| FEDERAL NATIONAL MORTGAGE ASSOCIATION FANNIE MAE (FNMAG) |
| 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 | | 7,319,000,000$ | 7,444,000,000$ | 7,208,000,000$ | 8,129,000,000$ | 7,405,000,000$ | 7,721,000,000$ | 7,597,000,000$ | 7,798,000,000$ | 8,099,000,000$ | 7,534,000,000$ | 6,986,000,000$ | 7,144,000,000$ | 7,349,000,000$ | 8,369,000,000$ | 7,860,000,000$ | 7,899,000,000$ | 7,309,000,000$ | 8,589,000,000$ | 7,658,000,000$ | 7,245,000,000$ | 7,075,000,000$ | 5,867,000,000$ | 5,467,000,000$ | 7,060,000,000$ | 5,536,000,000$ | 5,340,000,000$ | 4,930,000,000$ | 5,020,000,000$ | 6,192,000,000$ | 6,122,000,000$ | 6,847,000,000$ | 6,184,000,000$ | 6,492,000,000$ | 5,355,000,000$ | 5,595,000,000$ | 10,431,000,000$ | 5,610,000,000$ | 5,460,000,000$ | 4,972,000,000$ | 5,618,000,000$ | 3,557,000,000$ | 9,353,000,000$ | 3,798,000,000$ | 3,150,000,000$ | 5,974,000,000$ | 4,836,000,000$ | 7,998,000,000$ | 8,096,000,000$ |
| QoQ% | | (1.68%) | 3.27% | (11.33%) | 9.78% | (4.09%) | 1.63% | (2.58%) | (3.72%) | 7.50% | 7.84% | (2.21%) | (2.79%) | (12.19%) | 6.48% | (.49%) | 8.07% | (14.90%) | 12.16% | 5.70% | 2.40% | 20.59% | 7.32% | (22.56%) | 27.53% | 3.67% | 8.32% | (1.79%) | (18.93%) | 1.14% | (10.59%) | 10.72% | (4.74%) | 21.23% | (4.29%) | (46.36%) | 85.94% | 2.75% | 9.82% | (11.50%) | 57.94% | (61.97%) | 146.26% | 20.57% | (47.27%) | 23.53% | (39.54%) | (1.21%) | 9.84% |
| YoY% | | (1.16%) | (3.59%) | (5.12%) | 4.25% | (8.57%) | 2.48% | 8.75% | 9.16% | 10.21% | (9.98%) | (11.12%) | (9.56%) | .55% | (2.56%) | 2.64% | 9.03% | 3.31% | 46.40% | 40.08% | 2.62% | 27.80% | 9.87% | 10.89% | 40.64% | (10.59%) | (12.77%) | (28.00%) | (18.82%) | (4.62%) | 14.32% | 22.38% | (40.72%) | 15.72% | (1.92%) | 12.53% | 85.67% | 57.72% | (41.62%) | 30.91% | 78.35% | (40.46%) | 93.40% | (52.51%) | (61.09%) | (18.95%) | (33.68%) | 2.64% | 31.90% |
| Cost Of Revenue | | 338,000,000$ | 946,000,000$ | 24,000,000$ | 321,000,000$ | (27,000,000$) | (300,000,000$) | (180,000,000$) | 116,000,000$ | (652,000,000$) | (1,266,000,000$) | 132,000,000$ | 3,283,000,000$ | 2,536,000,000$ | 218,000,000$ | 240,000,000$ | (840,000,000$) | (937,000,000$) | (2,588,000,000$) | (765,000,000$) | (1,416,000,000$) | (501,000,000$) | 12,000,000$ | 2,583,000,000$ | (279,000,000$) | (1,857,000,000$) | (1,225,000,000$) | (650,000,000$) | (1,080,000,000$) | (716,000,000$) | (1,296,000,000$) | (217,000,000$) | (560,000,000$) | 182,000,000$ | (1,267,000,000$) | (396,000,000$) | 1,303,000,000$ | (673,000,000$) | (1,601,000,000$) | (1,184,000,000$) | 255,000,000$ | (1,550,000,000$) | 1,033,000,000$ | (533,000,000$) | (466,000,000$) | (1,085,000,000$) | (1,639,000,000$) | (774,000,000$) | 0$ |
| Gross Profit | | 6,981,000,000$ | 6,498,000,000$ | 7,184,000,000$ | 7,808,000,000$ | 7,432,000,000$ | 8,021,000,000$ | 7,777,000,000$ | 7,682,000,000$ | 8,751,000,000$ | 8,800,000,000$ | 6,854,000,000$ | 3,861,000,000$ | 4,813,000,000$ | 8,151,000,000$ | 7,620,000,000$ | 8,739,000,000$ | 8,246,000,000$ | 11,177,000,000$ | 8,423,000,000$ | 8,661,000,000$ | 7,576,000,000$ | 5,855,000,000$ | 2,884,000,000$ | 7,339,000,000$ | 7,393,000,000$ | 6,565,000,000$ | 5,580,000,000$ | 6,100,000,000$ | 6,908,000,000$ | 7,418,000,000$ | 7,064,000,000$ | 6,744,000,000$ | 6,310,000,000$ | 6,622,000,000$ | 5,991,000,000$ | 9,128,000,000$ | 6,283,000,000$ | 7,061,000,000$ | 6,156,000,000$ | 5,363,000,000$ | 5,107,000,000$ | 8,320,000,000$ | 4,331,000,000$ | 3,616,000,000$ | 7,059,000,000$ | 6,475,000,000$ | 8,772,000,000$ | 8,096,000,000$ |
| Gross Margin | | 95.38% | 87.29% | 99.67% | 96.05% | 100.37% | 103.89% | 102.37% | 98.51% | 108.05% | 116.80% | 98.11% | 54.05% | 65.49% | 97.40% | 96.95% | 110.63% | 112.82% | 130.13% | 109.99% | 119.55% | 107.08% | 99.80% | 52.75% | 103.95% | 133.54% | 122.94% | 113.19% | 121.51% | 111.56% | 121.17% | 103.17% | 109.06% | 97.20% | 123.66% | 107.08% | 87.51% | 112.00% | 129.32% | 123.81% | 95.46% | 143.58% | 88.96% | 114.03% | 114.79% | 118.16% | 133.89% | 109.68% | 100.00% |
| Operating Expenses | | 2,146,000,000$ | 2,344,000,000$ | 2,600,000,000$ | 2,629,000,000$ | 2,379,000,000$ | 2,417,000,000$ | 2,344,000,000$ | 2,608,000,000$ | 2,810,000,000$ | 2,521,000,000$ | 2,074,000,000$ | 1,941,000,000$ | 1,948,000,000$ | 2,276,000,000$ | 2,047,000,000$ | 2,247,000,000$ | 2,138,000,000$ | 2,143,000,000$ | 2,108,000,000$ | 2,335,000,000$ | 2,198,000,000$ | 1,772,000,000$ | 1,872,000,000$ | 2,109,000,000$ | 1,934,000,000$ | 1,951,000,000$ | 1,855,000,000$ | 1,864,000,000$ | 1,852,000,000$ | 1,825,000,000$ | 1,672,000,000$ | 1,788,000,000$ | 1,762,000,000$ | 1,529,000,000$ | 1,786,000,000$ | 1,548,000,000$ | 1,536,000,000$ | 1,448,000,000$ | 1,726,000,000$ | 1,793,000,000$ | 2,077,000,000$ | 1,470,000,000$ | 1,573,000,000$ | 1,486,000,000$ | 1,367,000,000$ | 1,056,000,000$ | 863,000,000$ | (178,000,000$) |
| Operating Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Operating Margin | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | 32,793,000,000$ | 32,256,000,000$ | 32,015,000,000$ | 31,299,000,000$ | 30,737,000,000$ | 30,007,000,000$ | 29,775,000,000$ | 28,657,000,000$ | 28,195,000,000$ | 27,305,000,000$ | 26,784,000,000$ | 25,560,000,000$ | 23,726,000,000$ | 21,647,000,000$ | 19,941,000,000$ | 18,438,000,000$ | 18,009,000,000$ | 16,821,000,000$ | 16,820,000,000$ | 17,713,000,000$ | 19,397,000,000$ | 21,514,000,000$ | 24,079,000,000$ | 23,582,000,000$ | 24,407,000,000$ | 25,059,000,000$ | 25,841,000,000$ | 25,361,000,000$ | 23,975,000,000$ | 23,480,000,000$ | 23,282,000,000$ | 22,507,000,000$ | 22,187,000,000$ | 22,391,000,000$ | 22,038,000,000$ | 20,333,000,000$ | 20,516,000,000$ | 21,314,000,000$ | 22,563,000,000$ | 22,294,000,000$ | 21,789,000,000$ | 21,449,000,000$ | 22,501,000,000$ | 22,984,000,000$ | 23,170,000,000$ | 23,842,000,000$ | 24,441,000,000$ | 24,473,000,000$ |
| Income Before Tax | | 4,835,000,000$ | 4,154,000,000$ | 4,584,000,000$ | 5,179,000,000$ | 5,053,000,000$ | 5,604,000,000$ | 5,433,000,000$ | 4,956,000,000$ | 5,941,000,000$ | 6,279,000,000$ | 4,780,000,000$ | 1,920,000,000$ | 2,865,000,000$ | 5,875,000,000$ | 5,573,000,000$ | 6,492,000,000$ | 6,108,000,000$ | 9,034,000,000$ | 6,315,000,000$ | 5,709,000,000$ | 5,378,000,000$ | 3,214,000,000$ | 578,000,000$ | 5,230,000,000$ | 4,999,000,000$ | 4,321,000,000$ | 3,027,000,000$ | 4,058,000,000$ | 5,056,000,000$ | 5,593,000,000$ | 5,392,000,000$ | 4,956,000,000$ | 4,548,000,000$ | 4,787,000,000$ | 4,156,000,000$ | 7,580,000,000$ | 4,723,000,000$ | 4,344,000,000$ | 1,686,000,000$ | 3,570,000,000$ | 3,030,000,000$ | 6,850,000,000$ | 2,758,000,000$ | 2,130,000,000$ | 5,692,000,000$ | 5,419,000,000$ | 7,909,000,000$ | 8,274,000,000$ |
| Tax Expenses | | 976,000,000$ | 837,000,000$ | 923,000,000$ | 1,049,000,000$ | 1,009,000,000$ | 1,120,000,000$ | 1,113,000,000$ | 1,013,000,000$ | 1,242,000,000$ | 1,285,000,000$ | 1,008,000,000$ | 494,000,000$ | 429,000,000$ | 1,222,000,000$ | 1,165,000,000$ | 1,303,000,000$ | 1,266,000,000$ | 1,882,000,000$ | 1,322,000,000$ | 1,139,000,000$ | 1,149,000,000$ | 669,000,000$ | 117,000,000$ | 865,000,000$ | 1,036,000,000$ | 889,000,000$ | 627,000,000$ | 828,000,000$ | 1,045,000,000$ | 1,136,000,000$ | 1,131,000,000$ | 11,489,000,000$ | 1,525,000,000$ | 1,587,000,000$ | 1,383,000,000$ | 2,545,000,000$ | 1,527,000,000$ | 1,398,000,000$ | 550,000,000$ | 1,103,000,000$ | 1,070,000,000$ | 2,210,000,000$ | 870,000,000$ | 818,000,000$ | 1,787,000,000$ | 1,752,000,000$ | 2,584,000,000$ | 1,816,000,000$ |
| Net Income | | 3,859,000,000$ | 3,317,000,000$ | 3,661,000,000$ | 4,130,000,000$ | 4,044,000,000$ | 4,484,000,000$ | 4,320,000,000$ | 3,943,000,000$ | 4,699,000,000$ | 4,994,000,000$ | 3,772,000,000$ | 1,426,000,000$ | 2,436,000,000$ | 4,653,000,000$ | 4,408,000,000$ | 5,189,000,000$ | 4,842,000,000$ | 7,152,000,000$ | 4,993,000,000$ | 4,570,000,000$ | 4,229,000,000$ | 2,545,000,000$ | 461,000,000$ | 4,365,000,000$ | 3,963,000,000$ | 3,432,000,000$ | 2,400,000,000$ | 3,230,000,000$ | 4,011,000,000$ | 4,457,000,000$ | 4,261,000,000$ | (6,533,000,000$) | 3,023,000,000$ | 3,200,000,000$ | 2,773,000,000$ | 5,035,000,000$ | 3,196,000,000$ | 2,946,000,000$ | 1,136,000,000$ | 2,467,000,000$ | 1,960,000,000$ | 4,640,000,000$ | 1,888,000,000$ | 1,312,000,000$ | 3,905,000,000$ | 3,667,000,000$ | 5,325,000,000$ | 6,458,000,000$ |
| Profit Margin | | 52.73% | 44.56% | 50.79% | 50.81% | 54.61% | 58.08% | 56.87% | 50.56% | 58.02% | 66.29% | 53.99% | 19.96% | 33.15% | 55.60% | 56.08% | 65.69% | 66.25% | 83.27% | 65.20% | 63.08% | 59.77% | 43.38% | 8.43% | 61.83% | 71.59% | 64.27% | 48.68% | 64.34% | 64.78% | 72.80% | 62.23% | (105.64%) | 46.57% | 59.76% | 49.56% | 48.27% | 56.97% | 53.96% | 22.85% | 43.91% | 55.10% | 49.61% | 49.71% | 41.65% | 65.37% | 75.83% | 66.58% | 79.77% |
| TTM | | 49.72% | 50.20% | 53.57% | 55.03% | 55.02% | 55.89% | 57.87% | 57.23% | 50.03% | 43.53% | 41.17% | 42.06% | 53.01% | 60.73% | 68.20% | 70.50% | 69.99% | 68.52% | 58.67% | 46.02% | 45.55% | 47.36% | 52.22% | 61.93% | 62.54% | 60.86% | 63.32% | 66.00% | 24.45% | 20.31% | 15.88% | 10.43% | 50.34% | 52.63% | 51.48% | 46.51% | 44.99% | 43.40% | 43.42% | 49.07% | 49.35% | 52.73% | 60.66% | 64.71% | 71.94% | 85.49% | 99.56% | 274.89% |
| Earnings to Minority | | 3,849,000,000$ | 3,324,000,000$ | 3,655,000,000$ | 4,127,000,000$ | 4,047,000,000$ | 4,477,000,000$ | 4,324,000,000$ | 3,957,000,000$ | 4,681,000,000$ | 4,995,000,000$ | | 1,437,000,000$ | 2,433,000,000$ | 4,649,000,000$ | 4,401,000,000$ | 5,184,000,000$ | 4,828,000,000$ | 7,120,000,000$ | 4,966,000,000$ | 4,566,000,000$ | 4,216,000,000$ | 2,532,000,000$ | 476,000,000$ | 4,266,000,000$ | 3,977,000,000$ | 3,365,000,000$ | 2,361,000,000$ | 3,241,000,000$ | 3,975,000,000$ | 4,459,000,000$ | 938,000,000$ | (8,944,000,000$) | 3,048,000,000$ | 3,117,000,000$ | 2,779,000,000$ | 5,471,000,000$ | 2,977,000,000$ | 2,869,000,000$ | 919,000,000$ | 1,000,000$ | 0$ | 0$ | 0$ | 0$ | 0$ | 1,000,000$ | 0$ | 1,000,000$ |
| Earnings to Common Shareholders | | 10,000,000$ | (7,000,000$) | 6,000,000$ | 3,000,000$ | (3,000,000$) | 7,000,000$ | (4,000,000$) | (14,000,000$) | 18,000,000$ | (1,000,000$) | 3,772,000,000$ | (11,000,000$) | 3,000,000$ | 4,000,000$ | 7,000,000$ | 5,000,000$ | 14,000,000$ | 32,000,000$ | 27,000,000$ | 4,000,000$ | 13,000,000$ | 13,000,000$ | (15,000,000$) | 99,000,000$ | (14,000,000$) | 67,000,000$ | 39,000,000$ | (11,000,000$) | 36,000,000$ | (2,000,000$) | 3,323,000,000$ | (6,533,000,000$) | (25,000,000$) | 83,000,000$ | (6,000,000$) | (436,000,000$) | 219,000,000$ | 77,000,000$ | 217,000,000$ | (393,000,000$) | (242,000,000$) | 281,000,000$ | 92,000,000$ | (608,000,000$) | (94,000,000$) | (46,000,000$) | (367,000,000$) | (734,000,000$) |
| QoQ% | | 242.86% | (216.67%) | 100.00% | 200.00% | (142.86%) | 275.00% | 71.43% | (177.78%) | 1,900.00% | (100.03%) | 34,390.91% | (466.67%) | (25.00%) | (42.86%) | 40.00% | (64.29%) | (56.25%) | 18.52% | 575.00% | (69.23%) | .00% | 186.67% | (115.15%) | 807.14% | (120.90%) | 71.80% | 454.55% | (130.56%) | 1,900.00% | (100.06%) | 150.87% | (26,032.00%) | (130.12%) | 1,483.33% | 98.62% | (299.09%) | 184.42% | (64.52%) | 155.22% | (62.40%) | (186.12%) | 205.44% | 115.13% | (546.81%) | (104.35%) | 87.47% | 50.00% | (711.67%) |
| YoY% | | 433.33% | (200.00%) | 250.00% | 121.43% | (116.67%) | 800.00% | (100.11%) | (27.27%) | 500.00% | (125.00%) | 53,785.71% | (320.00%) | (78.57%) | (87.50%) | (74.07%) | 25.00% | 7.69% | 146.15% | 280.00% | (95.96%) | 192.86% | (80.60%) | (138.46%) | 1,000.00% | (138.89%) | 3,450.00% | (98.83%) | 99.83% | 244.00% | (102.41%) | 55,483.33% | (1,398.39%) | (111.42%) | 7.79% | (102.77%) | (10.94%) | 190.50% | (72.60%) | 135.87% | 35.36% | (157.45%) | 710.87% | 125.07% | 17.17% | (178.33%) | 71.07% | 46.27% | (275.60%) |
| Earnings Per Share, Basic | | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.64$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.01$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.02$ | 0.00$ | 0.01$ | 0.01$ | 0.00$ | 0.01$ | 0.00$ | 0.58$ | (1.13$) | 0.00$ | 0.01$ | 0.00$ | (0.08$) | 0.04$ | 0.01$ | 0.04$ | (0.07$) | (0.04$) | 0.05$ | 0.02$ | (0.11$) | (0.02$) | (0.01$) | (0.06$) | (0.13$) |
| Earnings Per Share, Diluted | | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.64$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.01$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.02$ | 0.00$ | 0.01$ | 0.01$ | 0.00$ | 0.01$ | 0.00$ | 0.56$ | (1.13$) | 0.00$ | 0.01$ | 0.00$ | (0.08$) | 0.04$ | 0.01$ | 0.04$ | (0.07$) | (0.04$) | 0.05$ | 0.02$ | (0.11$) | (0.02$) | (0.01$) | (0.06$) | (0.13$) |
| Unlevered FCF Per Share, Basic | | 1.63$ | 0.84$ | 0.60$ | (2.11$) | (1.15$) | 0.25$ | 1.22$ | 0.35$ | 0.61$ | 0.38$ | 0.68$ | 1.78$ | 1.58$ | 3.55$ | 0.57$ | 1.73$ | (0.51$) | 2.58$ | 4.24$ | 0.69$ | (6.42$) | (7.07$) | 0.37$ | (1.38$) | 0.17$ | 0.06$ | 0.32$ | 0.70$ | (0.02$) | (0.05$) | (0.24$) | 0.70$ | 0.66$ | (1.08$) | 0.45$ | 0.65$ | (0.13$) | (0.15$) | (0.54$) | (0.05$) | (0.85$) | (0.04$) | (0.22$) | (0.40$) | (0.43$) | 0.82$ | (0.23$) | 0.24$ |
| Unlevered FCF Per Share, Diluted | | 1.63$ | 0.84$ | 0.59$ | (2.08$) | (1.15$) | 0.25$ | 1.22$ | 0.34$ | 0.61$ | 0.38$ | 0.68$ | 1.77$ | 1.57$ | 3.53$ | 0.57$ | 1.72$ | (0.51$) | 2.57$ | 4.22$ | 0.69$ | (6.39$) | (7.04$) | 0.37$ | (1.35$) | 0.17$ | 0.06$ | 0.31$ | 0.70$ | (0.02$) | (0.05$) | (0.24$) | 0.70$ | 0.66$ | (1.06$) | 0.45$ | 0.65$ | (0.13$) | (0.15$) | (0.53$) | (0.05$) | (0.85$) | (0.04$) | (0.21$) | (0.40$) | (0.43$) | 0.82$ | (0.23$) | 0.24$ |
| Average Shares, Basic | | 5,867,000,000 | 5,867,000,000 | 5,867,000,000 | 5,867,000,000 | 5,867,000,000 | 5,867,000,000 | 5,867,000,000 | 5,867,000,000 | 5,867,000,000 | 5,867,000,000 | 5,867,000,000 | 5,867,000,000 | 5,867,000,000 | 5,867,000,000 | 5,867,000,000 | 5,867,000,000 | 5,867,000,000 | 5,867,000,000 | 5,867,000,000 | 5,867,000,000 | 5,867,000,000 | 5,867,000,000 | 5,867,000,000 | 5,762,000,000 | 5,762,000,000 | 5,762,000,000 | 5,762,000,000 | 5,762,000,000 | 5,762,000,000 | 5,762,000,000 | 5,762,000,000 | 5,762,000,000 | 5,762,000,000 | 5,762,000,000 | 5,762,000,000 | 5,762,000,000 | 5,762,000,000 | 5,762,000,000 | 5,762,000,000 | 5,762,000,000 | 5,762,000,000 | 5,762,000,000 | 5,762,000,000 | 5,762,000,000 | 5,762,000,000 | 5,762,000,000 | 5,762,000,000 | 5,762,000,000 |
| Average Shares, Diluted | | 5,893,000,000 | 5,867,000,000 | 5,893,000,000 | 5,945,000,000 | 5,867,000,000 | 5,893,000,000 | 5,867,000,000 | 5,945,000,000 | 5,893,000,000 | 5,867,000,000 | 5,867,000,000 | 5,893,000,000 | 5,893,000,000 | 5,893,000,000 | 5,893,000,000 | 5,893,000,000 | 5,893,000,000 | 5,893,000,000 | 5,893,000,000 | 5,893,000,000 | 5,893,000,000 | 5,893,000,000 | 5,867,000,000 | 5,893,000,000 | 5,762,000,000 | 5,893,000,000 | 5,893,000,000 | 5,762,000,000 | 5,893,000,000 | 5,762,000,000 | 5,893,000,000 | 5,762,000,000 | 5,762,000,000 | 5,893,000,000 | 5,762,000,000 | 5,762,000,000 | 5,893,000,000 | 5,893,000,000 | 5,893,000,000 | 5,762,000,000 | 5,762,000,000 | 5,893,000,000 | 5,893,000,000 | 5,762,000,000 | 5,762,000,000 | 5,762,000,000 | 5,762,000,000 | 5,762,000,000 |
| EBIT | | 37,628,000,000$ | 36,410,000,000$ | 36,599,000,000$ | 36,478,000,000$ | 35,790,000,000$ | 35,611,000,000$ | 35,208,000,000$ | 33,613,000,000$ | 34,136,000,000$ | 33,584,000,000$ | 31,564,000,000$ | 27,480,000,000$ | 26,591,000,000$ | 27,522,000,000$ | 25,514,000,000$ | 24,930,000,000$ | 24,117,000,000$ | 25,855,000,000$ | 23,135,000,000$ | 23,422,000,000$ | 24,775,000,000$ | 24,728,000,000$ | 24,657,000,000$ | 28,812,000,000$ | 29,406,000,000$ | 29,380,000,000$ | 28,868,000,000$ | 29,419,000,000$ | 29,031,000,000$ | 29,073,000,000$ | 28,674,000,000$ | 27,463,000,000$ | 26,735,000,000$ | 27,178,000,000$ | 26,194,000,000$ | 27,913,000,000$ | 25,239,000,000$ | 25,658,000,000$ | 24,249,000,000$ | 25,864,000,000$ | 24,819,000,000$ | 28,299,000,000$ | 25,259,000,000$ | 25,114,000,000$ | 28,862,000,000$ | 29,261,000,000$ | 32,350,000,000$ | 32,747,000,000$ |
| EBITDA | | 37,628,000,000$ | 36,410,000,000$ | 36,599,000,000$ | 36,478,000,000$ | 35,790,000,000$ | 35,611,000,000$ | 35,208,000,000$ | 33,613,000,000$ | 34,136,000,000$ | 33,584,000,000$ | 31,564,000,000$ | 27,480,000,000$ | 26,591,000,000$ | 27,522,000,000$ | 25,514,000,000$ | 24,930,000,000$ | 24,117,000,000$ | 25,855,000,000$ | 23,135,000,000$ | 23,422,000,000$ | 24,775,000,000$ | 24,728,000,000$ | 24,657,000,000$ | 28,812,000,000$ | 29,406,000,000$ | 29,380,000,000$ | 28,868,000,000$ | 29,419,000,000$ | 29,031,000,000$ | 29,073,000,000$ | 28,674,000,000$ | 27,463,000,000$ | 26,735,000,000$ | 27,178,000,000$ | 26,194,000,000$ | 27,913,000,000$ | 25,239,000,000$ | 25,658,000,000$ | 24,249,000,000$ | 25,864,000,000$ | 24,819,000,000$ | 28,299,000,000$ | 25,259,000,000$ | 25,114,000,000$ | 28,862,000,000$ | 29,261,000,000$ | 32,350,000,000$ | 32,747,000,000$ |