| Autodesk, Inc. (ADSK) |
| 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-31 | 2025-Jul-31 | 2025-Apr-30 | 2025-Jan-31 | 2024-Oct-31 | 2024-Jul-31 | 2024-Apr-30 | 2024-Jan-31 | 2023-Oct-31 | 2023-Jul-31 | 2023-Apr-30 | 2023-Jan-31 | 2022-Oct-31 | 2022-Jul-31 | 2022-Apr-30 | 2022-Jan-31 | 2021-Oct-31 | 2021-Jul-31 | 2021-Apr-30 | 2021-Jan-31 | 2020-Oct-31 | 2020-Jul-31 | 2020-Apr-30 | 2020-Jan-31 | 2019-Oct-31 | 2019-Jul-31 | 2019-Apr-30 | 2019-Jan-31 | 2018-Oct-31 | 2018-Jul-31 | 2018-Apr-30 | 2018-Jan-31 | 2017-Oct-31 | 2017-Jul-31 | 2017-Apr-30 | 2017-Jan-31 | 2016-Oct-31 | 2016-Jul-31 | 2016-Apr-30 | 2016-Jan-31 | 2015-Oct-31 | 2015-Jul-31 | 2015-Apr-30 | 2015-Jan-31 | 2014-Oct-31 | 2014-Jul-31 | 2014-Apr-30 | 2014-Jan-31 |
| 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 | | 1,853,000,000$ | 1,763,000,000$ | 1,633,000,000$ | 1,639,000,000$ | 1,570,000,000$ | 1,505,000,000$ | 1,417,000,000$ | 1,469,000,000$ | 1,414,000,000$ | 1,345,000,000$ | 1,269,000,000$ | 1,318,000,000$ | 1,280,000,000$ | 1,237,000,000$ | 1,170,000,000$ | 1,211,000,000$ | 1,126,000,000$ | 1,060,000,000$ | 989,000,000$ | 1,039,200,000$ | 952,400,000$ | 913,100,000$ | 885,700,000$ | 899,300,000$ | 842,700,000$ | 796,800,000$ | 735,500,000$ | 737,300,000$ | 660,900,000$ | 611,700,000$ | 559,900,000$ | 553,800,000$ | 515,300,000$ | 501,800,000$ | 485,700,000$ | 478,800,000$ | 489,600,000$ | 550,700,000$ | 511,900,000$ | 648,300,000$ | 599,800,000$ | 609,500,000$ | 646,500,000$ | 664,600,000$ | 618,000,000$ | 637,100,000$ | 592,500,000$ | 586,600,000$ |
| QoQ% | | 5.11% | 7.96% | (.37%) | 4.40% | 4.32% | 6.21% | (3.54%) | 3.89% | 5.13% | 5.99% | (3.72%) | 2.97% | 3.48% | 5.73% | (3.39%) | 7.55% | 6.23% | 7.18% | (4.83%) | 9.11% | 4.30% | 3.09% | (1.51%) | 6.72% | 5.76% | 8.33% | (.24%) | 11.56% | 8.04% | 9.25% | 1.10% | 7.47% | 2.69% | 3.32% | 1.44% | (2.21%) | (11.10%) | 7.58% | (21.04%) | 8.09% | (1.59%) | (5.72%) | (2.72%) | 7.54% | (3.00%) | 7.53% | 1.01% | 5.66% |
| YoY% | | 18.03% | 17.14% | 15.24% | 11.57% | 11.03% | 11.90% | 11.66% | 11.46% | 10.47% | 8.73% | 8.46% | 8.84% | 13.68% | 16.70% | 18.30% | 16.53% | 18.23% | 16.09% | 11.66% | 15.56% | 13.02% | 14.60% | 20.42% | 21.97% | 27.51% | 30.26% | 31.36% | 33.14% | 28.26% | 21.90% | 15.28% | 15.66% | 5.25% | (8.88%) | (5.12%) | (26.15%) | (18.37%) | (9.65%) | (20.82%) | (2.45%) | (2.95%) | (4.33%) | 9.11% | 13.30% | 11.31% | 13.42% | 3.87% | (3.35%) |
| Cost Of Revenue | | 165,000,000$ | 159,000,000$ | 160,000,000$ | 154,000,000$ | 147,000,000$ | 140,000,000$ | 137,000,000$ | 130,000,000$ | 127,000,000$ | 127,000,000$ | 127,000,000$ | 124,000,000$ | 120,000,000$ | 119,000,000$ | 117,000,000$ | 112,000,000$ | 108,000,000$ | 106,000,000$ | 92,000,000$ | 90,500,000$ | 83,700,000$ | 80,900,000$ | 81,900,000$ | 83,200,000$ | 79,500,000$ | 79,500,000$ | 82,700,000$ | 77,000,000$ | 72,300,000$ | 69,800,000$ | 66,800,000$ | 73,100,000$ | 77,500,000$ | 74,600,000$ | 78,200,000$ | 82,900,000$ | 81,500,000$ | 85,100,000$ | 92,400,000$ | 94,900,000$ | 91,000,000$ | 93,000,000$ | 91,800,000$ | 89,500,000$ | 86,000,000$ | 87,900,000$ | 78,700,000$ | 71,900,000$ |
| Gross Profit | | 1,688,000,000$ | 1,604,000,000$ | 1,473,000,000$ | 1,485,000,000$ | 1,423,000,000$ | 1,365,000,000$ | 1,280,000,000$ | 1,339,000,000$ | 1,287,000,000$ | 1,218,000,000$ | 1,142,000,000$ | 1,194,000,000$ | 1,160,000,000$ | 1,118,000,000$ | 1,053,000,000$ | 1,099,000,000$ | 1,018,000,000$ | 954,000,000$ | 897,000,000$ | 948,600,000$ | 868,700,000$ | 832,200,000$ | 803,800,000$ | 816,100,000$ | 763,200,000$ | 717,300,000$ | 652,800,000$ | 660,300,000$ | 588,600,000$ | 541,900,000$ | 493,100,000$ | 480,700,000$ | 437,800,000$ | 427,200,000$ | 407,500,000$ | 395,900,000$ | 408,100,000$ | 465,600,000$ | 419,500,000$ | 553,400,000$ | 508,800,000$ | 516,500,000$ | 554,700,000$ | 575,100,000$ | 532,000,000$ | 549,200,000$ | 513,800,000$ | 514,700,000$ |
| Gross Margin | | 91.10% | 90.98% | 90.20% | 90.60% | 90.64% | 90.70% | 90.33% | 91.15% | 91.02% | 90.56% | 89.99% | 90.59% | 90.63% | 90.38% | 90.00% | 90.75% | 90.41% | 90.00% | 90.70% | 91.28% | 91.21% | 91.14% | 90.75% | 90.75% | 90.57% | 90.02% | 88.76% | 89.56% | 89.06% | 88.59% | 88.07% | 86.80% | 84.96% | 85.13% | 83.90% | 82.69% | 83.35% | 84.55% | 81.95% | 85.36% | 84.83% | 84.74% | 85.80% | 86.53% | 86.08% | 86.20% | 86.72% | 87.74% |
| Operating Expenses | | 1,218,000,000$ | 1,160,000,000$ | 1,240,000,000$ | 1,119,000,000$ | 1,077,000,000$ | 1,022,000,000$ | 981,000,000$ | 1,024,000,000$ | 953,000,000$ | 956,000,000$ | 925,000,000$ | 917,000,000$ | 904,000,000$ | 876,000,000$ | 839,000,000$ | 956,000,000$ | 825,000,000$ | 806,000,000$ | 763,000,000$ | 764,000,000$ | 700,700,000$ | 686,100,000$ | 673,200,000$ | 682,300,000$ | 652,600,000$ | 643,500,000$ | 628,000,000$ | 620,000,000$ | 573,900,000$ | 566,600,000$ | 548,400,000$ | 662,600,000$ | 537,800,000$ | 534,800,000$ | 527,100,000$ | 563,000,000$ | 528,000,000$ | 528,500,000$ | 569,200,000$ | 563,100,000$ | 523,600,000$ | 512,200,000$ | 533,200,000$ | 561,100,000$ | 517,400,000$ | 499,300,000$ | 471,600,000$ | 463,000,000$ |
| Operating Income | | 470,000,000$ | 444,000,000$ | 233,000,000$ | 366,000,000$ | 346,000,000$ | 343,000,000$ | 299,000,000$ | 315,000,000$ | 334,000,000$ | 262,000,000$ | 217,000,000$ | 277,000,000$ | 256,000,000$ | 242,000,000$ | 214,000,000$ | 143,000,000$ | 193,000,000$ | 148,000,000$ | 134,000,000$ | 184,400,000$ | 168,000,000$ | 146,100,000$ | 130,600,000$ | 133,800,000$ | 110,600,000$ | 73,800,000$ | 24,800,000$ | 40,300,000$ | 14,700,000$ | (24,700,000$) | (55,300,000$) | (181,900,000$) | (100,000,000$) | (107,600,000$) | (119,600,000$) | (167,100,000$) | (119,900,000$) | (62,900,000$) | (149,700,000$) | (9,700,000$) | (14,800,000$) | 4,300,000$ | 21,500,000$ | 14,000,000$ | 14,600,000$ | 49,900,000$ | 42,200,000$ | 51,700,000$ |
| Operating Margin | | 25.36% | 25.18% | 14.27% | 22.33% | 22.04% | 22.79% | 21.10% | 21.44% | 23.62% | 19.48% | 17.10% | 21.02% | 20.00% | 19.56% | 18.29% | 11.81% | 17.14% | 13.96% | 13.55% | 17.74% | 17.64% | 16.00% | 14.75% | 14.88% | 13.12% | 9.26% | 3.37% | 5.47% | 2.22% | (4.04%) | (9.88%) | (32.85%) | (19.41%) | (21.44%) | (24.62%) | (34.90%) | (24.49%) | (11.42%) | (29.24%) | (1.50%) | (2.47%) | .71% | 3.33% | 2.11% | 2.36% | 7.83% | 7.12% | 8.81% |
| Interest Income | | 0$ | 12,000,000$ | 1,000,000$ | 6,000,000$ | 5,000,000$ | 9,000,000$ | 10,000,000$ | 22,000,000$ | 0$ | 0$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | 22,000,000$ | 19,000,000$ | 18,000,000$ | 17,000,000$ | 18,000,000$ | 18,000,000$ | 18,000,000$ | 0$ | 14,000,000$ | 4,000,000$ | 0$ | 0$ | 14,000,000$ | 10,000,000$ | 19,000,000$ | 36,000,000$ | 5,000,000$ | 9,000,000$ | 3,000,000$ | 12,900,000$ | 11,900,000$ | 17,100,000$ | 40,100,000$ | 10,500,000$ | 14,200,000$ | 7,300,000$ | 16,200,000$ | 7,300,000$ | 3,200,000$ | 0$ | 8,500,000$ | 16,400,000$ | 11,200,000$ | 18,800,000$ | 1,800,000$ | 1,100,000$ | 9,400,000$ | 10,100,000$ | 3,600,000$ | 10,800,000$ | 7,700,000$ | 3,400,000$ | 0$ | 21,100,000$ | 3,000,000$ | 7,000,000$ | 6,600,000$ | 0$ |
| Income Before Tax | | 468,000,000$ | 456,000,000$ | 234,000,000$ | 372,000,000$ | 351,000,000$ | 352,000,000$ | 309,000,000$ | 337,000,000$ | 320,000,000$ | 258,000,000$ | 221,000,000$ | 277,000,000$ | 242,000,000$ | 232,000,000$ | 195,000,000$ | 107,000,000$ | 188,000,000$ | 139,000,000$ | 131,000,000$ | 171,400,000$ | 156,100,000$ | 129,000,000$ | 90,500,000$ | 123,300,000$ | 96,400,000$ | 66,500,000$ | 8,600,000$ | 33,000,000$ | 11,500,000$ | (23,400,000$) | (63,800,000$) | (198,300,000$) | (111,200,000$) | (126,400,000$) | (121,400,000$) | (168,200,000$) | (129,300,000$) | (73,000,000$) | (153,300,000$) | (20,500,000$) | (22,500,000$) | 900,000$ | 21,800,000$ | (7,100,000$) | 11,600,000$ | 42,900,000$ | 35,600,000$ | 56,300,000$ |
| Tax Expenses | | 125,000,000$ | 143,000,000$ | 82,000,000$ | 69,000,000$ | 76,000,000$ | 70,000,000$ | 57,000,000$ | 55,000,000$ | 79,000,000$ | 36,000,000$ | 60,000,000$ | (16,000,000$) | 44,000,000$ | 46,000,000$ | 49,000,000$ | 18,000,000$ | 51,000,000$ | 24,000,000$ | (25,000,000$) | (740,200,000$) | 23,900,000$ | 30,800,000$ | 24,000,000$ | (8,500,000$) | 29,700,000$ | 26,300,000$ | 32,800,000$ | (31,700,000$) | 35,200,000$ | 16,000,000$ | 18,600,000$ | (24,800,000$) | 8,600,000$ | 17,600,000$ | 8,200,000$ | 5,200,000$ | 13,500,000$ | 25,200,000$ | 14,400,000$ | 16,700,000$ | 21,300,000$ | 269,500,000$ | 2,700,000$ | (18,600,000$) | 900,000$ | 11,600,000$ | 7,300,000$ | 2,400,000$ |
| Net Income | | 343,000,000$ | 313,000,000$ | 152,000,000$ | 303,000,000$ | 275,000,000$ | 282,000,000$ | 252,000,000$ | 282,000,000$ | 241,000,000$ | 222,000,000$ | 161,000,000$ | 293,000,000$ | 198,000,000$ | 186,000,000$ | 146,000,000$ | 89,000,000$ | 137,000,000$ | 115,000,000$ | 156,000,000$ | 911,300,000$ | 132,200,000$ | 98,200,000$ | 66,500,000$ | 131,800,000$ | 66,700,000$ | 40,200,000$ | (24,200,000$) | 64,700,000$ | (23,700,000$) | (39,400,000$) | (82,400,000$) | (173,500,000$) | (119,800,000$) | (144,000,000$) | (129,600,000$) | (173,400,000$) | (142,800,000$) | (98,200,000$) | (167,700,000$) | (37,200,000$) | (43,800,000$) | (268,600,000$) | 19,100,000$ | 11,500,000$ | 10,700,000$ | 31,300,000$ | 28,300,000$ | 53,900,000$ |
| Profit Margin | | 18.51% | 17.75% | 9.31% | 18.49% | 17.52% | 18.74% | 17.78% | 19.20% | 17.04% | 16.51% | 12.69% | 22.23% | 15.47% | 15.04% | 12.48% | 7.35% | 12.17% | 10.85% | 15.77% | 87.69% | 13.88% | 10.76% | 7.51% | 14.66% | 7.92% | 5.05% | (3.29%) | 8.78% | (3.59%) | (6.44%) | (14.72%) | (31.33%) | (23.25%) | (28.70%) | (26.68%) | (36.22%) | (29.17%) | (17.83%) | (32.76%) | (5.74%) | (7.30%) | (44.07%) | 2.95% | 1.73% | 1.73% | 4.91% | 4.78% | 9.19% |
| TTM | | 16.13% | 15.79% | 15.95% | 18.14% | 18.30% | 18.21% | 17.66% | 16.48% | 17.15% | 16.77% | 16.42% | 16.44% | 12.64% | 11.76% | 10.66% | 11.33% | 31.31% | 32.53% | 33.33% | 31.88% | 11.74% | 10.26% | 8.91% | 6.55% | 4.74% | 1.95% | (.82%) | (3.14%) | (13.37%) | (18.53%) | (24.39%) | (27.57%) | (28.60%) | (30.16%) | (27.14%) | (28.66%) | (20.26%) | (15.01%) | (21.83%) | (13.20%) | (11.18%) | (8.95%) | 2.83% | 3.26% | 5.10% | 7.22% | 8.78% | 10.06% |
| Earnings to Minority | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Earnings to Common Shareholders | | 343,000,000$ | 313,000,000$ | 152,000,000$ | 303,000,000$ | 275,000,000$ | 282,000,000$ | 252,000,000$ | 282,000,000$ | 241,000,000$ | 222,000,000$ | 161,000,000$ | 293,000,000$ | 198,000,000$ | 186,000,000$ | 146,000,000$ | 89,000,000$ | 137,000,000$ | 115,000,000$ | 156,000,000$ | 911,300,000$ | 132,200,000$ | 98,200,000$ | 66,500,000$ | 131,800,000$ | 66,700,000$ | 40,200,000$ | (24,200,000$) | 64,700,000$ | (23,700,000$) | (39,400,000$) | (82,400,000$) | (173,500,000$) | (119,800,000$) | (144,000,000$) | (129,600,000$) | (173,400,000$) | (142,800,000$) | (98,200,000$) | (167,700,000$) | (37,200,000$) | (43,800,000$) | (268,600,000$) | 19,100,000$ | 11,500,000$ | 10,700,000$ | 31,300,000$ | 28,300,000$ | 53,900,000$ |
| QoQ% | | 9.59% | 105.92% | (49.84%) | 10.18% | (2.48%) | 11.91% | (10.64%) | 17.01% | 8.56% | 37.89% | (45.05%) | 47.98% | 6.45% | 27.40% | 64.05% | (35.04%) | 19.13% | (26.28%) | (82.88%) | 589.33% | 34.62% | 47.67% | (49.55%) | 97.60% | 65.92% | 266.12% | (137.40%) | 373.00% | 39.85% | 52.18% | 52.51% | (44.83%) | 16.81% | (11.11%) | 25.26% | (21.43%) | (45.42%) | 41.44% | (350.81%) | 15.07% | 83.69% | (1,506.28%) | 66.09% | 7.48% | (65.82%) | 10.60% | (47.50%) | (6.42%) |
| YoY% | | 24.73% | 10.99% | (39.68%) | 7.45% | 14.11% | 27.03% | 56.52% | (3.75%) | 21.72% | 19.36% | 10.27% | 229.21% | 44.53% | 61.74% | (6.41%) | (90.23%) | 3.63% | 17.11% | 134.59% | 591.43% | 98.20% | 144.28% | 374.79% | 103.71% | 381.44% | 202.03% | 70.63% | 137.29% | 80.22% | 72.64% | 36.42% | (.06%) | 16.11% | (46.64%) | 22.72% | (366.13%) | (226.03%) | 63.44% | (978.01%) | (423.48%) | (509.35%) | (958.15%) | (32.51%) | (78.66%) | (81.42%) | (49.27%) | (49.10%) | (27.65%) |
| Earnings Per Share, Basic | | 1.61$ | 1.47$ | 0.71$ | 1.42$ | 1.28$ | 1.31$ | 1.17$ | 1.32$ | 1.13$ | 1.04$ | 0.75$ | 1.37$ | 0.92$ | 0.86$ | 0.67$ | 0.40$ | 0.62$ | 0.52$ | 0.71$ | 4.18$ | 0.60$ | 0.45$ | 0.30$ | 0.60$ | 0.30$ | 0.18$ | (0.11$) | 0.30$ | (0.11$) | (0.18$) | (0.38$) | (0.79$) | (0.55$) | (0.66$) | (0.59$) | (0.78$) | (0.64$) | (0.44$) | (0.75$) | (0.17$) | (0.19$) | (1.18$) | 0.08$ | 0.05$ | 0.05$ | 0.14$ | 0.12$ | 0.24$ |
| Earnings Per Share, Diluted | | 1.60$ | 1.46$ | 0.70$ | 1.40$ | 1.27$ | 1.30$ | 1.16$ | 1.30$ | 1.12$ | 1.03$ | 0.75$ | 1.34$ | 0.91$ | 0.85$ | 0.67$ | 0.40$ | 0.62$ | 0.52$ | 0.70$ | 4.10$ | 0.59$ | 0.44$ | 0.30$ | 0.58$ | 0.30$ | 0.18$ | (0.11$) | 0.30$ | (0.11$) | (0.18$) | (0.38$) | (0.79$) | (0.55$) | (0.66$) | (0.59$) | (0.78$) | (0.64$) | (0.44$) | (0.75$) | (0.17$) | (0.19$) | (1.18$) | 0.08$ | 0.05$ | 0.05$ | 0.13$ | 0.12$ | 0.23$ |
| Unlevered FCF Per Share, Basic | | 2.02$ | 2.12$ | 2.60$ | 3.17$ | 0.93$ | 0.94$ | 2.27$ | 2.00$ | 0.06$ | 0.60$ | 3.32$ | 4.22$ | 2.13$ | 1.13$ | 1.94$ | 3.25$ | 1.17$ | 0.85$ | 1.44$ | 2.91$ | 1.55$ | 0.29$ | 1.40$ | 3.11$ | 1.21$ | 0.93$ | 0.94$ | 1.34$ | 0.12$ | 0.11$ | (0.15$) | 0.36$ | (0.29$) | (0.41$) | 0.17$ | 0.07$ | (0.07$) | (0.17$) | 0.63$ | 0.76$ | 0.30$ | 0.26$ | 0.33$ | 1.13$ | 0.47$ | 0.35$ | 0.90$ | 0.81$ |
| Unlevered FCF Per Share, Diluted | | 2.00$ | 2.10$ | 2.57$ | 3.12$ | 0.92$ | 0.94$ | 2.24$ | 1.97$ | 0.06$ | 0.60$ | 3.31$ | 4.14$ | 2.12$ | 1.13$ | 1.93$ | 3.23$ | 1.16$ | 0.84$ | 1.42$ | 2.85$ | 1.53$ | 0.29$ | 1.39$ | 3.03$ | 1.20$ | 0.92$ | 0.94$ | 1.34$ | 0.12$ | 0.11$ | (0.15$) | 0.36$ | (0.29$) | (0.41$) | 0.17$ | 0.07$ | (0.07$) | (0.17$) | 0.63$ | 0.77$ | 0.30$ | 0.26$ | 0.32$ | 1.10$ | 0.46$ | 0.34$ | 0.88$ | 0.79$ |
| Average Shares, Basic | | 213,000,000 | 213,000,000 | 214,000,000 | 214,000,000 | 215,000,000 | 216,000,000 | 215,000,000 | 213,000,000 | 214,000,000 | 214,000,000 | 215,000,000 | 214,000,000 | 216,000,000 | 217,000,000 | 217,000,000 | 220,000,000 | 220,000,000 | 220,000,000 | 220,000,000 | 218,000,000 | 219,600,000 | 219,200,000 | 219,200,000 | 219,900,000 | 219,700,000 | 219,600,000 | 219,600,000 | 219,100,000 | 218,900,000 | 219,000,000 | 218,600,000 | 219,000,000 | 219,600,000 | 219,500,000 | 219,900,000 | 220,900,000 | 222,300,000 | 223,200,000 | 224,400,000 | 224,500,000 | 225,300,000 | 227,000,000 | 227,200,000 | 227,200,000 | 226,900,000 | 227,300,000 | 227,000,000 | 226,000,000 |
| Average Shares, Diluted | | 215,000,000 | 215,000,000 | 216,000,000 | 217,000,000 | 217,000,000 | 217,000,000 | 217,000,000 | 217,000,000 | 216,000,000 | 215,000,000 | 216,000,000 | 218,000,000 | 217,000,000 | 218,000,000 | 219,000,000 | 222,000,000 | 222,000,000 | 222,000,000 | 222,000,000 | 222,200,000 | 222,300,000 | 222,200,000 | 221,300,000 | 226,100,000 | 221,900,000 | 222,400,000 | 219,600,000 | 219,100,000 | 218,900,000 | 219,000,000 | 218,600,000 | 219,000,000 | 219,600,000 | 219,500,000 | 219,900,000 | 220,900,000 | 222,300,000 | 223,200,000 | 224,400,000 | 220,000,000 | 225,300,000 | 227,000,000 | 231,700,000 | 234,100,000 | 231,500,000 | 232,400,000 | 231,600,000 | 233,100,000 |
| EBIT | | 490,000,000$ | 475,000,000$ | 252,000,000$ | 389,000,000$ | 369,000,000$ | 370,000,000$ | 327,000,000$ | 337,000,000$ | 334,000,000$ | 262,000,000$ | 221,000,000$ | 277,000,000$ | 256,000,000$ | 242,000,000$ | 214,000,000$ | 143,000,000$ | 193,000,000$ | 148,000,000$ | 134,000,000$ | 184,300,000$ | 168,000,000$ | 146,100,000$ | 130,600,000$ | 133,800,000$ | 110,600,000$ | 73,800,000$ | 24,800,000$ | 40,300,000$ | 14,700,000$ | (23,400,000$) | (55,300,000$) | (181,900,000$) | (100,000,000$) | (107,600,000$) | (119,600,000$) | (167,100,000$) | (119,900,000$) | (62,900,000$) | (149,700,000$) | (9,700,000$) | (14,800,000$) | 4,300,000$ | 21,800,000$ | 14,000,000$ | 14,600,000$ | 49,900,000$ | 42,200,000$ | 56,300,000$ |
| EBITDA | | 540,000,000$ | 522,000,000$ | 300,000,000$ | 435,000,000$ | 417,000,000$ | 416,000,000$ | 367,000,000$ | 374,000,000$ | 370,000,000$ | 295,000,000$ | 254,000,000$ | 314,000,000$ | 293,000,000$ | 280,000,000$ | 252,000,000$ | 177,000,000$ | 235,000,000$ | 187,000,000$ | 167,000,000$ | 216,100,000$ | 200,200,000$ | 176,100,000$ | 160,600,000$ | 164,700,000$ | 142,200,000$ | 105,900,000$ | 57,500,000$ | 65,700,000$ | 38,200,000$ | (1,200,000$) | (31,200,000$) | (155,000,000$) | (75,300,000$) | (79,200,000$) | (91,200,000$) | (132,400,000$) | (85,800,000$) | (29,900,000$) | (112,300,000$) | 26,400,000$ | 20,900,000$ | 40,500,000$ | 59,600,000$ | 50,000,000$ | 51,200,000$ | 87,100,000$ | 78,300,000$ | 89,500,000$ |