| FEDERAL HOME LOAN MORTGAGE CORP (FMCCG) |
| 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 | | 5,739,000,000$ | 5,916,000,000$ | 5,852,000,000$ | 6,329,000,000$ | 5,838,000,000$ | 5,988,000,000$ | 5,757,000,000$ | 5,373,000,000$ | 5,690,000,000$ | 5,339,000,000$ | 4,827,000,000$ | 4,833,000,000$ | 5,181,000,000$ | 5,404,000,000$ | 5,846,000,000$ | 5,565,000,000$ | 5,247,000,000$ | 5,866,000,000$ | 5,273,000,000$ | 5,022,000,000$ | 5,066,000,000$ | 4,149,000,000$ | 2,422,000,000$ | 4,574,000,000$ | 3,379,000,000$ | 3,212,000,000$ | 2,913,000,000$ | 2,413,000,000$ | 4,082,000,000$ | 4,228,000,000$ | 4,847,000,000$ | 4,840,000,000$ | 8,963,000,000$ | 3,085,000,000$ | 4,169,000,000$ | 8,855,000,000$ | 4,423,000,000$ | 1,619,000,000$ | (18,000,000$) | 3,435,000,000$ | (98,000,000$) | 6,510,000,000$ | 1,500,000,000$ | 1,005,000,000$ | 4,427,000,000$ | 2,097,000,000$ | 6,621,000,000$ | 9,533,000,000$ |
| QoQ% | | (2.99%) | 1.09% | (7.54%) | 8.41% | (2.51%) | 4.01% | 7.15% | (5.57%) | 6.57% | 10.61% | (.12%) | (6.72%) | (4.13%) | (7.56%) | 5.05% | 6.06% | (10.55%) | 11.25% | 5.00% | (.87%) | 22.10% | 71.31% | (47.05%) | 35.37% | 5.20% | 10.26% | 20.72% | (40.89%) | (3.45%) | (12.77%) | .15% | (46.00%) | 190.54% | (26.00%) | (52.92%) | 100.20% | 173.19% | 9,094.44% | (100.52%) | 3,605.10% | (101.51%) | 334.00% | 49.25% | (77.30%) | 111.11% | (68.33%) | (30.55%) | 59.82% |
| YoY% | | (1.70%) | (1.20%) | 1.65% | 17.79% | 2.60% | 12.16% | 19.27% | 11.17% | 9.82% | (1.20%) | (17.43%) | (13.15%) | (1.26%) | (7.88%) | 10.87% | 10.81% | 3.57% | 41.38% | 117.71% | 9.79% | 49.93% | 29.17% | (16.86%) | 89.56% | (17.22%) | (24.03%) | (39.90%) | (50.15%) | (54.46%) | 37.05% | 16.26% | (45.34%) | 102.65% | 90.55% | 23,261.11% | 157.79% | 4,613.27% | (75.13%) | (101.20%) | 241.79% | (102.21%) | 210.44% | (77.35%) | (89.46%) | (25.78%) | (56.51%) | 41.87% | 197.91% |
| Cost Of Revenue | | 175,000,000$ | 783,000,000$ | 280,000,000$ | 92,000,000$ | (191,000,000$) | 394,000,000$ | 181,000,000$ | (467,000,000$) | (263,000,000$) | (537,000,000$) | 395,000,000$ | 575,000,000$ | 1,796,000,000$ | 307,000,000$ | (837,000,000$) | 138,000,000$ | (243,000,000$) | (740,000,000$) | (196,000,000$) | (813,000,000$) | 327,000,000$ | 705,000,000$ | (1,233,000,000$) | (272,000,000$) | (179,000,000$) | (160,000,000$) | (135,000,000$) | (359,000,000$) | (380,000,000$) | (60,000,000$) | 63,000,000$ | (262,000,000$) | 716,000,000$ | (422,000,000$) | (116,000,000$) | 326,000,000$ | 113,000,000$ | (775,000,000$) | (467,000,000$) | (781,000,000$) | (528,000,000$) | (857,000,000$) | (499,000,000$) | 17,000,000$ | 574,000,000$ | (618,000,000$) | 85,000,000$ | (201,000,000$) |
| Gross Profit | | 5,564,000,000$ | 5,133,000,000$ | 5,572,000,000$ | 6,237,000,000$ | 6,029,000,000$ | 5,594,000,000$ | 5,576,000,000$ | 5,840,000,000$ | 5,953,000,000$ | 5,876,000,000$ | 4,432,000,000$ | 4,258,000,000$ | 3,385,000,000$ | 5,097,000,000$ | 6,683,000,000$ | 5,427,000,000$ | 5,490,000,000$ | 6,606,000,000$ | 5,469,000,000$ | 5,835,000,000$ | 4,739,000,000$ | 3,444,000,000$ | 3,655,000,000$ | 4,846,000,000$ | 3,558,000,000$ | 3,372,000,000$ | 3,048,000,000$ | 2,772,000,000$ | 4,462,000,000$ | 4,288,000,000$ | 4,784,000,000$ | 5,102,000,000$ | 8,247,000,000$ | 3,507,000,000$ | 4,285,000,000$ | 8,529,000,000$ | 4,310,000,000$ | 2,394,000,000$ | 449,000,000$ | 4,216,000,000$ | 430,000,000$ | 7,367,000,000$ | 1,999,000,000$ | 988,000,000$ | 3,853,000,000$ | 2,715,000,000$ | 6,536,000,000$ | 9,734,000,000$ |
| Gross Margin | | 96.95% | 86.77% | 95.22% | 98.55% | 103.27% | 93.42% | 96.86% | 108.69% | 104.62% | 110.06% | 91.82% | 88.10% | 65.34% | 94.32% | 114.32% | 97.52% | 104.63% | 112.62% | 103.72% | 116.19% | 93.55% | 83.01% | 150.91% | 105.95% | 105.30% | 104.98% | 104.63% | 114.88% | 109.31% | 101.42% | 98.70% | 105.41% | 92.01% | 113.68% | 102.78% | 96.32% | 97.45% | 147.87% | (2,494.44%) | 122.74% | (438.78%) | 113.16% | 133.27% | 98.31% | 87.03% | 129.47% | 98.72% | 102.11% |
| Operating Expenses | | 2,116,000,000$ | 2,158,000,000$ | 2,088,000,000$ | 2,219,000,000$ | 2,183,000,000$ | 2,134,000,000$ | 2,122,000,000$ | 2,190,000,000$ | 2,576,000,000$ | 2,204,000,000$ | 1,932,000,000$ | 2,042,000,000$ | 1,825,000,000$ | 2,020,000,000$ | 1,932,000,000$ | 1,992,000,000$ | 1,844,000,000$ | 1,969,000,000$ | 1,988,000,000$ | 2,166,000,000$ | 1,632,000,000$ | 1,209,000,000$ | 971,000,000$ | 1,596,000,000$ | 1,422,000,000$ | 1,474,000,000$ | 1,283,000,000$ | 1,379,000,000$ | 1,200,000,000$ | 1,143,000,000$ | 1,110,000,000$ | 1,280,000,000$ | 1,057,000,000$ | 1,006,000,000$ | 964,000,000$ | 1,166,000,000$ | 985,000,000$ | 935,000,000$ | 957,000,000$ | 1,139,000,000$ | 1,099,000,000$ | 1,289,000,000$ | 1,211,000,000$ | 823,000,000$ | 816,000,000$ | 680,000,000$ | 771,000,000$ | 390,000,000$ |
| Operating Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Operating Margin | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | 27,520,000,000$ | 26,749,000,000$ | 26,263,000,000$ | 25,568,000,000$ | 24,810,000,000$ | 24,136,000,000$ | 23,626,000,000$ | 23,053,000,000$ | 22,050,000,000$ | 21,232,000,000$ | 20,486,000,000$ | 19,228,000,000$ | 17,340,000,000$ | 15,249,000,000$ | 13,636,000,000$ | 11,848,000,000$ | 11,373,000,000$ | 10,463,000,000$ | 10,263,000,000$ | 10,530,000,000$ | 11,392,000,000$ | 12,840,000,000$ | 14,807,000,000$ | 14,549,000,000$ | 15,130,000,000$ | 15,535,000,000$ | 15,833,000,000$ | 15,231,000,000$ | 14,546,000,000$ | 14,299,000,000$ | 13,957,000,000$ | 13,553,000,000$ | 13,384,000,000$ | 13,521,000,000$ | 13,185,000,000$ | 12,263,000,000$ | 12,354,000,000$ | 12,781,000,000$ | 13,388,000,000$ | 13,465,000,000$ | 12,963,000,000$ | 12,628,000,000$ | 13,088,000,000$ | 13,500,000,000$ | 13,484,000,000$ | 13,860,000,000$ | 14,072,000,000$ | 14,044,000,000$ |
| Income Before Tax | | 3,448,000,000$ | 2,975,000,000$ | 3,484,000,000$ | 4,018,000,000$ | 3,846,000,000$ | 3,460,000,000$ | 3,454,000,000$ | 3,650,000,000$ | 3,377,000,000$ | 3,672,000,000$ | 2,500,000,000$ | 2,216,000,000$ | 1,560,000,000$ | 3,077,000,000$ | 4,751,000,000$ | 3,435,000,000$ | 3,646,000,000$ | 4,637,000,000$ | 3,481,000,000$ | 3,669,000,000$ | 3,107,000,000$ | 2,235,000,000$ | 218,000,000$ | 3,250,000,000$ | 2,136,000,000$ | 1,898,000,000$ | 1,765,000,000$ | 1,393,000,000$ | 3,262,000,000$ | 3,145,000,000$ | 3,674,000,000$ | 3,822,000,000$ | 7,190,000,000$ | 2,501,000,000$ | 3,321,000,000$ | 7,363,000,000$ | 3,325,000,000$ | 1,459,000,000$ | (508,000,000$) | 3,077,000,000$ | (669,000,000$) | 6,078,000,000$ | 788,000,000$ | 165,000,000$ | 3,037,000,000$ | 2,035,000,000$ | 5,765,000,000$ | 9,344,000,000$ |
| Tax Expenses | | 675,000,000$ | 588,000,000$ | 690,000,000$ | 796,000,000$ | 741,000,000$ | 695,000,000$ | 688,000,000$ | 736,000,000$ | 692,000,000$ | 728,000,000$ | 505,000,000$ | 453,000,000$ | 247,000,000$ | 624,000,000$ | 953,000,000$ | 691,000,000$ | 727,000,000$ | 958,000,000$ | 714,000,000$ | 756,000,000$ | 644,000,000$ | 458,000,000$ | 45,000,000$ | 658,000,000$ | 427,000,000$ | 392,000,000$ | 358,000,000$ | 293,000,000$ | 556,000,000$ | 642,000,000$ | 748,000,000$ | 6,743,000,000$ | 2,519,000,000$ | 837,000,000$ | 1,110,000,000$ | 2,516,000,000$ | 996,000,000$ | 466,000,000$ | (154,000,000$) | 919,000,000$ | (194,000,000$) | 1,909,000,000$ | 264,000,000$ | (62,000,000$) | 956,000,000$ | 673,000,000$ | 1,745,000,000$ | 731,000,000$ |
| Net Income | | 2,773,000,000$ | 2,387,000,000$ | 2,794,000,000$ | 3,222,000,000$ | 3,105,000,000$ | 2,765,000,000$ | 2,766,000,000$ | 2,914,000,000$ | 2,685,000,000$ | 2,944,000,000$ | 1,995,000,000$ | 1,763,000,000$ | 1,313,000,000$ | 2,453,000,000$ | 3,798,000,000$ | 2,744,000,000$ | 2,919,000,000$ | 3,679,000,000$ | 2,767,000,000$ | 2,913,000,000$ | 2,463,000,000$ | 1,777,000,000$ | 173,000,000$ | 2,592,000,000$ | 1,709,000,000$ | 1,506,000,000$ | 1,407,000,000$ | 1,100,000,000$ | 2,706,000,000$ | 2,503,000,000$ | 2,926,000,000$ | (2,921,000,000$) | 4,671,000,000$ | 1,664,000,000$ | 2,211,000,000$ | 4,847,000,000$ | 2,329,000,000$ | 993,000,000$ | (354,000,000$) | 2,158,000,000$ | (475,000,000$) | 4,169,000,000$ | 524,000,000$ | 227,000,000$ | 2,081,000,000$ | 1,362,000,000$ | 4,020,000,000$ | 8,613,000,000$ |
| Profit Margin | | 48.32% | 40.35% | 47.74% | 50.91% | 53.19% | 46.18% | 48.05% | 54.23% | 47.19% | 55.14% | 41.33% | 36.48% | 25.34% | 45.39% | 64.97% | 49.31% | 55.63% | 62.72% | 52.48% | 58.01% | 48.62% | 42.83% | 7.14% | 56.67% | 50.58% | 46.89% | 48.30% | 45.59% | 66.29% | 59.20% | 60.37% | (60.35%) | 52.11% | 53.94% | 53.03% | 54.74% | 52.66% | 61.33% | 1,966.67% | 62.82% | 484.69% | 64.04% | 34.93% | 22.59% | 47.01% | 64.95% | 60.72% | 90.35% |
| TTM | | 46.89% | 48.08% | 49.51% | 49.59% | 50.31% | 48.80% | 51.04% | 49.64% | 45.37% | 39.72% | 37.17% | 43.86% | 46.86% | 54.00% | 58.34% | 55.16% | 57.35% | 55.69% | 50.85% | 43.98% | 43.21% | 43.04% | 44.01% | 51.24% | 48.02% | 53.24% | 56.59% | 59.31% | 28.97% | 31.38% | 29.17% | 26.71% | 53.42% | 53.82% | 54.44% | 52.52% | 54.19% | 47.02% | 55.94% | 56.19% | 49.85% | 52.08% | 46.45% | 54.35% | 70.89% | 183.68% | 178.56% | 194.77% |
| Earnings to Minority | | 2,789,000,000$ | 2,408,000,000$ | 2,828,000,000$ | 3,185,000,000$ | 3,167,000,000$ | 2,760,000,000$ | 2,741,000,000$ | 3,061,000,000$ | 2,704,000,000$ | 2,890,000,000$ | 2,049,000,000$ | 1,788,000,000$ | 1,132,000,000$ | 2,387,000,000$ | 3,678,000,000$ | 2,722,000,000$ | 2,909,000,000$ | 3,611,000,000$ | 2,378,000,000$ | 2,522,000,000$ | 2,449,000,000$ | 1,938,000,000$ | 382,000,000$ | 2,448,000,000$ | 1,848,000,000$ | 1,826,000,000$ | 1,665,000,000$ | 1,479,000,000$ | 2,559,000,000$ | 1,585,000,000$ | | (1,000,000$) | 4,650,000,000$ | 1,986,000,000$ | 2,234,000,000$ | 4,475,000,000$ | 2,310,000,000$ | 933,000,000$ | | 1,740,000,000$ | | 3,913,000,000$ | 746,000,000$ | 851,000,000$ | 2,786,000,000$ | 1,890,000,000$ | 4,499,000,000$ | 10,435,000,000$ |
| Earnings to Common Shareholders | | (16,000,000$) | (21,000,000$) | (34,000,000$) | 37,000,000$ | (62,000,000$) | 5,000,000$ | 25,000,000$ | (147,000,000$) | (19,000,000$) | 54,000,000$ | (54,000,000$) | (25,000,000$) | 181,000,000$ | 66,000,000$ | 120,000,000$ | 22,000,000$ | 10,000,000$ | 68,000,000$ | 389,000,000$ | 391,000,000$ | 14,000,000$ | (161,000,000$) | (209,000,000$) | 144,000,000$ | (139,000,000$) | (320,000,000$) | (258,000,000$) | (379,000,000$) | 147,000,000$ | 918,000,000$ | 2,926,000,000$ | (2,920,000,000$) | 21,000,000$ | (322,000,000$) | (23,000,000$) | 372,000,000$ | 19,000,000$ | 60,000,000$ | (354,000,000$) | 418,000,000$ | (475,000,000$) | 256,000,000$ | (222,000,000$) | (624,000,000$) | (705,000,000$) | (528,000,000$) | (479,000,000$) | (1,822,000,000$) |
| QoQ% | | 23.81% | 38.24% | (191.89%) | 159.68% | (1,340.00%) | (80.00%) | 117.01% | (673.68%) | (135.19%) | 200.00% | (116.00%) | (113.81%) | 174.24% | (45.00%) | 445.46% | 120.00% | (85.29%) | (82.52%) | (.51%) | 2,692.86% | 108.70% | 22.97% | (245.14%) | 203.60% | 56.56% | (24.03%) | 31.93% | (357.82%) | (83.99%) | (68.63%) | 200.21% | (14,004.76%) | 106.52% | (1,300.00%) | (106.18%) | 1,857.90% | (68.33%) | 116.95% | (184.69%) | 188.00% | (285.55%) | 215.32% | 64.42% | 11.49% | (33.52%) | (10.23%) | 73.71% | (3,744.00%) |
| YoY% | | 74.19% | (520.00%) | (236.00%) | 125.17% | (226.32%) | (90.74%) | 146.30% | (488.00%) | (110.50%) | (18.18%) | (145.00%) | (213.64%) | 1,710.00% | (2.94%) | (69.15%) | (94.37%) | (28.57%) | 142.24% | 286.12% | 171.53% | 110.07% | 49.69% | 18.99% | 138.00% | (194.56%) | (134.86%) | (108.82%) | 87.02% | 600.00% | 385.09% | 12,821.74% | (884.95%) | 10.53% | (636.67%) | 93.50% | (11.01%) | 104.00% | (76.56%) | (59.46%) | 166.99% | 32.62% | 148.49% | 53.65% | 65.75% | (1,510.00%) | (183.68%) | 79.96% | 42.67% |
| Earnings Per Share, Basic | | 0.00$ | (0.01$) | (0.01$) | 0.01$ | (0.02$) | 0.00$ | 0.01$ | (0.05$) | (0.01$) | 0.02$ | (0.02$) | (0.01$) | 0.06$ | 0.02$ | 0.04$ | 0.01$ | 0.00$ | 0.02$ | 0.12$ | 0.12$ | 0.00$ | (0.05$) | (0.06$) | 0.04$ | (0.04$) | (0.10$) | (0.08$) | (0.12$) | 0.05$ | 0.28$ | 0.90$ | (0.90$) | 0.01$ | (0.10$) | (0.01$) | 0.12$ | 0.01$ | 0.02$ | (0.11$) | 0.13$ | (0.15$) | 0.08$ | (0.07$) | (0.19$) | (0.22$) | (0.16$) | (0.15$) | (0.56$) |
| Earnings Per Share, Diluted | | 0.00$ | (0.01$) | (0.01$) | 0.01$ | (0.02$) | 0.00$ | 0.01$ | (0.05$) | (0.01$) | 0.02$ | (0.02$) | (0.01$) | 0.06$ | 0.02$ | 0.04$ | 0.01$ | 0.00$ | 0.02$ | 0.12$ | 0.12$ | 0.00$ | (0.05$) | (0.06$) | 0.04$ | (0.04$) | (0.10$) | (0.08$) | (0.12$) | 0.05$ | 0.28$ | 0.90$ | (0.90$) | 0.01$ | (0.10$) | (0.01$) | 0.12$ | 0.01$ | 0.02$ | (0.11$) | 0.13$ | (0.15$) | 0.08$ | (0.07$) | (0.19$) | (0.22$) | (0.16$) | (0.15$) | (0.56$) |
| Unlevered FCF Per Share, Basic | | 1.57$ | 2.52$ | 1.10$ | (0.28$) | 1.15$ | 0.29$ | 0.89$ | 0.58$ | 0.22$ | 0.49$ | 1.06$ | (0.08$) | 1.36$ | 1.25$ | 1.16$ | (0.30$) | 0.39$ | 1.76$ | 3.21$ | (1.65$) | 1.80$ | (0.73$) | 0.86$ | 2.72$ | (0.68$) | 0.41$ | 1.32$ | (0.69$) | (0.19$) | (0.36$) | 1.44$ | (0.16$) | 1.38$ | 0.10$ | (0.01$) | | | | | | | | | | | 2.10$ | 1.30$ | 2.83$ |
| Unlevered FCF Per Share, Diluted | | 1.57$ | 2.52$ | 1.10$ | (0.28$) | 1.15$ | 0.29$ | 0.89$ | 0.58$ | 0.22$ | 0.49$ | 1.06$ | (0.08$) | 1.36$ | 1.25$ | 1.16$ | (0.30$) | 0.39$ | 1.76$ | 3.21$ | (1.65$) | 1.80$ | (0.73$) | 0.86$ | 2.72$ | (0.68$) | 0.41$ | 1.32$ | (0.69$) | (0.19$) | (0.36$) | 1.44$ | (0.16$) | 1.38$ | 0.10$ | (0.01$) | | | | | | | | | | | 2.10$ | 1.30$ | 2.83$ |
| Average Shares, Basic | | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,236,000,000 | 3,234,000,000 | 3,234,000,000 | 3,236,000,000 | 3,235,000,000 | 3,236,000,000 | 3,236,000,000 | 3,237,000,000 | 3,237,000,000 |
| Average Shares, Diluted | | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,234,000,000 | 3,236,000,000 | 3,234,000,000 | 3,234,000,000 | 3,236,000,000 | 3,235,000,000 | 3,236,000,000 | 3,236,000,000 | 3,237,000,000 | 3,237,000,000 |
| EBIT | | 30,968,000,000$ | 29,724,000,000$ | 29,747,000,000$ | 29,586,000,000$ | 28,656,000,000$ | 27,596,000,000$ | 27,080,000,000$ | 26,703,000,000$ | 25,427,000,000$ | 24,904,000,000$ | 22,986,000,000$ | 21,444,000,000$ | 18,900,000,000$ | 18,326,000,000$ | 18,387,000,000$ | 15,283,000,000$ | 15,019,000,000$ | 15,100,000,000$ | 13,744,000,000$ | 14,199,000,000$ | 14,499,000,000$ | 15,075,000,000$ | 15,025,000,000$ | 17,799,000,000$ | 17,266,000,000$ | 17,433,000,000$ | 17,598,000,000$ | 16,624,000,000$ | 17,808,000,000$ | 17,444,000,000$ | 17,631,000,000$ | 17,375,000,000$ | 20,574,000,000$ | 16,022,000,000$ | 16,506,000,000$ | 19,626,000,000$ | 15,679,000,000$ | 14,240,000,000$ | 12,880,000,000$ | 16,542,000,000$ | 12,294,000,000$ | 18,706,000,000$ | 13,876,000,000$ | 13,665,000,000$ | 16,521,000,000$ | 15,895,000,000$ | 19,837,000,000$ | 23,388,000,000$ |
| EBITDA | | 30,968,000,000$ | 29,724,000,000$ | 29,747,000,000$ | 29,586,000,000$ | 28,656,000,000$ | 27,596,000,000$ | 27,080,000,000$ | 26,703,000,000$ | 25,427,000,000$ | 24,904,000,000$ | 22,986,000,000$ | 21,444,000,000$ | 18,900,000,000$ | 18,326,000,000$ | 18,387,000,000$ | 15,283,000,000$ | 15,019,000,000$ | 15,100,000,000$ | 13,744,000,000$ | 14,199,000,000$ | 14,499,000,000$ | 15,075,000,000$ | 15,025,000,000$ | 17,799,000,000$ | 17,266,000,000$ | 17,433,000,000$ | 17,598,000,000$ | 16,624,000,000$ | 17,808,000,000$ | 17,444,000,000$ | 17,631,000,000$ | 17,375,000,000$ | 20,574,000,000$ | 16,022,000,000$ | 16,506,000,000$ | 19,626,000,000$ | 15,679,000,000$ | 14,240,000,000$ | 12,880,000,000$ | 16,542,000,000$ | 12,294,000,000$ | 18,706,000,000$ | 13,876,000,000$ | 13,665,000,000$ | 16,521,000,000$ | 15,895,000,000$ | 19,837,000,000$ | 23,388,000,000$ |