| NVIDIA CORP (NVDA) |
| 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-Oct-26 | 2025-Jul-27 | 2025-Apr-27 | 2025-Jan-26 | 2024-Oct-27 | 2024-Jul-28 | 2024-Apr-28 | 2024-Jan-28 | 2023-Oct-29 | 2023-Jul-30 | 2023-Apr-30 | 2023-Jan-29 | 2022-Oct-30 | 2022-Jul-31 | 2022-May-01 | 2022-Jan-30 | 2021-Oct-31 | 2021-Aug-01 | 2021-May-02 | 2021-Jan-31 | 2020-Oct-25 | 2020-Jul-26 | 2020-Apr-26 | 2020-Jan-26 | 2019-Oct-27 | 2019-Jul-28 | 2019-Apr-28 | 2019-Jan-27 | 2018-Oct-28 | 2018-Jul-29 | 2018-Apr-29 | 2018-Jan-28 | 2017-Oct-29 | 2017-Jul-30 | 2017-Apr-30 | 2017-Jan-29 | 2016-Oct-30 | 2016-Jul-31 | 2016-May-01 | 2016-Jan-31 | 2015-Oct-25 | 2015-Jul-26 | 2015-Apr-26 | 2015-Jan-25 | 2014-Oct-26 | 2014-Jul-27 | 2014-Apr-27 | 2014-Jan-26 |
| Fiscal Period | | Q3-FY2026 | Q2-FY2026 | Q1-FY2026 | Q4-FY2025 | 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 |
| Total Revenue | | 57,006,000,000$ | 46,743,000,000$ | 44,062,000,000$ | 39,331,000,000$ | 35,082,000,000$ | 30,040,000,000$ | 26,044,000,000$ | 22,103,000,000$ | 18,120,000,000$ | 13,507,000,000$ | 7,192,000,000$ | 6,051,000,000$ | 5,931,000,000$ | 6,704,000,000$ | 8,288,000,000$ | 7,643,000,000$ | 7,103,000,000$ | 6,507,000,000$ | 5,661,000,000$ | 5,003,000,000$ | 4,726,000,000$ | 3,866,000,000$ | 3,080,000,000$ | 3,105,000,000$ | 3,014,000,000$ | 2,579,000,000$ | 2,220,000,000$ | 2,205,000,000$ | 3,181,000,000$ | 3,123,000,000$ | 3,207,000,000$ | 2,911,000,000$ | 2,636,000,000$ | 2,230,000,000$ | 1,937,000,000$ | 2,173,000,000$ | 2,004,000,000$ | 1,428,000,000$ | 1,305,000,000$ | 1,401,000,000$ | 1,305,000,000$ | 1,153,000,000$ | 1,151,000,000$ | 1,251,000,000$ | 1,225,000,000$ | 1,103,000,000$ | 1,103,000,000$ | 1,144,218,000$ |
| QoQ% | | 21.96% | 6.09% | 12.03% | 12.11% | 16.78% | 15.34% | 17.83% | 21.98% | 34.15% | 87.81% | 18.86% | 2.02% | (11.53%) | (19.11%) | 8.44% | 7.60% | 9.16% | 14.94% | 13.15% | 5.86% | 22.25% | 25.52% | (.81%) | 3.02% | 16.87% | 16.17% | .68% | (30.68%) | 1.86% | (2.62%) | 10.17% | 10.43% | 18.21% | 15.13% | (10.86%) | 8.43% | 40.34% | 9.43% | (6.85%) | 7.36% | 13.18% | .17% | (7.99%) | 2.12% | 11.06% | .00% | (3.60%) | 8.56% |
| YoY% | | 62.49% | 55.60% | 69.18% | 77.94% | 93.61% | 122.40% | 262.13% | 265.28% | 205.51% | 101.48% | (13.22%) | (20.83%) | (16.50%) | 3.03% | 46.41% | 52.77% | 50.30% | 68.31% | 83.80% | 61.13% | 56.80% | 49.90% | 38.74% | 40.82% | (5.25%) | (17.42%) | (30.78%) | (24.25%) | 20.68% | 40.05% | 65.57% | 33.96% | 31.54% | 56.16% | 48.43% | 55.10% | 53.56% | 23.85% | 13.38% | 11.99% | 6.53% | 4.53% | 4.35% | 9.33% | 16.23% | 12.87% | 15.53% | 3.37% |
| Cost Of Revenue | | 15,157,000,000$ | 12,890,000,000$ | 17,394,000,000$ | 10,608,000,000$ | 8,926,000,000$ | 7,466,000,000$ | 5,638,000,000$ | 5,312,000,000$ | 4,720,000,000$ | 4,045,000,000$ | 2,544,000,000$ | 2,218,000,000$ | 2,754,000,000$ | 3,789,000,000$ | 2,857,000,000$ | 2,644,000,000$ | 2,472,000,000$ | 2,292,000,000$ | 2,032,000,000$ | 1,847,000,000$ | 1,766,000,000$ | 1,591,000,000$ | 1,076,000,000$ | 1,090,000,000$ | 1,098,000,000$ | 1,038,000,000$ | 924,000,000$ | 998,000,000$ | 1,260,000,000$ | 1,148,000,000$ | 1,139,000,000$ | 1,110,000,000$ | 1,067,000,000$ | 928,000,000$ | 787,000,000$ | 870,000,000$ | 821,000,000$ | 602,000,000$ | 554,000,000$ | 610,000,000$ | 572,000,000$ | 519,000,000$ | 498,000,000$ | 552,000,000$ | 548,000,000$ | 484,000,000$ | 499,000,000$ | 524,976,000$ |
| Gross Profit | | 41,849,000,000$ | 33,853,000,000$ | 26,668,000,000$ | 28,723,000,000$ | 26,156,000,000$ | 22,574,000,000$ | 20,406,000,000$ | 16,791,000,000$ | 13,400,000,000$ | 9,462,000,000$ | 4,648,000,000$ | 3,833,000,000$ | 3,177,000,000$ | 2,915,000,000$ | 5,431,000,000$ | 4,999,000,000$ | 4,631,000,000$ | 4,215,000,000$ | 3,629,000,000$ | 3,156,000,000$ | 2,960,000,000$ | 2,275,000,000$ | 2,004,000,000$ | 2,015,000,000$ | 1,916,000,000$ | 1,541,000,000$ | 1,296,000,000$ | 1,207,000,000$ | 1,921,000,000$ | 1,975,000,000$ | 2,068,000,000$ | 1,801,000,000$ | 1,569,000,000$ | 1,302,000,000$ | 1,150,000,000$ | 1,303,000,000$ | 1,183,000,000$ | 826,000,000$ | 751,000,000$ | 791,000,000$ | 733,000,000$ | 634,000,000$ | 653,000,000$ | 699,000,000$ | 677,000,000$ | 619,000,000$ | 604,000,000$ | 619,242,000$ |
| Gross Margin | | 73.41% | 72.42% | 60.52% | 73.03% | 74.56% | 75.15% | 78.35% | 75.97% | 73.95% | 70.05% | 64.63% | 63.35% | 53.57% | 43.48% | 65.53% | 65.41% | 65.20% | 64.78% | 64.11% | 63.08% | 62.63% | 58.85% | 65.07% | 64.90% | 63.57% | 59.75% | 58.38% | 54.74% | 60.39% | 63.24% | 64.48% | 61.87% | 59.52% | 58.39% | 59.37% | 59.96% | 59.03% | 57.84% | 57.55% | 56.46% | 56.17% | 54.99% | 56.73% | 55.88% | 55.27% | 56.12% | 54.76% | 54.12% |
| Operating Expenses | | 5,839,000,000$ | 5,413,000,000$ | 5,030,000,000$ | 4,689,000,000$ | 4,287,000,000$ | 3,932,000,000$ | 3,497,000,000$ | 3,177,000,000$ | 2,983,000,000$ | 2,662,000,000$ | 2,508,000,000$ | 2,577,000,000$ | 2,576,000,000$ | 2,416,000,000$ | 3,563,000,000$ | 2,029,000,000$ | 1,960,000,000$ | 1,771,000,000$ | 1,673,000,000$ | 1,649,000,000$ | 1,562,000,000$ | 1,624,000,000$ | 1,028,000,000$ | 1,025,000,000$ | 989,000,000$ | 970,000,000$ | 938,000,000$ | 913,000,000$ | 863,000,000$ | 818,000,000$ | 773,000,000$ | 728,000,000$ | 674,000,000$ | 614,000,000$ | 596,000,000$ | 570,000,000$ | 544,000,000$ | 509,000,000$ | 506,000,000$ | 539,000,000$ | 489,000,000$ | 558,000,000$ | 477,000,000$ | 468,000,000$ | 463,000,000$ | 456,000,000$ | 453,000,000$ | 452,782,000$ |
| Operating Income | | 36,010,000,000$ | 28,440,000,000$ | 21,638,000,000$ | 24,034,000,000$ | 21,869,000,000$ | 18,642,000,000$ | 16,909,000,000$ | 13,614,000,000$ | 10,417,000,000$ | 6,800,000,000$ | 2,140,000,000$ | 1,256,000,000$ | 601,000,000$ | 499,000,000$ | 1,868,000,000$ | 2,970,000,000$ | 2,671,000,000$ | 2,444,000,000$ | 1,956,000,000$ | 1,507,000,000$ | 1,398,000,000$ | 651,000,000$ | 976,000,000$ | 990,000,000$ | 927,000,000$ | 571,000,000$ | 358,000,000$ | 294,000,000$ | 1,058,000,000$ | 1,157,000,000$ | 1,295,000,000$ | 1,073,000,000$ | 895,000,000$ | 688,000,000$ | 554,000,000$ | 733,000,000$ | 639,000,000$ | 317,000,000$ | 245,000,000$ | 252,000,000$ | 245,000,000$ | 76,000,000$ | 176,000,000$ | 231,000,000$ | 213,000,000$ | 163,000,000$ | 151,000,000$ | 166,697,000$ |
| Operating Margin | | 63.17% | 60.84% | 49.11% | 61.11% | 62.34% | 62.06% | 64.93% | 61.59% | 57.49% | 50.34% | 29.76% | 20.76% | 10.13% | 7.44% | 22.54% | 38.86% | 37.60% | 37.56% | 34.55% | 30.12% | 29.58% | 16.84% | 31.69% | 31.88% | 30.76% | 22.14% | 16.13% | 13.33% | 33.26% | 37.05% | 40.38% | 36.86% | 33.95% | 30.85% | 28.60% | 33.73% | 31.89% | 22.20% | 18.77% | 17.99% | 18.77% | 6.59% | 15.29% | 18.47% | 17.39% | 14.78% | 13.69% | 14.57% |
| Interest Income | | 624,000,000$ | 592,000,000$ | 515,000,000$ | 511,000,000$ | 472,000,000$ | 444,000,000$ | 359,000,000$ | 294,000,000$ | 234,000,000$ | 187,000,000$ | 150,000,000$ | 115,000,000$ | 88,000,000$ | 46,000,000$ | 18,000,000$ | 9,000,000$ | 7,000,000$ | 6,000,000$ | 6,000,000$ | 7,000,000$ | 7,000,000$ | 13,000,000$ | 31,000,000$ | 41,000,000$ | 45,000,000$ | 47,000,000$ | 44,000,000$ | 42,000,000$ | 37,000,000$ | 32,000,000$ | 25,000,000$ | 21,000,000$ | 17,000,000$ | 15,000,000$ | 16,000,000$ | 17,000,000$ | 14,000,000$ | 12,000,000$ | 12,000,000$ | 11,000,000$ | 9,000,000$ | 9,000,000$ | 9,000,000$ | 8,000,000$ | 7,000,000$ | 7,000,000$ | 6,000,000$ | 4,037,000$ |
| Interest Expenses | | | | | | | | 64,000,000$ | 63,000,000$ | 63,000,000$ | 65,000,000$ | 66,000,000$ | 64,000,000$ | 65,000,000$ | 65,000,000$ | 68,000,000$ | 61,000,000$ | 62,000,000$ | 60,000,000$ | 53,000,000$ | 53,000,000$ | 53,000,000$ | 54,000,000$ | 25,000,000$ | 13,000,000$ | 13,000,000$ | 13,000,000$ | 13,000,000$ | 14,000,000$ | 15,000,000$ | 14,000,000$ | 15,000,000$ | 15,000,000$ | 15,000,000$ | 15,000,000$ | 16,000,000$ | 19,000,000$ | 16,000,000$ | 12,000,000$ | 12,000,000$ | 12,000,000$ | 12,000,000$ | 12,000,000$ | 12,000,000$ | 11,000,000$ | 11,000,000$ | 12,000,000$ | 11,000,000$ | 7,492,000$ |
| Income Before Tax | | 37,936,000,000$ | 31,206,000,000$ | 21,910,000,000$ | 25,217,000,000$ | 22,316,000,000$ | 19,214,000,000$ | 17,279,000,000$ | 14,106,000,000$ | 10,522,000,000$ | 6,981,000,000$ | 2,209,000,000$ | 1,288,000,000$ | 613,000,000$ | 475,000,000$ | 1,805,000,000$ | 2,865,000,000$ | 2,638,000,000$ | 2,394,000,000$ | 2,044,000,000$ | 1,470,000,000$ | 1,348,000,000$ | 609,000,000$ | 981,000,000$ | 1,016,000,000$ | 959,000,000$ | 606,000,000$ | 389,000,000$ | 324,000,000$ | 1,081,000,000$ | 1,180,000,000$ | 1,311,000,000$ | 1,079,000,000$ | 896,000,000$ | 684,000,000$ | 536,000,000$ | 725,000,000$ | 621,000,000$ | 317,000,000$ | 241,000,000$ | 254,000,000$ | 245,000,000$ | 72,000,000$ | 172,000,000$ | 228,000,000$ | 209,000,000$ | 155,000,000$ | 163,000,000$ | 168,634,000$ |
| Tax Expenses | | 6,026,000,000$ | 4,784,000,000$ | 3,135,000,000$ | 3,126,000,000$ | 3,007,000,000$ | 2,615,000,000$ | 2,398,000,000$ | 1,821,000,000$ | 1,279,000,000$ | 793,000,000$ | 166,000,000$ | (126,000,000$) | (67,000,000$) | (181,000,000$) | 187,000,000$ | (138,000,000$) | 174,000,000$ | 20,000,000$ | 132,000,000$ | 13,000,000$ | 12,000,000$ | (13,000,000$) | 64,000,000$ | 65,000,000$ | 60,000,000$ | 54,000,000$ | (5,000,000$) | (242,000,000$) | (149,000,000$) | 79,000,000$ | 67,000,000$ | (40,000,000$) | 58,000,000$ | 101,000,000$ | 29,000,000$ | 71,000,000$ | 79,000,000$ | 56,000,000$ | 33,000,000$ | 46,000,000$ | (1,000,000$) | 46,000,000$ | 38,000,000$ | 34,000,000$ | 36,000,000$ | 27,000,000$ | 26,000,000$ | 21,707,000$ |
| Net Income | | 31,910,000,000$ | 26,422,000,000$ | 18,775,000,000$ | 22,091,000,000$ | 19,309,000,000$ | 16,599,000,000$ | 14,881,000,000$ | 12,285,000,000$ | 9,243,000,000$ | 6,188,000,000$ | 2,043,000,000$ | 1,414,000,000$ | 680,000,000$ | 656,000,000$ | 1,618,000,000$ | 3,003,000,000$ | 2,464,000,000$ | 2,374,000,000$ | 1,912,000,000$ | 1,457,000,000$ | 1,336,000,000$ | 622,000,000$ | 917,000,000$ | 950,000,000$ | 899,000,000$ | 552,000,000$ | 394,000,000$ | 567,000,000$ | 1,230,000,000$ | 1,101,000,000$ | 1,244,000,000$ | 1,118,000,000$ | 838,000,000$ | 584,000,000$ | 507,000,000$ | 655,000,000$ | 542,000,000$ | 261,000,000$ | 208,000,000$ | 207,000,000$ | 247,000,000$ | 26,000,000$ | 134,000,000$ | 193,000,000$ | 173,000,000$ | 128,000,000$ | 137,000,000$ | 146,917,000$ |
| Profit Margin | | 55.98% | 56.53% | 42.61% | 56.17% | 55.04% | 55.26% | 57.14% | 55.58% | 51.01% | 45.81% | 28.41% | 23.37% | 11.47% | 9.79% | 19.52% | 39.29% | 34.69% | 36.48% | 33.78% | 29.12% | 28.27% | 16.09% | 29.77% | 30.60% | 29.83% | 21.40% | 17.75% | 25.71% | 38.67% | 35.26% | 38.79% | 38.41% | 31.79% | 26.19% | 26.17% | 30.14% | 27.05% | 18.28% | 15.94% | 14.78% | 18.93% | 2.26% | 11.64% | 15.43% | 14.12% | 11.61% | 12.42% | 12.84% |
| TTM | | 53.01% | 52.41% | 51.69% | 55.85% | 55.69% | 55.04% | 53.40% | 48.85% | 42.10% | 31.59% | 18.52% | 16.19% | 20.85% | 26.03% | 32.02% | 36.24% | 33.81% | 32.33% | 27.66% | 25.98% | 25.89% | 25.93% | 28.17% | 25.60% | 24.08% | 26.93% | 30.68% | 35.35% | 37.78% | 36.21% | 34.45% | 31.37% | 28.79% | 27.42% | 26.05% | 24.11% | 19.84% | 16.97% | 13.32% | 12.26% | 12.35% | 11.00% | 13.28% | 13.48% | 12.78% | 12.05% | 11.67% | 10.65% |
| Earnings to Minority | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Earnings to Common Shareholders | | 31,910,000,000$ | 26,422,000,000$ | 18,775,000,000$ | 22,091,000,000$ | 19,309,000,000$ | 16,599,000,000$ | 14,881,000,000$ | 12,285,000,000$ | 9,243,000,000$ | 6,188,000,000$ | 2,043,000,000$ | 1,414,000,000$ | 680,000,000$ | 656,000,000$ | 1,618,000,000$ | 3,003,000,000$ | 2,464,000,000$ | 2,374,000,000$ | 1,912,000,000$ | 1,457,000,000$ | 1,336,000,000$ | 622,000,000$ | 917,000,000$ | 950,000,000$ | 899,000,000$ | 552,000,000$ | 394,000,000$ | 567,000,000$ | 1,230,000,000$ | 1,101,000,000$ | 1,244,000,000$ | 1,118,000,000$ | 838,000,000$ | 584,000,000$ | 507,000,000$ | 655,000,000$ | 542,000,000$ | 261,000,000$ | 208,000,000$ | 207,000,000$ | 247,000,000$ | 26,000,000$ | 134,000,000$ | 193,000,000$ | 173,000,000$ | 128,000,000$ | 137,000,000$ | 146,917,000$ |
| QoQ% | | 20.77% | 40.73% | (15.01%) | 14.41% | 16.33% | 11.55% | 21.13% | 32.91% | 49.37% | 202.89% | 44.48% | 107.94% | 3.66% | (59.46%) | (46.12%) | 21.88% | 3.79% | 24.16% | 31.23% | 9.06% | 114.79% | (32.17%) | (3.47%) | 5.67% | 62.86% | 40.10% | (30.51%) | (53.90%) | 11.72% | (11.50%) | 11.27% | 33.41% | 43.49% | 15.19% | (22.60%) | 20.85% | 107.66% | 25.48% | .48% | (16.19%) | 850.00% | (80.60%) | (30.57%) | 11.56% | 35.16% | (6.57%) | (6.75%) | 23.74% |
| YoY% | | 65.26% | 59.18% | 26.17% | 79.82% | 108.90% | 168.25% | 628.39% | 768.81% | 1,259.27% | 843.29% | 26.27% | (52.91%) | (72.40%) | (72.37%) | (15.38%) | 106.11% | 84.43% | 281.67% | 108.51% | 53.37% | 48.61% | 12.68% | 132.74% | 67.55% | (26.91%) | (49.86%) | (68.33%) | (49.28%) | 46.78% | 88.53% | 145.37% | 70.69% | 54.61% | 123.76% | 143.75% | 216.43% | 119.43% | 903.85% | 55.22% | 7.25% | 42.78% | (79.69%) | (2.19%) | 31.37% | 45.70% | 32.71% | 75.89% | (15.55%) |
| Earnings Per Share, Basic | | 1.31$ | 1.08$ | 0.77$ | 0.90$ | 0.79$ | 0.68$ | 0.60$ | 0.26$ | 0.37$ | 0.25$ | 0.83$ | 0.02$ | 0.27$ | 0.26$ | 0.65$ | 1.20$ | 0.99$ | 0.95$ | 0.77$ | 0.34$ | 0.54$ | 0.25$ | 1.49$ | 0.12$ | 1.47$ | 0.91$ | 0.65$ | 0.93$ | 2.02$ | 1.81$ | 2.05$ | 1.85$ | 1.39$ | 0.98$ | 0.86$ | 1.18$ | 1.01$ | 0.49$ | 0.39$ | 0.38$ | 0.46$ | 0.05$ | 0.24$ | 0.36$ | 0.32$ | 0.23$ | 0.25$ | 0.26$ |
| Earnings Per Share, Diluted | | 1.30$ | 1.08$ | 0.76$ | 0.89$ | 0.78$ | 0.67$ | 0.60$ | 0.26$ | 0.37$ | 0.25$ | 0.82$ | 0.02$ | 0.27$ | 0.26$ | 0.64$ | 1.18$ | 0.97$ | 0.94$ | 0.76$ | 0.33$ | 0.53$ | 0.25$ | 1.47$ | 0.12$ | 1.45$ | 0.90$ | 0.64$ | 0.91$ | 1.97$ | 1.76$ | 1.98$ | 1.79$ | 1.33$ | 0.92$ | 0.79$ | 0.92$ | 0.83$ | 0.41$ | 0.35$ | 0.35$ | 0.44$ | 0.05$ | 0.24$ | 0.35$ | 0.31$ | 0.22$ | 0.24$ | 0.25$ |
| Unlevered FCF Per Share, Basic | | 0.98$ | 0.63$ | 1.12$ | 0.68$ | 0.72$ | 0.59$ | 0.62$ | 0.25$ | 0.30$ | 0.26$ | 1.18$ | 0.02$ | 0.16$ | 0.51$ | 0.69$ | 1.21$ | 0.61$ | 1.08$ | 0.75$ | 0.48$ | 0.52$ | 0.55$ | 1.23$ | 0.18$ | 2.52$ | 1.35$ | 0.98$ | 1.47$ | 0.55$ | 1.29$ | 2.19$ | 2.25$ | 1.80$ | 1.09$ | 0.39$ | 1.30$ | 0.73$ | 0.32$ | 0.49$ | 0.95$ | 0.44$ | 0.26$ | 0.39$ | 0.82$ | 0.32$ | 0.13$ | 0.22$ | 0.70$ |
| Unlevered FCF Per Share, Diluted | | 0.97$ | 0.63$ | 1.11$ | 0.67$ | 0.71$ | 0.58$ | 0.62$ | 0.24$ | 0.29$ | 0.25$ | 1.17$ | 0.02$ | 0.16$ | 0.50$ | 0.68$ | 1.19$ | 0.60$ | 1.06$ | 0.74$ | 0.47$ | 0.51$ | 0.54$ | 1.21$ | 0.18$ | 2.49$ | 1.34$ | 0.96$ | 1.44$ | 0.54$ | 1.25$ | 2.12$ | 2.17$ | 1.73$ | 1.03$ | 0.36$ | 1.02$ | 0.60$ | 0.27$ | 0.44$ | 0.87$ | 0.42$ | 0.25$ | 0.38$ | 0.80$ | 0.32$ | 0.13$ | 0.21$ | 0.69$ |
| Average Shares, Basic | | 24,327,000,000 | 24,366,000,000 | 24,441,000,000 | 24,489,000,000 | 24,533,000,000 | 24,578,000,000 | 24,620,000,000 | 46,881,000,000 | 24,680,000,000 | 24,729,000,000 | 2,470,000,000 | 91,996,000,000 | 2,483,000,000 | 2,495,000,000 | 2,506,000,000 | 2,508,000,000 | 2,499,000,000 | 2,493,000,000 | 2,484,000,000 | 4,318,000,000 | 2,472,000,000 | 2,464,000,000 | 614,000,000 | 7,930,000,000 | 610,000,000 | 609,000,000 | 607,000,000 | 610,000,000 | 609,000,000 | 607,000,000 | 606,000,000 | 604,000,000 | 603,000,000 | 597,000,000 | 592,000,000 | 555,000,000 | 538,000,000 | 534,000,000 | 537,000,000 | 540,000,000 | 542,000,000 | 541,000,000 | 549,000,000 | 543,000,000 | 548,000,000 | 558,000,000 | 559,000,000 | 568,913,000 |
| Average Shares, Diluted | | 24,483,000,000 | 24,532,000,000 | 24,611,000,000 | 24,704,000,000 | 24,774,000,000 | 24,848,000,000 | 24,890,000,000 | 47,336,000,000 | 24,940,000,000 | 24,994,000,000 | 2,490,000,000 | 92,728,000,000 | 2,499,000,000 | 2,516,000,000 | 2,537,000,000 | 2,542,000,000 | 2,538,000,000 | 2,532,000,000 | 2,528,000,000 | 4,394,000,000 | 2,520,000,000 | 2,504,000,000 | 622,000,000 | 8,038,000,000 | 618,000,000 | 616,000,000 | 616,000,000 | 622,000,000 | 625,000,000 | 626,000,000 | 627,000,000 | 626,000,000 | 628,000,000 | 633,000,000 | 641,000,000 | 710,000,000 | 653,000,000 | 634,000,000 | 599,000,000 | 587,000,000 | 565,000,000 | 556,000,000 | 568,000,000 | 553,000,000 | 558,000,000 | 571,000,000 | 570,000,000 | 579,940,000 |
| EBIT | | 37,936,000,000$ | 31,206,000,000$ | 21,910,000,000$ | 25,217,000,000$ | 22,316,000,000$ | 19,214,000,000$ | 17,343,000,000$ | 14,169,000,000$ | 10,585,000,000$ | 7,046,000,000$ | 2,275,000,000$ | 1,352,000,000$ | 678,000,000$ | 540,000,000$ | 1,873,000,000$ | 2,926,000,000$ | 2,700,000,000$ | 2,454,000,000$ | 2,097,000,000$ | 1,523,000,000$ | 1,401,000,000$ | 663,000,000$ | 1,006,000,000$ | 1,029,000,000$ | 972,000,000$ | 619,000,000$ | 402,000,000$ | 338,000,000$ | 1,096,000,000$ | 1,194,000,000$ | 1,326,000,000$ | 1,094,000,000$ | 911,000,000$ | 699,000,000$ | 552,000,000$ | 744,000,000$ | 637,000,000$ | 329,000,000$ | 253,000,000$ | 266,000,000$ | 257,000,000$ | 84,000,000$ | 184,000,000$ | 239,000,000$ | 220,000,000$ | 167,000,000$ | 174,000,000$ | 176,126,000$ |
| EBITDA | | 38,687,000,000$ | 31,875,000,000$ | 22,521,000,000$ | 25,760,000,000$ | 22,794,000,000$ | 19,647,000,000$ | 17,753,000,000$ | 14,556,000,000$ | 10,957,000,000$ | 7,411,000,000$ | 2,659,000,000$ | 1,778,000,000$ | 1,084,000,000$ | 918,000,000$ | 2,207,000,000$ | 3,235,000,000$ | 2,700,000,000$ | 2,740,000,000$ | 2,378,000,000$ | 1,811,000,000$ | 1,700,000,000$ | 1,067,000,000$ | 1,113,000,000$ | 1,135,000,000$ | 1,064,000,000$ | 711,000,000$ | 493,000,000$ | 416,000,000$ | 1,164,000,000$ | 1,252,000,000$ | 1,383,000,000$ | 1,148,000,000$ | 961,000,000$ | 748,000,000$ | 599,000,000$ | 791,000,000$ | 685,000,000$ | 376,000,000$ | 298,000,000$ | 312,000,000$ | 305,000,000$ | 133,000,000$ | 238,000,000$ | 293,000,000$ | 276,000,000$ | 223,000,000$ | 229,000,000$ | 230,816,000$ |