| FEDEX CORP (FDX) |
| Q2-CY2026 | 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 |
| Balance Sheet Date | | 2026-Feb-28 | 2025-Nov-30 | 2025-Aug-31 | 2025-May-31 | 2025-Feb-28 | 2024-Nov-30 | 2024-Aug-31 | 2024-May-31 | 2024-Feb-29 | 2023-Nov-30 | 2023-Aug-31 | 2023-May-31 | 2023-Feb-28 | 2022-Nov-30 | 2022-Aug-31 | 2022-May-31 | 2022-Feb-28 | 2021-Nov-30 | 2021-Aug-31 | 2021-May-31 | 2021-Feb-28 | 2020-Nov-30 | 2020-Aug-31 | 2020-May-31 | 2020-Feb-29 | 2019-Nov-30 | 2019-Aug-31 | 2019-May-31 | 2019-Feb-28 | 2018-Nov-30 | 2018-Aug-31 | 2018-May-31 | 2018-Feb-28 | 2017-Nov-30 | 2017-Aug-31 | 2017-May-31 | 2017-Feb-28 | 2016-Nov-30 | 2016-Aug-31 | 2016-May-31 | 2016-Feb-29 | 2015-Nov-30 | 2015-Aug-31 | 2015-May-31 | 2015-Feb-28 | 2014-Nov-30 | 2014-Aug-31 | 2014-May-31 |
| Fiscal Period | | Q3-FY2026 | Q2-FY2026 | Q1-FY2026 | 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 |
| Total Revenue | | 24,000,000,000$ | 23,469,000,000$ | 22,244,000,000$ | 22,220,000,000$ | 22,160,000,000$ | 21,967,000,000$ | 21,579,000,000$ | 22,109,000,000$ | 21,738,000,000$ | 22,165,000,000$ | 21,681,000,000$ | 21,930,000,000$ | 22,169,000,000$ | 22,814,000,000$ | 23,242,000,000$ | 24,394,000,000$ | 23,641,000,000$ | 23,474,000,000$ | 22,003,000,000$ | 22,565,000,000$ | 21,510,000,000$ | 20,563,000,000$ | 19,321,000,000$ | 17,358,000,000$ | 17,487,000,000$ | 17,324,000,000$ | 17,048,000,000$ | 17,807,000,000$ | 17,010,000,000$ | 17,824,000,000$ | 17,052,000,000$ | 17,314,000,000$ | 16,526,000,000$ | 16,313,000,000$ | 15,297,000,000$ | 15,728,000,000$ | 14,997,000,000$ | 14,931,000,000$ | 14,663,000,000$ | 12,979,000,000$ | 12,654,000,000$ | 12,453,000,000$ | 12,279,000,000$ | 12,114,000,000$ | 11,716,000,000$ | 11,939,000,000$ | 11,684,000,000$ | 11,839,000,000$ |
| QoQ% | | 2.26% | 5.51% | .11% | .27% | .88% | 1.80% | (2.40%) | 1.71% | (1.93%) | 2.23% | (1.14%) | (1.08%) | (2.83%) | (1.84%) | (4.72%) | 3.19% | .71% | 6.69% | (2.49%) | 4.91% | 4.61% | 6.43% | 11.31% | (.74%) | .94% | 1.62% | (4.26%) | 4.69% | (4.57%) | 4.53% | (1.51%) | 4.77% | 1.31% | 6.64% | (2.74%) | 4.87% | .44% | 1.83% | 12.98% | 2.57% | 1.61% | 1.42% | 1.36% | 3.40% | (1.87%) | 2.18% | (1.31%) | 4.76% |
| YoY% | | 8.30% | 6.84% | 3.08% | .50% | 1.94% | (.89%) | (.47%) | .82% | (1.94%) | (2.85%) | (6.72%) | (10.10%) | (6.23%) | (2.81%) | 5.63% | 8.11% | 9.91% | 14.16% | 13.88% | 30.00% | 23.01% | 18.70% | 13.33% | (2.52%) | 2.80% | (2.81%) | (.02%) | 2.85% | 2.93% | 9.26% | 11.47% | 10.08% | 10.20% | 9.26% | 4.32% | 21.18% | 18.52% | 19.90% | 19.42% | 7.14% | 8.01% | 4.31% | 5.09% | 2.32% | 3.67% | 4.70% | 5.99% | 3.53% |
| Cost Of Revenue | | 1,627,000,000$ | 1,778,000,000$ | 1,716,000,000$ | 1,666,000,000$ | 1,672,000,000$ | 1,778,000,000$ | 1,904,000,000$ | 1,950,000,000$ | 1,944,000,000$ | 2,182,000,000$ | 1,925,000,000$ | 1,926,000,000$ | 2,139,000,000$ | 2,475,000,000$ | 2,726,000,000$ | 2,602,000,000$ | 2,023,000,000$ | 1,984,000,000$ | 1,878,000,000$ | 1,821,000,000$ | 1,578,000,000$ | 1,440,000,000$ | 1,371,000,000$ | 1,184,000,000$ | 1,563,000,000$ | 1,664,000,000$ | 4,028,000,000$ | 4,088,000,000$ | 4,253,000,000$ | 4,346,000,000$ | 3,967,000,000$ | 3,881,000,000$ | 3,935,000,000$ | 3,840,000,000$ | 3,445,000,000$ | 1,339,000,000$ | 1,323,000,000$ | 1,237,000,000$ | 1,248,000,000$ | 1,062,000,000$ | 1,041,000,000$ | 1,144,000,000$ | 1,260,000,000$ | 1,233,000,000$ | 1,315,000,000$ | 1,595,000,000$ | 1,676,000,000$ | 1,619,000,000$ |
| Gross Profit | | 22,373,000,000$ | 21,691,000,000$ | 20,528,000,000$ | 20,554,000,000$ | 20,488,000,000$ | 20,189,000,000$ | 19,675,000,000$ | 20,159,000,000$ | 19,794,000,000$ | 19,983,000,000$ | 19,756,000,000$ | 20,004,000,000$ | 20,030,000,000$ | 20,339,000,000$ | 20,516,000,000$ | 21,792,000,000$ | 21,618,000,000$ | 21,490,000,000$ | 20,125,000,000$ | 20,744,000,000$ | 19,932,000,000$ | 19,123,000,000$ | 17,950,000,000$ | 16,174,000,000$ | 15,924,000,000$ | 15,660,000,000$ | 13,020,000,000$ | 13,719,000,000$ | 12,757,000,000$ | 13,478,000,000$ | 13,085,000,000$ | 13,433,000,000$ | 12,591,000,000$ | 12,473,000,000$ | 11,852,000,000$ | 14,389,000,000$ | 13,674,000,000$ | 13,694,000,000$ | 13,415,000,000$ | 11,917,000,000$ | 11,613,000,000$ | 11,309,000,000$ | 11,019,000,000$ | 10,881,000,000$ | 10,401,000,000$ | 10,344,000,000$ | 10,008,000,000$ | 10,220,000,000$ |
| Gross Margin | | 93.22% | 92.42% | 92.29% | 92.50% | 92.46% | 91.91% | 91.18% | 91.18% | 91.06% | 90.16% | 91.12% | 91.22% | 90.35% | 89.15% | 88.27% | 89.33% | 91.44% | 91.55% | 91.47% | 91.93% | 92.66% | 93.00% | 92.90% | 93.18% | 91.06% | 90.40% | 76.37% | 77.04% | 75.00% | 75.62% | 76.74% | 77.59% | 76.19% | 76.46% | 77.48% | 91.49% | 91.18% | 91.72% | 91.49% | 91.82% | 91.77% | 90.81% | 89.74% | 89.82% | 88.78% | 86.64% | 85.66% | 86.33% |
| Operating Expenses | | 21,025,000,000$ | 20,313,000,000$ | 19,342,000,000$ | 18,761,000,000$ | 19,196,000,000$ | 19,137,000,000$ | 18,595,000,000$ | 18,604,000,000$ | 18,551,000,000$ | 18,707,000,000$ | 18,271,000,000$ | 18,501,000,000$ | 18,988,000,000$ | 19,163,000,000$ | 19,325,000,000$ | 19,868,000,000$ | 20,292,000,000$ | 19,893,000,000$ | 18,727,000,000$ | 18,947,000,000$ | 18,927,000,000$ | 17,658,000,000$ | 16,360,000,000$ | 15,699,000,000$ | 15,513,000,000$ | 15,106,000,000$ | 12,043,000,000$ | 12,403,000,000$ | 11,846,000,000$ | 12,310,000,000$ | 12,014,000,000$ | 12,105,000,000$ | 11,733,000,000$ | 11,358,000,000$ | 10,881,000,000$ | 12,808,000,000$ | 12,649,000,000$ | 13,764,000,000$ | 13,399,000,000$ | 13,047,000,000$ | 11,790,000,000$ | 11,316,000,000$ | 11,135,000,000$ | 13,435,000,000$ | 10,678,000,000$ | 10,851,000,000$ | 10,622,000,000$ | 10,287,000,000$ |
| Operating Income | | 1,348,000,000$ | 1,378,000,000$ | 1,186,000,000$ | 1,793,000,000$ | 1,292,000,000$ | 1,052,000,000$ | 1,080,000,000$ | 1,555,000,000$ | 1,243,000,000$ | 1,276,000,000$ | 1,485,000,000$ | 1,503,000,000$ | 1,042,000,000$ | 1,176,000,000$ | 1,191,000,000$ | 1,924,000,000$ | 1,326,000,000$ | 1,597,000,000$ | 1,398,000,000$ | 1,797,000,000$ | 1,005,000,000$ | 1,465,000,000$ | 1,590,000,000$ | 475,000,000$ | 411,000,000$ | 554,000,000$ | 977,000,000$ | 1,316,000,000$ | 911,000,000$ | 1,168,000,000$ | 1,071,000,000$ | 1,328,000,000$ | 858,000,000$ | 1,115,000,000$ | 971,000,000$ | 1,581,000,000$ | 1,025,000,000$ | 1,167,000,000$ | 1,264,000,000$ | (68,000,000$) | 864,000,000$ | 1,137,000,000$ | 1,144,000,000$ | (1,321,000,000$) | 1,038,000,000$ | 1,088,000,000$ | 1,062,000,000$ | 1,264,000,000$ |
| Operating Margin | | 5.62% | 5.87% | 5.33% | 8.07% | 5.83% | 4.79% | 5.01% | 7.03% | 5.72% | 5.76% | 6.85% | 6.85% | 4.70% | 5.16% | 5.12% | 7.89% | 5.61% | 6.80% | 6.35% | 7.96% | 4.67% | 7.12% | 8.23% | 2.74% | 2.35% | 3.20% | 5.73% | 7.39% | 5.36% | 6.55% | 6.28% | 7.67% | 5.19% | 6.84% | 6.35% | 10.05% | 6.84% | 7.82% | 8.62% | (.52%) | 6.83% | 9.13% | 9.32% | (10.91%) | 8.86% | 9.11% | 9.09% | 10.68% |
| Interest Income | | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 53,000,000$ | 0$ | 0$ | 0$ | 52,000,000$ | 0$ | 0$ | 0$ | 55,000,000$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ |
| Interest Expenses | | 138,000,000$ | 135,000,000$ | 119,000,000$ | 124,000,000$ | 116,000,000$ | 102,000,000$ | 84,000,000$ | 96,000,000$ | 91,000,000$ | 97,000,000$ | 91,000,000$ | 105,000,000$ | 122,000,000$ | 127,000,000$ | 142,000,000$ | 211,000,000$ | 163,000,000$ | 155,000,000$ | 160,000,000$ | 238,000,000$ | 187,000,000$ | 184,000,000$ | 184,000,000$ | 229,000,000$ | 155,000,000$ | 151,000,000$ | 137,000,000$ | 136,000,000$ | 135,000,000$ | 131,000,000$ | 127,000,000$ | 147,000,000$ | 125,000,000$ | 124,000,000$ | 114,000,000$ | 125,000,000$ | 122,000,000$ | 119,000,000$ | 113,000,000$ | 97,000,000$ | 81,000,000$ | 74,000,000$ | 63,000,000$ | 68,000,000$ | 58,000,000$ | 47,000,000$ | 48,000,000$ | 47,000,000$ |
| Income Before Tax | | 1,263,000,000$ | 1,289,000,000$ | 1,134,000,000$ | 2,223,000,000$ | 1,181,000,000$ | 981,000,000$ | 1,056,000,000$ | 2,028,000,000$ | 1,183,000,000$ | 1,202,000,000$ | 1,423,000,000$ | 2,128,000,000$ | 1,022,000,000$ | 1,059,000,000$ | 1,154,000,000$ | 684,000,000$ | 1,375,000,000$ | 1,380,000,000$ | 1,457,000,000$ | 2,613,000,000$ | 1,049,000,000$ | 1,406,000,000$ | 1,606,000,000$ | (319,000,000$) | 420,000,000$ | 572,000,000$ | 996,000,000$ | (2,554,000,000$) | 931,000,000$ | 1,177,000,000$ | 1,101,000,000$ | 1,358,000,000$ | 874,000,000$ | 1,139,000,000$ | 982,000,000$ | 1,460,000,000$ | 899,000,000$ | 1,078,000,000$ | 1,142,000,000$ | (181,000,000$) | 782,000,000$ | 1,055,000,000$ | 1,084,000,000$ | (1,416,000,000$) | 985,000,000$ | 1,046,000,000$ | 1,012,000,000$ | 1,506,000,000$ |
| Tax Expenses | | 207,000,000$ | 333,000,000$ | 310,000,000$ | 575,000,000$ | 272,000,000$ | 240,000,000$ | 262,000,000$ | 554,000,000$ | 304,000,000$ | 302,000,000$ | 345,000,000$ | 590,000,000$ | 251,000,000$ | 271,000,000$ | 279,000,000$ | 126,000,000$ | 263,000,000$ | 336,000,000$ | 345,000,000$ | 745,000,000$ | 157,000,000$ | 180,000,000$ | 361,000,000$ | 15,000,000$ | 105,000,000$ | 12,000,000$ | 251,000,000$ | (585,000,000$) | 192,000,000$ | 242,000,000$ | 266,000,000$ | 231,000,000$ | (1,200,000,000$) | 364,000,000$ | 386,000,000$ | 440,000,000$ | 337,000,000$ | 378,000,000$ | 427,000,000$ | (111,000,000$) | 275,000,000$ | 364,000,000$ | 392,000,000$ | (522,000,000$) | 357,000,000$ | 383,000,000$ | 359,000,000$ | 549,000,000$ |
| Net Income | | 1,056,000,000$ | 956,000,000$ | 824,000,000$ | 1,648,000,000$ | 909,000,000$ | 741,000,000$ | 794,000,000$ | 1,474,000,000$ | 879,000,000$ | 900,000,000$ | 1,078,000,000$ | 1,538,000,000$ | 771,000,000$ | 788,000,000$ | 875,000,000$ | 558,000,000$ | 1,112,000,000$ | 1,044,000,000$ | 1,112,000,000$ | 1,868,000,000$ | 892,000,000$ | 1,226,000,000$ | 1,245,000,000$ | (334,000,000$) | 315,000,000$ | 560,000,000$ | 745,000,000$ | (1,969,000,000$) | 739,000,000$ | 935,000,000$ | 835,000,000$ | 1,127,000,000$ | 2,074,000,000$ | 775,000,000$ | 596,000,000$ | 1,020,000,000$ | 562,000,000$ | 700,000,000$ | 715,000,000$ | (70,000,000$) | 507,000,000$ | 691,000,000$ | 692,000,000$ | (895,000,000$) | 628,000,000$ | 663,000,000$ | 653,000,000$ | 780,000,000$ |
| Profit Margin | | 4.40% | 4.07% | 3.70% | 7.42% | 4.10% | 3.37% | 3.68% | 6.67% | 4.04% | 4.06% | 4.97% | 7.01% | 3.48% | 3.45% | 3.77% | 2.29% | 4.70% | 4.45% | 5.05% | 8.28% | 4.15% | 5.96% | 6.44% | (1.92%) | 1.80% | 3.23% | 4.37% | (11.06%) | 4.35% | 5.25% | 4.90% | 6.51% | 12.55% | 4.75% | 3.90% | 6.49% | 3.75% | 4.69% | 4.88% | (.54%) | 4.01% | 5.55% | 5.64% | (7.39%) | 5.36% | 5.55% | 5.59% | 6.59% |
| TTM | | 4.88% | 4.81% | 4.65% | 4.65% | 4.46% | 4.45% | 4.62% | 4.94% | 5.02% | 4.88% | 4.71% | 4.41% | 3.23% | 3.54% | 3.79% | 4.09% | 5.60% | 5.49% | 5.88% | 6.23% | 3.85% | 3.28% | 2.50% | 1.86% | (.50%) | .11% | .65% | .78% | 5.25% | 7.23% | 7.16% | 6.99% | 6.99% | 4.74% | 4.72% | 4.97% | 3.31% | 3.35% | 3.49% | 3.61% | 2.01% | 2.30% | 2.26% | 2.21% | 5.77% | 5.42% | 5.26% | 5.10% |
| Earnings to Minority | | 2,000,000$ | 1,000,000$ | 1,000,000$ | 2,000,000$ | 1,000,000$ | 2,000,000$ | 1,000,000$ | 2,000,000$ | 1,000,000$ | 2,000,000$ | 1,000,000$ | 2,000,000$ | 1,000,000$ | 2,000,000$ | 1,000,000$ | 1,000,000$ | 2,000,000$ | 2,000,000$ | 2,000,000$ | 4,000,000$ | 3,000,000$ | 2,000,000$ | 2,000,000$ | (1,000,000$) | 1,000,000$ | 1,000,000$ | 1,000,000$ | (2,000,000$) | 1,000,000$ | 2,000,000$ | 1,000,000$ | 2,000,000$ | 3,000,000$ | 1,000,000$ | 1,000,000$ | 1,000,000$ | 1,000,000$ | | 1,000,000$ | (1,000,000$) | 1,000,000$ | 1,000,000$ | 1,000,000$ | (2,000,000$) | 2,000,000$ | 1,000,000$ | 48,000,000$ | (175,000,000$) |
| Earnings to Common Shareholders | | 1,054,000,000$ | 955,000,000$ | 823,000,000$ | 1,646,000,000$ | 908,000,000$ | 739,000,000$ | 793,000,000$ | 1,472,000,000$ | 878,000,000$ | 898,000,000$ | 1,077,000,000$ | 1,536,000,000$ | 770,000,000$ | 786,000,000$ | 874,000,000$ | 557,000,000$ | 1,110,000,000$ | 1,042,000,000$ | 1,110,000,000$ | 1,864,000,000$ | 889,000,000$ | 1,224,000,000$ | 1,243,000,000$ | (333,000,000$) | 314,000,000$ | 559,000,000$ | 744,000,000$ | (1,967,000,000$) | 738,000,000$ | 933,000,000$ | 834,000,000$ | 1,125,000,000$ | 2,071,000,000$ | 774,000,000$ | 595,000,000$ | 1,019,000,000$ | 561,000,000$ | 700,000,000$ | 714,000,000$ | (70,000,000$) | 506,000,000$ | 690,000,000$ | 691,000,000$ | (893,000,000$) | 626,000,000$ | 662,000,000$ | 653,000,000$ | 955,000,000$ |
| QoQ% | | 10.37% | 16.04% | (50.00%) | 81.28% | 22.87% | (6.81%) | (46.13%) | 67.65% | (2.23%) | (16.62%) | (29.88%) | 99.48% | (2.04%) | (10.07%) | 56.91% | (49.82%) | 6.53% | (6.13%) | (40.45%) | 109.67% | (27.37%) | (1.53%) | 473.27% | (206.05%) | (43.83%) | (24.87%) | 137.82% | (366.53%) | (20.90%) | 11.87% | (25.87%) | (45.68%) | 167.57% | 30.08% | (41.61%) | 81.64% | (19.86%) | (1.96%) | 1,120.00% | (113.83%) | (26.67%) | (.15%) | 177.38% | (242.65%) | (5.44%) | 1.38% | (31.62%) | 153.32% |
| YoY% | | 16.08% | 29.23% | 3.78% | 11.82% | 3.42% | (17.71%) | (26.37%) | (4.17%) | 14.03% | 14.25% | 23.23% | 175.76% | (30.63%) | (24.57%) | (21.26%) | (70.12%) | 24.86% | (14.87%) | (10.70%) | 659.76% | 183.12% | 118.96% | 67.07% | 83.07% | (57.45%) | (40.09%) | (10.79%) | (274.84%) | (64.37%) | 20.54% | 40.17% | 10.40% | 269.16% | 10.57% | (16.67%) | 1,555.71% | 10.87% | 1.45% | 3.33% | 92.16% | (19.17%) | 4.23% | 5.82% | (193.51%) | 66.05% | 32.67% | 33.54% | (34.41%) |
| Earnings Per Share, Basic | | 4.47$ | 4.06$ | 3.49$ | 6.92$ | 3.78$ | 3.05$ | 3.25$ | 6.03$ | 3.55$ | 3.59$ | 4.29$ | 6.12$ | 3.07$ | 3.08$ | 3.37$ | 2.14$ | 4.25$ | 3.93$ | 4.17$ | 7.03$ | 3.35$ | 4.64$ | 4.74$ | (1.27$) | 1.20$ | 2.14$ | 2.86$ | (7.57$) | 2.83$ | 3.56$ | 3.15$ | 4.26$ | 7.73$ | 2.89$ | 2.22$ | 3.82$ | 2.11$ | 2.63$ | 2.69$ | (0.26$) | 1.86$ | 2.47$ | 2.45$ | (3.18$) | 2.21$ | 2.34$ | 2.29$ | 3.25$ |
| Earnings Per Share, Diluted | | 4.41$ | 4.05$ | 3.46$ | 6.89$ | 3.75$ | 3.03$ | 3.21$ | 5.96$ | 3.51$ | 3.55$ | 4.24$ | 6.07$ | 3.04$ | 3.07$ | 3.34$ | 2.14$ | 4.19$ | 3.89$ | 4.10$ | 6.90$ | 3.29$ | 4.55$ | 4.73$ | (1.27$) | 1.20$ | 2.13$ | 2.84$ | (7.51$) | 2.81$ | 3.51$ | 3.10$ | 4.15$ | 7.59$ | 2.85$ | 2.19$ | 3.77$ | 2.07$ | 2.59$ | 2.65$ | (0.26$) | 1.84$ | 2.44$ | 2.42$ | (3.13$) | 2.18$ | 2.31$ | 2.26$ | 3.24$ |
| Unlevered FCF Per Share, Basic | | 8.44$ | 8.30$ | 7.27$ | 10.58$ | 8.38$ | 5.45$ | 4.86$ | 11.06$ | 6.52$ | 7.10$ | 8.88$ | 13.73$ | 9.07$ | 5.95$ | 6.20$ | 13.47$ | 8.61$ | 7.54$ | 7.83$ | 10.35$ | 8.16$ | 9.77$ | 10.12$ | 6.94$ | 4.61$ | 5.78$ | 2.17$ | 8.81$ | 4.38$ | 5.64$ | 2.65$ | 13.30$ | (1.25$) | 3.39$ | 2.20$ | | | | | | | 4.35$ | 4.40$ | 6.74$ | 4.67$ | 4.13$ | 3.45$ | 5.73$ |
| Unlevered FCF Per Share, Diluted | | 8.34$ | 8.27$ | 7.21$ | 10.54$ | 8.31$ | 5.40$ | 4.81$ | 10.92$ | 6.44$ | 7.01$ | 8.78$ | 13.62$ | 9.00$ | 5.93$ | 6.13$ | 13.47$ | 8.48$ | 7.46$ | 7.69$ | 10.16$ | 8.01$ | 9.59$ | 10.08$ | 6.94$ | 4.60$ | 5.76$ | 2.16$ | 8.74$ | 4.35$ | 5.56$ | 2.61$ | 12.96$ | (1.23$) | 3.34$ | 2.17$ | | | | | | | 4.29$ | 4.34$ | 6.64$ | 4.61$ | 4.07$ | 3.40$ | 5.72$ |
| Average Shares, Basic | | 236,000,000 | 235,000,000 | 236,000,000 | 238,000,000 | 240,000,000 | 242,000,000 | 244,000,000 | 244,000,000 | 247,000,000 | 250,000,000 | 251,000,000 | 251,000,000 | 251,000,000 | 255,000,000 | 259,000,000 | 260,000,000 | 261,000,000 | 265,000,000 | 266,000,000 | 265,000,000 | 265,000,000 | 264,000,000 | 262,000,000 | 262,000,000 | 261,000,000 | 261,000,000 | 260,000,000 | 260,000,000 | 261,000,000 | 262,000,000 | 265,000,000 | 264,000,000 | 268,000,000 | 268,000,000 | 268,000,000 | 267,000,000 | 266,000,000 | 266,000,000 | 265,000,000 | 271,000,000 | 272,000,000 | 279,000,000 | 282,000,000 | 281,000,000 | 283,000,000 | 283,000,000 | 285,000,000 | 294,000,000 |
| Average Shares, Diluted | | 239,000,000 | 236,000,000 | 238,000,000 | 239,000,000 | 242,000,000 | 244,000,000 | 247,000,000 | 247,000,000 | 250,000,000 | 253,000,000 | 254,000,000 | 253,000,000 | 253,000,000 | 256,000,000 | 262,000,000 | 260,000,000 | 265,000,000 | 268,000,000 | 271,000,000 | 270,000,000 | 270,000,000 | 269,000,000 | 263,000,000 | 262,000,000 | 262,000,000 | 262,000,000 | 262,000,000 | 262,000,000 | 263,000,000 | 266,000,000 | 269,000,000 | 271,000,000 | 273,000,000 | 272,000,000 | 272,000,000 | 270,000,000 | 271,000,000 | 270,000,000 | 269,000,000 | 272,000,000 | 275,000,000 | 283,000,000 | 286,000,000 | 285,000,000 | 287,000,000 | 287,000,000 | 289,000,000 | 295,000,000 |
| EBIT | | 1,401,000,000$ | 1,424,000,000$ | 1,253,000,000$ | 2,347,000,000$ | 1,297,000,000$ | 1,083,000,000$ | 1,140,000,000$ | 2,124,000,000$ | 1,274,000,000$ | 1,299,000,000$ | 1,514,000,000$ | 2,233,000,000$ | 1,144,000,000$ | 1,186,000,000$ | 1,296,000,000$ | 684,000,000$ | 1,538,000,000$ | 1,535,000,000$ | 1,617,000,000$ | 2,613,000,000$ | 1,236,000,000$ | 1,590,000,000$ | 1,790,000,000$ | (319,000,000$) | 575,000,000$ | 723,000,000$ | 1,133,000,000$ | (2,418,000,000$) | 1,066,000,000$ | 1,308,000,000$ | 1,228,000,000$ | 1,505,000,000$ | 999,000,000$ | 1,263,000,000$ | 1,096,000,000$ | 1,585,000,000$ | 1,021,000,000$ | 1,197,000,000$ | 1,255,000,000$ | (84,000,000$) | 863,000,000$ | 1,129,000,000$ | 1,147,000,000$ | (1,348,000,000$) | 1,043,000,000$ | 1,093,000,000$ | 1,060,000,000$ | 1,553,000,000$ |
| EBITDA | | 2,513,000,000$ | 2,492,000,000$ | 2,345,000,000$ | 3,404,000,000$ | 2,363,000,000$ | 2,146,000,000$ | 2,218,000,000$ | 3,228,000,000$ | 2,346,000,000$ | 2,339,000,000$ | 2,585,000,000$ | 3,308,000,000$ | 2,175,000,000$ | 2,232,000,000$ | 2,320,000,000$ | 1,702,000,000$ | 2,524,000,000$ | 2,530,000,000$ | 2,588,000,000$ | 3,588,000,000$ | 2,192,000,000$ | 2,526,000,000$ | 2,716,000,000$ | 608,000,000$ | 1,483,000,000$ | 1,624,000,000$ | 2,012,000,000$ | (1,552,000,000$) | 1,917,000,000$ | 2,136,000,000$ | 2,036,000,000$ | 2,307,000,000$ | 1,785,000,000$ | 2,019,000,000$ | 1,847,000,000$ | 2,339,000,000$ | 1,783,000,000$ | 1,937,000,000$ | 1,994,000,000$ | 583,000,000$ | 1,526,000,000$ | 1,782,000,000$ | 1,795,000,000$ | (691,000,000$) | 1,695,000,000$ | 1,744,000,000$ | 1,711,000,000$ | 2,202,000,000$ |