| Duke Energy CORP (DUK) |
| 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 | | | | 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 | | | | Q2-FY2015 | Q1-FY2015 | Q4-FY2014 | Q3-FY2014 | Q2-FY2014 | Q1-FY2014 | Q4-FY2013 |
| Total Revenue | | 8,542,000,000$ | 7,508,000,000$ | 8,249,000,000$ | 7,360,000,000$ | 8,154,000,000$ | 7,172,000,000$ | 7,671,000,000$ | 7,212,000,000$ | 7,994,000,000$ | 6,578,000,000$ | 7,276,000,000$ | 7,351,000,000$ | 7,842,000,000$ | 6,564,000,000$ | 7,011,000,000$ | 5,762,000,000$ | 6,951,000,000$ | 5,758,000,000$ | 6,150,000,000$ | 5,275,000,000$ | 6,721,000,000$ | 5,421,000,000$ | 5,949,000,000$ | 6,103,000,000$ | 6,940,000,000$ | 5,873,000,000$ | 6,163,000,000$ | 6,115,000,000$ | 6,628,000,000$ | 5,643,000,000$ | 5,928,000,000$ | | | 5,555,000,000$ | | 5,577,000,000$ | 6,576,000,000$ | 5,213,000,000$ | 5,377,000,000$ | 5,075,000,000$ | 6,202,000,000$ | 5,302,000,000$ | 5,792,000,000$ | 5,559,000,000$ | 6,395,000,000$ | 5,708,000,000$ | 6,263,000,000$ | 5,610,000,000$ |
| QoQ% | | 13.77% | (8.98%) | 12.08% | (9.74%) | 13.69% | (6.51%) | 6.36% | (9.78%) | 21.53% | (9.59%) | (1.02%) | (6.26%) | 19.47% | (6.38%) | 21.68% | (17.11%) | 20.72% | (6.37%) | 16.59% | (21.52%) | 23.98% | (8.88%) | (2.52%) | (12.06%) | 18.17% | (4.71%) | .79% | (7.74%) | 17.46% | (4.81%) | | | | | | (15.19%) | 26.15% | (3.05%) | 5.95% | (18.17%) | 16.98% | (8.46%) | 4.19% | (13.07%) | 12.04% | (8.86%) | 11.64% | (9.76%) |
| YoY% | | 4.76% | 4.69% | 7.54% | 2.05% | 2.00% | 9.03% | 5.43% | (1.89%) | 1.94% | .21% | 3.78% | 27.58% | 12.82% | 14.00% | 14.00% | 9.23% | 3.42% | 6.22% | 3.38% | (13.57%) | (3.16%) | (7.70%) | (3.47%) | (.20%) | 4.71% | 4.08% | 3.96% | | | 1.58% | | | | 6.56% | | 9.89% | 6.03% | (1.68%) | (7.17%) | (8.71%) | (3.02%) | (7.11%) | (7.52%) | (.91%) | 2.86% | 5.84% | 13.13% | (1.49%) |
| Cost Of Revenue | | 1,626,000,000$ | 1,583,000,000$ | 1,512,000,000$ | 1,481,000,000$ | 1,516,000,000$ | 1,409,000,000$ | 1,387,000,000$ | 1,340,000,000$ | 1,353,000,000$ | 1,333,000,000$ | 1,227,000,000$ | 1,293,000,000$ | 1,299,000,000$ | 1,237,000,000$ | 1,257,000,000$ | 1,064,000,000$ | 1,265,000,000$ | 1,207,000,000$ | 1,226,000,000$ | 1,007,000,000$ | 1,217,000,000$ | 1,150,000,000$ | 1,130,000,000$ | 1,184,000,000$ | 1,186,000,000$ | 1,089,000,000$ | 1,089,000,000$ | 1,095,000,000$ | 1,039,000,000$ | 973,000,000$ | 967,000,000$ | 933,000,000$ | 900,000,000$ | 835,000,000$ | | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ |
| Gross Profit | | 6,916,000,000$ | 5,925,000,000$ | 6,737,000,000$ | 5,879,000,000$ | 6,638,000,000$ | 5,763,000,000$ | 6,284,000,000$ | 5,872,000,000$ | 6,641,000,000$ | 5,245,000,000$ | 6,049,000,000$ | 6,058,000,000$ | 6,543,000,000$ | 5,327,000,000$ | 5,754,000,000$ | 4,698,000,000$ | 5,686,000,000$ | 4,551,000,000$ | 4,924,000,000$ | 4,268,000,000$ | 5,504,000,000$ | 4,271,000,000$ | 4,819,000,000$ | 4,919,000,000$ | 5,754,000,000$ | 4,784,000,000$ | 5,074,000,000$ | 5,020,000,000$ | 5,589,000,000$ | 4,670,000,000$ | 4,961,000,000$ | (933,000,000$) | (900,000,000$) | 4,720,000,000$ | | 5,577,000,000$ | 6,576,000,000$ | 5,213,000,000$ | 5,377,000,000$ | 5,075,000,000$ | 6,202,000,000$ | 5,302,000,000$ | 5,792,000,000$ | 5,559,000,000$ | 6,395,000,000$ | 5,708,000,000$ | 6,263,000,000$ | 5,610,000,000$ |
| Gross Margin | | 80.97% | 78.92% | 81.67% | 79.88% | 81.41% | 80.35% | 81.92% | 81.42% | 83.08% | 79.74% | 83.14% | 82.41% | 83.44% | 81.16% | 82.07% | 81.53% | 81.80% | 79.04% | 80.07% | 80.91% | 81.89% | 78.79% | 81.01% | 80.60% | 82.91% | 81.46% | 82.33% | 82.09% | 84.32% | 82.76% | 83.69% | | | 84.97% | | 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 | | 4,582,000,000$ | 4,095,000,000$ | 4,394,000,000$ | 3,767,000,000$ | 4,494,000,000$ | 4,056,000,000$ | 4,321,000,000$ | 4,017,000,000$ | 4,530,000,000$ | 3,815,000,000$ | 4,375,000,000$ | 4,864,000,000$ | 4,487,000,000$ | 3,879,000,000$ | 4,440,000,000$ | 3,588,000,000$ | 3,960,000,000$ | 3,353,000,000$ | 3,458,000,000$ | 4,176,000,000$ | 3,690,000,000$ | 3,094,000,000$ | 3,331,000,000$ | 3,810,000,000$ | 3,825,000,000$ | 3,486,000,000$ | 3,701,000,000$ | 4,149,000,000$ | 4,010,000,000$ | 3,691,000,000$ | 3,705,000,000$ | (2,142,000,000$) | (2,561,000,000$) | 3,367,000,000$ | 991,000,000$ | 4,689,000,000$ | 4,622,000,000$ | 3,954,000,000$ | 4,137,000,000$ | 4,185,000,000$ | 4,596,000,000$ | 4,110,000,000$ | 4,402,000,000$ | 4,571,000,000$ | 4,776,000,000$ | 4,419,000,000$ | 4,901,000,000$ | 4,417,000,000$ |
| Operating Income | | 2,334,000,000$ | 1,830,000,000$ | 2,343,000,000$ | 2,112,000,000$ | 2,144,000,000$ | 1,707,000,000$ | 1,963,000,000$ | 1,855,000,000$ | 2,111,000,000$ | 1,430,000,000$ | 1,674,000,000$ | 1,194,000,000$ | 2,056,000,000$ | 1,448,000,000$ | 1,314,000,000$ | 1,110,000,000$ | 1,726,000,000$ | 1,198,000,000$ | 1,466,000,000$ | 92,000,000$ | 1,814,000,000$ | 1,177,000,000$ | 1,488,000,000$ | 1,109,000,000$ | 1,929,000,000$ | 1,298,000,000$ | 1,373,000,000$ | 871,000,000$ | 1,579,000,000$ | 979,000,000$ | 1,256,000,000$ | 1,209,000,000$ | 1,661,000,000$ | 1,353,000,000$ | 1,402,000,000$ | 888,000,000$ | 1,954,000,000$ | 1,259,000,000$ | 1,240,000,000$ | 890,000,000$ | 1,606,000,000$ | 1,192,000,000$ | 1,390,000,000$ | 988,000,000$ | 1,619,000,000$ | 1,289,000,000$ | 1,362,000,000$ | 1,193,000,000$ |
| Operating Margin | | 27.32% | 24.37% | 28.40% | 28.70% | 26.29% | 23.80% | 25.59% | 25.72% | 26.41% | 21.74% | 23.01% | 16.24% | 26.22% | 22.06% | 18.74% | 19.26% | 24.83% | 20.81% | 23.84% | 1.74% | 26.99% | 21.71% | 25.01% | 18.17% | 27.80% | 22.10% | 22.28% | 14.24% | 23.82% | 17.35% | 21.19% | | | 24.36% | | 15.92% | 29.71% | 24.15% | 23.06% | 17.54% | 25.90% | 22.48% | 24.00% | 17.77% | 25.32% | 22.58% | 21.75% | 21.27% |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | | | 889,000,000$ | | | | 817,000,000$ | 793,000,000$ | 774,000,000$ | 727,000,000$ | 720,000,000$ | 679,000,000$ | 603,000,000$ | 588,000,000$ | 569,000,000$ | 519,000,000$ | 581,000,000$ | 572,000,000$ | 535,000,000$ | 470,000,000$ | 522,000,000$ | 554,000,000$ | 551,000,000$ | 547,000,000$ | 572,000,000$ | 542,000,000$ | 543,000,000$ | 544,000,000$ | 517,000,000$ | 518,000,000$ | 515,000,000$ | 511,000,000$ | 498,000,000$ | 486,000,000$ | 491,000,000$ | 485,000,000$ | 464,000,000$ | 478,000,000$ | 489,000,000$ | 319,000,000$ | 402,000,000$ | 403,000,000$ | 403,000,000$ | 317,000,000$ | 405,000,000$ | 403,000,000$ | 404,000,000$ | 418,000,000$ |
| Income Before Tax | | 1,630,000,000$ | 1,127,000,000$ | 1,597,000,000$ | 1,338,000,000$ | 1,453,000,000$ | 1,071,000,000$ | 1,332,000,000$ | 1,257,000,000$ | 1,515,000,000$ | 870,000,000$ | 1,125,000,000$ | 638,000,000$ | 1,568,000,000$ | 1,012,000,000$ | 860,000,000$ | 866,000,000$ | 1,366,000,000$ | 734,000,000$ | 1,025,000,000$ | (238,000,000$) | 1,339,000,000$ | (1,208,000,000$) | 1,027,000,000$ | 709,000,000$ | 1,511,000,000$ | 889,000,000$ | 988,000,000$ | 433,000,000$ | 1,230,000,000$ | 607,000,000$ | 803,000,000$ | 866,000,000$ | 1,321,000,000$ | 1,018,000,000$ | 1,061,000,000$ | 512,000,000$ | 1,516,000,000$ | 877,000,000$ | 829,000,000$ | 472,000,000$ | 1,360,000,000$ | 938,000,000$ | 1,140,000,000$ | 315,000,000$ | 1,351,000,000$ | 1,008,000,000$ | 1,089,000,000$ | 984,000,000$ |
| Tax Expenses | | 176,000,000$ | 119,000,000$ | 193,000,000$ | 109,000,000$ | 163,000,000$ | 140,000,000$ | 178,000,000$ | 122,000,000$ | 42,000,000$ | 119,000,000$ | 155,000,000$ | 3,000,000$ | 158,000,000$ | 114,000,000$ | 25,000,000$ | 58,000,000$ | 90,000,000$ | 36,000,000$ | 84,000,000$ | (95,000,000$) | 105,000,000$ | (316,000,000$) | 137,000,000$ | 95,000,000$ | 188,000,000$ | 141,000,000$ | 95,000,000$ | (1,000,000$) | 168,000,000$ | 100,000,000$ | 181,000,000$ | 161,000,000$ | 364,000,000$ | 327,000,000$ | 344,000,000$ | 136,000,000$ | 515,000,000$ | 253,000,000$ | 252,000,000$ | 138,000,000$ | 420,000,000$ | 334,000,000$ | 364,000,000$ | 144,000,000$ | 460,000,000$ | 282,000,000$ | 339,000,000$ | 296,000,000$ |
| Net Income | | 1,454,000,000$ | 1,007,000,000$ | 1,404,000,000$ | 1,227,000,000$ | 1,315,000,000$ | 921,000,000$ | 1,151,000,000$ | 996,000,000$ | 1,321,000,000$ | (204,000,000$) | 761,000,000$ | (658,000,000$) | 1,413,000,000$ | 880,000,000$ | 820,000,000$ | 664,000,000$ | 1,276,000,000$ | 698,000,000$ | 941,000,000$ | (150,000,000$) | 1,234,000,000$ | (892,000,000$) | 890,000,000$ | 607,000,000$ | 1,323,000,000$ | 748,000,000$ | 893,000,000$ | 454,000,000$ | 1,066,000,000$ | 502,000,000$ | 622,000,000$ | 703,000,000$ | 955,000,000$ | 689,000,000$ | 717,000,000$ | (222,000,000$) | 1,181,000,000$ | 512,000,000$ | 699,000,000$ | 482,000,000$ | 935,000,000$ | 547,000,000$ | 867,000,000$ | 100,000,000$ | 1,269,000,000$ | 613,000,000$ | (93,000,000$) | 692,000,000$ |
| Profit Margin | | 17.02% | 13.41% | 17.02% | 16.67% | 16.13% | 12.84% | 15.01% | 13.81% | 16.53% | (3.10%) | 10.46% | (8.95%) | 18.02% | 13.41% | 11.70% | 11.52% | 18.36% | 12.12% | 15.30% | (2.84%) | 18.36% | (16.46%) | 14.96% | 9.95% | 19.06% | 12.74% | 14.49% | 7.42% | 16.08% | 8.90% | 10.49% | | | 12.40% | | (3.98%) | 17.96% | 9.82% | 13.00% | 9.50% | 15.08% | 10.32% | 14.97% | 1.80% | 19.84% | 10.74% | (1.49%) | 12.34% |
| TTM | | 16.08% | 15.84% | 15.73% | 15.20% | 14.51% | 14.61% | 11.08% | 9.89% | 4.18% | 4.52% | 8.25% | 8.53% | 13.90% | 13.85% | 13.57% | 14.54% | 11.46% | 11.39% | 4.81% | 4.63% | 7.60% | 7.90% | 14.35% | 14.24% | 13.62% | 12.76% | 11.87% | 10.87% | | | | | | | | 9.54% | 12.92% | 12.02% | 12.13% | 12.66% | 10.72% | 12.08% | 12.15% | 7.90% | 10.35% | 9.33% | 8.30% | 11.76% |
| Earnings to Minority | | 33,000,000$ | 23,000,000$ | 25,000,000$ | 22,000,000$ | 34,000,000$ | 21,000,000$ | 13,000,000$ | (9,000,000$) | 69,000,000$ | 16,000,000$ | (43,000,000$) | (22,000,000$) | (9,000,000$) | (27,000,000$) | (37,000,000$) | (82,000,000$) | (129,000,000$) | (67,000,000$) | (51,000,000$) | (87,000,000$) | (70,000,000$) | (90,000,000$) | 48,000,000$ | (67,000,000$) | (19,000,000$) | (84,000,000$) | (7,000,000$) | 34,000,000$ | (16,000,000$) | 2,000,000$ | 2,000,000$ | 0$ | 1,000,000$ | 3,000,000$ | 1,000,000$ | 5,000,000$ | 5,000,000$ | 3,000,000$ | 5,000,000$ | 5,000,000$ | 3,000,000$ | 4,000,000$ | 3,000,000$ | 3,000,000$ | (5,000,000$) | 4,000,000$ | 4,000,000$ | 4,000,000$ |
| Earnings to Common Shareholders | | 1,407,000,000$ | 971,000,000$ | 1,365,000,000$ | 1,191,000,000$ | 1,226,000,000$ | 886,000,000$ | 1,099,000,000$ | 991,000,000$ | 1,213,000,000$ | (234,000,000$) | 765,000,000$ | (650,000,000$) | 1,383,000,000$ | 893,000,000$ | 818,000,000$ | 732,000,000$ | 1,366,000,000$ | 751,000,000$ | 953,000,000$ | (77,000,000$) | 1,265,000,000$ | (817,000,000$) | 899,000,000$ | 660,000,000$ | 1,327,000,000$ | 820,000,000$ | 900,000,000$ | 464,000,000$ | 1,082,000,000$ | 500,000,000$ | 620,000,000$ | 703,000,000$ | 954,000,000$ | 686,000,000$ | 716,000,000$ | (227,000,000$) | 1,176,000,000$ | 509,000,000$ | 694,000,000$ | 477,000,000$ | 932,000,000$ | 543,000,000$ | 864,000,000$ | 97,000,000$ | 1,274,000,000$ | 609,000,000$ | (97,000,000$) | 688,000,000$ |
| QoQ% | | 44.90% | (28.86%) | 14.61% | (2.86%) | 38.38% | (19.38%) | 10.90% | (18.30%) | 618.38% | (130.59%) | 217.69% | (147.00%) | 54.87% | 9.17% | 11.75% | (46.41%) | 81.89% | (21.20%) | 1,337.66% | (106.09%) | 254.84% | (190.88%) | 36.21% | (50.26%) | 61.83% | (8.89%) | 93.97% | (57.12%) | 116.40% | (19.36%) | (11.81%) | (26.31%) | 39.07% | (4.19%) | 415.42% | (119.30%) | 131.04% | (26.66%) | 45.49% | (48.82%) | 71.64% | (37.15%) | 790.72% | (92.39%) | 109.20% | 727.84% | (114.10%) | (31.47%) |
| YoY% | | 14.76% | 9.59% | 24.20% | 20.18% | 1.07% | 478.63% | 43.66% | 252.46% | (12.29%) | (126.20%) | (6.48%) | (188.80%) | 1.25% | 18.91% | (14.17%) | 1,050.65% | 7.98% | 191.92% | 6.01% | (111.67%) | (4.67%) | (199.63%) | (.11%) | 42.24% | 22.64% | 64.00% | 45.16% | (34.00%) | 13.42% | (27.11%) | (13.41%) | 409.69% | (18.88%) | 34.77% | 3.17% | (147.59%) | 26.18% | (6.26%) | (19.68%) | 391.75% | (26.85%) | (10.84%) | 990.72% | (85.90%) | 26.89% | 79.65% | (115.30%) | 58.16% |
| Earnings Per Share, Basic | | 1.81$ | 1.25$ | 1.76$ | 1.54$ | 1.59$ | 1.15$ | 1.43$ | 1.28$ | 1.57$ | (0.30$) | 0.99$ | (0.84$) | 1.80$ | 1.16$ | 1.06$ | 0.95$ | 1.78$ | 0.98$ | 1.24$ | (0.10$) | 1.72$ | (1.11$) | 1.22$ | 0.90$ | 1.82$ | 1.13$ | 1.24$ | 0.65$ | 1.52$ | 0.71$ | 0.88$ | 1.00$ | 1.36$ | 0.98$ | 1.02$ | (0.33$) | 1.71$ | 0.74$ | 1.01$ | 0.69$ | 1.35$ | 0.78$ | 1.22$ | 0.14$ | 1.80$ | 0.86$ | (0.14$) | 0.97$ |
| Earnings Per Share, Diluted | | 1.81$ | 1.25$ | 1.76$ | 1.54$ | 1.59$ | 1.15$ | 1.43$ | 1.28$ | 1.57$ | (0.30$) | 0.99$ | (0.84$) | 1.80$ | 1.16$ | 1.06$ | 0.95$ | 1.78$ | 0.98$ | 1.24$ | (0.10$) | 1.72$ | (1.11$) | 1.22$ | 0.90$ | 1.82$ | 1.13$ | 1.24$ | 0.65$ | 1.52$ | 0.71$ | 0.88$ | 1.00$ | 1.36$ | 0.98$ | 1.02$ | (0.33$) | 1.70$ | 0.74$ | 1.01$ | 0.69$ | 1.35$ | 0.78$ | 1.22$ | 0.14$ | 1.80$ | 0.86$ | (0.14$) | 0.97$ |
| Unlevered FCF Per Share, Basic | | 0.23$ | (0.54$) | (1.25$) | 0.37$ | 0.70$ | (0.06$) | (0.95$) | (0.94$) | 0.62$ | (1.06$) | (2.16$) | (3.22$) | (2.44$) | (0.42$) | (0.98$) | (2.03$) | 1.17$ | (0.83$) | (0.17$) | (0.55$) | 1.50$ | (0.64$) | (1.74$) | (0.64$) | (0.05$) | (1.53$) | (1.78$) | (1.56$) | (0.02$) | (0.54$) | (0.99$) | (0.81$) | 0.38$ | (0.31$) | (1.31$) | (2.00$) | 0.76$ | 2.24$ | 0.05$ | (1.19$) | 1.36$ | (0.31$) | 0.04$ | (0.30$) | 1.69$ | 0.11$ | 0.20$ | (0.40$) |
| Unlevered FCF Per Share, Diluted | | 0.23$ | (0.54$) | (1.25$) | 0.37$ | 0.69$ | (0.06$) | (0.95$) | (0.94$) | 0.62$ | (1.06$) | (2.16$) | (3.22$) | (2.44$) | (0.42$) | (0.98$) | (2.03$) | 1.17$ | (0.83$) | (0.17$) | (0.55$) | 1.50$ | (0.64$) | (1.74$) | (0.64$) | (0.05$) | (1.53$) | (1.78$) | (1.57$) | (0.02$) | (0.54$) | (0.99$) | (0.81$) | 0.38$ | (0.31$) | (1.31$) | (2.01$) | 0.76$ | 2.24$ | 0.05$ | (1.19$) | 1.36$ | (0.31$) | 0.04$ | (0.30$) | 1.69$ | 0.11$ | 0.20$ | (0.40$) |
| Average Shares, Basic | | 778,000,000 | 777,000,000 | 777,000,000 | 773,000,000 | 772,000,000 | 772,000,000 | 771,000,000 | 772,000,000 | 771,000,000 | 771,000,000 | 770,000,000 | 770,000,000 | 770,000,000 | 770,000,000 | 770,000,000 | 769,000,000 | 769,000,000 | 769,000,000 | 769,000,000 | 744,000,000 | 735,000,000 | 735,000,000 | 734,000,000 | 732,000,000 | 729,000,000 | 728,000,000 | 727,000,000 | 715,000,000 | 713,000,000 | 703,000,000 | 701,000,000 | 700,000,000 | 700,000,000 | 700,000,000 | 700,000,000 | 697,000,000 | 689,000,000 | 689,000,000 | 689,000,000 | 688,000,000 | 688,000,000 | 692,000,000 | 708,000,000 | 708,000,000 | 707,000,000 | 707,000,000 | 706,000,000 | 707,000,000 |
| Average Shares, Diluted | | 778,000,000 | 777,000,000 | 777,000,000 | 772,000,000 | 773,000,000 | 772,000,000 | 771,000,000 | 772,000,000 | 771,000,000 | 771,000,000 | 770,000,000 | 770,000,000 | 770,000,000 | 770,000,000 | 770,000,000 | 769,000,000 | 769,000,000 | 769,000,000 | 769,000,000 | 746,000,000 | 735,000,000 | 735,000,000 | 736,000,000 | 732,000,000 | 729,000,000 | 728,000,000 | 727,000,000 | 713,000,000 | 714,000,000 | 704,000,000 | 701,000,000 | 700,000,000 | 700,000,000 | 700,000,000 | 700,000,000 | 694,000,000 | 691,000,000 | 690,000,000 | 689,000,000 | 688,000,000 | 688,000,000 | 692,000,000 | 708,000,000 | 708,000,000 | 707,000,000 | 707,000,000 | 706,000,000 | 707,000,000 |
| EBIT | | 1,630,000,000$ | 1,127,000,000$ | 2,486,000,000$ | 1,338,000,000$ | 1,453,000,000$ | 1,071,000,000$ | 2,149,000,000$ | 2,050,000,000$ | 2,289,000,000$ | 1,597,000,000$ | 1,845,000,000$ | 1,317,000,000$ | 2,171,000,000$ | 1,600,000,000$ | 1,429,000,000$ | 1,385,000,000$ | 1,947,000,000$ | 1,306,000,000$ | 1,560,000,000$ | 232,000,000$ | 1,861,000,000$ | (654,000,000$) | 1,578,000,000$ | 1,256,000,000$ | 2,083,000,000$ | 1,431,000,000$ | 1,531,000,000$ | 977,000,000$ | 1,747,000,000$ | 1,125,000,000$ | 1,318,000,000$ | 1,377,000,000$ | 1,819,000,000$ | 1,504,000,000$ | 1,552,000,000$ | 997,000,000$ | 1,980,000,000$ | 1,355,000,000$ | 1,318,000,000$ | 791,000,000$ | 1,762,000,000$ | 1,341,000,000$ | 1,543,000,000$ | 632,000,000$ | 1,756,000,000$ | 1,411,000,000$ | 1,493,000,000$ | 1,402,000,000$ |
| EBITDA | | 3,715,000,000$ | 3,095,000,000$ | 4,177,000,000$ | 2,965,000,000$ | 3,145,000,000$ | 2,637,000,000$ | 3,683,000,000$ | 3,596,000,000$ | 3,911,000,000$ | 3,169,000,000$ | 3,189,000,000$ | 2,746,000,000$ | 3,662,000,000$ | 3,043,000,000$ | 2,909,000,000$ | 2,859,000,000$ | 3,383,000,000$ | 2,674,000,000$ | 2,945,000,000$ | 1,637,000,000$ | 3,291,000,000$ | 696,000,000$ | 2,879,000,000$ | 2,601,000,000$ | 3,431,000,000$ | 2,676,000,000$ | 2,769,000,000$ | 2,226,000,000$ | 2,944,000,000$ | 2,286,000,000$ | 2,407,000,000$ | 2,433,000,000$ | 2,856,000,000$ | 2,466,000,000$ | 2,543,000,000$ | 2,030,000,000$ | 2,959,000,000$ | 1,355,000,000$ | 2,249,000,000$ | 1,724,000,000$ | 2,658,000,000$ | 2,242,000,000$ | 2,426,000,000$ | 1,498,000,000$ | 2,649,000,000$ | 2,275,000,000$ | 2,377,000,000$ | 2,266,000,000$ |