| JACOBS SOLUTIONS INC. (J) |
| 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-27 | 2024-Sep-27 | 2024-Jun-28 | 2024-Mar-29 | 2023-Dec-29 | 2023-Sep-29 | 2023-Jun-30 | 2023-Mar-31 | 2022-Dec-30 | 2022-Sep-30 | 2022-Jul-01 | 2022-Apr-01 | 2021-Dec-31 | 2021-Oct-01 | 2021-Jul-02 | 2021-Apr-02 | 2021-Jan-01 | 2020-Oct-02 | 2020-Jun-26 | 2020-Mar-27 | 2019-Dec-27 | 2019-Sep-27 | 2019-Jun-28 | 2019-Mar-29 | 2018-Dec-28 | 2018-Sep-28 | 2018-Jun-29 | 2018-Mar-30 | 2017-Dec-29 | 2017-Sep-29 | 2017-Jun-30 | 2017-Mar-31 | 2016-Dec-30 | 2016-Sep-30 | 2016-Jul-01 | 2016-Apr-01 | 2016-Jan-01 | 2015-Oct-02 | 2015-Jun-26 | 2015-Mar-27 | 2014-Dec-26 | 2014-Sep-26 | 2014-Jun-27 | 2014-Mar-28 | 2013-Dec-27 |
| 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 | | 3,154,644,000$ | 3,031,768,000$ | 2,910,415,000$ | 2,932,956,000$ | 2,960,150,000$ | 2,883,385,000$ | 2,847,179,000$ | 2,810,227,000$ | 2,834,280,000$ | 2,791,779,000$ | 2,676,652,000$ | 2,548,709,000$ | (1,258,703,000$) | 3,827,093,000$ | 3,834,059,000$ | 3,380,625,000$ | 3,586,488,000$ | 3,576,436,000$ | 3,547,873,000$ | 3,381,836,000$ | 3,519,689,000$ | 3,260,057,000$ | 3,427,180,000$ | 3,360,049,000$ | 3,392,862,000$ | 3,169,622,000$ | 3,091,596,000$ | 3,083,788,000$ | 4,142,644,000$ | 4,156,663,000$ | 3,935,028,000$ | 2,750,311,000$ | 2,653,866,000$ | 2,514,751,000$ | 2,302,567,000$ | 2,551,604,000$ | 2,640,587,000$ | 2,693,873,000$ | 2,781,763,000$ | 2,847,934,000$ | 3,116,954,000$ | 2,907,541,000$ | 2,903,332,000$ | 3,187,005,000$ | 3,218,442,000$ | 3,231,791,000$ | 3,176,033,000$ | 3,068,891,000$ |
| QoQ% | | 4.05% | 4.17% | (.77%) | (.92%) | 2.66% | 1.27% | 1.32% | (.85%) | 1.52% | 4.30% | 5.02% | 302.49% | (132.89%) | (.18%) | 13.41% | (5.74%) | .28% | .81% | 4.91% | (3.92%) | 7.96% | (4.88%) | 2.00% | (.97%) | 7.04% | 2.52% | .25% | (25.56%) | (.34%) | 5.63% | 43.08% | 3.63% | 5.53% | 9.22% | (9.76%) | (3.37%) | (1.98%) | (3.16%) | (2.32%) | (8.63%) | 7.20% | .15% | (8.90%) | (.98%) | (.41%) | 1.76% | 3.49% | (2.35%) |
| YoY% | | 6.57% | 5.15% | 2.22% | 4.37% | 4.44% | 3.28% | 6.37% | 10.26% | 325.18% | (27.05%) | (30.19%) | (24.61%) | (135.10%) | 7.01% | 8.07% | (.04%) | 1.90% | 9.71% | 3.52% | .65% | 3.74% | 2.85% | 10.86% | 8.96% | (18.10%) | (23.75%) | (21.43%) | 12.13% | 56.10% | 65.29% | 70.90% | 7.79% | .50% | (6.65%) | (17.23%) | (10.41%) | (15.28%) | (7.35%) | (4.19%) | (10.64%) | (3.15%) | (10.03%) | (8.59%) | 3.85% | 2.41% | 4.89% | 12.03% | 11.21% |
| Cost Of Revenue | | 2,387,731,000$ | 2,273,358,000$ | 2,172,070,000$ | 2,211,689,000$ | 2,225,029,000$ | 2,162,443,000$ | 2,135,217,000$ | 2,145,497,000$ | 2,685,169,000$ | 1,935,036,000$ | 1,786,358,000$ | 1,733,996,000$ | (1,347,303,000$) | 3,002,618,000$ | 2,963,649,000$ | 2,584,151,000$ | 2,758,723,000$ | 2,759,501,000$ | 2,780,860,000$ | 2,749,776,000$ | 2,854,753,000$ | 2,631,031,000$ | 2,779,045,000$ | 2,715,478,000$ | 2,727,328,000$ | 2,543,488,000$ | 2,474,755,000$ | 2,515,268,000$ | 3,536,412,000$ | 3,548,068,000$ | 3,333,400,000$ | 2,408,217,000$ | 2,691,792,000$ | 2,055,386,000$ | 1,883,283,000$ | 2,132,292,000$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ |
| Gross Profit | | 766,913,000$ | 758,410,000$ | 738,345,000$ | 721,267,000$ | 735,121,000$ | 720,942,000$ | 711,962,000$ | 664,730,000$ | 149,111,000$ | 856,743,000$ | 890,294,000$ | 814,713,000$ | 88,600,000$ | 824,475,000$ | 870,410,000$ | 796,474,000$ | 827,765,000$ | 816,935,000$ | 767,013,000$ | 632,060,000$ | 664,936,000$ | 629,026,000$ | 648,135,000$ | 644,571,000$ | 665,534,000$ | 626,134,000$ | 616,841,000$ | 568,520,000$ | 606,232,000$ | 608,595,000$ | 601,628,000$ | 342,094,000$ | (37,926,000$) | 459,365,000$ | 419,284,000$ | 419,312,000$ | 2,640,587,000$ | 2,693,873,000$ | 2,781,763,000$ | 2,847,934,000$ | 3,116,954,000$ | 2,907,541,000$ | 2,903,332,000$ | 3,187,005,000$ | 3,218,442,000$ | 3,231,791,000$ | 3,176,033,000$ | 3,068,891,000$ |
| Gross Margin | | 24.31% | 25.02% | 25.37% | 24.59% | 24.83% | 25.00% | 25.01% | 23.65% | 5.26% | 30.69% | 33.26% | 31.97% | (7.04%) | 21.54% | 22.70% | 23.56% | 23.08% | 22.84% | 21.62% | 18.69% | 18.89% | 19.30% | 18.91% | 19.18% | 19.62% | 19.75% | 19.95% | 18.44% | 14.63% | 14.64% | 15.29% | 12.44% | (1.43%) | 18.27% | 18.21% | 16.43% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% |
| Operating Expenses | | 555,358,000$ | 523,396,000$ | 529,697,000$ | 512,849,000$ | 538,916,000$ | 549,956,000$ | 528,719,000$ | 522,730,000$ | (19,247,000$) | 689,055,000$ | 704,447,000$ | 660,122,000$ | 158,026,000$ | 558,713,000$ | 704,195,000$ | 619,141,000$ | 576,248,000$ | 553,189,000$ | 808,125,000$ | 418,120,000$ | 642,462,000$ | 434,650,000$ | 480,357,000$ | 493,226,000$ | 566,448,000$ | 536,180,000$ | 514,160,000$ | 455,390,000$ | 445,386,000$ | 446,083,000$ | 532,873,000$ | 346,764,000$ | (144,919,000$) | 330,890,000$ | 351,111,000$ | 330,684,000$ | 2,557,776,000$ | 2,584,317,000$ | 2,694,982,000$ | 2,788,484,000$ | 3,063,129,000$ | 2,807,107,000$ | 2,770,287,000$ | 3,028,782,000$ | 3,081,792,000$ | 3,107,854,000$ | 3,053,599,000$ | 2,923,844,000$ |
| Operating Income | | 211,555,000$ | 235,014,000$ | 208,648,000$ | 208,418,000$ | 196,205,000$ | 170,986,000$ | 183,243,000$ | 142,000,000$ | 168,358,000$ | 167,688,000$ | 185,847,000$ | 154,591,000$ | (69,426,000$) | 265,762,000$ | 166,215,000$ | 177,333,000$ | 251,517,000$ | 263,746,000$ | (41,112,000$) | 213,940,000$ | 22,474,000$ | 194,376,000$ | 167,778,000$ | 151,345,000$ | 99,086,000$ | 89,954,000$ | 102,681,000$ | 113,130,000$ | 160,846,000$ | 162,512,000$ | 68,755,000$ | (4,670,000$) | 106,993,000$ | 128,475,000$ | 68,173,000$ | 88,628,000$ | 82,811,000$ | 109,556,000$ | 86,781,000$ | 59,450,000$ | 53,825,000$ | 100,434,000$ | 133,045,000$ | 158,223,000$ | 136,650,000$ | 123,937,000$ | 122,434,000$ | 145,047,000$ |
| Operating Margin | | 6.71% | 7.75% | 7.17% | 7.11% | 6.63% | 5.93% | 6.44% | 5.05% | 5.94% | 6.01% | 6.94% | 6.07% | 5.52% | 6.94% | 4.34% | 5.25% | 7.01% | 7.38% | (1.16%) | 6.33% | .64% | 5.96% | 4.90% | 4.50% | 2.92% | 2.84% | 3.32% | 3.67% | 3.88% | 3.91% | 1.75% | (.17%) | 4.03% | 5.11% | 2.96% | 3.47% | 3.14% | 4.07% | 3.12% | 2.09% | 1.73% | 3.45% | 4.58% | 4.97% | 4.25% | 3.84% | 3.86% | 4.73% |
| Interest Income | | 8,326,000$ | 8,297,000$ | 9,525,000$ | 9,656,000$ | 8,515,000$ | 9,718,000$ | 8,702,000$ | 7,519,000$ | 6,508,000$ | 7,830,000$ | 7,630,000$ | 3,007,000$ | 1,377,000$ | 1,042,000$ | 381,000$ | 1,501,000$ | 770,000$ | 1,001,000$ | 608,000$ | 1,124,000$ | 1,549,000$ | 1,249,000$ | 985,000$ | 946,000$ | 2,315,000$ | 3,398,000$ | 1,670,000$ | 2,104,000$ | 2,088,000$ | 1,277,000$ | 1,785,000$ | 3,834,000$ | 3,051,000$ | 2,123,000$ | 2,088,000$ | 1,486,000$ | 2,740,000$ | 624,000$ | 2,264,000$ | 2,220,000$ | 1,709,000$ | 1,697,000$ | 1,580,000$ | 2,276,000$ | 2,268,000$ | 2,624,000$ | 3,004,000$ | 1,796,000$ |
| Interest Expenses | | | | | | | | 44,232,000$ | 43,352,000$ | 43,631,000$ | 43,787,000$ | 40,613,000$ | 40,077,000$ | 32,695,000$ | 26,129,000$ | 21,995,000$ | 19,426,000$ | 19,926,000$ | 20,011,000$ | 15,464,000$ | 17,313,000$ | 14,043,000$ | 18,193,000$ | 15,154,000$ | 14,817,000$ | 10,140,000$ | 18,978,000$ | 29,423,000$ | 25,325,000$ | 26,653,000$ | 23,788,000$ | 19,228,000$ | 7,092,000$ | 708,000$ | 4,054,000$ | 3,755,000$ | 3,518,000$ | 4,945,000$ | 4,572,000$ | 2,200,000$ | 3,543,000$ | 4,129,000$ | 5,509,000$ | 4,548,000$ | 5,318,000$ | 947,000$ | 5,565,000$ | 5,116,000$ | (191,000$) |
| Income Before Tax | | 189,404,000$ | 245,104,000$ | 55,823,000$ | 53,147,000$ | 393,606,000$ | 136,465,000$ | 144,008,000$ | 103,205,000$ | 132,091,000$ | 125,207,000$ | 148,670,000$ | 115,007,000$ | (118,988,000$) | 272,115,000$ | 155,282,000$ | 169,090,000$ | 170,380,000$ | 283,394,000$ | (112,281,000$) | 354,111,000$ | 60,158,000$ | 303,681,000$ | (176,805,000$) | 254,169,000$ | 53,537,000$ | 93,399,000$ | 111,832,000$ | 92,191,000$ | 197,839,000$ | 192,783,000$ | 122,167,000$ | 41,916,000$ | 119,450,000$ | 127,396,000$ | 60,491,000$ | 85,880,000$ | 35,673,000$ | 102,807,000$ | 90,456,000$ | 57,787,000$ | 49,292,000$ | 97,188,000$ | 128,962,000$ | 154,695,000$ | 144,805,000$ | 118,046,000$ | 132,394,000$ | 146,921,000$ |
| Tax Expenses | | 54,078,000$ | 53,752,000$ | 50,576,000$ | 57,149,000$ | 74,467,000$ | 45,272,000$ | 43,364,000$ | (31,610,000$) | (21,993,000$) | 54,166,000$ | 19,060,000$ | 50,103,000$ | (55,217,000$) | 59,491,000$ | 46,166,000$ | 15,889,000$ | (14,279,000$) | 109,186,000$ | (20,772,000$) | 87,023,000$ | (75,476,000$) | 67,674,000$ | (61,122,000$) | 68,489,000$ | 76,515,000$ | (1,981,000$) | (7,947,000$) | 22,758,000$ | 270,832,000$ | (14,600,000$) | 30,045,000$ | 39,355,000$ | (6,717,000$) | 38,767,000$ | 16,326,000$ | 24,727,000$ | 5,790,000$ | 31,870,000$ | 27,067,000$ | 7,481,000$ | 12,022,000$ | (120,000$) | 40,852,000$ | 48,500,000$ | 53,750,000$ | 46,737,000$ | 41,594,000$ | 47,972,000$ |
| Net Income | | 119,540,000$ | 189,723,000$ | (303,000$) | (5,003,000$) | 338,757,000$ | 158,896,000$ | 173,534,000$ | 181,454,000$ | 166,996,000$ | 172,813,000$ | 233,178,000$ | 146,670,000$ | 241,048,000$ | 212,281,000$ | 109,115,000$ | 152,969,000$ | 69,354,000$ | 174,592,000$ | (80,189,000$) | 267,074,000$ | 92,350,000$ | 254,050,000$ | (85,803,000$) | 263,267,000$ | 149,792,000$ | 531,064,000$ | 62,773,000$ | 129,591,000$ | (31,422,000$) | 150,071,000$ | 51,932,000$ | 2,561,000$ | 93,428,000$ | 88,629,000$ | 44,165,000$ | 61,153,000$ | 29,883,000$ | 70,937,000$ | 63,389,000$ | 50,306,000$ | 37,269,000$ | 97,308,000$ | 88,110,000$ | 106,195,000$ | 91,054,000$ | 71,309,000$ | 90,800,000$ | 98,949,000$ |
| Profit Margin | | 3.79% | 6.26% | (.01%) | (.17%) | 11.44% | 5.51% | 6.10% | 6.46% | 5.89% | 6.19% | 8.71% | 5.76% | (19.15%) | 5.55% | 2.85% | 4.53% | 1.93% | 4.88% | (2.26%) | 7.90% | 2.62% | 7.79% | (2.50%) | 7.84% | 4.42% | 16.76% | 2.03% | 4.20% | (.76%) | 3.61% | 1.32% | .09% | 3.52% | 3.52% | 1.92% | 2.40% | 1.13% | 2.63% | 2.28% | 1.77% | 1.20% | 3.35% | 3.04% | 3.33% | 2.83% | 2.21% | 2.86% | 3.22% |
| TTM | | 2.53% | 4.42% | 4.21% | 5.73% | 7.41% | 5.99% | 6.16% | 6.79% | 6.63% | 11.74% | 10.69% | 7.92% | 7.31% | 3.72% | 3.52% | 2.25% | 3.06% | 3.24% | 3.89% | 3.88% | 3.86% | 4.33% | 6.43% | 7.74% | 6.86% | 5.13% | 2.15% | 1.96% | 1.16% | 2.21% | 2.00% | 2.24% | 2.87% | 2.24% | 2.02% | 2.11% | 1.96% | 1.94% | 2.13% | 2.32% | 2.72% | 3.13% | 2.84% | 2.81% | 2.77% | 2.99% | 3.36% | 3.58% |
| Earnings to Minority | | 4,652,000$ | 4,442,000$ | (11,731,000$) | 6,080,000$ | 8,434,000$ | 8,551,000$ | 7,340,000$ | 7,226,000$ | 9,227,000$ | 8,204,000$ | 7,803,000$ | 7,031,000$ | 8,502,000$ | 8,773,000$ | 10,261,000$ | 9,252,000$ | 9,847,000$ | 9,182,000$ | 10,158,000$ | 10,026,000$ | 10,360,000$ | 9,121,000$ | 6,284,000$ | 6,257,000$ | 7,467,000$ | 6,622,000$ | 5,856,000$ | 5,295,000$ | 6,118,000$ | (151,000$) | 3,345,000$ | 398,000$ | (713,000$) | (403,000$) | (5,853,000$) | 617,000$ | 7,865,000$ | (1,882,000$) | (1,861,000$) | 3,792,000$ | 7,406,000$ | 6,246,000$ | 6,143,000$ | 6,116,000$ | 4,980,000$ | 6,467,000$ | 7,340,000$ | 5,217,000$ |
| Earnings to Common Shareholders | | 122,250,000$ | 179,605,000$ | 5,612,000$ | (18,130,000$) | 325,437,000$ | 146,934,000$ | 162,112,000$ | 171,610,000$ | 149,379,000$ | 164,238,000$ | 216,512,000$ | 135,648,000$ | 225,207,000$ | 195,983,000$ | 88,816,000$ | 134,034,000$ | 43,145,000$ | 165,794,000$ | 11,045,000$ | 257,048,000$ | 81,993,000$ | 244,929,000$ | (92,087,000$) | 257,010,000$ | 142,324,000$ | 524,442,000$ | 56,917,000$ | 124,296,000$ | (37,451,000$) | 149,593,000$ | 48,333,000$ | 2,148,000$ | 93,301,000$ | 88,128,000$ | 49,424,000$ | 60,536,000$ | 29,644,000$ | 69,055,000$ | 65,250,000$ | 46,514,000$ | 29,863,000$ | 91,062,000$ | 81,967,000$ | 100,079,000$ | 86,074,000$ | 64,842,000$ | 83,460,000$ | 93,732,000$ |
| QoQ% | | (31.93%) | 3,100.37% | 130.95% | (105.57%) | 121.49% | (9.36%) | (5.54%) | 14.88% | (9.05%) | (24.14%) | 59.61% | (39.77%) | 14.91% | 120.66% | (33.74%) | 210.66% | (73.98%) | 1,401.08% | (95.70%) | 213.50% | (66.52%) | 365.98% | (135.83%) | 80.58% | (72.86%) | 821.42% | (54.21%) | 431.89% | (125.04%) | 209.51% | 2,150.14% | (97.70%) | 5.87% | 78.31% | (18.36%) | 104.21% | (57.07%) | 5.83% | 40.28% | 55.76% | (67.21%) | 11.10% | (18.10%) | 16.27% | 32.74% | (22.31%) | (10.96%) | (15.41%) |
| YoY% | | (62.44%) | 22.24% | (96.54%) | (110.57%) | 117.86% | (10.54%) | (25.13%) | 26.51% | (33.67%) | (16.20%) | 143.78% | 1.20% | 421.98% | 18.21% | 704.13% | (47.86%) | (47.38%) | (32.31%) | 111.99% | .02% | (42.39%) | (53.30%) | (261.79%) | 106.77% | 480.03% | 250.58% | 17.76% | 5,686.59% | (140.14%) | 69.75% | (2.21%) | (96.45%) | 214.74% | 27.62% | (24.25%) | 30.15% | (.73%) | (24.17%) | (20.40%) | (53.52%) | (65.31%) | 40.44% | (1.79%) | 6.77% | (22.32%) | (40.44%) | (20.06%) | (5.33%) |
| Earnings Per Share, Basic | | 1.02$ | 1.50$ | 0.05$ | (0.15$) | 2.62$ | 1.17$ | 1.29$ | 1.36$ | 1.18$ | 1.30$ | 1.71$ | 1.07$ | 1.76$ | 1.53$ | 0.69$ | 1.04$ | 0.33$ | 1.27$ | 0.08$ | 1.98$ | 0.63$ | 1.88$ | (0.69$) | 1.93$ | 1.06$ | 3.84$ | 0.41$ | 0.87$ | (0.26$) | 1.05$ | 0.34$ | 0.02$ | 0.78$ | 0.74$ | 0.41$ | 0.51$ | 0.25$ | 0.58$ | 0.54$ | 0.38$ | 0.24$ | 0.74$ | 0.65$ | 0.78$ | 0.66$ | 0.50$ | 0.64$ | 0.72$ |
| Earnings Per Share, Diluted | | 1.01$ | 1.49$ | 0.05$ | (0.15$) | 2.61$ | 1.17$ | 1.28$ | 1.35$ | 1.18$ | 1.29$ | 1.70$ | 1.06$ | 1.75$ | 1.52$ | 0.68$ | 1.03$ | 0.33$ | 1.26$ | 0.08$ | 1.96$ | 0.62$ | 1.87$ | (0.69$) | 1.91$ | 1.05$ | 3.81$ | 0.41$ | 0.87$ | (0.27$) | 1.05$ | 0.34$ | 0.02$ | 0.79$ | 0.74$ | 0.41$ | 0.50$ | 0.24$ | 0.57$ | 0.54$ | 0.38$ | 0.24$ | 0.73$ | 0.64$ | 0.77$ | 0.65$ | 0.49$ | 0.63$ | 0.71$ |
| Unlevered FCF Per Share, Basic | | 2.96$ | 2.25$ | (0.93$) | 0.78$ | 1.27$ | 3.55$ | (0.56$) | 3.18$ | 1.43$ | 2.29$ | 0.76$ | 2.13$ | 1.80$ | (2.19$) | 0.74$ | 2.34$ | 1.35$ | 1.17$ | 1.61$ | 0.74$ | 3.10$ | 2.55$ | 0.85$ | (1.20$) | (1.30$) | (1.54$) | 0.93$ | (1.73$) | 1.27$ | | (0.11$) | 0.20$ | 1.25$ | | | | | | 1.87$ | 0.09$ | 0.65$ | 2.21$ | (0.48$) | 0.82$ | 1.50$ | 2.02$ | (1.23$) | 2.22$ |
| Unlevered FCF Per Share, Diluted | | 2.93$ | 2.25$ | (0.93$) | 0.78$ | 1.27$ | 3.54$ | (0.56$) | 3.16$ | 1.42$ | 2.28$ | 0.76$ | 2.12$ | 1.79$ | (2.18$) | 0.74$ | 2.32$ | 1.33$ | 1.16$ | 1.61$ | 0.73$ | 3.04$ | 2.53$ | 0.85$ | (1.18$) | (1.29$) | (1.53$) | 0.92$ | (1.71$) | 1.29$ | | (0.11$) | 0.20$ | 1.26$ | | | | | | 1.85$ | 0.09$ | 0.64$ | 2.19$ | (0.47$) | 0.81$ | 1.49$ | 1.99$ | (1.20$) | 2.18$ |
| Average Shares, Basic | | 119,476,000 | 120,084,000 | 122,257,000 | 124,055,000 | 124,316,000 | 125,163,000 | 125,712,000 | 126,105,000 | 126,072,000 | 126,646,000 | 126,886,000 | 126,824,000 | 127,760,000 | 128,225,000 | 129,333,000 | 129,342,000 | 130,161,000 | 130,385,000 | 130,262,000 | 129,968,000 | 130,176,000 | 130,215,000 | 132,531,000 | 133,134,000 | 134,528,000 | 136,611,000 | 138,335,000 | 142,154,000 | 142,222,000 | 142,015,000 | 141,785,000 | 124,122,000 | 119,352,000 | 119,206,000 | 119,484,000 | 119,438,000 | 119,578,000 | 119,850,000 | 120,216,000 | 120,888,000 | 121,992,000 | 123,392,000 | 125,992,000 | 128,652,000 | 130,689,000 | 130,738,000 | 130,384,000 | 130,121,000 |
| Average Shares, Diluted | | 120,558,000 | 120,491,000 | 122,624,000 | 124,055,000 | 124,884,000 | 125,616,000 | 126,211,000 | 126,813,000 | 126,863,000 | 127,138,000 | 127,359,000 | 127,496,000 | 128,580,000 | 128,933,000 | 129,973,000 | 130,294,000 | 132,264,000 | 131,420,000 | 130,262,000 | 131,150,000 | 132,472,000 | 131,263,000 | 132,531,000 | 134,618,000 | 136,107,000 | 137,823,000 | 139,316,000 | 143,578,000 | 140,185,000 | 143,029,000 | 141,785,000 | 125,145,000 | 118,602,000 | 119,856,000 | 120,279,000 | 121,851,000 | 121,384,000 | 121,446,000 | 121,143,000 | 121,959,000 | 122,700,000 | 124,601,000 | 127,166,000 | 129,973,000 | 132,114,000 | 132,611,000 | 132,579,000 | 132,180,000 |
| EBIT | | 189,404,000$ | 245,104,000$ | 55,823,000$ | 53,147,000$ | 393,606,000$ | 136,465,000$ | 188,240,000$ | 146,557,000$ | 175,722,000$ | 168,994,000$ | 189,283,000$ | 155,084,000$ | (86,293,000$) | 298,244,000$ | 177,277,000$ | 188,516,000$ | 190,306,000$ | 303,405,000$ | (96,817,000$) | 371,424,000$ | 74,201,000$ | 321,874,000$ | (161,651,000$) | 268,986,000$ | 63,677,000$ | 112,377,000$ | 141,255,000$ | 117,516,000$ | 224,492,000$ | 216,571,000$ | 141,395,000$ | 49,008,000$ | 120,158,000$ | 131,450,000$ | 64,246,000$ | 89,398,000$ | 40,618,000$ | 107,379,000$ | 92,656,000$ | 61,330,000$ | 53,421,000$ | 102,697,000$ | 133,510,000$ | 160,013,000$ | 145,752,000$ | 123,611,000$ | 137,510,000$ | 146,730,000$ |
| EBITDA | | 209,425,000$ | 266,181,000$ | 75,862,000$ | 74,069,000$ | 418,667,000$ | 160,913,000$ | 212,794,000$ | 171,726,000$ | 202,198,000$ | 190,178,000$ | 216,990,000$ | 183,063,000$ | (61,760,000$) | 323,545,000$ | 203,660,000$ | 214,753,000$ | 216,846,000$ | 329,810,000$ | (71,727,000$) | 394,413,000$ | 98,277,000$ | 344,150,000$ | (139,085,000$) | 291,138,000$ | 84,185,000$ | 138,228,000$ | 164,746,000$ | 137,837,000$ | 253,633,000$ | 246,147,000$ | 175,702,000$ | 73,840,000$ | 143,858,000$ | 149,689,000$ | 82,104,000$ | 106,019,000$ | 59,534,000$ | 127,600,000$ | 113,715,000$ | 83,497,000$ | 77,627,000$ | 127,260,000$ | 158,659,000$ | 186,019,000$ | 173,643,000$ | 149,295,000$ | 162,878,000$ | 166,379,000$ |