| MCCORMICK & CO INC (MKC) |
| Q4-CY2026 | Q3-CY2026 | 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 |
| Balance Sheet Date | | 2026-Aug-31 | 2026-May-31 | 2026-Feb-28 | 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 |
| Fiscal Period | | Q3-FY2026 | 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 |
| Total Revenue | | 2,024,800,000$ | 1,936,600,000$ | 1,873,900,000$ | 1,850,400,000$ | 1,724,900,000$ | 1,659,500,000$ | 1,605,500,000$ | 1,798,000,000$ | 1,679,800,000$ | 1,643,200,000$ | 1,602,700,000$ | 1,752,800,000$ | 1,684,700,000$ | 1,659,200,000$ | 1,565,500,000$ | 1,695,700,000$ | 1,595,600,000$ | 1,536,800,000$ | 1,522,400,000$ | 1,730,300,000$ | 1,549,400,000$ | 1,556,700,000$ | 1,481,500,000$ | 1,557,900,000$ | 1,430,300,000$ | 1,401,100,000$ | 1,212,000,000$ | 1,484,800,000$ | 1,329,200,000$ | 1,301,900,000$ | 1,231,500,000$ | 1,467,900,000$ | 1,345,300,000$ | 1,327,300,000$ | 1,237,100,000$ | 1,490,900,000$ | 1,185,200,000$ | 1,114,300,000$ | 1,043,700,000$ | 1,227,000,000$ | 1,091,000,000$ | 1,063,300,000$ | 1,030,200,000$ | 1,201,900,000$ | 1,059,900,000$ | 1,024,100,000$ | 1,010,400,000$ | 1,173,600,000$ |
| QoQ% | | 4.55% | 3.35% | 1.27% | 7.28% | 3.94% | 3.36% | (10.71%) | 7.04% | 2.23% | 2.53% | (8.56%) | 4.04% | 1.54% | 5.99% | (7.68%) | 6.27% | 3.83% | .95% | (12.02%) | 11.68% | (.47%) | 5.08% | (4.90%) | 8.92% | 2.08% | 15.60% | (18.37%) | 11.71% | 2.10% | 5.72% | (16.11%) | 9.11% | 1.36% | 7.29% | (17.02%) | 25.79% | 6.36% | 6.76% | (14.94%) | 12.47% | 2.61% | 3.21% | (14.29%) | 13.40% | 3.50% | 1.36% | (13.91%) | 12.54% |
| YoY% | | 17.39% | 16.70% | 16.72% | 2.91% | 2.69% | .99% | .18% | 2.58% | (.29%) | (.96%) | 2.38% | 3.37% | 5.58% | 7.97% | 2.83% | (2.00%) | 2.98% | (1.28%) | 2.76% | 11.07% | 8.33% | 11.11% | 22.24% | 4.92% | 7.61% | 7.62% | (1.58%) | 1.15% | (1.20%) | (1.91%) | (.45%) | (1.54%) | 13.51% | 19.12% | 18.53% | 21.51% | 8.63% | 4.80% | 1.31% | 2.09% | 2.93% | 3.83% | 1.96% | 2.41% | 1.64% | (.90%) | 1.71% | .30% |
| Cost Of Revenue | | 1,229,900,000$ | 1,158,400,000$ | 1,165,000,000$ | 1,130,100,000$ | 1,079,800,000$ | 1,036,700,000$ | 1,001,500,000$ | 1,075,800,000$ | 1,029,900,000$ | 1,023,600,000$ | 1,003,400,000$ | 1,051,500,000$ | 1,061,900,000$ | 1,043,700,000$ | 1,002,600,000$ | 1,071,300,000$ | 1,028,900,000$ | 1,013,800,000$ | 962,000,000$ | 1,027,400,000$ | 949,800,000$ | 942,100,000$ | 904,000,000$ | 897,200,000$ | 840,000,000$ | 821,600,000$ | 742,100,000$ | 854,800,000$ | 789,300,000$ | 793,400,000$ | 764,600,000$ | 862,900,000$ | 750,400,000$ | 752,100,000$ | 717,100,000$ | 822,700,000$ | 700,800,000$ | 669,700,000$ | 630,700,000$ | 687,000,000$ | 637,100,000$ | 630,500,000$ | 625,200,000$ | 680,200,000$ | 638,000,000$ | 620,100,000$ | 620,700,000$ | 667,500,000$ |
| Gross Profit | | 794,900,000$ | 778,200,000$ | 708,900,000$ | 720,300,000$ | 645,100,000$ | 622,800,000$ | 604,000,000$ | 722,200,000$ | 649,900,000$ | 619,600,000$ | 599,300,000$ | 701,300,000$ | 622,800,000$ | 615,500,000$ | 562,900,000$ | 624,400,000$ | 566,700,000$ | 523,000,000$ | 560,400,000$ | 702,900,000$ | 599,600,000$ | 614,600,000$ | 577,500,000$ | 660,700,000$ | 590,300,000$ | 579,500,000$ | 469,900,000$ | 630,000,000$ | 539,900,000$ | 508,500,000$ | 466,900,000$ | 605,000,000$ | 522,500,000$ | 505,400,000$ | 460,400,000$ | 668,200,000$ | 484,400,000$ | 444,600,000$ | 413,000,000$ | 540,000,000$ | 453,900,000$ | 432,800,000$ | 405,000,000$ | 521,700,000$ | 421,900,000$ | 404,000,000$ | 389,700,000$ | 506,100,000$ |
| Gross Margin | | 39.26% | 40.18% | 37.83% | 38.93% | 37.40% | 37.53% | 37.62% | 40.17% | 38.69% | 37.71% | 37.39% | 40.01% | 36.97% | 37.10% | 35.96% | 36.82% | 35.52% | 34.03% | 36.81% | 40.62% | 38.70% | 39.48% | 38.98% | 42.41% | 41.27% | 41.36% | 38.77% | 42.43% | 40.62% | 39.06% | 37.91% | 41.22% | 38.84% | 38.08% | 37.22% | 44.82% | 40.87% | 39.90% | 39.57% | 44.01% | 41.60% | 40.70% | 39.31% | 43.41% | 39.81% | 39.45% | 38.57% | 43.12% |
| Operating Expenses | | 577,900,000$ | 501,800,000$ | 481,400,000$ | 409,200,000$ | 356,400,000$ | 377,000,000$ | 378,800,000$ | 416,000,000$ | 363,400,000$ | 385,500,000$ | 365,800,000$ | 404,100,000$ | 377,800,000$ | 393,700,000$ | 363,900,000$ | 360,100,000$ | 331,500,000$ | 365,800,000$ | 353,500,000$ | 426,700,000$ | 334,400,000$ | 377,200,000$ | 341,200,000$ | 385,800,000$ | 317,300,000$ | 322,100,000$ | 275,700,000$ | 330,800,000$ | 286,400,000$ | 300,400,000$ | 270,000,000$ | 313,500,000$ | 292,600,000$ | 316,800,000$ | 279,300,000$ | 401,300,000$ | 315,700,000$ | 312,000,000$ | 278,800,000$ | 320,900,000$ | 286,100,000$ | 307,800,000$ | 275,900,000$ | 309,500,000$ | 283,200,000$ | 300,200,000$ | 296,000,000$ | 306,700,000$ |
| Operating Income | | 217,000,000$ | 276,400,000$ | 227,500,000$ | 311,100,000$ | 288,700,000$ | 245,800,000$ | 225,200,000$ | 306,200,000$ | 286,500,000$ | 234,100,000$ | 233,500,000$ | 297,200,000$ | 245,000,000$ | 221,800,000$ | 199,000,000$ | 264,300,000$ | 235,200,000$ | 157,200,000$ | 206,900,000$ | 276,200,000$ | 265,200,000$ | 237,400,000$ | 236,300,000$ | 274,900,000$ | 273,000,000$ | 257,400,000$ | 194,200,000$ | 299,200,000$ | 253,500,000$ | 208,100,000$ | 196,900,000$ | 291,500,000$ | 229,900,000$ | 188,600,000$ | 181,100,000$ | 266,900,000$ | 168,700,000$ | 132,600,000$ | 134,200,000$ | 219,100,000$ | 167,800,000$ | 125,000,000$ | 129,100,000$ | 212,200,000$ | 138,700,000$ | 103,800,000$ | 93,700,000$ | 199,400,000$ |
| Operating Margin | | 10.72% | 14.27% | 12.14% | 16.81% | 16.74% | 14.81% | 14.03% | 17.03% | 17.06% | 14.25% | 14.57% | 16.96% | 14.54% | 13.37% | 12.71% | 15.59% | 14.74% | 10.23% | 13.59% | 15.96% | 17.12% | 15.25% | 15.95% | 17.65% | 19.09% | 18.37% | 16.02% | 20.15% | 19.07% | 15.98% | 15.99% | 19.86% | 17.09% | 14.21% | 14.64% | 17.90% | 14.23% | 11.90% | 12.86% | 17.86% | 15.38% | 11.76% | 12.53% | 17.66% | 13.09% | 10.14% | 9.27% | 16.99% |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | 68,400,000$ | 62,700,000$ | 47,300,000$ | 46,500,000$ | 50,200,000$ | 51,000,000$ | 48,500,000$ | 52,700,000$ | 53,500,000$ | 52,900,000$ | 50,300,000$ | 52,700,000$ | 52,700,000$ | 52,200,000$ | 50,600,000$ | 44,400,000$ | 37,900,000$ | 33,700,000$ | 33,100,000$ | 33,300,000$ | 33,900,000$ | 35,600,000$ | 33,800,000$ | 32,400,000$ | 33,500,000$ | 34,400,000$ | 35,300,000$ | 38,500,000$ | 41,300,000$ | 42,400,000$ | 43,000,000$ | 43,900,000$ | 44,700,000$ | 44,200,000$ | 41,800,000$ | 44,800,000$ | 21,500,000$ | 14,900,000$ | 14,500,000$ | 14,300,000$ | 14,100,000$ | 13,700,000$ | 13,900,000$ | 13,800,000$ | 13,600,000$ | 13,000,000$ | 12,900,000$ | 12,400,000$ |
| Income Before Tax | | 154,500,000$ | 220,200,000$ | 185,000,000$ | 274,000,000$ | 247,900,000$ | 204,600,000$ | 186,500,000$ | 264,200,000$ | 246,200,000$ | 193,600,000$ | 194,300,000$ | 257,700,000$ | 199,400,000$ | 182,100,000$ | 159,500,000$ | 228,300,000$ | 274,700,000$ | 129,800,000$ | 180,000,000$ | 248,200,000$ | 234,800,000$ | 205,700,000$ | 207,100,000$ | 247,600,000$ | 243,400,000$ | 226,100,000$ | 164,400,000$ | 268,100,000$ | 219,100,000$ | 172,000,000$ | 160,000,000$ | 258,900,000$ | 190,000,000$ | 149,000,000$ | 143,400,000$ | 223,100,000$ | 133,000,000$ | 118,900,000$ | 119,800,000$ | 207,000,000$ | 153,900,000$ | 112,000,000$ | 116,300,000$ | 198,900,000$ | 125,300,000$ | 91,400,000$ | 80,600,000$ | 187,300,000$ |
| Tax Expenses | | 49,900,000$ | 63,500,000$ | 48,700,000$ | 65,600,000$ | 39,300,000$ | 49,300,000$ | 41,600,000$ | 67,200,000$ | 41,000,000$ | 26,200,000$ | 49,600,000$ | 57,100,000$ | 42,700,000$ | 40,300,000$ | 34,400,000$ | 53,200,000$ | 59,300,000$ | 21,700,000$ | 34,400,000$ | 57,200,000$ | 31,500,000$ | 45,400,000$ | 58,600,000$ | 57,500,000$ | 46,900,000$ | 40,400,000$ | 30,100,000$ | 66,400,000$ | 36,800,000$ | 32,100,000$ | 22,100,000$ | 55,800,000$ | 24,900,000$ | 33,100,000$ | (271,100,000$) | 57,700,000$ | 33,000,000$ | 27,300,000$ | 33,300,000$ | 61,500,000$ | 34,300,000$ | 25,900,000$ | 31,300,000$ | 59,400,000$ | 37,400,000$ | 14,500,000$ | 20,000,000$ | 48,600,000$ |
| Net Income | | 107,600,000$ | 160,200,000$ | 1,022,300,000$ | 226,600,000$ | 227,700,000$ | 176,000,000$ | 163,400,000$ | 215,200,000$ | 223,100,000$ | 184,200,000$ | 166,000,000$ | 219,300,000$ | 170,100,000$ | 152,100,000$ | 139,100,000$ | 185,700,000$ | 222,900,000$ | 118,500,000$ | 154,900,000$ | 197,400,000$ | 212,400,000$ | 183,700,000$ | 161,800,000$ | 200,700,000$ | 206,100,000$ | 195,900,000$ | 144,700,000$ | 213,400,000$ | 191,900,000$ | 149,400,000$ | 148,000,000$ | 214,000,000$ | 173,500,000$ | 123,300,000$ | 422,600,000$ | 175,700,000$ | 108,200,000$ | 100,000,000$ | 93,500,000$ | 157,400,000$ | 127,700,000$ | 93,800,000$ | 93,400,000$ | 149,200,000$ | 97,600,000$ | 84,300,000$ | 70,500,000$ | 148,000,000$ |
| Profit Margin | | 5.31% | 8.27% | 54.56% | 12.25% | 13.20% | 10.61% | 10.18% | 11.97% | 13.28% | 11.21% | 10.36% | 12.51% | 10.10% | 9.17% | 8.89% | 10.95% | 13.97% | 7.71% | 10.18% | 11.41% | 13.71% | 11.80% | 10.92% | 12.88% | 14.41% | 13.98% | 11.94% | 14.37% | 14.44% | 11.48% | 12.02% | 14.58% | 12.90% | 9.29% | 34.16% | 11.79% | 9.13% | 8.97% | 8.96% | 12.83% | 11.71% | 8.82% | 9.07% | 12.41% | 9.21% | 8.23% | 6.98% | 12.61% |
| TTM | | 19.73% | 22.16% | 23.25% | 11.60% | 11.53% | 11.53% | 11.68% | 11.73% | 11.87% | 11.07% | 10.56% | 10.22% | 9.80% | 10.74% | 10.42% | 10.74% | 10.86% | 10.78% | 11.77% | 11.96% | 12.34% | 12.48% | 13.02% | 13.34% | 13.75% | 13.74% | 13.13% | 13.14% | 13.19% | 12.81% | 12.26% | 17.36% | 16.57% | 15.83% | 16.04% | 9.88% | 10.05% | 10.69% | 10.68% | 10.71% | 10.58% | 9.97% | 9.84% | 9.35% | 9.38% | 10.01% | 10.00% | 10.32% |
| Earnings to Minority | | 10,000,000$ | 10,100,000$ | 6,100,000$ | (10,400,000$) | 2,200,000$ | 1,000,000$ | 1,100,000$ | (13,500,000$) | 2,100,000$ | 1,800,000$ | 2,100,000$ | (9,000,000$) | 700,000$ | 2,000,000$ | 800,000$ | (11,400,000$) | 1,500,000$ | (1,200,000$) | (2,500,000$) | (4,500,000$) | (700,000$) | (2,000,000$) | (800,000$) | (1,200,000$) | (1,600,000$) | (600,000$) | (900,000$) | (400,000$) | (300,000$) | (700,000$) | (500,000$) | 300,000$ | (1,600,000$) | (1,100,000$) | (900,000$) | (400,000$) | (400,000$) | 300,000$ | (1,100,000$) | 2,100,000$ | (100,000$) | 0$ | (700,000$) | 0$ | 1,900,000$ | (1,200,000$) | (1,200,000$) | (400,000$) |
| Earnings to Common Shareholders | | 97,600,000$ | 150,100,000$ | 1,016,200,000$ | 226,600,000$ | 225,500,000$ | 175,000,000$ | 162,300,000$ | 215,200,000$ | 223,100,000$ | 184,200,000$ | 166,000,000$ | 219,300,000$ | 170,100,000$ | 152,100,000$ | 139,100,000$ | 185,700,000$ | 222,900,000$ | 118,500,000$ | 154,900,000$ | 197,400,000$ | 212,400,000$ | 183,700,000$ | 161,800,000$ | 200,700,000$ | 206,100,000$ | 195,900,000$ | 144,700,000$ | 213,400,000$ | 191,900,000$ | 149,400,000$ | 148,000,000$ | 214,000,000$ | 173,500,000$ | 123,300,000$ | 422,600,000$ | 175,700,000$ | 108,200,000$ | 100,000,000$ | 93,500,000$ | 157,400,000$ | 127,700,000$ | 93,800,000$ | 93,400,000$ | 149,200,000$ | 97,600,000$ | 84,300,000$ | 70,500,000$ | 148,000,000$ |
| QoQ% | | (34.98%) | (85.23%) | 348.46% | .49% | 28.86% | 7.83% | (24.58%) | (3.54%) | 21.12% | 10.96% | (24.31%) | 28.92% | 11.83% | 9.35% | (25.09%) | (16.69%) | 88.10% | (23.50%) | (21.53%) | (7.06%) | 15.62% | 13.54% | (19.38%) | (2.62%) | 5.21% | 35.38% | (32.19%) | 11.20% | 28.45% | .95% | (30.84%) | 23.34% | 40.71% | (70.82%) | 140.52% | 62.38% | 8.20% | 6.95% | (40.60%) | 23.26% | 36.14% | .43% | (37.40%) | 52.87% | 15.78% | 19.57% | (52.37%) | 20.42% |
| YoY% | | (56.72%) | (14.23%) | 526.12% | 5.30% | 1.08% | (5.00%) | (2.23%) | (1.87%) | 31.16% | 21.11% | 19.34% | 18.09% | (23.69%) | 28.35% | (10.20%) | (5.93%) | 4.94% | (35.49%) | (4.27%) | (1.64%) | 3.06% | (6.23%) | 11.82% | (5.95%) | 7.40% | 31.12% | (2.23%) | (.28%) | 10.61% | 21.17% | (64.98%) | 21.80% | 60.35% | 23.30% | 351.98% | 11.63% | (15.27%) | 6.61% | .11% | 5.50% | 30.84% | 11.27% | 32.48% | .81% | (20.59%) | (.24%) | (14.55%) | 13.93% |
| Earnings Per Share, Basic | | 0.36$ | 0.56$ | 3.78$ | 0.84$ | 0.84$ | 0.65$ | 0.60$ | 0.80$ | 0.83$ | 0.69$ | 0.62$ | 0.82$ | 0.63$ | 0.57$ | 0.52$ | 0.69$ | 0.83$ | 0.44$ | 0.58$ | 0.74$ | 0.79$ | 0.69$ | 0.61$ | 0.75$ | 0.77$ | 0.74$ | 0.54$ | 0.32$ | 1.45$ | 1.13$ | 1.12$ | 0.33$ | 1.32$ | 0.94$ | 3.22$ | 1.34$ | 0.86$ | 0.80$ | 0.75$ | 1.25$ | 1.01$ | 0.74$ | 0.73$ | 1.17$ | 0.76$ | 0.66$ | 0.55$ | 1.15$ |
| Earnings Per Share, Diluted | | 0.36$ | 0.56$ | 3.77$ | 0.84$ | 0.84$ | 0.65$ | 0.60$ | 0.80$ | 0.83$ | 0.68$ | 0.62$ | 0.81$ | 0.63$ | 0.56$ | 0.52$ | 0.69$ | 0.82$ | 0.44$ | 0.57$ | 0.73$ | 0.79$ | 0.68$ | 0.60$ | 0.74$ | 0.76$ | 0.73$ | 0.54$ | 0.32$ | 1.43$ | 1.12$ | 1.11$ | 0.32$ | 1.30$ | 0.93$ | 3.18$ | 1.33$ | 0.85$ | 0.79$ | 0.74$ | 1.23$ | 1.00$ | 0.73$ | 0.73$ | 1.15$ | 0.76$ | 0.65$ | 0.55$ | 1.14$ |
| Unlevered FCF Per Share, Basic | | 0.42$ | 1.25$ | 0.07$ | 2.02$ | 0.77$ | (0.01$) | 0.29$ | 1.71$ | 0.38$ | 0.35$ | 0.28$ | 2.15$ | 0.74$ | 0.87$ | 0.16$ | 1.14$ | 0.11$ | 0.29$ | (0.10$) | 1.37$ | 0.25$ | 0.74$ | (0.30$) | 1.25$ | 0.80$ | 0.98$ | 0.02$ | 0.58$ | 0.96$ | 1.37$ | 0.59$ | 0.57$ | 0.77$ | 1.73$ | (0.39$) | 3.34$ | 0.66$ | 0.77$ | 0.12$ | 2.14$ | 0.61$ | 0.81$ | 0.44$ | 1.68$ | 0.81$ | 0.49$ | 0.63$ | 1.34$ |
| Unlevered FCF Per Share, Diluted | | 0.42$ | 1.25$ | 0.07$ | 2.01$ | 0.77$ | (0.01$) | 0.29$ | 1.70$ | 0.38$ | 0.35$ | 0.28$ | 2.14$ | 0.73$ | 0.87$ | 0.16$ | 1.14$ | 0.11$ | 0.29$ | (0.10$) | 1.36$ | 0.25$ | 0.73$ | (0.30$) | 1.24$ | 0.79$ | 0.98$ | 0.02$ | 0.58$ | 0.95$ | 1.36$ | 0.58$ | 0.56$ | 0.76$ | 1.71$ | (0.39$) | 3.31$ | 0.65$ | 0.76$ | 0.12$ | 2.12$ | 0.60$ | 0.80$ | 0.44$ | 1.66$ | 0.80$ | 0.49$ | 0.62$ | 1.33$ |
| Average Shares, Basic | | 269,300,000 | 269,200,000 | 268,800,000 | 268,500,000 | 268,600,000 | 268,600,000 | 268,300,000 | 268,400,000 | 268,600,000 | 268,600,000 | 268,400,000 | 268,600,000 | 268,400,000 | 268,400,000 | 268,200,000 | 268,400,000 | 268,300,000 | 268,300,000 | 267,800,000 | 267,400,000 | 267,400,000 | 267,300,000 | 267,100,000 | 267,100,000 | 266,700,000 | 266,200,000 | 266,000,000 | 663,100,000 | 132,800,000 | 132,300,000 | 132,200,000 | 658,200,000 | 131,600,000 | 131,400,000 | 131,200,000 | 131,100,000 | 126,300,000 | 124,700,000 | 125,100,000 | 126,000,000 | 126,400,000 | 126,900,000 | 127,100,000 | 127,900,000 | 128,000,000 | 127,900,000 | 128,200,000 | 128,700,000 |
| Average Shares, Diluted | | 269,400,000 | 269,200,000 | 269,400,000 | 269,400,000 | 269,300,000 | 269,400,000 | 269,500,000 | 269,400,000 | 269,700,000 | 269,700,000 | 269,600,000 | 269,500,000 | 270,100,000 | 269,800,000 | 269,800,000 | 269,600,000 | 270,200,000 | 270,500,000 | 270,500,000 | 269,700,000 | 270,000,000 | 270,000,000 | 269,900,000 | 269,600,000 | 269,600,000 | 268,500,000 | 268,700,000 | 670,500,000 | 134,200,000 | 133,900,000 | 133,800,000 | 667,000,000 | 133,200,000 | 132,900,000 | 132,900,000 | 132,500,000 | 127,800,000 | 126,400,000 | 126,900,000 | 127,500,000 | 127,900,000 | 128,300,000 | 128,300,000 | 129,300,000 | 129,200,000 | 129,000,000 | 129,300,000 | 130,000,000 |
| EBIT | | 222,900,000$ | 282,900,000$ | 232,300,000$ | 320,500,000$ | 298,100,000$ | 255,600,000$ | 235,000,000$ | 316,900,000$ | 299,700,000$ | 246,500,000$ | 244,600,000$ | 310,400,000$ | 252,100,000$ | 234,300,000$ | 210,100,000$ | 272,700,000$ | 312,600,000$ | 163,500,000$ | 213,100,000$ | 281,500,000$ | 268,700,000$ | 241,300,000$ | 240,900,000$ | 280,000,000$ | 276,900,000$ | 260,500,000$ | 199,700,000$ | 306,600,000$ | 260,400,000$ | 214,400,000$ | 203,000,000$ | 302,800,000$ | 234,700,000$ | 193,200,000$ | 185,200,000$ | 267,900,000$ | 154,500,000$ | 133,800,000$ | 134,300,000$ | 221,300,000$ | 168,000,000$ | 125,700,000$ | 130,200,000$ | 212,700,000$ | 138,900,000$ | 104,400,000$ | 93,500,000$ | 199,700,000$ |
| EBITDA | | 299,500,000$ | 356,400,000$ | 295,300,000$ | 379,700,000$ | 359,300,000$ | 312,700,000$ | 288,800,000$ | 368,200,000$ | 354,300,000$ | 303,600,000$ | 290,400,000$ | 359,300,000$ | 305,900,000$ | 283,100,000$ | 257,900,000$ | 325,100,000$ | 362,600,000$ | 212,700,000$ | 262,100,000$ | 328,700,000$ | 315,900,000$ | 285,100,000$ | 289,000,000$ | 321,100,000$ | 319,300,000$ | 300,100,000$ | 241,600,000$ | 347,400,000$ | 299,400,000$ | 253,100,000$ | 243,300,000$ | 341,900,000$ | 272,200,000$ | 230,700,000$ | 221,800,000$ | 303,500,000$ | 186,000,000$ | 163,600,000$ | 162,600,000$ | 247,700,000$ | 197,300,000$ | 152,300,000$ | 156,600,000$ | 239,900,000$ | 165,100,000$ | 132,000,000$ | 118,400,000$ | 224,300,000$ |