| INTERNATIONAL FLAVORS & FRAGRANCES INC (IFF) |
| 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 | | 2,589,000,000$ | 2,694,000,000$ | 2,764,000,000$ | 2,843,000,000$ | 2,771,000,000$ | 2,925,000,000$ | 2,889,000,000$ | 2,899,000,000$ | 2,703,000,000$ | 2,820,000,000$ | 2,929,000,000$ | 3,027,000,000$ | 2,844,000,000$ | 3,063,000,000$ | 3,307,000,000$ | 3,226,000,000$ | 3,031,000,000$ | 3,071,000,000$ | 3,089,000,000$ | 2,465,000,000$ | 1,270,000,000$ | 1,268,000,000$ | 1,199,000,000$ | 1,347,000,000$ | 1,283,685,000$ | 1,267,345,000$ | 1,291,568,000$ | 1,297,402,000$ | 1,219,047,000$ | 907,548,000$ | 920,016,000$ | 930,928,000$ | 854,625,000$ | 872,940,000$ | 842,861,000$ | 828,293,000$ | 762,560,000$ | 777,001,000$ | 793,478,000$ | 783,312,000$ | 715,649,000$ | 765,092,000$ | 767,541,000$ | 774,907,000$ | 756,082,000$ | 773,813,000$ | 788,414,000$ | 770,224,000$ |
| QoQ% | | (3.90%) | (2.53%) | (2.78%) | 2.60% | (5.27%) | 1.25% | (.35%) | 7.25% | (4.15%) | (3.72%) | (3.24%) | 6.44% | (7.15%) | (7.38%) | 2.51% | 6.43% | (1.30%) | (.58%) | 25.31% | 94.09% | .16% | 5.76% | (10.99%) | 4.93% | 1.29% | (1.88%) | (.45%) | 6.43% | 34.32% | (1.36%) | (1.17%) | 8.93% | (2.10%) | 3.57% | 1.76% | 8.62% | (1.86%) | (2.08%) | 1.30% | 9.46% | (6.46%) | (.32%) | (.95%) | 2.49% | (2.29%) | (1.85%) | 2.36% | 6.21% |
| YoY% | | (6.57%) | (7.90%) | (4.33%) | (1.93%) | 2.52% | 3.72% | (1.37%) | (4.23%) | (4.96%) | (7.93%) | (11.43%) | (6.17%) | (6.17%) | (.26%) | 7.06% | 30.87% | 138.66% | 142.19% | 157.63% | 83.00% | (1.07%) | .05% | (7.17%) | 3.82% | 5.30% | 39.65% | 40.39% | 39.37% | 42.64% | 3.97% | 9.15% | 12.39% | 12.07% | 12.35% | 6.22% | 5.74% | 6.56% | 1.56% | 3.38% | 1.09% | (5.35%) | (1.13%) | (2.65%) | .61% | 4.26% | 4.25% | 4.06% | 5.82% |
| Cost Of Revenue | | 1,699,000,000$ | 1,711,000,000$ | 1,734,000,000$ | 1,808,000,000$ | 1,791,000,000$ | 1,873,000,000$ | 1,821,000,000$ | 1,875,000,000$ | 1,843,000,000$ | 1,896,000,000$ | 1,996,000,000$ | 2,063,000,000$ | 1,975,000,000$ | 2,062,000,000$ | 2,171,000,000$ | 2,081,000,000$ | 2,050,000,000$ | 1,981,000,000$ | 2,179,000,000$ | 1,711,000,000$ | 756,000,000$ | 744,000,000$ | 717,000,000$ | 781,000,000$ | 781,271,000$ | 734,257,000$ | 745,329,000$ | 766,143,000$ | 741,532,000$ | 506,882,000$ | 521,299,000$ | 525,119,000$ | 498,626,000$ | 492,542,000$ | 469,877,000$ | 465,210,000$ | 439,114,000$ | 430,733,000$ | 427,837,000$ | 423,103,000$ | 402,493,000$ | 417,966,000$ | 422,501,000$ | 428,630,000$ | 428,102,000$ | 433,702,000$ | 435,767,000$ | 428,812,000$ |
| Gross Profit | | 890,000,000$ | 983,000,000$ | 1,030,000,000$ | 1,035,000,000$ | 980,000,000$ | 1,052,000,000$ | 1,068,000,000$ | 1,024,000,000$ | 860,000,000$ | 924,000,000$ | 933,000,000$ | 964,000,000$ | 869,000,000$ | 1,001,000,000$ | 1,136,000,000$ | 1,145,000,000$ | 981,000,000$ | 1,090,000,000$ | 910,000,000$ | 754,000,000$ | 514,000,000$ | 524,000,000$ | 482,000,000$ | 566,000,000$ | 502,414,000$ | 533,088,000$ | 546,239,000$ | 531,259,000$ | 477,515,000$ | 400,666,000$ | 398,717,000$ | 405,809,000$ | 355,999,000$ | 380,398,000$ | 372,984,000$ | 363,083,000$ | 323,446,000$ | 346,268,000$ | 365,641,000$ | 360,209,000$ | 313,156,000$ | 347,126,000$ | 345,040,000$ | 346,277,000$ | 327,980,000$ | 340,111,000$ | 352,647,000$ | 341,412,000$ |
| Gross Margin | | 34.38% | 36.49% | 37.27% | 36.41% | 35.37% | 35.97% | 36.97% | 35.32% | 31.82% | 32.77% | 31.85% | 31.85% | 30.56% | 32.68% | 34.35% | 35.49% | 32.37% | 35.49% | 29.46% | 30.59% | 40.47% | 41.33% | 40.20% | 42.02% | 39.14% | 42.06% | 42.29% | 40.95% | 39.17% | 44.15% | 43.34% | 43.59% | 41.66% | 43.58% | 44.25% | 43.84% | 42.42% | 44.57% | 46.08% | 45.99% | 43.76% | 45.37% | 44.95% | 44.69% | 43.38% | 43.95% | 44.73% | 44.33% |
| Operating Expenses | | 793,000,000$ | 757,000,000$ | 832,000,000$ | 1,938,000,000$ | 853,000,000$ | 803,000,000$ | 877,000,000$ | 825,000,000$ | 3,396,000,000$ | 774,000,000$ | 788,000,000$ | 833,000,000$ | 764,000,000$ | 2,986,000,000$ | 923,000,000$ | 804,000,000$ | 808,000,000$ | 792,000,000$ | 800,000,000$ | 750,000,000$ | 414,000,000$ | 374,000,000$ | 362,000,000$ | 370,000,000$ | 385,885,000$ | 348,424,000$ | 346,302,000$ | 367,389,000$ | 382,266,000$ | 241,398,000$ | 244,208,000$ | 230,953,000$ | 234,119,000$ | 231,398,000$ | 221,297,000$ | 233,018,000$ | 229,523,000$ | 221,842,000$ | 200,969,000$ | 190,276,000$ | 192,137,000$ | 190,413,000$ | 196,219,000$ | 184,484,000$ | 197,418,000$ | 187,521,000$ | 199,532,000$ | 185,359,000$ |
| Operating Income | | 97,000,000$ | 226,000,000$ | 198,000,000$ | (903,000,000$) | 127,000,000$ | 249,000,000$ | 191,000,000$ | 199,000,000$ | (2,536,000,000$) | 150,000,000$ | 145,000,000$ | 131,000,000$ | 105,000,000$ | (1,985,000,000$) | 213,000,000$ | 341,000,000$ | 173,000,000$ | 298,000,000$ | 110,000,000$ | 4,000,000$ | 100,000,000$ | 150,000,000$ | 120,000,000$ | 196,000,000$ | 116,529,000$ | 184,664,000$ | 199,937,000$ | 163,870,000$ | 95,249,000$ | 159,268,000$ | 154,509,000$ | 174,856,000$ | 121,880,000$ | 149,000,000$ | 151,687,000$ | 130,065,000$ | 93,923,000$ | 124,426,000$ | 164,672,000$ | 169,933,000$ | 121,019,000$ | 156,713,000$ | 148,821,000$ | 161,793,000$ | 130,562,000$ | 152,590,000$ | 153,115,000$ | 156,053,000$ |
| Operating Margin | | 3.75% | 8.39% | 7.16% | (31.76%) | 4.58% | 8.51% | 6.61% | 6.86% | (93.82%) | 5.32% | 4.95% | 4.33% | 3.69% | (64.81%) | 6.44% | 10.57% | 5.71% | 9.70% | 3.56% | .16% | 7.87% | 11.83% | 10.01% | 14.55% | 9.08% | 14.57% | 15.48% | 12.63% | 7.81% | 17.55% | 16.79% | 18.78% | 14.26% | 17.07% | 18.00% | 15.70% | 12.32% | 16.01% | 20.75% | 21.69% | 16.91% | 20.48% | 19.39% | 20.88% | 17.27% | 19.72% | 19.42% | 20.26% |
| Interest Income | | 4,000,000$ | 4,000,000$ | 7,000,000$ | 4,000,000$ | 6,000,000$ | 3,000,000$ | 3,000,000$ | 3,000,000$ | 2,000,000$ | 1,000,000$ | 1,000,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | | 48,000,000$ | 61,000,000$ | 71,000,000$ | | 74,000,000$ | 79,000,000$ | 83,000,000$ | 89,000,000$ | 90,000,000$ | 101,000,000$ | 100,000,000$ | 104,000,000$ | 83,000,000$ | 77,000,000$ | 72,000,000$ | 73,000,000$ | 74,000,000$ | 77,000,000$ | 65,000,000$ | 33,000,000$ | 35,000,000$ | 32,000,000$ | 32,000,000$ | 35,338,000$ | 33,497,000$ | 32,593,000$ | 36,572,000$ | 38,803,000$ | 23,914,000$ | 53,246,000$ | 16,595,000$ | 15,779,000$ | 19,221,000$ | 17,556,000$ | 12,807,000$ | 12,340,000$ | 13,111,000$ | 15,060,000$ | 12,478,000$ | 11,705,000$ | 11,855,000$ | 11,407,000$ | 11,095,000$ | 12,019,000$ | 10,968,000$ | 11,403,000$ | 11,677,000$ |
| Income Before Tax | | 22,000,000$ | 56,000,000$ | 534,000,000$ | (994,000,000$) | (115,000,000$) | 125,000,000$ | 183,000,000$ | 115,000,000$ | (2,641,000,000$) | 59,000,000$ | 50,000,000$ | 14,000,000$ | (5,000,000$) | (2,035,000,000$) | 130,000,000$ | 285,000,000$ | 114,000,000$ | 250,000,000$ | 44,000,000$ | (54,000,000$) | 79,000,000$ | 105,000,000$ | 104,000,000$ | 153,000,000$ | 96,529,000$ | 156,866,000$ | 169,481,000$ | 134,576,000$ | 66,300,000$ | 100,702,000$ | 121,918,000$ | 158,837,000$ | 115,192,000$ | 141,326,000$ | 142,040,000$ | 138,487,000$ | 103,380,000$ | 113,390,000$ | 152,050,000$ | 154,896,000$ | 102,815,000$ | 142,899,000$ | 136,978,000$ | 156,408,000$ | 117,589,000$ | 142,185,000$ | 146,353,000$ | 142,933,000$ |
| Tax Expenses | | (9,000,000$) | 15,000,000$ | (78,000,000$) | 23,000,000$ | (55,000,000$) | 36,000,000$ | 11,000,000$ | 54,000,000$ | (8,000,000$) | 32,000,000$ | 23,000,000$ | 22,000,000$ | 19,000,000$ | 160,000,000$ | 21,000,000$ | 39,000,000$ | 22,000,000$ | 53,000,000$ | 14,000,000$ | (14,000,000$) | 13,000,000$ | 19,000,000$ | 16,000,000$ | 26,000,000$ | 15,967,000$ | 27,059,000$ | 30,612,000$ | 23,362,000$ | 50,800,000$ | 4,986,000$ | 22,769,000$ | 29,421,000$ | 155,347,000$ | 31,065,000$ | 32,245,000$ | 22,723,000$ | 23,463,000$ | 23,613,000$ | 35,317,000$ | 36,293,000$ | 23,648,000$ | 36,452,000$ | 31,604,000$ | 28,150,000$ | 27,454,000$ | 34,770,000$ | 36,068,000$ | 36,226,000$ |
| Net Income | | 31,000,000$ | 41,000,000$ | 612,000,000$ | (1,017,000,000$) | (60,000,000$) | 59,000,000$ | 172,000,000$ | 61,000,000$ | (2,633,000,000$) | 27,000,000$ | 27,000,000$ | (8,000,000$) | (24,000,000$) | (2,195,000,000$) | 109,000,000$ | 246,000,000$ | 92,000,000$ | 197,000,000$ | 30,000,000$ | (40,000,000$) | 66,000,000$ | 86,000,000$ | 88,000,000$ | 127,000,000$ | 80,110,000$ | 129,807,000$ | 138,869,000$ | 111,214,000$ | 15,500,000$ | 95,716,000$ | 99,685,000$ | 130,136,000$ | (40,155,000$) | 110,261,000$ | 109,795,000$ | 115,764,000$ | 79,917,000$ | 89,777,000$ | 116,733,000$ | 118,603,000$ | 79,167,000$ | 106,447,000$ | 105,374,000$ | 128,258,000$ | 90,135,000$ | 107,415,000$ | 110,285,000$ | 106,707,000$ |
| Profit Margin | | 1.20% | 1.52% | 22.14% | (35.77%) | (2.17%) | 2.02% | 5.95% | 2.10% | (97.41%) | .96% | .92% | (.26%) | (.84%) | (71.66%) | 3.30% | 7.63% | 3.04% | 6.42% | .97% | (1.62%) | 5.20% | 6.78% | 7.34% | 9.43% | 6.24% | 10.24% | 10.75% | 8.57% | 1.27% | 10.55% | 10.84% | 13.98% | (4.70%) | 12.63% | 13.03% | 13.98% | 10.48% | 11.55% | 14.71% | 15.14% | 11.06% | 13.91% | 13.73% | 16.55% | 11.92% | 13.88% | 13.99% | 13.85% |
| TTM | | (3.06%) | (3.83%) | (3.59%) | (7.40%) | 2.02% | (20.51%) | (20.98%) | (22.18%) | (22.54%) | .19% | (18.55%) | (17.30%) | (14.98%) | (13.84%) | 5.10% | 4.55% | 2.39% | 2.56% | 1.76% | 3.23% | 7.22% | 7.48% | 8.34% | 9.17% | 8.95% | 7.79% | 7.66% | 7.42% | 8.57% | 7.90% | 8.38% | 8.86% | 8.70% | 12.57% | 12.31% | 12.72% | 13.00% | 13.17% | 13.77% | 13.51% | 13.87% | 14.04% | 14.03% | 14.10% | 13.42% | 12.62% | 12.48% | 12.34% |
| Earnings to Minority | | 0$ | 1,000,000$ | 0$ | 1,000,000$ | 0$ | 1,000,000$ | 2,000,000$ | 1,000,000$ | 1,000,000$ | 2,000,000$ | 0$ | 1,000,000$ | 1,000,000$ | 2,000,000$ | 2,000,000$ | 2,000,000$ | 2,000,000$ | 3,000,000$ | 2,000,000$ | 2,000,000$ | (1,000,000$) | 1,000,000$ | 1,000,000$ | 3,000,000$ | (3,560,000$) | 2,683,000$ | 2,492,000$ | 2,385,000$ | 2,479,000$ | | 536,000$ | 0$ | | | | | | | | | | | | | | | | |
| Earnings to Common Shareholders | | 31,000,000$ | 40,000,000$ | 612,000,000$ | (1,018,000,000$) | (26,000,000$) | 59,000,000$ | 170,000,000$ | 60,000,000$ | (2,634,000,000$) | 25,000,000$ | 27,000,000$ | (9,000,000$) | (25,000,000$) | (2,197,000,000$) | 107,000,000$ | 244,000,000$ | 90,000,000$ | 194,000,000$ | 28,000,000$ | (42,000,000$) | 67,000,000$ | 85,000,000$ | 87,000,000$ | 124,000,000$ | 83,670,000$ | 127,124,000$ | 136,377,000$ | 108,829,000$ | 13,021,000$ | 95,716,000$ | 99,149,000$ | 129,416,000$ | (40,155,000$) | 110,261,000$ | 109,795,000$ | 115,764,000$ | 79,917,000$ | 89,777,000$ | 116,733,000$ | 118,603,000$ | 79,167,000$ | 106,447,000$ | 105,374,000$ | 128,258,000$ | 90,135,000$ | 107,415,000$ | 110,285,000$ | 106,707,000$ |
| QoQ% | | (22.50%) | (93.46%) | 160.12% | (3,815.39%) | (144.07%) | (65.29%) | 183.33% | 102.28% | (10,636.00%) | (7.41%) | 400.00% | 64.00% | 98.86% | (2,153.27%) | (56.15%) | 171.11% | (53.61%) | 592.86% | 166.67% | (162.69%) | (21.18%) | (2.30%) | (29.84%) | 48.20% | (34.18%) | (6.79%) | 25.31% | 735.80% | (86.40%) | (3.46%) | (23.39%) | 422.29% | (136.42%) | .42% | (5.16%) | 44.86% | (10.98%) | (23.09%) | (1.58%) | 49.81% | (25.63%) | 1.02% | (17.84%) | 42.30% | (16.09%) | (2.60%) | 3.35% | 73.57% |
| YoY% | | 219.23% | (32.20%) | 260.00% | (1,796.67%) | 99.01% | 136.00% | 529.63% | 766.67% | (10,436.00%) | 101.14% | (74.77%) | (103.69%) | (127.78%) | (1,232.47%) | 282.14% | 680.95% | 34.33% | 128.24% | (67.82%) | (133.87%) | (19.92%) | (33.14%) | (36.21%) | 13.94% | 542.58% | 32.81% | 37.55% | (15.91%) | 132.43% | (13.19%) | (9.70%) | 11.79% | (150.25%) | 22.82% | (5.94%) | (2.39%) | .95% | (15.66%) | 10.78% | (7.53%) | (12.17%) | (.90%) | (4.45%) | 20.20% | 46.61% | 8.45% | 7.78% | 17.65% |
| Earnings Per Share, Basic | | 0.12$ | 0.16$ | 2.39$ | (3.98$) | (0.10$) | 0.23$ | 0.67$ | 0.24$ | (10.33$) | 0.10$ | 0.11$ | (0.04$) | (0.10$) | (8.62$) | 0.42$ | 0.96$ | 0.35$ | 0.76$ | 0.11$ | (0.20$) | 0.60$ | 0.76$ | 0.78$ | 1.11$ | 0.75$ | 1.14$ | 1.22$ | 0.97$ | 0.12$ | 1.18$ | 1.25$ | 1.64$ | (0.51$) | 1.39$ | 1.39$ | 1.46$ | 1.00$ | 1.13$ | 1.46$ | 1.49$ | 0.99$ | 1.33$ | 1.30$ | 1.59$ | 1.12$ | 1.33$ | 1.36$ | 1.32$ |
| Earnings Per Share, Diluted | | 0.12$ | 0.16$ | 2.38$ | (3.98$) | (0.10$) | 0.23$ | 0.66$ | 0.23$ | (10.37$) | 0.10$ | 0.11$ | (0.04$) | (0.10$) | (8.62$) | 0.42$ | 0.96$ | 0.35$ | 0.76$ | 0.11$ | (0.20$) | 0.58$ | 0.75$ | 0.76$ | 1.10$ | 0.75$ | 1.12$ | 1.21$ | 0.96$ | 0.12$ | 1.17$ | 1.25$ | 1.63$ | (0.51$) | 1.39$ | 1.38$ | 1.46$ | 1.00$ | 1.12$ | 1.46$ | 1.48$ | 0.98$ | 1.32$ | 1.30$ | 1.58$ | 1.11$ | 1.32$ | 1.35$ | 1.31$ |
| Unlevered FCF Per Share, Basic | | 0.51$ | 0.13$ | 0.57$ | (0.20$) | 0.89$ | 0.95$ | 0.61$ | (0.07$) | 2.15$ | 1.25$ | 0.52$ | (0.19$) | 0.19$ | 0.71$ | (0.59$) | (0.53$) | 0.62$ | 1.38$ | 1.06$ | 1.29$ | 2.06$ | 1.46$ | 1.43$ | (0.29$) | 2.14$ | 1.40$ | 0.68$ | (0.09$) | 1.51$ | 1.38$ | 0.41$ | (0.56$) | 1.77$ | 1.40$ | 0.21$ | (0.10$) | 1.91$ | 1.79$ | 1.40$ | 0.22$ | 1.73$ | 1.24$ | 1.44$ | 0.15$ | 1.92$ | 1.56$ | 1.14$ | 0.01$ |
| Unlevered FCF Per Share, Diluted | | 0.51$ | 0.12$ | 0.57$ | (0.20$) | 0.90$ | 0.94$ | 0.61$ | (0.07$) | 2.15$ | 1.25$ | 0.52$ | (0.19$) | 0.19$ | 0.71$ | (0.59$) | (0.53$) | 0.63$ | 1.38$ | 1.05$ | 1.29$ | 2.01$ | 1.43$ | 1.40$ | (0.28$) | 2.14$ | 1.38$ | 0.68$ | (0.09$) | 1.50$ | 1.37$ | 0.41$ | (0.56$) | 1.76$ | 1.39$ | 0.21$ | (0.10$) | 1.90$ | 1.78$ | 1.39$ | 0.22$ | 1.72$ | 1.23$ | 1.43$ | 0.15$ | 1.91$ | 1.54$ | 1.14$ | 0.01$ |
| Average Shares, Basic | | 256,000,000 | 256,000,000 | 256,000,000 | 256,000,000 | 258,000,000 | 256,000,000 | 255,000,000 | 255,000,000 | 255,000,000 | 255,000,000 | 255,000,000 | 255,000,000 | 255,000,000 | 255,000,000 | 255,000,000 | 255,000,000 | 258,000,000 | 254,000,000 | 254,000,000 | 206,000,000 | 112,000,000 | 112,000,000 | 112,000,000 | 112,000,000 | 112,142,000 | 111,998,000 | 111,996,000 | 111,864,000 | 110,858,000 | 81,263,000 | 79,065,000 | 79,018,000 | 79,047,000 | 79,063,000 | 79,072,000 | 79,098,000 | 79,582,000 | 79,580,000 | 79,764,000 | 79,666,000 | 80,022,000 | 80,330,000 | 80,790,000 | 80,654,000 | 80,800,000 | 80,942,000 | 80,949,000 | 81,053,000 |
| Average Shares, Diluted | | 254,000,000 | 257,000,000 | 257,000,000 | 256,000,000 | 255,000,000 | 257,000,000 | 256,000,000 | 256,000,000 | 254,000,000 | 256,000,000 | 255,000,000 | 255,000,000 | 255,000,000 | 255,000,000 | 255,000,000 | 255,000,000 | 256,000,000 | 255,000,000 | 255,000,000 | 206,000,000 | 115,000,000 | 114,000,000 | 114,000,000 | 113,000,000 | 112,246,000 | 113,493,000 | 112,872,000 | 113,389,000 | 112,141,000 | 81,647,000 | 79,303,000 | 79,393,000 | 79,404,000 | 79,362,000 | 79,305,000 | 79,409,000 | 79,894,000 | 79,935,000 | 80,040,000 | 80,055,000 | 80,440,000 | 80,737,000 | 81,192,000 | 81,195,000 | 81,306,000 | 81,508,000 | 81,430,000 | 81,732,000 |
| EBIT | | 22,000,000$ | 104,000,000$ | 595,000,000$ | (923,000,000$) | (115,000,000$) | 199,000,000$ | 262,000,000$ | 198,000,000$ | (2,552,000,000$) | 149,000,000$ | 151,000,000$ | 114,000,000$ | 99,000,000$ | (1,952,000,000$) | 207,000,000$ | 357,000,000$ | 187,000,000$ | 324,000,000$ | 121,000,000$ | 11,000,000$ | 112,000,000$ | 140,000,000$ | 136,000,000$ | 185,000,000$ | 131,867,000$ | 190,363,000$ | 202,074,000$ | 171,148,000$ | 105,103,000$ | 124,616,000$ | 175,164,000$ | 175,432,000$ | 130,971,000$ | 160,547,000$ | 159,596,000$ | 151,294,000$ | 115,720,000$ | 126,501,000$ | 167,110,000$ | 167,374,000$ | 114,520,000$ | 154,754,000$ | 148,385,000$ | 167,503,000$ | 129,608,000$ | 153,153,000$ | 157,756,000$ | 154,610,000$ |
| EBITDA | | 259,000,000$ | 351,000,000$ | 837,000,000$ | (687,000,000$) | 128,000,000$ | 447,000,000$ | 508,000,000$ | 476,000,000$ | (2,265,000,000$) | 441,000,000$ | 438,000,000$ | 390,000,000$ | 381,000,000$ | (1,659,000,000$) | 508,000,000$ | 660,000,000$ | 482,000,000$ | 621,000,000$ | 443,000,000$ | 253,000,000$ | 193,000,000$ | 223,000,000$ | 216,000,000$ | 266,000,000$ | 219,438,000$ | 270,978,000$ | 275,113,000$ | 252,923,000$ | 182,901,000$ | 155,642,000$ | 206,748,000$ | 208,816,000$ | 163,492,000$ | 190,188,000$ | 188,599,000$ | 178,096,000$ | 143,080,000$ | 151,867,000$ | 190,156,000$ | 194,071,000$ | 139,018,000$ | 178,812,000$ | 169,441,000$ | 187,488,000$ | 150,284,000$ | 172,700,000$ | 184,057,000$ | 177,440,000$ |