| JABIL INC (JBL) |
| 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-Nov-30 | 2025-Aug-31 | 2025-May-31 | 2025-Feb-28 | 2024-Nov-30 | 2024-Aug-31 | 2024-May-31 | 2024-Feb-29 | 2023-Nov-30 | 2023-Aug-31 | 2023-May-31 | 2023-Feb-28 | 2022-Nov-30 | 2022-Aug-31 | 2022-May-31 | 2022-Feb-28 | 2021-Nov-30 | 2021-Aug-31 | 2021-May-31 | 2021-Feb-28 | 2020-Nov-30 | 2020-Aug-31 | 2020-May-31 | 2020-Feb-29 | 2019-Nov-30 | 2019-Aug-31 | 2019-May-31 | 2019-Feb-28 | 2018-Nov-30 | 2018-Aug-31 | 2018-May-31 | 2018-Feb-28 | 2017-Nov-30 | 2017-Aug-31 | 2017-May-31 | 2017-Feb-28 | 2016-Nov-30 | 2016-Aug-31 | 2016-May-31 | 2016-Feb-29 | 2015-Nov-30 | 2015-Aug-31 | 2015-May-31 | 2015-Feb-28 | 2014-Nov-30 | 2014-Aug-31 | 2014-May-31 | 2014-Feb-28 |
| 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 | | 8,305,000,000$ | 8,252,000,000$ | 7,828,000,000$ | 6,728,000,000$ | 6,994,000,000$ | 6,964,000,000$ | 6,765,000,000$ | 6,767,000,000$ | 8,387,000,000$ | 8,458,000,000$ | 8,475,000,000$ | 8,134,000,000$ | 9,635,000,000$ | 9,030,000,000$ | 8,328,000,000$ | 7,553,000,000$ | 8,567,000,000$ | 7,409,000,000$ | 7,215,000,000$ | 6,828,000,000$ | 7,833,000,000$ | 7,299,577,000$ | 6,335,642,000$ | 6,125,083,000$ | 7,505,698,000$ | 6,573,133,000$ | 6,135,602,000$ | 6,066,990,000$ | 6,506,275,000$ | 5,771,831,000$ | 5,436,952,000$ | 5,301,101,000$ | 5,585,532,000$ | 5,023,029,000$ | 4,489,557,000$ | 4,445,637,000$ | 5,104,898,000$ | 4,430,763,000$ | 4,310,752,000$ | 4,403,594,000$ | 5,207,977,000$ | 4,680,814,000$ | 4,358,641,000$ | 4,309,323,000$ | 4,550,418,000$ | 4,056,245,000$ | 3,785,875,000$ | 3,577,315,000$ |
| QoQ% | | .64% | 5.42% | 16.35% | (3.80%) | .43% | 2.94% | (.03%) | (19.32%) | (.84%) | (.20%) | 4.19% | (15.58%) | 6.70% | 8.43% | 10.26% | (11.84%) | 15.63% | 2.69% | 5.67% | (12.83%) | 7.31% | 15.21% | 3.44% | (18.39%) | 14.19% | 7.13% | 1.13% | (6.75%) | 12.73% | 6.16% | 2.56% | (5.09%) | 11.20% | 11.88% | .99% | (12.91%) | 15.22% | 2.78% | (2.11%) | (15.45%) | 11.26% | 7.39% | 1.14% | (5.30%) | 12.18% | 7.14% | 5.83% | (17.63%) |
| YoY% | | 18.75% | 18.50% | 15.71% | (.58%) | (16.61%) | (17.66%) | (20.18%) | (16.81%) | (12.95%) | (6.33%) | 1.77% | 7.69% | 12.47% | 21.88% | 15.43% | 10.62% | 9.37% | 1.50% | 13.88% | 11.48% | 4.36% | 11.05% | 3.26% | .96% | 15.36% | 13.88% | 12.85% | 14.45% | 16.48% | 14.91% | 21.10% | 19.24% | 9.42% | 13.37% | 4.15% | .96% | (1.98%) | (5.34%) | (1.10%) | 2.19% | 14.45% | 15.40% | 15.13% | 20.46% | 4.78% | (10.14%) | (9.78%) | (14.14%) |
| Cost Of Revenue | | 7,563,000,000$ | 7,469,000,000$ | 7,147,000,000$ | 6,152,000,000$ | 6,388,000,000$ | 6,301,000,000$ | 6,157,000,000$ | 6,137,000,000$ | 7,612,000,000$ | 7,692,000,000$ | 7,778,000,000$ | 7,473,000,000$ | 8,892,000,000$ | 8,301,000,000$ | 7,709,000,000$ | 6,944,000,000$ | 7,892,000,000$ | 6,822,000,000$ | 6,647,000,000$ | 6,259,000,000$ | 7,198,000,000$ | 6,808,689,000$ | 5,879,494,000$ | 5,694,958,000$ | 6,951,859,000$ | 6,078,456,000$ | 5,691,803,000$ | 5,612,116,000$ | 5,986,625,000$ | 5,329,684,000$ | 5,038,725,000$ | 4,903,968,000$ | 5,116,247,000$ | 4,597,211,000$ | 4,163,142,000$ | 4,083,733,000$ | 4,673,392,000$ | 4,107,114,000$ | 3,989,665,000$ | 4,004,161,000$ | 4,724,442,000$ | 4,304,239,000$ | 3,982,804,000$ | 3,941,504,000$ | 4,167,431,000$ | 3,793,993,000$ | 3,569,925,000$ | 3,364,165,000$ |
| Gross Profit | | 742,000,000$ | 783,000,000$ | 681,000,000$ | 576,000,000$ | 606,000,000$ | 663,000,000$ | 608,000,000$ | 630,000,000$ | 775,000,000$ | 766,000,000$ | 697,000,000$ | 661,000,000$ | 743,000,000$ | 729,000,000$ | 619,000,000$ | 609,000,000$ | 675,000,000$ | 587,000,000$ | 568,000,000$ | 569,000,000$ | 635,000,000$ | 490,888,000$ | 456,148,000$ | 430,125,000$ | 553,839,000$ | 494,677,000$ | 443,799,000$ | 454,874,000$ | 519,650,000$ | 442,147,000$ | 398,227,000$ | 397,133,000$ | 469,285,000$ | 425,818,000$ | 326,415,000$ | 361,904,000$ | 431,506,000$ | 323,649,000$ | 321,087,000$ | 399,433,000$ | 483,535,000$ | 376,575,000$ | 375,837,000$ | 367,819,000$ | 382,987,000$ | 262,252,000$ | 215,950,000$ | 213,150,000$ |
| Gross Margin | | 8.93% | 9.49% | 8.70% | 8.56% | 8.67% | 9.52% | 8.99% | 9.31% | 9.24% | 9.06% | 8.22% | 8.13% | 7.71% | 8.07% | 7.43% | 8.06% | 7.88% | 7.92% | 7.87% | 8.33% | 8.11% | 6.73% | 7.20% | 7.02% | 7.38% | 7.53% | 7.23% | 7.50% | 7.99% | 7.66% | 7.32% | 7.49% | 8.40% | 8.48% | 7.27% | 8.14% | 8.45% | 7.31% | 7.45% | 9.07% | 9.29% | 8.05% | 8.62% | 8.54% | 8.42% | 6.47% | 5.70% | 5.96% |
| Operating Expenses | | 459,000,000$ | 446,000,000$ | 278,000,000$ | 331,000,000$ | 409,000,000$ | 345,000,000$ | 347,000,000$ | (501,000,000$) | 472,000,000$ | 325,000,000$ | 322,000,000$ | 302,000,000$ | 381,000,000$ | 320,000,000$ | 298,000,000$ | 296,000,000$ | 325,000,000$ | 322,000,000$ | 328,000,000$ | 333,000,000$ | 321,000,000$ | 293,681,000$ | 396,764,000$ | 339,495,000$ | 401,060,000$ | 305,288,000$ | 302,881,000$ | 300,891,000$ | 302,940,000$ | 288,251,000$ | 285,256,000$ | 267,601,000$ | 323,531,000$ | 307,761,000$ | 283,032,000$ | 278,721,000$ | 265,899,000$ | 229,844,000$ | 261,492,000$ | 244,504,000$ | 269,032,000$ | 226,192,000$ | 240,415,000$ | 242,968,000$ | 238,232,000$ | 215,609,000$ | 217,563,000$ | 209,509,000$ |
| Operating Income | | 283,000,000$ | 337,000,000$ | 403,000,000$ | 245,000,000$ | 197,000,000$ | 318,000,000$ | 261,000,000$ | 1,131,000,000$ | 303,000,000$ | 441,000,000$ | 375,000,000$ | 359,000,000$ | 362,000,000$ | 409,000,000$ | 321,000,000$ | 313,000,000$ | 350,000,000$ | 265,000,000$ | 240,000,000$ | 236,000,000$ | 314,000,000$ | 197,207,000$ | 59,384,000$ | 90,630,000$ | 152,779,000$ | 189,389,000$ | 140,918,000$ | 153,983,000$ | 216,710,000$ | 153,896,000$ | 112,971,000$ | 129,532,000$ | 145,754,000$ | 118,057,000$ | 43,383,000$ | 83,183,000$ | 165,607,000$ | 93,805,000$ | 59,595,000$ | 154,929,000$ | 214,503,000$ | 150,383,000$ | 135,422,000$ | 124,851,000$ | 144,755,000$ | 46,643,000$ | (1,613,000$) | 3,641,000$ |
| Operating Margin | | 3.41% | 4.08% | 5.15% | 3.64% | 2.82% | 4.57% | 3.86% | 16.71% | 3.61% | 5.21% | 4.43% | 4.41% | 3.76% | 4.53% | 3.85% | 4.14% | 4.09% | 3.58% | 3.33% | 3.46% | 4.01% | 2.70% | .94% | 1.48% | 2.04% | 2.88% | 2.30% | 2.54% | 3.33% | 2.67% | 2.08% | 2.44% | 2.61% | 2.35% | .97% | 1.87% | 3.24% | 2.12% | 1.38% | 3.52% | 4.12% | 3.21% | 3.11% | 2.90% | 3.18% | 1.15% | (.04%) | .10% |
| Interest Income | | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 32,000,000$ | 17,000,000$ | 13,000,000$ | 3,000,000$ | 1,000,000$ | 0$ | 1,000,000$ | 1,000,000$ | 1,000,000$ | 2,000,000$ | 2,000,000$ | 1,856,000$ | 1,864,000$ | 5,336,000$ | 5,944,000$ | 5,103,000$ | 6,758,000$ | 4,760,000$ | 4,379,000$ | 4,490,000$ | 4,499,000$ | 5,011,000$ | 3,813,000$ | 4,118,000$ | 3,663,000$ | 2,289,000$ | 2,455,000$ | 2,475,000$ | 2,302,000$ | 2,287,000$ | 2,064,000$ | 3,501,000$ | 2,836,000$ | 1,916,000$ | 1,700,000$ | 1,632,000$ | 1,060,000$ | 341,000$ |
| Interest Expenses | | 34,000,000$ | 35,000,000$ | 37,000,000$ | 37,000,000$ | 38,000,000$ | 41,000,000$ | 38,000,000$ | 47,000,000$ | 47,000,000$ | 52,000,000$ | 83,000,000$ | 72,000,000$ | 61,000,000$ | 46,000,000$ | 39,000,000$ | 33,000,000$ | 33,000,000$ | 33,000,000$ | 34,000,000$ | 31,000,000$ | 32,000,000$ | 41,033,000$ | 41,873,000$ | 46,183,000$ | 44,911,000$ | 48,674,000$ | 50,514,000$ | 46,160,000$ | 42,652,000$ | 38,782,000$ | 36,178,000$ | 37,796,000$ | 36,246,000$ | 35,987,000$ | 35,443,000$ | 33,800,000$ | 32,844,000$ | 34,027,000$ | 35,212,000$ | 34,262,000$ | 33,035,000$ | 32,207,000$ | 31,997,000$ | 32,048,000$ | 31,839,000$ | 30,785,000$ | 32,107,000$ | 31,858,000$ |
| Income Before Tax | | 220,000,000$ | 279,000,000$ | 290,000,000$ | 184,000,000$ | 139,000,000$ | 253,000,000$ | 201,000,000$ | 1,062,000,000$ | 235,000,000$ | 370,000,000$ | 306,000,000$ | 287,000,000$ | 299,000,000$ | 352,000,000$ | 278,000,000$ | 284,000,000$ | 317,000,000$ | 237,000,000$ | 213,000,000$ | 209,000,000$ | 285,000,000$ | 115,510,000$ | 13,773,000$ | 29,077,000$ | 102,640,000$ | 102,209,000$ | 83,078,000$ | 100,826,000$ | 164,887,000$ | 108,547,000$ | 71,153,000$ | 86,262,000$ | 107,439,000$ | 81,612,000$ | (4,218,000$) | 48,301,000$ | 130,538,000$ | 60,219,000$ | 24,273,000$ | 120,787,000$ | 181,767,000$ | 121,288,000$ | 104,381,000$ | 93,054,000$ | 112,922,000$ | 14,400,000$ | (34,180,000$) | (29,726,000$) |
| Tax Expenses | | 74,000,000$ | 61,000,000$ | 68,000,000$ | 67,000,000$ | 39,000,000$ | 115,000,000$ | 72,000,000$ | 135,000,000$ | 41,000,000$ | 215,000,000$ | 73,000,000$ | 80,000,000$ | 76,000,000$ | 37,000,000$ | 60,000,000$ | 62,000,000$ | 76,000,000$ | 62,000,000$ | 43,000,000$ | 57,000,000$ | 84,000,000$ | 46,380,000$ | 64,036,000$ | 31,658,000$ | 61,926,000$ | 48,922,000$ | 39,046,000$ | 33,219,000$ | 40,813,000$ | 165,155,000$ | 28,451,000$ | 48,734,000$ | 43,520,000$ | 35,571,000$ | 21,481,000$ | 28,177,000$ | 43,837,000$ | 21,510,000$ | 18,434,000$ | 42,354,000$ | 49,852,000$ | 30,275,000$ | 32,124,000$ | 35,272,000$ | 39,788,000$ | 32,788,000$ | 18,708,000$ | 2,539,000$ |
| Net Income | | 146,000,000$ | 218,000,000$ | 222,000,000$ | 117,000,000$ | 100,000,000$ | 138,000,000$ | 129,000,000$ | 927,000,000$ | 194,000,000$ | 155,000,000$ | 233,000,000$ | 207,000,000$ | 223,000,000$ | 315,000,000$ | 218,000,000$ | 222,000,000$ | 241,000,000$ | 175,000,000$ | 170,000,000$ | 152,000,000$ | 201,000,000$ | 69,130,000$ | (50,263,000$) | (2,581,000$) | 40,714,000$ | 53,287,000$ | 44,032,000$ | 67,607,000$ | 124,074,000$ | (56,608,000$) | 42,702,000$ | 37,528,000$ | 63,919,000$ | 46,041,000$ | (25,699,000$) | 20,124,000$ | 86,701,000$ | 38,709,000$ | 5,839,000$ | 78,433,000$ | 131,915,000$ | 88,539,000$ | 72,424,000$ | 52,273,000$ | 72,376,000$ | (25,592,000$) | 188,308,000$ | (38,516,000$) |
| Profit Margin | | 1.76% | 2.64% | 2.84% | 1.74% | 1.43% | 1.98% | 1.91% | 13.70% | 2.31% | 1.83% | 2.75% | 2.55% | 2.31% | 3.49% | 2.62% | 2.94% | 2.81% | 2.36% | 2.36% | 2.23% | 2.57% | .95% | (.79%) | (.04%) | .54% | .81% | .72% | 1.11% | 1.91% | (.98%) | .79% | .71% | 1.14% | .92% | (.57%) | .45% | 1.70% | .87% | .14% | 1.78% | 2.53% | 1.89% | 1.66% | 1.21% | 1.59% | (.63%) | 4.97% | (1.08%) |
| TTM | | 2.26% | 2.21% | 2.02% | 1.76% | 4.71% | 4.81% | 4.63% | 4.70% | 2.36% | 2.36% | 2.77% | 2.74% | 2.83% | 2.98% | 2.69% | 2.63% | 2.46% | 2.38% | 2.03% | 1.31% | .79% | .21% | .16% | .51% | .78% | 1.14% | .73% | .75% | .64% | .40% | .89% | .60% | .53% | .67% | .65% | .83% | 1.15% | 1.39% | 1.64% | 1.99% | 1.86% | 1.60% | .99% | 1.72% | 1.23% | 1.54% | 2.43% | 1.54% |
| Earnings to Minority | | | | | | | | | | | | | | | | | | | 0$ | 1,000,000$ | 0$ | 1,000,000$ | 1,311,000$ | 695,000$ | 702,000$ | 292,000$ | 723,000$ | 550,000$ | 253,000$ | 474,000$ | 706,000$ | 161,000$ | 220,000$ | 124,000$ | 362,000$ | (418,000$) | (541,000$) | (1,326,000$) | 642,000$ | 626,000$ | (497,000$) | 30,000$ | 837,000$ | 221,000$ | 321,000$ | 214,000$ | 605,000$ | 53,000$ | 151,000$ |
| Earnings to Common Shareholders | | 146,000,000$ | 218,000,000$ | 222,000,000$ | 117,000,000$ | 100,000,000$ | 138,000,000$ | 129,000,000$ | 927,000,000$ | 194,000,000$ | 155,000,000$ | 233,000,000$ | 207,000,000$ | 223,000,000$ | 315,000,000$ | 218,000,000$ | 222,000,000$ | 241,000,000$ | 175,000,000$ | 169,000,000$ | 152,000,000$ | 200,000,000$ | 67,819,000$ | (50,958,000$) | (3,283,000$) | 40,422,000$ | 52,564,000$ | 43,482,000$ | 67,354,000$ | 123,600,000$ | (57,314,000$) | 42,541,000$ | 37,308,000$ | 63,795,000$ | 45,679,000$ | (25,281,000$) | 20,665,000$ | 88,027,000$ | 38,067,000$ | 5,213,000$ | 78,930,000$ | 131,885,000$ | 87,702,000$ | 72,203,000$ | 51,952,000$ | 72,162,000$ | (26,197,000$) | 188,255,000$ | (38,667,000$) |
| QoQ% | | (33.03%) | (1.80%) | 89.74% | 17.00% | (27.54%) | 6.98% | (86.08%) | 377.84% | 25.16% | (33.48%) | 12.56% | (7.18%) | (29.21%) | 44.50% | (1.80%) | (7.88%) | 37.71% | 3.55% | 11.18% | (24.00%) | 194.90% | 233.09% | (1,452.18%) | (108.12%) | (23.10%) | 20.89% | (35.44%) | (45.51%) | 315.65% | (234.73%) | 14.03% | (41.52%) | 39.66% | 280.69% | (222.34%) | (76.52%) | 131.24% | 630.23% | (93.40%) | (40.15%) | 50.38% | 21.47% | 38.98% | (28.01%) | 375.46% | (113.92%) | 586.86% | (132.79%) |
| YoY% | | 46.00% | 57.97% | 72.09% | (87.38%) | (48.45%) | (10.97%) | (44.64%) | 347.83% | (13.00%) | (50.79%) | 6.88% | (6.76%) | (7.47%) | 80.00% | 28.99% | 46.05% | 20.50% | 158.04% | 431.65% | 4,729.91% | 394.78% | 29.02% | (217.19%) | (104.87%) | (67.30%) | 191.71% | 2.21% | 80.54% | 93.75% | (225.47%) | 268.27% | 80.54% | (27.53%) | 20.00% | (584.96%) | (73.82%) | (33.26%) | (56.60%) | (92.78%) | 51.93% | 82.76% | 434.78% | (61.65%) | 234.36% | (38.81%) | (120.62%) | 275.89% | (143.68%) |
| Earnings Per Share, Basic | | 1.36$ | 2.03$ | 2.06$ | 1.06$ | 0.89$ | 1.20$ | 1.08$ | 7.40$ | 1.50$ | 1.18$ | 1.76$ | 1.55$ | 1.65$ | 2.30$ | 1.55$ | 1.55$ | 1.67$ | 1.20$ | 1.14$ | 1.01$ | 1.33$ | 0.45$ | (0.34$) | (0.02$) | 0.26$ | 0.34$ | 0.28$ | 0.44$ | 0.77$ | (0.34$) | 0.25$ | 0.21$ | 0.36$ | 0.26$ | (0.14$) | 0.11$ | 0.48$ | 0.20$ | 0.03$ | 0.41$ | 0.69$ | (0.15$) | 0.37$ | 0.27$ | 0.37$ | (0.13$) | 0.93$ | (0.19$) |
| Earnings Per Share, Diluted | | 1.35$ | 2.00$ | 2.03$ | 1.05$ | 0.88$ | 1.18$ | 1.06$ | 7.30$ | 1.47$ | 1.15$ | 1.72$ | 1.52$ | 1.62$ | 2.25$ | 1.52$ | 1.52$ | 1.63$ | 1.16$ | 1.11$ | 0.99$ | 1.31$ | 0.42$ | (0.34$) | (0.02$) | 0.26$ | 0.33$ | 0.28$ | 0.43$ | 0.76$ | (0.34$) | 0.25$ | 0.21$ | 0.35$ | 0.24$ | (0.14$) | 0.11$ | 0.47$ | 0.20$ | 0.03$ | 0.41$ | 0.68$ | (0.15$) | 0.37$ | 0.27$ | 0.37$ | (0.13$) | 0.93$ | (0.19$) |
| Unlevered FCF Per Share, Basic | | 2.13$ | 3.90$ | 2.96$ | 1.98$ | 1.91$ | 3.58$ | 3.41$ | (0.38$) | 1.23$ | 3.93$ | 1.85$ | 0.68$ | (1.10$) | 4.31$ | 1.29$ | (1.23$) | (2.27$) | 3.31$ | 2.48$ | (1.91$) | (1.92$) | 2.34$ | 1.90$ | (1.02$) | (1.37$) | 5.64$ | (1.62$) | (0.69$) | (2.00$) | 0.32$ | (4.62$) | (3.09$) | (4.91$) | (12.49$) | 0.14$ | 0.21$ | (0.06$) | 0.91$ | 1.06$ | (1.45$) | (0.56$) | (0.22$) | 0.47$ | 0.34$ | (0.04$) | (0.60$) | 0.72$ | (0.32$) |
| Unlevered FCF Per Share, Diluted | | 2.11$ | 3.84$ | 2.93$ | 1.96$ | 1.89$ | 3.53$ | 3.36$ | (0.38$) | 1.21$ | 3.85$ | 1.81$ | 0.67$ | (1.07$) | 4.20$ | 1.26$ | (1.21$) | (2.21$) | 3.20$ | 2.42$ | (1.88$) | (1.88$) | 2.17$ | 1.90$ | (1.02$) | (1.34$) | 5.46$ | (1.59$) | (0.68$) | (1.97$) | 0.31$ | (4.54$) | (3.05$) | (4.82$) | (11.78$) | 0.14$ | 0.20$ | (0.06$) | 0.90$ | 1.05$ | (1.43$) | (0.55$) | (0.22$) | 0.46$ | 0.34$ | (0.04$) | (0.61$) | 0.72$ | (0.32$) |
| Average Shares, Basic | | 107,000,000 | 107,300,000 | 108,000,000 | 110,000,000 | 112,700,000 | 114,900,000 | 119,900,000 | 125,200,000 | 129,600,000 | 131,300,000 | 132,300,000 | 133,600,000 | 134,800,000 | 136,800,000 | 140,400,000 | 143,500,000 | 144,100,000 | 145,400,000 | 148,100,000 | 150,300,000 | 150,200,000 | 150,519,000 | 150,723,000 | 152,058,000 | 153,100,000 | 153,229,000 | 152,889,000 | 154,725,000 | 161,557,000 | 166,863,000 | 170,514,000 | 174,635,000 | 176,936,000 | 178,646,000 | 181,038,000 | 182,632,000 | 185,292,000 | 189,134,000 | 191,206,000 | 190,957,000 | 190,355,000 | -580,073,244 | 193,785,000 | 193,561,000 | 193,502,000 | 197,967,000 | 202,008,000 | 205,251,000 |
| Average Shares, Diluted | | 108,300,000 | 109,200,000 | 109,300,000 | 111,100,000 | 114,000,000 | 116,500,000 | 121,700,000 | 126,900,000 | 132,100,000 | 134,200,000 | 135,100,000 | 136,300,000 | 138,000,000 | 140,200,000 | 143,300,000 | 146,400,000 | 147,700,000 | 150,500,000 | 152,000,000 | 153,000,000 | 152,900,000 | 161,957,000 | 150,723,000 | 152,058,000 | 156,462,000 | 158,315,000 | 155,678,000 | 156,737,000 | 163,670,000 | 169,741,000 | 173,279,000 | 176,953,000 | 180,203,000 | 189,448,000 | 181,038,000 | 185,010,000 | 187,856,000 | 191,394,000 | 193,069,000 | 193,294,000 | 193,243,000 | -586,306,980 | 196,304,000 | 195,473,000 | 195,314,000 | 195,916,000 | 202,008,000 | 205,251,000 |
| EBIT | | 254,000,000$ | 314,000,000$ | 327,000,000$ | 221,000,000$ | 177,000,000$ | 294,000,000$ | 239,000,000$ | 1,109,000,000$ | 282,000,000$ | 422,000,000$ | 389,000,000$ | 359,000,000$ | 360,000,000$ | 398,000,000$ | 317,000,000$ | 317,000,000$ | 350,000,000$ | 270,000,000$ | 247,000,000$ | 240,000,000$ | 317,000,000$ | 156,543,000$ | 55,646,000$ | 75,260,000$ | 147,551,000$ | 150,883,000$ | 133,592,000$ | 146,986,000$ | 207,539,000$ | 147,329,000$ | 107,331,000$ | 124,058,000$ | 143,685,000$ | 117,599,000$ | 31,225,000$ | 82,101,000$ | 163,382,000$ | 94,246,000$ | 59,485,000$ | 155,049,000$ | 214,802,000$ | 153,495,000$ | 136,378,000$ | 125,102,000$ | 144,761,000$ | 45,185,000$ | (2,073,000$) | 2,132,000$ |
| EBITDA | | 521,000,000$ | 366,000,000$ | 576,000,000$ | 412,000,000$ | 359,000,000$ | 433,000,000$ | 440,000,000$ | 1,259,000,000$ | 488,000,000$ | 594,000,000$ | 627,000,000$ | 610,000,000$ | 623,000,000$ | 555,000,000$ | 561,000,000$ | 572,000,000$ | 619,000,000$ | 416,000,000$ | 484,000,000$ | 484,000,000$ | 566,000,000$ | 350,851,000$ | 253,991,000$ | 274,748,000$ | 350,410,000$ | 347,961,000$ | 327,004,000$ | 339,660,000$ | 396,375,000$ | 337,387,000$ | 308,655,000$ | 311,747,000$ | 338,318,000$ | 307,447,000$ | 221,465,000$ | 273,517,000$ | 352,283,000$ | 278,026,000$ | 243,156,000$ | 322,987,000$ | 376,165,000$ | 297,535,000$ | 272,073,000$ | 252,163,000$ | 267,141,000$ | 165,841,000$ | 117,380,000$ | 123,705,000$ |