| MARRIOTT INTERNATIONAL INC /MD/ (MAR) |
| 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 | | | 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 | | | 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 | | | 6,690,000,000$ | 6,489,000,000$ | 6,744,000,000$ | 6,263,000,000$ | 6,429,000,000$ | 6,255,000,000$ | 6,439,000,000$ | 5,977,000,000$ | 6,095,000,000$ | 5,928,000,000$ | 6,075,000,000$ | 5,615,000,000$ | 5,923,000,000$ | 5,313,000,000$ | 5,338,000,000$ | 4,199,000,000$ | 4,446,000,000$ | 3,946,000,000$ | 3,149,000,000$ | 2,316,000,000$ | 2,172,000,000$ | 2,254,000,000$ | 1,464,000,000$ | 4,681,000,000$ | 5,371,000,000$ | 5,284,000,000$ | 5,305,000,000$ | 5,012,000,000$ | 5,289,000,000$ | 5,051,000,000$ | 5,409,000,000$ | 5,009,000,000$ | 5,251,000,000$ | 5,078,000,000$ | 5,211,000,000$ | 4,912,000,000$ | 5,456,000,000$ | 3,942,000,000$ | 3,902,000,000$ | 3,772,000,000$ | 3,706,000,000$ | 3,578,000,000$ | 3,689,000,000$ | 3,513,000,000$ | 3,559,000,000$ | 3,460,000,000$ | 3,484,000,000$ |
| QoQ% | | | 3.10% | (3.78%) | 7.68% | (2.58%) | 2.78% | (2.86%) | 7.73% | (1.94%) | 2.82% | (2.42%) | 8.19% | (5.20%) | 11.48% | (.47%) | 27.13% | (5.56%) | 12.67% | 25.31% | 35.97% | 6.63% | (3.64%) | 53.96% | (68.73%) | (12.85%) | 1.65% | (.40%) | 5.85% | (5.24%) | 4.71% | (6.62%) | 7.99% | (4.61%) | 3.41% | (2.55%) | 6.09% | (9.97%) | 38.41% | 1.03% | 3.45% | 1.78% | 3.58% | (3.01%) | 5.01% | (1.29%) | 2.86% | (.69%) | 5.80% |
| YoY% | | | 4.06% | 3.74% | 4.74% | 4.79% | 5.48% | 5.52% | 5.99% | 6.45% | 2.90% | 11.58% | 13.81% | 33.72% | 33.22% | 34.64% | 69.51% | 81.30% | 104.70% | 75.07% | 115.10% | (50.52%) | (59.56%) | (57.34%) | (72.40%) | (6.60%) | 1.55% | 4.61% | (1.92%) | .06% | .72% | (.53%) | 3.80% | 1.98% | (3.76%) | 28.82% | 33.55% | 30.22% | 47.22% | 10.17% | 5.77% | 7.37% | 4.13% | 3.41% | 5.88% | 6.68% | 10.56% | 9.49% | 6.77% |
| Cost Of Revenue | | | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ |
| Gross Profit | | | 6,690,000,000$ | 6,489,000,000$ | 6,744,000,000$ | 6,263,000,000$ | 6,429,000,000$ | 6,255,000,000$ | 6,439,000,000$ | 5,977,000,000$ | 6,095,000,000$ | 5,928,000,000$ | 6,075,000,000$ | 5,615,000,000$ | 5,923,000,000$ | 5,313,000,000$ | 5,338,000,000$ | 4,199,000,000$ | 4,446,000,000$ | 3,946,000,000$ | 3,149,000,000$ | 2,316,000,000$ | 2,172,000,000$ | 2,254,000,000$ | 1,464,000,000$ | 4,681,000,000$ | 5,371,000,000$ | 5,284,000,000$ | 5,305,000,000$ | 5,012,000,000$ | 5,289,000,000$ | 5,051,000,000$ | 5,409,000,000$ | 5,009,000,000$ | 5,251,000,000$ | 5,078,000,000$ | 5,211,000,000$ | 4,912,000,000$ | 5,456,000,000$ | 3,942,000,000$ | 3,902,000,000$ | 3,772,000,000$ | 3,706,000,000$ | 3,578,000,000$ | 3,689,000,000$ | 3,513,000,000$ | 3,559,000,000$ | 3,460,000,000$ | 3,484,000,000$ |
| Gross Margin | | | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 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 | | | 5,913,000,000$ | 5,309,000,000$ | 5,508,000,000$ | 5,315,000,000$ | 5,677,000,000$ | 5,311,000,000$ | 5,244,000,000$ | 5,101,000,000$ | 5,377,000,000$ | 4,829,000,000$ | 4,979,000,000$ | 4,664,000,000$ | 4,927,000,000$ | 4,355,000,000$ | 4,388,000,000$ | 3,641,000,000$ | 3,811,000,000$ | 3,401,000,000$ | 2,663,000,000$ | 2,232,000,000$ | 2,300,000,000$ | 2,002,000,000$ | 1,618,000,000$ | 4,567,000,000$ | 5,097,000,000$ | 4,677,000,000$ | 4,896,000,000$ | 4,502,000,000$ | 4,867,000,000$ | 4,455,000,000$ | 4,591,000,000$ | 4,479,000,000$ | 4,827,000,000$ | 4,288,000,000$ | 4,467,000,000$ | 4,366,000,000$ | 5,015,000,000$ | 3,771,000,000$ | 3,513,000,000$ | 3,405,000,000$ | 3,396,000,000$ | 3,239,000,000$ | 3,320,000,000$ | 3,181,000,000$ | 3,268,000,000$ | 3,162,000,000$ | 3,168,000,000$ |
| Operating Income | | | 777,000,000$ | 1,180,000,000$ | 1,236,000,000$ | 948,000,000$ | 752,000,000$ | 944,000,000$ | 1,195,000,000$ | 876,000,000$ | 718,000,000$ | 1,099,000,000$ | 1,096,000,000$ | 951,000,000$ | 996,000,000$ | 958,000,000$ | 950,000,000$ | 558,000,000$ | 635,000,000$ | 545,000,000$ | 486,000,000$ | 84,000,000$ | (128,000,000$) | 252,000,000$ | (154,000,000$) | 114,000,000$ | 274,000,000$ | 607,000,000$ | 409,000,000$ | 510,000,000$ | 422,000,000$ | 596,000,000$ | 818,000,000$ | 530,000,000$ | 424,000,000$ | 790,000,000$ | 744,000,000$ | 546,000,000$ | 441,000,000$ | 171,000,000$ | 389,000,000$ | 367,000,000$ | 310,000,000$ | 339,000,000$ | 369,000,000$ | 332,000,000$ | 291,000,000$ | 298,000,000$ | 316,000,000$ |
| Operating Margin | | | 11.61% | 18.19% | 18.33% | 15.14% | 11.70% | 15.09% | 18.56% | 14.66% | 11.78% | 18.54% | 18.04% | 16.94% | 16.82% | 18.03% | 17.80% | 13.29% | 14.28% | 13.81% | 15.43% | 3.63% | (5.89%) | 11.18% | (10.52%) | 2.44% | 5.10% | 11.49% | 7.71% | 10.18% | 7.98% | 11.80% | 15.12% | 10.58% | 8.08% | 15.56% | 14.28% | 11.12% | 8.08% | 4.34% | 9.97% | 9.73% | 8.37% | 9.48% | 10.00% | 9.45% | 8.18% | 8.61% | 9.07% |
| Interest Income | | | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 10,000,000$ | | | | 15,000,000$ | 8,000,000$ | 7,000,000$ | 6,000,000$ | 5,000,000$ | 6,000,000$ | 8,000,000$ | 7,000,000$ | 7,000,000$ | 7,000,000$ | 6,000,000$ | 8,000,000$ | 6,000,000$ | 6,000,000$ | 8,000,000$ | 6,000,000$ | 6,000,000$ | 6,000,000$ | 5,000,000$ | 6,000,000$ | 5,000,000$ | 14,000,000$ | 9,000,000$ | 8,000,000$ | 7,000,000$ | 13,000,000$ | 9,000,000$ | 7,000,000$ | 6,000,000$ | 10,000,000$ | 5,000,000$ | 6,000,000$ | 8,000,000$ | 13,000,000$ | 8,000,000$ | 4,000,000$ |
| Interest Expenses | | | 199,000,000$ | 194,000,000$ | 191,000,000$ | 183,000,000$ | 170,000,000$ | 168,000,000$ | 164,000,000$ | 163,000,000$ | 153,000,000$ | 146,000,000$ | 140,000,000$ | 126,000,000$ | 115,000,000$ | 100,000,000$ | 95,000,000$ | 93,000,000$ | 97,000,000$ | 107,000,000$ | 109,000,000$ | 107,000,000$ | 112,000,000$ | 113,000,000$ | 127,000,000$ | 93,000,000$ | 95,000,000$ | 100,000,000$ | 102,000,000$ | 97,000,000$ | 94,000,000$ | 86,000,000$ | 85,000,000$ | 75,000,000$ | 72,000,000$ | 73,000,000$ | 73,000,000$ | 70,000,000$ | 75,000,000$ | 55,000,000$ | 57,000,000$ | 47,000,000$ | 46,000,000$ | 43,000,000$ | 42,000,000$ | 36,000,000$ | 26,000,000$ | 29,000,000$ | 30,000,000$ |
| Income Before Tax | | | 582,000,000$ | 994,000,000$ | 1,054,000,000$ | 764,000,000$ | 598,000,000$ | 786,000,000$ | 1,040,000,000$ | 727,000,000$ | 581,000,000$ | 989,000,000$ | 964,000,000$ | 844,000,000$ | 891,000,000$ | 869,000,000$ | 878,000,000$ | 476,000,000$ | 548,000,000$ | 278,000,000$ | 381,000,000$ | (27,000,000$) | (314,000,000$) | 127,000,000$ | (298,000,000$) | 19,000,000$ | 326,000,000$ | 527,000,000$ | 314,000,000$ | 432,000,000$ | 345,000,000$ | 594,000,000$ | 874,000,000$ | 532,000,000$ | 1,034,000,000$ | 738,000,000$ | 716,000,000$ | 494,000,000$ | 438,000,000$ | 131,000,000$ | 344,000,000$ | 326,000,000$ | 284,000,000$ | 309,000,000$ | 355,000,000$ | 307,000,000$ | 282,000,000$ | 290,000,000$ | 285,000,000$ |
| Tax Expenses | | | 137,000,000$ | 266,000,000$ | 291,000,000$ | 99,000,000$ | 143,000,000$ | 202,000,000$ | 268,000,000$ | 163,000,000$ | (267,000,000$) | 237,000,000$ | 238,000,000$ | 87,000,000$ | 218,000,000$ | 239,000,000$ | 200,000,000$ | 99,000,000$ | 80,000,000$ | 58,000,000$ | (41,000,000$) | (16,000,000$) | (150,000,000$) | 27,000,000$ | (64,000,000$) | (12,000,000$) | 47,000,000$ | 140,000,000$ | 82,000,000$ | 57,000,000$ | 28,000,000$ | 91,000,000$ | 207,000,000$ | 112,000,000$ | 920,000,000$ | 253,000,000$ | 227,000,000$ | 123,000,000$ | 166,000,000$ | 61,000,000$ | 97,000,000$ | 107,000,000$ | 82,000,000$ | 99,000,000$ | 115,000,000$ | 100,000,000$ | 85,000,000$ | 98,000,000$ | 93,000,000$ |
| Net Income | | | 445,000,000$ | 728,000,000$ | 763,000,000$ | 665,000,000$ | 455,000,000$ | 584,000,000$ | 772,000,000$ | 564,000,000$ | 848,000,000$ | 752,000,000$ | 726,000,000$ | 757,000,000$ | 673,000,000$ | 630,000,000$ | 678,000,000$ | 377,000,000$ | 468,000,000$ | 220,000,000$ | 422,000,000$ | (11,000,000$) | (164,000,000$) | 100,000,000$ | (234,000,000$) | 31,000,000$ | 279,000,000$ | 387,000,000$ | 232,000,000$ | 375,000,000$ | 317,000,000$ | 503,000,000$ | 667,000,000$ | 420,000,000$ | 114,000,000$ | 485,000,000$ | 489,000,000$ | 371,000,000$ | 244,000,000$ | 70,000,000$ | 247,000,000$ | 219,000,000$ | 202,000,000$ | 210,000,000$ | 240,000,000$ | 207,000,000$ | 197,000,000$ | 192,000,000$ | 192,000,000$ |
| Profit Margin | | | 6.65% | 11.22% | 11.31% | 10.62% | 7.08% | 9.34% | 11.99% | 9.44% | 13.91% | 12.69% | 11.95% | 13.48% | 11.36% | 11.86% | 12.70% | 8.98% | 10.53% | 5.58% | 13.40% | (.48%) | (7.55%) | 4.44% | (15.98%) | .66% | 5.20% | 7.32% | 4.37% | 7.48% | 5.99% | 9.96% | 12.33% | 8.39% | 2.17% | 9.55% | 9.38% | 7.55% | 4.47% | 1.78% | 6.33% | 5.81% | 5.45% | 5.87% | 6.51% | 5.89% | 5.54% | 5.55% | 5.51% |
| TTM | | | 9.93% | 10.07% | 9.60% | 9.75% | 9.46% | 11.18% | 12.01% | 12.00% | 13.00% | 12.35% | 12.15% | 12.34% | 11.35% | 11.16% | 9.72% | 9.45% | 7.93% | 4.03% | 3.51% | (3.77%) | (2.53%) | 1.28% | 2.76% | 4.50% | 6.07% | 6.28% | 6.91% | 8.97% | 9.19% | 8.22% | 8.13% | 7.34% | 7.13% | 7.69% | 6.01% | 5.12% | 4.57% | 4.82% | 5.87% | 5.91% | 5.93% | 5.96% | 5.88% | 5.62% | 5.46% | 5.25% | 5.13% |
| Earnings to Minority | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Earnings to Common Shareholders | | | 445,000,000$ | 728,000,000$ | 763,000,000$ | 665,000,000$ | 455,000,000$ | 584,000,000$ | 772,000,000$ | 564,000,000$ | 848,000,000$ | 752,000,000$ | 726,000,000$ | 757,000,000$ | 673,000,000$ | 630,000,000$ | 678,000,000$ | 377,000,000$ | 468,000,000$ | 220,000,000$ | 422,000,000$ | (11,000,000$) | (164,000,000$) | 100,000,000$ | (234,000,000$) | 31,000,000$ | 279,000,000$ | 387,000,000$ | 232,000,000$ | 375,000,000$ | 317,000,000$ | 503,000,000$ | 667,000,000$ | 420,000,000$ | 114,000,000$ | 485,000,000$ | 489,000,000$ | 371,000,000$ | 244,000,000$ | 70,000,000$ | 247,000,000$ | 219,000,000$ | 202,000,000$ | 210,000,000$ | 240,000,000$ | 207,000,000$ | 197,000,000$ | 192,000,000$ | 192,000,000$ |
| QoQ% | | | (38.87%) | (4.59%) | 14.74% | 46.15% | (22.09%) | (24.35%) | 36.88% | (33.49%) | 12.77% | 3.58% | (4.10%) | 12.48% | 6.83% | (7.08%) | 79.84% | (19.44%) | 112.73% | (47.87%) | 3,936.36% | 93.29% | (264.00%) | 142.74% | (854.84%) | (88.89%) | (27.91%) | 66.81% | (38.13%) | 18.30% | (36.98%) | (24.59%) | 58.81% | 268.42% | (76.50%) | (.82%) | 31.81% | 52.05% | 248.57% | (71.66%) | 12.79% | 8.42% | (3.81%) | (12.50%) | 15.94% | 5.08% | 2.60% | .00% | 11.63% |
| YoY% | | | (2.20%) | 24.66% | (1.17%) | 17.91% | (46.34%) | (22.34%) | 6.34% | (25.50%) | 26.00% | 19.37% | 7.08% | 100.80% | 43.80% | 186.36% | 60.66% | 3,527.27% | 385.37% | 120.00% | 280.34% | (135.48%) | (158.78%) | (74.16%) | (200.86%) | (91.73%) | (11.99%) | (23.06%) | (65.22%) | (10.71%) | 178.07% | 3.71% | 36.40% | 13.21% | (53.28%) | 592.86% | 97.98% | 69.41% | 20.79% | (66.67%) | 2.92% | 5.80% | 2.54% | 9.38% | 25.00% | 20.35% | 30.46% | 20.00% | 7.26% |
| Earnings Per Share, Basic | | | 1.66$ | 2.68$ | 2.78$ | 2.40$ | 1.63$ | 2.07$ | 2.70$ | 1.94$ | 2.88$ | 2.52$ | 2.39$ | 2.45$ | 2.13$ | 1.94$ | 2.07$ | 1.15$ | 1.43$ | 0.67$ | 1.29$ | (0.03$) | (0.50$) | 0.31$ | (0.72$) | 0.10$ | 0.85$ | 1.17$ | 0.70$ | 1.10$ | 0.93$ | 1.45$ | 1.89$ | 1.17$ | 0.31$ | 1.30$ | 1.29$ | 0.96$ | 0.63$ | 0.26$ | 0.97$ | 0.86$ | 0.79$ | 0.80$ | 0.88$ | 0.75$ | 0.70$ | 0.66$ | 0.66$ |
| Earnings Per Share, Diluted | | | 1.65$ | 2.67$ | 2.78$ | 2.39$ | 1.62$ | 2.07$ | 2.69$ | 1.93$ | 2.87$ | 2.51$ | 2.38$ | 2.43$ | 2.12$ | 1.93$ | 2.06$ | 1.14$ | 1.41$ | 0.67$ | 1.28$ | (0.03$) | (0.51$) | 0.31$ | (0.72$) | 0.09$ | 0.84$ | 1.16$ | 0.69$ | 1.09$ | 0.92$ | 1.43$ | 1.87$ | 1.16$ | 0.31$ | 1.29$ | 1.28$ | 0.95$ | 0.62$ | 0.26$ | 0.96$ | 0.85$ | 0.77$ | 0.79$ | 0.87$ | 0.73$ | 0.68$ | 0.65$ | 0.64$ |
| Unlevered FCF Per Share, Basic | | | 3.09$ | 3.50$ | 1.78$ | 1.85$ | (0.09$) | 2.51$ | 2.26$ | 2.31$ | 2.10$ | 2.54$ | 1.82$ | 2.56$ | 0.95$ | 2.47$ | 1.77$ | 1.06$ | 1.11$ | 1.76$ | 0.18$ | (0.01$) | (0.07$) | 0.31$ | 2.98$ | 1.40$ | 0.24$ | 1.09$ | 1.53$ | 0.25$ | 1.28$ | 1.79$ | 0.37$ | 1.70$ | 1.07$ | 1.38$ | 1.76$ | 1.08$ | 0.89$ | 1.09$ | 1.70$ | 1.38$ | 1.35$ | 1.03$ | 1.49$ | 0.67$ | 0.46$ | 0.59$ | 1.34$ |
| Unlevered FCF Per Share, Diluted | | | 3.08$ | 3.49$ | 1.78$ | 1.84$ | (0.09$) | 2.50$ | 2.26$ | 2.30$ | 2.09$ | 2.52$ | 1.81$ | 2.55$ | 0.95$ | 2.46$ | 1.76$ | 1.06$ | 1.09$ | 1.75$ | 0.18$ | (0.01$) | (0.07$) | 0.31$ | 2.98$ | 1.39$ | 0.23$ | 1.08$ | 1.52$ | 0.25$ | 1.27$ | 1.77$ | 0.36$ | 1.68$ | 1.06$ | 1.36$ | 1.74$ | 1.06$ | 0.88$ | 1.07$ | 1.67$ | 1.36$ | 1.32$ | 1.01$ | 1.46$ | 0.66$ | 0.45$ | 0.58$ | 1.31$ |
| Average Shares, Basic | | | 268,700,000 | 271,800,000 | 274,200,000 | 276,900,000 | 279,100,000 | 281,500,000 | 285,800,000 | 290,400,000 | 294,200,000 | 298,600,000 | 303,600,000 | 309,600,000 | 316,600,000 | 324,500,000 | 328,200,000 | 328,300,000 | 327,700,000 | 327,300,000 | 327,100,000 | 326,700,000 | 326,300,000 | 325,900,000 | 325,600,000 | 325,400,000 | 327,500,000 | 329,900,000 | 333,800,000 | 339,600,000 | 341,900,000 | 346,700,000 | 353,400,000 | 358,400,000 | 365,100,000 | 372,300,000 | 378,500,000 | 384,900,000 | 388,700,000 | 266,200,000 | 254,300,000 | 254,400,000 | 256,900,000 | 262,200,000 | 272,400,000 | 277,700,000 | 282,100,000 | 288,900,000 | 292,500,000 |
| Average Shares, Diluted | | | 269,500,000 | 272,500,000 | 274,700,000 | 277,700,000 | 280,100,000 | 282,400,000 | 286,700,000 | 291,600,000 | 295,500,000 | 300,100,000 | 305,000,000 | 311,000,000 | 318,000,000 | 325,700,000 | 329,500,000 | 330,000,000 | 332,100,000 | 329,300,000 | 329,100,000 | 326,700,000 | 323,400,000 | 326,800,000 | 325,600,000 | 327,400,000 | 330,300,000 | 332,500,000 | 336,400,000 | 342,800,000 | 345,600,000 | 350,600,000 | 357,300,000 | 363,300,000 | 370,000,000 | 376,600,000 | 383,000,000 | 390,000,000 | 395,400,000 | 270,500,000 | 258,000,000 | 258,900,000 | 263,100,000 | 267,300,000 | 277,300,000 | 283,500,000 | 289,800,000 | 295,400,000 | 298,700,000 |
| EBIT | | | 781,000,000$ | 1,188,000,000$ | 1,245,000,000$ | 947,000,000$ | 768,000,000$ | 954,000,000$ | 1,204,000,000$ | 890,000,000$ | 734,000,000$ | 1,135,000,000$ | 1,104,000,000$ | 970,000,000$ | 1,006,000,000$ | 969,000,000$ | 973,000,000$ | 569,000,000$ | 645,000,000$ | 385,000,000$ | 490,000,000$ | 80,000,000$ | (202,000,000$) | 240,000,000$ | (171,000,000$) | 112,000,000$ | 421,000,000$ | 627,000,000$ | 416,000,000$ | 529,000,000$ | 439,000,000$ | 680,000,000$ | 959,000,000$ | 607,000,000$ | 1,106,000,000$ | 811,000,000$ | 789,000,000$ | 564,000,000$ | 513,000,000$ | 186,000,000$ | 401,000,000$ | 373,000,000$ | 330,000,000$ | 352,000,000$ | 397,000,000$ | 343,000,000$ | 308,000,000$ | 319,000,000$ | 315,000,000$ |
| EBITDA | | | 781,000,000$ | 1,188,000,000$ | 1,245,000,000$ | 947,000,000$ | 768,000,000$ | 954,000,000$ | 1,204,000,000$ | 890,000,000$ | 734,000,000$ | 1,135,000,000$ | 1,104,000,000$ | 970,000,000$ | 1,006,000,000$ | 969,000,000$ | 973,000,000$ | 569,000,000$ | 645,000,000$ | 385,000,000$ | 490,000,000$ | 80,000,000$ | (202,000,000$) | 240,000,000$ | (171,000,000$) | 112,000,000$ | 421,000,000$ | 627,000,000$ | 416,000,000$ | 529,000,000$ | 439,000,000$ | 680,000,000$ | 959,000,000$ | 607,000,000$ | 1,106,000,000$ | 811,000,000$ | 789,000,000$ | 564,000,000$ | 513,000,000$ | 186,000,000$ | 401,000,000$ | 373,000,000$ | 330,000,000$ | 352,000,000$ | 397,000,000$ | 343,000,000$ | 308,000,000$ | 352,000,000$ | 362,000,000$ |