| Aon plc (AON) |
| 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 | | 4,300,000,000$ | 3,997,000,000$ | 4,155,000,000$ | 4,729,000,000$ | 4,147,000,000$ | 3,721,000,000$ | 3,760,000,000$ | 4,070,000,000$ | 3,375,000,000$ | 2,953,000,000$ | 3,177,000,000$ | 3,871,000,000$ | 3,130,000,000$ | 2,696,000,000$ | 2,983,000,000$ | 3,670,000,000$ | 3,080,000,000$ | 2,702,000,000$ | 2,886,000,000$ | 3,525,000,000$ | 2,965,000,000$ | 2,385,000,000$ | 2,497,000,000$ | 3,219,000,000$ | 2,885,000,000$ | 2,379,000,000$ | 2,606,000,000$ | 3,143,000,000$ | 2,770,000,000$ | 2,349,000,000$ | 2,561,000,000$ | 3,090,000,000$ | 2,909,000,000$ | 2,340,000,000$ | 2,368,000,000$ | 2,381,000,000$ | 2,650,000,000$ | 2,201,000,000$ | 2,282,000,000$ | 2,276,000,000$ | 3,227,000,000$ | 2,752,000,000$ | 2,836,000,000$ | 2,867,000,000$ | 3,299,000,000$ | 2,880,000,000$ | 2,919,000,000$ | 2,947,000,000$ |
| QoQ% | | 7.58% | (3.80%) | (12.14%) | 14.03% | 11.45% | (1.04%) | (7.62%) | 20.59% | 14.29% | (7.05%) | (17.93%) | 23.67% | 16.10% | (9.62%) | (18.72%) | 19.16% | 13.99% | (6.38%) | (18.13%) | 18.89% | 24.32% | (4.49%) | (22.43%) | 11.58% | 21.27% | (8.71%) | (17.09%) | 13.47% | 17.92% | (8.28%) | (17.12%) | 6.22% | 24.32% | (1.18%) | (.55%) | (10.15%) | 20.40% | (3.55%) | .26% | (29.47%) | 17.26% | (2.96%) | (1.08%) | (13.10%) | 14.55% | (1.34%) | (.95%) | (8.17%) |
| YoY% | | 3.69% | 7.42% | 10.51% | 16.19% | 22.87% | 26.01% | 18.35% | 5.14% | 7.83% | 9.53% | 6.50% | 5.48% | 1.62% | (.22%) | 3.36% | 4.11% | 3.88% | 13.29% | 15.58% | 9.51% | 2.77% | .25% | (4.18%) | 2.42% | 4.15% | 1.28% | 1.76% | 1.72% | (4.78%) | .39% | 8.15% | 29.78% | 9.77% | 6.32% | 3.77% | 4.61% | (17.88%) | (20.02%) | (19.54%) | (20.61%) | (2.18%) | (4.44%) | (2.84%) | (2.72%) | 2.81% | 3.08% | .76% | 1.10% |
| Cost Of Revenue | | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ |
| Gross Profit | | 4,300,000,000$ | 3,997,000,000$ | 4,155,000,000$ | 4,729,000,000$ | 4,147,000,000$ | 3,721,000,000$ | 3,760,000,000$ | 4,070,000,000$ | 3,375,000,000$ | 2,953,000,000$ | 3,177,000,000$ | 3,871,000,000$ | 3,130,000,000$ | 2,696,000,000$ | 2,983,000,000$ | 3,670,000,000$ | 3,080,000,000$ | 2,702,000,000$ | 2,886,000,000$ | 3,525,000,000$ | 2,965,000,000$ | 2,385,000,000$ | 2,497,000,000$ | 3,219,000,000$ | 2,885,000,000$ | 2,379,000,000$ | 2,606,000,000$ | 3,143,000,000$ | 2,770,000,000$ | 2,349,000,000$ | 2,561,000,000$ | 3,090,000,000$ | 2,909,000,000$ | 2,340,000,000$ | 2,368,000,000$ | 2,381,000,000$ | 2,650,000,000$ | 2,201,000,000$ | 2,282,000,000$ | 2,276,000,000$ | 3,227,000,000$ | 2,752,000,000$ | 2,836,000,000$ | 2,867,000,000$ | 3,299,000,000$ | 2,880,000,000$ | 2,919,000,000$ | 2,947,000,000$ |
| 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% | 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% | 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% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% |
| Operating Expenses | | 3,092,000,000$ | 3,181,000,000$ | 3,296,000,000$ | 3,268,000,000$ | 3,056,000,000$ | 3,098,000,000$ | 3,104,000,000$ | 2,605,000,000$ | 2,596,000,000$ | 2,262,000,000$ | 2,335,000,000$ | 2,398,000,000$ | 2,118,000,000$ | 2,106,000,000$ | 2,283,000,000$ | 2,303,000,000$ | 2,106,000,000$ | 3,503,000,000$ | 2,214,000,000$ | 2,280,000,000$ | 2,252,000,000$ | 1,944,000,000$ | 1,903,000,000$ | 2,186,000,000$ | 2,361,000,000$ | 2,019,000,000$ | 2,193,000,000$ | 2,271,000,000$ | 2,271,000,000$ | 2,087,000,000$ | 2,577,000,000$ | 2,291,000,000$ | 2,308,000,000$ | 2,084,000,000$ | 2,495,000,000$ | 2,046,000,000$ | 2,187,000,000$ | 1,833,000,000$ | 1,895,000,000$ | 1,856,000,000$ | 2,571,000,000$ | 2,329,000,000$ | 2,528,000,000$ | 2,406,000,000$ | 2,664,000,000$ | 2,463,000,000$ | 2,474,000,000$ | 2,478,000,000$ |
| Operating Income | | 1,208,000,000$ | 816,000,000$ | 859,000,000$ | 1,461,000,000$ | 1,091,000,000$ | 623,000,000$ | 656,000,000$ | 1,465,000,000$ | 779,000,000$ | 691,000,000$ | 842,000,000$ | 1,473,000,000$ | 1,012,000,000$ | 590,000,000$ | 700,000,000$ | 1,367,000,000$ | 974,000,000$ | (801,000,000$) | 672,000,000$ | 1,245,000,000$ | 713,000,000$ | 441,000,000$ | 594,000,000$ | 1,033,000,000$ | 524,000,000$ | 360,000,000$ | 413,000,000$ | 872,000,000$ | 499,000,000$ | 262,000,000$ | (16,000,000$) | 799,000,000$ | 601,000,000$ | 256,000,000$ | (127,000,000$) | 335,000,000$ | 463,000,000$ | 368,000,000$ | 387,000,000$ | 420,000,000$ | 656,000,000$ | 423,000,000$ | 308,000,000$ | 461,000,000$ | 635,000,000$ | 417,000,000$ | 445,000,000$ | 469,000,000$ |
| Operating Margin | | 28.09% | 20.42% | 20.67% | 30.89% | 26.31% | 16.74% | 17.45% | 36.00% | 23.08% | 23.40% | 26.50% | 38.05% | 32.33% | 21.88% | 23.47% | 37.25% | 31.62% | (29.65%) | 23.29% | 35.32% | 24.05% | 18.49% | 23.79% | 32.09% | 18.16% | 15.13% | 15.85% | 27.74% | 18.01% | 11.15% | (.63%) | 25.86% | 20.66% | 10.94% | (5.36%) | 14.07% | 17.47% | 16.72% | 16.96% | 18.45% | 20.33% | 15.37% | 10.86% | 16.08% | 19.25% | 14.48% | 15.25% | 15.91% |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,000,000$ | 2,000,000$ | | 3,000,000$ | 4,000,000$ | 3,000,000$ | | 3,000,000$ | 2,000,000$ | 2,000,000$ |
| Interest Expenses | | | | | | | | | 144,000,000$ | 124,000,000$ | 119,000,000$ | 130,000,000$ | 111,000,000$ | 110,000,000$ | 103,000,000$ | 102,000,000$ | 91,000,000$ | 85,000,000$ | 80,000,000$ | 78,000,000$ | 79,000,000$ | 82,000,000$ | 80,000,000$ | 89,000,000$ | 83,000,000$ | 80,000,000$ | 78,000,000$ | 77,000,000$ | 72,000,000$ | 70,000,000$ | 69,000,000$ | 69,000,000$ | 70,000,000$ | 71,000,000$ | 70,000,000$ | 71,000,000$ | 70,000,000$ | 70,000,000$ | 70,000,000$ | 73,000,000$ | 69,000,000$ | 68,000,000$ | 72,000,000$ | 68,000,000$ | 65,000,000$ | 67,000,000$ | 65,000,000$ | 65,000,000$ | 58,000,000$ |
| Income Before Tax | | 2,209,000,000$ | 597,000,000$ | 703,000,000$ | 1,250,000,000$ | 891,000,000$ | 449,000,000$ | 698,000,000$ | 1,424,000,000$ | 609,000,000$ | 560,000,000$ | 658,000,000$ | 1,342,000,000$ | 709,000,000$ | 510,000,000$ | 633,000,000$ | 1,304,000,000$ | 1,036,000,000$ | (868,000,000$) | 596,000,000$ | 1,167,000,000$ | 626,000,000$ | 364,000,000$ | 496,000,000$ | 980,000,000$ | 441,000,000$ | 284,000,000$ | 343,000,000$ | 802,000,000$ | 490,000,000$ | 192,000,000$ | (86,000,000$) | 724,000,000$ | 377,000,000$ | 196,000,000$ | 635,000,000$ | 305,000,000$ | 480,000,000$ | 351,000,000$ | 351,000,000$ | 396,000,000$ | 560,000,000$ | 360,000,000$ | 240,000,000$ | 437,000,000$ | 581,000,000$ | 390,000,000$ | 380,000,000$ | 414,000,000$ |
| Tax Expenses | | 505,000,000$ | 127,000,000$ | 109,000,000$ | 268,000,000$ | 157,000,000$ | 94,000,000$ | 160,000,000$ | 331,000,000$ | 102,000,000$ | 93,000,000$ | 83,000,000$ | 263,000,000$ | 43,000,000$ | 92,000,000$ | 119,000,000$ | 256,000,000$ | 163,000,000$ | 23,000,000$ | 203,000,000$ | 234,000,000$ | 92,000,000$ | 82,000,000$ | 85,000,000$ | 189,000,000$ | 59,000,000$ | 56,000,000$ | 56,000,000$ | 126,000,000$ | 137,000,000$ | 39,000,000$ | (144,000,000$) | 114,000,000$ | 389,000,000$ | 4,000,000$ | (143,000,000$) | 0$ | 21,000,000$ | 25,000,000$ | 43,000,000$ | 59,000,000$ | 20,000,000$ | 49,000,000$ | 26,000,000$ | 80,000,000$ | 114,000,000$ | 75,000,000$ | 67,000,000$ | 78,000,000$ |
| Net Income | | 1,704,000,000$ | 470,000,000$ | 594,000,000$ | 982,000,000$ | 734,000,000$ | 355,000,000$ | 538,000,000$ | 1,093,000,000$ | 507,000,000$ | 467,000,000$ | 575,000,000$ | 1,079,000,000$ | 666,000,000$ | 418,000,000$ | 514,000,000$ | 1,048,000,000$ | 873,000,000$ | (891,000,000$) | 393,000,000$ | 933,000,000$ | 534,000,000$ | 282,000,000$ | 411,000,000$ | 791,000,000$ | 382,000,000$ | 228,000,000$ | 287,000,000$ | 676,000,000$ | 353,000,000$ | 153,000,000$ | 58,000,000$ | 610,000,000$ | (12,000,000$) | 192,000,000$ | 778,000,000$ | 305,000,000$ | 459,000,000$ | 326,000,000$ | 308,000,000$ | 337,000,000$ | 540,000,000$ | 311,000,000$ | 214,000,000$ | 357,000,000$ | 467,000,000$ | 315,000,000$ | 313,000,000$ | 336,000,000$ |
| Profit Margin | | 39.63% | 11.76% | 14.30% | 20.77% | 17.70% | 9.54% | 14.31% | 26.86% | 15.02% | 15.81% | 18.10% | 27.87% | 21.28% | 15.50% | 17.23% | 28.56% | 28.34% | (32.98%) | 13.62% | 26.47% | 18.01% | 11.82% | 16.46% | 24.57% | 13.24% | 9.58% | 11.01% | 21.51% | 12.74% | 6.51% | 2.27% | 19.74% | (.41%) | 8.21% | 32.86% | 12.81% | 17.32% | 14.81% | 13.50% | 14.81% | 16.73% | 11.30% | 7.55% | 12.45% | 14.16% | 10.94% | 10.72% | 11.40% |
| TTM | | 21.83% | 16.33% | 15.91% | 15.95% | 17.33% | 16.70% | 18.40% | 19.46% | 19.65% | 21.23% | 21.27% | 21.11% | 21.20% | 22.95% | 12.42% | 11.53% | 10.73% | 8.02% | 18.21% | 18.99% | 18.24% | 16.99% | 16.50% | 15.22% | 14.28% | 14.17% | 13.52% | 11.46% | 10.90% | 7.42% | 7.78% | 14.65% | 12.63% | 17.81% | 19.46% | 14.69% | 15.20% | 15.13% | 14.20% | 12.64% | 12.17% | 11.48% | 11.39% | 12.14% | 11.88% | 11.08% | 10.73% | 10.23% |
| Earnings to Minority | | 11,000,000$ | 12,000,000$ | 15,000,000$ | 17,000,000$ | 18,000,000$ | 12,000,000$ | 14,000,000$ | 22,000,000$ | 9,000,000$ | 11,000,000$ | 15,000,000$ | 29,000,000$ | 9,000,000$ | 10,000,000$ | 13,000,000$ | 25,000,000$ | 10,000,000$ | 9,000,000$ | 14,000,000$ | 20,000,000$ | 10,000,000$ | 7,000,000$ | 13,000,000$ | 19,000,000$ | 8,000,000$ | 6,000,000$ | 10,000,000$ | 17,000,000$ | 8,000,000$ | 6,000,000$ | 10,000,000$ | 16,000,000$ | 7,000,000$ | 7,000,000$ | 9,000,000$ | 14,000,000$ | 7,000,000$ | 7,000,000$ | 8,000,000$ | 12,000,000$ | 6,000,000$ | 8,000,000$ | 10,000,000$ | 13,000,000$ | 8,000,000$ | 6,000,000$ | 9,000,000$ | 11,000,000$ |
| Earnings to Common Shareholders | | 1,693,000,000$ | 458,000,000$ | 579,000,000$ | 965,000,000$ | 716,000,000$ | 343,000,000$ | 524,000,000$ | 1,071,000,000$ | 498,000,000$ | 456,000,000$ | 560,000,000$ | 1,050,000,000$ | 657,000,000$ | 408,000,000$ | 501,000,000$ | 1,023,000,000$ | 863,000,000$ | (900,000,000$) | 379,000,000$ | 913,000,000$ | 524,000,000$ | 275,000,000$ | 398,000,000$ | 772,000,000$ | 374,000,000$ | 222,000,000$ | 277,000,000$ | 659,000,000$ | 345,000,000$ | 147,000,000$ | 48,000,000$ | 594,000,000$ | (19,000,000$) | 185,000,000$ | 769,000,000$ | 291,000,000$ | 452,000,000$ | 319,000,000$ | 300,000,000$ | 325,000,000$ | 534,000,000$ | 303,000,000$ | 204,000,000$ | 344,000,000$ | 459,000,000$ | 309,000,000$ | 304,000,000$ | 325,000,000$ |
| QoQ% | | 269.65% | (20.90%) | (40.00%) | 34.78% | 108.75% | (34.54%) | (51.07%) | 115.06% | 9.21% | (18.57%) | (46.67%) | 59.82% | 61.03% | (18.56%) | (51.03%) | 18.54% | 195.89% | (337.47%) | (58.49%) | 74.24% | 90.55% | (30.91%) | (48.45%) | 106.42% | 68.47% | (19.86%) | (57.97%) | 91.01% | 134.69% | 206.25% | (91.92%) | 3,226.32% | (110.27%) | (75.94%) | 164.26% | (35.62%) | 41.69% | 6.33% | (7.69%) | (39.14%) | 76.24% | 48.53% | (40.70%) | (25.05%) | 48.54% | 1.65% | (6.46%) | (8.45%) |
| YoY% | | 136.45% | 33.53% | 10.50% | (9.90%) | 43.78% | (24.78%) | (6.43%) | 2.00% | (24.20%) | 11.77% | 11.78% | 2.64% | (23.87%) | 145.33% | 32.19% | 12.05% | 64.70% | (427.27%) | (4.77%) | 18.26% | 40.11% | 23.87% | 43.68% | 17.15% | 8.41% | 51.02% | 477.08% | 10.94% | 1,915.79% | (20.54%) | (93.76%) | 104.12% | (104.20%) | (42.01%) | 156.33% | (10.46%) | (15.36%) | 5.28% | 47.06% | (5.52%) | 16.34% | (1.94%) | (32.90%) | 5.85% | 29.30% | 20.70% | 26.14% | 24.52% |
| Earnings Per Share, Basic | | 7.86$ | 2.12$ | 2.68$ | 4.46$ | 3.31$ | 1.58$ | 2.47$ | 5.38$ | 2.49$ | 2.25$ | 2.74$ | 5.09$ | 3.17$ | 1.93$ | 2.35$ | 4.75$ | 3.94$ | (3.99$) | 1.67$ | 4.02$ | 2.29$ | 1.18$ | 1.71$ | 3.31$ | 1.59$ | 0.94$ | 1.15$ | 2.72$ | 1.42$ | 0.60$ | 0.20$ | 2.39$ | (0.08$) | 0.72$ | 2.93$ | 1.10$ | 1.70$ | 1.19$ | 1.12$ | 1.20$ | 1.95$ | 1.08$ | 0.72$ | 1.21$ | 1.60$ | 1.06$ | 1.02$ | 1.07$ |
| Earnings Per Share, Diluted | | 7.82$ | 2.11$ | 2.66$ | 4.43$ | 3.28$ | 1.57$ | 2.46$ | 5.35$ | 2.47$ | 2.23$ | 2.71$ | 5.07$ | 3.14$ | 1.92$ | 2.33$ | 4.73$ | 3.87$ | (3.99$) | 1.66$ | 4.00$ | 2.27$ | 1.18$ | 1.70$ | 3.29$ | 1.58$ | 0.93$ | 1.14$ | 2.70$ | 1.41$ | 0.60$ | 0.19$ | 2.37$ | (0.07$) | 0.72$ | 2.93$ | 1.09$ | 1.69$ | 1.18$ | 1.11$ | 1.19$ | 1.92$ | 1.07$ | 0.71$ | 1.20$ | 1.56$ | 1.04$ | 1.01$ | 1.06$ |
| Unlevered FCF Per Share, Basic | | 6.14$ | 5.00$ | 3.39$ | 0.39$ | 5.29$ | 4.37$ | 2.16$ | 1.31$ | 6.05$ | 4.85$ | 3.02$ | 1.78$ | 4.69$ | 4.68$ | 2.92$ | 2.04$ | 4.09$ | (0.56$) | 3.27$ | 2.34$ | 3.22$ | 3.33$ | 3.66$ | 1.20$ | 2.62$ | 3.13$ | 0.99$ | 0.07$ | 2.68$ | 2.02$ | 0.84$ | 0.38$ | 1.29$ | (0.74$) | 0.81$ | 0.78$ | 3.02$ | 2.51$ | 1.72$ | 0.87$ | 2.70$ | 2.26$ | 0.70$ | 0.83$ | 2.96$ | 1.66$ | 0.95$ | (0.22$) |
| Unlevered FCF Per Share, Diluted | | 6.11$ | 4.98$ | 3.37$ | 0.39$ | 5.25$ | 4.35$ | 2.16$ | 1.30$ | 6.00$ | 4.81$ | 3.00$ | 1.77$ | 4.65$ | 4.65$ | 2.90$ | 2.03$ | 4.02$ | (0.56$) | 3.26$ | 2.33$ | 3.20$ | 3.31$ | 3.64$ | 1.19$ | 2.59$ | 3.10$ | 0.98$ | 0.07$ | 2.66$ | 2.01$ | 0.84$ | 0.38$ | 1.26$ | (0.74$) | 0.81$ | 0.77$ | 2.99$ | 2.49$ | 1.70$ | 0.86$ | 2.66$ | 2.23$ | 0.70$ | 0.82$ | 2.90$ | 1.64$ | 0.94$ | (0.21$) |
| Average Shares, Basic | | 215,300,000 | 215,700,000 | 216,200,000 | 216,400,000 | 216,600,000 | 217,400,000 | 212,500,000 | 199,100,000 | 200,300,000 | 202,900,000 | 204,700,000 | 206,100,000 | 207,300,000 | 210,900,000 | 213,300,000 | 215,300,000 | 219,300,000 | 225,400,000 | 227,000,000 | 227,100,000 | 229,100,000 | 232,600,000 | 232,700,000 | 233,200,000 | 234,700,000 | 236,900,000 | 240,600,000 | 242,200,000 | 242,300,000 | 244,000,000 | 246,000,000 | 248,500,000 | 251,200,000 | 255,600,000 | 262,400,000 | 264,800,000 | 265,200,000 | 267,500,000 | 268,000,000 | 271,700,000 | 273,600,000 | 280,900,000 | 284,500,000 | 284,200,000 | 287,700,000 | 292,300,000 | 298,500,000 | 303,500,000 |
| Average Shares, Diluted | | 216,500,000 | 216,700,000 | 217,300,000 | 217,900,000 | 218,200,000 | 218,400,000 | 213,300,000 | 200,100,000 | 202,000,000 | 204,600,000 | 206,300,000 | 207,100,000 | 209,100,000 | 212,600,000 | 214,700,000 | 216,400,000 | 222,900,000 | 225,400,000 | 228,000,000 | 228,100,000 | 230,800,000 | 233,500,000 | 233,600,000 | 234,500,000 | 236,800,000 | 239,100,000 | 242,800,000 | 243,700,000 | 244,800,000 | 245,600,000 | 247,400,000 | 250,200,000 | 256,100,000 | 257,300,000 | 262,400,000 | 267,000,000 | 268,100,000 | 269,600,000 | 269,800,000 | 273,700,000 | 277,600,000 | 283,800,000 | 286,700,000 | 287,100,000 | 293,500,000 | 296,100,000 | 301,600,000 | 307,200,000 |
| EBIT | | 2,209,000,000$ | 597,000,000$ | 703,000,000$ | 1,250,000,000$ | 891,000,000$ | 449,000,000$ | 698,000,000$ | 1,568,000,000$ | 733,000,000$ | 679,000,000$ | 788,000,000$ | 1,453,000,000$ | 819,000,000$ | 613,000,000$ | 735,000,000$ | 1,395,000,000$ | 1,121,000,000$ | (788,000,000$) | 674,000,000$ | 1,246,000,000$ | 708,000,000$ | 444,000,000$ | 585,000,000$ | 1,063,000,000$ | 521,000,000$ | 362,000,000$ | 420,000,000$ | 874,000,000$ | 560,000,000$ | 261,000,000$ | (17,000,000$) | 794,000,000$ | 448,000,000$ | 266,000,000$ | 706,000,000$ | 375,000,000$ | 550,000,000$ | 421,000,000$ | 424,000,000$ | 465,000,000$ | 628,000,000$ | 432,000,000$ | 308,000,000$ | 502,000,000$ | 648,000,000$ | 455,000,000$ | 445,000,000$ | 472,000,000$ |
| EBITDA | | 2,209,000,000$ | 597,000,000$ | 703,000,000$ | 1,250,000,000$ | 891,000,000$ | 449,000,000$ | 698,000,000$ | 1,568,000,000$ | 733,000,000$ | 679,000,000$ | 788,000,000$ | 1,453,000,000$ | 819,000,000$ | 613,000,000$ | 735,000,000$ | 1,395,000,000$ | 1,121,000,000$ | (788,000,000$) | 674,000,000$ | 1,246,000,000$ | 708,000,000$ | 444,000,000$ | 585,000,000$ | 1,063,000,000$ | 521,000,000$ | 362,000,000$ | 420,000,000$ | 874,000,000$ | 560,000,000$ | 261,000,000$ | (17,000,000$) | 794,000,000$ | 448,000,000$ | 266,000,000$ | 706,000,000$ | 375,000,000$ | 550,000,000$ | 421,000,000$ | 424,000,000$ | 465,000,000$ | 628,000,000$ | 432,000,000$ | 308,000,000$ | 502,000,000$ | 648,000,000$ | 455,000,000$ | 445,000,000$ | 472,000,000$ |