| EQUINIX INC (EQIX) |
| 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 | | 2,420,000,000$ | 2,316,000,000$ | 2,256,000,000$ | 2,225,000,000$ | 2,261,000,000$ | 2,201,000,000$ | 2,159,000,000$ | 2,127,000,000$ | 2,110,000,000$ | 2,061,000,000$ | 2,019,000,000$ | 2,225,000,000$ | 1,870,740,000$ | 1,840,659,000$ | 1,817,154,000$ | 1,734,447,000$ | 1,706,378,000$ | 1,675,176,000$ | 1,657,919,000$ | 1,596,064,000$ | 1,564,115,000$ | 1,519,767,000$ | 1,470,121,000$ | 1,444,542,000$ | 1,417,135,000$ | 1,396,810,000$ | 1,384,977,000$ | 1,363,218,000$ | 1,310,083,000$ | 1,283,751,000$ | 1,261,943,000$ | 1,215,877,000$ | 1,200,221,000$ | 1,152,261,000$ | 1,066,421,000$ | 949,525,000$ | 942,647,000$ | 924,676,000$ | 900,510,000$ | 844,156,000$ | 730,462,000$ | 686,649,000$ | 665,582,000$ | 643,174,000$ | 638,121,000$ | 620,441,000$ | 605,161,000$ | 580,053,000$ |
| QoQ% | | 4.49% | 2.66% | 1.39% | (1.59%) | 2.73% | 1.95% | 1.50% | .81% | 2.38% | 2.08% | (9.26%) | 18.94% | 1.63% | 1.29% | 4.77% | 1.65% | 1.86% | 1.04% | 3.88% | 2.04% | 2.92% | 3.38% | 1.77% | 1.93% | 1.46% | .85% | 1.60% | 4.06% | 2.05% | 1.73% | 3.79% | 1.30% | 4.16% | 8.05% | 12.31% | .73% | 1.94% | 2.68% | 6.68% | 15.57% | 6.38% | 3.17% | 3.48% | .79% | 2.85% | 2.53% | 4.33% | 2.72% |
| YoY% | | 7.03% | 5.23% | 4.49% | 4.61% | 7.16% | 6.79% | 6.93% | 6.46% | 12.79% | 11.97% | 11.11% | 28.28% | 9.63% | 9.88% | 9.61% | 8.67% | 9.10% | 10.23% | 12.77% | 10.49% | 10.37% | 8.80% | 6.15% | 5.97% | 8.17% | 8.81% | 9.75% | 12.12% | 9.15% | 11.41% | 18.33% | 28.05% | 27.33% | 24.61% | 18.42% | 12.48% | 29.05% | 34.67% | 35.30% | 31.25% | 14.47% | 10.67% | 9.98% | 10.88% | 13.01% | 14.24% | 14.43% | 12.38% |
| Cost Of Revenue | | 1,198,000,000$ | 1,142,000,000$ | 1,084,000,000$ | 1,084,000,000$ | 1,196,000,000$ | 1,098,000,000$ | 1,082,000,000$ | 1,091,000,000$ | 1,092,000,000$ | 1,069,000,000$ | 1,061,000,000$ | 1,006,000,000$ | 970,199,000$ | 934,669,000$ | 930,257,000$ | 915,875,000$ | 910,435,000$ | 885,650,000$ | 865,120,000$ | 811,217,000$ | 830,735,000$ | 767,979,000$ | 739,344,000$ | 736,282,000$ | 725,636,000$ | 704,339,000$ | 698,179,000$ | 682,030,000$ | 670,935,000$ | 660,309,000$ | 651,801,000$ | 622,430,000$ | 619,625,000$ | 582,360,000$ | 522,203,000$ | 468,961,000$ | 465,921,000$ | 470,302,000$ | 456,967,000$ | 427,680,000$ | 351,968,000$ | 325,468,000$ | 315,757,000$ | 298,313,000$ | 313,449,000$ | 304,052,000$ | 292,859,000$ | 287,525,000$ |
| Gross Profit | | 1,222,000,000$ | 1,174,000,000$ | 1,172,000,000$ | 1,141,000,000$ | 1,065,000,000$ | 1,103,000,000$ | 1,077,000,000$ | 1,036,000,000$ | 1,018,000,000$ | 992,000,000$ | 958,000,000$ | 1,219,000,000$ | 900,541,000$ | 905,990,000$ | 886,897,000$ | 818,572,000$ | 795,943,000$ | 789,526,000$ | 792,799,000$ | 784,847,000$ | 733,380,000$ | 751,788,000$ | 730,777,000$ | 708,260,000$ | 691,499,000$ | 692,471,000$ | 686,798,000$ | 681,188,000$ | 639,148,000$ | 623,442,000$ | 610,142,000$ | 593,447,000$ | 580,596,000$ | 569,901,000$ | 544,218,000$ | 480,564,000$ | 476,726,000$ | 454,374,000$ | 443,543,000$ | 416,476,000$ | 378,494,000$ | 361,181,000$ | 349,825,000$ | 344,861,000$ | 324,672,000$ | 316,389,000$ | 312,302,000$ | 292,528,000$ |
| Gross Margin | | 50.50% | 50.69% | 51.95% | 51.28% | 47.10% | 50.11% | 49.88% | 48.71% | 48.25% | 48.13% | 47.45% | 54.79% | 48.14% | 49.22% | 48.81% | 47.20% | 46.65% | 47.13% | 47.82% | 49.17% | 46.89% | 49.47% | 49.71% | 49.03% | 48.80% | 49.58% | 49.59% | 49.97% | 48.79% | 48.56% | 48.35% | 48.81% | 48.37% | 49.46% | 51.03% | 50.61% | 50.57% | 49.14% | 49.26% | 49.34% | 51.82% | 52.60% | 52.56% | 53.62% | 50.88% | 50.99% | 51.61% | 50.43% |
| Operating Expenses | | 800,000,000$ | 700,000,000$ | 678,000,000$ | 683,000,000$ | 962,000,000$ | 678,000,000$ | 641,000,000$ | 672,000,000$ | 672,000,000$ | 611,000,000$ | 626,000,000$ | 835,000,000$ | 618,869,000$ | 572,831,000$ | 569,044,000$ | 551,256,000$ | 546,218,000$ | 507,405,000$ | 514,145,000$ | 487,185,000$ | 504,774,000$ | 463,438,000$ | 448,289,000$ | 454,776,000$ | 378,525,000$ | 407,103,000$ | 395,017,000$ | 401,680,000$ | 368,431,000$ | 357,689,000$ | 395,104,000$ | 367,572,000$ | 348,553,000$ | 345,038,000$ | 359,323,000$ | 313,351,000$ | 292,271,000$ | 284,433,000$ | 291,888,000$ | 303,788,000$ | 242,617,000$ | 220,298,000$ | 210,692,000$ | 193,412,000$ | 196,846,000$ | 181,258,000$ | 187,605,000$ | 170,916,000$ |
| Operating Income | | 422,000,000$ | 474,000,000$ | 494,000,000$ | 458,000,000$ | 103,000,000$ | 425,000,000$ | 436,000,000$ | 364,000,000$ | 346,000,000$ | 381,000,000$ | 332,000,000$ | 384,000,000$ | 281,672,000$ | 333,159,000$ | 317,853,000$ | 267,316,000$ | 249,725,000$ | 282,121,000$ | 278,654,000$ | 297,662,000$ | 228,606,000$ | 288,350,000$ | 282,488,000$ | 253,484,000$ | 312,974,000$ | 285,368,000$ | 291,781,000$ | 279,508,000$ | 270,717,000$ | 265,753,000$ | 215,038,000$ | 225,875,000$ | 232,043,000$ | 224,863,000$ | 184,895,000$ | 167,213,000$ | 184,455,000$ | 169,941,000$ | 151,655,000$ | 112,688,000$ | 135,877,000$ | 140,883,000$ | 139,133,000$ | 151,449,000$ | 127,826,000$ | 135,131,000$ | 124,697,000$ | 121,612,000$ |
| Operating Margin | | 17.44% | 20.47% | 21.90% | 20.58% | 4.56% | 19.31% | 20.20% | 17.11% | 16.40% | 18.49% | 16.44% | 17.26% | 15.06% | 18.10% | 17.49% | 15.41% | 14.64% | 16.84% | 16.81% | 18.65% | 14.62% | 18.97% | 19.22% | 17.55% | 22.09% | 20.43% | 21.07% | 20.50% | 20.66% | 20.70% | 17.04% | 18.58% | 19.33% | 19.52% | 17.34% | 17.61% | 19.57% | 18.38% | 16.84% | 13.35% | 18.60% | 20.52% | 20.90% | 23.55% | 20.03% | 21.78% | 20.61% | 20.97% |
| Interest Income | | 41,000,000$ | 53,000,000$ | 52,000,000$ | 47,000,000$ | 49,000,000$ | 35,000,000$ | 29,000,000$ | 24,000,000$ | 28,000,000$ | 23,000,000$ | 24,000,000$ | 47,000,000$ | 18,194,000$ | 11,192,000$ | 4,508,000$ | 2,106,000$ | 1,130,000$ | 411,000$ | 374,000$ | 729,000$ | 1,244,000$ | 1,452,000$ | 1,685,000$ | 4,273,000$ | 7,532,000$ | 8,201,000$ | 7,762,000$ | 4,202,000$ | 3,002,000$ | 2,912,000$ | 3,958,000$ | 4,610,000$ | 3,255,000$ | 2,291,000$ | 4,437,000$ | 3,092,000$ | 948,000$ | 762,000$ | 841,000$ | 925,000$ | 1,206,000$ | 934,000$ | 921,000$ | 520,000$ | 357,000$ | 356,000$ | 744,000$ | 1,434,000$ |
| Interest Expenses | | | | | | | | | 104,000,000$ | 103,183,000$ | 101,385,000$ | 99,973,000$ | 97,000,000$ | 94,200,000$ | 91,346,000$ | 90,826,000$ | 79,965,000$ | 80,227,000$ | 78,943,000$ | 87,231,000$ | 89,681,000$ | 90,912,000$ | 99,736,000$ | 108,480,000$ | 107,338,000$ | 117,617,000$ | 118,674,000$ | 120,547,000$ | 122,846,000$ | 129,978,000$ | 130,566,000$ | 134,673,000$ | 126,277,000$ | 126,144,000$ | 121,828,000$ | 119,042,000$ | 111,684,000$ | 98,761,000$ | 92,200,000$ | 100,332,000$ | 100,863,000$ | 79,499,000$ | 76,269,000$ | 74,496,000$ | 68,791,000$ | 71,103,000$ | 63,756,000$ | 66,874,000$ | 68,820,000$ |
| Income Before Tax | | 312,000,000$ | 399,000,000$ | 405,000,000$ | 392,000,000$ | 0$ | 350,000,000$ | 348,000,000$ | 277,000,000$ | 270,000,000$ | 296,000,000$ | 244,000,000$ | 392,000,000$ | 177,341,000$ | 246,345,000$ | 224,877,000$ | 180,437,000$ | 165,040,000$ | 205,250,000$ | 49,960,000$ | 188,702,000$ | 92,240,000$ | 96,734,000$ | 178,103,000$ | 149,148,000$ | 162,467,000$ | 178,638,000$ | 191,176,000$ | 160,316,000$ | 136,076,000$ | 143,335,000$ | 73,974,000$ | 79,653,000$ | 94,153,000$ | 82,094,000$ | 55,130,000$ | 55,455,000$ | 83,158,000$ | 71,547,000$ | 53,114,000$ | (47,960,000$) | 8,678,000$ | 52,712,000$ | 66,944,000$ | 82,664,000$ | (51,778,000$) | 73,542,000$ | 8,065,000$ | 54,904,000$ |
| Tax Expenses | | 48,000,000$ | 25,000,000$ | 38,000,000$ | 49,000,000$ | 14,000,000$ | 54,000,000$ | 47,000,000$ | 46,000,000$ | 43,000,000$ | 20,000,000$ | 37,000,000$ | 55,000,000$ | 48,015,000$ | 34,606,000$ | 8,635,000$ | 32,744,000$ | 41,899,000$ | 53,224,000$ | (18,527,000$) | 32,628,000$ | 41,304,000$ | 29,903,000$ | 44,753,000$ | 30,191,000$ | 37,632,000$ | 57,827,000$ | 47,324,000$ | 42,569,000$ | 26,054,000$ | 18,510,000$ | 6,356,000$ | 16,759,000$ | 28,938,000$ | 2,194,000$ | 9,325,000$ | 13,393,000$ | 19,494,000$ | 22,778,000$ | 13,812,000$ | (10,633,000$) | (2,053,000$) | 11,580,000$ | 7,485,000$ | 6,212,000$ | 303,325,000$ | 30,581,000$ | (2,014,000$) | 13,567,000$ |
| Net Income | | 264,000,000$ | 374,000,000$ | 367,000,000$ | 343,000,000$ | (14,000,000$) | 296,000,000$ | 301,000,000$ | 231,000,000$ | 227,000,000$ | 276,000,000$ | 207,000,000$ | 259,000,000$ | 129,326,000$ | 211,739,000$ | 216,242,000$ | 147,693,000$ | 123,141,000$ | 152,026,000$ | 68,487,000$ | 156,074,000$ | 50,936,000$ | 66,831,000$ | 133,350,000$ | 118,957,000$ | 124,835,000$ | 120,811,000$ | 143,852,000$ | 117,747,000$ | 110,022,000$ | 124,825,000$ | 67,618,000$ | 62,894,000$ | 65,215,000$ | 79,900,000$ | 45,805,000$ | 42,062,000$ | 61,750,000$ | 51,450,000$ | 44,711,000$ | (31,111,000$) | 10,731,000$ | 41,132,000$ | 59,459,000$ | 76,452,000$ | (355,103,000$) | 42,961,000$ | 10,079,000$ | 41,337,000$ |
| Profit Margin | | 10.91% | 16.15% | 16.27% | 15.42% | (.62%) | 13.45% | 13.94% | 10.86% | 10.76% | 13.39% | 10.25% | 11.64% | 6.91% | 11.50% | 11.90% | 8.52% | 7.22% | 9.08% | 4.13% | 9.78% | 3.26% | 4.40% | 9.07% | 8.24% | 8.81% | 8.65% | 10.39% | 8.64% | 8.40% | 9.72% | 5.36% | 5.17% | 5.43% | 6.93% | 4.30% | 4.43% | 6.55% | 5.56% | 4.97% | (3.69%) | 1.47% | 5.99% | 8.93% | 11.89% | (55.65%) | 6.92% | 1.67% | 7.13% |
| TTM | | 14.63% | 11.81% | 11.09% | 10.47% | 9.31% | 12.27% | 12.24% | 11.31% | 11.52% | 10.66% | 10.15% | 10.53% | 9.71% | 9.84% | 9.22% | 7.25% | 7.53% | 6.58% | 5.40% | 6.62% | 6.17% | 7.59% | 8.69% | 9.01% | 9.12% | 9.03% | 9.29% | 8.05% | 7.20% | 6.46% | 5.71% | 5.48% | 5.33% | 5.58% | 5.18% | 5.38% | 3.51% | 2.23% | 2.07% | 2.74% | 6.89% | (6.76%) | (6.86%) | (9.00%) | (10.67%) | 5.90% | 6.09% | 4.70% |
| Earnings to Minority | | (1,000,000$) | 0$ | (1,000,000$) | | 0$ | (1,000,000$) | | | (91,000$) | (34,000$) | (17,000$) | (56,000$) | 140,000$ | (68,000$) | (80,000$) | 240,000$ | (133,000$) | (190,000$) | 148,000$ | (288,000$) | (58,000$) | 144,000$ | 46,000$ | 165,000$ | (160,000$) | (39,000$) | 325,000$ | (331,000$) | | | | 0$ | | | | | | | | | | | | | 0$ | 120,000$ | (1,249,000$) | (50,000$) |
| Earnings to Common Shareholders | | 265,000,000$ | 374,000,000$ | 368,000,000$ | 343,000,000$ | (14,000,000$) | 297,000,000$ | 301,000,000$ | 231,000,000$ | 227,000,000$ | 276,000,000$ | 207,000,000$ | 259,000,000$ | 129,418,000$ | 211,807,000$ | 216,322,000$ | 147,453,000$ | 123,274,000$ | 152,216,000$ | 68,339,000$ | 156,362,000$ | 50,994,000$ | 66,687,000$ | 133,304,000$ | 118,792,000$ | 124,995,000$ | 120,850,000$ | 143,527,000$ | 118,078,000$ | 110,022,000$ | 124,825,000$ | 67,618,000$ | 62,894,000$ | 65,215,000$ | 79,900,000$ | 45,805,000$ | 42,062,000$ | 61,750,000$ | 51,450,000$ | 44,711,000$ | (31,111,000$) | 10,731,000$ | 41,132,000$ | 59,459,000$ | 76,452,000$ | (355,103,000$) | 42,841,000$ | 11,328,000$ | 41,387,000$ |
| QoQ% | | (29.14%) | 1.63% | 7.29% | 2,550.00% | (104.71%) | (1.33%) | 30.30% | 1.76% | (17.75%) | 33.33% | (20.08%) | 100.13% | (38.90%) | (2.09%) | 46.71% | 19.61% | (19.01%) | 122.74% | (56.29%) | 206.63% | (23.53%) | (49.97%) | 12.22% | (4.96%) | 3.43% | (15.80%) | 21.55% | 7.32% | (11.86%) | 84.60% | 7.51% | (3.56%) | (18.38%) | 74.44% | 8.90% | (31.88%) | 20.02% | 15.07% | 243.71% | (389.92%) | (73.91%) | (30.82%) | (22.23%) | 121.53% | (928.89%) | 278.19% | (72.63%) | (8.41%) |
| YoY% | | 1,992.86% | 25.93% | 22.26% | 48.49% | (106.17%) | 7.61% | 45.41% | (10.81%) | 75.40% | 30.31% | (4.31%) | 75.65% | 4.98% | 39.15% | 216.54% | (5.70%) | 141.74% | 128.25% | (48.73%) | 31.63% | (59.20%) | (44.82%) | (7.12%) | .61% | 13.61% | (3.18%) | 112.26% | 87.74% | 68.71% | 56.23% | 47.62% | 49.53% | 5.61% | 55.30% | 2.45% | 235.20% | 475.44% | 25.09% | (24.80%) | (140.69%) | 103.02% | (3.99%) | 424.89% | 84.73% | (885.85%) | .87% | 143.88% | 26.02% |
| Earnings Per Share, Basic | | 2.70$ | 3.82$ | 3.76$ | 3.52$ | (0.14$) | 3.11$ | 3.17$ | 2.44$ | 2.41$ | 2.95$ | 2.21$ | 2.79$ | 1.40$ | 2.30$ | 2.38$ | 1.62$ | 1.37$ | 1.69$ | 0.76$ | 1.75$ | 0.57$ | 0.75$ | 1.53$ | 1.39$ | 1.46$ | 1.42$ | 1.70$ | 1.44$ | 1.37$ | 1.56$ | 0.85$ | 0.79$ | 0.83$ | 1.02$ | 0.59$ | 0.58$ | 0.86$ | 0.72$ | 0.64$ | (0.46$) | 0.18$ | 0.72$ | 1.04$ | 1.35$ | (6.41$) | 0.81$ | 0.22$ | 0.83$ |
| Earnings Per Share, Diluted | | 2.69$ | 3.81$ | 3.75$ | 3.50$ | (0.14$) | 3.10$ | 3.16$ | 2.43$ | 2.40$ | 2.93$ | 2.21$ | 2.77$ | 1.40$ | 2.30$ | 2.37$ | 1.62$ | 1.35$ | 1.68$ | 0.76$ | 1.74$ | 0.57$ | 0.74$ | 1.52$ | 1.38$ | 1.45$ | 1.41$ | 1.69$ | 1.44$ | 1.36$ | 1.55$ | 0.85$ | 0.79$ | 0.82$ | 1.02$ | 0.58$ | 0.57$ | 0.85$ | 0.72$ | 0.64$ | (0.46$) | 0.17$ | 0.71$ | 1.03$ | 1.34$ | (7.22$) | 0.78$ | 0.22$ | 0.78$ |
| Unlevered FCF Per Share, Basic | | 11.65$ | 10.35$ | 9.65$ | 8.30$ | 10.13$ | 7.95$ | 9.61$ | 6.32$ | 10.60$ | 8.38$ | 7.92$ | 7.44$ | 8.21$ | 8.93$ | 8.81$ | 6.40$ | 9.88$ | 7.40$ | 6.68$ | 4.38$ | 7.70$ | 5.99$ | 6.58$ | 6.04$ | 6.21$ | 5.87$ | 6.43$ | 5.15$ | 6.94$ | (1.61$) | 0.23$ | (0.62$) | 6.29$ | 0.90$ | (0.54$) | (0.41$) | 4.21$ | 0.79$ | 0.42$ | (1.36$) | 3.89$ | (0.03$) | 3.73$ | 4.11$ | | | | 1.33$ |
| Unlevered FCF Per Share, Diluted | | 11.63$ | 10.33$ | 9.63$ | 8.26$ | 10.09$ | 7.92$ | 9.58$ | 6.28$ | 10.55$ | 8.34$ | 7.89$ | 7.41$ | 8.19$ | 8.90$ | 8.78$ | 6.37$ | 9.78$ | 7.35$ | 6.65$ | 4.35$ | 7.62$ | 5.94$ | 6.54$ | 6.00$ | 6.14$ | 5.83$ | 6.40$ | 5.13$ | 6.89$ | (1.60$) | 0.23$ | (0.61$) | 6.22$ | 0.89$ | (0.54$) | (0.41$) | 4.13$ | 0.78$ | 0.41$ | (1.36$) | 3.82$ | (0.03$) | 3.70$ | 4.07$ | | | | 1.23$ |
| Average Shares, Basic | | 98,201,000 | 97,982,000 | 97,835,000 | 97,514,000 | 96,850,000 | 95,394,000 | 94,919,000 | 94,665,000 | 94,271,000 | 93,683,000 | 93,535,000 | 92,971,000 | 92,573,000 | 91,896,000 | 91,036,000 | 90,771,000 | 90,252,000 | 89,858,000 | 89,648,000 | 89,330,000 | 89,140,000 | 88,806,000 | 87,303,000 | 85,551,000 | 85,335,000 | 85,012,000 | 84,399,000 | 81,814,000 | 80,524,000 | 79,872,000 | 79,479,000 | 79,241,000 | 78,665,000 | 78,055,000 | 77,923,000 | 72,773,000 | 71,417,000 | 71,190,000 | 69,729,000 | 68,132,000 | 60,482,000 | 57,082,000 | 56,935,000 | 56,661,000 | 55,369,000 | 53,137,000 | 51,332,000 | 49,598,000 |
| Average Shares, Diluted | | 98,381,000 | 98,174,000 | 98,050,000 | 97,887,000 | 97,255,000 | 95,731,000 | 95,166,000 | 95,156,000 | 94,671,000 | 94,168,000 | 93,857,000 | 93,340,000 | 92,753,000 | 92,135,000 | 91,262,000 | 91,162,000 | 91,223,000 | 90,467,000 | 90,104,000 | 89,842,000 | 90,076,000 | 89,519,000 | 87,901,000 | 86,144,000 | 86,288,000 | 85,571,000 | 84,767,000 | 82,090,000 | 81,104,000 | 80,283,000 | 79,752,000 | 79,649,000 | 79,546,000 | 78,719,000 | 78,508,000 | 73,367,000 | 72,860,000 | 71,908,000 | 70,364,000 | 68,132,000 | 61,498,000 | 57,708,000 | 57,499,000 | 57,227,000 | 49,160,000 | 55,238,000 | 51,652,000 | 53,386,000 |
| EBIT | | 312,000,000$ | 399,000,000$ | 405,000,000$ | 392,000,000$ | 0$ | 350,000,000$ | 348,000,000$ | 381,000,000$ | 373,183,000$ | 397,385,000$ | 343,973,000$ | 489,000,000$ | 271,541,000$ | 337,691,000$ | 315,703,000$ | 260,402,000$ | 245,267,000$ | 284,193,000$ | 137,191,000$ | 278,383,000$ | 183,152,000$ | 196,470,000$ | 286,583,000$ | 256,486,000$ | 280,084,000$ | 297,312,000$ | 311,723,000$ | 283,162,000$ | 266,054,000$ | 273,901,000$ | 208,647,000$ | 205,930,000$ | 220,297,000$ | 203,922,000$ | 174,172,000$ | 167,139,000$ | 181,919,000$ | 163,747,000$ | 153,446,000$ | 52,903,000$ | 88,177,000$ | 128,981,000$ | 141,440,000$ | 151,455,000$ | 19,325,000$ | 137,298,000$ | 74,939,000$ | 123,724,000$ |
| EBITDA | | 854,000,000$ | 929,000,000$ | 904,000,000$ | 871,000,000$ | 498,000,000$ | 846,000,000$ | 837,000,000$ | 907,000,000$ | 836,183,000$ | 860,385,000$ | 805,973,000$ | 946,000,000$ | 709,739,000$ | 767,883,000$ | 748,973,000$ | 695,742,000$ | 671,368,000$ | 703,124,000$ | 553,432,000$ | 673,400,000$ | 561,371,000$ | 557,158,000$ | 635,176,000$ | 592,355,000$ | 610,628,000$ | 619,203,000$ | 630,947,000$ | 596,340,000$ | 572,918,000$ | 579,627,000$ | 515,978,000$ | 513,498,000$ | 512,574,000$ | 482,333,000$ | 428,958,000$ | 384,145,000$ | 391,716,000$ | 378,572,000$ | 365,497,000$ | 253,437,000$ | 232,342,000$ | 261,384,000$ | 268,816,000$ | 273,091,000$ | 151,289,000$ | 257,320,000$ | 190,651,000$ | 237,717,000$ |