| Mastercard Inc (MA) |
| 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 | | 8,602,000,000$ | 8,133,000,000$ | 7,250,000,000$ | 7,489,000,000$ | 7,369,000,000$ | 6,961,000,000$ | 6,348,000,000$ | 6,548,000,000$ | 6,533,000,000$ | 6,269,000,000$ | 5,748,000,000$ | 5,817,000,000$ | 9,167,000,000$ | 8,704,000,000$ | 8,025,000,000$ | 8,372,000,000$ | 7,826,000,000$ | 7,219,000,000$ | 6,428,000,000$ | 6,426,000,000$ | 5,935,000,000$ | 5,093,000,000$ | 6,162,000,000$ | 6,722,000,000$ | 6,557,000,000$ | 6,069,000,000$ | 5,632,000,000$ | 5,778,000,000$ | 5,633,000,000$ | 5,350,000,000$ | 5,070,000,000$ | 3,312,000,000$ | 3,398,000,000$ | 3,053,000,000$ | 2,734,000,000$ | 2,756,000,000$ | 2,880,000,000$ | 2,694,000,000$ | 2,446,000,000$ | 2,517,000,000$ | 2,530,000,000$ | 2,390,000,000$ | 2,230,000,000$ | 2,416,000,000$ | 2,490,000,000$ | 2,368,000,000$ | 2,172,000,000$ | 2,126,000,000$ |
| QoQ% | | 5.77% | 12.18% | (3.19%) | 1.63% | 5.86% | 9.66% | (3.05%) | .23% | 4.21% | 9.06% | (1.19%) | (36.54%) | 5.32% | 8.46% | (4.15%) | 6.98% | 8.41% | 12.31% | .03% | 8.27% | 16.53% | (17.35%) | (8.33%) | 2.52% | 8.04% | 7.76% | (2.53%) | 2.57% | 5.29% | 5.52% | 53.08% | (2.53%) | 11.30% | 11.67% | (.80%) | (4.31%) | 6.90% | 10.14% | (2.82%) | (.51%) | 5.86% | 7.18% | (7.70%) | (2.97%) | 5.15% | 9.02% | 2.16% | (4.15%) |
| YoY% | | 16.73% | 16.84% | 14.21% | 14.37% | 12.80% | 11.04% | 10.44% | 12.57% | (28.73%) | (27.98%) | (28.37%) | (30.52%) | 17.14% | 20.57% | 24.84% | 30.28% | 31.86% | 41.74% | 4.32% | (4.40%) | (9.49%) | (16.08%) | 9.41% | 16.34% | 16.40% | 13.44% | 11.09% | 74.46% | 65.77% | 75.24% | 85.44% | 20.17% | 17.99% | 13.33% | 11.77% | 9.50% | 13.83% | 12.72% | 9.69% | 4.18% | 1.61% | .93% | 2.67% | 13.64% | 12.26% | 12.98% | 13.96% | 12.19% |
| Cost Of Revenue | | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ |
| Gross Profit | | 8,602,000,000$ | 8,133,000,000$ | 7,250,000,000$ | 7,489,000,000$ | 7,369,000,000$ | 6,961,000,000$ | 6,348,000,000$ | 6,548,000,000$ | 6,533,000,000$ | 6,269,000,000$ | 5,748,000,000$ | 5,817,000,000$ | 9,167,000,000$ | 8,704,000,000$ | 8,025,000,000$ | 8,372,000,000$ | 7,826,000,000$ | 7,219,000,000$ | 6,428,000,000$ | 6,426,000,000$ | 5,935,000,000$ | 5,093,000,000$ | 6,162,000,000$ | 6,722,000,000$ | 6,557,000,000$ | 6,069,000,000$ | 5,632,000,000$ | 5,778,000,000$ | 5,633,000,000$ | 5,350,000,000$ | 5,070,000,000$ | 3,312,000,000$ | 3,398,000,000$ | 3,053,000,000$ | 2,734,000,000$ | 2,756,000,000$ | 2,880,000,000$ | 2,694,000,000$ | 2,446,000,000$ | 2,517,000,000$ | 2,530,000,000$ | 2,390,000,000$ | 2,230,000,000$ | 2,416,000,000$ | 2,490,000,000$ | 2,368,000,000$ | 2,172,000,000$ | 2,126,000,000$ |
| Gross Margin | | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% |
| Operating Expenses | | 3,541,000,000$ | 3,356,000,000$ | 3,101,000,000$ | 3,551,000,000$ | 3,365,000,000$ | 2,925,000,000$ | 2,744,000,000$ | 3,176,000,000$ | 2,689,000,000$ | 2,613,000,000$ | 2,612,000,000$ | 2,633,000,000$ | 2,644,000,000$ | 2,479,000,000$ | 2,217,000,000$ | 2,389,000,000$ | 2,268,000,000$ | 2,187,000,000$ | 1,958,000,000$ | 2,062,000,000$ | 1,732,000,000$ | 1,628,000,000$ | 1,798,000,000$ | 2,015,000,000$ | 1,812,000,000$ | 1,716,000,000$ | 1,676,000,000$ | 2,573,000,000$ | 1,611,000,000$ | 1,729,000,000$ | 1,755,000,000$ | 1,790,000,000$ | 1,457,000,000$ | 1,400,000,000$ | 1,228,000,000$ | 1,393,000,000$ | 1,210,000,000$ | 1,314,000,000$ | 1,098,000,000$ | 1,410,000,000$ | 1,161,000,000$ | 1,139,000,000$ | 879,000,000$ | 1,398,000,000$ | 1,070,000,000$ | 985,000,000$ | 887,000,000$ | 1,206,000,000$ |
| Operating Income | | 5,061,000,000$ | 4,777,000,000$ | 4,149,000,000$ | 3,938,000,000$ | 4,004,000,000$ | 4,036,000,000$ | 3,604,000,000$ | 3,372,000,000$ | 3,844,000,000$ | 3,656,000,000$ | 3,136,000,000$ | 3,184,000,000$ | 3,112,000,000$ | 3,018,000,000$ | 2,950,000,000$ | 2,827,000,000$ | 2,717,000,000$ | 2,341,000,000$ | 2,197,000,000$ | 2,058,000,000$ | 2,105,000,000$ | 1,707,000,000$ | 2,211,000,000$ | 2,399,000,000$ | 2,655,000,000$ | 2,397,000,000$ | 2,213,000,000$ | 1,234,000,000$ | 2,287,000,000$ | 1,936,000,000$ | 1,825,000,000$ | 1,522,000,000$ | 1,941,000,000$ | 1,653,000,000$ | 1,506,000,000$ | 1,363,000,000$ | 1,670,000,000$ | 1,380,000,000$ | 1,348,000,000$ | 1,107,000,000$ | 1,369,000,000$ | 1,251,000,000$ | 1,351,000,000$ | 1,018,000,000$ | 1,420,000,000$ | 1,383,000,000$ | 1,285,000,000$ | 920,000,000$ |
| Operating Margin | | 58.84% | 58.74% | 57.23% | 52.58% | 54.34% | 57.98% | 56.77% | 51.50% | 58.84% | 58.32% | 54.56% | 54.74% | 33.95% | 34.67% | 36.76% | 33.77% | 34.72% | 32.43% | 34.18% | 32.03% | 35.47% | 33.52% | 35.88% | 35.69% | 40.49% | 39.50% | 39.29% | 21.36% | 40.60% | 36.19% | 36.00% | 45.95% | 57.12% | 54.14% | 55.08% | 49.46% | 57.99% | 51.23% | 55.11% | 43.98% | 54.11% | 52.34% | 60.58% | 42.14% | 57.03% | 58.40% | 59.16% | 43.27% |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | | | | | 159,000,000$ | 153,000,000$ | 150,000,000$ | 148,000,000$ | 151,000,000$ | 144,000,000$ | 132,000,000$ | 127,000,000$ | 120,000,000$ | 114,000,000$ | 110,000,000$ | 108,000,000$ | 110,000,000$ | 106,000,000$ | 107,000,000$ | 105,000,000$ | 105,000,000$ | 101,000,000$ | 69,000,000$ | 64,000,000$ | 63,000,000$ | 51,000,000$ | 46,000,000$ | 47,000,000$ | 48,000,000$ | 48,000,000$ | 43,000,000$ | 41,000,000$ | 35,000,000$ | 39,000,000$ | 39,000,000$ | 30,000,000$ | 23,000,000$ | 22,000,000$ | 20,000,000$ | 12,000,000$ | 15,000,000$ | 17,000,000$ | 17,000,000$ | 16,000,000$ | 11,000,000$ | 15,000,000$ | 6,000,000$ | 7,000,000$ |
| Income Before Tax | | 4,999,000,000$ | 4,672,000,000$ | 4,031,000,000$ | 3,891,000,000$ | 3,866,000,000$ | 3,939,000,000$ | 3,558,000,000$ | 3,321,000,000$ | 3,761,000,000$ | 3,704,000,000$ | 2,853,000,000$ | 3,089,000,000$ | 3,072,000,000$ | 2,798,000,000$ | 2,773,000,000$ | 2,823,000,000$ | 2,816,000,000$ | 2,478,000,000$ | 2,190,000,000$ | 2,168,000,000$ | 1,915,000,000$ | 1,690,000,000$ | 1,987,000,000$ | 2,475,000,000$ | 2,534,000,000$ | 2,519,000,000$ | 2,203,000,000$ | 1,215,000,000$ | 2,264,000,000$ | 1,922,000,000$ | 1,803,000,000$ | 1,484,000,000$ | 1,932,000,000$ | 1,628,000,000$ | 1,478,000,000$ | 1,311,000,000$ | 1,633,000,000$ | 1,365,000,000$ | 1,337,000,000$ | 1,025,000,000$ | 1,352,000,000$ | 1,241,000,000$ | 1,340,000,000$ | 1,007,000,000$ | 1,418,000,000$ | 1,373,000,000$ | 1,281,000,000$ | 911,000,000$ |
| Tax Expenses | | 1,072,000,000$ | 971,000,000$ | 751,000,000$ | 549,000,000$ | 603,000,000$ | 681,000,000$ | 547,000,000$ | 530,000,000$ | 563,000,000$ | 859,000,000$ | 492,000,000$ | 564,000,000$ | 573,000,000$ | 523,000,000$ | 142,000,000$ | 444,000,000$ | 402,000,000$ | 412,000,000$ | 362,000,000$ | 383,000,000$ | 402,000,000$ | 270,000,000$ | 294,000,000$ | 375,000,000$ | 426,000,000$ | 471,000,000$ | 341,000,000$ | 316,000,000$ | 365,000,000$ | 353,000,000$ | 311,000,000$ | 1,257,000,000$ | 502,000,000$ | 451,000,000$ | 397,000,000$ | 378,000,000$ | 449,000,000$ | 382,000,000$ | 378,000,000$ | 135,000,000$ | 375,000,000$ | 320,000,000$ | 320,000,000$ | 206,000,000$ | 403,000,000$ | 442,000,000$ | 411,000,000$ | 288,000,000$ |
| Net Income | | 3,927,000,000$ | 3,701,000,000$ | 3,280,000,000$ | 3,342,000,000$ | 3,263,000,000$ | 3,258,000,000$ | 3,011,000,000$ | 2,791,000,000$ | 3,198,000,000$ | 2,845,000,000$ | 2,361,000,000$ | 2,525,000,000$ | 2,499,000,000$ | 2,275,000,000$ | 2,631,000,000$ | 2,379,000,000$ | 2,414,000,000$ | 2,066,000,000$ | 1,828,000,000$ | 1,785,000,000$ | 1,513,000,000$ | 1,420,000,000$ | 1,693,000,000$ | 2,100,000,000$ | 2,108,000,000$ | 2,048,000,000$ | 1,862,000,000$ | 899,000,000$ | 1,899,000,000$ | 1,569,000,000$ | 1,492,000,000$ | 227,000,000$ | 1,430,000,000$ | 1,177,000,000$ | 1,081,000,000$ | 933,000,000$ | 1,184,000,000$ | 983,000,000$ | 959,000,000$ | 890,000,000$ | 977,000,000$ | 921,000,000$ | 1,020,000,000$ | 801,000,000$ | 1,015,000,000$ | 931,000,000$ | 870,000,000$ | 623,000,000$ |
| Profit Margin | | 45.65% | 45.51% | 45.24% | 44.63% | 44.28% | 46.80% | 47.43% | 42.62% | 48.95% | 45.38% | 41.08% | 43.41% | 27.26% | 26.14% | 32.79% | 28.42% | 30.85% | 28.62% | 28.44% | 27.78% | 25.49% | 27.88% | 27.48% | 31.24% | 32.15% | 33.75% | 33.06% | 15.56% | 33.71% | 29.33% | 29.43% | 6.85% | 42.08% | 38.55% | 39.54% | 33.85% | 41.11% | 36.49% | 39.21% | 35.36% | 38.62% | 38.54% | 45.74% | 33.15% | 40.76% | 39.32% | 40.06% | 29.30% |
| TTM | | 45.28% | 44.93% | 45.21% | 45.71% | 45.26% | 46.45% | 46.09% | 44.61% | 44.85% | 37.89% | 32.82% | 31.31% | 28.55% | 29.46% | 30.18% | 29.11% | 29.01% | 27.65% | 27.41% | 27.15% | 28.13% | 29.84% | 31.16% | 32.50% | 28.78% | 29.02% | 27.82% | 26.84% | 26.79% | 27.54% | 29.17% | 31.33% | 38.70% | 38.30% | 37.79% | 37.67% | 38.11% | 37.39% | 37.91% | 39.39% | 38.88% | 39.44% | 39.64% | 38.29% | 37.56% | 37.18% | 37.39% | 37.34% |
| Earnings to Minority | | 6,000,000$ | 4,000,000$ | 5,000,000$ | 5,000,000$ | 4,000,000$ | 4,000,000$ | 3,000,000$ | 3,000,000$ | 4,000,000$ | 3,000,000$ | 2,000,000$ | 4,000,000$ | 3,000,000$ | 3,000,000$ | 3,000,000$ | (1,000,000$) | 11,000,000$ | 0$ | (1,000,000$) | (37,000,000$) | (32,000,000$) | (3,000,000$) | (1,000,000$) | 2,000,000$ | 1,000,000$ | (5,000,000$) | 1,000,000$ | (2,000,000$) | 1,000,000$ | 6,000,000$ | 1,000,000$ | (3,000,000$) | 0$ | 1,000,000$ | 1,000,000$ | 2,000,000$ | 2,000,000$ | 0$ | 2,000,000$ | (3,000,000$) | 1,000,000$ | 1,000,000$ | 1,000,000$ | 13,000,000$ | 1,000,000$ | (37,000,000$) | 0$ | 0$ |
| Earnings to Common Shareholders | | 3,927,000,000$ | 3,701,000,000$ | 3,280,000,000$ | 3,342,000,000$ | 3,263,000,000$ | 3,258,000,000$ | 3,011,000,000$ | 2,791,000,000$ | 3,198,000,000$ | 2,845,000,000$ | 2,361,000,000$ | 2,525,000,000$ | 2,499,000,000$ | 2,275,000,000$ | 2,631,000,000$ | 2,379,000,000$ | 2,414,000,000$ | 2,066,000,000$ | 1,828,000,000$ | 1,785,000,000$ | 1,513,000,000$ | 1,420,000,000$ | 1,693,000,000$ | 2,100,000,000$ | 2,108,000,000$ | 2,048,000,000$ | 1,862,000,000$ | 899,000,000$ | 1,899,000,000$ | 1,569,000,000$ | 1,492,000,000$ | 227,000,000$ | 1,430,000,000$ | 1,177,000,000$ | 1,081,000,000$ | 933,000,000$ | 1,184,000,000$ | 983,000,000$ | 959,000,000$ | 890,000,000$ | 977,000,000$ | 921,000,000$ | 1,020,000,000$ | 801,000,000$ | 1,015,000,000$ | 931,000,000$ | 870,000,000$ | 623,000,000$ |
| QoQ% | | 6.11% | 12.84% | (1.86%) | 2.42% | .15% | 8.20% | 7.88% | (12.73%) | 12.41% | 20.50% | (6.50%) | 1.04% | 9.85% | (13.53%) | 10.59% | (1.45%) | 16.84% | 13.02% | 2.41% | 17.98% | 6.55% | (16.13%) | (19.38%) | (.38%) | 2.93% | 9.99% | 107.12% | (52.66%) | 21.03% | 5.16% | 557.27% | (84.13%) | 21.50% | 8.88% | 15.86% | (21.20%) | 20.45% | 2.50% | 7.75% | (8.91%) | 6.08% | (9.71%) | 27.34% | (21.08%) | 9.02% | 7.01% | 39.65% | (29.12%) |
| YoY% | | 20.35% | 13.60% | 8.93% | 19.74% | 2.03% | 14.52% | 27.53% | 10.54% | 27.97% | 25.06% | (10.26%) | 6.14% | 3.52% | 10.12% | 43.93% | 33.28% | 59.55% | 45.49% | 7.97% | (15.00%) | (28.23%) | (30.66%) | (9.08%) | 133.59% | 11.01% | 30.53% | 24.80% | 296.04% | 32.80% | 33.31% | 38.02% | (75.67%) | 20.78% | 19.74% | 12.72% | 4.83% | 21.19% | 6.73% | (5.98%) | 11.11% | (3.74%) | (1.07%) | 17.24% | 28.57% | 15.47% | 9.79% | 13.58% | 2.98% |
| Earnings Per Share, Basic | | 4.35$ | 4.08$ | 3.60$ | 3.65$ | 3.54$ | 3.51$ | 3.23$ | 2.98$ | 3.40$ | 3.01$ | 2.48$ | 2.63$ | 2.59$ | 2.34$ | 2.69$ | 2.42$ | 2.45$ | 2.09$ | 1.84$ | 1.79$ | 1.51$ | 1.41$ | 1.68$ | 2.08$ | 2.08$ | 2.01$ | 1.81$ | 0.87$ | 1.83$ | 1.50$ | 1.42$ | 0.21$ | 1.35$ | 1.10$ | 1.00$ | 0.86$ | 1.08$ | 0.90$ | 0.86$ | 0.79$ | 0.86$ | 0.81$ | 0.89$ | 0.69$ | 0.88$ | 0.80$ | 0.73$ | 0.52$ |
| Earnings Per Share, Diluted | | 4.34$ | 4.07$ | 3.59$ | 3.64$ | 3.53$ | 3.50$ | 3.22$ | 2.98$ | 3.39$ | 3.00$ | 2.47$ | 2.63$ | 2.58$ | 2.34$ | 2.68$ | 2.41$ | 2.44$ | 2.08$ | 1.83$ | 1.78$ | 1.51$ | 1.41$ | 1.68$ | 2.07$ | 2.07$ | 2.00$ | 1.80$ | 0.87$ | 1.82$ | 1.50$ | 1.41$ | 0.21$ | 1.34$ | 1.09$ | 1.00$ | 0.86$ | 1.08$ | 0.89$ | 0.86$ | 0.79$ | 0.86$ | 0.81$ | 0.89$ | 0.69$ | 0.88$ | 0.80$ | 0.73$ | 0.52$ |
| Unlevered FCF Per Share, Basic | | 6.07$ | 5.03$ | 2.44$ | 5.18$ | 5.45$ | 3.25$ | 1.62$ | 4.33$ | 3.33$ | 2.77$ | 1.90$ | 3.10$ | 3.88$ | 2.47$ | 1.67$ | 3.12$ | 2.44$ | 2.21$ | 1.41$ | 2.20$ | 1.57$ | 1.38$ | 1.72$ | 2.84$ | 2.19$ | 1.42$ | 1.20$ | 1.22$ | 2.20$ | 1.34$ | 0.91$ | 1.64$ | 1.59$ | 1.19$ | 0.62$ | 0.95$ | 1.25$ | 0.91$ | 0.92$ | 0.93$ | 1.06$ | 0.70$ | 0.77$ | 0.56$ | 1.15$ | 0.61$ | 0.46$ | 0.92$ |
| Unlevered FCF Per Share, Diluted | | 6.06$ | 5.02$ | 2.43$ | 5.16$ | 5.44$ | 3.25$ | 1.62$ | 4.33$ | 3.32$ | 2.76$ | 1.89$ | 3.09$ | 3.87$ | 2.47$ | 1.67$ | 3.11$ | 2.43$ | 2.20$ | 1.40$ | 2.19$ | 1.57$ | 1.38$ | 1.71$ | 2.83$ | 2.18$ | 1.41$ | 1.19$ | 1.21$ | 2.19$ | 1.33$ | 0.90$ | 1.63$ | 1.58$ | 1.19$ | 0.61$ | 0.95$ | 1.25$ | 0.91$ | 0.92$ | 0.93$ | 1.06$ | 0.70$ | 0.76$ | 0.56$ | 1.14$ | 0.61$ | 0.46$ | 0.92$ |
| Average Shares, Basic | | 903,000,000 | 908,000,000 | 912,000,000 | 915,000,000 | 923,000,000 | 929,000,000 | 933,000,000 | 936,000,000 | 941,000,000 | 946,000,000 | 953,000,000 | 959,000,000 | 965,000,000 | 971,000,000 | 977,000,000 | 982,000,000 | 986,000,000 | 990,000,000 | 994,000,000 | 998,000,000 | 1,001,000,000 | 1,004,000,000 | 1,005,000,000 | 1,008,000,000 | 1,013,000,000 | 1,020,000,000 | 1,026,000,000 | 1,032,000,000 | 1,037,000,000 | 1,043,000,000 | 1,051,000,000 | 1,057,000,000 | 1,063,000,000 | 1,070,000,000 | 1,078,000,000 | 1,087,000,000 | 1,096,000,000 | 1,098,000,000 | 1,109,000,000 | 1,121,000,000 | 1,130,000,000 | 1,138,000,000 | 1,148,000,000 | 1,153,000,000 | 1,157,000,000 | 1,165,000,000 | 1,185,000,000 | 1,201,000,000 |
| Average Shares, Diluted | | 905,000,000 | 909,000,000 | 914,000,000 | 918,000,000 | 925,000,000 | 930,000,000 | 935,000,000 | 936,000,000 | 943,000,000 | 949,000,000 | 956,000,000 | 961,000,000 | 968,000,000 | 974,000,000 | 981,000,000 | 986,000,000 | 990,000,000 | 994,000,000 | 998,000,000 | 1,001,000,000 | 1,005,000,000 | 1,008,000,000 | 1,010,000,000 | 1,013,000,000 | 1,019,000,000 | 1,025,000,000 | 1,032,000,000 | 1,038,000,000 | 1,043,000,000 | 1,049,000,000 | 1,057,000,000 | 1,063,000,000 | 1,068,000,000 | 1,075,000,000 | 1,082,000,000 | 1,090,000,000 | 1,099,000,000 | 1,101,000,000 | 1,112,000,000 | 1,124,000,000 | 1,133,000,000 | 1,141,000,000 | 1,152,000,000 | 1,157,000,000 | 1,160,000,000 | 1,169,000,000 | 1,189,000,000 | 1,205,000,000 |
| EBIT | | 4,999,000,000$ | 4,672,000,000$ | 4,031,000,000$ | 3,891,000,000$ | 4,025,000,000$ | 4,092,000,000$ | 3,708,000,000$ | 3,469,000,000$ | 3,912,000,000$ | 3,848,000,000$ | 2,985,000,000$ | 3,216,000,000$ | 3,192,000,000$ | 2,912,000,000$ | 2,883,000,000$ | 2,931,000,000$ | 2,926,000,000$ | 2,584,000,000$ | 2,297,000,000$ | 2,273,000,000$ | 2,020,000,000$ | 1,791,000,000$ | 2,056,000,000$ | 2,539,000,000$ | 2,597,000,000$ | 2,570,000,000$ | 2,249,000,000$ | 1,262,000,000$ | 2,312,000,000$ | 1,970,000,000$ | 1,846,000,000$ | 1,525,000,000$ | 1,967,000,000$ | 1,667,000,000$ | 1,517,000,000$ | 1,341,000,000$ | 1,656,000,000$ | 1,387,000,000$ | 1,357,000,000$ | 1,037,000,000$ | 1,367,000,000$ | 1,258,000,000$ | 1,357,000,000$ | 1,023,000,000$ | 1,429,000,000$ | 1,388,000,000$ | 1,287,000,000$ | 918,000,000$ |
| EBITDA | | 5,289,000,000$ | 4,953,000,000$ | 4,306,000,000$ | 4,122,000,000$ | 4,250,000,000$ | 4,317,000,000$ | 3,924,000,000$ | 3,674,000,000$ | 4,123,000,000$ | 4,040,000,000$ | 3,176,000,000$ | 3,400,000,000$ | 3,377,000,000$ | 3,101,000,000$ | 3,075,000,000$ | 3,120,000,000$ | 3,114,000,000$ | 2,770,000,000$ | 2,460,000,000$ | 2,423,000,000$ | 2,161,000,000$ | 1,936,000,000$ | 2,200,000,000$ | 2,685,000,000$ | 2,734,000,000$ | 2,692,000,000$ | 2,366,000,000$ | 1,375,000,000$ | 2,423,000,000$ | 2,085,000,000$ | 1,966,000,000$ | 1,640,000,000$ | 2,085,000,000$ | 1,778,000,000$ | 1,609,000,000$ | 1,433,000,000$ | 1,749,000,000$ | 1,480,000,000$ | 1,452,000,000$ | 1,130,000,000$ | 1,461,000,000$ | 1,350,000,000$ | 1,444,000,000$ | 1,107,000,000$ | 1,512,000,000$ | 1,469,000,000$ | 1,360,000,000$ | 989,000,000$ |