| Parker-Hannifin Corp (PH) |
| 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 | | 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 | | 5,084,000,000$ | 5,243,074,000$ | 4,960,349,000$ | 4,742,593,000$ | 4,904,000,000$ | 5,187,209,000$ | 5,074,356,000$ | 4,820,947,000$ | 4,847,488,000$ | 5,095,749,000$ | 5,061,665,000$ | 4,674,811,000$ | 4,232,775,000$ | 4,187,832,000$ | 4,086,387,000$ | 3,824,580,000$ | 3,762,809,000$ | 3,958,869,000$ | 3,746,326,000$ | 3,411,905,000$ | 3,230,540,000$ | 3,160,603,000$ | 3,702,432,000$ | 3,497,974,000$ | 3,334,511,000$ | 3,681,467,000$ | 3,687,518,000$ | 3,472,045,000$ | 3,479,294,000$ | 3,817,477,000$ | 3,749,591,000$ | 3,370,673,000$ | 3,364,651,000$ | 3,496,238,000$ | 3,119,139,000$ | 2,670,804,000$ | 2,743,131,000$ | 2,957,150,000$ | 2,828,665,000$ | 2,705,590,000$ | 2,869,348,000$ | 3,144,508,000$ | 3,162,311,000$ | 3,134,993,000$ | 3,269,932,000$ | 3,525,415,000$ | 3,358,406,000$ | 3,106,006,000$ |
| QoQ% | | (3.03%) | 5.70% | 4.59% | (3.29%) | (5.46%) | 2.22% | 5.26% | (.55%) | (4.87%) | .67% | 8.28% | 10.44% | 1.07% | 2.48% | 6.85% | 1.64% | (4.95%) | 5.67% | 9.80% | 5.61% | 2.21% | (14.63%) | 5.85% | 4.90% | (9.42%) | (.16%) | 6.21% | (.21%) | (8.86%) | 1.81% | 11.24% | .18% | (3.76%) | 12.09% | 16.79% | (2.64%) | (7.24%) | 4.54% | 4.55% | (5.71%) | (8.75%) | (.56%) | .87% | (4.13%) | (7.25%) | 4.97% | 8.13% | (3.72%) |
| YoY% | | 3.67% | 1.08% | (2.25%) | (1.63%) | 1.17% | 1.80% | .25% | 3.13% | 14.52% | 21.68% | 23.87% | 22.23% | 12.49% | 5.78% | 9.08% | 12.10% | 16.48% | 25.26% | 1.19% | (2.46%) | (3.12%) | (14.15%) | .40% | .75% | (4.16%) | (3.56%) | (1.66%) | 3.01% | 3.41% | 9.19% | 20.21% | 26.20% | 22.66% | 18.23% | 10.27% | (1.29%) | (4.40%) | (5.96%) | (10.55%) | (13.70%) | (12.25%) | (10.81%) | (5.84%) | .93% | 1.36% | 2.84% | 1.55% | 1.32% |
| Cost Of Revenue | | 3,177,000,000$ | 3,285,101,000$ | 3,129,951,000$ | 3,022,229,000$ | 3,098,000,000$ | 3,323,039,000$ | 3,279,650,000$ | 3,101,962,000$ | 3,097,349,000$ | 3,262,968,000$ | 3,340,764,000$ | 3,236,812,000$ | 2,795,456,000$ | 2,768,925,000$ | 2,709,407,000$ | 2,567,595,000$ | 2,504,382,000$ | 1,987,123,000$ | 2,712,785,000$ | 2,518,165,000$ | 2,386,449,000$ | 2,363,092,000$ | 2,759,637,000$ | 2,686,131,000$ | 2,480,992,000$ | 2,725,064,000$ | 2,766,744,000$ | 2,602,339,000$ | 2,594,823,000$ | 2,830,198,000$ | 2,819,804,000$ | 2,564,449,000$ | 2,523,294,000$ | 2,654,682,000$ | 2,383,790,000$ | 2,044,484,000$ | 2,106,006,000$ | 2,272,455,000$ | 2,209,401,000$ | 2,140,624,000$ | 2,200,904,000$ | 2,420,780,000$ | 2,373,016,000$ | 2,401,584,000$ | 2,459,865,000$ | 2,685,954,000$ | 2,605,893,000$ | 2,419,971,000$ |
| Gross Profit | | 1,907,000,000$ | 1,957,973,000$ | 1,830,398,000$ | 1,720,364,000$ | 1,806,000,000$ | 1,864,170,000$ | 1,794,706,000$ | 1,718,985,000$ | 1,750,139,000$ | 1,832,781,000$ | 1,720,901,000$ | 1,437,999,000$ | 1,437,319,000$ | 1,418,907,000$ | 1,376,980,000$ | 1,256,985,000$ | 1,258,427,000$ | 1,971,746,000$ | 1,033,541,000$ | 893,740,000$ | 844,091,000$ | 797,511,000$ | 942,795,000$ | 811,843,000$ | 853,519,000$ | 956,403,000$ | 920,774,000$ | 869,706,000$ | 884,471,000$ | 987,279,000$ | 929,787,000$ | 806,224,000$ | 841,357,000$ | 841,556,000$ | 735,349,000$ | 626,320,000$ | 637,125,000$ | 684,695,000$ | 619,264,000$ | 564,966,000$ | 668,444,000$ | 723,728,000$ | 789,295,000$ | 733,409,000$ | 810,067,000$ | 839,461,000$ | 752,513,000$ | 686,035,000$ |
| Gross Margin | | 37.51% | 37.34% | 36.90% | 36.28% | 36.83% | 35.94% | 35.37% | 35.66% | 36.10% | 35.97% | 34.00% | 30.76% | 33.96% | 33.88% | 33.70% | 32.87% | 33.44% | 49.81% | 27.59% | 26.20% | 26.13% | 25.23% | 25.46% | 23.21% | 25.60% | 25.98% | 24.97% | 25.05% | 25.42% | 25.86% | 24.80% | 23.92% | 25.01% | 24.07% | 23.58% | 23.45% | 23.23% | 23.15% | 21.89% | 20.88% | 23.30% | 23.02% | 24.96% | 23.39% | 24.77% | 23.81% | 22.41% | 22.09% |
| Operating Expenses | | 724,000,000$ | 769,506,000$ | 722,085,000$ | 727,882,000$ | 748,000,000$ | 770,840,000$ | 761,938,000$ | 753,441,000$ | 772,781,000$ | 788,503,000$ | 813,929,000$ | 772,666,000$ | 649,902,000$ | 613,194,000$ | 602,896,000$ | 555,804,000$ | 564,370,000$ | 1,236,641,000$ | 368,311,000$ | 339,899,000$ | 338,326,000$ | 334,864,000$ | 407,115,000$ | 361,309,000$ | 335,676,000$ | 363,551,000$ | 322,554,000$ | 365,274,000$ | 343,736,000$ | 402,182,000$ | 391,327,000$ | 375,405,000$ | 316,105,000$ | 186,109,000$ | 320,715,000$ | 286,200,000$ | 257,071,000$ | 120,794,000$ | 270,007,000$ | 234,254,000$ | 252,398,000$ | 283,239,000$ | 340,972,000$ | 303,179,000$ | 290,677,000$ | 327,925,000$ | 318,608,000$ | 306,175,000$ |
| Operating Income | | 1,183,000,000$ | 1,188,467,000$ | 1,108,313,000$ | 992,482,000$ | 1,058,000,000$ | 1,093,330,000$ | 1,032,768,000$ | 965,544,000$ | 977,358,000$ | 1,044,278,000$ | 906,972,000$ | 665,333,000$ | 787,417,000$ | 805,713,000$ | 774,084,000$ | 701,181,000$ | 694,057,000$ | 735,105,000$ | 665,230,000$ | 553,841,000$ | 505,765,000$ | 462,647,000$ | 535,680,000$ | 450,534,000$ | 517,843,000$ | 592,852,000$ | 598,220,000$ | 504,432,000$ | 540,735,000$ | 585,097,000$ | 538,460,000$ | 430,819,000$ | 525,252,000$ | 655,447,000$ | 414,634,000$ | 340,120,000$ | 380,054,000$ | 563,901,000$ | 349,257,000$ | 330,712,000$ | 416,046,000$ | 440,489,000$ | 448,323,000$ | 430,230,000$ | 519,390,000$ | 511,536,000$ | 433,905,000$ | 379,860,000$ |
| Operating Margin | | 23.27% | 22.67% | 22.34% | 20.93% | 21.57% | 21.08% | 20.35% | 20.03% | 20.16% | 20.49% | 17.92% | 14.23% | 18.60% | 19.24% | 18.94% | 18.33% | 18.45% | 18.57% | 17.76% | 16.23% | 15.66% | 14.64% | 14.47% | 12.88% | 15.53% | 16.10% | 16.22% | 14.53% | 15.54% | 15.33% | 14.36% | 12.78% | 15.61% | 18.75% | 13.29% | 12.74% | 13.86% | 19.07% | 12.35% | 12.22% | 14.50% | 14.01% | 14.18% | 13.72% | 15.88% | 14.51% | 12.92% | 12.23% |
| Interest Income | | 5,000,000$ | 2,374,000$ | 3,378,000$ | 2,431,000$ | 3,000,000$ | 6,650,000$ | 2,810,000$ | 1,880,000$ | 3,660,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 123,732,000$ | 129,029,000$ | 134,468,000$ | 157,176,000$ | 151,993,000$ | 146,931,000$ | 117,794,000$ | 71,270,000$ | 63,272,000$ | 61,360,000$ | 59,350,000$ | 60,258,000$ | 60,830,000$ | 62,990,000$ | 65,958,000$ | 74,549,000$ | 80,765,000$ | 82,891,000$ | 69,956,000$ | 50,072,000$ | 48,209,000$ | 47,518,000$ | 44,339,000$ | 53,040,000$ | 54,145,000$ | 53,133,000$ | 53,555,000$ | 52,787,000$ | 42,057,000$ | 33,444,000$ | 34,148,000$ | 32,715,000$ | 33,745,000$ | 34,297,000$ | 35,760,000$ | 34,797,000$ | 35,003,000$ | 27,645,000$ | 20,961,000$ | 20,163,000$ | 20,594,000$ | 20,851,000$ |
| Income Before Tax | | 1,040,000,000$ | 1,071,143,000$ | 994,814,000$ | 1,165,857,000$ | 875,000,000$ | 986,357,000$ | 920,043,000$ | 868,165,000$ | 820,435,000$ | 903,531,000$ | 756,381,000$ | 516,743,000$ | 503,345,000$ | 118,168,000$ | 433,989,000$ | 490,324,000$ | 571,745,000$ | 656,551,000$ | 599,340,000$ | 577,892,000$ | 413,174,000$ | 364,795,000$ | 461,213,000$ | 251,380,000$ | 431,905,000$ | 529,398,000$ | 529,200,000$ | 431,154,000$ | 459,723,000$ | 497,927,000$ | 469,827,000$ | 360,221,000$ | 374,302,000$ | 400,611,000$ | 315,063,000$ | 320,722,000$ | 292,245,000$ | 336,206,000$ | 272,993,000$ | 229,880,000$ | 275,649,000$ | 303,973,000$ | 388,366,000$ | 343,266,000$ | 396,635,000$ | 407,824,000$ | 329,490,000$ | 495,316,000$ |
| Tax Expenses | | 232,000,000$ | 147,506,000$ | 33,628,000$ | 217,208,000$ | 177,000,000$ | 201,220,000$ | 193,309,000$ | 186,108,000$ | 169,363,000$ | 193,989,000$ | 165,421,000$ | 121,282,000$ | 115,308,000$ | (10,738,000$) | 85,901,000$ | 102,595,000$ | 120,282,000$ | 151,582,000$ | 126,101,000$ | 129,350,000$ | 93,063,000$ | 73,471,000$ | 88,501,000$ | 49,331,000$ | 93,811,000$ | 103,508,000$ | 117,819,000$ | 119,241,000$ | 83,824,000$ | 144,599,000$ | 103,697,000$ | 303,899,000$ | 88,767,000$ | 107,252,000$ | 76,216,000$ | 79,322,000$ | 82,007,000$ | 94,295,000$ | 85,851,000$ | 46,743,000$ | 80,623,000$ | 124,388,000$ | 102,904,000$ | 75,931,000$ | 116,464,000$ | 106,648,000$ | 86,972,000$ | 241,912,000$ |
| Net Income | | 808,000,000$ | 923,637,000$ | 961,186,000$ | 948,649,000$ | 698,000,000$ | 785,137,000$ | 726,734,000$ | 682,057,000$ | 651,072,000$ | 709,542,000$ | 590,960,000$ | 395,461,000$ | 388,037,000$ | 128,906,000$ | 348,088,000$ | 387,729,000$ | 451,463,000$ | 504,969,000$ | 473,239,000$ | 448,542,000$ | 320,111,000$ | 291,324,000$ | 372,712,000$ | 202,049,000$ | 338,094,000$ | 425,890,000$ | 411,381,000$ | 311,913,000$ | 375,899,000$ | 353,328,000$ | 366,130,000$ | 56,322,000$ | 285,535,000$ | 293,359,000$ | 238,847,000$ | 241,400,000$ | 210,238,000$ | 241,911,000$ | 187,142,000$ | 183,137,000$ | 195,026,000$ | 179,585,000$ | 285,462,000$ | 267,335,000$ | 280,171,000$ | 301,176,000$ | 242,518,000$ | 253,404,000$ |
| Profit Margin | | 15.89% | 17.62% | 19.38% | 20.00% | 14.23% | 15.14% | 14.32% | 14.15% | 13.43% | 13.92% | 11.68% | 8.46% | 9.17% | 3.08% | 8.52% | 10.14% | 12.00% | 12.76% | 12.63% | 13.15% | 9.91% | 9.22% | 10.07% | 5.78% | 10.14% | 11.57% | 11.16% | 8.98% | 10.80% | 9.26% | 9.77% | 1.67% | 8.49% | 8.39% | 7.66% | 9.04% | 7.66% | 8.18% | 6.62% | 6.77% | 6.80% | 5.71% | 9.03% | 8.53% | 8.57% | 8.54% | 7.22% | 8.16% |
| TTM | | 18.18% | 17.79% | 17.14% | 15.87% | 14.47% | 14.28% | 13.96% | 13.28% | 11.93% | 10.93% | 8.28% | 7.34% | 7.67% | 8.30% | 10.83% | 11.88% | 12.62% | 12.18% | 11.32% | 10.61% | 8.73% | 8.79% | 9.42% | 9.70% | 10.49% | 10.65% | 10.05% | 9.69% | 7.99% | 7.42% | 7.16% | 6.55% | 8.37% | 8.18% | 8.12% | 7.86% | 7.32% | 7.11% | 6.45% | 7.10% | 7.53% | 7.97% | 8.66% | 8.21% | 8.12% | 7.88% | 7.71% | 7.85% |
| Earnings to Minority | | | 465,000$ | 320,000$ | 107,000$ | 108,000$ | 389,000$ | 160,000$ | 206,000$ | 245,000$ | 522,000$ | 71,000$ | 224,000$ | 183,000$ | 75,000$ | 71,000$ | 129,000$ | 306,000$ | 176,000$ | 86,000$ | 191,000$ | 308,000$ | (21,000$) | 116,000$ | 124,000$ | 143,000$ | 70,000$ | 133,000$ | 176,000$ | 188,000$ | 72,000$ | 141,000$ | 163,000$ | 138,000$ | 54,000$ | 174,000$ | 95,000$ | 109,000$ | 115,000$ | 58,000$ | 155,000$ | 48,000$ | 131,000$ | 117,000$ | 83,000$ | 82,000$ | 138,000$ | 112,000$ | 116,000$ |
| Earnings to Common Shareholders | | 808,000,000$ | 923,172,000$ | 960,866,000$ | 948,542,000$ | 698,420,000$ | 784,748,000$ | 726,574,000$ | 681,851,000$ | 650,827,000$ | 709,020,000$ | 590,889,000$ | 395,237,000$ | 387,854,000$ | 128,831,000$ | 348,017,000$ | 387,600,000$ | 451,157,000$ | 504,793,000$ | 473,153,000$ | 448,351,000$ | 319,803,000$ | 291,345,000$ | 367,253,000$ | 204,474,000$ | 338,898,000$ | 425,820,000$ | 411,248,000$ | 311,737,000$ | 375,711,000$ | 353,256,000$ | 365,989,000$ | 56,159,000$ | 285,397,000$ | 293,305,000$ | 238,673,000$ | 241,305,000$ | 210,129,000$ | 241,796,000$ | 187,084,000$ | 182,982,000$ | 194,978,000$ | 179,454,000$ | 285,345,000$ | 267,252,000$ | 280,089,000$ | 301,038,000$ | 242,406,000$ | 253,288,000$ |
| QoQ% | | (12.48%) | (3.92%) | 1.30% | 35.81% | (11.00%) | 8.01% | 6.56% | 4.77% | (8.21%) | 19.99% | 49.50% | 1.90% | 201.06% | (62.98%) | (10.21%) | (14.09%) | (10.63%) | 6.69% | 5.53% | 40.20% | 9.77% | (20.67%) | 79.61% | (39.67%) | (20.41%) | 3.54% | 31.92% | (17.03%) | 6.36% | (3.48%) | 551.70% | (80.32%) | (2.70%) | 22.89% | (1.09%) | 14.84% | (13.10%) | 29.25% | 2.24% | (6.15%) | 8.65% | (37.11%) | 6.77% | (4.58%) | (6.96%) | 24.19% | (4.30%) | 3.67% |
| YoY% | | 15.69% | 17.64% | 32.25% | 39.11% | 7.31% | 10.68% | 22.96% | 72.52% | 67.80% | 450.35% | 69.79% | 1.97% | (14.03%) | (74.48%) | (26.45%) | (13.55%) | 41.07% | 73.26% | 28.84% | 119.27% | (5.63%) | (31.58%) | (10.70%) | (34.41%) | (9.80%) | 20.54% | 12.37% | 455.10% | 31.65% | 20.44% | 53.34% | (76.73%) | 35.82% | 21.30% | 27.58% | 31.87% | 7.77% | 34.74% | (34.44%) | (31.53%) | (30.39%) | (40.39%) | 17.71% | 5.51% | 14.64% | 11.02% | (5.52%) | 39.97% |
| Earnings Per Share, Basic | | 6.39$ | 7.25$ | 7.48$ | 7.37$ | 5.43$ | 6.10$ | 5.65$ | 5.31$ | 5.07$ | 5.51$ | 4.61$ | 3.08$ | 3.02$ | 1.00$ | 2.71$ | 3.02$ | 3.50$ | 3.91$ | 3.67$ | 3.48$ | 2.48$ | 2.27$ | 2.86$ | 1.59$ | 2.64$ | 3.31$ | 3.20$ | 2.39$ | 2.84$ | 2.66$ | 2.75$ | 0.42$ | 2.14$ | 2.20$ | 1.79$ | 1.81$ | 1.57$ | 1.80$ | 1.39$ | 1.35$ | 1.42$ | 1.29$ | 2.06$ | 1.84$ | 1.88$ | 2.02$ | 1.63$ | 1.70$ |
| Earnings Per Share, Diluted | | 6.29$ | 7.16$ | 7.37$ | 7.25$ | 5.34$ | 6.06$ | 5.56$ | 5.23$ | 4.99$ | 5.48$ | 4.54$ | 3.04$ | 2.98$ | 0.99$ | 2.67$ | 2.97$ | 3.45$ | 3.87$ | 3.60$ | 3.42$ | 2.45$ | 2.26$ | 2.83$ | 1.57$ | 2.60$ | 3.29$ | 3.14$ | 2.36$ | 2.79$ | 2.64$ | 2.70$ | 0.41$ | 2.10$ | 2.18$ | 1.75$ | 1.78$ | 1.55$ | 1.79$ | 1.37$ | 1.34$ | 1.41$ | 1.28$ | 2.02$ | 1.80$ | 1.85$ | 2.01$ | 1.60$ | 1.66$ |
| Unlevered FCF Per Share, Basic | | 5.48$ | 10.50$ | 4.22$ | 6.32$ | 5.04$ | 8.71$ | 5.57$ | 4.64$ | 4.30$ | 8.37$ | 4.93$ | 4.03$ | 2.91$ | 6.40$ | 3.81$ | 4.08$ | 2.92$ | 4.80$ | 3.75$ | 4.39$ | 5.40$ | 5.68$ | 3.13$ | 2.40$ | 3.10$ | 4.57$ | 3.89$ | 2.53$ | 0.89$ | 4.84$ | 2.97$ | 1.15$ | 1.19$ | 3.40$ | 2.34$ | 1.89$ | 0.61$ | 3.48$ | 2.27$ | 2.26$ | (0.14$) | 3.71$ | 1.48$ | 1.53$ | 1.39$ | 3.50$ | 1.49$ | 1.36$ |
| Unlevered FCF Per Share, Diluted | | 5.40$ | 10.36$ | 4.16$ | 6.22$ | 4.97$ | 8.65$ | 5.48$ | 4.57$ | 4.24$ | 8.32$ | 4.85$ | 3.97$ | 2.88$ | 6.34$ | 3.76$ | 4.01$ | 2.88$ | 4.75$ | 3.69$ | 4.32$ | 5.34$ | 5.67$ | 3.09$ | 2.36$ | 3.06$ | 4.55$ | 3.83$ | 2.49$ | 0.87$ | 4.79$ | 2.91$ | 1.13$ | 1.17$ | 3.37$ | 2.29$ | 1.85$ | 0.60$ | 3.45$ | 2.24$ | 2.23$ | (0.14$) | 3.67$ | 1.45$ | 1.50$ | 1.36$ | 3.48$ | 1.46$ | 1.33$ |
| Average Shares, Basic | | 126,500,000 | 127,304,541 | 128,442,623 | 128,752,836 | 128,700,000 | 128,598,374 | 128,502,829 | 128,426,247 | 128,472,550 | 128,568,637 | 128,293,039 | 128,313,322 | 128,425,002 | 128,510,427 | 128,426,675 | 128,493,725 | 128,726,721 | 129,192,427 | 129,085,563 | 129,013,781 | 128,707,745 | 128,523,335 | 128,289,720 | 128,396,933 | 128,463,992 | 128,561,496 | 128,706,137 | 130,361,273 | 132,361,654 | 132,696,489 | 133,032,431 | 133,112,568 | 133,176,964 | 133,278,323 | 133,232,378 | 133,320,109 | 133,679,378 | 134,385,814 | 134,809,610 | 135,373,356 | 136,844,504 | 138,674,444 | 138,794,789 | 145,493,247 | 148,738,828 | 148,967,358 | 149,039,529 | 149,153,599 |
| Average Shares, Diluted | | 128,400,000 | 129,020,390 | 130,320,802 | 130,758,808 | 130,700,000 | 129,476,182 | 130,593,026 | 130,367,351 | 130,363,441 | 129,461,092 | 130,151,487 | 130,045,013 | 129,942,408 | 129,670,555 | 130,343,581 | 130,581,665 | 130,827,971 | 130,590,101 | 131,377,933 | 131,075,655 | 130,294,223 | 128,848,132 | 129,746,547 | 130,495,381 | 130,130,076 | 129,265,794 | 130,884,968 | 132,311,210 | 134,664,496 | 133,949,867 | 135,768,280 | 136,194,919 | 135,794,270 | 134,497,664 | 136,102,974 | 135,812,760 | 135,825,658 | 135,453,636 | 136,552,769 | 137,065,447 | 138,574,908 | 140,002,385 | 141,189,803 | 148,182,777 | 151,073,635 | 150,025,510 | 151,739,617 | 152,151,024 |
| EBIT | | 1,040,000,000$ | 1,071,143,000$ | 994,814,000$ | 1,165,857,000$ | 875,000,000$ | 986,357,000$ | 1,043,775,000$ | 997,194,000$ | 954,903,000$ | 1,060,707,000$ | 908,374,000$ | 663,674,000$ | 621,139,000$ | 189,438,000$ | 497,261,000$ | 551,684,000$ | 631,095,000$ | 716,809,000$ | 660,170,000$ | 640,882,000$ | 479,132,000$ | 439,344,000$ | 541,978,000$ | 334,271,000$ | 501,861,000$ | 579,470,000$ | 577,409,000$ | 478,672,000$ | 504,062,000$ | 550,967,000$ | 523,972,000$ | 413,354,000$ | 427,857,000$ | 453,398,000$ | 357,120,000$ | 354,166,000$ | 326,393,000$ | 368,921,000$ | 306,738,000$ | 264,177,000$ | 311,409,000$ | 338,770,000$ | 423,369,000$ | 370,911,000$ | 417,596,000$ | 427,987,000$ | 350,084,000$ | 516,167,000$ |
| EBITDA | | 1,040,000,000$ | 1,071,143,000$ | 994,814,000$ | 1,165,857,000$ | 875,000,000$ | 986,357,000$ | 1,043,775,000$ | 997,194,000$ | 954,903,000$ | 1,060,707,000$ | 908,374,000$ | 663,674,000$ | 621,139,000$ | 189,438,000$ | 497,261,000$ | 551,684,000$ | 631,095,000$ | 716,809,000$ | 660,170,000$ | 640,882,000$ | 479,132,000$ | 439,344,000$ | 541,978,000$ | 334,271,000$ | 501,861,000$ | 579,470,000$ | 577,409,000$ | 478,672,000$ | 504,062,000$ | 550,967,000$ | 523,972,000$ | 413,354,000$ | 427,857,000$ | 453,398,000$ | 357,120,000$ | 354,166,000$ | 326,393,000$ | 368,921,000$ | 306,738,000$ | 264,177,000$ | 311,409,000$ | 338,770,000$ | 423,369,000$ | 370,911,000$ | 417,596,000$ | 427,987,000$ | 350,084,000$ | 516,167,000$ |