| BECTON DICKINSON & CO (BDX) |
| 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 | | 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 | | 5,891,000,000$ | 5,509,000,000$ | 5,272,000,000$ | 5,168,000,000$ | 5,437,000,000$ | 4,990,000,000$ | 5,045,000,000$ | 4,706,000,000$ | 5,087,000,000$ | 4,878,000,000$ | 4,821,000,000$ | 4,586,000,000$ | 4,761,000,000$ | 4,641,000,000$ | 4,750,000,000$ | 4,718,000,000$ | 4,849,000,000$ | 4,607,000,000$ | 4,907,000,000$ | 5,315,000,000$ | 4,784,000,000$ | 3,855,000,000$ | 4,253,000,000$ | 4,225,000,000$ | 4,584,000,000$ | 4,350,000,000$ | 4,195,000,000$ | 4,160,000,000$ | 4,402,000,000$ | 4,278,000,000$ | 4,222,000,000$ | 3,080,000,000$ | 3,166,000,000$ | 3,035,000,000$ | 2,969,000,000$ | 2,922,000,000$ | 3,231,000,000$ | 3,198,000,000$ | 3,067,000,000$ | 2,986,000,000$ | 3,059,000,000$ | 3,120,000,000$ | 2,051,000,000$ | 2,051,000,000$ | 2,202,000,000$ | 2,157,000,000$ | 2,072,000,000$ | 2,015,000,000$ |
| QoQ% | | 6.93% | 4.50% | 2.01% | (4.95%) | 8.96% | (1.09%) | 7.20% | (7.49%) | 4.29% | 1.18% | 5.12% | (3.68%) | 2.59% | (2.30%) | .68% | (2.70%) | 5.25% | (6.11%) | (7.68%) | 11.10% | 24.10% | (9.36%) | .66% | (7.83%) | 5.38% | 3.70% | .84% | (5.50%) | 2.90% | 1.33% | 37.08% | (2.72%) | 4.32% | 2.22% | 1.61% | (9.56%) | 1.03% | 4.27% | 2.71% | (2.39%) | (1.96%) | 52.12% | .00% | (6.86%) | 2.09% | 4.10% | 2.83% | (4.09%) |
| YoY% | | 8.35% | 10.40% | 4.50% | 9.82% | 6.88% | 2.30% | 4.65% | 2.62% | 6.85% | 5.11% | 1.50% | (2.80%) | (1.82%) | .74% | (3.20%) | (11.23%) | 1.36% | 19.51% | 15.38% | 25.80% | 4.36% | (11.38%) | 1.38% | 1.56% | 4.13% | 1.68% | (.64%) | 35.07% | 39.04% | 40.96% | 42.20% | 5.41% | (2.01%) | (5.10%) | (3.20%) | (2.14%) | 5.62% | 2.50% | 49.54% | 45.59% | 38.92% | 44.65% | (1.01%) | 1.79% | 4.81% | 5.07% | 3.60% | 6.05% |
| Cost Of Revenue | | 3,092,000,000$ | 2,875,000,000$ | 3,015,000,000$ | 2,933,000,000$ | 2,950,000,000$ | 2,683,000,000$ | 2,741,000,000$ | 2,679,000,000$ | 3,386,000,000$ | 2,778,000,000$ | 2,586,000,000$ | 2,453,000,000$ | 2,684,000,000$ | 2,574,000,000$ | 2,637,000,000$ | 2,498,000,000$ | 2,762,000,000$ | 2,649,000,000$ | 2,661,000,000$ | 2,583,000,000$ | 2,578,000,000$ | 2,196,000,000$ | 2,519,000,000$ | 2,247,000,000$ | 2,318,000,000$ | 2,276,000,000$ | 2,221,000,000$ | 2,186,000,000$ | 2,308,000,000$ | 2,261,000,000$ | 2,616,000,000$ | 1,527,000,000$ | 1,612,000,000$ | 1,531,000,000$ | 1,537,000,000$ | 1,470,000,000$ | 1,679,000,000$ | 1,651,000,000$ | 1,583,000,000$ | 1,578,000,000$ | 1,629,000,000$ | 1,946,000,000$ | 1,005,000,000$ | 1,006,000,000$ | 1,099,000,000$ | 1,046,000,000$ | 1,019,000,000$ | 980,000,000$ |
| Gross Profit | | 2,799,000,000$ | 2,634,000,000$ | 2,257,000,000$ | 2,235,000,000$ | 2,487,000,000$ | 2,307,000,000$ | 2,304,000,000$ | 2,027,000,000$ | 1,701,000,000$ | 2,100,000,000$ | 2,235,000,000$ | 2,133,000,000$ | 2,077,000,000$ | 2,067,000,000$ | 2,113,000,000$ | 2,220,000,000$ | 2,087,000,000$ | 1,958,000,000$ | 2,246,000,000$ | 2,732,000,000$ | 2,206,000,000$ | 1,659,000,000$ | 1,734,000,000$ | 1,978,000,000$ | 2,266,000,000$ | 2,074,000,000$ | 1,974,000,000$ | 1,974,000,000$ | 2,094,000,000$ | 2,017,000,000$ | 1,606,000,000$ | 1,553,000,000$ | 1,554,000,000$ | 1,504,000,000$ | 1,432,000,000$ | 1,452,000,000$ | 1,552,000,000$ | 1,547,000,000$ | 1,484,000,000$ | 1,408,000,000$ | 1,430,000,000$ | 1,174,000,000$ | 1,046,000,000$ | 1,045,000,000$ | 1,103,000,000$ | 1,111,000,000$ | 1,053,000,000$ | 1,035,000,000$ |
| Gross Margin | | 47.51% | 47.81% | 42.81% | 43.25% | 45.74% | 46.23% | 45.67% | 43.07% | 33.44% | 43.05% | 46.36% | 46.51% | 43.63% | 44.54% | 44.48% | 47.05% | 43.04% | 42.50% | 45.77% | 51.40% | 46.11% | 43.04% | 40.77% | 46.82% | 49.43% | 47.68% | 47.06% | 47.45% | 47.57% | 47.15% | 38.04% | 50.42% | 49.08% | 49.56% | 48.23% | 49.69% | 48.04% | 48.37% | 48.39% | 47.15% | 46.75% | 37.63% | 51.00% | 50.95% | 50.09% | 51.51% | 50.82% | 51.37% |
| Operating Expenses | | 2,102,000,000$ | 1,752,000,000$ | 1,711,000,000$ | 1,782,000,000$ | 1,865,000,000$ | 1,705,000,000$ | 1,570,000,000$ | 1,588,000,000$ | 1,352,000,000$ | 1,551,000,000$ | 1,607,000,000$ | 1,548,000,000$ | 1,588,000,000$ | 1,530,000,000$ | 1,549,000,000$ | 1,528,000,000$ | 1,707,000,000$ | 1,466,000,000$ | 1,812,000,000$ | 1,491,000,000$ | 2,523,000,000$ | 1,301,000,000$ | 1,364,000,000$ | 1,477,000,000$ | 2,155,000,000$ | 1,448,000,000$ | 1,838,000,000$ | 1,086,000,000$ | 1,518,000,000$ | 1,505,000,000$ | 1,420,000,000$ | 1,318,000,000$ | 1,067,000,000$ | 1,727,000,000$ | 986,000,000$ | 641,000,000$ | 1,456,000,000$ | 1,031,000,000$ | 1,018,000,000$ | 1,056,000,000$ | 1,135,000,000$ | 1,037,000,000$ | 753,000,000$ | 696,000,000$ | 701,000,000$ | 666,000,000$ | 672,000,000$ | 657,000,000$ |
| Operating Income | | 697,000,000$ | 882,000,000$ | 546,000,000$ | 453,000,000$ | 622,000,000$ | 602,000,000$ | 734,000,000$ | 439,000,000$ | 349,000,000$ | 549,000,000$ | 628,000,000$ | 585,000,000$ | 489,000,000$ | 537,000,000$ | 564,000,000$ | 692,000,000$ | 380,000,000$ | 492,000,000$ | 434,000,000$ | 1,241,000,000$ | (317,000,000$) | 358,000,000$ | 370,000,000$ | 501,000,000$ | 111,000,000$ | 626,000,000$ | 136,000,000$ | 888,000,000$ | 576,000,000$ | 512,000,000$ | 186,000,000$ | 235,000,000$ | 487,000,000$ | (223,000,000$) | 446,000,000$ | 811,000,000$ | 96,000,000$ | 516,000,000$ | 466,000,000$ | 352,000,000$ | 295,000,000$ | 137,000,000$ | 293,000,000$ | 349,000,000$ | 402,000,000$ | 445,000,000$ | 381,000,000$ | 378,000,000$ |
| Operating Margin | | 11.83% | 16.01% | 10.36% | 8.77% | 11.44% | 12.06% | 14.55% | 9.33% | 6.86% | 11.26% | 13.03% | 12.76% | 10.27% | 11.57% | 11.87% | 14.67% | 7.84% | 10.68% | 8.85% | 23.35% | (6.63%) | 9.29% | 8.70% | 11.86% | 2.42% | 14.39% | 3.24% | 21.35% | 13.09% | 11.97% | 4.41% | 7.63% | 15.38% | (7.35%) | 15.02% | 27.76% | 2.97% | 16.14% | 15.19% | 11.79% | 9.64% | 4.39% | 14.29% | 17.02% | 18.26% | 20.63% | 18.39% | 18.76% |
| Interest Income | | 5,000,000$ | 5,000,000$ | 5,000,000$ | 23,000,000$ | 55,000,000$ | 48,000,000$ | 26,000,000$ | 34,000,000$ | 9,000,000$ | 24,000,000$ | 10,000,000$ | 6,000,000$ | 7,000,000$ | 5,000,000$ | 2,000,000$ | 2,000,000$ | 2,000,000$ | 2,000,000$ | 2,000,000$ | 2,000,000$ | 2,000,000$ | 2,000,000$ | 2,000,000$ | 1,000,000$ | 4,000,000$ | 2,000,000$ | 18,000,000$ | (12,000,000$) | 10,000,000$ | 8,000,000$ | 4,000,000$ | 44,000,000$ | 45,000,000$ | 19,000,000$ | 7,000,000$ | 5,000,000$ | 7,000,000$ | 5,000,000$ | 3,000,000$ | 6,000,000$ | (5,000,000$) | 2,000,000$ | 8,000,000$ | 10,000,000$ | 10,000,000$ | 12,000,000$ | 10,000,000$ | 14,000,000$ |
| Interest Expenses | | | | | | | | 125,000,000$ | 111,000,000$ | 113,000,000$ | 119,000,000$ | 118,000,000$ | 102,000,000$ | 104,000,000$ | 99,000,000$ | 97,000,000$ | 98,000,000$ | 111,000,000$ | 115,000,000$ | 124,000,000$ | 118,000,000$ | 123,000,000$ | 135,000,000$ | 134,000,000$ | 136,000,000$ | 141,000,000$ | 156,000,000$ | 171,000,000$ | 171,000,000$ | 181,000,000$ | 182,000,000$ | 185,000,000$ | 158,000,000$ | 157,000,000$ | 184,000,000$ | 86,000,000$ | 95,000,000$ | 95,000,000$ | 97,000,000$ | 99,000,000$ | 97,000,000$ | 99,000,000$ | 105,000,000$ | 91,000,000$ | 76,000,000$ | 36,000,000$ | 33,000,000$ | 33,000,000$ | 34,000,000$ |
| Income Before Tax | | 510,000,000$ | 703,000,000$ | 363,000,000$ | 306,000,000$ | 514,000,000$ | 500,000,000$ | 633,000,000$ | 359,000,000$ | 181,000,000$ | 471,000,000$ | 529,000,000$ | 481,000,000$ | 320,000,000$ | 421,000,000$ | 442,000,000$ | 600,000,000$ | 151,000,000$ | 378,000,000$ | 305,000,000$ | 1,157,000,000$ | 143,000,000$ | 248,000,000$ | 200,000,000$ | 394,000,000$ | (2,000,000$) | 460,000,000$ | 3,000,000$ | 714,000,000$ | 414,000,000$ | 647,000,000$ | 6,000,000$ | 105,000,000$ | 326,000,000$ | (404,000,000$) | 362,000,000$ | 692,000,000$ | 9,000,000$ | 422,000,000$ | 376,000,000$ | 266,000,000$ | 190,000,000$ | 39,000,000$ | 225,000,000$ | 285,000,000$ | 377,000,000$ | 423,000,000$ | 363,000,000$ | 359,000,000$ |
| Tax Expenses | | 17,000,000$ | 129,000,000$ | 55,000,000$ | 3,000,000$ | 114,000,000$ | 13,000,000$ | 96,000,000$ | 77,000,000$ | 28,000,000$ | 64,000,000$ | 68,000,000$ | (28,000,000$) | 33,000,000$ | 31,000,000$ | 52,000,000$ | 32,000,000$ | (4,000,000$) | (28,000,000$) | 6,000,000$ | 154,000,000$ | (34,000,000$) | (38,000,000$) | 17,000,000$ | 117,000,000$ | (164,000,000$) | 9,000,000$ | (17,000,000$) | 115,000,000$ | 549,000,000$ | 53,000,000$ | 18,000,000$ | 241,000,000$ | (1,000,000$) | (271,000,000$) | 18,000,000$ | 131,000,000$ | (10,000,000$) | 32,000,000$ | 38,000,000$ | 37,000,000$ | 9,000,000$ | (23,000,000$) | 9,000,000$ | 50,000,000$ | 76,000,000$ | 97,000,000$ | 76,000,000$ | 88,000,000$ |
| Net Income | | 493,000,000$ | 574,000,000$ | 308,000,000$ | 303,000,000$ | 400,000,000$ | 487,000,000$ | 537,000,000$ | 281,000,000$ | 108,000,000$ | 407,000,000$ | 460,000,000$ | 509,000,000$ | 288,000,000$ | 360,000,000$ | 454,000,000$ | 677,000,000$ | 265,000,000$ | 525,000,000$ | 299,000,000$ | 1,003,000,000$ | 128,000,000$ | 286,000,000$ | 183,000,000$ | 278,000,000$ | 163,000,000$ | 451,000,000$ | 20,000,000$ | 599,000,000$ | (135,000,000$) | 594,000,000$ | (12,000,000$) | (136,000,000$) | 327,000,000$ | (132,000,000$) | 344,000,000$ | 562,000,000$ | 19,000,000$ | 390,000,000$ | 338,000,000$ | 229,000,000$ | 181,000,000$ | 62,000,000$ | 216,000,000$ | 236,000,000$ | 301,000,000$ | 326,000,000$ | 287,000,000$ | 271,000,000$ |
| Profit Margin | | 8.37% | 10.42% | 5.84% | 5.86% | 7.36% | 9.76% | 10.64% | 5.97% | 2.12% | 8.34% | 9.54% | 11.10% | 6.05% | 7.76% | 9.56% | 14.35% | 5.47% | 11.40% | 6.09% | 18.87% | 2.68% | 7.42% | 4.30% | 6.58% | 3.56% | 10.37% | .48% | 14.40% | (3.07%) | 13.89% | (.28%) | (4.42%) | 10.33% | (4.35%) | 11.59% | 19.23% | .59% | 12.20% | 11.02% | 7.67% | 5.92% | 1.99% | 10.53% | 11.51% | 13.67% | 15.11% | 13.85% | 13.45% |
| TTM | | 7.68% | 7.41% | 7.18% | 8.37% | 8.45% | 7.13% | 6.76% | 6.44% | 7.66% | 8.74% | 8.60% | 8.60% | 9.43% | 9.26% | 10.15% | 9.26% | 10.63% | 9.97% | 9.10% | 8.79% | 5.11% | 5.38% | 6.17% | 5.26% | 7.13% | 5.47% | 6.33% | 6.13% | 1.95% | 5.24% | .35% | 3.29% | 9.11% | 6.52% | 10.67% | 10.54% | 7.82% | 9.25% | 6.62% | 6.13% | 6.76% | 8.65% | 12.75% | 13.56% | 14.03% | 11.68% | 11.53% | 11.49% |
| Earnings to Minority | | | | | | | | | | 0$ | 15,000,000$ | 22,000,000$ | 23,000,000$ | 23,000,000$ | 22,000,000$ | 23,000,000$ | 22,000,000$ | 23,000,000$ | 23,000,000$ | 22,000,000$ | 22,000,000$ | 23,000,000$ | 9,000,000$ | 38,000,000$ | 38,000,000$ | 38,000,000$ | 38,000,000$ | 38,000,000$ | 37,000,000$ | 38,000,000$ | 38,000,000$ | 38,000,000$ | 38,000,000$ | 38,000,000$ | 33,000,000$ | | | 1,000,000$ | | | | | | | | | | | |
| Earnings to Common Shareholders | | 493,000,000$ | 574,000,000$ | 308,000,000$ | 303,000,000$ | 400,000,000$ | 487,000,000$ | 537,000,000$ | 281,000,000$ | 108,000,000$ | 392,000,000$ | 438,000,000$ | 486,000,000$ | 265,000,000$ | 338,000,000$ | 431,000,000$ | 655,000,000$ | 242,000,000$ | 502,000,000$ | 277,000,000$ | 981,000,000$ | 105,000,000$ | 277,000,000$ | 145,000,000$ | 240,000,000$ | 125,000,000$ | 413,000,000$ | (18,000,000$) | 562,000,000$ | (173,000,000$) | 556,000,000$ | (50,000,000$) | (174,000,000$) | 289,000,000$ | (165,000,000$) | 344,000,000$ | 562,000,000$ | 18,000,000$ | 390,000,000$ | 338,000,000$ | 229,000,000$ | 181,000,000$ | 62,000,000$ | 216,000,000$ | 236,000,000$ | 301,000,000$ | 326,000,000$ | 287,000,000$ | 271,000,000$ |
| QoQ% | | (14.11%) | 86.36% | 1.65% | (24.25%) | (17.86%) | (9.31%) | 91.10% | 160.19% | (72.45%) | (10.50%) | (9.88%) | 83.40% | (21.60%) | (21.58%) | (34.20%) | 170.66% | (51.79%) | 81.23% | (71.76%) | 834.29% | (62.09%) | 91.03% | (39.58%) | 92.00% | (69.73%) | 2,394.44% | (103.20%) | 424.86% | (131.12%) | 1,212.00% | 71.26% | (160.21%) | 275.15% | (147.97%) | (38.79%) | 3,022.22% | (95.39%) | 15.39% | 47.60% | 26.52% | 191.94% | (71.30%) | (8.48%) | (21.60%) | (7.67%) | 13.59% | 5.90% | 201.11% |
| YoY% | | 23.25% | 17.86% | (42.64%) | 7.83% | 270.37% | 24.24% | 22.60% | (42.18%) | (59.25%) | 15.98% | 1.62% | (25.80%) | 9.50% | (32.67%) | 55.60% | (33.23%) | 130.48% | 81.23% | 91.03% | 308.75% | (16.00%) | (32.93%) | 905.56% | (57.30%) | 172.25% | (25.72%) | 64.00% | 422.99% | (159.86%) | 436.97% | (114.54%) | (130.96%) | 1,505.56% | (142.31%) | 1.78% | 145.42% | (90.06%) | 529.03% | 56.48% | (2.97%) | (39.87%) | (80.98%) | (24.74%) | (12.92%) | 234.44% | 7.95% | 3.99% | (56.64%) |
| Earnings Per Share, Basic | | 1.72$ | 2.00$ | 1.07$ | 1.05$ | 1.38$ | 1.68$ | 1.85$ | 0.97$ | 0.37$ | 1.37$ | 1.54$ | 1.71$ | 0.93$ | 1.18$ | 1.51$ | 2.30$ | 0.85$ | 1.73$ | 0.95$ | 3.38$ | 0.36$ | 0.98$ | 0.53$ | 0.89$ | 0.46$ | 1.53$ | (0.07$) | 2.09$ | (0.65$) | 2.08$ | (0.19$) | (0.76$) | 1.27$ | (0.75$) | 1.61$ | 2.64$ | 0.08$ | 1.83$ | 1.59$ | 1.08$ | 0.86$ | 0.29$ | 1.10$ | 1.22$ | 1.57$ | 1.69$ | 1.48$ | 1.40$ |
| Earnings Per Share, Diluted | | 1.71$ | 2.00$ | 1.07$ | 1.04$ | 1.37$ | 1.68$ | 1.85$ | 0.96$ | 0.37$ | 1.36$ | 1.53$ | 1.70$ | 0.92$ | 1.18$ | 1.50$ | 2.28$ | 0.84$ | 1.72$ | 0.94$ | 3.35$ | 0.36$ | 0.97$ | 0.53$ | 0.87$ | 0.45$ | 1.51$ | (0.07$) | 2.05$ | (0.60$) | 2.03$ | (0.19$) | (0.76$) | 1.21$ | (0.75$) | 1.58$ | 2.58$ | 0.08$ | 1.79$ | 1.56$ | 1.06$ | 0.83$ | 0.29$ | 1.08$ | 1.20$ | 1.52$ | 1.65$ | 1.45$ | 1.37$ |
| Unlevered FCF Per Share, Basic | | | | | | | | | | | | | | | | 0.78$ | 1.72$ | 1.75$ | 2.53$ | 3.21$ | 4.43$ | 4.51$ | 2.34$ | 0.96$ | 1.99$ | 3.74$ | 2.57$ | 2.18$ | 0.29$ | 3.72$ | 1.29$ | 1.81$ | 0.62$ | 3.79$ | 0.86$ | 2.65$ | 0.95$ | 1.95$ | 3.22$ | | 1.55$ | 2.22$ | 1.92$ | | | | | | |
| Unlevered FCF Per Share, Diluted | | | | | | | | | | | | | | | | 0.77$ | 1.71$ | 1.72$ | 2.51$ | 3.19$ | 4.39$ | 4.45$ | 2.31$ | 0.95$ | 1.96$ | 3.61$ | 2.53$ | 2.18$ | 0.28$ | 3.48$ | 1.26$ | 1.81$ | 0.62$ | 3.64$ | 0.86$ | 2.59$ | 0.93$ | 1.90$ | 3.16$ | | 1.52$ | 2.15$ | 1.88$ | | | | | | |
| Average Shares, Basic | | 286,624,000 | 287,170,000 | 287,293,000 | 289,505,000 | 289,859,000 | 289,562,000 | 289,518,000 | 290,113,000 | 290,632,000 | 286,317,000 | 284,292,000 | 283,887,000 | 284,651,000 | 285,441,000 | 285,243,000 | 284,685,000 | 285,945,000 | 289,522,000 | 291,095,000 | 290,590,000 | 290,383,000 | 282,385,000 | 272,014,000 | 271,102,000 | 270,606,000 | 270,249,000 | 269,882,000 | 269,035,000 | 268,201,000 | 267,836,000 | 267,341,000 | 230,038,000 | 228,318,000 | 220,807,000 | 213,583,000 | 213,064,000 | 213,567,000 | 213,083,000 | 212,469,000 | 211,689,000 | 211,044,000 | 210,175,000 | 196,085,000 | 192,844,000 | 192,330,000 | 193,054,000 | 193,609,000 | 194,203,000 |
| Average Shares, Diluted | | 288,687,000 | 287,223,000 | 287,737,000 | 290,389,000 | 292,041,000 | 290,253,000 | 290,344,000 | 291,398,000 | 294,639,000 | 287,944,000 | 285,645,000 | 285,340,000 | 288,137,000 | 287,297,000 | 287,299,000 | 286,723,000 | 289,800,000 | 291,897,000 | 293,547,000 | 293,112,000 | 294,471,000 | 285,148,000 | 275,037,000 | 274,952,000 | 280,626,000 | 274,336,000 | 269,882,000 | 274,256,000 | 287,180,000 | 273,925,000 | 267,341,000 | 230,038,000 | 237,940,000 | 220,807,000 | 217,866,000 | 217,739,000 | 219,940,000 | 217,372,000 | 216,538,000 | 216,294,000 | 218,170,000 | 214,928,000 | 199,938,000 | 197,000,000 | 198,233,000 | 197,005,000 | 197,488,000 | 198,110,000 |
| EBIT | | 510,000,000$ | 703,000,000$ | 363,000,000$ | 306,000,000$ | 514,000,000$ | 500,000,000$ | 758,000,000$ | 470,000,000$ | 294,000,000$ | 590,000,000$ | 647,000,000$ | 583,000,000$ | 424,000,000$ | 520,000,000$ | 539,000,000$ | 698,000,000$ | 262,000,000$ | 493,000,000$ | 429,000,000$ | 1,275,000,000$ | 266,000,000$ | 383,000,000$ | 334,000,000$ | 530,000,000$ | 139,000,000$ | 616,000,000$ | 174,000,000$ | 885,000,000$ | 595,000,000$ | 829,000,000$ | 191,000,000$ | 263,000,000$ | 483,000,000$ | (220,000,000$) | 448,000,000$ | 787,000,000$ | 104,000,000$ | 519,000,000$ | 475,000,000$ | 363,000,000$ | 289,000,000$ | 144,000,000$ | 316,000,000$ | 361,000,000$ | 413,000,000$ | 456,000,000$ | 396,000,000$ | 393,000,000$ |
| EBITDA | | 1,139,000,000$ | 1,321,000,000$ | 971,000,000$ | 913,000,000$ | 1,100,000,000$ | 1,068,000,000$ | 1,329,000,000$ | 1,031,000,000$ | 881,000,000$ | 1,161,000,000$ | 1,210,000,000$ | 1,150,000,000$ | 1,005,000,000$ | 1,054,000,000$ | 1,087,000,000$ | 1,244,000,000$ | 844,000,000$ | 1,028,000,000$ | 987,000,000$ | 1,830,000,000$ | 780,000,000$ | 917,000,000$ | 871,000,000$ | 1,060,000,000$ | 692,000,000$ | 1,190,000,000$ | 737,000,000$ | 1,448,000,000$ | 1,161,000,000$ | 1,397,000,000$ | 744,000,000$ | 554,000,000$ | 769,000,000$ | 59,000,000$ | 709,000,000$ | 1,049,000,000$ | 377,000,000$ | 791,000,000$ | 755,000,000$ | 652,000,000$ | 604,000,000$ | 443,000,000$ | 454,000,000$ | 500,000,000$ | 562,000,000$ | 597,000,000$ | 526,000,000$ | 535,000,000$ |