| MARSH & MCLENNAN COMPANIES, INC. (MMC) |
| 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 | | 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 | Q4-FY2013 |
| Total Revenue | | 6,351,000,000$ | 6,974,000,000$ | 7,061,000,000$ | 6,067,000,000$ | 5,697,000,000$ | 6,221,000,000$ | 6,473,000,000$ | 5,554,000,000$ | 5,382,000,000$ | 5,876,000,000$ | 5,924,000,000$ | 5,022,000,000$ | 4,770,000,000$ | 5,379,000,000$ | 5,549,000,000$ | 5,137,000,000$ | 4,583,000,000$ | 5,017,000,000$ | 5,083,000,000$ | 4,416,000,000$ | 3,968,000,000$ | 4,189,000,000$ | 4,651,000,000$ | 4,264,000,000$ | 3,968,000,000$ | 4,349,000,000$ | 4,071,000,000$ | 3,712,000,000$ | 3,504,000,000$ | 3,734,000,000$ | 4,000,000,000$ | 3,685,000,000$ | 3,341,000,000$ | 3,495,000,000$ | 3,503,000,000$ | 3,364,000,000$ | 3,135,000,000$ | 3,376,000,000$ | 3,336,000,000$ | 3,338,000,000$ | 3,115,000,000$ | 3,225,000,000$ | 3,215,000,000$ | 3,246,000,000$ | 3,141,000,000$ | 3,300,000,000$ | 3,264,000,000$ | 3,115,000,000$ |
| QoQ% | | (8.93%) | (1.23%) | 16.38% | 6.50% | (8.42%) | (3.89%) | 16.55% | 3.20% | (8.41%) | (.81%) | 17.96% | 5.28% | (11.32%) | (3.06%) | 8.02% | 12.09% | (8.65%) | (1.30%) | 15.10% | 11.29% | (5.28%) | (9.93%) | 9.08% | 7.46% | (8.76%) | 6.83% | 9.67% | 5.94% | (6.16%) | (6.65%) | 8.55% | 10.30% | (4.41%) | (.23%) | 4.13% | 7.31% | (7.14%) | 1.20% | (.06%) | 7.16% | (3.41%) | .31% | (.96%) | 3.34% | (4.82%) | 1.10% | 4.78% | 6.24% |
| YoY% | | 11.48% | 12.10% | 9.08% | 9.24% | 5.85% | 5.87% | 9.27% | 10.59% | 12.83% | 9.24% | 6.76% | (2.24%) | 4.08% | 7.22% | 9.17% | 16.33% | 15.50% | 19.77% | 9.29% | 3.57% | .00% | (3.68%) | 14.25% | 14.87% | 13.24% | 16.47% | 1.78% | .73% | 4.88% | 6.84% | 14.19% | 9.54% | 6.57% | 3.53% | 5.01% | .78% | .64% | 4.68% | 3.76% | 2.83% | (.83%) | (2.27%) | (1.50%) | 4.21% | 7.13% | 6.87% | 4.42% | 3.76% |
| 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$ | 0$ |
| Gross Profit | | 6,351,000,000$ | 6,974,000,000$ | 7,061,000,000$ | 6,067,000,000$ | 5,697,000,000$ | 6,221,000,000$ | 6,473,000,000$ | 5,554,000,000$ | 5,382,000,000$ | 5,876,000,000$ | 5,924,000,000$ | 5,022,000,000$ | 4,770,000,000$ | 5,379,000,000$ | 5,549,000,000$ | 5,137,000,000$ | 4,583,000,000$ | 5,017,000,000$ | 5,083,000,000$ | 4,416,000,000$ | 3,968,000,000$ | 4,189,000,000$ | 4,651,000,000$ | 4,264,000,000$ | 3,968,000,000$ | 4,349,000,000$ | 4,071,000,000$ | 3,712,000,000$ | 3,504,000,000$ | 3,734,000,000$ | 4,000,000,000$ | 3,685,000,000$ | 3,341,000,000$ | 3,495,000,000$ | 3,503,000,000$ | 3,364,000,000$ | 3,135,000,000$ | 3,376,000,000$ | 3,336,000,000$ | 3,338,000,000$ | 3,115,000,000$ | 3,225,000,000$ | 3,215,000,000$ | 3,246,000,000$ | 3,141,000,000$ | 3,300,000,000$ | 3,264,000,000$ | 3,115,000,000$ |
| 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% | 100.00% |
| Operating Expenses | | 5,181,000,000$ | 5,145,000,000$ | 5,056,000,000$ | 4,925,000,000$ | 4,589,000,000$ | 4,579,000,000$ | 4,548,000,000$ | 4,451,000,000$ | 4,386,000,000$ | 4,419,000,000$ | 4,198,000,000$ | 4,342,000,000$ | 3,979,000,000$ | 4,015,000,000$ | 4,104,000,000$ | 4,151,000,000$ | 3,843,000,000$ | 3,789,000,000$ | 3,725,000,000$ | 3,845,000,000$ | 3,428,000,000$ | 3,304,000,000$ | 3,581,000,000$ | 3,672,000,000$ | 3,501,000,000$ | 3,669,000,000$ | 3,133,000,000$ | 3,091,000,000$ | 2,963,000,000$ | 3,043,000,000$ | 3,092,000,000$ | 3,015,000,000$ | 2,806,000,000$ | 2,794,000,000$ | 2,754,000,000$ | 2,964,000,000$ | 2,563,000,000$ | 2,650,000,000$ | 2,603,000,000$ | 2,744,000,000$ | 2,654,000,000$ | 2,596,000,000$ | 2,480,000,000$ | 2,710,000,000$ | 2,696,000,000$ | 2,653,000,000$ | 2,591,000,000$ | 2,626,000,000$ |
| Operating Income | | 1,170,000,000$ | 1,829,000,000$ | 2,005,000,000$ | 1,142,000,000$ | 1,108,000,000$ | 1,642,000,000$ | 1,925,000,000$ | 1,103,000,000$ | 996,000,000$ | 1,457,000,000$ | 1,726,000,000$ | 680,000,000$ | 791,000,000$ | 1,364,000,000$ | 1,445,000,000$ | 986,000,000$ | 740,000,000$ | 1,228,000,000$ | 1,358,000,000$ | 571,000,000$ | 540,000,000$ | 885,000,000$ | 1,070,000,000$ | 592,000,000$ | 467,000,000$ | 680,000,000$ | 938,000,000$ | 621,000,000$ | 541,000,000$ | 691,000,000$ | 908,000,000$ | 670,000,000$ | 535,000,000$ | 701,000,000$ | 749,000,000$ | 633,000,000$ | 572,000,000$ | 726,000,000$ | 733,000,000$ | 594,000,000$ | 461,000,000$ | 629,000,000$ | 735,000,000$ | 536,000,000$ | 445,000,000$ | 647,000,000$ | 673,000,000$ | 489,000,000$ |
| Operating Margin | | 18.42% | 26.23% | 28.40% | 18.82% | 19.45% | 26.39% | 29.74% | 19.86% | 18.51% | 24.80% | 29.14% | 13.54% | 16.58% | 25.36% | 26.04% | 19.19% | 16.15% | 24.48% | 26.72% | 12.93% | 13.61% | 21.13% | 23.01% | 13.88% | 11.77% | 15.64% | 23.04% | 16.73% | 15.44% | 18.51% | 22.70% | 18.18% | 16.01% | 20.06% | 21.38% | 18.82% | 18.25% | 21.51% | 21.97% | 17.80% | 14.80% | 19.50% | 22.86% | 16.51% | 14.17% | 19.61% | 20.62% | 15.70% |
| Interest Income | | 10,000,000$ | 5,000,000$ | 19,000,000$ | 22,000,000$ | 12,000,000$ | 12,000,000$ | 37,000,000$ | 38,000,000$ | 16,000,000$ | 10,000,000$ | 14,000,000$ | 9,000,000$ | 4,000,000$ | 1,000,000$ | 1,000,000$ | 0$ | 1,000,000$ | 1,000,000$ | | 2,000,000$ | 1,000,000$ | 2,000,000$ | 2,000,000$ | 5,000,000$ | 4,000,000$ | 2,000,000$ | 28,000,000$ | 3,000,000$ | 2,000,000$ | 3,000,000$ | 3,000,000$ | 3,000,000$ | 2,000,000$ | 2,000,000$ | 2,000,000$ | 1,000,000$ | 0$ | 2,000,000$ | 2,000,000$ | 4,000,000$ | 3,000,000$ | 3,000,000$ | 3,000,000$ | 5,000,000$ | 6,000,000$ | 5,000,000$ | 5,000,000$ | 5,000,000$ |
| Interest Expenses | | | | | | | | 159,000,000$ | 151,000,000$ | 145,000,000$ | 146,000,000$ | 136,000,000$ | 127,000,000$ | 118,000,000$ | 114,000,000$ | 110,000,000$ | 109,000,000$ | 107,000,000$ | 110,000,000$ | 118,000,000$ | 128,000,000$ | 128,000,000$ | 132,000,000$ | 127,000,000$ | 130,000,000$ | 133,000,000$ | 141,000,000$ | 120,000,000$ | 92,000,000$ | 69,000,000$ | 68,000,000$ | 61,000,000$ | 59,000,000$ | 60,000,000$ | 60,000,000$ | 58,000,000$ | 48,000,000$ | 47,000,000$ | 48,000,000$ | 46,000,000$ | 46,000,000$ | 41,000,000$ | 40,000,000$ | 36,000,000$ | 36,000,000$ | 45,000,000$ | 42,000,000$ | 42,000,000$ | 43,000,000$ |
| Income Before Tax | | 1,010,000,000$ | 1,646,000,000$ | 1,827,000,000$ | 1,009,000,000$ | 1,035,000,000$ | 1,565,000,000$ | 1,871,000,000$ | 1,048,000,000$ | 930,000,000$ | 1,384,000,000$ | 1,664,000,000$ | 613,000,000$ | 733,000,000$ | 1,312,000,000$ | 1,424,000,000$ | 961,000,000$ | 716,000,000$ | 1,209,000,000$ | 1,322,000,000$ | 540,000,000$ | 459,000,000$ | 787,000,000$ | 1,007,000,000$ | 531,000,000$ | 414,000,000$ | 550,000,000$ | 944,000,000$ | 224,000,000$ | 385,000,000$ | 719,000,000$ | 916,000,000$ | 642,000,000$ | 537,000,000$ | 711,000,000$ | 753,000,000$ | 588,000,000$ | 525,000,000$ | 681,000,000$ | 686,000,000$ | 551,000,000$ | 457,000,000$ | 595,000,000$ | 704,000,000$ | 368,000,000$ | 432,000,000$ | 608,000,000$ | 649,000,000$ | 438,000,000$ |
| Tax Expenses | | 253,000,000$ | 415,000,000$ | 415,000,000$ | 208,000,000$ | 283,000,000$ | 425,000,000$ | 447,000,000$ | 283,000,000$ | 192,000,000$ | 337,000,000$ | 412,000,000$ | 142,000,000$ | 181,000,000$ | 334,000,000$ | 338,000,000$ | 154,000,000$ | 174,000,000$ | 382,000,000$ | 324,000,000$ | 161,000,000$ | 139,000,000$ | 207,000,000$ | 240,000,000$ | 135,000,000$ | 108,000,000$ | 206,000,000$ | 217,000,000$ | 65,000,000$ | 106,000,000$ | 183,000,000$ | 220,000,000$ | 614,000,000$ | 140,000,000$ | 204,000,000$ | 175,000,000$ | 147,000,000$ | 141,000,000$ | 201,000,000$ | 196,000,000$ | 171,000,000$ | 128,000,000$ | 166,000,000$ | 206,000,000$ | 99,000,000$ | 127,000,000$ | 168,000,000$ | 192,000,000$ | 131,000,000$ |
| Net Income | | 757,000,000$ | 1,231,000,000$ | 1,412,000,000$ | 801,000,000$ | 752,000,000$ | 1,140,000,000$ | 1,424,000,000$ | 765,000,000$ | 738,000,000$ | 1,047,000,000$ | 1,252,000,000$ | 471,000,000$ | 552,000,000$ | 978,000,000$ | 1,086,000,000$ | 807,000,000$ | 542,000,000$ | 827,000,000$ | 998,000,000$ | 379,000,000$ | 320,000,000$ | 580,000,000$ | 767,000,000$ | 396,000,000$ | 306,000,000$ | 344,000,000$ | 727,000,000$ | 159,000,000$ | 279,000,000$ | 536,000,000$ | 696,000,000$ | 30,000,000$ | 397,000,000$ | 507,000,000$ | 578,000,000$ | 441,000,000$ | 384,000,000$ | 480,000,000$ | 490,000,000$ | 381,000,000$ | 331,000,000$ | 429,000,000$ | 495,000,000$ | 299,000,000$ | 304,000,000$ | 438,000,000$ | 456,000,000$ | 307,000,000$ |
| Profit Margin | | 11.92% | 17.65% | 20.00% | 13.20% | 13.20% | 18.33% | 22.00% | 13.77% | 13.71% | 17.82% | 21.13% | 9.38% | 11.57% | 18.18% | 19.57% | 15.71% | 11.83% | 16.48% | 19.63% | 8.58% | 8.07% | 13.85% | 16.49% | 9.29% | 7.71% | 7.91% | 17.86% | 4.28% | 7.96% | 14.36% | 17.40% | .81% | 11.88% | 14.51% | 16.50% | 13.11% | 12.25% | 14.22% | 14.69% | 11.41% | 10.63% | 13.30% | 15.40% | 9.21% | 9.68% | 13.27% | 13.97% | 9.86% |
| TTM | | 15.88% | 16.26% | 16.39% | 16.83% | 17.04% | 17.21% | 17.07% | 16.72% | 15.80% | 15.39% | 15.42% | 14.90% | 16.43% | 16.53% | 16.08% | 16.01% | 14.38% | 13.66% | 12.90% | 11.88% | 12.08% | 12.00% | 10.52% | 10.65% | 9.54% | 9.65% | 11.32% | 11.17% | 10.33% | 11.24% | 11.23% | 10.78% | 14.03% | 14.15% | 14.08% | 13.59% | 13.16% | 12.78% | 12.53% | 12.69% | 12.14% | 11.91% | 11.91% | 11.56% | 11.74% | 11.58% | 11.43% | 11.30% |
| Earnings to Minority | | 10,000,000$ | 20,000,000$ | 31,000,000$ | 13,000,000$ | 5,000,000$ | 15,000,000$ | 24,000,000$ | 9,000,000$ | 8,000,000$ | 12,000,000$ | 17,000,000$ | 5,000,000$ | 6,000,000$ | 11,000,000$ | 15,000,000$ | 4,000,000$ | 5,000,000$ | 7,000,000$ | 15,000,000$ | 5,000,000$ | 4,000,000$ | 8,000,000$ | 13,000,000$ | 5,000,000$ | 3,000,000$ | 12,000,000$ | 11,000,000$ | 6,000,000$ | 3,000,000$ | 5,000,000$ | 6,000,000$ | 1,000,000$ | 4,000,000$ | 6,000,000$ | 9,000,000$ | 5,000,000$ | 5,000,000$ | 8,000,000$ | 9,000,000$ | 6,000,000$ | 8,000,000$ | 10,000,000$ | 13,000,000$ | 5,000,000$ | 7,000,000$ | 7,000,000$ | 13,000,000$ | 4,000,000$ |
| Earnings to Common Shareholders | | 747,000,000$ | 1,211,000,000$ | 1,381,000,000$ | 788,000,000$ | 747,000,000$ | 1,125,000,000$ | 1,400,000,000$ | 756,000,000$ | 730,000,000$ | 1,035,000,000$ | 1,235,000,000$ | 466,000,000$ | 546,000,000$ | 967,000,000$ | 1,071,000,000$ | 803,000,000$ | 537,000,000$ | 820,000,000$ | 983,000,000$ | 374,000,000$ | 316,000,000$ | 572,000,000$ | 754,000,000$ | 391,000,000$ | 303,000,000$ | 332,000,000$ | 716,000,000$ | 153,000,000$ | 276,000,000$ | 531,000,000$ | 690,000,000$ | 29,000,000$ | 393,000,000$ | 501,000,000$ | 569,000,000$ | 436,000,000$ | 379,000,000$ | 472,000,000$ | 481,000,000$ | 375,000,000$ | 323,000,000$ | 419,000,000$ | 482,000,000$ | 294,000,000$ | 297,000,000$ | 431,000,000$ | 443,000,000$ | 303,000,000$ |
| QoQ% | | (38.32%) | (12.31%) | 75.25% | 5.49% | (33.60%) | (19.64%) | 85.19% | 3.56% | (29.47%) | (16.19%) | 165.02% | (14.65%) | (43.54%) | (9.71%) | 33.38% | 49.53% | (34.51%) | (16.58%) | 162.83% | 18.35% | (44.76%) | (24.14%) | 92.84% | 29.04% | (8.74%) | (53.63%) | 367.97% | (44.57%) | (48.02%) | (23.04%) | 2,279.31% | (92.62%) | (21.56%) | (11.95%) | 30.51% | 15.04% | (19.70%) | (1.87%) | 28.27% | 16.10% | (22.91%) | (13.07%) | 63.95% | (1.01%) | (31.09%) | (2.71%) | 46.21% | 19.76% |
| YoY% | | .00% | 7.64% | (1.36%) | 4.23% | 2.33% | 8.70% | 13.36% | 62.23% | 33.70% | 7.03% | 15.31% | (41.97%) | 1.68% | 17.93% | 8.95% | 114.71% | 69.94% | 43.36% | 30.37% | (4.35%) | 4.29% | 72.29% | 5.31% | 155.56% | 9.78% | (37.48%) | 3.77% | 427.59% | (29.77%) | 5.99% | 21.27% | (93.35%) | 3.69% | 6.14% | 18.30% | 16.27% | 17.34% | 12.65% | (.21%) | 27.55% | 8.75% | (2.78%) | 8.80% | (2.97%) | 17.39% | 11.08% | 7.26% | 16.99% |
| Earnings Per Share, Basic | | 1.52$ | 2.46$ | 2.81$ | 1.60$ | 1.52$ | 2.29$ | 2.85$ | 1.54$ | 1.48$ | 2.09$ | 2.49$ | 0.94$ | 1.10$ | 1.93$ | 2.13$ | 1.59$ | 1.06$ | 1.61$ | 1.93$ | 0.74$ | 0.62$ | 1.13$ | 1.49$ | 0.77$ | 0.60$ | 0.65$ | 1.42$ | 0.30$ | 0.55$ | 1.05$ | 1.36$ | 0.06$ | 0.77$ | 0.97$ | 1.10$ | 0.84$ | 0.73$ | 0.91$ | 0.92$ | 0.72$ | 0.61$ | 0.78$ | 0.89$ | 0.55$ | 0.55$ | 0.79$ | 0.81$ | 0.55$ |
| Earnings Per Share, Diluted | | 1.51$ | 2.45$ | 2.79$ | 1.59$ | 1.51$ | 2.27$ | 2.82$ | 1.52$ | 1.46$ | 2.07$ | 2.47$ | 0.93$ | 1.09$ | 1.91$ | 2.10$ | 1.57$ | 1.05$ | 1.60$ | 1.91$ | 0.73$ | 0.62$ | 1.12$ | 1.48$ | 0.77$ | 0.59$ | 0.65$ | 1.40$ | 0.30$ | 0.54$ | 1.04$ | 1.34$ | 0.06$ | 0.76$ | 0.96$ | 1.09$ | 0.84$ | 0.72$ | 0.90$ | 0.91$ | 0.71$ | 0.61$ | 0.77$ | 0.88$ | 0.54$ | 0.54$ | 0.78$ | 0.80$ | 0.54$ |
| Unlevered FCF Per Share, Basic | | 4.09$ | 3.28$ | (1.38$) | 3.82$ | 3.74$ | 2.31$ | (1.76$) | 3.38$ | 3.44$ | 2.79$ | (1.82$) | 2.83$ | 2.52$ | 2.33$ | (1.64$) | 2.58$ | 2.39$ | 2.12$ | (0.94$) | 2.59$ | 2.65$ | 2.24$ | (1.50$) | 1.84$ | 1.83$ | 0.85$ | (0.69$) | 2.01$ | 1.63$ | 1.38$ | (0.83$) | 1.31$ | 1.41$ | 1.28$ | (0.90$) | 1.58$ | 1.59$ | 1.43$ | (1.21$) | 1.58$ | 1.52$ | 0.05$ | (1.14$) | 1.66$ | 1.47$ | 0.97$ | (0.87$) | 1.19$ |
| Unlevered FCF Per Share, Diluted | | 4.07$ | 3.26$ | (1.37$) | 3.80$ | 3.71$ | 2.29$ | (1.75$) | 3.34$ | 3.40$ | 2.77$ | (1.81$) | 2.79$ | 2.50$ | 2.30$ | (1.62$) | 2.55$ | 2.35$ | 2.10$ | (0.93$) | 2.55$ | 2.62$ | 2.22$ | (1.48$) | 1.83$ | 1.81$ | 0.84$ | (0.68$) | 2.00$ | 1.61$ | 1.37$ | (0.82$) | 1.30$ | 1.39$ | 1.27$ | (0.88$) | 1.56$ | 1.57$ | 1.42$ | (1.20$) | 1.57$ | 1.51$ | 0.05$ | (1.13$) | 1.63$ | 1.45$ | 0.96$ | (0.86$) | 1.17$ |
| Average Shares, Basic | | 491,000,000 | 492,000,000 | 492,000,000 | 492,000,000 | 492,000,000 | 492,000,000 | 492,000,000 | 492,000,000 | 494,000,000 | 495,000,000 | 495,000,000 | 494,000,000 | 498,000,000 | 501,000,000 | 503,000,000 | 505,000,000 | 506,000,000 | 508,000,000 | 509,000,000 | 506,000,000 | 507,000,000 | 506,000,000 | 505,000,000 | 506,000,000 | 506,000,000 | 507,000,000 | 505,000,000 | 505,000,000 | 504,000,000 | 507,000,000 | 508,000,000 | 511,000,000 | 512,000,000 | 514,000,000 | 515,000,000 | 516,000,000 | 518,000,000 | 521,000,000 | 521,000,000 | 522,000,000 | 528,000,000 | 535,000,000 | 539,000,000 | 539,000,000 | 544,000,000 | 549,000,000 | 548,000,000 | 548,000,000 |
| Average Shares, Diluted | | 494,000,000 | 495,000,000 | 495,000,000 | 495,000,000 | 496,000,000 | 496,000,000 | 497,000,000 | 498,000,000 | 499,000,000 | 499,000,000 | 500,000,000 | 502,000,000 | 503,000,000 | 506,000,000 | 509,000,000 | 512,000,000 | 513,000,000 | 513,000,000 | 514,000,000 | 515,000,000 | 512,000,000 | 511,000,000 | 510,000,000 | 510,000,000 | 511,000,000 | 512,000,000 | 511,000,000 | 508,000,000 | 510,000,000 | 512,000,000 | 514,000,000 | 515,000,000 | 519,000,000 | 520,000,000 | 522,000,000 | 522,000,000 | 523,000,000 | 525,000,000 | 526,000,000 | 525,000,000 | 533,000,000 | 541,000,000 | 545,000,000 | 549,000,000 | 551,000,000 | 556,000,000 | 556,000,000 | 558,000,000 |
| EBIT | | 1,010,000,000$ | 1,646,000,000$ | 1,827,000,000$ | 1,009,000,000$ | 1,035,000,000$ | 1,565,000,000$ | 2,030,000,000$ | 1,199,000,000$ | 1,075,000,000$ | 1,530,000,000$ | 1,800,000,000$ | 740,000,000$ | 851,000,000$ | 1,426,000,000$ | 1,534,000,000$ | 1,070,000,000$ | 823,000,000$ | 1,319,000,000$ | 1,440,000,000$ | 668,000,000$ | 587,000,000$ | 919,000,000$ | 1,134,000,000$ | 661,000,000$ | 547,000,000$ | 691,000,000$ | 1,064,000,000$ | 316,000,000$ | 454,000,000$ | 787,000,000$ | 977,000,000$ | 701,000,000$ | 597,000,000$ | 771,000,000$ | 811,000,000$ | 636,000,000$ | 572,000,000$ | 729,000,000$ | 732,000,000$ | 597,000,000$ | 498,000,000$ | 635,000,000$ | 740,000,000$ | 404,000,000$ | 477,000,000$ | 650,000,000$ | 691,000,000$ | 481,000,000$ |
| EBITDA | | 1,101,000,000$ | 1,737,000,000$ | 1,915,000,000$ | 1,102,000,000$ | 1,125,000,000$ | 1,652,000,000$ | 2,129,000,000$ | 1,199,000,000$ | 1,075,000,000$ | 1,530,000,000$ | 1,800,000,000$ | 740,000,000$ | 851,000,000$ | 1,426,000,000$ | 1,534,000,000$ | 1,070,000,000$ | 823,000,000$ | 1,319,000,000$ | 1,440,000,000$ | 668,000,000$ | 587,000,000$ | 919,000,000$ | 1,134,000,000$ | 661,000,000$ | 547,000,000$ | 691,000,000$ | 1,064,000,000$ | 316,000,000$ | 454,000,000$ | 787,000,000$ | 977,000,000$ | 701,000,000$ | 597,000,000$ | 771,000,000$ | 811,000,000$ | 636,000,000$ | 572,000,000$ | 729,000,000$ | 732,000,000$ | 597,000,000$ | 498,000,000$ | 635,000,000$ | 740,000,000$ | 404,000,000$ | 477,000,000$ | 650,000,000$ | 691,000,000$ | 481,000,000$ |