| CROWN HOLDINGS, INC. (CCK) |
| 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 | | 3,127,000,000$ | 3,202,000,000$ | 3,149,000,000$ | 2,887,000,000$ | 2,903,000,000$ | 3,074,000,000$ | 3,040,000,000$ | 2,784,000,000$ | 2,858,000,000$ | 3,069,000,000$ | 3,109,000,000$ | 2,974,000,000$ | 3,012,000,000$ | 3,259,000,000$ | 3,510,000,000$ | 3,162,000,000$ | 3,054,000,000$ | 2,920,000,000$ | 2,856,000,000$ | 3,078,000,000$ | 2,962,000,000$ | 3,167,000,000$ | 2,689,000,000$ | 2,757,000,000$ | 2,791,000,000$ | 3,084,000,000$ | 3,035,000,000$ | 2,755,000,000$ | 2,734,000,000$ | 3,174,000,000$ | 3,046,000,000$ | 2,197,000,000$ | 2,168,000,000$ | 2,468,000,000$ | 2,161,000,000$ | 1,901,000,000$ | 1,923,000,000$ | 2,326,000,000$ | 2,142,000,000$ | 1,893,000,000$ | 2,027,000,000$ | 2,460,000,000$ | 2,278,000,000$ | 1,997,000,000$ | 2,127,000,000$ | 2,594,000,000$ | 2,383,000,000$ | 1,993,000,000$ |
| QoQ% | | (2.34%) | 1.68% | 9.08% | (.55%) | (5.56%) | 1.12% | 9.20% | (2.59%) | (6.88%) | (1.29%) | 4.54% | (1.26%) | (7.58%) | (7.15%) | 11.01% | 3.54% | 4.59% | 2.24% | (7.21%) | 3.92% | (6.47%) | 17.78% | (2.47%) | (1.22%) | (9.50%) | 1.61% | 10.16% | .77% | (13.86%) | 4.20% | 38.64% | 1.34% | (12.16%) | 14.21% | 13.68% | (1.14%) | (17.33%) | 8.59% | 13.15% | (6.61%) | (17.60%) | 7.99% | 14.07% | (6.11%) | (18.00%) | 8.85% | 19.57% | (3.77%) |
| YoY% | | 7.72% | 4.16% | 3.59% | 3.70% | 1.58% | .16% | (2.22%) | (6.39%) | (5.11%) | (5.83%) | (11.43%) | (5.95%) | (1.38%) | 11.61% | 22.90% | 2.73% | 3.11% | (7.80%) | 6.21% | 11.64% | 6.13% | 2.69% | (11.40%) | .07% | 2.09% | (2.84%) | (.36%) | 25.40% | 26.11% | 28.61% | 40.95% | 15.57% | 12.74% | 6.11% | .89% | .42% | (5.13%) | (5.45%) | (5.97%) | (5.21%) | (4.70%) | (5.17%) | (4.41%) | .20% | 2.70% | 8.58% | 7.20% | 1.01% |
| Cost Of Revenue | | 2,581,000,000$ | 2,594,000,000$ | 2,550,000,000$ | 2,372,000,000$ | 2,357,000,000$ | 2,497,000,000$ | 2,494,000,000$ | 2,362,000,000$ | 2,372,000,000$ | 2,551,000,000$ | 2,588,000,000$ | 2,534,000,000$ | 2,623,000,000$ | 2,841,000,000$ | 2,977,000,000$ | 2,662,000,000$ | 2,592,000,000$ | 2,435,000,000$ | 2,355,000,000$ | 2,094,000,000$ | 2,450,000,000$ | 2,599,000,000$ | 2,272,000,000$ | 2,342,000,000$ | 2,391,000,000$ | 2,576,000,000$ | 2,540,000,000$ | 2,210,000,000$ | 2,224,000,000$ | 2,530,000,000$ | 2,466,000,000$ | 1,808,000,000$ | 1,771,000,000$ | 1,972,000,000$ | 1,732,000,000$ | 1,531,000,000$ | 1,573,000,000$ | 1,838,000,000$ | 1,691,000,000$ | 1,521,000,000$ | 1,629,000,000$ | 1,984,000,000$ | 1,843,000,000$ | 1,660,000,000$ | 1,785,000,000$ | 2,119,000,000$ | 1,960,000,000$ | 1,661,000,000$ |
| Gross Profit | | 546,000,000$ | 608,000,000$ | 599,000,000$ | 515,000,000$ | 546,000,000$ | 577,000,000$ | 546,000,000$ | 422,000,000$ | 486,000,000$ | 518,000,000$ | 521,000,000$ | 440,000,000$ | 389,000,000$ | 418,000,000$ | 533,000,000$ | 500,000,000$ | 462,000,000$ | 485,000,000$ | 501,000,000$ | 984,000,000$ | 512,000,000$ | 568,000,000$ | 417,000,000$ | 415,000,000$ | 400,000,000$ | 508,000,000$ | 495,000,000$ | 423,000,000$ | 390,000,000$ | 517,000,000$ | 467,000,000$ | 324,000,000$ | 333,000,000$ | 433,000,000$ | 368,000,000$ | 311,000,000$ | 350,000,000$ | 488,000,000$ | 451,000,000$ | 372,000,000$ | 398,000,000$ | 415,000,000$ | 373,000,000$ | 286,000,000$ | 287,000,000$ | 422,000,000$ | 376,000,000$ | 297,000,000$ |
| Gross Margin | | 17.46% | 18.99% | 19.02% | 17.84% | 18.81% | 18.77% | 17.96% | 15.16% | 17.01% | 16.88% | 16.76% | 14.80% | 12.92% | 12.83% | 15.19% | 15.81% | 15.13% | 16.61% | 17.54% | 31.97% | 17.29% | 17.94% | 15.51% | 15.05% | 14.33% | 16.47% | 16.31% | 15.35% | 14.27% | 16.29% | 15.33% | 14.75% | 15.36% | 17.55% | 17.03% | 16.36% | 18.20% | 20.98% | 21.06% | 19.65% | 19.64% | 16.87% | 16.37% | 14.32% | 13.49% | 16.27% | 15.78% | 14.90% |
| Operating Expenses | | 172,000,000$ | 185,000,000$ | 208,000,000$ | 150,000,000$ | 195,000,000$ | 133,000,000$ | 167,000,000$ | 177,000,000$ | 227,000,000$ | 144,000,000$ | 154,000,000$ | 171,000,000$ | 160,000,000$ | 121,000,000$ | 67,000,000$ | 156,000,000$ | 159,000,000$ | 137,000,000$ | 116,000,000$ | 657,000,000$ | 175,000,000$ | 253,000,000$ | 209,000,000$ | 169,000,000$ | 201,000,000$ | 156,000,000$ | 112,000,000$ | 161,000,000$ | 172,000,000$ | 152,000,000$ | 175,000,000$ | 103,000,000$ | 121,000,000$ | 105,000,000$ | 109,000,000$ | 86,000,000$ | 182,000,000$ | 173,000,000$ | 156,000,000$ | 153,000,000$ | 197,000,000$ | 134,000,000$ | 96,000,000$ | 118,000,000$ | 96,000,000$ | 95,000,000$ | 103,000,000$ | 70,000,000$ |
| Operating Income | | 374,000,000$ | 423,000,000$ | 391,000,000$ | 365,000,000$ | 351,000,000$ | 444,000,000$ | 379,000,000$ | 245,000,000$ | 259,000,000$ | 374,000,000$ | 367,000,000$ | 269,000,000$ | 229,000,000$ | 297,000,000$ | 466,000,000$ | 344,000,000$ | 303,000,000$ | 348,000,000$ | 385,000,000$ | 327,000,000$ | 337,000,000$ | 315,000,000$ | 208,000,000$ | 246,000,000$ | 199,000,000$ | 352,000,000$ | 383,000,000$ | 262,000,000$ | 218,000,000$ | 365,000,000$ | 292,000,000$ | 221,000,000$ | 212,000,000$ | 328,000,000$ | 259,000,000$ | 225,000,000$ | 168,000,000$ | 315,000,000$ | 295,000,000$ | 219,000,000$ | 201,000,000$ | 281,000,000$ | 277,000,000$ | 168,000,000$ | | | | 227,000,000$ |
| Operating Margin | | 11.96% | 13.21% | 12.42% | 12.64% | 12.09% | 14.44% | 12.47% | 8.80% | 9.06% | 12.19% | 11.80% | 9.05% | 7.60% | 9.11% | 13.28% | 10.88% | 9.92% | 11.92% | 13.48% | 10.62% | 11.38% | 9.95% | 7.74% | 8.92% | 7.13% | 11.41% | 12.62% | 9.51% | 7.97% | 11.50% | 9.59% | 10.06% | 9.78% | 13.29% | 11.99% | 11.84% | 8.74% | 13.54% | 13.77% | 11.57% | 9.92% | 11.42% | 12.16% | 8.41% | | | | 11.39% |
| Interest Income | | 15,000,000$ | 13,000,000$ | 14,000,000$ | 13,000,000$ | 22,000,000$ | 24,000,000$ | 16,000,000$ | 20,000,000$ | 19,000,000$ | 13,000,000$ | 12,000,000$ | 9,000,000$ | 6,000,000$ | 3,000,000$ | 3,000,000$ | 3,000,000$ | 4,000,000$ | 2,000,000$ | 1,000,000$ | 2,000,000$ | 1,000,000$ | 2,000,000$ | 1,000,000$ | 4,000,000$ | 3,000,000$ | 5,000,000$ | 4,000,000$ | 3,000,000$ | 4,000,000$ | 6,000,000$ | 5,000,000$ | 6,000,000$ | 5,000,000$ | 4,000,000$ | 3,000,000$ | 3,000,000$ | 4,000,000$ | 3,000,000$ | 2,000,000$ | 3,000,000$ | 3,000,000$ | 4,000,000$ | 2,000,000$ | 2,000,000$ | 2,000,000$ | 2,000,000$ | 1,000,000$ | 2,000,000$ |
| Interest Expenses | | | | | | | | | 113,000,000$ | 113,000,000$ | 111,000,000$ | 110,000,000$ | 102,000,000$ | 90,000,000$ | 76,000,000$ | 64,000,000$ | 54,000,000$ | 50,000,000$ | 66,000,000$ | 68,000,000$ | 69,000,000$ | 70,000,000$ | 69,000,000$ | 73,000,000$ | 80,000,000$ | 77,000,000$ | 95,000,000$ | 97,000,000$ | 98,000,000$ | 102,000,000$ | 105,000,000$ | 103,000,000$ | 74,000,000$ | 65,000,000$ | 64,000,000$ | 61,000,000$ | 62,000,000$ | 62,000,000$ | 59,000,000$ | 58,000,000$ | 64,000,000$ | 68,000,000$ | 68,000,000$ | 69,000,000$ | 65,000,000$ | 65,000,000$ | 64,000,000$ | 66,000,000$ | 58,000,000$ |
| Income Before Tax | | 273,000,000$ | 322,000,000$ | 293,000,000$ | 272,000,000$ | 521,000,000$ | (177,000,000$) | 265,000,000$ | 134,000,000$ | 143,000,000$ | 252,000,000$ | 239,000,000$ | 161,000,000$ | 144,000,000$ | 203,000,000$ | 402,000,000$ | 307,000,000$ | (1,286,000,000$) | 285,000,000$ | 319,000,000$ | 263,000,000$ | 223,000,000$ | 248,000,000$ | 128,000,000$ | 151,000,000$ | (64,000,000$) | 257,000,000$ | 260,000,000$ | 178,000,000$ | 94,000,000$ | 293,000,000$ | 201,000,000$ | 152,000,000$ | 162,000,000$ | 287,000,000$ | 201,000,000$ | 179,000,000$ | 128,000,000$ | 254,000,000$ | 250,000,000$ | 137,000,000$ | 130,000,000$ | 208,000,000$ | 202,000,000$ | 99,000,000$ | 40,000,000$ | 225,000,000$ | 177,000,000$ | 79,000,000$ |
| Tax Expenses | | 73,000,000$ | 84,000,000$ | 78,000,000$ | (22,000,000$) | 128,000,000$ | (39,000,000$) | 54,000,000$ | 40,000,000$ | 59,000,000$ | 62,000,000$ | 59,000,000$ | 42,000,000$ | 25,000,000$ | 55,000,000$ | 85,000,000$ | 78,000,000$ | (342,000,000$) | 74,000,000$ | 146,000,000$ | 65,000,000$ | 56,000,000$ | 70,000,000$ | 39,000,000$ | 38,000,000$ | 37,000,000$ | 54,000,000$ | 88,000,000$ | 48,000,000$ | 20,000,000$ | 28,000,000$ | 55,000,000$ | 39,000,000$ | 223,000,000$ | 79,000,000$ | 53,000,000$ | 46,000,000$ | 35,000,000$ | 48,000,000$ | 65,000,000$ | 38,000,000$ | 44,000,000$ | 48,000,000$ | 49,000,000$ | 37,000,000$ | 1,000,000$ | (41,000,000$) | 50,000,000$ | 33,000,000$ |
| Net Income | | 201,000,000$ | 239,000,000$ | 216,000,000$ | 227,000,000$ | 392,000,000$ | (132,000,000$) | 207,000,000$ | 93,000,000$ | 78,000,000$ | 200,000,000$ | 187,000,000$ | 122,000,000$ | 122,000,000$ | 158,000,000$ | 329,000,000$ | 246,000,000$ | (960,000,000$) | 131,000,000$ | 173,000,000$ | 245,000,000$ | 188,000,000$ | 245,000,000$ | 141,000,000$ | 114,000,000$ | 116,000,000$ | 204,000,000$ | 174,000,000$ | 131,000,000$ | 75,000,000$ | 193,000,000$ | 147,000,000$ | 113,000,000$ | (61,000,000$) | 208,000,000$ | 148,000,000$ | 133,000,000$ | 93,000,000$ | 206,000,000$ | 185,000,000$ | 99,000,000$ | 86,000,000$ | 160,000,000$ | 153,000,000$ | 62,000,000$ | 39,000,000$ | 266,000,000$ | 127,000,000$ | 46,000,000$ |
| Profit Margin | | 6.43% | 7.46% | 6.86% | 7.86% | 13.50% | (4.29%) | 6.81% | 3.34% | 2.73% | 6.52% | 6.02% | 4.10% | 4.05% | 4.85% | 9.37% | 7.78% | (31.43%) | 4.49% | 6.06% | 7.96% | 6.35% | 7.74% | 5.24% | 4.14% | 4.16% | 6.62% | 5.73% | 4.76% | 2.74% | 6.08% | 4.83% | 5.14% | (2.81%) | 8.43% | 6.85% | 7.00% | 4.84% | 8.86% | 8.64% | 5.23% | 4.24% | 6.50% | 6.72% | 3.11% | 1.83% | 10.25% | 5.33% | 2.31% |
| TTM | | 7.14% | 8.85% | 5.85% | 5.83% | 4.75% | 2.09% | 4.92% | 4.72% | 4.89% | 5.19% | 4.77% | 5.73% | 6.61% | (1.75%) | (2.01%) | (3.42%) | (3.45%) | 6.24% | 7.06% | 6.89% | 5.94% | 5.40% | 5.08% | 5.21% | 5.36% | 5.03% | 4.90% | 4.66% | 4.74% | 3.70% | 4.12% | 4.54% | 4.92% | 6.89% | 6.98% | 7.44% | 7.04% | 6.87% | 6.22% | 5.75% | 5.26% | 4.64% | 5.75% | 5.40% | 5.25% | 5.73% | 4.29% | 4.69% |
| Earnings to Minority | | 51,000,000$ | 25,000,000$ | 35,000,000$ | 34,000,000$ | 34,000,000$ | 43,000,000$ | 33,000,000$ | 26,000,000$ | 46,000,000$ | 41,000,000$ | 30,000,000$ | 20,000,000$ | 33,000,000$ | 31,000,000$ | 34,000,000$ | 30,000,000$ | 41,000,000$ | 29,000,000$ | 45,000,000$ | 34,000,000$ | 37,000,000$ | 31,000,000$ | 15,000,000$ | 26,000,000$ | 29,000,000$ | 21,000,000$ | 37,000,000$ | 28,000,000$ | 22,000,000$ | 29,000,000$ | 15,000,000$ | 23,000,000$ | 28,000,000$ | 31,000,000$ | 20,000,000$ | 26,000,000$ | 28,000,000$ | 23,000,000$ | 16,000,000$ | 20,000,000$ | 20,000,000$ | 19,000,000$ | 11,000,000$ | 18,000,000$ | 23,000,000$ | 22,000,000$ | 21,000,000$ | 22,000,000$ |
| Earnings to Common Shareholders | | 150,000,000$ | 214,000,000$ | 181,000,000$ | 193,000,000$ | 358,000,000$ | (175,000,000$) | 174,000,000$ | 67,000,000$ | 32,000,000$ | 159,000,000$ | 157,000,000$ | 102,000,000$ | 89,000,000$ | 127,000,000$ | 295,000,000$ | 216,000,000$ | (1,001,000,000$) | 102,000,000$ | 128,000,000$ | 211,000,000$ | 151,000,000$ | 214,000,000$ | 126,000,000$ | 88,000,000$ | 87,000,000$ | 183,000,000$ | 137,000,000$ | 103,000,000$ | 53,000,000$ | 164,000,000$ | 132,000,000$ | 90,000,000$ | (89,000,000$) | 177,000,000$ | 128,000,000$ | 107,000,000$ | 65,000,000$ | 183,000,000$ | 169,000,000$ | 79,000,000$ | 66,000,000$ | 141,000,000$ | 142,000,000$ | 44,000,000$ | 16,000,000$ | 244,000,000$ | 106,000,000$ | 24,000,000$ |
| QoQ% | | (29.91%) | 18.23% | (6.22%) | (46.09%) | 304.57% | (200.58%) | 159.70% | 109.38% | (79.87%) | 1.27% | 53.92% | 14.61% | (29.92%) | (56.95%) | 36.57% | 121.58% | (1,081.37%) | (20.31%) | (39.34%) | 39.74% | (29.44%) | 69.84% | 43.18% | 1.15% | (52.46%) | 33.58% | 33.01% | 94.34% | (67.68%) | 24.24% | 46.67% | 201.12% | (150.28%) | 38.28% | 19.63% | 64.62% | (64.48%) | 8.28% | 113.92% | 19.70% | (53.19%) | (.70%) | 222.73% | 238.46% | (93.44%) | 130.19% | 341.67% | (51.02%) |
| YoY% | | (58.10%) | 222.29% | 4.02% | 188.06% | 1,018.75% | (210.06%) | 10.83% | (34.31%) | (64.05%) | 25.20% | (46.78%) | (52.78%) | 108.89% | 24.51% | 130.47% | 2.37% | (762.91%) | (52.34%) | 1.59% | 139.77% | 73.56% | 16.94% | (8.03%) | (14.56%) | 64.15% | 11.59% | 3.79% | 14.44% | 159.55% | (7.35%) | 3.13% | (15.89%) | (236.92%) | (3.28%) | (24.26%) | 35.44% | (1.52%) | 29.79% | 19.01% | 79.55% | 407.69% | (42.21%) | 33.96% | 83.33% | (67.35%) | 141.58% | (20.30%) | (41.46%) |
| Earnings Per Share, Basic | | 1.32$ | 1.86$ | 1.57$ | 1.65$ | 3.03$ | (1.47$) | 1.45$ | 0.56$ | 0.27$ | 1.33$ | 1.31$ | 0.86$ | 0.75$ | 1.06$ | 2.44$ | 1.75$ | (7.94$) | 0.79$ | 0.96$ | 1.58$ | 1.13$ | 1.61$ | 0.95$ | 0.66$ | 0.65$ | 1.37$ | 1.02$ | 0.77$ | 0.40$ | 1.23$ | 0.99$ | 0.67$ | (0.67$) | 1.32$ | 0.95$ | 0.77$ | 0.47$ | 1.32$ | 1.22$ | 0.57$ | 0.48$ | 1.02$ | 1.03$ | 0.32$ | 0.12$ | 1.78$ | 0.77$ | 0.18$ |
| Earnings Per Share, Diluted | | 1.31$ | 1.85$ | 1.56$ | 1.65$ | 3.01$ | (1.47$) | 1.45$ | 0.56$ | 0.27$ | 1.33$ | 1.31$ | 0.85$ | 0.75$ | 1.06$ | 2.43$ | 1.74$ | (8.14$) | 0.79$ | 0.95$ | 1.57$ | 1.12$ | 1.59$ | 0.94$ | 0.65$ | 0.64$ | 1.36$ | 1.02$ | 0.77$ | 0.40$ | 1.23$ | 0.99$ | 0.67$ | (0.67$) | 1.32$ | 0.94$ | 0.77$ | 0.47$ | 1.31$ | 1.21$ | 0.57$ | 0.47$ | 1.01$ | 1.02$ | 0.32$ | 0.12$ | 1.76$ | 0.76$ | 0.17$ |
| Unlevered FCF Per Share, Basic | | 2.24$ | 4.24$ | 3.41$ | (0.16$) | 1.23$ | 4.01$ | 3.02$ | (1.64$) | 3.70$ | 3.17$ | 2.57$ | (3.93$) | 3.67$ | (3.00$) | 2.51$ | (3.38$) | 2.82$ | (0.86$) | 2.73$ | (3.89$) | 5.88$ | 3.10$ | 2.10$ | (5.35$) | 6.07$ | 2.54$ | 2.69$ | (5.54$) | 4.83$ | 1.16$ | 1.13$ | (6.31$) | (1.48$) | 0.92$ | 0.07$ | (4.94$) | (5.32$) | 1.53$ | 2.74$ | (3.32$) | 3.35$ | 1.92$ | 1.54$ | (2.46$) | 5.72$ | 0.46$ | 2.28$ | (4.23$) |
| Unlevered FCF Per Share, Diluted | | 2.23$ | 4.22$ | 3.39$ | (0.16$) | 1.23$ | 4.01$ | 3.01$ | (1.64$) | 3.69$ | 3.17$ | 2.57$ | (3.91$) | 3.66$ | (2.99$) | 2.50$ | (3.36$) | 2.89$ | (0.86$) | 2.71$ | (3.86$) | 5.83$ | 3.07$ | 2.09$ | (5.31$) | 6.01$ | 2.52$ | 2.67$ | (5.51$) | 4.82$ | 1.16$ | 1.13$ | (6.30$) | (1.47$) | 0.92$ | 0.07$ | (4.92$) | (5.30$) | 1.52$ | 2.72$ | (3.30$) | 3.33$ | 1.91$ | 1.53$ | (2.44$) | 5.66$ | 0.45$ | 2.26$ | (4.20$) |
| Average Shares, Basic | | 113,680,000 | 115,200,000 | 115,300,000 | 116,700,000 | 118,300,000 | 119,300,000 | 119,600,000 | 119,600,000 | 119,540,000 | 119,500,000 | 119,400,000 | 119,200,000 | 119,140,000 | 119,700,000 | 121,000,000 | 123,600,000 | 126,120,000 | 128,700,000 | 133,100,000 | 133,600,000 | 133,500,000 | 133,300,000 | 133,300,000 | 134,100,000 | 134,000,000 | 133,900,000 | 133,900,000 | 133,800,000 | 133,700,000 | 133,700,000 | 133,600,000 | 133,500,000 | 133,400,000 | 134,000,000 | 135,300,000 | 138,500,000 | 138,820,000 | 138,700,000 | 138,500,000 | 138,100,000 | 138,060,000 | 138,100,000 | 137,900,000 | 137,700,000 | 137,520,000 | 137,400,000 | 137,200,000 | 136,800,000 |
| Average Shares, Diluted | | 114,460,000 | 115,700,000 | 115,800,000 | 117,000,000 | 118,820,000 | 119,300,000 | 119,800,000 | 119,800,000 | 119,780,000 | 119,700,000 | 119,600,000 | 119,600,000 | 119,320,000 | 120,200,000 | 121,600,000 | 124,400,000 | 123,020,000 | 129,700,000 | 134,200,000 | 134,600,000 | 134,700,000 | 134,400,000 | 134,000,000 | 135,000,000 | 135,200,000 | 135,000,000 | 134,800,000 | 134,400,000 | 134,100,000 | 133,800,000 | 133,800,000 | 133,800,000 | 133,800,000 | 134,400,000 | 135,700,000 | 139,000,000 | 139,440,000 | 139,500,000 | 139,300,000 | 139,000,000 | 139,160,000 | 139,100,000 | 139,300,000 | 139,000,000 | 138,960,000 | 138,700,000 | 138,600,000 | 137,900,000 |
| EBIT | | 273,000,000$ | 322,000,000$ | 293,000,000$ | 272,000,000$ | 521,000,000$ | (177,000,000$) | 265,000,000$ | 247,000,000$ | 256,000,000$ | 363,000,000$ | 349,000,000$ | 263,000,000$ | 234,000,000$ | 279,000,000$ | 466,000,000$ | 361,000,000$ | (1,236,000,000$) | 351,000,000$ | 387,000,000$ | 332,000,000$ | 293,000,000$ | 317,000,000$ | 201,000,000$ | 231,000,000$ | 13,000,000$ | 352,000,000$ | 357,000,000$ | 276,000,000$ | 196,000,000$ | 398,000,000$ | 304,000,000$ | 226,000,000$ | 227,000,000$ | 351,000,000$ | 262,000,000$ | 241,000,000$ | 190,000,000$ | 313,000,000$ | 308,000,000$ | 201,000,000$ | 198,000,000$ | 276,000,000$ | 271,000,000$ | 164,000,000$ | 105,000,000$ | 289,000,000$ | 243,000,000$ | 137,000,000$ |
| EBITDA | | 273,000,000$ | 322,000,000$ | 293,000,000$ | 272,000,000$ | 521,000,000$ | (177,000,000$) | 265,000,000$ | 247,000,000$ | 256,000,000$ | 363,000,000$ | 349,000,000$ | 263,000,000$ | 234,000,000$ | 279,000,000$ | 466,000,000$ | 361,000,000$ | (1,236,000,000$) | 351,000,000$ | 387,000,000$ | 332,000,000$ | 293,000,000$ | 317,000,000$ | 201,000,000$ | 231,000,000$ | 13,000,000$ | 352,000,000$ | 357,000,000$ | 276,000,000$ | 196,000,000$ | 398,000,000$ | 304,000,000$ | 226,000,000$ | 227,000,000$ | 351,000,000$ | 262,000,000$ | 241,000,000$ | 190,000,000$ | 313,000,000$ | 308,000,000$ | 201,000,000$ | 198,000,000$ | 276,000,000$ | 271,000,000$ | 164,000,000$ | 105,000,000$ | 289,000,000$ | 243,000,000$ | 137,000,000$ |