| COTY INC. (COTY) |
| Q3-CY2026 | Q2-CY2026 | 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 |
| Balance Sheet Date | | 2026-Jun-30 | 2026-Mar-31 | 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 |
| Fiscal Period | | Q4-FY2026 | 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 |
| Total Revenue | | 1,269,200,000$ | 1,281,600,000$ | 1,678,600,000$ | 1,577,200,000$ | 1,252,400,000$ | 1,299,100,000$ | 1,669,900,000$ | 1,671,500,000$ | 1,363,400,000$ | 1,385,600,000$ | 1,727,600,000$ | 1,641,400,000$ | 1,351,600,000$ | 1,288,900,000$ | 1,523,600,000$ | 1,390,000,000$ | 1,168,300,000$ | 1,186,200,000$ | 1,578,200,000$ | 1,371,700,000$ | 1,062,400,000$ | 1,027,800,000$ | 1,415,600,000$ | 1,124,100,000$ | 560,400,000$ | 1,062,500,000$ | 1,683,700,000$ | 1,411,200,000$ | (20,800,000$) | 1,990,600,000$ | 2,511,200,000$ | 2,031,300,000$ | 2,299,400,000$ | 2,222,700,000$ | 2,637,600,000$ | 2,238,300,000$ | 2,241,300,000$ | 2,032,100,000$ | 2,296,700,000$ | 1,080,200,000$ | 1,075,600,000$ | 950,700,000$ | 1,210,500,000$ | 1,112,300,000$ | 1,019,500,000$ | 933,800,000$ | 1,259,600,000$ | 1,182,300,000$ |
| QoQ% | | (.97%) | (23.65%) | 6.43% | 25.93% | (3.60%) | (22.21%) | (.10%) | 22.60% | (1.60%) | (19.80%) | 5.25% | 21.44% | 4.87% | (15.40%) | 9.61% | 18.98% | (1.51%) | (24.84%) | 15.05% | 29.11% | 3.37% | (27.40%) | 25.93% | 100.59% | (47.26%) | (36.90%) | 19.31% | 6,884.62% | (101.05%) | (20.73%) | 23.63% | (11.66%) | 3.45% | (15.73%) | 17.84% | (.13%) | 10.30% | (11.52%) | 112.62% | .43% | 13.14% | (21.46%) | 8.83% | 9.10% | 9.18% | (25.87%) | 6.54% | 13.52% |
| YoY% | | 1.34% | (1.35%) | .52% | (5.64%) | (8.14%) | (6.24%) | (3.34%) | 1.83% | .87% | 7.50% | 13.39% | 18.09% | 15.69% | 8.66% | (3.46%) | 1.33% | 9.97% | 15.41% | 11.49% | 22.03% | 89.58% | (3.27%) | (15.92%) | (20.34%) | 2,794.23% | (46.62%) | (32.95%) | (30.53%) | (100.91%) | (10.44%) | (4.79%) | (9.25%) | 2.59% | 9.38% | 14.84% | 107.21% | 108.38% | 113.75% | 89.73% | (2.89%) | 5.50% | 1.81% | (3.90%) | (5.92%) | (2.11%) | (7.43%) | (4.81%) | .35% |
| Cost Of Revenue | | 496,500,000$ | 489,700,000$ | 608,000,000$ | 560,400,000$ | 472,700,000$ | 466,700,000$ | 555,700,000$ | 576,900,000$ | 488,000,000$ | 487,800,000$ | 603,500,000$ | 599,500,000$ | 502,100,000$ | 478,100,000$ | 525,300,000$ | 501,300,000$ | 446,200,000$ | 423,100,000$ | 561,100,000$ | 504,800,000$ | 421,100,000$ | 391,700,000$ | 584,000,000$ | 464,900,000$ | 336,200,000$ | 460,800,000$ | 632,300,000$ | 561,900,000$ | 215,900,000$ | 741,200,000$ | 956,700,000$ | 809,100,000$ | 896,700,000$ | 812,400,000$ | 1,025,000,000$ | 874,300,000$ | 875,300,000$ | 816,100,000$ | 892,300,000$ | 444,800,000$ | 465,600,000$ | 369,000,000$ | 467,700,000$ | 443,700,000$ | 414,100,000$ | 351,800,000$ | 508,900,000$ | 482,200,000$ |
| Gross Profit | | 772,700,000$ | 791,900,000$ | 1,070,600,000$ | 1,016,800,000$ | 779,700,000$ | 832,400,000$ | 1,114,200,000$ | 1,094,600,000$ | 875,400,000$ | 897,800,000$ | 1,124,100,000$ | 1,041,900,000$ | 849,500,000$ | 810,800,000$ | 998,300,000$ | 888,700,000$ | 722,100,000$ | 763,100,000$ | 1,017,100,000$ | 866,900,000$ | 641,300,000$ | 636,100,000$ | 831,600,000$ | 659,200,000$ | 224,200,000$ | 601,700,000$ | 1,051,400,000$ | 849,300,000$ | (236,700,000$) | 1,249,400,000$ | 1,554,500,000$ | 1,222,200,000$ | (263,600,000$) | 1,410,400,000$ | 1,612,700,000$ | 1,364,100,000$ | 1,366,200,000$ | 1,216,000,000$ | 1,404,400,000$ | 635,400,000$ | 610,000,000$ | 581,700,000$ | 742,800,000$ | 668,600,000$ | 605,400,000$ | 582,000,000$ | 750,700,000$ | 700,100,000$ |
| Gross Margin | | 60.88% | 61.79% | 63.78% | 64.47% | 62.26% | 64.08% | 66.72% | 65.49% | 64.21% | 64.80% | 65.07% | 63.48% | 62.85% | 62.91% | 65.52% | 63.94% | 61.81% | 64.33% | 64.45% | 63.20% | 60.36% | 61.89% | 58.75% | 58.64% | 40.01% | 56.63% | 62.45% | 60.18% | 1,137.98% | 62.77% | 61.90% | 60.17% | (11.46%) | 63.45% | 61.14% | 60.94% | 60.96% | 59.84% | 61.15% | 58.82% | 56.71% | 61.19% | 61.36% | 60.11% | 59.38% | 62.33% | 59.60% | 59.22% |
| Operating Expenses | | 815,400,000$ | 1,163,900,000$ | 922,400,000$ | 831,800,000$ | 764,200,000$ | 1,112,800,000$ | 846,000,000$ | 856,800,000$ | 840,700,000$ | 820,000,000$ | 887,400,000$ | 844,400,000$ | 720,500,000$ | 767,300,000$ | 799,000,000$ | 716,800,000$ | 799,500,000$ | 706,000,000$ | 773,100,000$ | 849,700,000$ | 639,500,000$ | 637,500,000$ | 814,600,000$ | 725,200,000$ | 1,144,700,000$ | 901,200,000$ | 1,131,900,000$ | 785,300,000$ | 2,711,900,000$ | 1,163,900,000$ | 2,359,100,000$ | 1,242,900,000$ | 117,300,000$ | 1,389,700,000$ | 1,437,500,000$ | 1,334,600,000$ | 1,628,300,000$ | 1,408,500,000$ | 1,417,100,000$ | 589,000,000$ | 612,900,000$ | 558,700,000$ | 590,400,000$ | 586,900,000$ | 628,800,000$ | 467,300,000$ | 567,000,000$ | 580,000,000$ |
| Operating Income | | (42,700,000$) | (372,000,000$) | 148,200,000$ | 185,000,000$ | 15,500,000$ | (280,400,000$) | 268,200,000$ | 237,800,000$ | 34,700,000$ | 77,800,000$ | 236,700,000$ | 197,500,000$ | 129,000,000$ | 43,500,000$ | 199,300,000$ | 171,900,000$ | (77,400,000$) | 57,100,000$ | 244,000,000$ | 17,200,000$ | 1,800,000$ | (1,400,000$) | 17,000,000$ | (66,000,000$) | (920,500,000$) | (299,500,000$) | (80,500,000$) | 64,000,000$ | (2,948,600,000$) | 85,500,000$ | (804,600,000$) | (20,700,000$) | (380,900,000$) | 20,700,000$ | 175,200,000$ | 29,500,000$ | (262,100,000$) | (192,500,000$) | (12,700,000$) | 46,400,000$ | (2,900,000$) | 23,000,000$ | 152,400,000$ | 81,700,000$ | (23,400,000$) | 114,700,000$ | 183,700,000$ | 120,100,000$ |
| Operating Margin | | (3.36%) | (29.03%) | 8.83% | 11.73% | 1.24% | (21.58%) | 16.06% | 14.23% | 2.55% | 5.62% | 13.70% | 12.03% | 9.54% | 3.38% | 13.08% | 12.37% | (6.63%) | 4.81% | 15.46% | 1.25% | .17% | (.14%) | 1.20% | (5.87%) | (164.26%) | (28.19%) | (4.78%) | 4.54% | 14,175.96% | 4.30% | (32.04%) | (1.02%) | (16.57%) | .93% | 6.64% | 1.32% | (11.69%) | (9.47%) | (.55%) | 4.30% | (.27%) | 2.42% | 12.59% | 7.35% | (2.30%) | 12.28% | 14.58% | 10.16% |
| Interest Income | | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | 33,500,000$ | 33,700,000$ | 41,400,000$ | 46,600,000$ | 50,100,000$ | 47,900,000$ | 54,400,000$ | 61,800,000$ | 61,700,000$ | 58,800,000$ | 61,700,000$ | 66,800,000$ | 73,300,000$ | 65,200,000$ | 65,000,000$ | 57,600,000$ | 55,800,000$ | 60,900,000$ | 61,700,000$ | 62,800,000$ | 60,500,000$ | 51,700,000$ | 60,600,000$ | 59,000,000$ | 59,800,000$ | 58,700,000$ | 53,600,000$ | 61,200,000$ | 28,700,000$ | 76,800,000$ | 74,100,000$ | 72,400,000$ | 10,200,000$ | 75,500,000$ | 69,600,000$ | 67,400,000$ | 61,700,000$ | 59,000,000$ | 59,200,000$ | 39,700,000$ | 39,500,000$ | 33,100,000$ | 25,300,000$ | 15,000,000$ | 16,200,000$ | 18,400,000$ | 17,400,000$ | 19,400,000$ |
| Income Before Tax | | (89,800,000$) | (458,900,000$) | (168,600,000$) | 107,100,000$ | (73,500,000$) | (460,600,000$) | 56,600,000$ | 132,700,000$ | (107,400,000$) | 3,400,000$ | 257,400,000$ | 51,100,000$ | 78,800,000$ | 141,600,000$ | 280,200,000$ | 204,200,000$ | (280,800,000$) | 54,800,000$ | 309,300,000$ | 343,500,000$ | (68,500,000$) | 10,800,000$ | (59,800,000$) | (122,300,000$) | (962,300,000$) | (363,600,000$) | (140,300,000$) | (1,400,000$) | (2,976,200,000$) | (4,000,000$) | (877,700,000$) | (87,500,000$) | (408,100,000$) | (55,700,000$) | 110,700,000$ | (41,400,000$) | (339,900,000$) | (252,800,000$) | (70,000,000$) | 4,700,000$ | (29,100,000$) | (8,700,000$) | 110,600,000$ | 66,000,000$ | (40,300,000$) | 97,600,000$ | 164,300,000$ | 11,700,000$ |
| Tax Expenses | | 52,500,000$ | (53,200,000$) | (52,400,000$) | 33,100,000$ | (4,200,000$) | (58,400,000$) | 26,000,000$ | 42,000,000$ | (11,800,000$) | (5,400,000$) | 71,400,000$ | 40,900,000$ | 43,300,000$ | 29,800,000$ | 38,800,000$ | 69,700,000$ | 300,000$ | 500,000$ | 49,400,000$ | 114,600,000$ | 132,900,000$ | (19,200,000$) | (40,800,000$) | (244,900,000$) | (260,700,000$) | (59,800,000$) | (39,000,000$) | (18,200,000$) | (55,700,000$) | 0$ | 78,300,000$ | (77,400,000$) | (3,400,000$) | 4,400,000$ | (7,900,000$) | (25,300,000$) | (38,900,000$) | (93,400,000$) | (122,100,000$) | (5,100,000$) | 2,100,000$ | 11,600,000$ | 13,000,000$ | (67,100,000$) | (65,900,000$) | 15,400,000$ | 29,400,000$ | (5,000,000$) |
| Net Income | | (142,300,000$) | (405,700,000$) | (116,200,000$) | 74,000,000$ | (69,300,000$) | (402,200,000$) | 30,600,000$ | 90,700,000$ | (95,600,000$) | 8,800,000$ | 186,000,000$ | 10,200,000$ | 35,500,000$ | 111,800,000$ | 241,400,000$ | 134,500,000$ | (279,900,000$) | 55,000,000$ | 263,700,000$ | 228,900,000$ | (190,500,000$) | 12,700,000$ | (254,600,000$) | 227,300,000$ | (778,200,000$) | (264,400,000$) | (16,400,000$) | 56,300,000$ | (2,799,500,000$) | (4,000,000$) | (956,000,000$) | (10,100,000$) | (170,200,000$) | (60,100,000$) | 118,600,000$ | (16,100,000$) | (301,000,000$) | (159,400,000$) | 52,100,000$ | 9,800,000$ | (31,200,000$) | (20,300,000$) | 97,600,000$ | 133,100,000$ | 25,600,000$ | 82,200,000$ | 134,900,000$ | 16,700,000$ |
| Profit Margin | | (11.21%) | (31.66%) | (6.92%) | 4.69% | (5.53%) | (30.96%) | 1.83% | 5.43% | (7.01%) | .64% | 10.77% | .62% | 2.63% | 8.67% | 15.84% | 9.68% | (23.96%) | 4.64% | 16.71% | 16.69% | (17.93%) | 1.24% | (17.99%) | 20.22% | (138.87%) | (24.89%) | (.97%) | 3.99% | 13,459.14% | (.20%) | (38.07%) | (.50%) | (7.40%) | (2.70%) | 4.50% | (.72%) | (13.43%) | (7.84%) | 2.27% | .91% | (2.90%) | (2.14%) | 8.06% | 11.97% | 2.51% | 8.80% | 10.71% | 1.41% |
| TTM | | (10.16%) | (8.93%) | (8.85%) | (6.33%) | (5.94%) | (6.27%) | .57% | 3.09% | 1.79% | 3.94% | 5.72% | 6.87% | 9.42% | 3.87% | 2.87% | 3.26% | 5.05% | 6.87% | 6.25% | (4.17%) | (4.43%) | (19.21%) | (25.70%) | (18.77%) | (21.25%) | (73.10%) | (54.57%) | (62.85%) | (57.88%) | (12.91%) | (13.20%) | (1.33%) | (1.36%) | (2.77%) | (3.91%) | (4.82%) | (5.21%) | (1.99%) | .19% | 1.30% | 4.12% | 5.50% | 7.92% | 8.69% | 5.90% | 5.00% | (2.40%) | (3.29%) |
| Earnings to Minority | | 2,000,000$ | 5,700,000$ | 10,700,000$ | 9,400,000$ | 2,800,000$ | 6,800,000$ | 10,200,000$ | 11,100,000$ | 4,600,000$ | 8,300,000$ | 8,400,000$ | 11,900,000$ | 5,900,000$ | 6,700,000$ | 6,400,000$ | 9,200,000$ | 4,900,000$ | 4,700,000$ | 71,000,000$ | 125,900,000$ | 19,700,000$ | 31,200,000$ | 20,800,000$ | 26,700,000$ | (5,400,000$) | 7,200,000$ | 4,700,000$ | 4,000,000$ | (100,000$) | 8,100,000$ | 4,600,000$ | 2,000,000$ | 11,100,000$ | 16,900,000$ | 9,400,000$ | 3,600,000$ | 3,800,000$ | 4,800,000$ | 5,300,000$ | 9,800,000$ | (200,000$) | 6,500,000$ | 8,600,000$ | 7,400,000$ | 4,600,000$ | 6,700,000$ | 9,500,000$ | 6,100,000$ |
| Earnings to Common Shareholders | | (144,300,000$) | (411,400,000$) | (126,900,000$) | 64,600,000$ | (72,100,000$) | (409,000,000$) | 20,400,000$ | 79,600,000$ | (100,200,000$) | 500,000$ | 177,600,000$ | (1,700,000$) | 29,600,000$ | 105,100,000$ | 235,000,000$ | 125,300,000$ | (284,800,000$) | 50,300,000$ | 192,700,000$ | 103,000,000$ | (210,200,000$) | (18,500,000$) | (275,400,000$) | 200,600,000$ | (772,800,000$) | (271,600,000$) | (21,100,000$) | 52,300,000$ | (2,799,400,000$) | (12,100,000$) | (960,600,000$) | (12,100,000$) | (181,300,000$) | (77,000,000$) | 109,200,000$ | (19,700,000$) | (304,800,000$) | (164,200,000$) | 46,800,000$ | 0$ | (31,000,000$) | (26,800,000$) | 89,000,000$ | 125,700,000$ | 21,000,000$ | 75,500,000$ | 125,400,000$ | 10,600,000$ |
| QoQ% | | 64.93% | (224.19%) | (296.44%) | 189.60% | 82.37% | (2,104.90%) | (74.37%) | 179.44% | (20,140.00%) | (99.72%) | 10,547.06% | (105.74%) | (71.84%) | (55.28%) | 87.55% | 144.00% | (666.20%) | (73.90%) | 87.09% | 149.00% | (1,036.22%) | 93.28% | (237.29%) | 125.96% | (184.54%) | (1,187.20%) | (140.34%) | 101.87% | (23,035.54%) | 98.74% | (7,838.84%) | 93.33% | (135.46%) | (170.51%) | 654.32% | 93.54% | (85.63%) | (450.86%) | .00% | 100.00% | (15.67%) | (130.11%) | (29.20%) | 498.57% | (72.19%) | (39.79%) | 1,083.02% | 152.74% |
| YoY% | | (100.14%) | (.59%) | (722.06%) | (18.84%) | 28.04% | (81,900.00%) | (88.51%) | 4,782.35% | (438.51%) | (99.52%) | (24.43%) | (101.36%) | 110.39% | 108.95% | 21.95% | 21.65% | (35.49%) | 371.89% | 169.97% | (48.65%) | 72.80% | 93.19% | (1,205.21%) | 283.56% | 72.39% | (2,144.63%) | 97.80% | 532.23% | (1,444.07%) | 84.29% | (979.67%) | 38.58% | 40.52% | 53.11% | 133.33% | .00% | (883.23%) | (512.69%) | (47.42%) | (100.00%) | (247.62%) | (135.50%) | (29.03%) | 1,085.85% | 204.48% | 129.81% | 52.00% | (88.66%) |
| Earnings Per Share, Basic | | (0.16$) | (0.47$) | (0.14$) | 0.07$ | (0.08$) | (0.47$) | 0.02$ | 0.09$ | (0.12$) | 0.00$ | 0.20$ | 0.00$ | 0.03$ | 0.12$ | 0.28$ | 0.15$ | (0.34$) | 0.06$ | 0.23$ | 0.13$ | (0.27$) | (0.02$) | (0.36$) | 0.26$ | (1.01$) | (0.36$) | (0.03$) | 0.07$ | (3.73$) | (0.02$) | (1.28$) | (0.02$) | (0.24$) | (0.10$) | 0.15$ | (0.03$) | (0.41$) | (0.22$) | 0.06$ | 0.00$ | (0.09$) | (0.08$) | 0.26$ | 0.35$ | 0.06$ | 0.22$ | 0.35$ | 0.03$ |
| Earnings Per Share, Diluted | | (0.16$) | (0.47$) | (0.14$) | 0.07$ | (0.08$) | (0.47$) | 0.02$ | 0.09$ | (0.12$) | 0.00$ | 0.19$ | 0.00$ | 0.03$ | 0.12$ | 0.27$ | 0.14$ | (0.33$) | 0.06$ | 0.23$ | 0.13$ | (0.34$) | (0.02$) | (0.36$) | 0.22$ | (1.02$) | (0.36$) | (0.03$) | 0.07$ | (3.73$) | (0.02$) | (1.28$) | (0.02$) | (0.24$) | (0.10$) | 0.15$ | (0.03$) | (0.41$) | (0.22$) | 0.06$ | 0.00$ | (0.09$) | (0.08$) | 0.25$ | 0.34$ | 0.06$ | 0.21$ | 0.35$ | 0.03$ |
| Unlevered FCF Per Share, Basic | | 0.13$ | (0.23$) | 0.64$ | 0.07$ | 0.10$ | (0.14$) | 0.53$ | 0.08$ | 0.20$ | (0.19$) | 0.47$ | 0.22$ | 0.12$ | (0.15$) | 0.57$ | 0.19$ | (0.04$) | 0.03$ | 0.54$ | 0.37$ | 0.04$ | (0.24$) | 0.56$ | 0.06$ | (0.33$) | (0.34$) | 0.56$ | 0.05$ | 0.25$ | 0.28$ | 0.43$ | (0.11$) | 0.30$ | (0.16$) | 0.42$ | (0.01$) | 0.07$ | 0.06$ | 0.91$ | (0.04$) | 0.17$ | (0.21$) | 1.16$ | 0.32$ | 0.38$ | 0.10$ | 0.93$ | 0.07$ |
| Unlevered FCF Per Share, Diluted | | 0.13$ | (0.23$) | 0.64$ | 0.07$ | 0.10$ | (0.14$) | 0.53$ | 0.08$ | 0.20$ | (0.19$) | 0.46$ | 0.22$ | 0.12$ | (0.14$) | 0.54$ | 0.18$ | (0.04$) | 0.03$ | 0.53$ | 0.36$ | 0.05$ | (0.24$) | 0.56$ | 0.05$ | (0.34$) | (0.34$) | 0.56$ | 0.05$ | 0.25$ | 0.28$ | 0.43$ | (0.11$) | 0.30$ | (0.16$) | 0.42$ | (0.01$) | 0.07$ | 0.06$ | 0.90$ | (0.04$) | 0.16$ | (0.21$) | 1.13$ | 0.32$ | 0.37$ | 0.09$ | 0.91$ | 0.07$ |
| Average Shares, Basic | | 880,100,000 | 879,900,000 | 876,800,000 | 872,800,000 | 872,200,000 | 872,100,000 | 871,400,000 | 867,900,000 | 867,400,000 | 883,100,000 | 892,800,000 | 854,300,000 | 851,600,000 | 851,600,000 | 850,800,000 | 842,000,000 | 837,300,000 | 838,400,000 | 829,100,000 | 777,600,000 | 765,300,000 | 765,400,000 | 764,600,000 | 763,900,000 | 763,300,000 | 760,800,000 | 758,100,000 | 754,200,000 | 751,500,000 | 751,400,000 | 751,100,000 | 750,800,000 | 750,500,000 | 750,100,000 | 749,600,000 | 748,600,000 | 741,000,000 | 747,300,000 | 746,600,000 | 336,300,000 | 339,100,000 | 337,900,000 | 345,000,000 | 360,000,000 | 360,900,000 | 344,700,000 | 353,400,000 | 354,200,000 |
| Average Shares, Diluted | | 876,600,000 | 879,900,000 | 876,800,000 | 876,300,000 | 861,000,000 | 872,100,000 | 875,200,000 | 875,300,000 | 864,500,000 | 892,000,000 | 922,800,000 | 854,300,000 | 911,800,000 | 865,200,000 | 886,800,000 | 882,200,000 | 853,100,000 | 852,900,000 | 842,700,000 | 787,700,000 | 612,500,000 | 765,400,000 | 764,600,000 | 916,700,000 | 758,600,000 | 760,800,000 | 758,100,000 | 758,900,000 | 751,500,000 | 751,400,000 | 751,100,000 | 750,800,000 | 747,400,000 | 750,100,000 | 752,700,000 | 748,600,000 | 735,200,000 | 747,300,000 | 752,400,000 | 336,300,000 | 354,700,000 | 337,900,000 | 354,300,000 | 369,900,000 | 369,900,000 | 354,800,000 | 362,600,000 | 364,300,000 |
| EBIT | | (56,300,000$) | (425,200,000$) | (127,200,000$) | 153,700,000$ | (23,400,000$) | (412,700,000$) | 111,000,000$ | 194,500,000$ | (45,700,000$) | 62,200,000$ | 319,100,000$ | 117,900,000$ | 152,100,000$ | 206,800,000$ | 345,200,000$ | 261,800,000$ | (225,000,000$) | 115,700,000$ | 371,000,000$ | 406,300,000$ | (8,000,000$) | 62,500,000$ | 800,000$ | (63,300,000$) | (902,500,000$) | (304,900,000$) | (86,700,000$) | 59,800,000$ | (2,947,500,000$) | 72,800,000$ | (803,600,000$) | (15,100,000$) | (397,900,000$) | 19,800,000$ | 180,300,000$ | 26,000,000$ | (278,200,000$) | (193,800,000$) | (10,800,000$) | 44,400,000$ | 10,400,000$ | 24,400,000$ | 135,900,000$ | 81,000,000$ | (24,100,000$) | 116,000,000$ | 181,700,000$ | 31,100,000$ |
| EBITDA | | 71,800,000$ | (296,100,000$) | 2,900,000$ | 248,600,000$ | 81,300,000$ | (307,600,000$) | 216,600,000$ | 299,100,000$ | (45,700,000$) | 166,600,000$ | 424,500,000$ | 224,700,000$ | 152,100,000$ | 314,200,000$ | 449,000,000$ | 368,400,000$ | (225,000,000$) | 237,600,000$ | 500,800,000$ | 544,100,000$ | (110,000,000$) | 208,900,000$ | 144,300,000$ | 82,900,000$ | (1,098,500,000$) | (114,500,000$) | 91,400,000$ | 239,000,000$ | (3,166,000,000$) | 255,400,000$ | (621,500,000$) | 170,500,000$ | (610,300,000$) | 212,800,000$ | 362,100,000$ | 194,700,000$ | (413,100,000$) | (9,200,000$) | 159,600,000$ | 104,300,000$ | (8,200,000$) | 82,500,000$ | 191,300,000$ | 138,500,000$ | (40,500,000$) | 171,900,000$ | 239,600,000$ | 89,900,000$ |