| FREEPORT-MCMORAN INC (FCX) |
| Q1-CY2026 | 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 |
| Balance Sheet Date | | 2025-Dec-31 | 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 |
| 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 | | 5,633,000,000$ | 6,972,000,000$ | 7,582,000,000$ | 5,728,000,000$ | 5,880,000,000$ | 6,790,000,000$ | 6,624,000,000$ | 6,321,000,000$ | 5,905,000,000$ | 5,864,000,000$ | 5,927,000,000$ | 5,389,000,000$ | 5,758,000,000$ | 5,309,000,000$ | 6,169,000,000$ | 6,603,000,000$ | 6,164,000,000$ | 6,194,000,000$ | 5,748,000,000$ | 4,850,000,000$ | 4,495,000,000$ | 3,851,000,000$ | 3,054,000,000$ | 3,029,000,000$ | 3,911,000,000$ | 3,204,000,000$ | 3,655,000,000$ | 3,792,000,000$ | 3,722,000,000$ | 5,026,000,000$ | 5,212,000,000$ | 4,985,000,000$ | 5,041,000,000$ | 4,310,000,000$ | 3,711,000,000$ | 3,341,000,000$ | 4,377,000,000$ | 3,877,000,000$ | 3,334,000,000$ | 3,527,000,000$ | 3,795,000,000$ | 3,382,000,000$ | 3,938,000,000$ | 4,153,000,000$ | 5,235,000,000$ | 5,696,000,000$ | 5,522,000,000$ | 4,985,000,000$ |
| QoQ% | | (19.21%) | (8.05%) | 32.37% | (2.59%) | (13.40%) | 2.51% | 4.79% | 7.05% | .70% | (1.06%) | 9.98% | (6.41%) | 8.46% | (13.94%) | (6.57%) | 7.12% | (.48%) | 7.76% | 18.52% | 7.90% | 16.72% | 26.10% | .83% | (22.55%) | 22.07% | (12.34%) | (3.61%) | 1.88% | (25.95%) | (3.57%) | 4.55% | (1.11%) | 16.96% | 16.14% | 11.08% | (23.67%) | 12.90% | 16.29% | (5.47%) | (7.06%) | 12.21% | (14.12%) | (5.18%) | (20.67%) | (8.09%) | 3.15% | 10.77% | (15.29%) |
| YoY% | | (4.20%) | 2.68% | 14.46% | (9.38%) | (.42%) | 15.79% | 11.76% | 17.29% | 2.55% | 10.45% | (3.92%) | (18.39%) | (6.59%) | (14.29%) | 7.32% | 36.14% | 37.13% | 60.84% | 88.21% | 60.12% | 14.93% | 20.19% | (16.44%) | (20.12%) | 5.08% | (36.25%) | (29.87%) | (23.93%) | (26.17%) | 16.61% | 40.45% | 49.21% | 15.17% | 11.17% | 11.31% | (5.27%) | 15.34% | 14.64% | (15.34%) | (15.07%) | (27.51%) | (40.63%) | (28.69%) | (16.69%) | (11.05%) | (7.61%) | 28.78% | 8.77% |
| Cost Of Revenue | | 4,616,000,000$ | 4,830,000,000$ | 4,950,000,000$ | 4,222,000,000$ | 4,295,000,000$ | 4,677,000,000$ | 4,384,000,000$ | 4,439,000,000$ | 3,949,000,000$ | 4,086,000,000$ | 4,096,000,000$ | 3,564,000,000$ | 4,023,000,000$ | 3,899,000,000$ | 3,528,000,000$ | 3,639,000,000$ | 3,723,000,000$ | 3,551,000,000$ | 3,550,000,000$ | 3,206,000,000$ | 3,066,000,000$ | 2,868,000,000$ | 2,613,000,000$ | 3,108,000,000$ | 3,405,000,000$ | 3,033,000,000$ | 3,359,000,000$ | 3,323,000,000$ | 3,323,000,000$ | 3,527,000,000$ | 3,357,000,000$ | 3,259,000,000$ | 3,261,000,000$ | 3,212,000,000$ | 2,930,000,000$ | 2,577,000,000$ | 3,296,000,000$ | 3,411,000,000$ | 3,879,000,000$ | 6,948,000,000$ | 8,544,000,000$ | 7,161,000,000$ | 6,170,000,000$ | 6,955,000,000$ | 7,301,000,000$ | 4,405,000,000$ | 4,095,000,000$ | 3,703,000,000$ |
| Gross Profit | | 1,017,000,000$ | 2,142,000,000$ | 2,632,000,000$ | 1,506,000,000$ | 1,585,000,000$ | 2,113,000,000$ | 2,240,000,000$ | 1,882,000,000$ | 1,956,000,000$ | 1,778,000,000$ | 1,831,000,000$ | 1,825,000,000$ | 1,735,000,000$ | 1,410,000,000$ | 2,641,000,000$ | 2,964,000,000$ | 2,441,000,000$ | 2,643,000,000$ | 2,198,000,000$ | 1,644,000,000$ | 1,429,000,000$ | 983,000,000$ | 441,000,000$ | (79,000,000$) | 506,000,000$ | 171,000,000$ | 296,000,000$ | 469,000,000$ | 399,000,000$ | 1,499,000,000$ | 1,855,000,000$ | 1,726,000,000$ | 1,780,000,000$ | 1,098,000,000$ | 781,000,000$ | 764,000,000$ | 1,081,000,000$ | 466,000,000$ | (545,000,000$) | (3,421,000,000$) | (4,749,000,000$) | (3,779,000,000$) | (2,232,000,000$) | (2,802,000,000$) | (2,066,000,000$) | 1,291,000,000$ | 1,427,000,000$ | 1,282,000,000$ |
| Gross Margin | | 18.05% | 30.72% | 34.71% | 26.29% | 26.96% | 31.12% | 33.82% | 29.77% | 33.12% | 30.32% | 30.89% | 33.87% | 30.13% | 26.56% | 42.81% | 44.89% | 39.60% | 42.67% | 38.24% | 33.90% | 31.79% | 25.53% | 14.44% | (2.61%) | 12.94% | 5.34% | 8.10% | 12.37% | 10.72% | 29.83% | 35.59% | 34.62% | 35.31% | 25.48% | 21.05% | 22.87% | 24.70% | 12.02% | (16.35%) | (97.00%) | (125.14%) | (111.74%) | (56.68%) | (67.47%) | (39.47%) | 22.67% | 25.84% | 25.72% |
| Operating Expenses | | 206,000,000$ | 170,000,000$ | 200,000,000$ | 203,000,000$ | 342,000,000$ | 175,000,000$ | 191,000,000$ | 248,000,000$ | 234,000,000$ | 286,000,000$ | 421,000,000$ | 224,000,000$ | 205,000,000$ | 448,000,000$ | 905,000,000$ | 155,000,000$ | 136,000,000$ | 181,000,000$ | 131,000,000$ | 112,000,000$ | (280,000,000$) | 103,000,000$ | 120,000,000$ | 394,000,000$ | (269,000,000$) | 209,000,000$ | 263,000,000$ | 148,000,000$ | 83,000,000$ | 184,000,000$ | 191,000,000$ | 267,000,000$ | 301,000,000$ | 170,000,000$ | 95,000,000$ | 167,000,000$ | 378,000,000$ | 107,000,000$ | (563,000,000$) | 451,000,000$ | (652,000,000$) | 185,000,000$ | 189,000,000$ | 228,000,000$ | 1,233,000,000$ | 159,000,000$ | 274,000,000$ | 171,000,000$ |
| Operating Income | | 811,000,000$ | 1,972,000,000$ | 2,432,000,000$ | 1,303,000,000$ | 1,243,000,000$ | 1,938,000,000$ | 2,049,000,000$ | 1,634,000,000$ | 1,722,000,000$ | 1,492,000,000$ | 1,410,000,000$ | 1,601,000,000$ | 1,530,000,000$ | 962,000,000$ | 1,736,000,000$ | 2,809,000,000$ | 2,305,000,000$ | 2,462,000,000$ | 2,067,000,000$ | 1,532,000,000$ | 1,709,000,000$ | 880,000,000$ | 321,000,000$ | (473,000,000$) | 775,000,000$ | (38,000,000$) | 33,000,000$ | 321,000,000$ | 316,000,000$ | 1,315,000,000$ | 1,664,000,000$ | 1,459,000,000$ | 1,479,000,000$ | 928,000,000$ | 686,000,000$ | 597,000,000$ | 703,000,000$ | 359,000,000$ | 18,000,000$ | (3,872,000,000$) | (4,097,000,000$) | (3,964,000,000$) | (2,421,000,000$) | (3,030,000,000$) | (3,299,000,000$) | 1,132,000,000$ | 1,153,000,000$ | 1,111,000,000$ |
| Operating Margin | | 14.40% | 28.29% | 32.08% | 22.75% | 21.14% | 28.54% | 30.93% | 25.85% | 29.16% | 25.44% | 23.79% | 29.71% | 26.57% | 18.12% | 28.14% | 42.54% | 37.40% | 39.75% | 35.96% | 31.59% | 38.02% | 22.85% | 10.51% | (15.62%) | 19.82% | (1.19%) | .90% | 8.47% | 8.49% | 26.16% | 31.93% | 29.27% | 29.34% | 21.53% | 18.49% | 17.87% | 16.06% | 9.26% | .54% | (109.78%) | (107.96%) | (117.21%) | (61.48%) | (72.96%) | (63.02%) | 19.87% | 20.88% | 22.29% |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | 110,000,000$ | 107,000,000$ | 82,000,000$ | 70,000,000$ | 70,000,000$ | 72,000,000$ | 88,000,000$ | 89,000,000$ | 97,000,000$ | 96,000,000$ | 171,000,000$ | 151,000,000$ | 137,000,000$ | 140,000,000$ | 156,000,000$ | 127,000,000$ | 171,000,000$ | 138,000,000$ | 148,000,000$ | 145,000,000$ | 236,000,000$ | 120,000,000$ | 115,000,000$ | 127,000,000$ | 219,000,000$ | 123,000,000$ | 132,000,000$ | 146,000,000$ | 509,000,000$ | 143,000,000$ | 142,000,000$ | 151,000,000$ | 168,000,000$ | 304,000,000$ | 162,000,000$ | 167,000,000$ | 181,000,000$ | 187,000,000$ | 196,000,000$ | 191,000,000$ | | | | | | | | |
| Income Before Tax | | 766,000,000$ | 1,924,000,000$ | 2,391,000,000$ | 1,291,000,000$ | 1,240,000,000$ | 1,963,000,000$ | 2,030,000,000$ | 1,674,000,000$ | 1,728,000,000$ | 1,472,000,000$ | 1,268,000,000$ | 1,538,000,000$ | 1,536,000,000$ | 867,000,000$ | 1,599,000,000$ | 2,713,000,000$ | 1,973,000,000$ | 2,360,000,000$ | 1,928,000,000$ | 1,398,000,000$ | 1,469,000,000$ | 723,000,000$ | 217,000,000$ | (612,000,000$) | 366,000,000$ | (149,000,000$) | (94,000,000$) | 183,000,000$ | (181,000,000$) | 1,186,000,000$ | 1,551,000,000$ | 1,336,000,000$ | 1,325,000,000$ | 626,000,000$ | 513,000,000$ | 438,000,000$ | 492,000,000$ | 177,000,000$ | (114,000,000$) | (4,027,000,000$) | (4,277,000,000$) | (4,162,000,000$) | (2,527,000,000$) | (3,102,000,000$) | (3,824,000,000$) | 1,055,000,000$ | 986,000,000$ | 983,000,000$ |
| Tax Expenses | | 202,000,000$ | 669,000,000$ | 850,000,000$ | 500,000,000$ | 520,000,000$ | 737,000,000$ | 754,000,000$ | 512,000,000$ | 724,000,000$ | 508,000,000$ | 539,000,000$ | 499,000,000$ | 557,000,000$ | 315,000,000$ | 571,000,000$ | 824,000,000$ | 625,000,000$ | 628,000,000$ | 603,000,000$ | 443,000,000$ | 611,000,000$ | 297,000,000$ | 96,000,000$ | (60,000,000$) | 329,000,000$ | 91,000,000$ | (15,000,000$) | 105,000,000$ | (552,000,000$) | 522,000,000$ | 515,000,000$ | 506,000,000$ | 136,000,000$ | 387,000,000$ | 186,000,000$ | 174,000,000$ | 292,000,000$ | (114,000,000$) | 116,000,000$ | 77,000,000$ | (189,000,000$) | (349,000,000$) | (699,000,000$) | (695,000,000$) | (809,000,000$) | 349,000,000$ | 328,000,000$ | 357,000,000$ |
| Net Income | | 565,000,000$ | 1,247,000,000$ | 1,547,000,000$ | 793,000,000$ | 721,000,000$ | 1,236,000,000$ | 1,280,000,000$ | 1,162,000,000$ | 1,007,000,000$ | 964,000,000$ | 731,000,000$ | 1,049,000,000$ | 977,000,000$ | 560,000,000$ | 1,038,000,000$ | 1,904,000,000$ | 1,358,000,000$ | 1,723,000,000$ | 1,331,000,000$ | 953,000,000$ | 858,000,000$ | 432,000,000$ | 124,000,000$ | (549,000,000$) | 43,000,000$ | (234,000,000$) | (74,000,000$) | 76,000,000$ | 378,000,000$ | 664,000,000$ | 1,035,000,000$ | 817,000,000$ | 1,209,000,000$ | 245,000,000$ | 335,000,000$ | 306,000,000$ | 200,000,000$ | 286,000,000$ | (410,000,000$) | (4,101,000,000$) | (4,094,000,000$) | (3,790,000,000$) | (1,799,000,000$) | (2,406,000,000$) | (2,735,000,000$) | 704,000,000$ | 660,000,000$ | 626,000,000$ |
| Profit Margin | | 10.03% | 17.89% | 20.40% | 13.84% | 12.26% | 18.20% | 19.32% | 18.38% | 17.05% | 16.44% | 12.33% | 19.47% | 16.97% | 10.55% | 16.83% | 28.84% | 22.03% | 27.82% | 23.16% | 19.65% | 19.09% | 11.22% | 4.06% | (18.13%) | 1.10% | (7.30%) | (2.03%) | 2.00% | 10.16% | 13.21% | 19.86% | 16.39% | 23.98% | 5.68% | 9.03% | 9.16% | 4.57% | 7.38% | (12.30%) | (116.27%) | (107.88%) | (112.06%) | (45.68%) | (57.93%) | (52.25%) | 12.36% | 11.95% | 12.56% |
| TTM | | 16.02% | 16.47% | 16.54% | 16.11% | 17.17% | 18.27% | 17.86% | 16.09% | 16.25% | 16.22% | 14.82% | 16.02% | 18.79% | 20.05% | 23.97% | 25.56% | 23.37% | 22.85% | 18.87% | 14.57% | 6.00% | .36% | (4.67%) | (5.90%) | (1.30%) | 1.02% | 6.45% | 12.13% | 15.28% | 18.38% | 16.91% | 14.44% | 12.77% | 6.90% | 7.36% | 2.56% | (26.63%) | (57.24%) | (88.30%) | (94.14%) | (79.18%) | (64.22%) | (32.78%) | (18.33%) | (3.48%) | 13.35% | 14.60% | 15.21% |
| Earnings to Minority | | 159,000,000$ | 573,000,000$ | 775,000,000$ | 441,000,000$ | 447,000,000$ | 710,000,000$ | 664,000,000$ | 689,000,000$ | 619,000,000$ | 510,000,000$ | 388,000,000$ | 386,000,000$ | 280,000,000$ | 156,000,000$ | 198,000,000$ | 377,000,000$ | 252,000,000$ | 324,000,000$ | 248,000,000$ | (235,000,000$) | 150,000,000$ | 103,000,000$ | 71,000,000$ | (58,000,000$) | 34,000,000$ | (27,000,000$) | (2,000,000$) | 45,000,000$ | (107,000,000$) | 108,000,000$ | 166,000,000$ | 125,000,000$ | 168,000,000$ | (35,000,000$) | 67,000,000$ | 78,000,000$ | (480,000,000$) | 59,000,000$ | 59,000,000$ | 72,000,000$ | (235,000,000$) | 29,000,000$ | 42,000,000$ | 58,000,000$ | (939,000,000$) | 142,000,000$ | 168,000,000$ | 106,000,000$ |
| Earnings to Common Shareholders | | 406,000,000$ | 674,000,000$ | 772,000,000$ | 352,000,000$ | 274,000,000$ | 526,000,000$ | 616,000,000$ | 473,000,000$ | 388,000,000$ | 454,000,000$ | 343,000,000$ | 663,000,000$ | 697,000,000$ | 404,000,000$ | 840,000,000$ | 1,527,000,000$ | 1,106,000,000$ | 1,399,000,000$ | 1,083,000,000$ | 718,000,000$ | 708,000,000$ | 329,000,000$ | 53,000,000$ | (491,000,000$) | 9,000,000$ | (207,000,000$) | (72,000,000$) | 31,000,000$ | 485,000,000$ | 556,000,000$ | 869,000,000$ | 692,000,000$ | 1,041,000,000$ | 280,000,000$ | 268,000,000$ | 228,000,000$ | 292,000,000$ | 217,000,000$ | (479,000,000$) | (4,184,000,000$) | (4,081,000,000$) | (3,830,000,000$) | (1,851,000,000$) | (2,474,000,000$) | (2,852,000,000$) | 552,000,000$ | 482,000,000$ | 510,000,000$ |
| QoQ% | | (39.76%) | (12.69%) | 119.32% | 28.47% | (47.91%) | (14.61%) | 30.23% | 21.91% | (14.54%) | 32.36% | (48.27%) | (4.88%) | 72.53% | (51.91%) | (44.99%) | 38.07% | (20.94%) | 29.18% | 50.84% | 1.41% | 115.20% | 520.76% | 110.79% | (5,555.56%) | 104.35% | (187.50%) | (332.26%) | (93.61%) | (12.77%) | (36.02%) | 25.58% | (33.53%) | 271.79% | 4.48% | 17.54% | (21.92%) | 34.56% | 145.30% | 88.55% | (2.52%) | (6.55%) | (106.92%) | 25.18% | 13.25% | (616.67%) | 14.52% | (5.49%) | (27.86%) |
| YoY% | | 48.18% | 28.14% | 25.33% | (25.58%) | (29.38%) | 15.86% | 79.59% | (28.66%) | (44.33%) | 12.38% | (59.17%) | (56.58%) | (36.98%) | (71.12%) | (22.44%) | 112.67% | 56.22% | 325.23% | 1,943.40% | 246.23% | 7,766.67% | 258.94% | 173.61% | (1,683.87%) | (98.14%) | (137.23%) | (108.29%) | (95.52%) | (53.41%) | 98.57% | 224.25% | 203.51% | 256.51% | 29.03% | 155.95% | 105.45% | 107.16% | 105.67% | 74.12% | (69.12%) | (43.09%) | (793.84%) | (484.03%) | (585.10%) | (503.40%) | (32.77%) | .00% | (21.30%) |
| Earnings Per Share, Basic | | 0.28$ | 0.47$ | 0.54$ | 0.24$ | 0.19$ | 0.37$ | 0.43$ | 0.33$ | 0.27$ | 0.32$ | 0.24$ | 0.46$ | 0.49$ | 0.28$ | 0.58$ | 1.05$ | 0.75$ | 0.95$ | 0.74$ | 0.49$ | 0.49$ | 0.23$ | 0.04$ | (0.34$) | 0.01$ | (0.14$) | (0.05$) | 0.02$ | 0.33$ | 0.38$ | 0.60$ | 0.48$ | 0.72$ | 0.19$ | 0.19$ | 0.16$ | 0.21$ | 0.16$ | (0.38$) | (3.34$) | (3.47$) | (3.58$) | (1.78$) | (2.38$) | (2.74$) | 0.53$ | 0.46$ | 0.49$ |
| Earnings Per Share, Diluted | | 0.28$ | 0.47$ | 0.54$ | 0.24$ | 0.19$ | 0.36$ | 0.43$ | 0.33$ | 0.27$ | 0.31$ | 0.24$ | 0.46$ | 0.48$ | 0.28$ | 0.58$ | 1.04$ | 0.75$ | 0.94$ | 0.73$ | 0.49$ | 0.48$ | 0.23$ | 0.04$ | (0.34$) | 0.01$ | (0.14$) | (0.05$) | 0.02$ | 0.33$ | 0.38$ | 0.60$ | 0.47$ | 0.72$ | 0.19$ | 0.18$ | 0.16$ | 0.21$ | 0.16$ | (0.38$) | (3.34$) | (3.47$) | (3.58$) | (1.78$) | (2.38$) | (2.79$) | 0.53$ | 0.46$ | 0.49$ |
| Unlevered FCF Per Share, Basic | | 0.48$ | 1.16$ | 1.53$ | 0.74$ | 1.00$ | 1.30$ | 1.36$ | 1.32$ | 0.92$ | 0.86$ | 1.17$ | 0.73$ | 0.75$ | 0.53$ | 1.12$ | 1.16$ | 1.56$ | 1.34$ | 1.63$ | 0.74$ | 0.91$ | 0.85$ | 0.34$ | (0.03$) | 0.12$ | 0.15$ | 0.38$ | 0.37$ | (0.04$) | 0.86$ | 0.90$ | 0.94$ | 1.14$ | 0.82$ | 0.72$ | 0.55$ | 0.81$ | 0.73$ | 0.69$ | 0.59$ | 0.52$ | 0.77$ | 1.03$ | 0.69$ | 1.08$ | 1.85$ | 1.33$ | 1.16$ |
| Unlevered FCF Per Share, Diluted | | 0.48$ | 1.15$ | 1.52$ | 0.73$ | 0.99$ | 1.30$ | 1.35$ | 1.31$ | 0.91$ | 0.86$ | 1.16$ | 0.73$ | 0.74$ | 0.53$ | 1.11$ | 1.15$ | 1.54$ | 1.32$ | 1.61$ | 0.73$ | 0.90$ | 0.85$ | 0.34$ | (0.03$) | 0.12$ | 0.15$ | 0.38$ | 0.37$ | (0.04$) | 0.86$ | 0.90$ | 0.94$ | 1.14$ | 0.81$ | 0.71$ | 0.54$ | 0.81$ | 0.73$ | 0.69$ | 0.59$ | 0.52$ | 0.77$ | 1.03$ | 0.69$ | 1.10$ | 1.84$ | 1.33$ | 1.15$ |
| Average Shares, Basic | | 1,436,000,000 | 1,437,000,000 | 1,437,000,000 | 1,438,000,000 | 1,440,000,000 | 1,438,000,000 | 1,438,000,000 | 1,436,000,000 | 1,434,000,000 | 1,435,000,000 | 1,434,000,000 | 1,433,000,000 | 1,431,000,000 | 1,431,000,000 | 1,447,000,000 | 1,455,000,000 | 1,466,000,000 | 1,469,000,000 | 1,467,000,000 | 1,462,000,000 | 1,454,000,000 | 1,453,000,000 | 1,453,000,000 | 1,452,000,000 | 1,452,000,000 | 1,452,000,000 | 1,451,000,000 | 1,451,000,000 | 1,450,000,000 | 1,450,000,000 | 1,449,000,000 | 1,449,000,000 | 1,448,000,000 | 1,448,000,000 | 1,447,000,000 | 1,446,000,000 | 1,403,000,000 | 1,346,000,000 | 1,269,000,000 | 1,251,000,000 | 1,177,000,000 | 1,071,000,000 | 1,040,000,000 | 1,040,000,000 | 1,040,000,000 | 1,039,000,000 | 1,039,000,000 | 1,038,000,000 |
| Average Shares, Diluted | | 1,442,000,000 | 1,443,000,000 | 1,443,000,000 | 1,444,000,000 | 1,447,000,000 | 1,444,000,000 | 1,445,000,000 | 1,444,000,000 | 1,444,000,000 | 1,443,000,000 | 1,442,000,000 | 1,443,000,000 | 1,439,000,000 | 1,439,000,000 | 1,457,000,000 | 1,469,000,000 | 1,484,000,000 | 1,484,000,000 | 1,483,000,000 | 1,477,000,000 | 1,473,000,000 | 1,461,000,000 | 1,458,000,000 | 1,452,000,000 | 1,457,000,000 | 1,452,000,000 | 1,451,000,000 | 1,457,000,000 | 1,457,000,000 | 1,458,000,000 | 1,458,000,000 | 1,458,000,000 | 1,455,000,000 | 1,454,000,000 | 1,453,000,000 | 1,454,000,000 | 1,410,000,000 | 1,351,000,000 | 1,269,000,000 | 1,251,000,000 | 1,177,000,000 | 1,071,000,000 | 1,040,000,000 | 1,040,000,000 | 1,021,000,000 | 1,046,000,000 | 1,045,000,000 | 1,044,000,000 |
| EBIT | | 876,000,000$ | 2,031,000,000$ | 2,473,000,000$ | 1,361,000,000$ | 1,310,000,000$ | 2,035,000,000$ | 2,118,000,000$ | 1,763,000,000$ | 1,825,000,000$ | 1,568,000,000$ | 1,439,000,000$ | 1,689,000,000$ | 1,673,000,000$ | 1,007,000,000$ | 1,755,000,000$ | 2,840,000,000$ | 2,144,000,000$ | 2,498,000,000$ | 2,076,000,000$ | 1,543,000,000$ | 1,705,000,000$ | 843,000,000$ | 332,000,000$ | (485,000,000$) | 585,000,000$ | (26,000,000$) | 38,000,000$ | 329,000,000$ | 328,000,000$ | 1,329,000,000$ | 1,693,000,000$ | 1,487,000,000$ | 1,493,000,000$ | 930,000,000$ | 675,000,000$ | 605,000,000$ | 673,000,000$ | 364,000,000$ | 82,000,000$ | (3,836,000,000$) | (4,277,000,000$) | (4,162,000,000$) | (2,527,000,000$) | (3,102,000,000$) | (3,824,000,000$) | 1,055,000,000$ | 986,000,000$ | 983,000,000$ |
| EBITDA | | 1,361,000,000$ | 2,656,000,000$ | 3,141,000,000$ | 1,827,000,000$ | 1,847,000,000$ | 2,635,000,000$ | 2,627,000,000$ | 2,358,000,000$ | 2,414,000,000$ | 2,101,000,000$ | 1,986,000,000$ | 2,088,000,000$ | 2,188,000,000$ | 1,515,000,000$ | 2,262,000,000$ | 3,329,000,000$ | 2,712,000,000$ | 3,026,000,000$ | 2,559,000,000$ | 1,962,000,000$ | 2,140,000,000$ | 1,237,000,000$ | 690,000,000$ | (144,000,000$) | 976,000,000$ | 296,000,000$ | 390,000,000$ | 676,000,000$ | 731,000,000$ | 1,787,000,000$ | 2,135,000,000$ | 1,938,000,000$ | 1,950,000,000$ | 1,348,000,000$ | 1,125,000,000$ | 994,000,000$ | 1,266,000,000$ | 1,007,000,000$ | 82,000,000$ | (3,114,000,000$) | (3,497,000,000$) | (3,274,000,000$) | (2,527,000,000$) | (3,102,000,000$) | (3,824,000,000$) | 1,055,000,000$ | 986,000,000$ | 983,000,000$ |