| Energy Transfer LP (ET-PC) |
| 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 | | 19,954,000,000$ | 19,242,000,000$ | 21,020,000,000$ | 19,541,000,000$ | 20,772,000,000$ | 20,729,000,000$ | 21,629,000,000$ | 20,532,000,000$ | 20,739,000,000$ | 18,320,000,000$ | 18,995,000,000$ | 20,501,000,000$ | 22,939,000,000$ | 25,945,000,000$ | 20,491,000,000$ | 18,657,000,000$ | 16,664,000,000$ | 15,101,000,000$ | 16,995,000,000$ | 10,034,000,000$ | 9,955,000,000$ | 7,338,000,000$ | 11,627,000,000$ | 13,720,000,000$ | 13,495,000,000$ | 13,877,000,000$ | 13,121,000,000$ | 13,573,000,000$ | 14,514,000,000$ | 14,118,000,000$ | 11,882,000,000$ | 11,451,000,000$ | 9,984,000,000$ | 9,427,000,000$ | 9,661,000,000$ | 13,573,000,000$ | 14,514,000,000$ | 14,118,000,000$ | 11,882,000,000$ | 11,451,000,000$ | 9,984,000,000$ | 9,427,000,000$ | 9,661,000,000$ | 13,481,000,000$ | 14,987,000,000$ | 14,143,000,000$ | 13,080,000,000$ | 12,607,000,000$ |
| QoQ% | | 3.70% | (8.46%) | 7.57% | (5.93%) | .21% | (4.16%) | 5.34% | (1.00%) | 13.20% | (3.55%) | (7.35%) | (10.63%) | (11.59%) | 26.62% | 9.83% | 11.96% | 10.35% | (11.14%) | 69.37% | .79% | 35.66% | (36.89%) | (15.26%) | 1.67% | (2.75%) | 5.76% | (3.33%) | (6.48%) | 2.81% | 18.82% | 3.76% | 14.69% | 5.91% | (2.42%) | (15.64%) | (6.48%) | 2.81% | 18.82% | 3.76% | 14.69% | 5.91% | (2.42%) | (28.34%) | (10.05%) | 5.97% | 8.13% | 3.75% | .97% |
| YoY% | | (3.94%) | (7.17%) | (2.82%) | (4.83%) | .16% | 13.15% | 13.87% | .15% | (9.59%) | (29.39%) | (7.30%) | 9.88% | 37.66% | 71.81% | 20.57% | 85.94% | 67.39% | 105.79% | 46.17% | (26.87%) | (26.23%) | (47.12%) | (11.39%) | 1.08% | (7.02%) | (1.71%) | 10.43% | 18.53% | 45.37% | 49.76% | 22.99% | (.01%) | .00% | .00% | .01% | 18.53% | 45.37% | 49.76% | 22.99% | (15.06%) | (33.38%) | (33.35%) | (26.14%) | 6.93% | 20.03% | 17.24% | 17.01% | 11.44% |
| Cost Of Revenue | | 14,562,000,000$ | 13,946,000,000$ | 15,571,000,000$ | 14,157,000,000$ | 15,612,000,000$ | 15,609,000,000$ | 16,597,000,000$ | 15,780,000,000$ | 16,059,000,000$ | 14,092,000,000$ | 14,610,000,000$ | 16,063,000,000$ | 18,516,000,000$ | 21,515,000,000$ | 16,138,000,000$ | 14,754,000,000$ | 13,188,000,000$ | 11,505,000,000$ | 10,948,000,000$ | 6,703,000,000$ | 6,376,000,000$ | 4,117,000,000$ | 8,291,000,000$ | 10,159,000,000$ | 9,864,000,000$ | 10,301,000,000$ | 41,603,000,000$ | 9,922,000,000$ | 11,093,000,000$ | 11,343,000,000$ | 9,245,000,000$ | 9,938,000,000$ | 7,078,000,000$ | 7,167,000,000$ | 7,510,000,000$ | 8,263,000,000$ | 5,776,000,000$ | 5,479,000,000$ | 5,623,000,000$ | 2,262,000,000$ | 8,581,000,000$ | 9,338,000,000$ | 8,487,000,000$ | 11,606,000,000$ | 13,015,000,000$ | 12,351,000,000$ | 11,442,000,000$ | 11,144,000,000$ |
| Gross Profit | | 5,392,000,000$ | 5,296,000,000$ | 5,449,000,000$ | 5,384,000,000$ | 5,160,000,000$ | 5,120,000,000$ | 5,032,000,000$ | 4,752,000,000$ | 4,680,000,000$ | 4,228,000,000$ | 4,385,000,000$ | 4,438,000,000$ | 4,423,000,000$ | 4,430,000,000$ | 4,353,000,000$ | 3,903,000,000$ | 3,476,000,000$ | 3,596,000,000$ | 6,047,000,000$ | 3,331,000,000$ | 3,579,000,000$ | 3,221,000,000$ | 3,336,000,000$ | 3,561,000,000$ | 3,631,000,000$ | 3,576,000,000$ | (28,482,000,000$) | 3,651,000,000$ | 3,421,000,000$ | 2,775,000,000$ | 2,637,000,000$ | 1,513,000,000$ | 2,906,000,000$ | 2,260,000,000$ | 2,151,000,000$ | 5,310,000,000$ | 8,738,000,000$ | 8,639,000,000$ | 6,259,000,000$ | 9,189,000,000$ | 1,403,000,000$ | 89,000,000$ | 1,174,000,000$ | 1,900,000,000$ | 1,972,000,000$ | 1,792,000,000$ | 1,638,000,000$ | 1,489,000,000$ |
| Gross Margin | | 27.02% | 27.52% | 25.92% | 27.55% | 24.84% | 24.70% | 23.27% | 23.14% | 22.57% | 23.08% | 23.09% | 21.65% | 19.28% | 17.08% | 21.24% | 20.92% | 20.86% | 23.81% | 35.58% | 33.20% | 35.95% | 43.90% | 28.69% | 25.96% | 26.91% | 25.77% | (217.07%) | 26.90% | 23.57% | 19.66% | 22.19% | 13.21% | 29.11% | 23.97% | 22.27% | 39.12% | 60.20% | 61.19% | 52.68% | 80.25% | 14.05% | .94% | 12.15% | 14.09% | 13.16% | 12.67% | 12.52% | 11.81% |
| Operating Expenses | | 3,241,000,000$ | 2,987,000,000$ | 2,958,000,000$ | 3,105,000,000$ | 2,979,000,000$ | 2,822,000,000$ | 2,652,000,000$ | 2,587,000,000$ | 2,447,000,000$ | 2,393,000,000$ | 2,323,000,000$ | 2,632,000,000$ | 2,450,000,000$ | 2,317,000,000$ | 2,507,000,000$ | 2,214,000,000$ | 2,039,000,000$ | 1,999,000,000$ | 1,978,000,000$ | 1,992,000,000$ | 3,335,000,000$ | 1,885,000,000$ | 3,275,000,000$ | 1,934,000,000$ | 1,801,000,000$ | 1,757,000,000$ | (30,409,000,000$) | 2,232,000,000$ | 1,718,000,000$ | 1,649,000,000$ | 1,537,000,000$ | 1,223,000,000$ | 1,975,000,000$ | 1,517,000,000$ | 1,394,000,000$ | 3,891,000,000$ | 7,035,000,000$ | 7,513,000,000$ | 5,159,000,000$ | 8,900,000,000$ | 472,000,000$ | (654,000,000$) | 416,000,000$ | 1,735,000,000$ | 1,150,000,000$ | 1,019,000,000$ | 928,000,000$ | 1,642,000,000$ |
| Operating Income | | 2,151,000,000$ | 2,309,000,000$ | 2,491,000,000$ | 2,279,000,000$ | 2,181,000,000$ | 2,298,000,000$ | 2,380,000,000$ | 2,165,000,000$ | 2,233,000,000$ | 1,835,000,000$ | 2,062,000,000$ | 1,806,000,000$ | 1,973,000,000$ | 2,113,000,000$ | 1,846,000,000$ | 1,689,000,000$ | 1,437,000,000$ | 1,597,000,000$ | 4,069,000,000$ | 1,339,000,000$ | 244,000,000$ | 1,336,000,000$ | 61,000,000$ | 1,627,000,000$ | 1,830,000,000$ | 1,819,000,000$ | 1,927,000,000$ | 1,419,000,000$ | 1,703,000,000$ | 1,126,000,000$ | 1,100,000,000$ | 290,000,000$ | 931,000,000$ | 743,000,000$ | 757,000,000$ | 1,419,000,000$ | 1,703,000,000$ | 1,126,000,000$ | 1,100,000,000$ | 289,000,000$ | 931,000,000$ | 743,000,000$ | 758,000,000$ | 165,000,000$ | 822,000,000$ | 773,000,000$ | 710,000,000$ | (153,000,000$) |
| Operating Margin | | 10.78% | 12.00% | 11.85% | 11.66% | 10.50% | 11.09% | 11.00% | 10.55% | 10.77% | 10.02% | 10.86% | 8.81% | 8.60% | 8.14% | 9.01% | 9.05% | 8.62% | 10.58% | 23.94% | 13.35% | 2.45% | 18.21% | .53% | 11.86% | 13.56% | 13.11% | 14.69% | 10.46% | 11.73% | 7.98% | 9.26% | 2.53% | 9.33% | 7.88% | 7.84% | 10.46% | 11.73% | 7.98% | 9.26% | 2.52% | 9.33% | 7.88% | 7.85% | 1.22% | 5.49% | 5.47% | 5.43% | (1.21%) |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | 890,000,000$ | 865,000,000$ | 809,000,000$ | 807,000,000$ | 828,000,000$ | 762,000,000$ | 728,000,000$ | 686,000,000$ | 632,000,000$ | 641,000,000$ | 619,000,000$ | 592,000,000$ | 577,000,000$ | 578,000,000$ | 559,000,000$ | 554,000,000$ | 558,000,000$ | 566,000,000$ | 589,000,000$ | 577,000,000$ | 569,000,000$ | 579,000,000$ | 602,000,000$ | 584,000,000$ | 579,000,000$ | 578,000,000$ | 590,000,000$ | 544,000,000$ | 535,000,000$ | 510,000,000$ | 466,000,000$ | 482,000,000$ | 490,000,000$ | 477,000,000$ | 473,000,000$ | 468,000,000$ | 474,000,000$ | 443,000,000$ | 427,000,000$ | 401,000,000$ | 442,000,000$ | 408,000,000$ | 371,000,000$ | 354,000,000$ | 356,000,000$ | 344,000,000$ | 315,000,000$ | 308,000,000$ |
| Income Before Tax | | 1,379,000,000$ | 1,537,000,000$ | 1,761,000,000$ | 1,583,000,000$ | 1,523,000,000$ | 2,219,000,000$ | 1,781,000,000$ | 1,614,000,000$ | 1,124,000,000$ | 1,341,000,000$ | 1,518,000,000$ | 1,482,000,000$ | 1,404,000,000$ | 1,708,000,000$ | 1,478,000,000$ | 1,181,000,000$ | 984,000,000$ | 990,000,000$ | 3,716,000,000$ | 902,000,000$ | (360,000,000$) | 771,000,000$ | (936,000,000$) | 1,292,000,000$ | 1,241,000,000$ | 1,243,000,000$ | 3,689,000,000$ | 905,000,000$ | 1,341,000,000$ | 727,000,000$ | 716,000,000$ | (589,000,000$) | 584,000,000$ | 347,000,000$ | 368,000,000$ | (422,000,000$) | (60,000,000$) | 402,000,000$ | 281,000,000$ | (324,000,000$) | 275,000,000$ | 716,000,000$ | 233,000,000$ | (206,000,000$) | 526,000,000$ | 528,000,000$ | 569,000,000$ | (733,000,000$) |
| Tax Expenses | | 87,000,000$ | 79,000,000$ | 41,000,000$ | 136,000,000$ | 89,000,000$ | 227,000,000$ | 89,000,000$ | 47,000,000$ | 77,000,000$ | 108,000,000$ | 71,000,000$ | 45,000,000$ | 82,000,000$ | 86,000,000$ | (9,000,000$) | (50,000,000$) | 77,000,000$ | 82,000,000$ | 75,000,000$ | 69,000,000$ | 41,000,000$ | 99,000,000$ | 28,000,000$ | (19,000,000$) | 54,000,000$ | 34,000,000$ | 126,000,000$ | (2,000,000$) | (52,000,000$) | 68,000,000$ | (10,000,000$) | (1,747,000,000$) | (157,000,000$) | 33,000,000$ | 38,000,000$ | (107,000,000$) | (89,000,000$) | (7,000,000$) | (55,000,000$) | (116,000,000$) | 37,000,000$ | (56,000,000$) | 12,000,000$ | 86,000,000$ | 56,000,000$ | 70,000,000$ | 145,000,000$ | (43,000,000$) |
| Net Income | | 1,292,000,000$ | 1,458,000,000$ | 1,720,000,000$ | 1,447,000,000$ | 1,434,000,000$ | 1,992,000,000$ | 1,692,000,000$ | 1,567,000,000$ | 1,047,000,000$ | 1,233,000,000$ | 1,447,000,000$ | 1,437,000,000$ | 1,322,000,000$ | 1,622,000,000$ | 1,487,000,000$ | 1,231,000,000$ | 907,000,000$ | 908,000,000$ | 3,641,000,000$ | 833,000,000$ | (401,000,000$) | 672,000,000$ | (964,000,000$) | 1,276,000,000$ | 1,161,000,000$ | 1,208,000,000$ | 1,180,000,000$ | 852,000,000$ | 1,391,000,000$ | 633,000,000$ | 489,000,000$ | 1,168,000,000$ | 758,000,000$ | 121,000,000$ | 319,000,000$ | 852,000,000$ | 1,391,000,000$ | 633,000,000$ | 489,000,000$ | 1,168,000,000$ | 758,000,000$ | 121,000,000$ | 319,000,000$ | (294,000,000$) | 470,000,000$ | 500,000,000$ | 448,000,000$ | (701,000,000$) |
| Profit Margin | | 6.48% | 7.58% | 8.18% | 7.41% | 6.90% | 9.61% | 7.82% | 7.63% | 5.05% | 6.73% | 7.62% | 7.01% | 5.76% | 6.25% | 7.26% | 6.60% | 5.44% | 6.01% | 21.42% | 8.30% | (4.03%) | 9.16% | (8.29%) | 9.30% | 8.60% | 8.71% | 8.99% | 6.28% | 9.58% | 4.48% | 4.12% | 10.20% | 7.59% | 1.28% | 3.30% | 6.28% | 9.58% | 4.48% | 4.12% | 10.20% | 7.59% | 1.28% | 3.30% | (2.18%) | 3.14% | 3.54% | 3.43% | (5.56%) |
| TTM | | 7.42% | 7.52% | 8.03% | 7.94% | 7.99% | 7.53% | 6.82% | 6.74% | 6.57% | 6.74% | 6.59% | 6.53% | 6.43% | 6.42% | 6.39% | 9.92% | 10.70% | 9.56% | 10.71% | .36% | 1.37% | 4.65% | 5.09% | 8.90% | 8.14% | 8.41% | 7.33% | 6.22% | 7.08% | 6.43% | 5.93% | 5.84% | 5.84% | 5.84% | 5.84% | 6.22% | 7.08% | 6.43% | 5.93% | 5.84% | 2.12% | 1.30% | 1.90% | 2.02% | 1.31% | 1.15% | .88% | .65% |
| Earnings to Minority | | 259,000,000$ | 275,000,000$ | 384,000,000$ | 355,000,000$ | 238,000,000$ | 663,000,000$ | 436,000,000$ | 219,000,000$ | 451,000,000$ | 308,000,000$ | 321,000,000$ | 268,000,000$ | 304,000,000$ | 284,000,000$ | 205,000,000$ | 297,000,000$ | 260,000,000$ | 269,000,000$ | 341,000,000$ | 312,000,000$ | 242,000,000$ | 306,000,000$ | (121,000,000$) | 325,000,000$ | 317,000,000$ | 317,000,000$ | 297,000,000$ | 220,000,000$ | 1,008,000,000$ | 278,000,000$ | 126,000,000$ | 917,000,000$ | 506,000,000$ | (91,000,000$) | 80,000,000$ | (1,034,000,000$) | (168,000,000$) | 183,000,000$ | 24,000,000$ | (484,000,000$) | (55,000,000$) | 474,000,000$ | (63,000,000$) | (407,000,000$) | 282,000,000$ | 336,000,000$ | 280,000,000$ | (529,000,000$) |
| Earnings to Common Shareholders | | 959,000,000$ | 1,091,000,000$ | 1,255,000,000$ | 1,008,000,000$ | 1,115,000,000$ | 1,181,000,000$ | 1,088,000,000$ | 1,204,000,000$ | 465,000,000$ | 797,000,000$ | 1,003,000,000$ | 1,049,000,000$ | 899,000,000$ | 1,220,000,000$ | 1,161,000,000$ | 820,000,000$ | 534,000,000$ | 538,000,000$ | 3,285,000,000$ | 509,000,000$ | (655,000,000$) | 353,000,000$ | (854,000,000$) | 971,000,000$ | 857,000,000$ | 878,000,000$ | 808,000,000$ | 672,000,000$ | 371,000,000$ | 355,000,000$ | 371,000,000$ | 248,000,000$ | 250,000,000$ | 220,000,000$ | 238,000,000$ | 244,000,000$ | 209,000,000$ | 240,000,000$ | 311,000,000$ | 316,000,000$ | 290,000,000$ | 299,000,000$ | 281,000,000$ | 111,000,000$ | 187,000,000$ | 159,000,000$ | 163,000,000$ | (164,000,000$) |
| QoQ% | | (12.10%) | (13.07%) | 24.50% | (9.60%) | (5.59%) | 8.55% | (9.64%) | 158.93% | (41.66%) | (20.54%) | (4.39%) | 16.69% | (26.31%) | 5.08% | 41.59% | 53.56% | (.74%) | (83.62%) | 545.38% | 177.71% | (285.55%) | 141.34% | (187.95%) | 13.30% | (2.39%) | 8.66% | 20.24% | 81.13% | 4.51% | (4.31%) | 49.60% | (.80%) | 13.64% | (7.56%) | (2.46%) | 16.75% | (12.92%) | (22.83%) | (1.58%) | 8.97% | (3.01%) | 6.41% | 153.15% | (40.64%) | 17.61% | (2.45%) | 199.39% | (211.57%) |
| YoY% | | (13.99%) | (7.62%) | 15.35% | (16.28%) | 139.79% | 48.18% | 8.48% | 14.78% | (48.28%) | (34.67%) | (13.61%) | 27.93% | 68.35% | 126.77% | (64.66%) | 61.10% | 181.53% | 52.41% | 484.66% | (47.58%) | (176.43%) | (59.80%) | (205.69%) | 44.49% | 131.00% | 147.32% | 117.79% | 170.97% | 48.40% | 61.36% | 55.88% | 1.64% | 19.62% | (8.33%) | (23.47%) | (22.79%) | (27.93%) | (19.73%) | 10.68% | 184.69% | 55.08% | 88.05% | 72.39% | 167.68% | 27.21% | 29.27% | 114.47% | (582.35%) |
| Earnings Per Share, Basic | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Earnings Per Share, Diluted | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Unlevered FCF Per Share, Basic | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Unlevered FCF Per Share, Diluted | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Average Shares, Basic | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Average Shares, Diluted | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| EBIT | | 2,269,000,000$ | 2,402,000,000$ | 2,570,000,000$ | 2,390,000,000$ | 2,351,000,000$ | 2,981,000,000$ | 2,509,000,000$ | 2,300,000,000$ | 1,756,000,000$ | 1,982,000,000$ | 2,137,000,000$ | 2,074,000,000$ | 1,981,000,000$ | 2,286,000,000$ | 2,037,000,000$ | 1,735,000,000$ | 1,542,000,000$ | 1,556,000,000$ | 4,305,000,000$ | 1,479,000,000$ | 209,000,000$ | 1,350,000,000$ | (334,000,000$) | 1,876,000,000$ | 1,820,000,000$ | 1,821,000,000$ | 4,279,000,000$ | 1,449,000,000$ | 1,876,000,000$ | 1,237,000,000$ | 1,182,000,000$ | (107,000,000$) | 1,074,000,000$ | 824,000,000$ | 841,000,000$ | 46,000,000$ | 414,000,000$ | 845,000,000$ | 708,000,000$ | 77,000,000$ | 717,000,000$ | 1,124,000,000$ | 604,000,000$ | 148,000,000$ | 882,000,000$ | 872,000,000$ | 884,000,000$ | (425,000,000$) |
| EBITDA | | 3,709,000,000$ | 3,786,000,000$ | 3,937,000,000$ | 2,390,000,000$ | 3,675,000,000$ | 4,194,000,000$ | 3,763,000,000$ | 3,458,000,000$ | 2,863,000,000$ | 3,043,000,000$ | 3,196,000,000$ | 3,134,000,000$ | 3,011,000,000$ | 3,332,000,000$ | 3,065,000,000$ | 2,715,000,000$ | 2,485,000,000$ | 2,496,000,000$ | 5,259,000,000$ | 2,442,000,000$ | 1,121,000,000$ | 2,286,000,000$ | 533,000,000$ | 2,680,000,000$ | 2,604,000,000$ | 2,606,000,000$ | 5,053,000,000$ | 2,199,000,000$ | 2,626,000,000$ | 1,931,000,000$ | 1,847,000,000$ | 570,000,000$ | 1,716,000,000$ | 1,431,000,000$ | 1,469,000,000$ | 666,000,000$ | 962,000,000$ | 1,382,000,000$ | 1,270,000,000$ | 497,000,000$ | 1,241,000,000$ | 1,638,000,000$ | 1,097,000,000$ | 624,000,000$ | 1,307,000,000$ | 1,322,000,000$ | 1,257,000,000$ | (74,000,000$) |