| Merck & Co., Inc. (MRK) |
| 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 | | 17,276,000,000$ | 15,806,000,000$ | 15,529,000,000$ | 15,624,000,000$ | 16,657,000,000$ | 16,112,000,000$ | 15,775,000,000$ | 14,630,000,000$ | 15,962,000,000$ | 15,035,000,000$ | 14,487,000,000$ | 13,830,000,000$ | 14,959,000,000$ | 14,593,000,000$ | 15,901,000,000$ | 13,521,000,000$ | 13,154,000,000$ | 11,402,000,000$ | 10,627,000,000$ | 10,948,000,000$ | 10,929,000,000$ | 9,353,000,000$ | 12,057,000,000$ | 4,149,000,000$ | 12,397,000,000$ | 11,760,000,000$ | 10,816,000,000$ | 10,998,000,000$ | 10,794,000,000$ | 10,465,000,000$ | 10,037,000,000$ | 10,433,000,000$ | 10,325,000,000$ | 9,930,000,000$ | 9,434,000,000$ | 10,115,000,000$ | 10,536,000,000$ | 9,844,000,000$ | 9,312,000,000$ | 10,215,000,000$ | 10,073,000,000$ | 9,785,000,000$ | 9,425,000,000$ | 10,482,000,000$ | 10,557,000,000$ | 10,934,000,000$ | 10,264,000,000$ | 11,320,000,000$ |
| QoQ% | | 9.30% | 1.78% | (.61%) | (6.20%) | 3.38% | 2.14% | 7.83% | (8.35%) | 6.17% | 3.78% | 4.75% | (7.55%) | 2.51% | (8.23%) | 17.60% | 2.79% | 15.37% | 7.29% | (2.93%) | .17% | 16.85% | (22.43%) | 190.60% | (66.53%) | 5.42% | 8.73% | (1.66%) | 1.89% | 3.14% | 4.26% | (3.80%) | 1.05% | 3.98% | 5.26% | (6.73%) | (4.00%) | 7.03% | 5.71% | (8.84%) | 1.41% | 2.94% | 3.82% | (10.08%) | (.71%) | (3.45%) | 6.53% | (9.33%) | 2.61% |
| YoY% | | 3.72% | (1.90%) | (1.56%) | 6.79% | 4.35% | 7.16% | 8.89% | 5.79% | 6.71% | 3.03% | (8.89%) | 2.29% | 13.72% | 27.99% | 49.63% | 23.50% | 20.36% | 21.91% | (11.86%) | 163.87% | (11.84%) | (20.47%) | 11.47% | (62.28%) | 14.85% | 12.38% | 7.76% | 5.42% | 4.54% | 5.39% | 6.39% | 3.14% | (2.00%) | .87% | 1.31% | (.98%) | 4.60% | .60% | (1.20%) | (2.55%) | (4.59%) | (10.51%) | (8.17%) | (7.40%) | (4.31%) | (.69%) | (3.81%) | (3.55%) |
| Cost Of Revenue | | 3,855,000,000$ | 3,557,000,000$ | 3,419,000,000$ | 3,828,000,000$ | 4,080,000,000$ | 3,745,000,000$ | 3,540,000,000$ | 3,912,000,000$ | 4,264,000,000$ | 4,024,000,000$ | 3,926,000,000$ | 3,881,000,000$ | 3,934,000,000$ | 4,216,000,000$ | 5,380,000,000$ | 3,874,000,000$ | 3,450,000,000$ | 3,104,000,000$ | 3,199,000,000$ | 5,029,000,000$ | 3,013,000,000$ | 2,747,000,000$ | 3,312,000,000$ | 1,573,000,000$ | 3,990,000,000$ | 3,401,000,000$ | 3,052,000,000$ | 3,289,000,000$ | 3,619,000,000$ | 3,417,000,000$ | 3,184,000,000$ | 3,406,000,000$ | 3,274,000,000$ | 3,080,000,000$ | 3,049,000,000$ | 3,332,000,000$ | 3,409,000,000$ | 3,578,000,000$ | 3,572,000,000$ | 3,850,000,000$ | 3,761,000,000$ | 3,754,000,000$ | 3,569,000,000$ | 3,749,000,000$ | 4,223,000,000$ | 4,893,000,000$ | 3,903,000,000$ | 4,607,000,000$ |
| Gross Profit | | 13,421,000,000$ | 12,249,000,000$ | 12,110,000,000$ | 11,796,000,000$ | 12,577,000,000$ | 12,367,000,000$ | 12,235,000,000$ | 10,718,000,000$ | 11,698,000,000$ | 11,011,000,000$ | 10,561,000,000$ | 9,949,000,000$ | 11,025,000,000$ | 10,377,000,000$ | 10,521,000,000$ | 9,647,000,000$ | 9,704,000,000$ | 8,298,000,000$ | 7,428,000,000$ | 5,919,000,000$ | 7,916,000,000$ | 6,606,000,000$ | 8,745,000,000$ | 2,576,000,000$ | 8,407,000,000$ | 8,359,000,000$ | 7,764,000,000$ | 7,709,000,000$ | 7,175,000,000$ | 7,048,000,000$ | 6,853,000,000$ | 7,027,000,000$ | 7,051,000,000$ | 6,850,000,000$ | 6,385,000,000$ | 6,783,000,000$ | 7,127,000,000$ | 6,266,000,000$ | 5,740,000,000$ | 6,365,000,000$ | 6,312,000,000$ | 6,031,000,000$ | 5,856,000,000$ | 6,733,000,000$ | 6,334,000,000$ | 6,041,000,000$ | 6,361,000,000$ | 6,713,000,000$ |
| Gross Margin | | 77.69% | 77.50% | 77.98% | 75.50% | 75.51% | 76.76% | 77.56% | 73.26% | 73.29% | 73.24% | 72.90% | 71.94% | 73.70% | 71.11% | 66.17% | 71.35% | 73.77% | 72.78% | 69.90% | 54.07% | 72.43% | 70.63% | 72.53% | 62.09% | 67.82% | 71.08% | 71.78% | 70.10% | 66.47% | 67.35% | 68.28% | 67.35% | 68.29% | 68.98% | 67.68% | 67.06% | 67.64% | 63.65% | 61.64% | 62.31% | 62.66% | 61.64% | 62.13% | 64.23% | 60.00% | 55.25% | 61.97% | 59.30% |
| Operating Expenses | | 6,867,000,000$ | 6,697,000,000$ | 6,173,000,000$ | 7,448,000,000$ | 8,593,000,000$ | 6,239,000,000$ | 6,475,000,000$ | 12,431,000,000$ | 5,826,000,000$ | 16,023,000,000$ | 6,755,000,000$ | 6,462,000,000$ | 6,919,000,000$ | 5,310,000,000$ | 4,899,000,000$ | 5,898,000,000$ | 4,781,000,000$ | 6,602,000,000$ | 4,599,000,000$ | 8,407,000,000$ | 6,261,000,000$ | 5,218,000,000$ | 5,585,000,000$ | 5,065,000,000$ | 6,638,000,000$ | 5,874,000,000$ | 5,254,000,000$ | 5,855,000,000$ | 5,605,000,000$ | 6,072,000,000$ | 6,841,000,000$ | 6,124,000,000$ | 8,026,000,000$ | 5,444,000,000$ | 5,495,000,000$ | 8,819,000,000$ | 5,232,000,000$ | 6,159,000,000$ | 5,538,000,000$ | 5,973,000,000$ | 5,542,000,000$ | 5,902,000,000$ | 5,975,000,000$ | 6,781,000,000$ | 6,245,000,000$ | 6,390,000,000$ | 6,062,000,000$ | 6,771,000,000$ |
| Operating Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Operating Margin | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Income | | 96,000,000$ | 69,000,000$ | 109,000,000$ | 146,000,000$ | 127,000,000$ | 69,000,000$ | 73,000,000$ | 70,000,000$ | 73,000,000$ | 109,000,000$ | 112,000,000$ | 95,000,000$ | 40,000,000$ | 15,000,000$ | 7,000,000$ | 9,000,000$ | 7,000,000$ | 9,000,000$ | 11,000,000$ | 11,000,000$ | 9,000,000$ | 14,000,000$ | 25,000,000$ | 49,000,000$ | 61,000,000$ | 75,000,000$ | 89,000,000$ | 86,000,000$ | 92,000,000$ | 81,000,000$ | 85,000,000$ | 101,000,000$ | 90,000,000$ | 96,000,000$ | 97,000,000$ | 84,000,000$ | 87,000,000$ | 78,000,000$ | 79,000,000$ | 75,000,000$ | 68,000,000$ | 71,000,000$ | 74,000,000$ | 76,000,000$ | 69,000,000$ | 59,000,000$ | 61,000,000$ | 75,000,000$ |
| Interest Expenses | | | | | | | | 303,000,000$ | 310,000,000$ | 317,000,000$ | 277,000,000$ | 242,000,000$ | 235,000,000$ | 244,000,000$ | 240,000,000$ | 243,000,000$ | 209,000,000$ | 196,000,000$ | 202,000,000$ | 200,000,000$ | 207,000,000$ | 203,000,000$ | 209,000,000$ | 212,000,000$ | 219,000,000$ | 231,000,000$ | 233,000,000$ | 209,000,000$ | 203,000,000$ | 190,000,000$ | 194,000,000$ | 185,000,000$ | 190,000,000$ | 189,000,000$ | 193,000,000$ | 182,000,000$ | 180,000,000$ | 170,000,000$ | 171,000,000$ | 172,000,000$ | 169,000,000$ | 165,000,000$ | 174,000,000$ | 164,000,000$ | 165,000,000$ | 191,000,000$ | 188,000,000$ | 188,000,000$ | 201,000,000$ |
| Income Before Tax | | 6,745,000,000$ | 4,999,000,000$ | 5,903,000,000$ | 4,170,000,000$ | 4,090,000,000$ | 6,006,000,000$ | 5,670,000,000$ | (2,046,000,000$) | 5,620,000,000$ | (5,335,000,000$) | 3,650,000,000$ | 3,513,000,000$ | 3,583,000,000$ | 4,487,000,000$ | 4,861,000,000$ | 3,909,000,000$ | 5,266,000,000$ | 1,717,000,000$ | 2,987,000,000$ | (2,545,000,000$) | 2,706,000,000$ | 2,741,000,000$ | 3,838,000,000$ | (1,502,000,000$) | 2,347,000,000$ | 3,259,000,000$ | 3,067,000,000$ | 2,604,000,000$ | 2,665,000,000$ | 2,086,000,000$ | 1,345,000,000$ | 1,879,000,000$ | 200,000,000$ | 2,439,000,000$ | 2,003,000,000$ | (1,356,000,000$) | 2,887,000,000$ | 1,504,000,000$ | 1,624,000,000$ | 816,000,000$ | 2,397,000,000$ | 807,000,000$ | 1,381,000,000$ | 11,811,000,000$ | 1,490,000,000$ | 1,891,000,000$ | 2,091,000,000$ | 1,225,000,000$ |
| Tax Expenses | | 958,000,000$ | 571,000,000$ | 818,000,000$ | 426,000,000$ | 929,000,000$ | 545,000,000$ | 903,000,000$ | (820,000,000$) | 870,000,000$ | 637,000,000$ | 825,000,000$ | 495,000,000$ | 330,000,000$ | 538,000,000$ | 554,000,000$ | 85,000,000$ | 695,000,000$ | 503,000,000$ | 238,000,000$ | 69,000,000$ | 380,000,000$ | 396,000,000$ | 619,000,000$ | 306,000,000$ | 440,000,000$ | 615,000,000$ | 205,000,000$ | 826,000,000$ | 707,000,000$ | 370,000,000$ | 604,000,000$ | 2,917,000,000$ | 251,000,000$ | 488,000,000$ | 447,000,000$ | (769,000,000$) | 699,000,000$ | 295,000,000$ | 494,000,000$ | (166,000,000$) | 566,000,000$ | 119,000,000$ | 423,000,000$ | 4,484,000,000$ | 648,000,000$ | (142,000,000$) | 360,000,000$ | 410,000,000$ |
| Net Income | | 5,787,000,000$ | 4,428,000,000$ | 5,085,000,000$ | 3,744,000,000$ | 3,161,000,000$ | 5,461,000,000$ | 4,767,000,000$ | (1,226,000,000$) | 4,750,000,000$ | (5,972,000,000$) | 2,825,000,000$ | 3,018,000,000$ | 3,253,000,000$ | 3,949,000,000$ | 4,307,000,000$ | 3,758,000,000$ | 4,567,000,000$ | 1,545,000,000$ | 3,186,000,000$ | (2,091,000,000$) | 2,945,000,000$ | 3,010,000,000$ | 3,219,000,000$ | 2,363,000,000$ | 1,907,000,000$ | 2,644,000,000$ | 2,862,000,000$ | 1,778,000,000$ | 1,958,000,000$ | 1,716,000,000$ | 741,000,000$ | (1,038,000,000$) | (51,000,000$) | 1,951,000,000$ | 1,556,000,000$ | (587,000,000$) | 2,188,000,000$ | 1,209,000,000$ | 1,130,000,000$ | 982,000,000$ | 1,831,000,000$ | 688,000,000$ | 958,000,000$ | 7,327,000,000$ | 842,000,000$ | 2,033,000,000$ | 1,731,000,000$ | 815,000,000$ |
| Profit Margin | | 33.50% | 28.02% | 32.75% | 23.96% | 18.98% | 33.89% | 30.22% | (8.38%) | 29.76% | (39.72%) | 19.50% | 21.82% | 21.75% | 27.06% | 27.09% | 27.79% | 34.72% | 13.55% | 29.98% | (19.10%) | 26.95% | 32.18% | 26.70% | 56.95% | 15.38% | 22.48% | 26.46% | 16.17% | 18.14% | 16.40% | 7.38% | (9.95%) | (.49%) | 19.65% | 16.49% | (5.80%) | 20.77% | 12.28% | 12.14% | 9.61% | 18.18% | 7.03% | 10.16% | 69.90% | 7.98% | 18.59% | 16.87% | 7.20% |
| TTM | | 29.65% | 25.81% | 27.30% | 26.70% | 19.25% | 22.01% | 3.78% | .63% | 7.79% | 5.36% | 22.54% | 24.50% | 25.89% | 29.00% | 26.26% | 26.81% | 15.62% | 12.72% | 16.84% | 16.36% | 31.62% | 27.66% | 25.11% | 24.99% | 19.99% | 20.83% | 19.30% | 14.64% | 8.09% | 3.32% | 3.94% | 6.03% | 7.21% | 12.77% | 10.93% | 9.90% | 13.81% | 13.06% | 11.76% | 11.29% | 27.17% | 24.39% | 26.96% | 28.25% | 12.59% | 13.16% | 10.62% | 10.26% |
| Earnings to Minority | | 2,000,000$ | 1,000,000$ | 6,000,000$ | 1,000,000$ | 4,000,000$ | 6,000,000$ | 5,000,000$ | 0$ | 5,000,000$ | 3,000,000$ | 4,000,000$ | 1,000,000$ | 5,000,000$ | 5,000,000$ | 3,000,000$ | 4,000,000$ | 4,000,000$ | 1,000,000$ | 7,000,000$ | 3,000,000$ | 4,000,000$ | 8,000,000$ | | 7,000,000$ | 6,000,000$ | (26,000,000$) | (53,000,000$) | (49,000,000$) | 8,000,000$ | 9,000,000$ | 5,000,000$ | 8,000,000$ | 5,000,000$ | 5,000,000$ | 5,000,000$ | 8,000,000$ | 4,000,000$ | 4,000,000$ | 5,000,000$ | 5,000,000$ | 5,000,000$ | 1,000,000$ | 5,000,000$ | 11,000,000$ | (53,000,000$) | 29,000,000$ | 26,000,000$ | 34,000,000$ |
| Earnings to Common Shareholders | | 5,785,000,000$ | 4,427,000,000$ | 5,079,000,000$ | 3,743,000,000$ | 3,157,000,000$ | 5,455,000,000$ | 4,762,000,000$ | (1,226,000,000$) | 4,745,000,000$ | (5,975,000,000$) | 2,821,000,000$ | 3,017,000,000$ | 3,248,000,000$ | 3,944,000,000$ | 4,310,000,000$ | 3,758,000,000$ | 4,567,000,000$ | 1,545,000,000$ | 3,179,000,000$ | (2,094,000,000$) | 2,941,000,000$ | 3,002,000,000$ | 3,219,000,000$ | 2,356,000,000$ | 1,901,000,000$ | 2,670,000,000$ | 2,915,000,000$ | 1,827,000,000$ | 1,950,000,000$ | 1,707,000,000$ | 736,000,000$ | (1,046,000,000$) | (56,000,000$) | 1,946,000,000$ | 1,551,000,000$ | (595,000,000$) | 2,184,000,000$ | 1,205,000,000$ | 1,125,000,000$ | 977,000,000$ | 1,826,000,000$ | 687,000,000$ | 953,000,000$ | 7,316,000,000$ | 895,000,000$ | 2,004,000,000$ | 1,705,000,000$ | 781,000,000$ |
| QoQ% | | 30.68% | (12.84%) | 35.69% | 18.56% | (42.13%) | 14.55% | 488.42% | (125.84%) | 179.41% | (311.80%) | (6.50%) | (7.11%) | (17.65%) | (8.49%) | 14.69% | (17.71%) | 195.60% | (51.40%) | 251.82% | (171.20%) | (2.03%) | (6.74%) | 36.63% | 23.94% | (28.80%) | (8.41%) | 59.55% | (6.31%) | 14.24% | 131.93% | 170.36% | (1,767.86%) | (102.88%) | 25.47% | 360.67% | (127.24%) | 81.25% | 7.11% | 15.15% | (46.50%) | 165.79% | (27.91%) | (86.97%) | 717.43% | (55.34%) | 17.54% | 118.31% | (30.52%) |
| YoY% | | 83.24% | (18.85%) | 6.66% | 405.30% | (33.47%) | 191.30% | 68.81% | (140.64%) | 46.09% | (251.50%) | (34.55%) | (19.72%) | (28.88%) | 155.28% | 35.58% | 279.47% | 55.29% | (48.53%) | (1.24%) | (188.88%) | 54.71% | 12.43% | 10.43% | 28.96% | (2.51%) | 56.42% | 296.06% | 274.67% | 3,582.14% | (12.28%) | (52.55%) | (75.80%) | (102.56%) | 61.49% | 37.87% | (160.90%) | 19.61% | 75.40% | 18.05% | (86.65%) | 104.02% | (65.72%) | (44.11%) | 836.75% | (20.37%) | 121.19% | 7.03% | (13.99%) |
| Earnings Per Share, Basic | | 2.32$ | 1.76$ | 2.01$ | 1.48$ | 1.25$ | 2.15$ | 1.88$ | (0.48$) | 1.87$ | (2.35$) | 1.11$ | 1.19$ | 1.28$ | 1.56$ | 1.70$ | 1.49$ | 1.81$ | 0.61$ | 1.26$ | (0.83$) | 1.16$ | 1.19$ | 1.27$ | 0.93$ | 0.74$ | 1.04$ | 1.13$ | 0.70$ | 0.73$ | 0.64$ | 0.27$ | (0.39$) | (0.02$) | 0.71$ | 0.57$ | (0.22$) | 0.79$ | 0.44$ | 0.41$ | 0.35$ | 0.65$ | 0.24$ | 0.34$ | 2.57$ | 0.31$ | 0.69$ | 0.58$ | 0.27$ |
| Earnings Per Share, Diluted | | 2.32$ | 1.76$ | 2.01$ | 1.48$ | 1.24$ | 2.14$ | 1.87$ | (0.48$) | 1.86$ | (2.35$) | 1.11$ | 1.18$ | 1.28$ | 1.55$ | 1.70$ | 1.48$ | 1.80$ | 0.61$ | 1.25$ | (0.82$) | 1.16$ | 1.18$ | 1.26$ | 0.92$ | 0.74$ | 1.03$ | 1.12$ | 0.69$ | 0.73$ | 0.63$ | 0.27$ | (0.38$) | (0.02$) | 0.71$ | 0.56$ | (0.21$) | 0.78$ | 0.43$ | 0.40$ | 0.35$ | 0.64$ | 0.24$ | 0.33$ | 2.54$ | 0.31$ | 0.68$ | 0.57$ | 0.26$ |
| Unlevered FCF Per Share, Basic | | 2.74$ | 1.01$ | 0.46$ | 0.99$ | 3.36$ | 1.91$ | 0.88$ | (0.29$) | 3.04$ | 1.08$ | 0.13$ | 1.29$ | 2.21$ | 1.70$ | 1.88$ | | | | 0.71$ | 1.58$ | 0.86$ | 1.33$ | 0.28$ | 1.89$ | 1.65$ | 1.20$ | 0.52$ | 1.37$ | 1.05$ | 1.26$ | 0.43$ | 1.48$ | (0.43$) | 1.21$ | 0.10$ | 1.32$ | 1.07$ | 0.58$ | 0.78$ | 1.52$ | 1.18$ | 0.95$ | 0.81$ | (0.36$) | 1.51$ | 0.79$ | 0.80$ | 1.03$ |
| Unlevered FCF Per Share, Diluted | | 2.74$ | 1.01$ | 0.46$ | 0.99$ | 3.35$ | 1.90$ | 0.88$ | (0.29$) | 3.03$ | 1.08$ | 0.13$ | 1.29$ | 2.20$ | 1.69$ | 1.88$ | | | | 0.70$ | 1.58$ | 0.86$ | 1.33$ | 0.28$ | 1.87$ | 1.64$ | 1.19$ | 0.51$ | 1.36$ | 1.04$ | 1.25$ | 0.43$ | 1.46$ | (0.43$) | 1.21$ | 0.10$ | 1.31$ | 1.07$ | 0.58$ | 0.78$ | 1.51$ | 1.17$ | 0.95$ | 0.80$ | (0.36$) | 1.49$ | 0.79$ | 0.79$ | 1.02$ |
| Average Shares, Basic | | 2,495,000,000 | 2,510,000,000 | 2,523,000,000 | 2,527,000,000 | 2,534,000,000 | 2,534,000,000 | 2,533,000,000 | 2,534,000,000 | 2,537,000,000 | 2,539,000,000 | 2,538,000,000 | 2,536,000,000 | 2,533,000,000 | 2,531,000,000 | 2,528,000,000 | 2,526,000,000 | 2,530,000,000 | 2,533,000,000 | 2,531,000,000 | 2,531,000,000 | 2,529,000,000 | 2,527,000,000 | 2,533,000,000 | 2,543,000,000 | 2,558,000,000 | 2,574,000,000 | 2,585,000,000 | 2,616,000,000 | 2,662,000,000 | 2,683,000,000 | 2,695,000,000 | 2,714,000,000 | 2,727,000,000 | 2,734,000,000 | 2,745,000,000 | 2,757,000,000 | 2,765,000,000 | 2,768,000,000 | 2,774,000,000 | 2,789,000,000 | 2,814,000,000 | 2,826,000,000 | 2,835,000,000 | 2,846,000,000 | 2,879,000,000 | 2,917,000,000 | 2,934,000,000 | 2,926,000,000 |
| Average Shares, Diluted | | 2,498,000,000 | 2,513,000,000 | 2,531,000,000 | 2,535,000,000 | 2,541,000,000 | 2,544,000,000 | 2,544,000,000 | 2,552,000,000 | 2,546,000,000 | 2,539,000,000 | 2,551,000,000 | 2,549,000,000 | 2,542,000,000 | 2,540,000,000 | 2,537,000,000 | 2,535,000,000 | 2,536,000,000 | 2,540,000,000 | 2,541,000,000 | 2,543,000,000 | 2,538,000,000 | 2,536,000,000 | 2,547,000,000 | 2,557,000,000 | 2,572,000,000 | 2,588,000,000 | 2,603,000,000 | 2,632,000,000 | 2,678,000,000 | 2,696,000,000 | 2,710,000,000 | 2,747,000,000 | 2,727,000,000 | 2,752,000,000 | 2,766,000,000 | 2,778,000,000 | 2,786,000,000 | 2,789,000,000 | 2,795,000,000 | 2,813,000,000 | 2,836,000,000 | 2,850,000,000 | 2,865,000,000 | 2,881,000,000 | 2,911,000,000 | 2,949,000,000 | 2,971,000,000 | 2,961,000,000 |
| EBIT | | 6,745,000,000$ | 4,999,000,000$ | 5,903,000,000$ | 4,170,000,000$ | 4,090,000,000$ | 6,006,000,000$ | 5,973,000,000$ | (1,736,000,000$) | 5,937,000,000$ | (5,058,000,000$) | 3,892,000,000$ | 3,748,000,000$ | 3,827,000,000$ | 4,727,000,000$ | 5,104,000,000$ | 4,118,000,000$ | 5,462,000,000$ | 1,919,000,000$ | 3,187,000,000$ | (2,338,000,000$) | 2,909,000,000$ | 2,950,000,000$ | 4,050,000,000$ | (1,283,000,000$) | 2,578,000,000$ | 3,492,000,000$ | 3,276,000,000$ | 2,807,000,000$ | 2,855,000,000$ | 2,280,000,000$ | 1,530,000,000$ | 2,069,000,000$ | 389,000,000$ | 2,632,000,000$ | 2,185,000,000$ | (1,176,000,000$) | 3,057,000,000$ | 1,675,000,000$ | 1,796,000,000$ | 985,000,000$ | 2,562,000,000$ | 981,000,000$ | 1,545,000,000$ | 11,976,000,000$ | 1,681,000,000$ | 2,079,000,000$ | 2,279,000,000$ | 1,426,000,000$ |
| EBITDA | | 6,745,000,000$ | 4,999,000,000$ | 5,903,000,000$ | 4,170,000,000$ | 4,090,000,000$ | 6,006,000,000$ | 5,973,000,000$ | (1,736,000,000$) | 5,937,000,000$ | (5,058,000,000$) | 3,892,000,000$ | 3,748,000,000$ | 3,827,000,000$ | 4,727,000,000$ | 5,104,000,000$ | 4,118,000,000$ | 5,462,000,000$ | 1,919,000,000$ | 3,187,000,000$ | (2,338,000,000$) | 3,761,000,000$ | 3,998,000,000$ | 4,871,000,000$ | (347,000,000$) | 3,423,000,000$ | 4,465,000,000$ | 4,174,000,000$ | 3,805,000,000$ | 3,949,000,000$ | 3,570,000,000$ | 2,667,000,000$ | 3,236,000,000$ | 1,543,000,000$ | 3,794,000,000$ | 3,378,000,000$ | 9,000,000$ | 4,232,000,000$ | 3,225,000,000$ | 3,357,000,000$ | 2,545,000,000$ | 4,132,000,000$ | 2,589,000,000$ | 3,182,000,000$ | 13,549,000,000$ | 3,292,000,000$ | 3,832,000,000$ | 4,033,000,000$ | 3,380,000,000$ |