| 3M CO (MMM) |
| 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 | | 6,517,000,000$ | 6,344,000,000$ | 5,954,000,000$ | 6,010,000,000$ | 6,294,000,000$ | 6,255,000,000$ | 6,016,000,000$ | 6,002,000,000$ | 6,270,000,000$ | 6,283,000,000$ | 6,055,000,000$ | 11,000,000$ | 8,619,000,000$ | 8,702,000,000$ | 8,829,000,000$ | 8,612,000,000$ | 8,942,000,000$ | 8,950,000,000$ | 8,851,000,000$ | 8,583,000,000$ | 8,350,000,000$ | 7,176,000,000$ | 8,075,000,000$ | 8,111,000,000$ | 7,991,000,000$ | 8,171,000,000$ | 7,863,000,000$ | 7,945,000,000$ | 8,152,000,000$ | 8,390,000,000$ | 8,278,000,000$ | 7,990,000,000$ | 8,172,000,000$ | 7,810,000,000$ | 7,685,000,000$ | 7,329,000,000$ | 7,709,000,000$ | 7,662,000,000$ | 7,409,000,000$ | 7,298,000,000$ | 7,712,000,000$ | 7,686,000,000$ | 7,578,000,000$ | 7,719,000,000$ | 8,137,000,000$ | 8,134,000,000$ | 7,831,000,000$ | 7,569,000,000$ |
| QoQ% | | 2.73% | 6.55% | (.93%) | (4.51%) | .62% | 3.97% | .23% | (4.27%) | (.21%) | 3.77% | 54,945.46% | (99.87%) | (.95%) | (1.44%) | 2.52% | (3.69%) | (.09%) | 1.12% | 3.12% | 2.79% | 16.36% | (11.13%) | (.44%) | 1.50% | (2.20%) | 3.92% | (1.03%) | (2.54%) | (2.84%) | 1.35% | 3.61% | (2.23%) | 4.64% | 1.63% | 4.86% | (4.93%) | .61% | 3.42% | 1.52% | (5.37%) | .34% | 1.43% | (1.83%) | (5.14%) | .04% | 3.87% | 3.46% | (4.38%) |
| YoY% | | 3.54% | 1.42% | (1.03%) | .13% | .38% | (.45%) | (.64%) | 54,463.64% | (27.25%) | (27.80%) | (31.42%) | (99.87%) | (3.61%) | (2.77%) | (.25%) | .34% | 7.09% | 24.72% | 9.61% | 5.82% | 4.49% | (12.18%) | 2.70% | 2.09% | (1.98%) | (2.61%) | (5.01%) | (.56%) | (.25%) | 7.43% | 7.72% | 9.02% | 6.01% | 1.93% | 3.73% | .43% | (.04%) | (.31%) | (2.23%) | (5.45%) | (5.22%) | (5.51%) | (3.23%) | 1.98% | 2.79% | 4.93% | 2.58% | 2.46% |
| Cost Of Revenue | | 3,792,000,000$ | 3,646,000,000$ | 3,478,000,000$ | 3,744,000,000$ | 3,647,000,000$ | 3,571,000,000$ | 3,485,000,000$ | 3,795,000,000$ | 3,716,000,000$ | 3,728,000,000$ | 3,744,000,000$ | 1,206,000,000$ | 4,728,000,000$ | 5,093,000,000$ | 4,826,000,000$ | 4,698,000,000$ | 4,853,000,000$ | 4,719,000,000$ | 4,525,000,000$ | 4,388,000,000$ | 4,303,000,000$ | 3,805,000,000$ | 4,109,000,000$ | 4,325,000,000$ | 4,188,000,000$ | 4,313,000,000$ | 4,310,000,000$ | 4,060,000,000$ | 4,159,000,000$ | 4,227,000,000$ | 4,236,000,000$ | 4,094,000,000$ | 4,059,000,000$ | 4,020,000,000$ | 3,882,000,000$ | 3,716,000,000$ | 3,847,000,000$ | 3,799,000,000$ | 3,678,000,000$ | 3,827,000,000$ | 3,877,000,000$ | 3,858,000,000$ | 3,821,000,000$ | 4,027,000,000$ | 4,205,000,000$ | 4,184,000,000$ | 4,031,000,000$ | 3,976,000,000$ |
| Gross Profit | | 2,725,000,000$ | 2,698,000,000$ | 2,476,000,000$ | 2,266,000,000$ | 2,647,000,000$ | 2,684,000,000$ | 2,531,000,000$ | 2,207,000,000$ | 2,554,000,000$ | 2,555,000,000$ | 2,311,000,000$ | (1,195,000,000$) | 3,891,000,000$ | 3,609,000,000$ | 4,003,000,000$ | 3,914,000,000$ | 4,089,000,000$ | 4,231,000,000$ | 4,326,000,000$ | 4,195,000,000$ | 4,047,000,000$ | 3,371,000,000$ | 3,966,000,000$ | 3,786,000,000$ | 3,803,000,000$ | 3,858,000,000$ | 3,553,000,000$ | 3,885,000,000$ | 3,993,000,000$ | 4,163,000,000$ | 4,042,000,000$ | 3,896,000,000$ | 4,113,000,000$ | 3,790,000,000$ | 3,803,000,000$ | 3,613,000,000$ | 3,862,000,000$ | 3,863,000,000$ | 3,731,000,000$ | 3,471,000,000$ | 3,835,000,000$ | 3,828,000,000$ | 3,757,000,000$ | 3,692,000,000$ | 3,932,000,000$ | 3,950,000,000$ | 3,800,000,000$ | 3,593,000,000$ |
| Gross Margin | | 41.81% | 42.53% | 41.59% | 37.70% | 42.06% | 42.91% | 42.07% | 36.77% | 40.73% | 40.67% | 38.17% | (10,863.64%) | 45.14% | 41.47% | 45.34% | 45.45% | 45.73% | 47.27% | 48.88% | 48.88% | 48.47% | 46.98% | 49.12% | 46.68% | 47.59% | 47.22% | 45.19% | 48.90% | 48.98% | 49.62% | 48.83% | 48.76% | 50.33% | 48.53% | 49.49% | 49.30% | 50.10% | 50.42% | 50.36% | 47.56% | 49.73% | 49.81% | 49.58% | 47.83% | 48.32% | 48.56% | 48.53% | 47.47% |
| Operating Expenses | | 1,278,000,000$ | 1,558,000,000$ | 1,230,000,000$ | 1,181,000,000$ | 1,331,000,000$ | 1,412,000,000$ | 1,382,000,000$ | 1,308,000,000$ | 5,650,000,000$ | 11,913,000,000$ | 1,070,000,000$ | 343,000,000$ | (265,000,000$) | 3,499,000,000$ | 2,362,000,000$ | 2,298,000,000$ | 2,301,000,000$ | 2,260,000,000$ | 2,332,000,000$ | 2,346,000,000$ | 2,138,000,000$ | 1,631,000,000$ | 2,303,000,000$ | 2,461,000,000$ | 1,792,000,000$ | 2,156,000,000$ | 2,417,000,000$ | 2,102,000,000$ | 1,977,000,000$ | 1,762,000,000$ | 3,035,000,000$ | 2,107,000,000$ | 2,105,000,000$ | 1,637,000,000$ | 2,061,000,000$ | 2,144,000,000$ | 1,958,000,000$ | 1,997,000,000$ | 1,943,000,000$ | 1,971,000,000$ | 1,959,000,000$ | 1,988,000,000$ | 2,027,000,000$ | 2,030,000,000$ | 2,031,000,000$ | 2,094,000,000$ | 2,084,000,000$ | 2,014,000,000$ |
| Operating Income | | 1,447,000,000$ | 1,140,000,000$ | 1,246,000,000$ | 1,085,000,000$ | 1,316,000,000$ | 1,272,000,000$ | 1,149,000,000$ | 899,000,000$ | (3,096,000,000$) | (9,358,000,000$) | 1,241,000,000$ | (1,538,000,000$) | 4,156,000,000$ | 110,000,000$ | 1,641,000,000$ | 1,616,000,000$ | 1,788,000,000$ | 1,971,000,000$ | 1,994,000,000$ | 1,849,000,000$ | 1,909,000,000$ | 1,740,000,000$ | 1,663,000,000$ | 1,325,000,000$ | 2,011,000,000$ | 1,702,000,000$ | 1,136,000,000$ | 1,783,000,000$ | 2,016,000,000$ | 2,401,000,000$ | 1,007,000,000$ | 1,789,000,000$ | 2,008,000,000$ | 2,153,000,000$ | 1,742,000,000$ | 1,469,000,000$ | 1,904,000,000$ | 1,866,000,000$ | 1,788,000,000$ | 1,500,000,000$ | 1,876,000,000$ | 1,840,000,000$ | 1,730,000,000$ | 1,662,000,000$ | 1,901,000,000$ | 1,856,000,000$ | 1,716,000,000$ | 1,579,000,000$ |
| Operating Margin | | 22.20% | 17.97% | 20.93% | 18.05% | 20.91% | 20.34% | 19.10% | 14.98% | (49.38%) | (148.94%) | 20.50% | (13,981.82%) | 48.22% | 1.26% | 18.59% | 18.77% | 20.00% | 22.02% | 22.53% | 21.54% | 22.86% | 24.25% | 20.59% | 16.34% | 25.17% | 20.83% | 14.45% | 22.44% | 24.73% | 28.62% | 12.17% | 22.39% | 24.57% | 27.57% | 22.67% | 20.04% | 24.70% | 24.35% | 24.13% | 20.55% | 24.33% | 23.94% | 22.83% | 21.53% | 23.36% | 22.82% | 21.91% | 20.86% |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 13,000,000$ | 12,000,000$ | 8,000,000$ | 9,000,000$ | 8,000,000$ | 7,000,000$ | 5,000,000$ | 8,000,000$ | 7,000,000$ | | | | | | | |
| Interest Expenses | | | | | | | 322,000,000$ | 385,000,000$ | 371,000,000$ | 304,000,000$ | 144,000,000$ | 123,000,000$ | 115,000,000$ | 106,000,000$ | 128,000,000$ | 113,000,000$ | 118,000,000$ | 117,000,000$ | 121,000,000$ | 132,000,000$ | 141,000,000$ | 128,000,000$ | 137,000,000$ | 123,000,000$ | 124,000,000$ | 109,000,000$ | 111,000,000$ | 104,000,000$ | 95,000,000$ | 85,000,000$ | 88,000,000$ | 82,000,000$ | 166,000,000$ | 57,000,000$ | 54,000,000$ | 45,000,000$ | | | | | | | | | | | | | |
| Income Before Tax | | 1,147,000,000$ | 923,000,000$ | 1,385,000,000$ | 759,000,000$ | 1,721,000,000$ | 1,410,000,000$ | 929,000,000$ | 651,000,000$ | (3,302,000,000$) | (9,430,000,000$) | 1,189,000,000$ | (1,591,000,000$) | 4,132,000,000$ | 60,000,000$ | 1,603,000,000$ | 1,564,000,000$ | 1,757,000,000$ | 1,938,000,000$ | 1,945,000,000$ | 1,731,000,000$ | 1,826,000,000$ | 1,629,000,000$ | 1,567,000,000$ | 1,212,000,000$ | 1,966,000,000$ | 1,446,000,000$ | 1,088,000,000$ | 1,720,000,000$ | 1,965,000,000$ | 2,350,000,000$ | 965,000,000$ | 1,672,000,000$ | 1,997,000,000$ | 2,142,000,000$ | 1,737,000,000$ | 1,610,000,000$ | 1,862,000,000$ | 1,835,000,000$ | 1,746,000,000$ | 1,463,000,000$ | 1,845,000,000$ | 1,812,000,000$ | 1,703,000,000$ | 1,638,000,000$ | 1,880,000,000$ | 1,820,000,000$ | 1,688,000,000$ | 1,558,000,000$ |
| Tax Expenses | | 308,000,000$ | 245,000,000$ | 265,000,000$ | 33,000,000$ | 348,000,000$ | 203,000,000$ | 220,000,000$ | 26,000,000$ | (777,000,000$) | (2,261,000,000$) | 210,000,000$ | (362,000,000$) | 271,000,000$ | (23,000,000$) | 302,000,000$ | 227,000,000$ | 324,000,000$ | 415,000,000$ | 319,000,000$ | 321,000,000$ | 391,000,000$ | 347,000,000$ | 278,000,000$ | 226,000,000$ | 378,000,000$ | 315,000,000$ | 195,000,000$ | 371,000,000$ | 419,000,000$ | 488,000,000$ | 359,000,000$ | 1,147,000,000$ | 564,000,000$ | 557,000,000$ | 411,000,000$ | 454,000,000$ | 531,000,000$ | 542,000,000$ | 468,000,000$ | 424,000,000$ | 547,000,000$ | 509,000,000$ | 502,000,000$ | 459,000,000$ | 569,000,000$ | 537,000,000$ | 463,000,000$ | 442,000,000$ |
| Net Income | | 841,000,000$ | 725,000,000$ | 1,122,000,000$ | 728,000,000$ | 1,376,000,000$ | 1,151,000,000$ | 933,000,000$ | 947,000,000$ | (2,071,000,000$) | (6,836,000,000$) | 981,000,000$ | 543,000,000$ | 3,863,000,000$ | 82,000,000$ | 1,303,000,000$ | 1,340,000,000$ | 1,437,000,000$ | 1,525,000,000$ | 1,627,000,000$ | 1,390,000,000$ | 1,434,000,000$ | 1,303,000,000$ | 1,310,000,000$ | 970,000,000$ | 1,588,000,000$ | 1,131,000,000$ | 893,000,000$ | 1,349,000,000$ | 1,546,000,000$ | 1,862,000,000$ | 606,000,000$ | 525,000,000$ | 1,433,000,000$ | 1,585,000,000$ | 1,326,000,000$ | 1,156,000,000$ | 1,331,000,000$ | 1,293,000,000$ | 1,278,000,000$ | 1,039,000,000$ | 1,298,000,000$ | 1,303,000,000$ | 1,201,000,000$ | 1,179,000,000$ | 1,311,000,000$ | 1,283,000,000$ | 1,225,000,000$ | 1,116,000,000$ |
| Profit Margin | | 12.91% | 11.43% | 18.84% | 12.11% | 21.86% | 18.40% | 15.51% | 15.78% | (33.03%) | (108.80%) | 16.20% | 4,936.36% | 44.82% | .94% | 14.76% | 15.56% | 16.07% | 17.04% | 18.38% | 16.20% | 17.17% | 18.16% | 16.22% | 11.96% | 19.87% | 13.84% | 11.36% | 16.98% | 18.97% | 22.19% | 7.32% | 6.57% | 17.54% | 20.29% | 17.25% | 15.77% | 17.27% | 16.88% | 17.25% | 14.24% | 16.83% | 16.95% | 15.85% | 15.27% | 16.11% | 15.77% | 15.64% | 14.74% |
| TTM | | 13.76% | 16.06% | 17.86% | 17.04% | 17.94% | 3.91% | (28.60%) | (28.36%) | (39.65%) | (6.91%) | 23.39% | 22.14% | 18.95% | 11.86% | 15.86% | 16.77% | 16.93% | 17.21% | 17.46% | 16.89% | 15.82% | 16.49% | 15.45% | 14.26% | 15.52% | 15.31% | 17.47% | 16.37% | 13.83% | 13.48% | 12.87% | 15.38% | 17.74% | 17.68% | 16.80% | 16.80% | 16.43% | 16.32% | 16.34% | 15.99% | 16.23% | 16.05% | 15.76% | 15.71% | 15.58% | 15.48% | 15.45% | 15.29% |
| Earnings to Minority | | 7,000,000$ | 2,000,000$ | 6,000,000$ | 0$ | 4,000,000$ | 6,000,000$ | 5,000,000$ | 2,000,000$ | 4,000,000$ | 5,000,000$ | 5,000,000$ | 2,000,000$ | 4,000,000$ | 4,000,000$ | 4,000,000$ | 1,000,000$ | 3,000,000$ | 1,000,000$ | 3,000,000$ | 1,000,000$ | 4,000,000$ | (3,000,000$) | 2,000,000$ | 1,000,000$ | 5,000,000$ | 4,000,000$ | 2,000,000$ | 2,000,000$ | 3,000,000$ | 5,000,000$ | 4,000,000$ | 2,000,000$ | 4,000,000$ | 2,000,000$ | 3,000,000$ | 1,000,000$ | 2,000,000$ | 2,000,000$ | 3,000,000$ | 1,000,000$ | 2,000,000$ | 3,000,000$ | 2,000,000$ | 0$ | 8,000,000$ | 16,000,000$ | 18,000,000$ | 13,000,000$ |
| Earnings to Common Shareholders | | 834,000,000$ | 723,000,000$ | 1,116,000,000$ | 728,000,000$ | 1,372,000,000$ | 1,145,000,000$ | 928,000,000$ | 945,000,000$ | (2,075,000,000$) | (6,841,000,000$) | 976,000,000$ | 541,000,000$ | 3,859,000,000$ | 78,000,000$ | 1,299,000,000$ | 1,339,000,000$ | 1,434,000,000$ | 1,524,000,000$ | 1,624,000,000$ | 1,389,000,000$ | 1,430,000,000$ | 1,306,000,000$ | 1,308,000,000$ | 969,000,000$ | 1,583,000,000$ | 1,127,000,000$ | 891,000,000$ | 1,347,000,000$ | 1,543,000,000$ | 1,857,000,000$ | 602,000,000$ | 523,000,000$ | 1,429,000,000$ | 1,583,000,000$ | 1,323,000,000$ | 1,155,000,000$ | 1,329,000,000$ | 1,291,000,000$ | 1,275,000,000$ | 1,038,000,000$ | 1,296,000,000$ | 1,300,000,000$ | 1,199,000,000$ | 1,179,000,000$ | 1,303,000,000$ | 1,267,000,000$ | 1,207,000,000$ | 1,103,000,000$ |
| QoQ% | | 15.35% | (35.22%) | 53.30% | (46.94%) | 19.83% | 23.38% | (1.80%) | 145.54% | 69.67% | (800.92%) | 80.41% | (85.98%) | 4,847.44% | (94.00%) | (2.99%) | (6.63%) | (5.91%) | (6.16%) | 16.92% | (2.87%) | 9.50% | (.15%) | 34.99% | (38.79%) | 40.46% | 26.49% | (33.85%) | (12.70%) | (16.91%) | 208.47% | 15.11% | (63.40%) | (9.73%) | 19.65% | 14.55% | (13.09%) | 2.94% | 1.26% | 22.83% | (19.91%) | (.31%) | 8.42% | 1.70% | (9.52%) | 2.84% | 4.97% | 9.43% | (10.33%) |
| YoY% | | (39.21%) | (36.86%) | 20.26% | (22.96%) | 166.12% | 116.74% | (4.92%) | 74.68% | (153.77%) | (8,870.51%) | (24.87%) | (59.60%) | 169.11% | (94.88%) | (20.01%) | (3.60%) | .28% | 16.69% | 24.16% | 43.34% | (9.67%) | 15.88% | 46.80% | (28.06%) | 2.59% | (39.31%) | 48.01% | 157.55% | 7.98% | 17.31% | (54.50%) | (54.72%) | 7.52% | 22.62% | 3.77% | 11.27% | 2.55% | (.69%) | 6.34% | (11.96%) | (.54%) | 2.61% | (.66%) | 6.89% | 5.94% | 5.85% | 6.91% | 11.30% |
| Earnings Per Share, Basic | | 1.56$ | 1.35$ | 2.05$ | 1.34$ | 2.49$ | 2.07$ | 1.67$ | 1.70$ | (3.74$) | (12.35$) | 1.77$ | 0.98$ | 6.78$ | 0.14$ | 2.27$ | 2.33$ | 2.47$ | 2.62$ | 2.80$ | 2.40$ | 2.47$ | 2.26$ | 2.27$ | 1.68$ | 2.75$ | 1.95$ | 1.54$ | 2.32$ | 2.63$ | 3.14$ | 1.01$ | 0.88$ | 2.39$ | 2.65$ | 2.21$ | 1.92$ | 2.20$ | 2.13$ | 2.10$ | 1.69$ | 2.09$ | 2.06$ | 1.88$ | 1.85$ | 2.02$ | 1.94$ | 1.82$ | 1.65$ |
| Earnings Per Share, Diluted | | 1.55$ | 1.34$ | 2.04$ | 1.33$ | 2.48$ | 2.06$ | 1.67$ | 1.71$ | (3.74$) | (12.35$) | 1.76$ | 0.98$ | 6.77$ | 0.14$ | 2.26$ | 2.31$ | 2.45$ | 2.59$ | 2.77$ | 2.38$ | 2.46$ | 2.25$ | 2.25$ | 1.66$ | 2.72$ | 1.92$ | 1.51$ | 2.27$ | 2.58$ | 3.07$ | 0.98$ | 0.85$ | 2.33$ | 2.58$ | 2.16$ | 1.88$ | 2.15$ | 2.08$ | 2.05$ | 1.66$ | 2.05$ | 2.02$ | 1.85$ | 1.81$ | 1.98$ | 1.91$ | 1.79$ | 1.62$ |
| Unlevered FCF Per Share, Basic | | 2.88$ | (2.16$) | (0.58$) | 2.81$ | (3.69$) | 1.36$ | 0.71$ | 2.93$ | 2.72$ | 2.04$ | 1.45$ | 2.57$ | 1.93$ | 1.30$ | 1.03$ | 2.52$ | 2.64$ | 2.57$ | 2.37$ | 3.62$ | 3.66$ | 2.64$ | 1.53$ | 3.12$ | 2.90$ | 2.15$ | 1.14$ | 2.97$ | 3.01$ | 2.59$ | (0.27$) | 2.35$ | 2.38$ | | 1.17$ | 2.95$ | 2.58$ | | | | | | | | | | | |
| Unlevered FCF Per Share, Diluted | | 2.86$ | (2.15$) | (0.58$) | 2.80$ | (3.68$) | 1.36$ | 0.71$ | 2.94$ | 2.72$ | 2.04$ | 1.45$ | 2.56$ | 1.92$ | 1.30$ | 1.02$ | 2.50$ | 2.61$ | 2.54$ | 2.35$ | 3.58$ | 3.63$ | 2.63$ | 1.52$ | 3.09$ | 2.87$ | 2.12$ | 1.12$ | 2.91$ | 2.94$ | 2.54$ | (0.26$) | 2.28$ | 2.33$ | | 1.15$ | 2.89$ | 2.52$ | | | | | | | | | | | |
| Average Shares, Basic | | 534,100,000 | 537,400,000 | 543,800,000 | 543,800,000 | 550,600,000 | 553,800,000 | 555,000,000 | 554,700,000 | 554,300,000 | 553,900,000 | 552,700,000 | 551,900,000 | 568,800,000 | 571,000,000 | 572,300,000 | 574,900,000 | 579,600,000 | 581,000,000 | 580,500,000 | 578,800,000 | 577,800,000 | 577,000,000 | 576,800,000 | 576,300,000 | 576,500,000 | 577,700,000 | 577,500,000 | 580,800,000 | 585,600,000 | 591,400,000 | 596,200,000 | 596,200,000 | 597,600,000 | 598,100,000 | 598,100,000 | 600,100,000 | 604,400,000 | 606,900,000 | 607,400,000 | 614,300,000 | 620,600,000 | 631,300,000 | 636,200,000 | 638,000,000 | 645,300,000 | 652,000,000 | 661,500,000 | 668,500,000 |
| Average Shares, Diluted | | 538,100,000 | 540,600,000 | 547,700,000 | 546,200,000 | 552,700,000 | 554,800,000 | 555,900,000 | 554,200,000 | 554,300,000 | 553,900,000 | 553,200,000 | 552,700,000 | 570,000,000 | 572,700,000 | 575,000,000 | 580,000,000 | 586,300,000 | 588,600,000 | 586,300,000 | 584,100,000 | 582,400,000 | 580,800,000 | 581,500,000 | 582,800,000 | 583,000,000 | 586,100,000 | 588,500,000 | 592,700,000 | 598,400,000 | 604,200,000 | 612,700,000 | 613,300,000 | 612,700,000 | 612,800,000 | 612,000,000 | 613,800,000 | 618,800,000 | 620,900,000 | 621,300,000 | 625,400,000 | 631,200,000 | 643,000,000 | 649,200,000 | 651,000,000 | 657,900,000 | 664,600,000 | 674,500,000 | 681,400,000 |
| EBIT | | 1,147,000,000$ | 923,000,000$ | 1,385,000,000$ | 759,000,000$ | 1,721,000,000$ | 1,732,000,000$ | 1,314,000,000$ | 1,022,000,000$ | (2,998,000,000$) | (9,286,000,000$) | 1,312,000,000$ | (1,476,000,000$) | 4,238,000,000$ | 188,000,000$ | 1,716,000,000$ | 1,682,000,000$ | 1,874,000,000$ | 2,059,000,000$ | 2,077,000,000$ | 1,872,000,000$ | 1,954,000,000$ | 1,766,000,000$ | 1,690,000,000$ | 1,336,000,000$ | 2,075,000,000$ | 1,557,000,000$ | 1,192,000,000$ | 1,815,000,000$ | 2,050,000,000$ | 2,438,000,000$ | 1,047,000,000$ | 1,838,000,000$ | 2,054,000,000$ | 2,196,000,000$ | 1,782,000,000$ | 1,610,000,000$ | 1,862,000,000$ | 1,835,000,000$ | 1,746,000,000$ | 1,463,000,000$ | 1,845,000,000$ | 1,812,000,000$ | 1,703,000,000$ | 1,638,000,000$ | 1,880,000,000$ | 1,820,000,000$ | 1,688,000,000$ | 1,558,000,000$ |
| EBITDA | | 1,445,000,000$ | 1,213,000,000$ | 1,675,000,000$ | 1,081,000,000$ | 2,031,000,000$ | 2,033,000,000$ | 1,744,000,000$ | 1,559,000,000$ | (2,463,000,000$) | (8,837,000,000$) | 1,778,000,000$ | (1,016,000,000$) | 4,688,000,000$ | 650,000,000$ | 2,175,000,000$ | 2,189,000,000$ | 2,350,000,000$ | 2,531,000,000$ | 2,537,000,000$ | 2,370,000,000$ | 2,435,000,000$ | 2,258,000,000$ | 2,130,000,000$ | 1,799,000,000$ | 2,454,000,000$ | 1,933,000,000$ | 1,567,000,000$ | 2,186,000,000$ | 2,405,000,000$ | 2,818,000,000$ | 1,429,000,000$ | 2,187,000,000$ | 2,431,000,000$ | 2,576,000,000$ | 2,220,000,000$ | 1,994,000,000$ | 2,230,000,000$ | 2,201,000,000$ | 2,102,000,000$ | 1,860,000,000$ | 2,200,000,000$ | 2,156,000,000$ | 2,042,000,000$ | 1,988,000,000$ | 2,230,000,000$ | 2,178,000,000$ | 2,038,000,000$ | 1,915,000,000$ |