| Marathon Petroleum Corp (MPC) |
| 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 | | 34,809,000,000$ | 33,799,000,000$ | 31,517,000,000$ | 33,137,000,000$ | 35,107,000,000$ | 37,914,000,000$ | 32,706,000,000$ | 36,255,000,000$ | 40,917,000,000$ | 36,343,000,000$ | 34,864,000,000$ | 39,813,000,000$ | 45,787,000,000$ | 53,795,000,000$ | 38,058,000,000$ | 35,336,000,000$ | 32,321,000,000$ | 29,615,000,000$ | 22,711,000,000$ | 17,972,000,000$ | 17,408,000,000$ | 12,195,000,000$ | 22,204,000,000$ | 31,092,000,000$ | 31,043,000,000$ | 33,547,000,000$ | 28,267,000,000$ | 32,333,000,000$ | 22,988,000,000$ | 22,317,000,000$ | 18,866,000,000$ | 21,513,000,000$ | 19,210,000,000$ | 18,180,000,000$ | 16,288,000,000$ | 17,155,000,000$ | 16,618,000,000$ | 16,811,000,000$ | 12,755,000,000$ | 15,607,000,000$ | 18,716,000,000$ | 20,537,000,000$ | 17,191,000,000$ | 22,250,000,000$ | 25,438,000,000$ | 26,844,000,000$ | 23,285,000,000$ | 24,897,000,000$ |
| QoQ% | | 2.99% | 7.24% | (4.89%) | (5.61%) | (7.40%) | 15.92% | (9.79%) | (11.39%) | 12.59% | 4.24% | (12.43%) | (13.05%) | (14.89%) | 41.35% | 7.70% | 9.33% | 9.14% | 30.40% | 26.37% | 3.24% | 42.75% | (45.08%) | (28.59%) | .16% | (7.46%) | 18.68% | (12.58%) | 40.65% | 3.01% | 18.29% | (10.40%) | 11.99% | 5.67% | 11.62% | (5.05%) | 3.23% | (1.15%) | 31.80% | (18.27%) | (16.61%) | (8.87%) | 19.46% | (22.74%) | (12.53%) | (5.24%) | 15.29% | (6.48%) | (5.18%) |
| YoY% | | (.85%) | (10.85%) | (3.64%) | (8.60%) | (14.20%) | 4.32% | (6.19%) | (8.94%) | (10.64%) | (32.44%) | (8.39%) | 12.67% | 41.66% | 81.65% | 67.58% | 96.62% | 85.67% | 142.85% | 2.28% | (42.20%) | (43.92%) | (63.65%) | (21.45%) | (3.84%) | 35.04% | 50.32% | 49.83% | 53.56% | 19.67% | 22.76% | 15.83% | 25.40% | 15.60% | 8.14% | 27.70% | 9.92% | (11.21%) | (18.14%) | (25.80%) | (29.86%) | (26.43%) | (23.50%) | (26.17%) | (10.63%) | (3.12%) | 4.55% | (.19%) | 20.36% |
| Cost Of Revenue | | 31,200,000,000$ | 30,025,000,000$ | 29,360,000,000$ | 30,558,000,000$ | 32,144,000,000$ | 33,945,000,000$ | 29,593,000,000$ | 32,582,000,000$ | 34,928,000,000$ | 31,762,000,000$ | 29,294,000,000$ | 33,575,000,000$ | 38,821,000,000$ | 44,207,000,000$ | 35,068,000,000$ | 32,184,000,000$ | 29,563,000,000$ | 27,177,000,000$ | 21,084,000,000$ | 17,216,000,000$ | 16,673,000,000$ | 11,502,000,000$ | 20,342,000,000$ | 24,602,000,000$ | 24,345,000,000$ | 29,682,000,000$ | 25,960,000,000$ | 19,275,000,000$ | 20,606,000,000$ | 19,655,000,000$ | 17,370,000,000$ | 19,425,000,000$ | 16,617,000,000$ | 16,101,000,000$ | 1,813,000,000$ | 1,873,000,000$ | 1,914,000,000$ | 1,893,000,000$ | 1,841,000,000$ | 1,933,000,000$ | 1,988,000,000$ | 1,939,000,000$ | 1,832,000,000$ | 1,949,000,000$ | 1,622,000,000$ | 1,599,000,000$ | 1,515,000,000$ | 1,578,000,000$ |
| Gross Profit | | 3,609,000,000$ | 3,774,000,000$ | 2,157,000,000$ | 2,579,000,000$ | 2,963,000,000$ | 3,969,000,000$ | 3,113,000,000$ | 3,673,000,000$ | 5,989,000,000$ | 4,581,000,000$ | 5,570,000,000$ | 6,238,000,000$ | 6,966,000,000$ | 9,588,000,000$ | 2,990,000,000$ | 3,152,000,000$ | 2,758,000,000$ | 2,438,000,000$ | 1,627,000,000$ | 756,000,000$ | 735,000,000$ | 693,000,000$ | 1,862,000,000$ | 6,490,000,000$ | 6,698,000,000$ | 3,865,000,000$ | 2,307,000,000$ | 13,058,000,000$ | 2,382,000,000$ | 2,662,000,000$ | 1,496,000,000$ | 2,088,000,000$ | 2,593,000,000$ | 2,079,000,000$ | 14,475,000,000$ | 15,282,000,000$ | 14,704,000,000$ | 14,918,000,000$ | 10,914,000,000$ | 13,674,000,000$ | 16,728,000,000$ | 18,598,000,000$ | 15,359,000,000$ | 20,301,000,000$ | 23,816,000,000$ | 25,245,000,000$ | 21,770,000,000$ | 23,319,000,000$ |
| Gross Margin | | 10.37% | 11.17% | 6.84% | 7.78% | 8.44% | 10.47% | 9.52% | 10.13% | 14.64% | 12.61% | 15.98% | 15.67% | 15.21% | 17.82% | 7.86% | 8.92% | 8.53% | 8.23% | 7.16% | 4.21% | 4.22% | 5.68% | 8.39% | 20.87% | 21.58% | 11.52% | 8.16% | 40.39% | 10.36% | 11.93% | 7.93% | 9.71% | 13.50% | 11.44% | 88.87% | 89.08% | 88.48% | 88.74% | 85.57% | 87.62% | 89.38% | 90.56% | 89.34% | 91.24% | 93.62% | 94.04% | 93.49% | 93.66% |
| Operating Expenses | | 896,000,000$ | 1,577,000,000$ | 1,470,000,000$ | 1,438,000,000$ | 1,614,000,000$ | 1,447,000,000$ | 1,329,000,000$ | 1,278,000,000$ | 1,236,000,000$ | 1,276,000,000$ | 1,509,000,000$ | 1,499,000,000$ | 280,000,000$ | 1,260,000,000$ | 1,274,000,000$ | 1,374,000,000$ | 1,418,000,000$ | 1,473,000,000$ | 1,410,000,000$ | 366,000,000$ | 1,792,000,000$ | 118,000,000$ | 14,017,000,000$ | 5,932,000,000$ | 5,018,000,000$ | 2,167,000,000$ | 1,781,000,000$ | 11,041,000,000$ | 979,000,000$ | 951,000,000$ | 1,056,000,000$ | 920,000,000$ | 1,016,000,000$ | 1,097,000,000$ | 14,184,000,000$ | 14,729,000,000$ | 14,269,000,000$ | 13,603,000,000$ | 10,839,000,000$ | 13,336,000,000$ | 15,179,000,000$ | 17,263,000,000$ | 13,889,000,000$ | 19,042,000,000$ | 22,754,000,000$ | 23,876,000,000$ | 21,409,000,000$ | 22,311,000,000$ |
| Operating Income | | 2,713,000,000$ | 2,197,000,000$ | 687,000,000$ | 1,141,000,000$ | 1,349,000,000$ | 2,522,000,000$ | 1,784,000,000$ | 2,395,000,000$ | 4,753,000,000$ | 3,305,000,000$ | 4,061,000,000$ | 4,739,000,000$ | 6,686,000,000$ | 8,328,000,000$ | 1,716,000,000$ | 1,778,000,000$ | 1,340,000,000$ | 965,000,000$ | 217,000,000$ | 390,000,000$ | (1,057,000,000$) | 575,000,000$ | (12,155,000,000$) | 558,000,000$ | 1,680,000,000$ | 1,698,000,000$ | 526,000,000$ | 2,017,000,000$ | 1,403,000,000$ | 1,711,000,000$ | 440,000,000$ | 1,168,000,000$ | 1,577,000,000$ | 982,000,000$ | 291,000,000$ | 553,000,000$ | 435,000,000$ | 1,315,000,000$ | 75,000,000$ | 338,000,000$ | 1,549,000,000$ | 1,335,000,000$ | 1,470,000,000$ | 1,259,000,000$ | 1,062,000,000$ | 1,369,000,000$ | 361,000,000$ | 1,008,000,000$ |
| Operating Margin | | 7.79% | 6.50% | 2.18% | 3.44% | 3.84% | 6.65% | 5.46% | 6.61% | 11.62% | 9.09% | 11.65% | 11.90% | 14.60% | 15.48% | 4.51% | 5.03% | 4.15% | 3.26% | .96% | 2.17% | (6.07%) | 4.72% | (54.74%) | 1.80% | 5.41% | 5.06% | 1.86% | 6.24% | 6.10% | 7.67% | 2.33% | 5.43% | 8.21% | 5.40% | 1.79% | 3.22% | 2.62% | 7.82% | .59% | 2.17% | 8.28% | 6.50% | 8.55% | 5.66% | 4.18% | 5.10% | 1.55% | 4.05% |
| Interest Income | | 41,000,000$ | 31,000,000$ | 46,000,000$ | 68,000,000$ | 102,000,000$ | 105,000,000$ | 101,000,000$ | 149,000,000$ | 141,000,000$ | 119,000,000$ | 121,000,000$ | 109,000,000$ | 59,000,000$ | 18,000,000$ | 5,000,000$ | 6,000,000$ | 5,000,000$ | 2,000,000$ | 1,000,000$ | 0$ | 1,000,000$ | 2,000,000$ | 6,000,000$ | 10,000,000$ | 12,000,000$ | 9,000,000$ | 9,000,000$ | 16,000,000$ | 26,000,000$ | 25,000,000$ | 20,000,000$ | 11,000,000$ | 7,000,000$ | 4,000,000$ | 5,000,000$ | 1,000,000$ | 3,000,000$ | 1,000,000$ | 1,000,000$ | 1,000,000$ | 2,000,000$ | 2,000,000$ | 1,000,000$ | 2,000,000$ | 2,000,000$ | 1,000,000$ | 2,000,000$ | 2,000,000$ |
| Interest Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 47,000,000$ | 41,000,000$ | 41,000,000$ | 33,000,000$ |
| Income Before Tax | | 2,403,000,000$ | 1,878,000,000$ | 383,000,000$ | 896,000,000$ | 1,128,000,000$ | 2,328,000,000$ | 1,605,000,000$ | 2,284,000,000$ | 4,635,000,000$ | 3,163,000,000$ | 3,907,000,000$ | 4,553,000,000$ | 6,446,000,000$ | 8,016,000,000$ | 1,454,000,000$ | 1,348,000,000$ | 1,012,000,000$ | 593,000,000$ | (136,000,000$) | 57,000,000$ | (1,416,000,000$) | 234,000,000$ | (12,487,000,000$) | 261,000,000$ | 1,368,000,000$ | 1,720,000,000$ | 363,000,000$ | 761,000,000$ | 1,163,000,000$ | 1,516,000,000$ | 257,000,000$ | 959,000,000$ | 1,419,000,000$ | 824,000,000$ | 142,000,000$ | 417,000,000$ | 294,000,000$ | 1,178,000,000$ | (67,000,000$) | 235,000,000$ | 1,479,000,000$ | 1,271,000,000$ | 1,389,000,000$ | 1,187,000,000$ | 1,012,000,000$ | 1,321,000,000$ | 315,000,000$ | 969,000,000$ |
| Tax Expenses | | 460,000,000$ | 268,000,000$ | 37,000,000$ | 111,000,000$ | 113,000,000$ | 373,000,000$ | 293,000,000$ | 407,000,000$ | 1,004,000,000$ | 583,000,000$ | 823,000,000$ | 984,000,000$ | 1,426,000,000$ | 1,799,000,000$ | 282,000,000$ | 243,000,000$ | (18,000,000$) | 5,000,000$ | 34,000,000$ | (193,000,000$) | (436,000,000$) | 150,000,000$ | (1,951,000,000$) | 184,000,000$ | 255,000,000$ | 353,000,000$ | 104,000,000$ | 239,000,000$ | 222,000,000$ | 281,000,000$ | 22,000,000$ | (1,166,000,000$) | 415,000,000$ | 250,000,000$ | 41,000,000$ | 128,000,000$ | 75,000,000$ | 395,000,000$ | 11,000,000$ | 67,000,000$ | 521,000,000$ | 432,000,000$ | 486,000,000$ | 382,000,000$ | 333,000,000$ | 457,000,000$ | 108,000,000$ | 338,000,000$ |
| Net Income | | 1,943,000,000$ | 1,610,000,000$ | 346,000,000$ | 785,000,000$ | 1,015,000,000$ | 1,955,000,000$ | 1,312,000,000$ | 1,877,000,000$ | 3,631,000,000$ | 2,580,000,000$ | 3,084,000,000$ | 3,641,000,000$ | 5,020,000,000$ | 6,217,000,000$ | 1,172,000,000$ | 1,105,000,000$ | 1,030,000,000$ | 8,802,000,000$ | 64,000,000$ | 574,000,000$ | (609,000,000$) | 276,000,000$ | (10,218,000,000$) | 262,000,000$ | 1,367,000,000$ | 1,367,000,000$ | 259,000,000$ | 1,195,000,000$ | 941,000,000$ | 1,235,000,000$ | 235,000,000$ | 2,125,000,000$ | 1,004,000,000$ | 574,000,000$ | 101,000,000$ | 289,000,000$ | 219,000,000$ | 783,000,000$ | (78,000,000$) | 168,000,000$ | 958,000,000$ | 839,000,000$ | 903,000,000$ | 805,000,000$ | 679,000,000$ | 864,000,000$ | 207,000,000$ | 631,000,000$ |
| Profit Margin | | 5.58% | 4.76% | 1.10% | 2.37% | 2.89% | 5.16% | 4.01% | 5.18% | 8.87% | 7.10% | 8.85% | 9.15% | 10.96% | 11.56% | 3.08% | 3.13% | 3.19% | 29.72% | .28% | 3.19% | (3.50%) | 2.26% | (46.02%) | .84% | 4.40% | 4.08% | .92% | 3.70% | 4.09% | 5.53% | 1.25% | 9.88% | 5.23% | 3.16% | .62% | 1.69% | 1.32% | 4.66% | (.61%) | 1.08% | 5.12% | 4.09% | 5.25% | 3.62% | 2.67% | 3.22% | .89% | 2.53% |
| TTM | | 3.52% | 2.81% | 2.98% | 3.65% | 4.34% | 5.94% | 6.43% | 7.53% | 8.51% | 9.14% | 10.31% | 9.05% | 7.81% | 5.97% | 8.95% | 9.17% | 10.20% | 10.07% | .43% | (14.30%) | (12.41%) | (8.61%) | (6.13%) | 2.63% | 3.35% | 3.21% | 3.43% | 3.74% | 5.32% | 5.65% | 5.09% | 5.06% | 2.78% | 1.73% | 2.08% | 1.92% | 1.77% | 2.87% | 2.79% | 3.98% | 4.45% | 3.78% | 3.54% | 2.61% | 2.37% | 1.85% | 1.61% | 2.13% |
| Earnings to Minority | | 575,000,000$ | 395,000,000$ | 420,000,000$ | 415,000,000$ | 393,000,000$ | 441,000,000$ | 376,000,000$ | 428,000,000$ | 353,000,000$ | 355,000,000$ | 364,000,000$ | 322,000,000$ | 545,000,000$ | 347,000,000$ | 327,000,000$ | 332,000,000$ | 336,000,000$ | 290,000,000$ | 306,000,000$ | 290,000,000$ | 277,000,000$ | 267,000,000$ | (984,000,000$) | (181,000,000$) | 272,000,000$ | 261,000,000$ | 266,000,000$ | 244,000,000$ | 204,000,000$ | 181,000,000$ | 198,000,000$ | 110,000,000$ | 101,000,000$ | 91,000,000$ | 71,000,000$ | 62,000,000$ | 74,000,000$ | (17,000,000$) | (79,000,000$) | (19,000,000$) | 10,000,000$ | 13,000,000$ | 12,000,000$ | 7,000,000$ | 7,000,000$ | 9,000,000$ | 8,000,000$ | 5,000,000$ |
| Earnings to Common Shareholders | | 1,368,000,000$ | 1,215,000,000$ | (74,000,000$) | 370,000,000$ | 622,000,000$ | 1,514,000,000$ | 936,000,000$ | 1,449,000,000$ | 3,278,000,000$ | 2,225,000,000$ | 2,720,000,000$ | 3,319,000,000$ | 4,475,000,000$ | 5,870,000,000$ | 845,000,000$ | 773,000,000$ | 694,000,000$ | 8,512,000,000$ | (242,000,000$) | 284,000,000$ | (886,000,000$) | 9,000,000$ | (9,234,000,000$) | 443,000,000$ | 1,095,000,000$ | 1,106,000,000$ | (7,000,000$) | 951,000,000$ | 737,000,000$ | 1,054,000,000$ | 37,000,000$ | 2,015,000,000$ | 903,000,000$ | 483,000,000$ | 30,000,000$ | 227,000,000$ | 145,000,000$ | 800,000,000$ | 1,000,000$ | 186,000,000$ | 947,000,000$ | 825,000,000$ | 890,000,000$ | 797,000,000$ | 671,000,000$ | 854,000,000$ | 199,000,000$ | 624,000,000$ |
| QoQ% | | 12.59% | 1,741.89% | (120.00%) | (40.51%) | (58.92%) | 61.75% | (35.40%) | (55.80%) | 47.33% | (18.20%) | (18.05%) | (25.83%) | (23.77%) | 594.68% | 9.31% | 11.38% | (91.85%) | 3,617.36% | (185.21%) | 132.05% | (9,944.44%) | 100.10% | (2,184.42%) | (59.54%) | (1.00%) | 15,900.00% | (100.74%) | 29.04% | (30.08%) | 2,748.65% | (98.16%) | 123.15% | 86.96% | 1,510.00% | (86.78%) | 56.55% | (81.88%) | 79,900.00% | (99.46%) | (80.36%) | 14.79% | (7.30%) | 11.67% | 18.78% | (21.43%) | 329.15% | (68.11%) | 271.43% |
| YoY% | | 119.94% | (19.75%) | (107.91%) | (74.47%) | (81.03%) | (31.96%) | (65.59%) | (56.34%) | (26.75%) | (62.10%) | 221.89% | 329.37% | 544.81% | (31.04%) | 449.17% | 172.18% | 178.33% | 94,477.78% | 97.38% | (35.89%) | (180.91%) | (99.19%) | (131,814.29%) | (53.42%) | 48.58% | 4.93% | (118.92%) | (52.80%) | (18.38%) | 118.22% | 23.33% | 787.67% | 522.76% | (39.63%) | 2,900.00% | 22.04% | (84.69%) | (3.03%) | (99.89%) | (76.66%) | 41.13% | (3.40%) | 347.24% | 27.72% | 299.41% | 44.26% | (72.51%) | (17.24%) |
| Earnings Per Share, Basic | | 4.51$ | 3.96$ | (0.24$) | 1.16$ | 1.88$ | 4.34$ | 2.59$ | 3.88$ | 8.32$ | 5.34$ | 6.13$ | 7.20$ | 9.11$ | 11.03$ | 1.50$ | 1.28$ | 1.10$ | 13.10$ | (0.37$) | 0.44$ | (1.36$) | 0.01$ | (14.25$) | 0.69$ | 1.67$ | 1.67$ | (0.01$) | 1.39$ | 1.63$ | 2.30$ | 0.08$ | 4.15$ | 1.79$ | 0.94$ | 0.06$ | 0.43$ | 0.28$ | 1.52$ | 0.00$ | 0.35$ | 1.77$ | 1.52$ | 1.63$ | 0.94$ | 1.19$ | 1.49$ | 0.68$ | 0.40$ |
| Earnings Per Share, Diluted | | 4.50$ | 3.96$ | (0.24$) | 1.16$ | 1.87$ | 4.33$ | 2.59$ | 3.87$ | 8.28$ | 5.31$ | 6.09$ | 7.12$ | 9.06$ | 10.95$ | 1.49$ | 1.27$ | 1.09$ | 13.02$ | (0.37$) | 0.44$ | (1.36$) | 0.01$ | (14.25$) | 0.67$ | 1.66$ | 1.66$ | (0.01$) | 1.35$ | 1.62$ | 2.27$ | 0.08$ | 4.09$ | 1.78$ | 0.93$ | 0.06$ | 0.43$ | 0.27$ | 1.51$ | 0.00$ | 0.35$ | 1.76$ | 1.52$ | 1.62$ | 0.93$ | 1.18$ | 1.48$ | 0.67$ | 0.40$ |
| Unlevered FCF Per Share, Basic | | 5.49$ | 6.33$ | (2.32$) | 4.38$ | 3.12$ | 7.89$ | 2.62$ | 1.58$ | 11.51$ | 8.40$ | 8.11$ | 7.93$ | 3.69$ | 12.13$ | 3.58$ | 5.30$ | (2.41$) | 1.66$ | 0.23$ | 1.34$ | 1.39$ | (0.32$) | (2.65$) | 1.64$ | 2.66$ | 2.18$ | 0.57$ | 2.72$ | 0.74$ | 3.65$ | (1.87$) | 3.99$ | 2.47$ | 0.39$ | 0.95$ | 0.51$ | (0.59$) | 2.99$ | (0.78$) | 0.19$ | 1.04$ | 1.14$ | 1.47$ | (0.17$) | 1.23$ | 1.00$ | 1.70$ | 0.57$ |
| Unlevered FCF Per Share, Diluted | | 5.47$ | 6.33$ | (2.32$) | 4.37$ | 3.11$ | 7.87$ | 2.62$ | 1.58$ | 11.45$ | 8.36$ | 8.05$ | 7.85$ | 3.67$ | 12.04$ | 3.55$ | 5.23$ | (2.39$) | 1.65$ | 0.23$ | 1.34$ | 1.39$ | (0.32$) | (2.65$) | 1.61$ | 2.64$ | 2.17$ | 0.57$ | 2.65$ | 0.73$ | 3.61$ | (1.86$) | 3.94$ | 2.45$ | 0.38$ | 0.94$ | 0.51$ | (0.59$) | 2.98$ | (0.78$) | 0.18$ | 1.03$ | 1.14$ | 1.46$ | (0.16$) | 1.22$ | 1.00$ | 1.69$ | 0.56$ |
| Average Shares, Basic | | 303,000,000 | 307,000,000 | 313,000,000 | 319,000,000 | 331,000,000 | 349,000,000 | 361,000,000 | 373,000,000 | 394,000,000 | 417,000,000 | 444,000,000 | 461,000,000 | 491,000,000 | 532,000,000 | 564,000,000 | 602,000,000 | 633,000,000 | 650,000,000 | 651,000,000 | 648,000,000 | 650,000,000 | 650,000,000 | 648,000,000 | 645,000,000 | 656,000,000 | 662,000,000 | 673,000,000 | 686,000,000 | 451,000,000 | 459,000,000 | 476,000,000 | 486,000,000 | 504,000,000 | 513,000,000 | 525,000,000 | 528,000,000 | 527,000,000 | 528,000,000 | 529,000,000 | 531,000,000 | 535,000,000 | 541,000,000 | 545,000,000 | 848,000,000 | 565,000,000 | 574,000,000 | 293,000,000 | 1,558,000,000 |
| Average Shares, Diluted | | 304,000,000 | 307,000,000 | 313,000,000 | 320,000,000 | 332,000,000 | 350,000,000 | 362,000,000 | 374,000,000 | 396,000,000 | 419,000,000 | 447,000,000 | 466,000,000 | 494,000,000 | 536,000,000 | 568,000,000 | 610,000,000 | 637,000,000 | 654,000,000 | 651,000,000 | 648,000,000 | 650,000,000 | 650,000,000 | 648,000,000 | 657,000,000 | 660,000,000 | 666,000,000 | 673,000,000 | 704,000,000 | 456,000,000 | 464,000,000 | 480,000,000 | 493,000,000 | 508,000,000 | 517,000,000 | 530,000,000 | 528,000,000 | 530,000,000 | 531,000,000 | 531,000,000 | 537,000,000 | 538,000,000 | 544,000,000 | 549,000,000 | 854,000,000 | 569,000,000 | 578,000,000 | 295,000,000 | 1,568,000,000 |
| EBIT | | 2,403,000,000$ | 1,878,000,000$ | 383,000,000$ | 896,000,000$ | 1,128,000,000$ | 2,328,000,000$ | 1,605,000,000$ | 2,284,000,000$ | 4,635,000,000$ | 3,163,000,000$ | 3,907,000,000$ | 4,553,000,000$ | 6,446,000,000$ | 8,016,000,000$ | 1,454,000,000$ | 1,348,000,000$ | 1,012,000,000$ | 593,000,000$ | (136,000,000$) | 57,000,000$ | (1,416,000,000$) | 234,000,000$ | (12,487,000,000$) | 261,000,000$ | 1,368,000,000$ | 1,720,000,000$ | 363,000,000$ | 761,000,000$ | 1,163,000,000$ | 1,516,000,000$ | 257,000,000$ | 959,000,000$ | 1,419,000,000$ | 824,000,000$ | 142,000,000$ | 417,000,000$ | 294,000,000$ | 1,178,000,000$ | (67,000,000$) | 235,000,000$ | 1,479,000,000$ | 1,271,000,000$ | 1,389,000,000$ | 1,187,000,000$ | 1,059,000,000$ | 1,362,000,000$ | 356,000,000$ | 1,002,000,000$ |
| EBITDA | | 3,244,000,000$ | 2,667,000,000$ | 1,176,000,000$ | 1,722,000,000$ | 1,974,000,000$ | 3,166,000,000$ | 2,432,000,000$ | 3,112,000,000$ | 5,480,000,000$ | 3,997,000,000$ | 4,707,000,000$ | 5,350,000,000$ | 7,240,000,000$ | 8,835,000,000$ | 2,259,000,000$ | 2,161,000,000$ | 1,848,000,000$ | 1,464,000,000$ | 708,000,000$ | 906,000,000$ | (586,000,000$) | 1,067,000,000$ | (11,624,000,000$) | 1,111,000,000$ | 2,129,000,000$ | 2,606,000,000$ | 1,282,000,000$ | 1,315,000,000$ | 1,718,000,000$ | 2,049,000,000$ | 785,000,000$ | 1,499,000,000$ | 1,936,000,000$ | 1,345,000,000$ | 678,000,000$ | 921,000,000$ | 801,000,000$ | 1,678,000,000$ | 423,000,000$ | 648,000,000$ | 1,843,000,000$ | 1,633,000,000$ | 1,752,000,000$ | 1,546,000,000$ | 1,381,000,000$ | 1,687,000,000$ | 676,000,000$ | 1,334,000,000$ |