| MORGAN STANLEY (MS) |
| 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 | | 18,224,000,000$ | 16,792,000,000$ | 17,739,000,000$ | 16,223,000,000$ | 15,383,000,000$ | 15,019,000,000$ | 15,136,000,000$ | 12,896,000,000$ | 13,273,000,000$ | 13,457,000,000$ | 14,517,000,000$ | 12,749,000,000$ | 12,986,000,000$ | 13,132,000,000$ | 14,801,000,000$ | 14,524,000,000$ | 14,753,000,000$ | 14,759,000,000$ | 15,719,000,000$ | 13,640,000,000$ | 11,721,000,000$ | 13,660,000,000$ | 9,779,000,000$ | 10,857,000,000$ | 10,032,000,000$ | 10,244,000,000$ | 10,286,000,000$ | 8,548,000,000$ | 9,872,000,000$ | 10,610,000,000$ | 11,077,000,000$ | 9,500,000,000$ | 9,197,000,000$ | 9,503,000,000$ | 9,745,000,000$ | 9,021,000,000$ | 8,909,000,000$ | 8,909,000,000$ | 7,792,000,000$ | 7,738,000,000$ | 7,767,000,000$ | 9,743,000,000$ | 9,907,000,000$ | 7,764,000,000$ | 8,907,000,000$ | 8,608,000,000$ | 8,996,000,000$ | 7,845,000,000$ |
| QoQ% | | 8.53% | (5.34%) | 9.35% | 5.46% | 2.42% | (.77%) | 17.37% | (2.84%) | (1.37%) | (7.30%) | 13.87% | (1.83%) | (1.11%) | (11.28%) | 1.91% | (1.55%) | (.04%) | (6.11%) | 15.24% | 16.37% | (14.20%) | 39.69% | (9.93%) | 8.22% | (2.07%) | (.41%) | 20.33% | (13.41%) | (6.96%) | (4.22%) | 16.60% | 3.30% | (3.22%) | (2.48%) | 8.03% | 1.26% | .00% | 14.34% | .70% | (.37%) | (20.28%) | (1.66%) | 27.60% | (12.83%) | 3.47% | (4.31%) | 14.67% | (1.40%) |
| YoY% | | 18.47% | 11.81% | 17.20% | 25.80% | 15.90% | 11.61% | 4.26% | 1.15% | 2.21% | 2.48% | (1.92%) | (12.22%) | (11.98%) | (11.02%) | (5.84%) | 6.48% | 25.87% | 8.05% | 60.74% | 25.63% | 16.84% | 33.35% | (4.93%) | 27.01% | 1.62% | (3.45%) | (7.14%) | (10.02%) | 7.34% | 11.65% | 13.67% | 5.31% | 3.23% | 6.67% | 25.06% | 16.58% | 14.70% | (8.56%) | (21.35%) | (.34%) | (12.80%) | 13.19% | 10.13% | (1.03%) | 11.95% | 1.03% | 10.08% | 12.67% |
| Cost Of Revenue | | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 39,000,000$ | 0$ | 5,000,000$ | 16,000,000$ | (58,000,000$) | (43,000,000$) | 63,000,000$ | 246,000,000$ | 292,000,000$ | 52,000,000$ | 34,000,000$ | 7,000,000$ | 27,000,000$ | 9,000,000$ | 1,000,000$ | (53,000,000$) | 19,000,000$ | (20,000,000$) | 13,000,000$ | 7,000,000$ | 22,000,000$ | 2,000,000$ | 1,000,000$ | 19,000,000$ | 112,000,000$ | 52,000,000$ | 5,000,000$ | 4,000,000$ | 26,000,000$ | 14,000,000$ | 2,000,000$ | 14,000,000$ | (29,000,000$) | (10,000,000$) |
| Gross Profit | | 18,224,000,000$ | 16,792,000,000$ | 17,739,000,000$ | 16,223,000,000$ | 15,383,000,000$ | 15,019,000,000$ | 15,136,000,000$ | 12,896,000,000$ | 13,273,000,000$ | 13,457,000,000$ | 14,517,000,000$ | 12,749,000,000$ | 12,986,000,000$ | 13,132,000,000$ | 14,762,000,000$ | 14,524,000,000$ | 14,748,000,000$ | 14,743,000,000$ | 15,777,000,000$ | 13,683,000,000$ | 11,658,000,000$ | 13,414,000,000$ | 9,487,000,000$ | 10,805,000,000$ | 9,998,000,000$ | 10,237,000,000$ | 10,259,000,000$ | 8,539,000,000$ | 9,871,000,000$ | 10,663,000,000$ | 11,058,000,000$ | 9,520,000,000$ | 9,184,000,000$ | 9,496,000,000$ | 9,723,000,000$ | 9,019,000,000$ | 8,908,000,000$ | 8,890,000,000$ | 7,680,000,000$ | 7,686,000,000$ | 7,762,000,000$ | 9,739,000,000$ | 9,881,000,000$ | 7,750,000,000$ | 8,905,000,000$ | 8,594,000,000$ | 9,025,000,000$ | 7,855,000,000$ |
| 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% | 99.74% | 100.00% | 99.97% | 99.89% | 100.37% | 100.32% | 99.46% | 98.20% | 97.01% | 99.52% | 99.66% | 99.93% | 99.74% | 99.90% | 99.99% | 100.50% | 99.83% | 100.21% | 99.86% | 99.93% | 99.77% | 99.98% | 99.99% | 99.79% | 98.56% | 99.33% | 99.94% | 99.96% | 99.74% | 99.82% | 99.98% | 99.84% | 100.32% | 100.13% |
| Operating Expenses | | 12,196,000,000$ | 11,974,000,000$ | 12,060,000,000$ | 11,202,000,000$ | 11,083,000,000$ | 10,869,000,000$ | 10,747,000,000$ | 10,797,000,000$ | 9,994,000,000$ | 10,484,000,000$ | 10,523,000,000$ | 9,868,000,000$ | 9,563,000,000$ | 9,712,000,000$ | 10,156,000,000$ | 9,635,000,000$ | 9,855,000,000$ | 10,120,000,000$ | 10,473,000,000$ | 9,210,000,000$ | 8,123,000,000$ | 9,066,000,000$ | 7,226,000,000$ | 8,124,000,000$ | 7,322,000,000$ | 7,341,000,000$ | 7,331,000,000$ | 6,691,000,000$ | 7,021,000,000$ | 7,501,000,000$ | 7,657,000,000$ | 7,029,000,000$ | 6,715,000,000$ | 6,861,000,000$ | 6,937,000,000$ | 6,775,000,000$ | 6,528,000,000$ | 6,426,000,000$ | 6,054,000,000$ | 6,299,000,000$ | 6,293,000,000$ | 7,016,000,000$ | 7,052,000,000$ | 10,695,000,000$ | 6,687,000,000$ | 6,676,000,000$ | 6,626,000,000$ | 8,047,000,000$ |
| Operating Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Operating Margin | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Income | | 1,379,000,000$ | 1,324,000,000$ | 1,280,000,000$ | 1,352,000,000$ | 1,335,000,000$ | 1,277,000,000$ | 1,197,000,000$ | 1,106,000,000$ | 1,019,000,000$ | 850,000,000$ | 1,018,000,000$ | 805,000,000$ | 743,000,000$ | 741,000,000$ | 777,000,000$ | 659,000,000$ | 643,000,000$ | 608,000,000$ | 849,000,000$ | 679,000,000$ | 529,000,000$ | 629,000,000$ | 445,000,000$ | 612,000,000$ | 579,000,000$ | 509,000,000$ | 475,000,000$ | 463,000,000$ | 440,000,000$ | 417,000,000$ | 424,000,000$ | 391,000,000$ | 313,000,000$ | 304,000,000$ | 326,000,000$ | 380,000,000$ | 289,000,000$ | | | | | | | | | | | |
| Interest Expenses | | 12,965,000,000$ | 12,558,000,000$ | 11,395,000,000$ | 10,939,000,000$ | 11,989,000,000$ | 11,462,000,000$ | 11,134,000,000$ | 12,161,000,000$ | 11,328,000,000$ | 10,038,000,000$ | 7,634,000,000$ | 6,913,000,000$ | 3,591,000,000$ | 1,330,000,000$ | 434,000,000$ | 322,000,000$ | 288,000,000$ | 347,000,000$ | 409,000,000$ | 374,000,000$ | 570,000,000$ | 758,000,000$ | 2,147,000,000$ | 2,519,000,000$ | 3,132,000,000$ | 3,477,000,000$ | 3,276,000,000$ | 3,122,000,000$ | 2,691,000,000$ | 2,388,000,000$ | 1,885,000,000$ | 1,591,000,000$ | 1,557,000,000$ | 1,355,000,000$ | 1,194,000,000$ | 985,000,000$ | 731,000,000$ | 754,000,000$ | 848,000,000$ | 477,000,000$ | 689,000,000$ | 688,000,000$ | 888,000,000$ | 833,000,000$ | 827,000,000$ | 983,000,000$ | 1,035,000,000$ | 1,054,000,000$ |
| Income Before Tax | | 6,028,000,000$ | 4,622,000,000$ | 5,544,000,000$ | 4,906,000,000$ | 4,221,000,000$ | 4,074,000,000$ | 4,395,000,000$ | 2,096,000,000$ | 3,145,000,000$ | 2,812,000,000$ | 3,760,000,000$ | 2,794,000,000$ | 3,388,000,000$ | 3,319,000,000$ | 4,588,000,000$ | 4,884,000,000$ | 4,874,000,000$ | 4,566,000,000$ | 5,344,000,000$ | 4,430,000,000$ | 3,487,000,000$ | 4,355,000,000$ | 2,146,000,000$ | 2,733,000,000$ | 2,710,000,000$ | 2,903,000,000$ | 2,955,000,000$ | 1,857,000,000$ | 2,851,000,000$ | 3,109,000,000$ | 3,420,000,000$ | 2,471,000,000$ | 2,482,000,000$ | 2,642,000,000$ | 2,808,000,000$ | 2,246,000,000$ | 2,381,000,000$ | 2,483,000,000$ | 1,738,000,000$ | 1,439,000,000$ | 1,474,000,000$ | 2,727,000,000$ | 2,855,000,000$ | (2,931,000,000$) | 2,220,000,000$ | 1,932,000,000$ | 2,370,000,000$ | (202,000,000$) |
| Tax Expenses | | 1,373,000,000$ | 1,047,000,000$ | 1,173,000,000$ | 1,182,000,000$ | 995,000,000$ | 957,000,000$ | 933,000,000$ | 555,000,000$ | 710,000,000$ | 591,000,000$ | 727,000,000$ | 528,000,000$ | 726,000,000$ | 783,000,000$ | 873,000,000$ | 1,168,000,000$ | 1,150,000,000$ | 1,054,000,000$ | 1,176,000,000$ | 1,018,000,000$ | 736,000,000$ | 1,119,000,000$ | 366,000,000$ | 428,000,000$ | 492,000,000$ | 657,000,000$ | 487,000,000$ | 300,000,000$ | 696,000,000$ | 640,000,000$ | 714,000,000$ | 1,810,000,000$ | 697,000,000$ | 846,000,000$ | 815,000,000$ | 566,000,000$ | 749,000,000$ | 833,000,000$ | 578,000,000$ | 496,000,000$ | 423,000,000$ | 894,000,000$ | 387,000,000$ | (1,353,000,000$) | 463,000,000$ | 15,000,000$ | 785,000,000$ | (386,000,000$) |
| Net Income | | 4,655,000,000$ | 3,575,000,000$ | 4,371,000,000$ | 3,724,000,000$ | 3,226,000,000$ | 3,117,000,000$ | 3,462,000,000$ | 1,541,000,000$ | 2,435,000,000$ | 2,221,000,000$ | 3,033,000,000$ | 2,266,000,000$ | 2,662,000,000$ | 2,536,000,000$ | 3,715,000,000$ | 3,716,000,000$ | 3,724,000,000$ | 3,512,000,000$ | 4,168,000,000$ | 3,412,000,000$ | 2,751,000,000$ | 3,236,000,000$ | 1,780,000,000$ | 2,305,000,000$ | 2,218,000,000$ | 2,246,000,000$ | 2,468,000,000$ | 1,558,000,000$ | 2,154,000,000$ | 2,467,000,000$ | 2,704,000,000$ | 663,000,000$ | 1,791,000,000$ | 1,791,000,000$ | 1,971,000,000$ | 1,680,000,000$ | 1,640,000,000$ | 1,646,000,000$ | 1,157,000,000$ | 936,000,000$ | 1,049,000,000$ | 1,831,000,000$ | 2,463,000,000$ | (1,586,000,000$) | 1,752,000,000$ | 1,917,000,000$ | 1,584,000,000$ | 173,000,000$ |
| Profit Margin | | 25.54% | 21.29% | 24.64% | 22.96% | 20.97% | 20.75% | 22.87% | 11.95% | 18.35% | 16.50% | 20.89% | 17.77% | 20.50% | 19.31% | 25.10% | 25.59% | 25.24% | 23.80% | 26.52% | 25.02% | 23.47% | 23.69% | 18.20% | 21.23% | 22.11% | 21.93% | 23.99% | 18.23% | 21.82% | 23.25% | 24.41% | 6.98% | 19.47% | 18.85% | 20.23% | 18.62% | 18.41% | 18.48% | 14.85% | 12.10% | 13.51% | 18.79% | 24.86% | (20.43%) | 19.67% | 22.27% | 17.61% | 2.21% |
| TTM | | 23.67% | 22.52% | 22.43% | 21.91% | 19.42% | 18.74% | 17.64% | 17.05% | 18.44% | 18.96% | 19.66% | 20.83% | 22.78% | 23.93% | 24.93% | 25.30% | 25.17% | 24.79% | 24.78% | 22.91% | 21.89% | 21.52% | 20.90% | 22.30% | 21.71% | 21.63% | 21.99% | 22.15% | 19.46% | 18.88% | 17.69% | 16.38% | 19.31% | 19.05% | 18.96% | 17.68% | 16.13% | 14.87% | 15.05% | 17.86% | 10.68% | 12.28% | 12.92% | 10.70% | 15.79% | 14.05% | 11.90% | 11.12% |
| Earnings to Minority | | 205,000,000$ | 183,000,000$ | 214,000,000$ | 160,000,000$ | 198,000,000$ | 175,000,000$ | 196,000,000$ | 158,000,000$ | 173,000,000$ | 172,000,000$ | 197,000,000$ | 153,000,000$ | 168,000,000$ | 145,000,000$ | 173,000,000$ | 124,000,000$ | 140,000,000$ | 104,000,000$ | 186,000,000$ | 146,000,000$ | 154,000,000$ | 189,000,000$ | 190,000,000$ | 220,000,000$ | 158,000,000$ | 215,000,000$ | 132,000,000$ | 197,000,000$ | 135,000,000$ | 200,000,000$ | 129,000,000$ | 190,000,000$ | 103,000,000$ | 204,000,000$ | 131,000,000$ | 170,000,000$ | 122,000,000$ | 221,000,000$ | 102,000,000$ | 183,000,000$ | 110,000,000$ | 166,000,000$ | 149,000,000$ | 163,000,000$ | 123,000,000$ | 97,000,000$ | 135,000,000$ | 137,000,000$ |
| Earnings to Common Shareholders | | 4,450,000,000$ | 3,392,000,000$ | 4,157,000,000$ | 3,564,000,000$ | 3,028,000,000$ | 2,942,000,000$ | 3,266,000,000$ | 1,383,000,000$ | 2,262,000,000$ | 2,049,000,000$ | 2,836,000,000$ | 2,113,000,000$ | 2,494,000,000$ | 2,391,000,000$ | 3,542,000,000$ | 3,592,000,000$ | 3,584,000,000$ | 3,408,000,000$ | 3,982,000,000$ | 3,266,000,000$ | 2,597,000,000$ | 3,047,000,000$ | 1,590,000,000$ | 2,085,000,000$ | 2,060,000,000$ | 2,031,000,000$ | 2,336,000,000$ | 1,361,000,000$ | 2,019,000,000$ | 2,267,000,000$ | 2,575,000,000$ | 473,000,000$ | 1,688,000,000$ | 1,587,000,000$ | 1,840,000,000$ | 1,510,000,000$ | 1,518,000,000$ | 1,425,000,000$ | 1,055,000,000$ | 753,000,000$ | 939,000,000$ | 1,665,000,000$ | 2,314,000,000$ | (1,749,000,000$) | 1,629,000,000$ | 1,820,000,000$ | 1,449,000,000$ | 36,000,000$ |
| QoQ% | | 31.19% | (18.40%) | 16.64% | 17.70% | 2.92% | (9.92%) | 136.15% | (38.86%) | 10.40% | (27.75%) | 34.22% | (15.28%) | 4.31% | (32.50%) | (1.39%) | .22% | 5.16% | (14.42%) | 21.92% | 25.76% | (14.77%) | 91.64% | (23.74%) | 1.21% | 1.43% | (13.06%) | 71.64% | (32.59%) | (10.94%) | (11.96%) | 444.40% | (71.98%) | 6.36% | (13.75%) | 21.85% | (.53%) | 6.53% | 35.07% | 40.11% | (19.81%) | (43.60%) | (28.05%) | 232.30% | (207.37%) | (10.50%) | 25.60% | 3,925.00% | (95.91%) |
| YoY% | | 46.96% | 15.30% | 27.28% | 157.70% | 33.86% | 43.58% | 15.16% | (34.55%) | (9.30%) | (14.30%) | (19.93%) | (41.18%) | (30.41%) | (29.84%) | (11.05%) | 9.98% | 38.01% | 11.85% | 150.44% | 56.64% | 26.07% | 50.03% | (31.94%) | 53.20% | 2.03% | (10.41%) | (9.28%) | 187.74% | 19.61% | 42.85% | 39.95% | (68.68%) | 11.20% | 11.37% | 74.41% | 100.53% | 61.66% | (14.41%) | (54.41%) | 143.05% | (42.36%) | (8.52%) | 59.70% | (4,958.33%) | 85.11% | 126.65% | 54.81% | (93.66%) |
| Earnings Per Share, Basic | | 2.83$ | 2.15$ | 2.62$ | 2.25$ | 1.91$ | 1.85$ | 2.04$ | 0.86$ | 1.39$ | 1.25$ | 1.72$ | 1.28$ | 1.49$ | 1.40$ | 2.04$ | 2.05$ | 2.01$ | 1.88$ | 2.22$ | 1.84$ | 1.68$ | 1.98$ | 1.02$ | 1.33$ | 1.28$ | 1.24$ | 1.41$ | 0.81$ | 1.19$ | 1.32$ | 1.48$ | 0.27$ | 0.95$ | 0.89$ | 1.02$ | 0.83$ | 0.83$ | 0.76$ | 0.56$ | 0.40$ | 0.49$ | 0.87$ | 1.20$ | (0.91$) | 0.85$ | 0.94$ | 0.75$ | 0.02$ |
| Earnings Per Share, Diluted | | 2.80$ | 2.13$ | 2.60$ | 2.22$ | 1.88$ | 1.83$ | 2.02$ | 0.85$ | 1.38$ | 1.24$ | 1.71$ | 1.26$ | 1.47$ | 1.39$ | 2.02$ | 2.01$ | 1.98$ | 1.85$ | 2.19$ | 1.81$ | 1.66$ | 1.96$ | 1.01$ | 1.30$ | 1.27$ | 1.23$ | 1.39$ | 0.80$ | 1.17$ | 1.30$ | 1.45$ | 0.26$ | 0.93$ | 0.87$ | 1.00$ | 0.81$ | 0.81$ | 0.75$ | 0.55$ | 0.39$ | 0.48$ | 0.85$ | 1.18$ | (0.89$) | 0.83$ | 0.92$ | 0.74$ | 0.02$ |
| Unlevered FCF Per Share, Basic | | (2.12$) | 7.50$ | (15.14$) | 7.46$ | (10.91$) | 1.58$ | 2.72$ | (11.04$) | 2.31$ | (5.91$) | (6.00$) | (8.47$) | (4.51$) | 8.75$ | 0.14$ | 0.20$ | 1.19$ | 2.54$ | 14.97$ | (14.31$) | (4.45$) | (10.91$) | 15.33$ | (0.09$) | 8.31$ | 6.44$ | 10.28$ | (4.29$) | 8.58$ | (7.40$) | 7.27$ | 2.31$ | 3.16$ | (7.96$) | 0.05$ | (1.37$) | | | | | | | | | | | | |
| Unlevered FCF Per Share, Diluted | | (2.10$) | 7.43$ | (14.99$) | 7.34$ | (10.77$) | 1.57$ | 2.70$ | (10.91$) | 2.28$ | (5.85$) | (5.93$) | (8.35$) | (4.45$) | 8.66$ | 0.14$ | 0.20$ | 1.17$ | 2.51$ | 14.78$ | (14.11$) | (4.39$) | (10.80$) | 15.15$ | (0.08$) | 8.20$ | 6.36$ | 10.16$ | (4.21$) | 8.43$ | (7.28$) | 7.14$ | 2.25$ | 3.09$ | (7.79$) | 0.05$ | (1.34$) | | | | | | | | | | | | |
| Average Shares, Basic | | 1,571,000,000 | 1,577,000,000 | 1,584,000,000 | 1,581,000,000 | 1,588,000,000 | 1,594,000,000 | 1,601,000,000 | 1,608,000,000 | 1,624,000,000 | 1,635,000,000 | 1,645,000,000 | 1,653,000,000 | 1,674,000,000 | 1,704,000,000 | 1,733,000,000 | 1,750,000,000 | 1,781,000,000 | 1,814,000,000 | 1,795,000,000 | 1,774,000,000 | 1,542,000,000 | 1,541,000,000 | 1,555,000,000 | 1,572,000,000 | 1,604,000,000 | 1,634,000,000 | 1,658,000,000 | 1,675,000,000 | 1,697,000,000 | 1,720,000,000 | 1,740,000,000 | 1,752,000,000 | 1,776,000,000 | 1,791,000,000 | 1,801,000,000 | 1,809,000,000 | 1,838,000,000 | 1,866,000,000 | 1,883,000,000 | 1,888,877,801 | 1,904,000,000 | 1,919,000,000 | 1,924,122,199 | 1,920,483,677 | 1,922,995,835 | 1,928,250,328 | 1,924,270,160 | 1,905,002,836 |
| Average Shares, Diluted | | 1,590,000,000 | 1,593,000,000 | 1,600,000,000 | 1,608,000,000 | 1,609,000,000 | 1,611,000,000 | 1,616,000,000 | 1,627,000,000 | 1,643,000,000 | 1,651,000,000 | 1,663,000,000 | 1,677,000,000 | 1,697,000,000 | 1,723,000,000 | 1,755,000,000 | 1,785,000,000 | 1,812,000,000 | 1,841,000,000 | 1,818,000,000 | 1,800,000,000 | 1,566,000,000 | 1,557,000,000 | 1,573,000,000 | 1,601,000,000 | 1,627,000,000 | 1,655,000,000 | 1,677,000,000 | 1,706,000,000 | 1,727,000,000 | 1,748,000,000 | 1,771,000,000 | 1,794,000,000 | 1,818,000,000 | 1,830,000,000 | 1,842,000,000 | 1,855,000,000 | 1,879,000,000 | 1,899,000,000 | 1,915,000,000 | 1,940,003,559 | 1,949,000,000 | 1,960,000,000 | 1,962,996,441 | 1,973,726,490 | 1,970,922,473 | 1,969,698,239 | 1,969,652,798 | 1,969,639,521 |
| EBIT | | 18,993,000,000$ | 17,180,000,000$ | 16,939,000,000$ | 15,845,000,000$ | 16,210,000,000$ | 15,536,000,000$ | 15,529,000,000$ | 14,257,000,000$ | 14,473,000,000$ | 12,850,000,000$ | 11,394,000,000$ | 9,707,000,000$ | 6,979,000,000$ | 4,649,000,000$ | 5,022,000,000$ | 5,206,000,000$ | 5,162,000,000$ | 4,913,000,000$ | 5,753,000,000$ | 4,804,000,000$ | 4,057,000,000$ | 5,113,000,000$ | 4,293,000,000$ | 5,252,000,000$ | 5,842,000,000$ | 6,380,000,000$ | 6,231,000,000$ | 4,979,000,000$ | 5,542,000,000$ | 5,497,000,000$ | 5,305,000,000$ | 4,062,000,000$ | 4,039,000,000$ | 3,997,000,000$ | 4,002,000,000$ | 3,231,000,000$ | 3,112,000,000$ | 3,237,000,000$ | 2,586,000,000$ | 1,916,000,000$ | 2,163,000,000$ | 3,415,000,000$ | 3,743,000,000$ | (2,098,000,000$) | 3,047,000,000$ | 2,915,000,000$ | 3,405,000,000$ | 852,000,000$ |
| EBITDA | | 20,341,000,000$ | 18,487,000,000$ | 17,804,000,000$ | 17,490,000,000$ | 17,480,000,000$ | 16,807,000,000$ | 16,504,000,000$ | 15,663,000,000$ | 15,461,000,000$ | 13,772,000,000$ | 12,334,000,000$ | 10,914,000,000$ | 7,907,000,000$ | 5,570,000,000$ | 5,964,000,000$ | 6,443,000,000$ | 6,197,000,000$ | 5,970,000,000$ | 6,640,000,000$ | 6,210,000,000$ | 4,910,000,000$ | 5,799,000,000$ | 5,117,000,000$ | 5,908,000,000$ | 6,496,000,000$ | 7,055,000,000$ | 6,889,000,000$ | 5,448,000,000$ | 6,010,000,000$ | 6,014,000,000$ | 5,695,000,000$ | 4,475,000,000$ | 4,490,000,000$ | 4,452,000,000$ | 4,436,000,000$ | 3,610,000,000$ | 3,590,000,000$ | 3,701,000,000$ | 3,001,000,000$ | 2,326,000,000$ | 2,532,000,000$ | 3,748,000,000$ | 4,064,000,000$ | (1,685,000,000$) | 3,183,000,000$ | 3,201,000,000$ | 3,731,000,000$ | 1,279,000,000$ |