| VALERO ENERGY CORP/TX (VLO) |
| Q1-CY2026 | 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 |
| Balance Sheet Date | | 2025-Dec-31 | 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 |
| Fiscal Period | | 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 | Q3-FY2014 | Q2-FY2014 | Q1-FY2014 |
| Total Revenue | | 30,372,000,000$ | 32,168,000,000$ | 29,889,000,000$ | 30,258,000,000$ | 30,756,000,000$ | 32,876,000,000$ | 34,490,000,000$ | 31,759,000,000$ | 35,414,000,000$ | 38,404,000,000$ | 34,509,000,000$ | 36,439,000,000$ | 41,746,000,000$ | 44,454,000,000$ | 51,641,000,000$ | 38,542,000,000$ | 35,903,000,000$ | 29,520,000,000$ | 27,748,000,000$ | 20,806,000,000$ | 16,604,000,000$ | 15,809,000,000$ | 10,397,000,000$ | 22,102,000,000$ | 27,879,000,000$ | 27,249,000,000$ | 28,933,000,000$ | 24,263,000,000$ | 28,730,000,000$ | 30,849,000,000$ | 31,015,000,000$ | 26,439,000,000$ | 26,392,000,000$ | 23,562,000,000$ | 22,254,000,000$ | 21,772,000,000$ | | | | | | | | | | | | |
| QoQ% | | (5.58%) | 7.63% | (1.22%) | (1.62%) | (6.45%) | (4.68%) | 8.60% | (10.32%) | (7.79%) | 11.29% | (5.30%) | (12.71%) | (6.09%) | (13.92%) | 33.99% | 7.35% | 21.62% | 6.39% | 33.37% | 25.31% | 5.03% | 52.05% | (52.96%) | (20.72%) | 2.31% | (5.82%) | 19.25% | (15.55%) | (6.87%) | (.54%) | 17.31% | .18% | 12.01% | 5.88% | 2.21% | | | | | | | | | | | | | |
| YoY% | | (1.25%) | (2.15%) | (13.34%) | (4.73%) | (13.15%) | (14.39%) | (.06%) | (12.84%) | (15.17%) | (13.61%) | (33.18%) | (5.46%) | 16.27% | 50.59% | 86.11% | 85.25% | 116.23% | 86.73% | 166.89% | (5.86%) | (40.44%) | (41.98%) | (64.07%) | (8.91%) | (2.96%) | (11.67%) | (6.71%) | (8.23%) | 8.86% | 30.93% | 39.37% | 21.44% | | | | | | | | | | | | | | | | |
| Cost Of Revenue | | 28,468,000,000$ | 30,396,000,000$ | 28,640,000,000$ | 29,751,000,000$ | 30,127,000,000$ | 32,122,000,000$ | 33,051,000,000$ | 29,776,000,000$ | 33,540,000,000$ | 34,634,000,000$ | 31,528,000,000$ | 32,132,000,000$ | 37,071,000,000$ | 40,431,000,000$ | 45,162,000,000$ | 36,923,000,000$ | 33,993,000,000$ | 28,602,000,000$ | 27,039,000,000$ | 21,214,000,000$ | 16,834,000,000$ | 16,207,000,000$ | 8,424,000,000$ | 24,187,000,000$ | 25,876,000,000$ | 26,130,000,000$ | 27,810,000,000$ | 23,730,000,000$ | 27,184,000,000$ | 29,398,000,000$ | 29,480,000,000$ | 25,377,000,000$ | 25,282,000,000$ | 21,948,000,000$ | 21,205,000,000$ | 21,040,000,000$ | 19,915,000,000$ | 18,553,000,000$ | 1,016,000,000$ | 1,102,000,000$ | 2,293,000,000$ | 1,538,000,000$ | 1,513,000,000$ | 1,426,000,000$ | | | | |
| Gross Profit | | 1,904,000,000$ | 1,772,000,000$ | 1,249,000,000$ | 507,000,000$ | 629,000,000$ | 754,000,000$ | 1,439,000,000$ | 1,983,000,000$ | 1,874,000,000$ | 3,770,000,000$ | 2,981,000,000$ | 4,307,000,000$ | 4,675,000,000$ | 4,023,000,000$ | 6,479,000,000$ | 1,619,000,000$ | 1,910,000,000$ | 918,000,000$ | 709,000,000$ | (408,000,000$) | (230,000,000$) | (398,000,000$) | 1,973,000,000$ | (2,085,000,000$) | 2,003,000,000$ | 1,119,000,000$ | 1,123,000,000$ | 533,000,000$ | 1,546,000,000$ | 1,451,000,000$ | 1,535,000,000$ | 1,062,000,000$ | 1,110,000,000$ | 1,614,000,000$ | 1,049,000,000$ | 732,000,000$ | 841,000,000$ | 1,096,000,000$ | 1,457,000,000$ | 997,000,000$ | (2,293,000,000$) | (1,538,000,000$) | (1,513,000,000$) | (1,426,000,000$) | | | | |
| Gross Margin | | 6.27% | 5.51% | 4.18% | 1.68% | 2.05% | 2.29% | 4.17% | 6.24% | 5.29% | 9.82% | 8.64% | 11.82% | 11.20% | 9.05% | 12.55% | 4.20% | 5.32% | 3.11% | 2.56% | (1.96%) | (1.39%) | (2.52%) | 18.98% | (9.43%) | 7.19% | 4.11% | 3.88% | 2.20% | 5.38% | 4.70% | 4.95% | 4.02% | 4.21% | 6.85% | 4.71% | 3.36% | | | | | | | | | | | | |
| Operating Expenses | | 329,000,000$ | 263,000,000$ | 252,000,000$ | 1,407,000,000$ | 281,000,000$ | 247,000,000$ | 218,000,000$ | 304,000,000$ | 321,000,000$ | 267,000,000$ | 222,000,000$ | 264,000,000$ | 380,000,000$ | 231,000,000$ | 260,000,000$ | 235,000,000$ | 316,000,000$ | 225,000,000$ | 200,000,000$ | 258,000,000$ | 240,000,000$ | 223,000,000$ | 184,000,000$ | 192,000,000$ | 264,000,000$ | 238,000,000$ | 215,000,000$ | 225,000,000$ | 247,000,000$ | 232,000,000$ | 282,000,000$ | 261,000,000$ | 267,000,000$ | 282,000,000$ | 189,000,000$ | 204,000,000$ | 221,000,000$ | 204,000,000$ | 226,000,000$ | 168,000,000$ | (2,939,000,000$) | (3,677,000,000$) | (3,591,000,000$) | (2,921,000,000$) | 639,000,000$ | 610,000,000$ | 584,000,000$ | 581,000,000$ |
| Operating Income | | 1,575,000,000$ | 1,509,000,000$ | 997,000,000$ | (900,000,000$) | 348,000,000$ | 507,000,000$ | 1,221,000,000$ | 1,679,000,000$ | 1,553,000,000$ | 3,503,000,000$ | 2,759,000,000$ | 4,043,000,000$ | 4,295,000,000$ | 3,792,000,000$ | 6,219,000,000$ | 1,384,000,000$ | 1,594,000,000$ | 693,000,000$ | 509,000,000$ | (666,000,000$) | (470,000,000$) | (621,000,000$) | 1,789,000,000$ | (2,277,000,000$) | 1,739,000,000$ | 881,000,000$ | 908,000,000$ | 308,000,000$ | 1,299,000,000$ | 1,219,000,000$ | 1,253,000,000$ | 801,000,000$ | 843,000,000$ | 1,332,000,000$ | 860,000,000$ | 528,000,000$ | 620,000,000$ | 892,000,000$ | 1,231,000,000$ | 829,000,000$ | 646,000,000$ | 2,139,000,000$ | 2,078,000,000$ | 1,495,000,000$ | 1,796,000,000$ | 1,670,000,000$ | 1,085,000,000$ | 1,351,000,000$ |
| Operating Margin | | 5.19% | 4.69% | 3.34% | (2.97%) | 1.13% | 1.54% | 3.54% | 5.29% | 4.39% | 9.12% | 8.00% | 11.10% | 10.29% | 8.53% | 12.04% | 3.59% | 4.44% | 2.35% | 1.83% | (3.20%) | (2.83%) | (3.93%) | 17.21% | (10.30%) | 6.24% | 3.23% | 3.14% | 1.27% | 4.52% | 3.95% | 4.04% | 3.03% | 3.19% | 5.65% | 3.86% | 2.43% | | | | | | | | | | | | |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | 139,000,000$ | 139,000,000$ | 141,000,000$ | 137,000,000$ | 135,000,000$ | 141,000,000$ | 140,000,000$ | 140,000,000$ | 149,000,000$ | 149,000,000$ | 148,000,000$ | 146,000,000$ | 137,000,000$ | 138,000,000$ | 142,000,000$ | 145,000,000$ | 152,000,000$ | 152,000,000$ | 150,000,000$ | 149,000,000$ | 153,000,000$ | 143,000,000$ | 142,000,000$ | 125,000,000$ | 119,000,000$ | 111,000,000$ | 112,000,000$ | 112,000,000$ | 114,000,000$ | 111,000,000$ | 124,000,000$ | 121,000,000$ | 114,000,000$ | 114,000,000$ | 119,000,000$ | 121,000,000$ | 112,000,000$ | 115,000,000$ | 111,000,000$ | 108,000,000$ | 107,000,000$ | 112,000,000$ | 113,000,000$ | 101,000,000$ | 101,000,000$ | 98,000,000$ | 98,000,000$ | 100,000,000$ |
| Income Before Tax | | 1,524,000,000$ | 1,456,000,000$ | 942,000,000$ | (917,000,000$) | 323,000,000$ | 489,000,000$ | 1,203,000,000$ | 1,683,000,000$ | 1,549,000,000$ | 3,476,000,000$ | 2,717,000,000$ | 4,026,000,000$ | 4,250,000,000$ | 3,728,000,000$ | 6,110,000,000$ | 1,219,000,000$ | 1,279,000,000$ | 573,000,000$ | 461,000,000$ | (770,000,000$) | (598,000,000$) | (716,000,000$) | 1,674,000,000$ | (2,370,000,000$) | 1,656,000,000$ | 804,000,000$ | 808,000,000$ | 218,000,000$ | 1,227,000,000$ | 1,150,000,000$ | 1,124,000,000$ | 731,000,000$ | 765,000,000$ | 1,241,000,000$ | 768,000,000$ | 433,000,000$ | 529,000,000$ | 789,000,000$ | 1,134,000,000$ | 730,000,000$ | 550,000,000$ | 2,030,000,000$ | 1,973,000,000$ | 1,418,000,000$ | 1,704,000,000$ | 1,583,000,000$ | 999,000,000$ | 1,266,000,000$ |
| Tax Expenses | | 355,000,000$ | 390,000,000$ | 279,000,000$ | (265,000,000$) | (34,000,000$) | 96,000,000$ | 277,000,000$ | 353,000,000$ | 331,000,000$ | 813,000,000$ | 595,000,000$ | 880,000,000$ | 1,018,000,000$ | 816,000,000$ | 1,342,000,000$ | 252,000,000$ | 169,000,000$ | 65,000,000$ | 169,000,000$ | (148,000,000$) | (289,000,000$) | (337,000,000$) | 339,000,000$ | (616,000,000$) | 326,000,000$ | 165,000,000$ | 160,000,000$ | 51,000,000$ | 205,000,000$ | 276,000,000$ | 249,000,000$ | 149,000,000$ | (1,635,000,000$) | 378,000,000$ | 196,000,000$ | 112,000,000$ | 113,000,000$ | (42,000,000$) | 291,000,000$ | 217,000,000$ | 155,000,000$ | 657,000,000$ | 608,000,000$ | 450,000,000$ | 484,000,000$ | 521,000,000$ | 343,000,000$ | 429,000,000$ |
| Net Income | | 1,169,000,000$ | 1,066,000,000$ | 663,000,000$ | (652,000,000$) | 357,000,000$ | 393,000,000$ | 926,000,000$ | 1,330,000,000$ | 1,218,000,000$ | 2,663,000,000$ | 2,122,000,000$ | 3,146,000,000$ | 3,232,000,000$ | 2,912,000,000$ | 4,768,000,000$ | 967,000,000$ | 1,110,000,000$ | 508,000,000$ | 292,000,000$ | (622,000,000$) | (309,000,000$) | (379,000,000$) | 1,335,000,000$ | (1,754,000,000$) | 1,330,000,000$ | 639,000,000$ | 648,000,000$ | 167,000,000$ | 1,022,000,000$ | 874,000,000$ | 875,000,000$ | 582,000,000$ | 2,400,000,000$ | 863,000,000$ | 572,000,000$ | 321,000,000$ | 416,000,000$ | 645,000,000$ | 843,000,000$ | 513,000,000$ | 395,000,000$ | 1,373,000,000$ | 1,365,000,000$ | 968,000,000$ | 1,220,000,000$ | 1,062,000,000$ | 593,000,000$ | 836,000,000$ |
| Profit Margin | | 3.85% | 3.31% | 2.22% | (2.16%) | 1.16% | 1.20% | 2.69% | 4.19% | 3.44% | 6.93% | 6.15% | 8.63% | 7.74% | 6.55% | 9.23% | 2.51% | 3.09% | 1.72% | 1.05% | (2.99%) | (1.86%) | (2.40%) | 12.84% | (7.94%) | 4.77% | 2.35% | 2.24% | .69% | 3.56% | 2.83% | 2.82% | 2.20% | 9.09% | 3.66% | 2.57% | 1.47% | | | | | | | | | | | | |
| TTM | | 1.83% | 1.17% | .62% | .80% | 2.31% | 2.87% | 4.38% | 5.24% | 6.32% | 7.39% | 7.26% | 8.07% | 6.74% | 5.72% | 4.73% | 2.18% | 1.13% | (.14%) | (1.26%) | .04% | (1.71%) | .70% | 1.77% | .81% | 2.57% | 2.27% | 2.40% | 2.56% | 2.87% | 4.13% | 4.39% | 4.48% | 4.42% | | | | | | | | | | | | | | | |
| Earnings to Minority | | 35,000,000$ | (29,000,000$) | (51,000,000$) | (57,000,000$) | 76,000,000$ | 29,000,000$ | 46,000,000$ | 85,000,000$ | 16,000,000$ | 41,000,000$ | 178,000,000$ | 79,000,000$ | 119,000,000$ | 95,000,000$ | 75,000,000$ | 62,000,000$ | 101,000,000$ | 45,000,000$ | 130,000,000$ | 82,000,000$ | 50,000,000$ | 85,000,000$ | 82,000,000$ | 97,000,000$ | 270,000,000$ | 30,000,000$ | 36,000,000$ | 26,000,000$ | 70,000,000$ | 18,000,000$ | 30,000,000$ | 113,000,000$ | 29,000,000$ | 22,000,000$ | 24,000,000$ | 16,000,000$ | 49,000,000$ | 32,000,000$ | 29,000,000$ | 18,000,000$ | 97,000,000$ | (4,000,000$) | 14,000,000$ | 4,000,000$ | 65,000,000$ | 3,000,000$ | 5,000,000$ | 8,000,000$ |
| Earnings to Common Shareholders | | 1,130,000,000$ | 1,092,000,000$ | 712,000,000$ | (596,000,000$) | 280,000,000$ | 363,000,000$ | 877,000,000$ | 1,242,000,000$ | 1,199,000,000$ | 2,614,000,000$ | 1,938,000,000$ | 3,057,000,000$ | 3,101,000,000$ | 2,806,000,000$ | 4,676,000,000$ | 902,000,000$ | 1,007,000,000$ | 462,000,000$ | 160,000,000$ | (705,000,000$) | (360,000,000$) | (465,000,000$) | 1,249,000,000$ | (1,852,000,000$) | 1,056,000,000$ | 608,000,000$ | 610,000,000$ | 140,000,000$ | 949,000,000$ | 854,000,000$ | 842,000,000$ | 468,000,000$ | 2,371,000,000$ | 841,000,000$ | 548,000,000$ | 305,000,000$ | 367,000,000$ | 613,000,000$ | 814,000,000$ | 495,000,000$ | 298,000,000$ | 1,377,000,000$ | 1,351,000,000$ | 964,000,000$ | 1,155,000,000$ | 1,059,000,000$ | 588,000,000$ | 828,000,000$ |
| QoQ% | | 3.48% | 53.37% | 219.46% | (312.86%) | (22.87%) | (58.61%) | (29.39%) | 3.59% | (54.13%) | 34.88% | (36.61%) | (1.42%) | 10.51% | (39.99%) | 418.40% | (10.43%) | 117.97% | 188.75% | 122.70% | (95.83%) | 22.58% | (137.23%) | 167.44% | (275.38%) | 73.68% | (.33%) | 335.71% | (85.25%) | 11.12% | 1.43% | 79.92% | (80.26%) | 181.93% | 53.47% | 79.67% | (16.89%) | (40.13%) | (24.69%) | 64.44% | 66.11% | (78.36%) | 1.93% | 40.15% | (16.54%) | 9.07% | 80.10% | (28.99%) | (35.71%) |
| YoY% | | 303.57% | 200.83% | (18.81%) | (147.99%) | (76.65%) | (86.11%) | (54.75%) | (59.37%) | (61.34%) | (6.84%) | (58.55%) | 238.91% | 207.94% | 507.36% | 2,822.50% | 227.94% | 379.72% | 199.36% | (87.19%) | 61.93% | (134.09%) | (176.48%) | 104.75% | (1,422.86%) | 11.28% | (28.81%) | (27.55%) | (70.09%) | (59.98%) | 1.55% | 53.65% | 53.44% | 546.05% | 37.19% | (32.68%) | (38.38%) | 23.15% | (55.48%) | (39.75%) | (48.65%) | (74.20%) | 30.03% | 129.76% | 16.43% | (10.33%) | 239.42% | 26.18% | 26.61% |
| Earnings Per Share, Basic | | 3.75$ | 3.53$ | 2.28$ | (1.90$) | 0.89$ | 1.14$ | 2.71$ | 3.75$ | 3.57$ | 7.49$ | 5.41$ | 8.28$ | 8.20$ | 7.19$ | 11.57$ | 2.21$ | 2.47$ | 1.14$ | 0.39$ | (1.73$) | (0.88$) | (1.14$) | 3.08$ | (4.54$) | 2.58$ | 1.48$ | 1.47$ | 0.34$ | 2.26$ | 2.01$ | 1.96$ | 1.09$ | 5.43$ | 1.92$ | 1.23$ | 0.68$ | 0.82$ | 1.34$ | 1.74$ | 1.06$ | 0.62$ | 2.80$ | 2.68$ | 1.88$ | 2.23$ | 2.01$ | 1.11$ | 1.56$ |
| Earnings Per Share, Diluted | | 3.75$ | 3.53$ | 2.28$ | (1.90$) | 0.89$ | 1.14$ | 2.71$ | 3.75$ | 3.57$ | 7.49$ | 5.41$ | 8.28$ | 8.12$ | 7.19$ | 11.57$ | 2.21$ | 2.48$ | 1.13$ | 0.39$ | (1.73$) | (0.89$) | (1.14$) | 3.07$ | (4.54$) | 2.59$ | 1.47$ | 1.46$ | 0.33$ | 2.25$ | 2.00$ | 1.95$ | 1.08$ | 5.41$ | 1.91$ | 1.23$ | 0.68$ | 0.81$ | 1.33$ | 1.73$ | 1.05$ | 0.62$ | 2.79$ | 2.66$ | 1.87$ | 2.22$ | 2.00$ | 1.10$ | 1.54$ |
| Unlevered FCF Per Share, Basic | | 6.83$ | 6.09$ | 3.00$ | 3.03$ | 3.40$ | 4.07$ | 7.63$ | 5.58$ | 3.69$ | 9.48$ | 4.22$ | 8.59$ | 10.84$ | 5.24$ | 14.47$ | 1.44$ | 6.03$ | 3.56$ | 4.93$ | (0.13$) | 0.24$ | 0.41$ | 1.81$ | (0.12$) | 4.18$ | 3.47$ | 3.66$ | 2.11$ | 4.00$ | 0.16$ | 3.90$ | (0.51$) | 2.79$ | | 3.39$ | 1.58$ | 1.40$ | 1.22$ | 4.34$ | 0.69$ | 0.11$ | 2.04$ | 3.88$ | 1.90$ | 0.57$ | 2.60$ | 1.07$ | (0.27$) |
| Unlevered FCF Per Share, Diluted | | 6.83$ | 6.09$ | 3.00$ | 3.03$ | 3.40$ | 4.07$ | 7.63$ | 5.58$ | 3.69$ | 9.48$ | 4.22$ | 8.59$ | 10.72$ | 5.24$ | 14.47$ | 1.44$ | 6.04$ | 3.55$ | 4.93$ | (0.13$) | 0.24$ | 0.41$ | 1.81$ | (0.12$) | 4.19$ | 3.46$ | 3.64$ | 2.10$ | 3.98$ | 0.16$ | 3.89$ | (0.50$) | 2.79$ | | 3.37$ | 1.57$ | 1.39$ | 1.22$ | 4.31$ | 0.69$ | 0.11$ | 2.03$ | 3.86$ | 1.89$ | 0.57$ | 2.58$ | 1.06$ | (0.27$) |
| Average Shares, Basic | | 301,000,000 | 309,000,000 | 312,000,000 | 314,000,000 | 315,000,000 | 318,000,000 | 324,000,000 | 331,000,000 | 336,000,000 | 349,000,000 | 358,000,000 | 369,000,000 | 378,000,000 | 390,000,000 | 404,000,000 | 408,000,000 | 407,000,000 | 407,000,000 | 407,000,000 | 407,000,000 | 407,000,000 | 407,000,000 | 406,000,000 | 408,000,000 | 409,000,000 | 412,000,000 | 415,000,000 | 416,000,000 | 419,000,000 | 425,000,000 | 429,000,000 | 431,000,000 | 437,000,000 | 439,000,000 | 444,000,000 | 448,000,000 | 450,000,000 | 458,000,000 | 467,000,000 | 469,000,000 | 479,000,000 | 491,000,000 | 505,000,000 | 513,000,000 | 518,000,000 | 526,000,000 | 529,000,000 | 531,000,000 |
| Average Shares, Diluted | | 301,000,000 | 309,000,000 | 312,000,000 | 314,000,000 | 315,000,000 | 318,000,000 | 324,000,000 | 331,000,000 | 336,000,000 | 349,000,000 | 358,000,000 | 369,000,000 | 382,000,000 | 390,000,000 | 404,000,000 | 408,000,000 | 406,000,000 | 408,000,000 | 407,000,000 | 407,000,000 | 406,000,000 | 407,000,000 | 407,000,000 | 408,000,000 | 408,000,000 | 413,000,000 | 417,000,000 | 418,000,000 | 422,000,000 | 427,000,000 | 431,000,000 | 432,000,000 | 438,000,000 | 441,000,000 | 446,000,000 | 451,000,000 | 455,000,000 | 460,000,000 | 470,000,000 | 471,000,000 | 482,000,000 | 494,000,000 | 508,000,000 | 516,000,000 | 520,000,000 | 530,000,000 | 534,000,000 | 536,000,000 |
| EBIT | | 1,663,000,000$ | 1,595,000,000$ | 1,083,000,000$ | (780,000,000$) | 458,000,000$ | 630,000,000$ | 1,343,000,000$ | 1,823,000,000$ | 1,698,000,000$ | 3,625,000,000$ | 2,865,000,000$ | 4,172,000,000$ | 4,387,000,000$ | 3,866,000,000$ | 6,252,000,000$ | 1,364,000,000$ | 1,431,000,000$ | 725,000,000$ | 611,000,000$ | (621,000,000$) | (445,000,000$) | (573,000,000$) | 1,816,000,000$ | (2,245,000,000$) | 1,775,000,000$ | 915,000,000$ | 920,000,000$ | 330,000,000$ | 1,341,000,000$ | 1,261,000,000$ | 1,248,000,000$ | 852,000,000$ | 879,000,000$ | 1,355,000,000$ | 887,000,000$ | 554,000,000$ | 641,000,000$ | 904,000,000$ | 1,245,000,000$ | 838,000,000$ | 657,000,000$ | 2,142,000,000$ | 2,086,000,000$ | 1,519,000,000$ | 1,805,000,000$ | 1,681,000,000$ | 1,097,000,000$ | 1,366,000,000$ |
| EBITDA | | 1,675,000,000$ | 1,607,000,000$ | 1,111,000,000$ | (769,000,000$) | 469,000,000$ | 640,000,000$ | 1,355,000,000$ | 1,835,000,000$ | 1,709,000,000$ | 3,636,000,000$ | 2,876,000,000$ | 4,182,000,000$ | 4,398,000,000$ | 3,877,000,000$ | 6,264,000,000$ | 1,375,000,000$ | 1,443,000,000$ | 736,000,000$ | 623,000,000$ | (609,000,000$) | (434,000,000$) | (561,000,000$) | 1,828,000,000$ | (2,232,000,000$) | 1,789,000,000$ | 926,000,000$ | 934,000,000$ | 344,000,000$ | 1,354,000,000$ | 1,274,000,000$ | 1,261,000,000$ | 865,000,000$ | 892,000,000$ | 1,368,000,000$ | 901,000,000$ | 566,000,000$ | 654,000,000$ | 1,374,000,000$ | 1,716,000,000$ | 1,323,000,000$ | 1,151,000,000$ | 2,624,000,000$ | 2,511,000,000$ | 1,960,000,000$ | 2,230,000,000$ | 2,111,000,000$ | 1,511,000,000$ | 1,787,000,000$ |