| Elevance Health, Inc. (ELV) |
| 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 | Q2-CY2014 |
| Balance Sheet Date | | 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 | 2014-Jun-30 |
| Fiscal Period | | 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 | Q4-FY2014 | Q3-FY2014 | Q2-FY2014 |
| Total Revenue | | 50,181,000,000$ | 49,747,000,000$ | 50,711,000,000$ | 49,776,000,000$ | 48,891,000,000$ | 45,442,000,000$ | 45,106,000,000$ | 43,886,000,000$ | 42,577,000,000$ | 42,647,000,000$ | 42,849,000,000$ | 43,672,000,000$ | 42,172,000,000$ | 39,929,000,000$ | 39,939,000,000$ | 38,632,000,000$ | 38,095,000,000$ | 36,581,000,000$ | 35,822,000,000$ | 33,851,000,000$ | 32,385,000,000$ | 31,824,000,000$ | 31,158,000,000$ | 29,264,000,000$ | 29,621,000,000$ | 27,407,000,000$ | 26,674,000,000$ | 25,466,000,000$ | 24,666,000,000$ | 23,373,000,000$ | 23,251,000,000$ | 22,944,000,000$ | 22,537,000,000$ | 22,682,000,000$ | 22,425,900,000$ | 22,407,000,000$ | 22,525,000,000$ | 21,714,400,000$ | 21,403,900,000$ | 21,456,200,000$ | 20,288,500,000$ | 20,187,900,000$ | 19,901,600,000$ | 20,015,500,000$ | 19,051,500,000$ | 18,984,300,000$ | 18,557,000,000$ | 18,473,400,000$ |
| QoQ% | | .87% | (1.90%) | 1.88% | 1.81% | 7.59% | .75% | 2.78% | 3.07% | (.16%) | (.47%) | (1.89%) | 3.56% | 5.62% | (.03%) | 3.38% | 1.41% | 4.14% | 2.12% | 5.82% | 4.53% | 1.76% | 2.14% | 6.47% | (1.21%) | 8.08% | 2.75% | 4.74% | 3.24% | 5.53% | .53% | 1.34% | 1.81% | (.64%) | 1.14% | .08% | (.52%) | 3.73% | 1.45% | (.24%) | 5.76% | .50% | 1.44% | (.57%) | 5.06% | .35% | 2.30% | .45% | 3.44% |
| YoY% | | 2.64% | 9.47% | 12.43% | 13.42% | 14.83% | 6.55% | 5.27% | .49% | .96% | 6.81% | 7.29% | 13.05% | 10.70% | 9.15% | 11.49% | 14.12% | 17.63% | 14.95% | 14.97% | 15.68% | 9.33% | 16.12% | 16.81% | 14.91% | 20.09% | 17.26% | 14.72% | 10.99% | 9.45% | 3.05% | 3.68% | 2.40% | .05% | 4.46% | 4.78% | 4.43% | 11.02% | 7.56% | 7.55% | 7.20% | 6.49% | 6.34% | 7.25% | 8.35% | 6.68% | 6.05% | 3.93% | 4.43% |
| Cost Of Revenue | | 5,463,000,000$ | 5,522,000,000$ | 5,380,000,000$ | 5,293,000,000$ | 4,983,000,000$ | 6,012,000,000$ | 5,093,000,000$ | 4,820,000,000$ | 3,825,000,000$ | 4,837,000,000$ | 4,648,000,000$ | 4,327,000,000$ | 3,481,000,000$ | 3,646,000,000$ | 3,437,000,000$ | 3,069,000,000$ | 2,883,000,000$ | 3,070,000,000$ | 2,898,000,000$ | 2,614,000,000$ | 2,313,000,000$ | 2,522,000,000$ | 2,222,000,000$ | 2,225,000,000$ | 1,984,000,000$ | 1,149,000,000$ | 745,000,000$ | 98,000,000$ | 19,282,000,000$ | 18,936,000,000$ | 18,185,000,000$ | 17,728,000,000$ | 17,046,000,000$ | 18,672,000,000$ | 18,104,000,000$ | 17,917,200,000$ | 17,542,800,000$ | 17,567,500,000$ | 16,922,500,000$ | 16,805,200,000$ | 15,538,800,000$ | 16,315,500,000$ | 15,469,100,000$ | 15,205,400,000$ | 14,126,900,000$ | 14,857,900,000$ | 14,211,100,000$ | 14,121,300,000$ |
| Gross Profit | | 44,718,000,000$ | 44,225,000,000$ | 45,331,000,000$ | 44,483,000,000$ | 43,908,000,000$ | 39,430,000,000$ | 40,013,000,000$ | 39,066,000,000$ | 38,752,000,000$ | 37,810,000,000$ | 38,201,000,000$ | 39,345,000,000$ | 38,691,000,000$ | 36,283,000,000$ | 36,502,000,000$ | 35,563,000,000$ | 35,212,000,000$ | 33,511,000,000$ | 32,924,000,000$ | 31,237,000,000$ | 30,072,000,000$ | 29,302,000,000$ | 28,936,000,000$ | 27,039,000,000$ | 27,637,000,000$ | 26,258,000,000$ | 25,929,000,000$ | 25,368,000,000$ | 5,384,000,000$ | 4,437,000,000$ | 5,066,000,000$ | 5,216,000,000$ | 5,491,000,000$ | 4,010,000,000$ | 4,321,900,000$ | 4,489,800,000$ | 4,982,200,000$ | 4,146,900,000$ | 4,481,400,000$ | 4,651,000,000$ | 4,749,700,000$ | 3,872,400,000$ | 4,432,500,000$ | 4,810,100,000$ | 4,924,600,000$ | 4,126,400,000$ | 4,345,900,000$ | 4,352,100,000$ |
| Gross Margin | | 89.11% | 88.90% | 89.39% | 89.37% | 89.81% | 86.77% | 88.71% | 89.02% | 91.02% | 88.66% | 89.15% | 90.09% | 91.75% | 90.87% | 91.39% | 92.06% | 92.43% | 91.61% | 91.91% | 92.28% | 92.86% | 92.08% | 92.87% | 92.40% | 93.30% | 95.81% | 97.21% | 99.62% | 21.83% | 18.98% | 21.79% | 22.73% | 24.36% | 17.68% | 19.27% | 20.04% | 22.12% | 19.10% | 20.94% | 21.68% | 23.41% | 19.18% | 22.27% | 24.03% | 25.85% | 21.74% | 23.42% | 23.56% |
| Operating Expenses | | 42,632,000,000$ | 43,916,000,000$ | 44,036,000,000$ | 42,058,000,000$ | 40,738,000,000$ | 38,757,000,000$ | 38,605,000,000$ | 36,301,000,000$ | 35,736,000,000$ | 36,526,000,000$ | 36,445,000,000$ | 36,717,000,000$ | 35,860,000,000$ | 35,024,000,000$ | 34,251,000,000$ | 33,217,000,000$ | 32,785,000,000$ | 32,253,000,000$ | 30,865,000,000$ | 29,156,000,000$ | 27,911,000,000$ | 28,697,000,000$ | 28,735,000,000$ | 23,679,000,000$ | 25,443,000,000$ | 25,160,000,000$ | 24,401,000,000$ | 23,935,000,000$ | 3,444,000,000$ | 3,687,000,000$ | 3,817,000,000$ | 3,657,000,000$ | 3,623,000,000$ | 3,629,000,000$ | 3,340,300,000$ | 3,262,800,000$ | 3,396,800,000$ | 3,494,600,000$ | 3,403,300,000$ | 3,150,800,000$ | 3,179,300,000$ | 3,432,600,000$ | 3,210,600,000$ | 3,298,000,000$ | 3,345,300,000$ | 3,240,900,000$ | 3,154,600,000$ | 3,129,200,000$ |
| Operating Income | | 2,086,000,000$ | 309,000,000$ | 1,295,000,000$ | 2,425,000,000$ | 3,170,000,000$ | 673,000,000$ | 1,408,000,000$ | 2,765,000,000$ | 3,016,000,000$ | 1,284,000,000$ | 1,756,000,000$ | 2,628,000,000$ | 2,831,000,000$ | 1,259,000,000$ | 2,251,000,000$ | 2,346,000,000$ | 2,427,000,000$ | 1,258,000,000$ | 2,059,000,000$ | 2,081,000,000$ | 2,161,000,000$ | 605,000,000$ | 201,000,000$ | 3,360,000,000$ | 2,194,000,000$ | 1,098,000,000$ | 1,528,000,000$ | 1,433,000,000$ | 1,940,000,000$ | 750,000,000$ | 1,249,000,000$ | 1,559,000,000$ | 1,868,000,000$ | 381,000,000$ | 981,600,000$ | 1,227,000,000$ | 1,585,400,000$ | 652,300,000$ | 1,078,100,000$ | 1,500,200,000$ | 1,570,400,000$ | 439,800,000$ | 1,221,900,000$ | 1,512,100,000$ | 1,579,300,000$ | 885,500,000$ | 1,191,300,000$ | 1,222,900,000$ |
| Operating Margin | | 4.16% | .62% | 2.55% | 4.87% | 6.48% | 1.48% | 3.12% | 6.30% | 7.08% | 3.01% | 4.10% | 6.02% | 6.71% | 3.15% | 5.64% | 6.07% | 6.37% | 3.44% | 5.75% | 6.15% | 6.67% | 1.90% | .65% | 11.48% | 7.41% | 4.01% | 5.73% | 5.63% | 7.87% | 3.21% | 5.37% | 6.80% | 8.29% | 1.68% | 4.38% | 5.48% | 7.04% | 3.00% | 5.04% | 6.99% | 7.74% | 2.18% | 6.14% | 7.56% | 8.29% | 4.66% | 6.42% | 6.62% |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | | | | | | | 300,000,000$ | 280,000,000$ | 265,000,000$ | 259,000,000$ | 259,000,000$ | 261,000,000$ | 251,000,000$ | 229,000,000$ | 213,000,000$ | 208,000,000$ | 201,000,000$ | 200,000,000$ | 201,000,000$ | 205,000,000$ | 192,000,000$ | 191,000,000$ | 198,000,000$ | 201,000,000$ | 194,000,000$ | 190,000,000$ | 185,000,000$ | 184,000,000$ | 187,000,000$ | 189,000,000$ | 188,000,000$ | 192,000,000$ | 184,000,000$ | 164,000,000$ | 150,000,000$ | 189,900,000$ | 235,000,000$ | 177,300,000$ | 172,900,000$ | 185,700,000$ | 187,100,000$ | 179,700,000$ | 164,800,000$ | 154,100,000$ | 154,400,000$ | 153,600,000$ | 155,300,000$ | 145,600,000$ |
| Income Before Tax | | 2,304,000,000$ | 215,000,000$ | 1,406,000,000$ | 2,292,000,000$ | 2,797,000,000$ | 606,000,000$ | 1,373,000,000$ | 2,986,000,000$ | 2,939,000,000$ | 1,001,000,000$ | 1,654,000,000$ | 2,441,000,000$ | 2,619,000,000$ | 1,045,000,000$ | 2,127,000,000$ | 2,122,000,000$ | 2,306,000,000$ | 1,470,000,000$ | 1,996,000,000$ | 2,353,000,000$ | 2,176,000,000$ | 611,000,000$ | 389,000,000$ | 3,149,000,000$ | 2,089,000,000$ | 1,098,000,000$ | 1,489,000,000$ | 1,453,000,000$ | 1,945,000,000$ | 542,000,000$ | 1,242,000,000$ | 1,504,000,000$ | 1,780,000,000$ | 126,000,000$ | 1,119,000,000$ | 1,205,000,000$ | 1,514,000,000$ | 658,600,000$ | 1,136,500,000$ | 1,448,300,000$ | 1,312,000,000$ | 374,300,000$ | 1,129,600,000$ | 1,558,000,000$ | 1,569,100,000$ | 887,100,000$ | 1,087,200,000$ | 1,263,700,000$ |
| Tax Expenses | | 544,000,000$ | (331,000,000$) | 219,000,000$ | 548,000,000$ | 613,000,000$ | 193,000,000$ | 365,000,000$ | 685,000,000$ | 690,000,000$ | 170,000,000$ | 354,000,000$ | 585,000,000$ | 615,000,000$ | 168,000,000$ | 529,000,000$ | 488,000,000$ | 527,000,000$ | 291,000,000$ | 494,000,000$ | 552,000,000$ | 509,000,000$ | 60,000,000$ | 167,000,000$ | 873,000,000$ | 566,000,000$ | 164,000,000$ | 306,000,000$ | 314,000,000$ | 394,000,000$ | 118,000,000$ | 282,000,000$ | 450,000,000$ | 468,000,000$ | (1,107,000,000$) | 372,500,000$ | 350,400,000$ | 505,100,000$ | 289,600,000$ | 518,700,000$ | 667,700,000$ | 609,000,000$ | 193,400,000$ | 474,800,000$ | 698,900,000$ | 703,900,000$ | 380,400,000$ | 456,300,000$ | 532,600,000$ |
| Net Income | | 1,760,000,000$ | 546,000,000$ | 1,187,000,000$ | 1,744,000,000$ | 2,184,000,000$ | 413,000,000$ | 1,008,000,000$ | 2,301,000,000$ | 2,249,000,000$ | 831,000,000$ | 1,300,000,000$ | 1,856,000,000$ | 2,004,000,000$ | 877,000,000$ | 1,598,000,000$ | 1,634,000,000$ | 1,779,000,000$ | 1,179,000,000$ | 1,502,000,000$ | 1,801,000,000$ | 1,667,000,000$ | 551,000,000$ | 222,000,000$ | 2,276,000,000$ | 1,523,000,000$ | 934,000,000$ | 1,183,000,000$ | 1,139,000,000$ | 1,551,000,000$ | 424,000,000$ | 960,000,000$ | 1,054,000,000$ | 1,312,000,000$ | 1,232,000,000$ | 747,000,000$ | 855,000,000$ | 1,009,000,000$ | 368,400,000$ | 617,800,000$ | 780,600,000$ | 703,000,000$ | 180,900,000$ | 654,800,000$ | 859,100,000$ | 865,200,000$ | 506,700,000$ | 630,900,000$ | 731,100,000$ |
| Profit Margin | | 3.51% | 1.10% | 2.34% | 3.50% | 4.47% | .91% | 2.24% | 5.24% | 5.28% | 1.95% | 3.03% | 4.25% | 4.75% | 2.20% | 4.00% | 4.23% | 4.67% | 3.22% | 4.19% | 5.32% | 5.15% | 1.73% | .71% | 7.78% | 5.14% | 3.41% | 4.44% | 4.47% | 6.29% | 1.81% | 4.13% | 4.59% | 5.82% | 5.43% | 3.33% | 3.82% | 4.48% | 1.70% | 2.89% | 3.64% | 3.47% | .90% | 3.29% | 4.29% | 4.54% | 2.67% | 3.40% | 3.96% |
| TTM | | 2.61% | 2.84% | 2.84% | 2.83% | 3.22% | 3.37% | 3.67% | 3.89% | 3.63% | 3.50% | 3.58% | 3.82% | 3.81% | 3.76% | 4.04% | 4.09% | 4.34% | 4.44% | 4.12% | 3.28% | 3.78% | 3.75% | 4.22% | 5.24% | 4.38% | 4.61% | 4.29% | 4.21% | 4.23% | 4.07% | 4.99% | 4.80% | 4.60% | 4.27% | 3.35% | 3.24% | 3.19% | 2.91% | 2.74% | 2.83% | 2.98% | 3.23% | 3.70% | 3.74% | 3.64% | 3.48% | 3.04% | 3.10% |
| Earnings to Minority | | (4,000,000$) | (1,000,000$) | (2,000,000$) | 1,000,000$ | 1,000,000$ | (5,000,000$) | (8,000,000$) | 1,000,000$ | 3,000,000$ | (25,000,000$) | 11,000,000$ | 3,000,000$ | 15,000,000$ | 12,000,000$ | (5,000,000$) | (3,000,000$) | (10,000,000$) | (12,000,000$) | (7,000,000$) | 8,000,000$ | 2,000,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Earnings to Common Shareholders | | 1,764,000,000$ | 547,000,000$ | 1,189,000,000$ | 1,743,000,000$ | 2,183,000,000$ | 418,000,000$ | 1,016,000,000$ | 2,300,000,000$ | 2,246,000,000$ | 856,000,000$ | 1,289,000,000$ | 1,853,000,000$ | 1,989,000,000$ | 865,000,000$ | 1,603,000,000$ | 1,637,000,000$ | 1,789,000,000$ | 1,191,000,000$ | 1,509,000,000$ | 1,793,000,000$ | 1,665,000,000$ | 551,000,000$ | 222,000,000$ | 2,276,000,000$ | 1,523,000,000$ | 934,000,000$ | 1,183,000,000$ | 1,139,000,000$ | 1,551,000,000$ | 424,000,000$ | 960,000,000$ | 1,054,000,000$ | 1,312,000,000$ | 1,232,000,000$ | 747,000,000$ | 855,000,000$ | 1,009,000,000$ | 368,400,000$ | 617,800,000$ | 780,600,000$ | 703,000,000$ | 180,900,000$ | 654,800,000$ | 859,100,000$ | 865,200,000$ | 506,700,000$ | 630,900,000$ | 731,100,000$ |
| QoQ% | | 222.49% | (54.00%) | (31.78%) | (20.16%) | 422.25% | (58.86%) | (55.83%) | 2.40% | 162.38% | (33.59%) | (30.44%) | (6.84%) | 129.94% | (46.04%) | (2.08%) | (8.50%) | 50.21% | (21.07%) | (15.84%) | 7.69% | 202.18% | 148.20% | (90.25%) | 49.44% | 63.06% | (21.05%) | 3.86% | (26.56%) | 265.80% | (55.83%) | (8.92%) | (19.67%) | 6.49% | 64.93% | (12.63%) | (15.26%) | 173.89% | (40.37%) | (20.86%) | 11.04% | 288.61% | (72.37%) | (23.78%) | (.71%) | 70.75% | (19.69%) | (13.71%) | 4.29% |
| YoY% | | (19.19%) | 30.86% | 17.03% | (24.22%) | (2.81%) | (51.17%) | (21.18%) | 24.12% | 12.92% | (1.04%) | (19.59%) | 13.20% | 11.18% | (27.37%) | 6.23% | (8.70%) | 7.45% | 116.15% | 579.73% | (21.22%) | 9.32% | (41.01%) | (81.23%) | 99.82% | (1.81%) | 120.28% | 23.23% | 8.07% | 18.22% | (65.58%) | 28.51% | 23.28% | 30.03% | 234.42% | 20.91% | 9.53% | 43.53% | 103.65% | (5.65%) | (9.14%) | (18.75%) | (64.30%) | 3.79% | 17.51% | 23.42% | 241.90% | (3.86%) | (8.62%) |
| Earnings Per Share, Basic | | 8.03$ | 2.47$ | 5.32$ | 7.74$ | 9.64$ | 1.82$ | 4.38$ | 9.91$ | 9.65$ | 3.66$ | 5.48$ | 7.83$ | 8.37$ | 3.63$ | 6.69$ | 6.80$ | 7.41$ | 4.92$ | 6.20$ | 7.33$ | 6.80$ | 2.23$ | 0.88$ | 9.02$ | 6.03$ | 3.69$ | 4.64$ | 4.44$ | 6.03$ | 1.64$ | 3.70$ | 4.07$ | 5.13$ | 4.80$ | 2.87$ | 3.23$ | 3.82$ | 1.40$ | 2.35$ | 2.97$ | 2.69$ | 0.69$ | 2.51$ | 3.27$ | 3.25$ | 1.88$ | 2.31$ | 2.64$ |
| Earnings Per Share, Diluted | | 8.00$ | 2.47$ | 5.32$ | 7.72$ | 9.61$ | 1.81$ | 4.36$ | 9.85$ | 9.59$ | 3.63$ | 5.45$ | 7.79$ | 8.30$ | 3.59$ | 6.62$ | 6.73$ | 7.32$ | 4.85$ | 6.13$ | 7.25$ | 6.71$ | 2.19$ | 0.87$ | 8.91$ | 5.94$ | 3.62$ | 4.55$ | 4.36$ | 5.91$ | 1.61$ | 3.62$ | 3.98$ | 4.99$ | 4.68$ | 2.80$ | 3.16$ | 3.73$ | 1.37$ | 2.30$ | 2.91$ | 2.63$ | 0.68$ | 2.43$ | 3.13$ | 3.09$ | 1.80$ | 2.22$ | 2.56$ |
| Unlevered FCF Per Share, Basic | | 18.64$ | (0.95$) | 3.47$ | 7.94$ | 3.63$ | 1.67$ | 10.11$ | 0.53$ | 7.30$ | (14.08$) | 9.75$ | 6.76$ | 25.97$ | (7.62$) | 19.28$ | 8.96$ | 9.47$ | 5.50$ | 9.23$ | 5.72$ | 9.39$ | 14.28$ | (5.80$) | 20.92$ | 9.16$ | 3.86$ | 5.47$ | 4.74$ | 5.43$ | 0.55$ | 0.97$ | 0.88$ | 7.81$ | (6.14$) | 8.39$ | 0.84$ | 9.68$ | 0.41$ | 3.04$ | 2.04$ | 4.75$ | 3.12$ | 0.63$ | 3.92$ | 5.86$ | 0.00$ | 1.71$ | 3.38$ |
| Unlevered FCF Per Share, Diluted | | 18.59$ | (0.94$) | 3.46$ | 7.91$ | 3.61$ | 1.66$ | 10.06$ | 0.53$ | 7.25$ | (13.99$) | 9.70$ | 6.73$ | 25.73$ | (7.53$) | 19.07$ | 8.86$ | 9.36$ | 5.42$ | 9.13$ | 5.65$ | 9.27$ | 14.07$ | (5.73$) | 20.66$ | 9.01$ | 3.78$ | 5.37$ | 4.66$ | 5.32$ | 0.54$ | 0.95$ | 0.86$ | 7.60$ | (5.99$) | 8.19$ | 0.83$ | 9.47$ | 0.40$ | 2.98$ | 2.00$ | 4.64$ | 3.04$ | 0.61$ | 3.76$ | 5.57$ | 0.00$ | 1.64$ | 3.27$ |
| Average Shares, Basic | | 219,800,000 | 221,100,000 | 223,300,000 | 225,200,000 | 226,400,000 | 230,000,000 | 231,900,000 | 232,200,000 | 232,700,000 | 234,200,000 | 235,300,000 | 236,600,000 | 237,500,000 | 238,300,000 | 239,600,000 | 240,700,000 | 241,400,000 | 242,300,000 | 243,400,000 | 244,500,000 | 245,000,000 | 247,600,000 | 251,000,000 | 252,200,000 | 252,400,000 | 253,000,000 | 255,200,000 | 256,700,000 | 257,100,000 | 258,400,000 | 259,500,000 | 258,700,000 | 255,800,000 | 256,500,000 | 260,500,000 | 264,600,000 | 264,400,000 | 263,600,000 | 263,200,000 | 263,000,000 | 261,800,000 | 261,000,000 | 261,300,000 | 263,100,000 | 266,600,000 | 268,900,000 | 273,000,000 | 276,800,000 |
| Average Shares, Diluted | | 220,400,000 | 221,700,000 | 223,700,000 | 225,800,000 | 227,200,000 | 230,900,000 | 233,100,000 | 233,400,000 | 234,200,000 | 235,600,000 | 236,500,000 | 237,800,000 | 239,700,000 | 241,200,000 | 242,200,000 | 243,400,000 | 244,400,000 | 245,600,000 | 246,000,000 | 247,400,000 | 248,200,000 | 251,200,000 | 254,200,000 | 255,400,000 | 256,400,000 | 257,900,000 | 260,000,000 | 261,000,000 | 262,300,000 | 264,100,000 | 265,400,000 | 264,500,000 | 262,800,000 | 263,000,000 | 267,000,000 | 270,800,000 | 270,400,000 | 268,600,000 | 268,100,000 | 268,200,000 | 267,500,000 | 267,700,000 | 269,200,000 | 274,300,000 | 280,400,000 | 280,900,000 | 284,100,000 | 286,000,000 |
| EBIT | | 2,304,000,000$ | 215,000,000$ | 1,406,000,000$ | 2,292,000,000$ | 2,797,000,000$ | 606,000,000$ | 1,673,000,000$ | 3,266,000,000$ | 3,204,000,000$ | 1,260,000,000$ | 1,913,000,000$ | 2,702,000,000$ | 2,870,000,000$ | 1,274,000,000$ | 2,340,000,000$ | 2,330,000,000$ | 2,507,000,000$ | 1,670,000,000$ | 2,197,000,000$ | 2,558,000,000$ | 2,368,000,000$ | 802,000,000$ | 587,000,000$ | 3,350,000,000$ | 2,283,000,000$ | 1,288,000,000$ | 1,674,000,000$ | 1,637,000,000$ | 2,132,000,000$ | 731,000,000$ | 1,430,000,000$ | 1,696,000,000$ | 1,964,000,000$ | 290,000,000$ | 1,269,000,000$ | 1,394,900,000$ | 1,749,000,000$ | 835,900,000$ | 1,309,400,000$ | 1,634,000,000$ | 1,499,100,000$ | 554,000,000$ | 1,294,400,000$ | 1,712,100,000$ | 1,723,500,000$ | 1,040,700,000$ | 1,242,500,000$ | 1,409,300,000$ |
| EBITDA | | 2,304,000,000$ | 215,000,000$ | 1,406,000,000$ | 2,292,000,000$ | 2,797,000,000$ | 606,000,000$ | 1,904,000,000$ | 3,266,000,000$ | 3,204,000,000$ | 1,260,000,000$ | 2,133,000,000$ | 2,702,000,000$ | 2,870,000,000$ | 1,274,000,000$ | 2,340,000,000$ | 2,330,000,000$ | 2,507,000,000$ | 1,670,000,000$ | 2,197,000,000$ | 2,558,000,000$ | 2,368,000,000$ | 802,000,000$ | 587,000,000$ | 3,350,000,000$ | 2,283,000,000$ | 1,288,000,000$ | 1,674,000,000$ | 1,637,000,000$ | 2,132,000,000$ | 731,000,000$ | 1,430,000,000$ | 1,696,000,000$ | 1,964,000,000$ | 290,000,000$ | 1,269,000,000$ | 1,394,900,000$ | 1,749,000,000$ | 835,900,000$ | 1,309,400,000$ | 1,634,000,000$ | 1,499,100,000$ | 554,000,000$ | 1,294,400,000$ | 1,712,100,000$ | 1,723,500,000$ | 1,040,700,000$ | 1,242,500,000$ | 1,409,300,000$ |