| MCKESSON CORP (MCK) |
| 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-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 | 2013-Dec-31 |
| Fiscal Period | | Q2-FY2026 | 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 |
| Total Revenue | | 103,150,000,000$ | 97,827,000,000$ | 90,823,000,000$ | 95,294,000,000$ | 93,651,000,000$ | 79,283,000,000$ | 76,355,000,000$ | 80,898,000,000$ | 77,215,000,000$ | 74,483,000,000$ | 68,910,000,000$ | 70,490,000,000$ | 70,157,000,000$ | 67,154,000,000$ | 66,102,000,000$ | 68,614,000,000$ | 66,576,000,000$ | 62,674,000,000$ | 59,142,000,000$ | 62,599,000,000$ | 60,808,000,000$ | 55,679,000,000$ | 58,535,000,000$ | 59,172,000,000$ | 57,616,000,000$ | 55,728,000,000$ | 52,429,000,000$ | 56,208,000,000$ | 53,075,000,000$ | 52,607,000,000$ | 51,628,000,000$ | 53,617,000,000$ | 52,061,000,000$ | 51,051,000,000$ | 48,713,000,000$ | 50,130,000,000$ | 49,957,000,000$ | 49,733,000,000$ | 46,678,000,000$ | 47,899,000,000$ | 48,761,000,000$ | 47,546,000,000$ | 44,925,000,000$ | 46,484,000,000$ | 44,160,000,000$ | 43,476,000,000$ | 37,832,000,000$ | 34,336,000,000$ |
| QoQ% | | 5.44% | 7.71% | (4.69%) | 1.75% | 18.12% | 3.84% | (5.62%) | 4.77% | 3.67% | 8.09% | (2.24%) | .48% | 4.47% | 1.59% | (3.66%) | 3.06% | 6.23% | 5.97% | (5.52%) | 2.95% | 9.21% | (4.88%) | (1.08%) | 2.70% | 3.39% | 6.29% | (6.72%) | 5.90% | .89% | 1.90% | (3.71%) | 2.99% | 1.98% | 4.80% | (2.83%) | .35% | .45% | 6.55% | (2.55%) | (1.77%) | 2.56% | 5.83% | (3.35%) | 5.26% | 1.57% | 14.92% | 10.18% | 4.10% |
| YoY% | | 10.14% | 23.39% | 18.95% | 17.80% | 21.29% | 6.44% | 10.80% | 14.77% | 10.06% | 10.91% | 4.25% | 2.73% | 5.38% | 7.15% | 11.77% | 9.61% | 9.49% | 12.56% | 1.04% | 5.79% | 5.54% | (.09%) | 11.65% | 5.27% | 8.56% | 5.93% | 1.55% | 4.83% | 1.95% | 3.05% | 5.98% | 6.96% | 4.21% | 2.65% | 4.36% | 4.66% | 2.45% | 4.60% | 3.90% | 3.04% | 10.42% | 9.36% | 18.75% | 35.38% | 33.88% | 34.86% | 23.97% | 10.41% |
| Cost Of Revenue | | 99,608,000,000$ | 94,548,000,000$ | 87,184,000,000$ | 92,010,000,000$ | 90,403,000,000$ | 76,131,000,000$ | 72,770,000,000$ | 77,746,000,000$ | 74,146,000,000$ | 71,461,000,000$ | 65,844,000,000$ | 67,316,000,000$ | 67,062,000,000$ | 64,131,000,000$ | 62,784,000,000$ | 65,186,000,000$ | 63,224,000,000$ | 59,642,000,000$ | 55,845,000,000$ | 59,448,000,000$ | 57,808,000,000$ | 52,979,000,000$ | 55,199,000,000$ | 56,139,000,000$ | 54,749,000,000$ | 52,941,000,000$ | 49,228,000,000$ | 53,238,000,000$ | 50,271,000,000$ | 49,828,000,000$ | 48,553,000,000$ | 50,902,000,000$ | 49,227,000,000$ | 48,491,000,000$ | 45,917,000,000$ | 47,318,000,000$ | 47,201,000,000$ | 46,826,000,000$ | 43,826,000,000$ | 45,027,000,000$ | 45,917,000,000$ | 44,698,000,000$ | 42,008,000,000$ | 43,586,000,000$ | 41,296,000,000$ | 40,744,000,000$ | 35,281,000,000$ | 32,486,000,000$ |
| Gross Profit | | 3,542,000,000$ | 3,279,000,000$ | 3,639,000,000$ | 3,284,000,000$ | 3,248,000,000$ | 3,152,000,000$ | 3,585,000,000$ | 3,152,000,000$ | 3,069,000,000$ | 3,022,000,000$ | 3,066,000,000$ | 3,174,000,000$ | 3,095,000,000$ | 3,023,000,000$ | 3,318,000,000$ | 3,428,000,000$ | 3,352,000,000$ | 3,032,000,000$ | 3,297,000,000$ | 3,151,000,000$ | 3,000,000,000$ | 2,700,000,000$ | 3,336,000,000$ | 3,033,000,000$ | 2,867,000,000$ | 2,787,000,000$ | 3,201,000,000$ | 2,970,000,000$ | 2,804,000,000$ | 2,779,000,000$ | 3,075,000,000$ | 2,715,000,000$ | 2,834,000,000$ | 2,560,000,000$ | 2,796,000,000$ | 2,812,000,000$ | 2,756,000,000$ | 2,907,000,000$ | 2,852,000,000$ | 2,872,000,000$ | 2,844,000,000$ | 2,848,000,000$ | 2,917,000,000$ | 2,898,000,000$ | 2,864,000,000$ | 2,732,000,000$ | 2,551,000,000$ | 1,850,000,000$ |
| Gross Margin | | 3.43% | 3.35% | 4.01% | 3.45% | 3.47% | 3.98% | 4.70% | 3.90% | 3.98% | 4.06% | 4.45% | 4.50% | 4.41% | 4.50% | 5.02% | 5.00% | 5.04% | 4.84% | 5.58% | 5.03% | 4.93% | 4.85% | 5.70% | 5.13% | 4.98% | 5.00% | 6.11% | 5.28% | 5.28% | 5.28% | 5.96% | 5.06% | 5.44% | 5.02% | 5.74% | 5.61% | 5.52% | 5.85% | 6.11% | 6.00% | 5.83% | 5.99% | 6.49% | 6.23% | 6.49% | 6.28% | 6.74% | 5.39% |
| Operating Expenses | | 2,135,000,000$ | 2,243,000,000$ | 2,048,000,000$ | 2,060,000,000$ | 2,670,000,000$ | 2,123,000,000$ | 2,369,000,000$ | 2,510,000,000$ | 2,118,000,000$ | 1,922,000,000$ | 2,086,000,000$ | 1,933,000,000$ | 1,971,000,000$ | 1,987,000,000$ | 2,685,000,000$ | 3,130,000,000$ | 2,813,000,000$ | 2,464,000,000$ | 2,287,000,000$ | 10,513,000,000$ | 2,366,000,000$ | 2,022,000,000$ | 2,467,000,000$ | 2,673,000,000$ | 2,241,000,000$ | 2,153,000,000$ | 3,770,000,000$ | 2,287,000,000$ | 2,115,000,000$ | 2,696,000,000$ | 4,019,000,000$ | 1,881,000,000$ | 2,595,000,000$ | 1,927,000,000$ | (1,653,000,000$) | 1,981,000,000$ | 1,886,000,000$ | 1,935,000,000$ | 2,112,000,000$ | 1,952,000,000$ | 1,890,000,000$ | 1,917,000,000$ | 2,217,000,000$ | 2,098,000,000$ | 2,077,000,000$ | 2,051,000,000$ | 1,946,000,000$ | 1,357,000,000$ |
| Operating Income | | 1,407,000,000$ | 1,036,000,000$ | 1,591,000,000$ | 1,224,000,000$ | 578,000,000$ | 1,029,000,000$ | 1,216,000,000$ | 642,000,000$ | 951,000,000$ | 1,100,000,000$ | 980,000,000$ | 1,241,000,000$ | 1,124,000,000$ | 1,036,000,000$ | 633,000,000$ | 298,000,000$ | 539,000,000$ | 568,000,000$ | 1,010,000,000$ | (7,362,000,000$) | 634,000,000$ | 678,000,000$ | 869,000,000$ | 360,000,000$ | 626,000,000$ | 634,000,000$ | (569,000,000$) | 683,000,000$ | 689,000,000$ | 83,000,000$ | (944,000,000$) | 834,000,000$ | 239,000,000$ | 633,000,000$ | 4,739,000,000$ | 831,000,000$ | 580,000,000$ | 972,000,000$ | 740,000,000$ | 920,000,000$ | 954,000,000$ | 931,000,000$ | 700,000,000$ | 800,000,000$ | 787,000,000$ | 681,000,000$ | 605,000,000$ | 493,000,000$ |
| Operating Margin | | 1.36% | 1.06% | 1.75% | 1.28% | .62% | 1.30% | 1.59% | .79% | 1.23% | 1.48% | 1.42% | 1.76% | 1.60% | 1.54% | .96% | .43% | .81% | .91% | 1.71% | (11.76%) | 1.04% | 1.22% | 1.49% | .61% | 1.09% | 1.14% | (1.09%) | 1.22% | 1.30% | .16% | (1.83%) | 1.56% | .46% | 1.24% | 9.73% | 1.66% | 1.16% | 1.95% | 1.59% | 1.92% | 1.96% | 1.96% | 1.56% | 1.72% | 1.78% | 1.57% | 1.60% | 1.44% |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | | | | 67,000,000$ | 78,000,000$ | 75,000,000$ | 80,000,000$ | 64,000,000$ | 61,000,000$ | 47,000,000$ | 79,000,000$ | 69,000,000$ | 55,000,000$ | 45,000,000$ | 43,000,000$ | 41,000,000$ | 45,000,000$ | 49,000,000$ | 52,000,000$ | 55,000,000$ | 50,000,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Income Before Tax | | 1,395,000,000$ | 1,051,000,000$ | 1,515,000,000$ | 1,226,000,000$ | 534,000,000$ | 1,084,000,000$ | 1,170,000,000$ | 612,000,000$ | 916,000,000$ | 1,091,000,000$ | 932,000,000$ | 1,448,000,000$ | 1,244,000,000$ | 1,006,000,000$ | 647,000,000$ | 277,000,000$ | 442,000,000$ | 562,000,000$ | 1,029,000,000$ | (7,363,000,000$) | 655,000,000$ | 645,000,000$ | 1,201,000,000$ | 294,000,000$ | (970,000,000$) | 619,000,000$ | (633,000,000$) | 650,000,000$ | 587,000,000$ | 6,000,000$ | (1,094,000,000$) | 697,000,000$ | 178,000,000$ | 458,000,000$ | 4,674,000,000$ | 780,000,000$ | 525,000,000$ | 912,000,000$ | 669,000,000$ | 846,000,000$ | 880,000,000$ | 855,000,000$ | 620,000,000$ | 719,000,000$ | 714,000,000$ | 604,000,000$ | 515,000,000$ | 418,000,000$ |
| Tax Expenses | | 232,000,000$ | 220,000,000$ | 209,000,000$ | 298,000,000$ | 247,000,000$ | 124,000,000$ | 340,000,000$ | (18,000,000$) | 213,000,000$ | 94,000,000$ | 106,000,000$ | 329,000,000$ | 271,000,000$ | 199,000,000$ | 240,000,000$ | 238,000,000$ | 132,000,000$ | 26,000,000$ | 316,000,000$ | (1,189,000,000$) | 28,000,000$ | 150,000,000$ | 129,000,000$ | 47,000,000$ | (294,000,000$) | 136,000,000$ | 111,000,000$ | 123,000,000$ | 35,000,000$ | 87,000,000$ | (7,000,000$) | (263,000,000$) | 122,000,000$ | 95,000,000$ | 1,044,000,000$ | 131,000,000$ | 200,000,000$ | 239,000,000$ | 204,000,000$ | 204,000,000$ | 244,000,000$ | 256,000,000$ | 209,000,000$ | 198,000,000$ | 223,000,000$ | 185,000,000$ | 116,000,000$ | 254,000,000$ |
| Net Income | | 1,163,000,000$ | 831,000,000$ | 1,306,000,000$ | 928,000,000$ | 287,000,000$ | 960,000,000$ | 830,000,000$ | 630,000,000$ | 703,000,000$ | 997,000,000$ | 826,000,000$ | 1,120,000,000$ | 967,000,000$ | 809,000,000$ | 405,000,000$ | 39,000,000$ | 310,000,000$ | 533,000,000$ | 713,000,000$ | (6,174,000,000$) | 627,000,000$ | 494,000,000$ | 1,078,000,000$ | 242,000,000$ | (677,000,000$) | 477,000,000$ | (744,000,000$) | 526,000,000$ | 553,000,000$ | (80,000,000$) | (1,085,000,000$) | 961,000,000$ | 56,000,000$ | 365,000,000$ | 3,623,000,000$ | 646,000,000$ | 324,000,000$ | 560,000,000$ | 444,000,000$ | 647,000,000$ | 630,000,000$ | 589,000,000$ | 144,000,000$ | 511,000,000$ | 477,000,000$ | 411,000,000$ | 365,000,000$ | 65,000,000$ |
| Profit Margin | | 1.13% | .85% | 1.44% | .97% | .31% | 1.21% | 1.09% | .78% | .91% | 1.34% | 1.20% | 1.59% | 1.38% | 1.21% | .61% | .06% | .47% | .85% | 1.21% | (9.86%) | 1.03% | .89% | 1.84% | .41% | (1.18%) | .86% | (1.42%) | .94% | 1.04% | (.15%) | (2.10%) | 1.79% | .11% | .72% | 7.44% | 1.29% | .65% | 1.13% | .95% | 1.35% | 1.29% | 1.24% | .32% | 1.10% | 1.08% | .95% | .97% | .19% |
| TTM | | 1.09% | .89% | .97% | .87% | .82% | 1.00% | 1.02% | 1.05% | 1.25% | 1.38% | 1.35% | 1.21% | .82% | .58% | .49% | .62% | (1.84%) | (1.75%) | (1.82%) | (1.67%) | 1.04% | .49% | .49% | (.31%) | (.19%) | .37% | .12% | (.04%) | .17% | (.07%) | .14% | 2.44% | 2.32% | 2.48% | 2.60% | 1.01% | 1.02% | 1.18% | 1.21% | 1.06% | 1.00% | .94% | .86% | 1.03% | .83% | .84% | .92% | .89% |
| Earnings to Minority | | 53,000,000$ | 47,000,000$ | 46,000,000$ | 49,000,000$ | 46,000,000$ | 45,000,000$ | 39,000,000$ | 41,000,000$ | 39,000,000$ | 39,000,000$ | 39,000,000$ | 41,000,000$ | 41,000,000$ | 41,000,000$ | 37,000,000$ | 46,000,000$ | 43,000,000$ | 47,000,000$ | 47,000,000$ | 52,000,000$ | 50,000,000$ | 50,000,000$ | 57,000,000$ | 56,000,000$ | 53,000,000$ | 54,000,000$ | 52,000,000$ | 57,000,000$ | 54,000,000$ | 58,000,000$ | 61,000,000$ | 58,000,000$ | 55,000,000$ | 56,000,000$ | 35,000,000$ | 13,000,000$ | 17,000,000$ | 18,000,000$ | 13,000,000$ | 13,000,000$ | 13,000,000$ | 13,000,000$ | 12,000,000$ | 39,000,000$ | 8,000,000$ | 8,000,000$ | (5,000,000$) | 0$ |
| Earnings to Common Shareholders | | 1,110,000,000$ | 784,000,000$ | 1,260,000,000$ | 879,000,000$ | 241,000,000$ | 915,000,000$ | 791,000,000$ | 589,000,000$ | 664,000,000$ | 958,000,000$ | 787,000,000$ | 1,079,000,000$ | 926,000,000$ | 768,000,000$ | 368,000,000$ | (7,000,000$) | 267,000,000$ | 486,000,000$ | 666,000,000$ | (6,226,000,000$) | 577,000,000$ | 444,000,000$ | 1,021,000,000$ | 186,000,000$ | (730,000,000$) | 423,000,000$ | (796,000,000$) | 469,000,000$ | 499,000,000$ | (138,000,000$) | (1,146,000,000$) | 903,000,000$ | 1,000,000$ | 309,000,000$ | 3,588,000,000$ | 633,000,000$ | 307,000,000$ | 542,000,000$ | 431,000,000$ | 634,000,000$ | 617,000,000$ | 576,000,000$ | 132,000,000$ | 472,000,000$ | 469,000,000$ | 403,000,000$ | 370,000,000$ | 65,000,000$ |
| QoQ% | | 41.58% | (37.78%) | 43.35% | 264.73% | (73.66%) | 15.68% | 34.30% | (11.30%) | (30.69%) | 21.73% | (27.06%) | 16.52% | 20.57% | 108.70% | 5,357.14% | (102.62%) | (45.06%) | (27.03%) | 110.70% | (1,179.03%) | 29.96% | (56.51%) | 448.93% | 125.48% | (272.58%) | 153.14% | (269.72%) | (6.01%) | 461.59% | 87.96% | (226.91%) | 90,200.00% | (99.68%) | (91.39%) | 466.83% | 106.19% | (43.36%) | 25.75% | (32.02%) | 2.76% | 7.12% | 336.36% | (72.03%) | .64% | 16.38% | 8.92% | 469.23% | (83.91%) |
| YoY% | | 360.58% | (14.32%) | 59.29% | 49.24% | (63.71%) | (4.49%) | .51% | (45.41%) | (28.29%) | 24.74% | 113.86% | 15,514.29% | 246.82% | 58.03% | (44.75%) | 99.89% | (53.73%) | 9.46% | (34.77%) | (3,447.31%) | 179.04% | 4.97% | 228.27% | (60.34%) | (246.29%) | 406.52% | 30.54% | (48.06%) | 49,800.00% | (144.66%) | (131.94%) | 42.65% | (99.67%) | (42.99%) | 732.48% | (.16%) | (50.24%) | (5.90%) | 226.52% | 34.32% | 31.56% | 42.93% | (64.32%) | 626.15% | 16.09% | (4.95%) | 42.86% | (78.19%) |
| Earnings Per Share, Basic | | 8.95$ | 6.28$ | 10.07$ | 6.98$ | 1.87$ | 7.05$ | 6.05$ | 4.45$ | 4.95$ | 7.07$ | 5.74$ | 7.71$ | 6.47$ | 5.33$ | 2.50$ | (0.05$) | 1.73$ | 3.11$ | 4.19$ | (39.03$) | 3.56$ | 2.74$ | 5.91$ | 1.04$ | (3.99$) | 2.25$ | (4.16$) | 2.42$ | 2.52$ | (0.68$) | (5.59$) | 4.36$ | 0.00$ | 1.46$ | 16.92$ | 2.86$ | 1.36$ | 2.41$ | 1.91$ | 2.76$ | 2.66$ | 2.48$ | 0.57$ | 2.03$ | 2.02$ | 1.74$ | 1.61$ | 0.28$ |
| Earnings Per Share, Diluted | | 8.92$ | 6.25$ | 10.02$ | 6.94$ | 1.86$ | 7.00$ | 6.01$ | 4.42$ | 4.93$ | 7.01$ | 5.71$ | 7.65$ | 6.43$ | 5.26$ | 2.44$ | (0.05$) | 1.71$ | 3.07$ | 4.26$ | (39.03$) | 3.54$ | 2.72$ | 5.84$ | 1.04$ | (3.99$) | 2.24$ | (4.12$) | 2.41$ | 2.51$ | (0.68$) | (5.59$) | 4.34$ | 0.00$ | 1.45$ | 16.77$ | 2.85$ | 1.35$ | 2.38$ | 1.87$ | 2.73$ | 2.63$ | 2.45$ | 0.56$ | 2.00$ | 2.00$ | 1.71$ | 1.59$ | 0.28$ |
| Unlevered FCF Per Share, Basic | | 18.66$ | (8.24$) | 60.58$ | (19.91$) | 15.26$ | (11.45$) | 30.29$ | 1.24$ | 6.64$ | (8.34$) | 23.32$ | 11.15$ | 7.13$ | (7.02$) | 18.68$ | 8.64$ | 11.03$ | (10.98$) | 20.21$ | 6.86$ | 5.67$ | (7.00$) | 26.25$ | (1.33$) | (0.80$) | (0.73$) | 19.76$ | (1.59$) | 6.58$ | (5.75$) | 14.09$ | (0.59$) | 2.44$ | 3.16$ | 6.02$ | 1.29$ | 4.40$ | 7.92$ | 12.79$ | (3.39$) | 3.00$ | 1.63$ | 7.67$ | 4.19$ | (0.53$) | 0.43$ | 11.20$ | (1.73$) |
| Unlevered FCF Per Share, Diluted | | 18.60$ | (8.20$) | 60.25$ | (19.82$) | 15.19$ | (11.37$) | 30.06$ | 1.23$ | 6.60$ | (8.27$) | 23.22$ | 11.06$ | 7.09$ | (6.94$) | 18.24$ | 8.64$ | 10.91$ | (10.85$) | 20.52$ | 6.86$ | 5.63$ | (6.95$) | 25.95$ | (1.32$) | (0.80$) | (0.73$) | 19.55$ | (1.58$) | 6.54$ | (5.75$) | 14.09$ | (0.59$) | 2.42$ | 3.13$ | 5.97$ | 1.29$ | 4.36$ | 7.82$ | 12.57$ | (3.36$) | 2.96$ | 1.60$ | 7.64$ | 4.12$ | (0.53$) | 0.42$ | 11.06$ | (1.71$) |
| Average Shares, Basic | | 124,000,000 | 124,900,000 | 125,100,000 | 126,000,000 | 128,700,000 | 129,800,000 | 130,700,000 | 132,500,000 | 134,100,000 | 135,500,000 | 137,200,000 | 139,900,000 | 143,100,000 | 144,200,000 | 147,300,000 | 151,600,000 | 154,100,000 | 156,200,000 | 158,900,000 | 159,500,000 | 162,000,000 | 162,000,000 | 172,700,000 | 178,700,000 | 183,000,000 | 188,000,000 | 191,200,000 | 194,000,000 | 198,000,000 | 202,000,000 | 205,000,000 | 207,000,000 | 209,000,000 | 211,000,000 | 212,000,000 | 221,000,000 | 226,000,000 | 225,000,000 | 226,000,000 | 230,000,000 | 232,000,000 | 232,000,000 | 233,000,000 | 232,000,000 | 232,000,000 | 231,000,000 | 230,000,000 | 230,000,000 |
| Average Shares, Diluted | | 124,400,000 | 125,500,000 | 125,800,000 | 126,600,000 | 129,300,000 | 130,700,000 | 131,700,000 | 133,300,000 | 134,800,000 | 136,600,000 | 137,800,000 | 141,000,000 | 144,100,000 | 145,900,000 | 150,900,000 | 151,600,000 | 155,800,000 | 158,100,000 | 156,500,000 | 159,500,000 | 163,200,000 | 163,200,000 | 174,700,000 | 179,700,000 | 183,000,000 | 189,000,000 | 193,200,000 | 195,000,000 | 199,000,000 | 202,000,000 | 205,000,000 | 208,000,000 | 210,000,000 | 213,000,000 | 214,000,000 | 222,000,000 | 228,000,000 | 228,000,000 | 230,000,000 | 232,000,000 | 235,000,000 | 235,000,000 | 234,000,000 | 236,000,000 | 235,000,000 | 235,000,000 | 233,000,000 | 234,000,000 |
| EBIT | | 1,395,000,000$ | 1,051,000,000$ | 1,515,000,000$ | 1,293,000,000$ | 612,000,000$ | 1,159,000,000$ | 1,250,000,000$ | 676,000,000$ | 977,000,000$ | 1,138,000,000$ | 1,011,000,000$ | 1,517,000,000$ | 1,299,000,000$ | 1,051,000,000$ | 690,000,000$ | 318,000,000$ | 487,000,000$ | 611,000,000$ | 1,081,000,000$ | (7,308,000,000$) | 705,000,000$ | 645,000,000$ | 1,201,000,000$ | 294,000,000$ | (970,000,000$) | 619,000,000$ | (633,000,000$) | 650,000,000$ | 587,000,000$ | 6,000,000$ | (1,094,000,000$) | 697,000,000$ | 178,000,000$ | 458,000,000$ | 4,674,000,000$ | 780,000,000$ | 525,000,000$ | 912,000,000$ | 669,000,000$ | 846,000,000$ | 880,000,000$ | 855,000,000$ | 620,000,000$ | 719,000,000$ | 714,000,000$ | 604,000,000$ | 515,000,000$ | 418,000,000$ |
| EBITDA | | 1,583,000,000$ | 1,208,000,000$ | 1,515,000,000$ | 1,293,000,000$ | 775,000,000$ | 1,328,000,000$ | 1,250,000,000$ | 676,000,000$ | 977,000,000$ | 1,138,000,000$ | 1,011,000,000$ | 1,517,000,000$ | 1,299,000,000$ | 1,051,000,000$ | 690,000,000$ | 318,000,000$ | 487,000,000$ | 611,000,000$ | 1,081,000,000$ | (7,308,000,000$) | 705,000,000$ | 645,000,000$ | 845,000,000$ | 522,000,000$ | (736,000,000$) | 848,000,000$ | (1,030,000,000$) | 889,000,000$ | 827,000,000$ | 241,000,000$ | (1,094,000,000$) | 931,000,000$ | 414,000,000$ | 685,000,000$ | 4,674,000,000$ | 984,000,000$ | 742,000,000$ | 1,154,000,000$ | 669,000,000$ | 1,066,000,000$ | 1,102,000,000$ | 1,084,000,000$ | 620,000,000$ | 967,000,000$ | 972,000,000$ | 884,000,000$ | 515,000,000$ | 581,000,000$ |