 1,266,000,000$ | 1,061,000,000$ | 1,463,000,000$ | 1,122,000,000$ | 1,203,000,000$ | 949,000,000$ | 1,446,000,000$ | 1,067,000,000$ | 1,016,000,000$ | 951,000,000$ | 1,450,000,000$ | 968,000,000$ | 844,000,000$ | 849,000,000$ | 1,191,000,000$ | 858,000,000$ | 856,000,000$ | 767,000,000$ | 1,156,000,000$ | 821,000,000$ | 877,000,000$ | 770,000,000$ | 1,091,000,000$ | 737,000,000$ | 724,000,000$ | 668,000,000$ |
| Operating Margin | | 3.88% | 4.00% | 3.63% | 3.53% | 3.82% | 3.76% | 3.53% | 3.43% | 3.52% | 3.13% | 3.44% | 3.22% | 3.46% | 3.41% | 3.49% | 3.36% | 3.63% | 3.67% | 2.99% | 3.31% | 3.61% | 3.16% | 3.24% | 2.86% | 3.08% | 3.23% | 3.40% | 2.71% | 3.26% | 3.30% | 3.08% | 2.99% | 3.43% | 3.35% | 2.84% | 3.02% | 3.26% | 3.21% | 3.04% | 2.82% | 3.23% | 3.15% | 3.19% | 2.87% | 3.07% | 2.86% | 2.75% | 2.67% |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | 46,000,000$ | 35,000,000$ | 36,000,000$ | 37,000,000$ | 49,000,000$ | 41,000,000$ | 41,000,000$ | 38,000,000$ | 56,000,000$ | 36,000,000$ | 34,000,000$ | 34,000,000$ | 48,000,000$ | 35,000,000$ | 36,000,000$ | 39,000,000$ | 52,000,000$ | 40,000,000$ | 40,000,000$ | 39,000,000$ | 51,000,000$ | 37,000,000$ | 34,000,000$ | 38,000,000$ | 45,000,000$ | 35,000,000$ | 34,000,000$ | 36,000,000$ | 48,000,000$ | 37,000,000$ | 37,000,000$ | 37,000,000$ | 53,000,000$ | 21,000,000$ | 31,000,000$ | 29,000,000$ | 39,000,000$ | 30,000,000$ | 31,000,000$ | 33,000,000$ | 40,000,000$ | 31,000,000$ | 27,000,000$ | 26,000,000$ | 35,000,000$ | 25,000,000$ | 26,000,000$ | 27,000,000$ |
| Income Before Tax | | 3,510,000,000$ | 2,580,000,000$ | 2,422,000,000$ | 2,306,000,000$ | 3,113,000,000$ | 2,284,000,000$ | 2,237,000,000$ | 2,106,000,000$ | 2,963,000,000$ | 1,771,000,000$ | 1,983,000,000$ | 1,770,000,000$ | 2,516,000,000$ | 1,827,000,000$ | 1,801,000,000$ | 1,696,000,000$ | 2,291,000,000$ | 1,650,000,000$ | 1,319,000,000$ | 1,420,000,000$ | 1,869,000,000$ | 1,163,000,000$ | 1,277,000,000$ | 1,058,000,000$ | 1,492,000,000$ | 1,123,000,000$ | 1,215,000,000$ | 935,000,000$ | 1,449,000,000$ | 1,071,000,000$ | 986,000,000$ | 936,000,000$ | 1,419,000,000$ | 965,000,000$ | 809,000,000$ | 846,000,000$ | 1,181,000,000$ | 835,000,000$ | 841,000,000$ | 762,000,000$ | 1,156,000,000$ | 799,000,000$ | 870,000,000$ | 779,000,000$ | 1,086,000,000$ | 724,000,000$ | 728,000,000$ | 659,000,000$ |
| Tax Expenses | | 900,000,000$ | 677,000,000$ | 634,000,000$ | 508,000,000$ | 759,000,000$ | 603,000,000$ | 494,000,000$ | 517,000,000$ | 803,000,000$ | 469,000,000$ | 517,000,000$ | 406,000,000$ | 638,000,000$ | 455,000,000$ | 481,000,000$ | 351,000,000$ | 597,000,000$ | 417,000,000$ | 348,000,000$ | 239,000,000$ | 465,000,000$ | 311,000,000$ | 330,000,000$ | 202,000,000$ | 382,000,000$ | 207,000,000$ | 314,000,000$ | 158,000,000$ | 396,000,000$ | 309,000,000$ | 273,000,000$ | 285,000,000$ | 487,000,000$ | 259,000,000$ | 288,000,000$ | 291,000,000$ | 396,000,000$ | 286,000,000$ | 286,000,000$ | 275,000,000$ | 378,000,000$ | 280,000,000$ | 263,000,000$ | 274,000,000$ | 381,000,000$ | 245,000,000$ | 255,000,000$ | 228,000,000$ |
| Net Income | | 2,610,000,000$ | 1,903,000,000$ | 1,788,000,000$ | 1,798,000,000$ | 2,354,000,000$ | 1,681,000,000$ | 1,743,000,000$ | 1,589,000,000$ | 2,160,000,000$ | 1,302,000,000$ | 1,466,000,000$ | 1,364,000,000$ | 1,878,000,000$ | 1,372,000,000$ | 1,320,000,000$ | 1,345,000,000$ | 1,694,000,000$ | 1,233,000,000$ | 971,000,000$ | 1,181,000,000$ | 1,404,000,000$ | 852,000,000$ | 947,000,000$ | 856,000,000$ | 1,110,000,000$ | 916,000,000$ | 901,000,000$ | 777,000,000$ | 1,053,000,000$ | 762,000,000$ | 713,000,000$ | 651,000,000$ | 932,000,000$ | 706,000,000$ | 521,000,000$ | 555,000,000$ | 785,000,000$ | 549,000,000$ | 555,000,000$ | 487,000,000$ | 778,000,000$ | 519,000,000$ | 607,000,000$ | 505,000,000$ | 705,000,000$ | 479,000,000$ | 473,000,000$ | 431,000,000$ |
| Profit Margin | | 3.03% | 3.01% | 2.81% | 2.89% | 2.95% | 2.87% | 2.98% | 2.75% | 2.74% | 2.43% | 2.65% | 2.51% | 2.61% | 2.61% | 2.54% | 2.67% | 2.70% | 2.72% | 2.17% | 2.73% | 2.63% | 2.29% | 2.42% | 2.31% | 2.34% | 2.64% | 2.55% | 2.22% | 2.37% | 2.36% | 2.16% | 2.05% | 2.20% | 2.45% | 1.75% | 1.98% | 2.15% | 2.05% | 1.97% | 1.79% | 2.18% | 1.99% | 2.21% | 1.88% | 1.99% | 1.86% | 1.80% | 1.72% |
| TTM | | 2.94% | 2.92% | 2.89% | 2.93% | 2.90% | 2.83% | 2.73% | 2.65% | 2.60% | 2.55% | 2.59% | 2.57% | 2.61% | 2.63% | 2.66% | 2.58% | 2.59% | 2.57% | 2.47% | 2.54% | 2.43% | 2.34% | 2.42% | 2.45% | 2.43% | 2.44% | 2.37% | 2.28% | 2.25% | 2.19% | 2.21% | 2.12% | 2.10% | 2.08% | 1.99% | 2.04% | 2.00% | 2.01% | 2.00% | 2.05% | 2.07% | 2.02% | 1.99% | 1.89% | 1.85% | 1.83% | 1.84% | 1.95% |
| Earnings to Minority | | | | | | | | | | | | | | 10,000,000$ | 19,000,000$ | 21,000,000$ | 21,000,000$ | 24,000,000$ | 13,000,000$ | 20,000,000$ | 15,000,000$ | 15,000,000$ | 14,000,000$ | 16,000,000$ | 12,000,000$ | 13,000,000$ | 10,000,000$ | 12,000,000$ | 10,000,000$ | 10,000,000$ | 12,000,000$ | 12,000,000$ | 11,000,000$ | 13,000,000$ | 6,000,000$ | 6,000,000$ | 10,000,000$ | 6,000,000$ | 4,000,000$ | 9,000,000$ | 7,000,000$ | 11,000,000$ | 3,000,000$ | 9,000,000$ | 9,000,000$ | 8,000,000$ | 6,000,000$ | 10,000,000$ | 6,000,000$ |
| Earnings to Common Shareholders | | 2,610,000,000$ | 1,903,000,000$ | 1,788,000,000$ | 1,798,000,000$ | 2,354,000,000$ | 1,681,000,000$ | 1,743,000,000$ | 1,589,000,000$ | 2,160,000,000$ | 1,302,000,000$ | 1,466,000,000$ | 1,364,000,000$ | 1,868,000,000$ | 1,353,000,000$ | 1,299,000,000$ | 1,324,000,000$ | 1,670,000,000$ | 1,220,000,000$ | 951,000,000$ | 1,166,000,000$ | 1,389,000,000$ | 838,000,000$ | 931,000,000$ | 844,000,000$ | 1,097,000,000$ | 906,000,000$ | 889,000,000$ | 767,000,000$ | 1,043,000,000$ | 750,000,000$ | 701,000,000$ | 640,000,000$ | 919,000,000$ | 700,000,000$ | 515,000,000$ | 545,000,000$ | 779,000,000$ | 545,000,000$ | 546,000,000$ | 480,000,000$ | 767,000,000$ | 516,000,000$ | 598,000,000$ | 496,000,000$ | 697,000,000$ | 473,000,000$ | 463,000,000$ | 425,000,000$ |
| QoQ% | | 37.15% | 6.43% | (.56%) | (23.62%) | 40.04% | (3.56%) | 9.69% | (26.44%) | 65.90% | (11.19%) | 7.48% | (26.98%) | 38.06% | 4.16% | (1.89%) | (20.72%) | 36.89% | 28.29% | (18.44%) | (16.06%) | 65.75% | (9.99%) | 10.31% | (23.06%) | 21.08% | 1.91% | 15.91% | (26.46%) | 39.07% | 6.99% | 9.53% | (30.36%) | 31.29% | 35.92% | (5.51%) | (30.04%) | 42.94% | (.18%) | 13.75% | (37.42%) | 48.64% | (13.71%) | 20.57% | (28.84%) | 47.36% | 2.16% | 8.94% | (31.12%) |
| YoY% | | 10.88% | 13.21% | 2.58% | 13.15% | 8.98% | 29.11% | 18.90% | 16.50% | 15.63% | (3.77%) | 12.86% | 3.02% | 11.86% | 10.90% | 36.59% | 13.55% | 20.23% | 45.59% | 2.15% | 38.15% | 26.62% | (7.51%) | 4.72% | 10.04% | 5.18% | 20.80% | 26.82% | 19.84% | 13.49% | 7.14% | 36.12% | 17.43% | 17.97% | 28.44% | (5.68%) | 13.54% | 1.57% | 5.62% | (8.70%) | (3.23%) | 10.04% | 9.09% | 29.16% | 16.71% | 12.97% | 3.05% | (15.36%) | 2.16% |
| Earnings Per Share, Basic | | 5.88$ | 4.29$ | 4.03$ | 4.05$ | 5.30$ | 3.79$ | 3.93$ | 3.58$ | 4.87$ | 2.93$ | 3.30$ | 3.07$ | 4.21$ | 3.05$ | 2.93$ | 2.99$ | 3.77$ | 2.75$ | 2.15$ | 2.63$ | 3.14$ | 1.89$ | 2.11$ | 1.91$ | 2.49$ | 2.06$ | 2.02$ | 1.75$ | 2.38$ | 1.71$ | 1.60$ | 1.46$ | 2.10$ | 1.60$ | 1.17$ | 1.24$ | 1.78$ | 1.24$ | 1.24$ | 1.10$ | 1.75$ | 1.17$ | 1.36$ | 1.13$ | 1.59$ | 1.08$ | 1.05$ | 0.97$ |
| Earnings Per Share, Diluted | | 5.87$ | 4.28$ | 4.02$ | 4.04$ | 5.29$ | 3.78$ | 3.92$ | 3.58$ | 4.86$ | 2.93$ | 3.30$ | 3.07$ | 4.20$ | 3.04$ | 2.92$ | 2.98$ | 3.76$ | 2.75$ | 2.14$ | 2.62$ | 3.13$ | 1.89$ | 2.10$ | 1.90$ | 2.47$ | 2.05$ | 2.01$ | 1.73$ | 2.36$ | 1.70$ | 1.59$ | 1.45$ | 2.08$ | 1.59$ | 1.17$ | 1.24$ | 1.77$ | 1.24$ | 1.24$ | 1.09$ | 1.73$ | 1.16$ | 1.35$ | 1.12$ | 1.58$ | 1.07$ | 1.05$ | 0.96$ |
| Unlevered FCF Per Share, Basic | | 4.28$ | 5.25$ | 3.63$ | 4.50$ | 3.11$ | 4.36$ | (0.68$) | 8.14$ | 4.89$ | 1.62$ | 5.19$ | 3.50$ | 2.81$ | 0.84$ | (0.73$) | 4.97$ | 4.16$ | 5.20$ | (1.21$) | 3.96$ | 7.66$ | 2.71$ | 0.17$ | 3.14$ | 2.92$ | 3.26$ | (1.83$) | 3.29$ | | | | | | | | | | | | | | 1.84$ | 0.65$ | 1.31$ | 0.63$ | 2.47$ | 0.60$ | 0.83$ |
| Unlevered FCF Per Share, Diluted | | 4.28$ | 5.24$ | 3.62$ | 4.49$ | 3.10$ | 4.35$ | (0.67$) | 8.13$ | 4.88$ | 1.62$ | 5.18$ | 3.49$ | 2.80$ | 0.84$ | (0.72$) | 4.95$ | 4.15$ | 5.19$ | (1.20$) | 3.95$ | 7.63$ | 2.70$ | 0.17$ | 3.13$ | 2.90$ | 3.24$ | (1.82$) | 3.27$ | | | | | | | | | | | | | | 1.82$ | 0.65$ | 1.30$ | 0.62$ | 2.45$ | 0.60$ | 0.83$ |
| Average Shares, Basic | | 444,012,000 | 443,958,000 | 443,982,000 | 443,988,000 | 444,045,000 | 443,892,000 | 443,892,000 | 443,827,000 | 443,888,000 | 443,814,000 | 443,877,000 | 443,837,000 | 443,904,000 | 443,700,000 | 443,623,000 | 443,377,000 | 443,227,000 | 443,043,000 | 443,134,000 | 442,952,000 | 442,843,000 | 442,322,000 | 442,021,000 | 441,818,000 | 439,727,000 | 439,859,000 | 440,284,000 | 439,157,000 | 438,379,000 | 438,740,000 | 439,022,000 | 437,965,000 | 437,987,000 | 438,817,000 | 439,127,000 | 438,007,000 | 437,809,000 | 438,815,000 | 439,648,000 | 438,342,000 | 438,835,000 | 440,070,000 | 440,384,000 | 438,760,000 | 437,875,000 | 439,446,000 | 439,776,000 | 437,970,000 |
| Average Shares, Diluted | | 444,673,000 | 444,762,000 | 444,886,000 | 444,891,000 | 445,051,000 | 444,828,000 | 444,754,000 | 444,403,000 | 444,442,000 | 444,360,000 | 444,475,000 | 444,531,000 | 444,622,000 | 444,886,000 | 444,916,000 | 444,604,000 | 444,377,000 | 444,127,000 | 444,494,000 | 444,386,000 | 444,231,000 | 443,855,000 | 443,727,000 | 443,680,000 | 443,400,000 | 442,642,000 | 442,337,000 | 442,749,000 | 442,427,000 | 441,715,000 | 441,568,000 | 440,851,000 | 441,036,000 | 441,056,000 | 440,657,000 | 440,525,000 | 440,868,000 | 441,066,000 | 441,559,000 | 441,386,000 | 442,404,000 | 443,132,000 | 442,896,000 | 442,210,000 | 441,887,000 | 442,720,000 | 442,829,000 | 442,420,000 |
| EBIT | | 3,556,000,000$ | 2,615,000,000$ | 2,458,000,000$ | 2,343,000,000$ | 3,162,000,000$ | 2,325,000,000$ | 2,278,000,000$ | 2,144,000,000$ | 3,019,000,000$ | 1,807,000,000$ | 2,017,000,000$ | 1,804,000,000$ | 2,564,000,000$ | 1,862,000,000$ | 1,837,000,000$ | 1,735,000,000$ | 2,343,000,000$ | 1,690,000,000$ | 1,359,000,000$ | 1,459,000,000$ | 1,920,000,000$ | 1,200,000,000$ | 1,311,000,000$ | 1,096,000,000$ | 1,537,000,000$ | 1,158,000,000$ | 1,249,000,000$ | 971,000,000$ | 1,497,000,000$ | 1,108,000,000$ | 1,023,000,000$ | 973,000,000$ | 1,472,000,000$ | 986,000,000$ | 840,000,000$ | 875,000,000$ | 1,220,000,000$ | 865,000,000$ | 872,000,000$ | 795,000,000$ | 1,196,000,000$ | 830,000,000$ | 897,000,000$ | 805,000,000$ | 1,121,000,000$ | 749,000,000$ | 754,000,000$ | 686,000,000$ |
| EBITDA | | 4,330,000,000$ | 3,167,000,000$ | 3,010,000,000$ | 2,891,000,000$ | 3,868,000,000$ | 2,841,000,000$ | 2,792,000,000$ | 2,645,000,000$ | 3,707,000,000$ | 2,279,000,000$ | 2,487,000,000$ | 2,251,000,000$ | 3,165,000,000$ | 2,293,000,000$ | 2,273,000,000$ | 2,167,000,000$ | 2,902,000,000$ | 2,092,000,000$ | 1,775,000,000$ | 1,863,000,000$ | 2,425,000,000$ | 1,582,000,000$ | 1,700,000,000$ | 1,465,000,000$ | 2,010,000,000$ | 1,494,000,000$ | 1,601,000,000$ | 1,302,000,000$ | 1,928,000,000$ | 1,435,000,000$ | 1,367,000,000$ | 1,308,000,000$ | 1,913,000,000$ | 1,306,000,000$ | 1,152,000,000$ | 1,172,000,000$ | 1,628,000,000$ | 1,156,000,000$ | 1,157,000,000$ | 1,066,000,000$ | 1,547,000,000$ | 1,092,000,000$ | 1,157,000,000$ | 1,059,000,000$ | 1,442,000,000$ | 986,000,000$ | 994,000,000$ | 917,000,000$ |