| DANAHER CORP /DE/ (DHR) |
| 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-26 | 2025-Jun-27 | 2025-Mar-28 | 2024-Dec-31 | 2024-Sep-27 | 2024-Jun-28 | 2024-Mar-29 | 2023-Dec-31 | 2023-Sep-29 | 2023-Jun-30 | 2023-Mar-31 | 2022-Dec-31 | 2022-Sep-30 | 2022-Jul-01 | 2022-Apr-01 | 2021-Dec-31 | 2021-Oct-01 | 2021-Jul-02 | 2021-Apr-02 | 2020-Dec-31 | 2020-Oct-02 | 2020-Jul-03 | 2020-Apr-03 | 2019-Dec-31 | 2019-Sep-27 | 2019-Jun-28 | 2019-Mar-29 | 2018-Dec-31 | 2018-Sep-28 | 2018-Jun-29 | 2018-Mar-30 | 2017-Dec-31 | 2017-Sep-29 | 2017-Jun-30 | 2017-Mar-31 | 2016-Dec-31 | 2016-Sep-30 | 2016-Jul-01 | 2016-Apr-01 | 2015-Dec-31 | 2015-Oct-02 | 2015-Jul-03 | 2015-Apr-03 | 2014-Dec-31 | 2014-Sep-26 | 2014-Jun-27 | 2014-Mar-28 | 2013-Dec-31 |
| Fiscal Period | | 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 | Q4-FY2013 |
| Total Revenue | | 6,053,000,000$ | 5,936,000,000$ | 5,741,000,000$ | 6,538,000,000$ | 5,798,000,000$ | 5,743,000,000$ | 5,796,000,000$ | 6,405,000,000$ | 5,624,000,000$ | 5,912,000,000$ | 5,949,000,000$ | 7,134,000,000$ | 6,455,000,000$ | 6,528,000,000$ | 6,526,000,000$ | 3,497,000,000$ | 7,229,000,000$ | 7,218,000,000$ | 6,858,000,000$ | 6,760,000,000$ | 5,884,000,000$ | 5,297,000,000$ | 4,343,000,000$ | 4,868,400,000$ | 4,378,000,000$ | 4,444,500,000$ | 4,220,200,000$ | 5,363,500,000$ | 4,853,100,000$ | 4,981,000,000$ | 4,695,400,000$ | 5,085,700,000$ | 4,528,200,000$ | 4,510,100,000$ | 4,205,700,000$ | 4,584,300,000$ | 4,132,100,000$ | 4,241,900,000$ | 3,924,100,000$ | 4,323,000,000$ | 3,512,200,000$ | 3,406,300,000$ | 3,192,200,000$ | 5,224,200,000$ | 4,707,100,000$ | 4,783,500,000$ | 4,439,200,000$ | 5,266,700,000$ |
| QoQ% | | 1.97% | 3.40% | (12.19%) | 12.76% | .96% | (.91%) | (9.51%) | 13.89% | (4.87%) | (.62%) | (16.61%) | 10.52% | (1.12%) | .03% | 86.62% | (51.63%) | .15% | 5.25% | 1.45% | 14.89% | 11.08% | 21.97% | (10.79%) | 11.20% | (1.50%) | 5.32% | (21.32%) | 10.52% | (2.57%) | 6.08% | (7.67%) | 12.31% | .40% | 7.24% | (8.26%) | 10.94% | (2.59%) | 8.10% | (9.23%) | 23.09% | 3.11% | 6.71% | (38.90%) | 10.99% | (1.60%) | 7.76% | (15.71%) | 12.80% |
| YoY% | | 4.40% | 3.36% | (.95%) | 2.08% | 3.09% | (2.86%) | (2.57%) | (10.22%) | (12.87%) | (9.44%) | (8.84%) | 104.00% | (10.71%) | (9.56%) | (4.84%) | (48.27%) | 22.86% | 36.27% | 57.91% | 38.86% | 34.40% | 19.18% | 2.91% | (9.23%) | (9.79%) | (10.77%) | (10.12%) | 5.46% | 7.18% | 10.44% | 11.64% | 10.94% | 9.59% | 6.32% | 7.18% | 6.04% | 17.65% | 24.53% | 22.93% | (17.25%) | (25.39%) | (28.79%) | (28.09%) | (.81%) | .81% | .97% | (.12%) | 5.86% |
| Cost Of Revenue | | 2,530,000,000$ | 2,413,000,000$ | 2,230,000,000$ | 2,648,000,000$ | 2,397,000,000$ | 2,315,000,000$ | 2,309,000,000$ | 2,626,000,000$ | 2,349,000,000$ | 2,594,000,000$ | 2,287,000,000$ | 2,908,000,000$ | 2,564,000,000$ | 2,515,000,000$ | 2,468,000,000$ | 1,267,000,000$ | 2,870,000,000$ | 2,821,000,000$ | 2,605,000,000$ | 2,806,000,000$ | 2,658,000,000$ | 2,445,000,000$ | 1,900,000,000$ | 2,164,800,000$ | 1,936,600,000$ | 1,960,700,000$ | 1,865,300,000$ | 2,829,800,000$ | 2,543,500,000$ | 2,587,100,000$ | 2,427,300,000$ | 2,246,600,000$ | 1,991,400,000$ | 2,027,800,000$ | 1,871,400,000$ | 2,084,300,000$ | 1,846,100,000$ | 1,860,600,000$ | 1,756,800,000$ | 2,065,800,000$ | 1,618,800,000$ | 1,527,400,000$ | 1,450,600,000$ | 2,561,700,000$ | 2,254,800,000$ | 2,292,400,000$ | 2,152,500,000$ | 2,555,000,000$ |
| Gross Profit | | 3,523,000,000$ | 3,523,000,000$ | 3,511,000,000$ | 3,890,000,000$ | 3,401,000,000$ | 3,428,000,000$ | 3,487,000,000$ | 3,779,000,000$ | 3,275,000,000$ | 3,318,000,000$ | 3,662,000,000$ | 4,226,000,000$ | 3,891,000,000$ | 4,013,000,000$ | 4,058,000,000$ | 2,230,000,000$ | 4,359,000,000$ | 4,397,000,000$ | 4,253,000,000$ | 3,954,000,000$ | 3,226,000,000$ | 2,852,000,000$ | 2,443,000,000$ | 2,703,600,000$ | 2,441,400,000$ | 2,483,800,000$ | 2,354,900,000$ | 2,533,700,000$ | 2,309,600,000$ | 2,393,900,000$ | 2,268,100,000$ | 2,839,100,000$ | 2,536,800,000$ | 2,482,300,000$ | 2,334,300,000$ | 2,500,000,000$ | 2,286,000,000$ | 2,381,300,000$ | 2,167,300,000$ | 2,257,200,000$ | 1,893,400,000$ | 1,878,900,000$ | 1,741,600,000$ | 2,662,500,000$ | 2,452,300,000$ | 2,491,100,000$ | 2,286,700,000$ | 2,711,700,000$ |
| Gross Margin | | 58.20% | 59.35% | 61.16% | 59.50% | 58.66% | 59.69% | 60.16% | 59.00% | 58.23% | 56.12% | 61.56% | 59.24% | 60.28% | 61.47% | 62.18% | 63.77% | 60.30% | 60.92% | 62.02% | 58.49% | 54.83% | 53.84% | 56.25% | 55.53% | 55.77% | 55.89% | 55.80% | 47.24% | 47.59% | 48.06% | 48.31% | 55.83% | 56.02% | 55.04% | 55.50% | 54.53% | 55.32% | 56.14% | 55.23% | 52.21% | 53.91% | 55.16% | 54.56% | 50.97% | 52.10% | 52.08% | 51.51% | 51.49% |
| Operating Expenses | | 2,369,000,000$ | 2,763,000,000$ | 2,237,000,000$ | 2,465,000,000$ | 2,443,000,000$ | 2,260,000,000$ | 2,175,000,000$ | 2,442,000,000$ | 2,090,000,000$ | 2,155,000,000$ | 2,145,000,000$ | 2,229,000,000$ | 2,174,000,000$ | 2,122,000,000$ | 2,127,000,000$ | 1,164,000,000$ | 3,050,000,000$ | 2,392,000,000$ | 2,256,000,000$ | 2,353,000,000$ | 2,138,000,000$ | 2,008,000,000$ | 1,745,000,000$ | 1,741,900,000$ | 1,665,100,000$ | 1,672,100,000$ | 1,635,200,000$ | 1,670,300,000$ | 1,564,300,000$ | 1,635,000,000$ | 1,580,600,000$ | 1,901,600,000$ | 1,777,600,000$ | 1,805,600,000$ | 1,717,300,000$ | 1,771,400,000$ | 1,586,900,000$ | 1,671,200,000$ | 1,554,200,000$ | 1,605,600,000$ | 1,413,400,000$ | 1,296,000,000$ | 1,293,900,000$ | 1,795,700,000$ | 1,586,100,000$ | 1,615,600,000$ | 1,548,600,000$ | 1,823,700,000$ |
| Operating Income | | 1,154,000,000$ | 760,000,000$ | 1,274,000,000$ | 1,425,000,000$ | 958,000,000$ | 1,168,000,000$ | 1,312,000,000$ | 1,337,000,000$ | 1,185,000,000$ | 1,163,000,000$ | 1,517,000,000$ | 1,997,000,000$ | 1,717,000,000$ | 1,891,000,000$ | 1,931,000,000$ | 1,066,000,000$ | 1,309,000,000$ | 2,005,000,000$ | 1,997,000,000$ | 1,601,000,000$ | 1,088,000,000$ | 844,000,000$ | 698,000,000$ | 961,700,000$ | 776,300,000$ | 811,700,000$ | 719,700,000$ | 863,400,000$ | 745,300,000$ | 758,900,000$ | 687,500,000$ | 937,500,000$ | 759,200,000$ | 676,700,000$ | 617,000,000$ | 728,600,000$ | 699,100,000$ | 710,100,000$ | 613,100,000$ | 651,600,000$ | 480,000,000$ | 582,900,000$ | 447,700,000$ | 866,800,000$ | 866,200,000$ | 875,500,000$ | 738,100,000$ | 888,000,000$ |
| Operating Margin | | 19.07% | 12.80% | 22.19% | 21.80% | 16.52% | 20.34% | 22.64% | 20.87% | 21.07% | 19.67% | 25.50% | 27.99% | 26.60% | 28.97% | 29.59% | 30.48% | 18.11% | 27.78% | 29.12% | 23.68% | 18.49% | 15.93% | 16.07% | 19.75% | 17.73% | 18.26% | 17.05% | 16.10% | 15.36% | 15.24% | 14.64% | 18.43% | 16.77% | 15.00% | 14.67% | 15.89% | 16.92% | 16.74% | 15.62% | 15.07% | 13.67% | 17.11% | 14.03% | 16.59% | 18.40% | 18.30% | 16.63% | 16.86% |
| Interest Income | | 3,000,000$ | 8,000,000$ | 6,000,000$ | 14,000,000$ | 4,000,000$ | 39,000,000$ | 60,000,000$ | 117,000,000$ | 79,000,000$ | 59,000,000$ | 48,000,000$ | 29,000,000$ | 9,000,000$ | 2,000,000$ | 1,000,000$ | 1,000,000$ | 3,000,000$ | 3,000,000$ | 4,000,000$ | 4,000,000$ | 4,000,000$ | 1,000,000$ | 62,000,000$ | 67,000,000$ | 30,100,000$ | 26,200,000$ | 15,700,000$ | 2,300,000$ | 2,800,000$ | 2,500,000$ | 1,400,000$ | 1,900,000$ | 2,200,000$ | 1,800,000$ | 1,600,000$ | 100,000$ | 100,000$ | 0$ | 0$ | 0$ | 0$ | 2,300,000$ | 2,300,000$ | 1,100,000$ | 3,600,000$ | 3,700,000$ | 4,900,000$ | 1,800,000$ |
| Interest Expenses | | | | | | | | 65,000,000$ | 78,000,000$ | 73,000,000$ | 67,000,000$ | 66,000,000$ | 57,000,000$ | 42,000,000$ | 51,000,000$ | 54,000,000$ | 49,000,000$ | 62,000,000$ | 62,000,000$ | 58,000,000$ | 72,000,000$ | 78,000,000$ | 78,000,000$ | 47,000,000$ | 43,800,000$ | 24,000,000$ | 19,700,000$ | 20,500,000$ | 13,400,000$ | 41,300,000$ | 43,200,000$ | 39,100,000$ | 19,200,000$ | 39,900,000$ | 40,700,000$ | 40,300,000$ | 32,300,000$ | 43,700,000$ | 55,500,000$ | 52,900,000$ | 50,700,000$ | 39,100,000$ | 29,000,000$ | 29,300,000$ | 1,300,000$ | 29,600,000$ | 33,200,000$ | 32,500,000$ | 27,600,000$ |
| Income Before Tax | | 1,076,000,000$ | 655,000,000$ | 1,129,000,000$ | 1,315,000,000$ | 977,000,000$ | 1,083,000,000$ | 1,271,000,000$ | 1,232,000,000$ | 1,147,000,000$ | 1,142,000,000$ | 1,523,000,000$ | 1,047,000,000$ | 1,931,000,000$ | 2,069,000,000$ | 2,099,000,000$ | 998,000,000$ | 1,387,000,000$ | 2,043,000,000$ | 2,083,000,000$ | 1,542,000,000$ | 1,021,000,000$ | 1,221,000,000$ | 711,000,000$ | 975,200,000$ | 786,600,000$ | 823,200,000$ | 720,000,000$ | 612,500,000$ | 801,300,000$ | 835,100,000$ | 713,100,000$ | 583,400,000$ | 729,800,000$ | 644,800,000$ | 585,200,000$ | 696,400,000$ | 476,700,000$ | 654,600,000$ | 783,600,000$ | 600,900,000$ | 453,900,000$ | 907,700,000$ | 728,100,000$ | (369,800,000$) | 878,400,000$ | 879,000,000$ | 761,300,000$ | 909,300,000$ |
| Tax Expenses | | 168,000,000$ | 100,000,000$ | 175,000,000$ | 229,000,000$ | 159,000,000$ | 176,000,000$ | 183,000,000$ | 111,000,000$ | 207,000,000$ | 222,000,000$ | 283,000,000$ | (304,000,000$) | 359,000,000$ | 389,000,000$ | 374,000,000$ | 110,000,000$ | 229,000,000$ | 344,000,000$ | 381,000,000$ | 301,000,000$ | 138,000,000$ | 294,000,000$ | 116,000,000$ | 182,600,000$ | 155,900,000$ | 146,800,000$ | 387,700,000$ | 110,600,000$ | 137,600,000$ | 161,300,000$ | 146,500,000$ | 24,400,000$ | 157,700,000$ | 87,500,000$ | 101,400,000$ | (50,600,000$) | 74,100,000$ | 236,600,000$ | 197,800,000$ | 79,900,000$ | 74,000,000$ | 192,200,000$ | 170,100,000$ | (114,900,000$) | 197,100,000$ | 202,600,000$ | 181,600,000$ | 224,400,000$ |
| Net Income | | 908,000,000$ | 555,000,000$ | 954,000,000$ | 1,086,000,000$ | 818,000,000$ | 907,000,000$ | 1,088,000,000$ | 1,079,000,000$ | 1,129,000,000$ | 1,106,000,000$ | 1,450,000,000$ | 2,232,000,000$ | 1,572,000,000$ | 1,680,000,000$ | 1,725,000,000$ | 1,788,000,000$ | 1,158,000,000$ | 1,785,000,000$ | 1,702,000,000$ | 1,241,000,000$ | 883,000,000$ | 927,000,000$ | 595,000,000$ | 1,274,900,000$ | 673,900,000$ | 731,300,000$ | 333,800,000$ | 746,800,000$ | 663,700,000$ | 673,800,000$ | 566,600,000$ | 856,600,000$ | 572,100,000$ | 557,300,000$ | 506,100,000$ | 747,000,000$ | 391,600,000$ | 656,700,000$ | 758,400,000$ | 688,600,000$ | 1,403,300,000$ | 695,700,000$ | 569,800,000$ | 661,700,000$ | 680,600,000$ | 676,400,000$ | 579,700,000$ | 789,300,000$ |
| Profit Margin | | 15.00% | 9.35% | 16.62% | 16.61% | 14.11% | 15.79% | 18.77% | 16.85% | 20.08% | 18.71% | 24.37% | 31.29% | 24.35% | 25.74% | 26.43% | 51.13% | 16.02% | 24.73% | 24.82% | 18.36% | 15.01% | 17.50% | 13.70% | 26.19% | 15.39% | 16.45% | 7.91% | 13.92% | 13.68% | 13.53% | 12.07% | 16.84% | 12.63% | 12.36% | 12.03% | 16.30% | 9.48% | 15.48% | 19.33% | 15.93% | 39.96% | 20.42% | 17.85% | 12.67% | 14.46% | 14.14% | 13.06% | 14.99% |
| TTM | | 14.44% | 14.21% | 15.81% | 16.33% | 16.39% | 17.83% | 18.55% | 19.94% | 24.03% | 24.99% | 26.60% | 27.06% | 29.41% | 26.71% | 26.38% | 25.94% | 20.97% | 21.00% | 19.17% | 16.36% | 18.05% | 18.38% | 18.16% | 16.83% | 13.51% | 13.11% | 12.45% | 13.33% | 14.07% | 13.84% | 13.56% | 13.60% | 13.36% | 12.63% | 13.41% | 15.13% | 15.01% | 21.92% | 23.38% | 23.26% | 21.72% | 15.78% | 14.46% | 13.57% | 14.20% | 13.79% | 13.51% | 14.10% |
| Earnings to Minority | | | | | | | | | | | | 21,000,000$ | 22,000,000$ | 21,000,000$ | 22,000,000$ | 41,000,000$ | 41,000,000$ | 41,000,000$ | 41,000,000$ | 41,000,000$ | 41,000,000$ | 41,000,000$ | 35,000,000$ | 19,000,000$ | 19,400,000$ | 5,900,000$ | 22,700,000$ | 6,500,000$ | (500,000$) | (600,000$) | (500,000$) | (600,000$) | (500,000$) | (600,000$) | (500,000$) | 21,800,000$ | (400,000$) | (11,500,000$) | 238,200,000$ | 172,200,000$ | 167,100,000$ | 1,022,900,000$ | (20,400,000$) | 11,200,000$ | 915,900,000$ | (1,600,000$) | (1,000,000$) | (700,000$) | 103,700,000$ |
| Earnings to Common Shareholders | | 908,000,000$ | 555,000,000$ | 954,000,000$ | 1,086,000,000$ | 818,000,000$ | 907,000,000$ | 1,088,000,000$ | 1,079,000,000$ | 1,129,000,000$ | 1,106,000,000$ | 1,429,000,000$ | 2,210,000,000$ | 1,551,000,000$ | 1,658,000,000$ | 1,684,000,000$ | 1,747,000,000$ | 1,117,000,000$ | 1,744,000,000$ | 1,661,000,000$ | 1,200,000,000$ | 842,000,000$ | 892,000,000$ | 576,000,000$ | 1,255,500,000$ | 648,400,000$ | 708,600,000$ | 327,300,000$ | 746,800,000$ | 663,700,000$ | 673,800,000$ | 566,600,000$ | 857,100,000$ | 572,700,000$ | 557,800,000$ | 484,300,000$ | 747,400,000$ | 403,100,000$ | 418,500,000$ | 586,200,000$ | 521,500,000$ | 380,400,000$ | 716,100,000$ | 558,600,000$ | (254,200,000$) | 682,200,000$ | 677,400,000$ | 580,400,000$ | 685,600,000$ |
| QoQ% | | 63.60% | (41.82%) | (12.16%) | 32.76% | (9.81%) | (16.64%) | .83% | (4.43%) | 2.08% | (22.60%) | (35.34%) | 42.49% | (6.45%) | (1.54%) | (3.61%) | 56.40% | (35.95%) | 5.00% | 38.42% | 42.52% | (5.61%) | 54.86% | (54.12%) | 93.63% | (8.50%) | 116.50% | (56.17%) | 12.52% | (1.50%) | 18.92% | (33.89%) | 49.66% | 2.67% | 15.18% | (35.20%) | 85.41% | (3.68%) | (28.61%) | 12.41% | 37.09% | (46.88%) | 28.20% | 319.75% | (137.26%) | .71% | 16.71% | (15.34%) | 14.73% |
| YoY% | | 11.00% | (38.81%) | (12.32%) | .65% | (27.55%) | (17.99%) | (23.86%) | (51.18%) | (27.21%) | (33.29%) | (15.14%) | 26.50% | 38.85% | (4.93%) | 1.39% | 45.58% | 32.66% | 95.52% | 188.37% | (4.42%) | 29.86% | 25.88% | 75.99% | 68.12% | (2.31%) | 5.17% | (42.23%) | (12.87%) | 15.89% | 20.80% | 16.99% | 14.68% | 42.07% | 33.29% | (17.38%) | 43.32% | 5.97% | (41.56%) | 4.94% | 305.15% | (44.24%) | 5.71% | (3.76%) | (137.08%) | 14.16% | 9.67% | (16.25%) | 8.53% |
| Earnings Per Share, Basic | | 1.28$ | 0.77$ | 1.33$ | 1.50$ | 1.13$ | 1.23$ | 1.47$ | 1.46$ | 1.53$ | 1.50$ | 1.96$ | 3.03$ | 2.13$ | 2.28$ | 2.35$ | 2.44$ | 1.56$ | 2.44$ | 2.33$ | 1.69$ | 1.18$ | 1.27$ | 0.83$ | 1.75$ | 0.90$ | 0.99$ | 0.46$ | 1.06$ | 0.95$ | 0.96$ | 0.81$ | 1.23$ | 0.82$ | 0.80$ | 0.70$ | 1.08$ | 0.58$ | 0.61$ | 0.85$ | 0.76$ | 0.55$ | 1.01$ | 0.79$ | (0.36$) | 0.97$ | 0.97$ | 0.83$ | 0.98$ |
| Earnings Per Share, Diluted | | 1.27$ | 0.77$ | 1.32$ | 1.49$ | 1.12$ | 1.22$ | 1.45$ | 1.45$ | 1.51$ | 1.49$ | 1.94$ | 3.00$ | 2.10$ | 2.25$ | 2.28$ | 2.33$ | 1.54$ | 2.37$ | 2.26$ | 1.66$ | 1.16$ | 1.24$ | 0.81$ | 1.73$ | 0.89$ | 0.97$ | 0.46$ | 1.05$ | 0.93$ | 0.95$ | 0.80$ | 1.21$ | 0.81$ | 0.79$ | 0.69$ | 1.06$ | 0.57$ | 0.60$ | 0.84$ | 0.75$ | 0.54$ | 1.00$ | 0.78$ | (0.35$) | 0.95$ | 0.95$ | 0.81$ | 0.96$ |
| Unlevered FCF Per Share, Basic | | 1.93$ | 1.52$ | 1.47$ | 2.08$ | 1.68$ | 1.53$ | 1.96$ | 1.60$ | 1.78$ | 2.17$ | 2.30$ | 3.08$ | 2.38$ | 2.34$ | 2.40$ | 2.75$ | 2.40$ | 2.54$ | 2.27$ | 2.68$ | 2.16$ | 1.83$ | 0.98$ | 1.30$ | 1.12$ | 1.42$ | 0.80$ | 1.56$ | 1.10$ | 1.26$ | 0.99$ | 1.02$ | 1.34$ | 1.24$ | 0.58$ | 0.69$ | 1.06$ | 1.64$ | 0.94$ | 1.56$ | 1.24$ | 1.35$ | 0.57$ | 1.68$ | 1.26$ | 1.20$ | 0.54$ | 1.33$ |
| Unlevered FCF Per Share, Diluted | | 1.92$ | 1.52$ | 1.46$ | 2.06$ | 1.67$ | 1.52$ | 1.93$ | 1.59$ | 1.77$ | 2.14$ | 2.28$ | 3.05$ | 2.35$ | 2.32$ | 2.33$ | 2.63$ | 2.36$ | 2.47$ | 2.20$ | 2.63$ | 2.12$ | 1.80$ | 0.97$ | 1.28$ | 1.10$ | 1.40$ | 0.78$ | 1.54$ | 1.08$ | 1.24$ | 0.97$ | 1.00$ | 1.32$ | 1.22$ | 0.57$ | 0.69$ | 1.04$ | 1.62$ | 0.93$ | 1.54$ | 1.22$ | 1.33$ | 0.57$ | 1.65$ | 1.24$ | 1.18$ | 0.53$ | 1.31$ |
| Average Shares, Basic | | 710,700,000 | 716,500,000 | 716,300,000 | 722,800,000 | 723,000,000 | 737,600,000 | 740,600,000 | 739,900,000 | 739,400,000 | 737,300,000 | 729,400,000 | 728,900,000 | 728,500,000 | 726,700,000 | 716,300,000 | 715,600,000 | 715,100,000 | 714,500,000 | 713,200,000 | 711,600,000 | 710,900,000 | 705,100,000 | 697,200,000 | 716,000,000 | 718,800,000 | 717,600,000 | 707,600,000 | 702,200,000 | 701,400,000 | 700,200,000 | 698,600,000 | 697,300,000 | 696,200,000 | 695,400,000 | 694,300,000 | 693,100,000 | 692,200,000 | 690,900,000 | 688,600,000 | 687,200,000 | 688,500,000 | 709,500,000 | 707,200,000 | 704,900,000 | 702,600,000 | 701,200,000 | 700,100,000 | 699,100,000 |
| Average Shares, Diluted | | 713,700,000 | 719,100,000 | 720,800,000 | 728,400,000 | 729,400,000 | 742,400,000 | 748,600,000 | 744,600,000 | 745,900,000 | 744,700,000 | 737,200,000 | 737,300,000 | 737,400,000 | 736,000,000 | 737,700,000 | 749,100,000 | 727,000,000 | 736,000,000 | 735,100,000 | 724,400,000 | 724,300,000 | 718,200,000 | 707,900,000 | 726,300,000 | 729,300,000 | 727,900,000 | 718,500,000 | 711,200,000 | 710,600,000 | 709,500,000 | 709,500,000 | 707,700,000 | 705,600,000 | 705,400,000 | 705,700,000 | 701,900,000 | 701,300,000 | 698,900,000 | 697,100,000 | 697,000,000 | 698,700,000 | 719,600,000 | 718,700,000 | 717,800,000 | 716,200,000 | 715,600,000 | 714,800,000 | 713,900,000 |
| EBIT | | 1,076,000,000$ | 655,000,000$ | 1,129,000,000$ | 1,315,000,000$ | 977,000,000$ | 1,083,000,000$ | 1,336,000,000$ | 1,310,000,000$ | 1,220,000,000$ | 1,209,000,000$ | 1,589,000,000$ | 1,104,000,000$ | 1,973,000,000$ | 2,120,000,000$ | 2,153,000,000$ | 1,047,000,000$ | 1,449,000,000$ | 2,105,000,000$ | 2,141,000,000$ | 1,614,000,000$ | 1,099,000,000$ | 1,299,000,000$ | 758,000,000$ | 1,019,000,000$ | 810,600,000$ | 842,900,000$ | 740,500,000$ | 625,900,000$ | 842,600,000$ | 878,300,000$ | 752,200,000$ | 602,600,000$ | 769,700,000$ | 685,500,000$ | 625,500,000$ | 728,700,000$ | 520,400,000$ | 710,100,000$ | 836,500,000$ | 651,600,000$ | 493,000,000$ | 936,700,000$ | 757,400,000$ | (368,500,000$) | 908,000,000$ | 912,200,000$ | 793,800,000$ | 936,900,000$ |
| EBITDA | | 1,076,000,000$ | 655,000,000$ | 1,129,000,000$ | 1,315,000,000$ | 977,000,000$ | 1,083,000,000$ | 1,336,000,000$ | 1,310,000,000$ | 1,220,000,000$ | 1,209,000,000$ | 1,589,000,000$ | 1,104,000,000$ | 1,973,000,000$ | 2,120,000,000$ | 2,153,000,000$ | 1,047,000,000$ | 1,449,000,000$ | 2,105,000,000$ | 2,141,000,000$ | 1,614,000,000$ | 1,099,000,000$ | 1,299,000,000$ | 758,000,000$ | 1,019,000,000$ | 810,600,000$ | 842,900,000$ | 740,500,000$ | 625,900,000$ | 842,600,000$ | 878,300,000$ | 752,200,000$ | 602,600,000$ | 769,700,000$ | 685,500,000$ | 625,500,000$ | 728,700,000$ | 520,400,000$ | 710,100,000$ | 836,500,000$ | 651,600,000$ | 493,000,000$ | 936,700,000$ | 757,400,000$ | (368,500,000$) | 908,000,000$ | 912,200,000$ | 793,800,000$ | 936,900,000$ |