| Tesla, Inc. (TSLA) |
| 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 | | 28,095,000,000$ | 22,496,000,000$ | 19,335,000,000$ | 25,707,000,000$ | 25,182,000,000$ | 25,500,000,000$ | 21,301,000,000$ | 25,167,000,000$ | 23,350,000,000$ | 24,927,000,000$ | 23,329,000,000$ | 24,318,000,000$ | 21,454,000,000$ | 16,934,000,000$ | 18,756,000,000$ | 17,719,000,000$ | 13,757,000,000$ | 11,958,000,000$ | 10,389,000,000$ | 10,744,000,000$ | 8,771,000,000$ | 6,036,000,000$ | 5,985,000,000$ | 7,384,000,000$ | 6,303,000,000$ | 6,350,000,000$ | 4,541,000,000$ | 7,226,000,000$ | 6,824,413,000$ | 4,002,231,000$ | 3,409,000,000$ | 3,288,249,000$ | 2,984,675,000$ | 2,789,557,000$ | 2,696,270,000$ | 2,284,631,000$ | 2,298,436,000$ | 1,270,017,000$ | 1,147,048,000$ | 1,214,379,000$ | 936,789,000$ | 954,976,000$ | 939,880,000$ | 956,661,000$ | 851,804,000$ | 769,349,000$ | 620,542,000$ | 615,219,000$ |
| QoQ% | | 24.89% | 16.35% | (24.79%) | 2.09% | (1.25%) | 19.71% | (15.36%) | 7.78% | (6.33%) | 6.85% | (4.07%) | 13.35% | 26.69% | (9.71%) | 5.85% | 28.80% | 15.04% | 15.10% | (3.30%) | 22.50% | 45.31% | .85% | (18.95%) | 17.15% | (.74%) | 39.84% | (37.16%) | 5.89% | 70.52% | 17.40% | 3.67% | 10.17% | 7.00% | 3.46% | 18.02% | (.60%) | 80.98% | 10.72% | (5.54%) | 29.63% | (1.90%) | 1.61% | (1.75%) | 12.31% | 10.72% | 23.98% | .87% | 42.63% |
| YoY% | | 11.57% | (11.78%) | (9.23%) | 2.15% | 7.85% | 2.30% | (8.69%) | 3.49% | 8.84% | 47.20% | 24.38% | 37.24% | 55.95% | 41.61% | 80.54% | 64.92% | 56.85% | 98.11% | 73.58% | 45.50% | 39.16% | (4.95%) | 31.80% | 2.19% | (7.64%) | 58.66% | 33.21% | 119.75% | 128.65% | 43.47% | 26.43% | 43.93% | 29.86% | 119.65% | 135.06% | 88.13% | 145.35% | 32.99% | 22.04% | 26.94% | 9.98% | 24.13% | 51.46% | 55.50% | 97.48% | 89.90% | 10.46% | 100.83% |
| Cost Of Revenue | | 23,041,000,000$ | 18,618,000,000$ | 16,182,000,000$ | 21,528,000,000$ | 20,185,000,000$ | 20,922,000,000$ | 17,605,000,000$ | 20,729,000,000$ | 19,172,000,000$ | 20,394,000,000$ | 18,818,000,000$ | 18,541,000,000$ | 16,072,000,000$ | 12,700,000,000$ | 13,296,000,000$ | 12,872,000,000$ | 10,097,000,000$ | 9,074,000,000$ | 8,174,000,000$ | 8,678,000,000$ | 6,708,000,000$ | 4,769,000,000$ | 4,751,000,000$ | 5,993,000,000$ | 5,112,000,000$ | 5,429,000,000$ | 3,975,000,000$ | 5,783,000,000$ | 5,300,000,000$ | 3,383,301,000$ | 2,952,225,000$ | 2,849,199,000$ | 2,535,535,000$ | 2,122,942,000$ | 2,028,324,000$ | 1,849,353,000$ | 1,661,701,000$ | 995,241,000$ | 894,580,000$ | 995,816,000$ | 705,293,000$ | 741,606,000$ | 679,807,000$ | 694,964,000$ | 599,953,000$ | 556,354,000$ | 465,414,000$ | 458,630,000$ |
| Gross Profit | | 5,054,000,000$ | 3,878,000,000$ | 3,153,000,000$ | 4,179,000,000$ | 4,997,000,000$ | 4,578,000,000$ | 3,696,000,000$ | 4,438,000,000$ | 4,178,000,000$ | 4,533,000,000$ | 4,511,000,000$ | 5,777,000,000$ | 5,382,000,000$ | 4,234,000,000$ | 5,460,000,000$ | 4,847,000,000$ | 3,660,000,000$ | 2,884,000,000$ | 2,215,000,000$ | 2,066,000,000$ | 2,063,000,000$ | 1,267,000,000$ | 1,234,000,000$ | 1,391,000,000$ | 1,191,000,000$ | 921,000,000$ | 566,000,000$ | 1,443,000,000$ | 1,524,000,000$ | 619,000,000$ | 456,000,000$ | 438,786,000$ | 449,140,000$ | 666,615,000$ | 667,946,000$ | 435,278,000$ | 636,735,000$ | 274,776,000$ | 252,468,000$ | 218,564,000$ | 231,496,000$ | 213,370,000$ | 260,073,000$ | 261,697,000$ | 251,851,000$ | 212,995,000$ | 155,128,000$ | 156,590,000$ |
| Gross Margin | | 17.99% | 17.24% | 16.31% | 16.26% | 19.84% | 17.95% | 17.35% | 17.63% | 17.89% | 18.19% | 19.34% | 23.76% | 25.09% | 25.00% | 29.11% | 27.36% | 26.61% | 24.12% | 21.32% | 19.23% | 23.52% | 20.99% | 20.62% | 18.84% | 18.90% | 14.50% | 12.46% | 19.97% | 22.33% | 15.47% | 13.38% | 13.34% | 15.05% | 23.90% | 24.77% | 19.05% | 27.70% | 21.64% | 22.01% | 18.00% | 24.71% | 22.34% | 27.67% | 27.36% | 29.57% | 27.69% | 25.00% | 25.45% |
| Operating Expenses | | 3,430,000,000$ | 2,955,000,000$ | 2,754,000,000$ | 2,596,000,000$ | 2,280,000,000$ | 2,973,000,000$ | 2,525,000,000$ | 2,374,000,000$ | 2,414,000,000$ | 2,134,000,000$ | 1,847,000,000$ | 1,876,000,000$ | 1,694,000,000$ | 1,770,000,000$ | 1,857,000,000$ | 2,234,000,000$ | 1,656,000,000$ | 1,572,000,000$ | 1,621,000,000$ | 1,491,000,000$ | 1,254,000,000$ | 940,000,000$ | 951,000,000$ | 1,032,000,000$ | 930,000,000$ | 1,088,000,000$ | 1,088,000,000$ | 1,029,000,000$ | 1,108,000,000$ | 1,240,322,000$ | 1,053,500,000$ | 1,037,354,000$ | 984,620,000$ | 907,531,000$ | 925,495,000$ | 701,976,000$ | 551,113,000$ | 512,816,000$ | 500,692,000$ | 478,897,000$ | 415,158,000$ | 383,558,000$ | 362,519,000$ | 336,535,000$ | 290,980,000$ | 241,748,000$ | 199,095,000$ | 169,942,000$ |
| Operating Income | | 1,624,000,000$ | 923,000,000$ | 399,000,000$ | 1,583,000,000$ | 2,717,000,000$ | 1,605,000,000$ | 1,171,000,000$ | 2,064,000,000$ | 1,764,000,000$ | 2,399,000,000$ | 2,664,000,000$ | 3,901,000,000$ | 3,688,000,000$ | 2,464,000,000$ | 3,603,000,000$ | 2,613,000,000$ | 2,004,000,000$ | 1,312,000,000$ | 594,000,000$ | 575,000,000$ | 809,000,000$ | 327,000,000$ | 283,000,000$ | 359,000,000$ | 261,000,000$ | (167,000,000$) | (522,000,000$) | 414,000,000$ | 416,000,000$ | (621,392,000$) | (596,974,000$) | (598,055,000$) | (535,480,000$) | (240,916,000$) | (257,549,000$) | (266,698,000$) | 85,622,000$ | (238,040,000$) | (248,224,000$) | (260,333,000$) | (183,662,000$) | (170,188,000$) | (102,446,000$) | (74,838,000$) | (39,129,000$) | (28,753,000$) | (43,967,000$) | (13,353,000$) |
| Operating Margin | | 5.78% | 4.10% | 2.06% | 6.16% | 10.79% | 6.29% | 5.50% | 8.20% | 7.56% | 9.62% | 11.42% | 16.04% | 17.19% | 14.55% | 19.21% | 14.75% | 14.57% | 10.97% | 5.72% | 5.35% | 9.22% | 5.42% | 4.73% | 4.86% | 4.14% | (2.63%) | (11.50%) | 5.73% | 6.10% | (15.53%) | (17.51%) | (18.19%) | (17.94%) | (8.64%) | (9.55%) | (11.67%) | 3.73% | (18.74%) | (21.64%) | (21.44%) | (19.61%) | (17.82%) | (10.90%) | (7.82%) | (4.59%) | (3.74%) | (7.09%) | (2.17%) |
| Interest Income | | 439,000,000$ | 392,000,000$ | 400,000,000$ | 442,000,000$ | 429,000,000$ | 348,000,000$ | 350,000,000$ | 333,000,000$ | 282,000,000$ | 238,000,000$ | 213,000,000$ | 157,000,000$ | 86,000,000$ | 26,000,000$ | 28,000,000$ | 25,000,000$ | 10,000,000$ | 11,000,000$ | 10,000,000$ | 6,000,000$ | 6,000,000$ | 8,000,000$ | 10,000,000$ | 10,000,000$ | 15,000,000$ | 10,000,000$ | 9,000,000$ | 7,000,000$ | 7,000,000$ | 5,064,000$ | 5,214,000$ | 5,594,000$ | 5,531,000$ | 4,785,000$ | 3,090,000$ | 2,179,000$ | 2,858,000$ | 2,242,000$ | 1,251,000$ | 750,000$ | 327,000$ | 247,000$ | 184,000$ | 219,000$ | 300,000$ | 467,000$ | 141,000$ | 92,000$ |
| Interest Expenses | | | | | | | 86,000,000$ | 76,000,000$ | 61,000,000$ | 38,000,000$ | 28,000,000$ | 29,000,000$ | 33,000,000$ | 53,000,000$ | 44,000,000$ | 61,000,000$ | 71,000,000$ | 126,000,000$ | 75,000,000$ | 99,000,000$ | 246,000,000$ | 163,000,000$ | 170,000,000$ | 169,000,000$ | 170,000,000$ | 185,000,000$ | 172,000,000$ | 158,000,000$ | 175,000,000$ | 175,000,000$ | 163,582,000$ | 149,546,000$ | 146,104,000$ | 117,109,000$ | 108,441,000$ | 99,346,000$ | 65,104,000$ | 46,713,000$ | 46,368,000$ | 40,625,000$ | 38,617,000$ | 29,308,000$ | 24,352,000$ | 26,574,000$ | 28,703,000$ | 29,062,000$ | 31,238,000$ | 11,883,000$ | 6,229,000$ |
| Income Before Tax | | 1,959,000,000$ | 1,549,000,000$ | 589,000,000$ | 2,524,000,000$ | 2,791,000,000$ | 1,787,000,000$ | 1,888,000,000$ | 2,191,000,000$ | 2,045,000,000$ | 2,937,000,000$ | 2,800,000,000$ | 3,983,000,000$ | 3,636,000,000$ | 2,474,000,000$ | 3,626,000,000$ | 2,635,000,000$ | 1,882,000,000$ | 1,293,000,000$ | 533,000,000$ | 379,000,000$ | 555,000,000$ | 150,000,000$ | 70,000,000$ | 174,000,000$ | 176,000,000$ | (370,000,000$) | (645,000,000$) | 232,000,000$ | 271,000,000$ | (728,999,000$) | (779,022,000$) | (779,869,000$) | (671,448,000$) | (385,780,000$) | (371,903,000$) | (208,399,000$) | 30,011,000$ | (289,539,000$) | (278,421,000$) | (315,349,000$) | (228,074,000$) | (181,060,000$) | (151,141,000$) | (103,910,000$) | (70,981,000$) | (60,750,000$) | (48,991,000$) | (14,906,000$) |
| Tax Expenses | | 570,000,000$ | 359,000,000$ | 169,000,000$ | 381,000,000$ | 602,000,000$ | 371,000,000$ | 483,000,000$ | (5,752,000,000$) | 167,000,000$ | 323,000,000$ | 261,000,000$ | 276,000,000$ | 305,000,000$ | 205,000,000$ | 346,000,000$ | 292,000,000$ | 223,000,000$ | 115,000,000$ | 69,000,000$ | 83,000,000$ | 186,000,000$ | 21,000,000$ | 2,000,000$ | 42,000,000$ | 26,000,000$ | 19,000,000$ | 23,000,000$ | 22,000,000$ | 17,000,000$ | 13,707,000$ | 5,605,000$ | (8,640,000$) | (285,000$) | 15,647,000$ | 25,278,000$ | 11,070,000$ | 8,133,000$ | 3,649,000$ | 3,846,000$ | 5,048,000$ | 1,784,000$ | 3,167,000$ | 3,040,000$ | 3,719,000$ | 3,727,000$ | 1,150,000$ | 809,000$ | 1,358,000$ |
| Net Income | | 1,389,000,000$ | 1,190,000,000$ | 420,000,000$ | 2,143,000,000$ | 2,189,000,000$ | 1,416,000,000$ | 1,405,000,000$ | 7,943,000,000$ | 1,878,000,000$ | 2,614,000,000$ | 2,539,000,000$ | 3,707,000,000$ | 3,331,000,000$ | 2,269,000,000$ | 3,280,000,000$ | 2,343,000,000$ | 1,659,000,000$ | 1,178,000,000$ | 464,000,000$ | 296,000,000$ | 369,000,000$ | 129,000,000$ | 68,000,000$ | 132,000,000$ | 150,000,000$ | (389,000,000$) | (668,000,000$) | 210,000,000$ | 254,000,000$ | (742,706,000$) | (784,627,000$) | (771,229,000$) | (671,163,000$) | (401,427,000$) | (397,181,000$) | (219,469,000$) | 21,878,000$ | (293,188,000$) | (282,267,000$) | (320,397,000$) | (229,858,000$) | (184,227,000$) | (154,181,000$) | (107,630,000$) | (74,708,000$) | (61,900,000$) | (49,800,000$) | (16,264,000$) |
| Profit Margin | | 4.94% | 5.29% | 2.17% | 8.34% | 8.69% | 5.55% | 6.60% | 31.56% | 8.04% | 10.49% | 10.88% | 15.24% | 15.53% | 13.40% | 17.49% | 13.22% | 12.06% | 9.85% | 4.47% | 2.76% | 4.21% | 2.14% | 1.14% | 1.79% | 2.38% | (6.13%) | (14.71%) | 2.91% | 3.72% | (18.56%) | (23.02%) | (23.45%) | (22.49%) | (14.39%) | (14.73%) | (9.61%) | .95% | (23.09%) | (24.61%) | (26.38%) | (24.54%) | (19.29%) | (16.40%) | (11.25%) | (8.77%) | (8.05%) | (8.03%) | (2.64%) |
| TTM | | 5.38% | 6.41% | 6.44% | 7.32% | 13.33% | 13.26% | 14.61% | 15.47% | 11.19% | 12.97% | 13.77% | 15.45% | 14.99% | 14.22% | 13.60% | 10.49% | 7.68% | 5.51% | 3.50% | 2.73% | 2.48% | 1.86% | (.15%) | (3.15%) | (2.85%) | (2.38%) | (4.19%) | (4.96%) | (11.67%) | (21.70%) | (21.08%) | (19.06%) | (15.71%) | (9.89%) | (10.39%) | (11.04%) | (14.74%) | (24.64%) | (23.91%) | (21.96%) | (17.84%) | (14.06%) | (11.33%) | (9.19%) | (7.09%) | (6.83%) | (6.52%) | (3.68%) |
| Earnings to Minority | | 16,000,000$ | 18,000,000$ | 11,000,000$ | 15,000,000$ | 16,000,000$ | 16,000,000$ | 15,000,000$ | 15,000,000$ | 25,000,000$ | (89,000,000$) | 26,000,000$ | 20,000,000$ | 39,000,000$ | 10,000,000$ | (38,000,000$) | 22,000,000$ | 41,000,000$ | 36,000,000$ | 26,000,000$ | 26,000,000$ | 38,000,000$ | 25,000,000$ | 52,000,000$ | 27,000,000$ | 7,000,000$ | 19,000,000$ | 34,000,000$ | 70,000,000$ | (57,000,000$) | (25,167,000$) | (75,076,000$) | (95,279,000$) | (51,787,000$) | (65,030,000$) | (66,904,000$) | (98,132,000$) | | | | | | | | | | | | |
| Earnings to Common Shareholders | | 1,373,000,000$ | 1,172,000,000$ | 409,000,000$ | 2,125,000,000$ | 2,173,000,000$ | 1,400,000,000$ | 1,432,000,000$ | 7,927,000,000$ | 1,851,000,000$ | 2,703,000,000$ | 2,518,000,000$ | 3,722,000,000$ | 3,292,000,000$ | 2,256,000,000$ | 3,313,000,000$ | 2,326,000,000$ | 1,618,000,000$ | 1,142,000,000$ | 438,000,000$ | 270,000,000$ | 300,000,000$ | 104,000,000$ | 16,000,000$ | 105,000,000$ | 143,000,000$ | (408,000,000$) | (702,000,000$) | 140,000,000$ | 311,000,000$ | (717,539,000$) | (709,551,000$) | (675,350,000$) | (619,376,000$) | (336,397,000$) | (330,277,000$) | (121,337,000$) | 21,878,000$ | (293,188,000$) | (282,267,000$) | (320,397,000$) | (229,858,000$) | (184,227,000$) | (154,181,000$) | (107,630,000$) | (74,708,000$) | (61,900,000$) | (49,800,000$) | (16,264,000$) |
| QoQ% | | 17.15% | 186.55% | (80.75%) | (2.21%) | 55.21% | (2.24%) | (81.94%) | 328.26% | (31.52%) | 7.35% | (32.35%) | 13.06% | 45.92% | (31.91%) | 42.43% | 43.76% | 41.68% | 160.73% | 62.22% | (10.00%) | 188.46% | 550.00% | (84.76%) | (26.57%) | 135.05% | 41.88% | (601.43%) | (54.98%) | 143.34% | (1.13%) | (5.06%) | (9.04%) | (84.12%) | (1.85%) | (172.20%) | (654.61%) | 107.46% | (3.87%) | 11.90% | (39.39%) | (24.77%) | (19.49%) | (43.25%) | (44.07%) | (20.69%) | (24.30%) | (206.20%) | 57.75% |
| YoY% | | (36.82%) | (16.29%) | (71.44%) | (73.19%) | 17.40% | (48.21%) | (43.13%) | 112.98% | (43.77%) | 19.81% | (24.00%) | 60.02% | 103.46% | 97.55% | 656.39% | 761.48% | 439.33% | 998.08% | 2,637.50% | 157.14% | 109.79% | 125.49% | 102.28% | (25.00%) | (54.02%) | 43.14% | 1.06% | 120.73% | 150.21% | (113.30%) | (114.84%) | (456.59%) | (2,931.05%) | (14.74%) | (17.01%) | 62.13% | 109.52% | (59.15%) | (83.08%) | (197.68%) | (207.68%) | (197.62%) | (209.60%) | (561.77%) | (94.07%) | (102.94%) | (542.75%) | 81.92% |
| Earnings Per Share, Basic | | 0.43$ | 0.36$ | 0.13$ | 0.66$ | 0.68$ | 0.44$ | 0.45$ | 2.49$ | 0.58$ | 0.85$ | 0.80$ | 1.18$ | 1.05$ | 0.73$ | 1.07$ | 0.34$ | 0.54$ | 1.18$ | 0.46$ | 0.03$ | 0.32$ | 0.11$ | 0.02$ | 0.05$ | 0.16$ | (2.31$) | (4.06$) | 0.05$ | 1.82$ | (4.22$) | (4.19$) | (3.99$) | (3.70$) | (2.04$) | (2.04$) | (0.78$) | 0.15$ | (2.09$) | (2.13$) | (2.44$) | (1.78$) | (1.45$) | (1.22$) | (0.86$) | (0.60$) | (0.50$) | (0.40$) | |
| Earnings Per Share, Diluted | | 0.39$ | 0.33$ | 0.12$ | 0.60$ | 0.62$ | 0.40$ | 0.41$ | 2.26$ | 0.53$ | 0.78$ | 0.73$ | 1.06$ | 0.95$ | 0.65$ | 0.95$ | 0.29$ | 0.48$ | 1.02$ | 0.39$ | 0.03$ | 0.27$ | 0.10$ | 0.02$ | 0.05$ | 0.16$ | (2.31$) | (4.06$) | 0.05$ | 1.75$ | (4.22$) | (4.19$) | (3.99$) | (3.70$) | (2.04$) | (2.04$) | (0.82$) | 0.14$ | (2.09$) | (2.13$) | (2.44$) | (1.78$) | (1.45$) | (1.22$) | (0.86$) | (0.60$) | (0.50$) | (0.40$) | |
| Unlevered FCF Per Share, Basic | | 1.24$ | 0.05$ | 0.21$ | 0.63$ | 0.86$ | 0.42$ | (0.80$) | 0.65$ | 0.27$ | 0.32$ | 0.14$ | 0.45$ | 1.05$ | 0.20$ | 0.72$ | 0.40$ | 0.44$ | 0.64$ | 0.30$ | 0.22$ | 1.49$ | 0.45$ | (0.98$) | 0.44$ | 0.41$ | 3.47$ | (5.32$) | 0.31$ | 5.15$ | | (6.23$) | (1.64$) | (8.47$) | | | | | | | | | | | | | | (0.65$) | |
| Unlevered FCF Per Share, Diluted | | 1.13$ | 0.04$ | 0.19$ | 0.58$ | 0.78$ | 0.38$ | (0.73$) | 0.59$ | 0.24$ | 0.29$ | 0.13$ | 0.41$ | 0.95$ | 0.18$ | 0.64$ | 0.35$ | 0.39$ | 0.55$ | 0.26$ | 0.19$ | 1.26$ | 0.40$ | (0.90$) | 0.45$ | 0.40$ | 3.47$ | (5.32$) | 0.31$ | 4.95$ | | (6.23$) | (1.64$) | (8.47$) | | | | | | | | | | | | | | (0.65$) | |
| Average Shares, Basic | | 3,227,000,000 | 3,223,000,000 | 3,218,000,000 | 3,213,000,000 | 3,198,000,000 | 3,191,000,000 | 3,186,000,000 | 3,183,000,000 | 3,176,000,000 | 3,171,000,000 | 3,166,000,000 | 3,160,000,000 | 3,146,000,000 | 3,111,000,000 | 3,103,000,000 | 6,911,000,000 | 2,993,000,000 | 971,000,000 | 961,000,000 | 8,412,000,000 | 937,000,000 | 928,000,000 | 915,000,000 | 2,301,000,000 | 897,000,000 | 177,000,000 | 173,000,000 | 2,901,857,000 | 171,000,000 | 169,997,000 | 169,146,000 | 169,365,000 | 167,294,000 | 165,212,000 | 162,129,000 | 155,198,000 | 148,991,000 | 139,983,000 | 132,676,000 | 131,166,000 | 129,006,000 | 126,689,000 | 125,947,000 | 125,521,790 | 124,911,000 | 124,250,428 | 123,472,782 | |
| Average Shares, Diluted | | 3,526,000,000 | 3,519,000,000 | 3,521,000,000 | 3,530,000,000 | 3,497,000,000 | 3,481,000,000 | 3,484,000,000 | 3,501,000,000 | 3,493,000,000 | 3,478,000,000 | 3,468,000,000 | 3,496,000,000 | 3,468,000,000 | 3,464,000,000 | 3,472,000,000 | 7,923,000,000 | 3,369,000,000 | 1,119,000,000 | 1,133,000,000 | 9,861,000,000 | 1,105,000,000 | 1,036,000,000 | 994,000,000 | 2,276,000,000 | 922,000,000 | 177,000,000 | 173,000,000 | 2,894,857,000 | 178,000,000 | 169,997,000 | 169,146,000 | 169,365,000 | 167,294,000 | 165,212,000 | 162,129,000 | 147,254,000 | 156,935,000 | 139,983,000 | 132,676,000 | 131,166,000 | 129,006,000 | 126,689,000 | 125,947,000 | 125,521,790 | 124,911,000 | 124,250,428 | 123,472,782 | |
| EBIT | | 1,959,000,000$ | 1,549,000,000$ | 589,000,000$ | 2,524,000,000$ | 2,791,000,000$ | 1,873,000,000$ | 1,964,000,000$ | 2,252,000,000$ | 2,083,000,000$ | 2,965,000,000$ | 2,829,000,000$ | 4,016,000,000$ | 3,689,000,000$ | 2,518,000,000$ | 3,687,000,000$ | 2,706,000,000$ | 2,008,000,000$ | 1,368,000,000$ | 632,000,000$ | 625,000,000$ | 718,000,000$ | 320,000,000$ | 239,000,000$ | 344,000,000$ | 361,000,000$ | (198,000,000$) | (487,000,000$) | 407,000,000$ | 446,000,000$ | (565,417,000$) | (629,476,000$) | (633,765,000$) | (554,339,000$) | (277,339,000$) | (272,557,000$) | (143,295,000$) | 76,724,000$ | (243,171,000$) | (237,796,000$) | (276,732,000$) | (198,766,000$) | (156,708,000$) | (124,567,000$) | (75,207,000$) | (41,919,000$) | (29,512,000$) | (37,108,000$) | (8,677,000$) |
| EBITDA | | 1,959,000,000$ | 1,549,000,000$ | 589,000,000$ | 2,524,000,000$ | 2,791,000,000$ | 1,873,000,000$ | 1,964,000,000$ | 2,252,000,000$ | 2,083,000,000$ | 2,965,000,000$ | 2,829,000,000$ | 4,016,000,000$ | 3,689,000,000$ | 2,518,000,000$ | 3,687,000,000$ | 2,706,000,000$ | 2,008,000,000$ | 1,368,000,000$ | 632,000,000$ | 625,000,000$ | 718,000,000$ | 320,000,000$ | 239,000,000$ | 344,000,000$ | 361,000,000$ | (198,000,000$) | (487,000,000$) | 407,000,000$ | 746,000,000$ | (313,617,000$) | (384,276,000$) | (398,665,000$) | (356,839,000$) | (100,739,000$) | (112,457,000$) | (3,895,000$) | 203,524,000$ | (131,271,000$) | (138,596,000$) | (182,732,000$) | (126,966,000$) | (95,908,000$) | (72,467,000$) | (24,407,000$) | (1,719,000$) | 6,588,000$ | (8,208,000$) | 16,423,000$ |