| PACKAGING CORP OF AMERICA (PKG) |
| 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 | Q1-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 | 2014-Mar-31 |
| 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 | Q1-FY2014 |
| Total Revenue | | 2,363,600,000$ | 2,313,400,000$ | 2,171,300,000$ | 2,141,000,000$ | 2,146,100,000$ | 2,182,400,000$ | 2,075,300,000$ | 1,979,500,000$ | 1,937,900,000$ | 1,936,000,000$ | 1,952,100,000$ | 1,976,300,000$ | 1,978,400,000$ | 2,125,900,000$ | 2,237,300,000$ | 2,136,400,000$ | 2,043,200,000$ | 2,000,100,000$ | 1,879,900,000$ | 1,807,200,000$ | 1,714,200,000$ | 1,693,700,000$ | 1,541,600,000$ | 1,708,700,000$ | 1,720,000,000$ | 1,750,700,000$ | 1,759,900,000$ | 1,733,700,000$ | 1,746,600,000$ | 1,809,900,000$ | 1,767,500,000$ | 1,690,600,000$ | 1,684,300,000$ | 1,640,100,000$ | 1,584,000,000$ | 1,536,500,000$ | 1,476,600,000$ | 1,484,000,000$ | 1,417,400,000$ | 1,401,000,000$ | 1,390,900,000$ | 1,470,800,000$ | 1,454,300,000$ | 1,425,700,000$ | 1,434,000,000$ | 1,519,000,000$ | 1,468,400,000$ | 1,431,300,000$ |
| QoQ% | | 2.17% | 6.54% | 1.42% | (.24%) | (1.66%) | 5.16% | 4.84% | 2.15% | .10% | (.83%) | (1.23%) | (.11%) | (6.94%) | (4.98%) | 4.72% | 4.56% | 2.16% | 6.39% | 4.02% | 5.43% | 1.21% | 9.87% | (9.78%) | (.66%) | (1.75%) | (.52%) | 1.51% | (.74%) | (3.50%) | 2.40% | 4.55% | .37% | 2.70% | 3.54% | 3.09% | 4.06% | (.50%) | 4.70% | 1.17% | .73% | (5.43%) | 1.14% | 2.01% | (.58%) | (5.60%) | 3.45% | 2.59% | 13.20% |
| YoY% | | 10.14% | 6.00% | 4.63% | 8.16% | 10.74% | 12.73% | 6.31% | .16% | (2.05%) | (8.93%) | (12.75%) | (7.49%) | (3.17%) | 6.29% | 19.01% | 18.22% | 19.19% | 18.09% | 21.95% | 5.77% | (.34%) | (3.26%) | (12.40%) | (1.44%) | (1.52%) | (3.27%) | (.43%) | 2.55% | 3.70% | 10.35% | 11.59% | 10.03% | 14.07% | 10.52% | 11.75% | 9.67% | 6.16% | .90% | (2.54%) | (1.73%) | (3.01%) | (3.17%) | (.96%) | (.39%) | 13.41% | 79.66% | 83.50% | 89.53% |
| Cost Of Revenue | | 1,916,100,000$ | 1,809,100,000$ | 1,688,300,000$ | 1,686,300,000$ | 1,676,400,000$ | 1,677,200,000$ | 1,637,600,000$ | 1,609,100,000$ | 1,527,800,000$ | 1,523,300,000$ | 1,507,400,000$ | 1,544,900,000$ | 1,528,100,000$ | 1,607,500,000$ | 1,648,500,000$ | 1,603,200,000$ | 1,533,300,000$ | 1,489,400,000$ | 1,431,100,000$ | 1,403,500,000$ | 1,380,900,000$ | 1,348,300,000$ | 1,215,800,000$ | 1,343,700,000$ | 1,336,700,000$ | 1,339,300,000$ | 1,332,000,000$ | 1,312,300,000$ | 1,321,200,000$ | 1,366,700,000$ | 1,346,900,000$ | 1,334,500,000$ | 1,312,600,000$ | 1,242,800,000$ | 1,219,700,000$ | 1,198,300,000$ | 1,149,500,000$ | 1,154,500,000$ | 1,097,300,000$ | 1,102,000,000$ | 1,105,800,000$ | 1,142,500,000$ | 1,136,600,000$ | 1,148,700,000$ | 1,136,900,000$ | 1,198,600,000$ | 1,157,600,000$ | 1,129,900,000$ |
| Gross Profit | | 447,500,000$ | 504,300,000$ | 483,000,000$ | 454,700,000$ | 469,700,000$ | 505,200,000$ | 437,700,000$ | 370,400,000$ | 410,100,000$ | 412,700,000$ | 444,700,000$ | 431,400,000$ | 450,300,000$ | 518,400,000$ | 588,800,000$ | 533,200,000$ | 509,900,000$ | 510,700,000$ | 448,800,000$ | 403,700,000$ | 333,300,000$ | 345,400,000$ | 325,800,000$ | 365,000,000$ | 383,300,000$ | 411,400,000$ | 427,900,000$ | 421,400,000$ | 425,400,000$ | 443,200,000$ | 420,600,000$ | 356,100,000$ | 371,400,000$ | 397,000,000$ | 364,300,000$ | 338,200,000$ | 327,100,000$ | 329,500,000$ | 320,100,000$ | 299,000,000$ | 285,000,000$ | 328,300,000$ | 317,600,000$ | 277,000,000$ | 297,000,000$ | 320,300,000$ | 310,800,000$ | 301,400,000$ |
| Gross Margin | | 18.93% | 21.80% | 22.25% | 21.24% | 21.89% | 23.15% | 21.09% | 18.71% | 21.16% | 21.32% | 22.78% | 21.83% | 22.76% | 24.39% | 26.32% | 24.96% | 24.96% | 25.53% | 23.87% | 22.34% | 19.44% | 20.39% | 21.13% | 21.36% | 22.29% | 23.50% | 24.31% | 24.31% | 24.36% | 24.49% | 23.80% | 21.06% | 22.05% | 24.21% | 23.00% | 22.01% | 22.15% | 22.20% | 22.58% | 21.34% | 20.49% | 22.32% | 21.84% | 19.43% | 20.71% | 21.09% | 21.17% | 21.06% |
| Operating Expenses | | 279,000,000$ | 179,800,000$ | 149,300,000$ | 174,400,000$ | 167,500,000$ | 178,100,000$ | 161,700,000$ | 174,400,000$ | 148,600,000$ | 154,100,000$ | 160,300,000$ | 160,700,000$ | 162,300,000$ | 158,100,000$ | 173,000,000$ | 176,700,000$ | 154,200,000$ | 157,900,000$ | 154,200,000$ | 165,400,000$ | 144,000,000$ | 135,900,000$ | 209,700,000$ | 155,900,000$ | 148,200,000$ | 148,600,000$ | 147,500,000$ | 146,000,000$ | 138,700,000$ | 144,700,000$ | 151,000,000$ | 143,200,000$ | 119,100,000$ | 154,400,000$ | 130,200,000$ | 134,800,000$ | 134,200,000$ | 123,100,000$ | 119,900,000$ | 118,200,000$ | 109,100,000$ | 108,900,000$ | 120,000,000$ | 119,900,000$ | 123,800,000$ | 132,000,000$ | 130,500,000$ | 140,500,000$ |
| Operating Income | | 168,500,000$ | 324,500,000$ | 333,700,000$ | 280,300,000$ | 302,200,000$ | 327,100,000$ | 276,000,000$ | 196,000,000$ | 261,500,000$ | 258,600,000$ | 284,400,000$ | 270,700,000$ | 288,000,000$ | 360,300,000$ | 415,800,000$ | 356,500,000$ | 355,700,000$ | 352,800,000$ | 294,600,000$ | 238,300,000$ | 189,300,000$ | 209,500,000$ | 116,100,000$ | 209,100,000$ | 235,100,000$ | 262,800,000$ | 280,400,000$ | 275,400,000$ | 286,700,000$ | 298,500,000$ | 269,600,000$ | 212,900,000$ | 252,300,000$ | 242,600,000$ | 234,100,000$ | 203,400,000$ | 192,900,000$ | 206,400,000$ | 200,200,000$ | 180,800,000$ | 175,900,000$ | 219,400,000$ | 197,600,000$ | 157,100,000$ | 173,200,000$ | 188,300,000$ | 180,300,000$ | 160,900,000$ |
| Operating Margin | | 7.13% | 14.03% | 15.37% | 13.09% | 14.08% | 14.99% | 13.30% | 9.90% | 13.49% | 13.36% | 14.57% | 13.70% | 14.56% | 16.95% | 18.59% | 16.69% | 17.41% | 17.64% | 15.67% | 13.19% | 11.04% | 12.37% | 7.53% | 12.24% | 13.67% | 15.01% | 15.93% | 15.89% | 16.42% | 16.49% | 15.25% | 12.59% | 14.98% | 14.79% | 14.78% | 13.24% | 13.06% | 13.91% | 14.12% | 12.91% | 12.65% | 14.92% | 13.59% | 11.02% | 12.08% | 12.40% | 12.28% | 11.24% |
| Interest Income | | 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$ |
| Interest Expenses | | 33,900,000$ | 19,300,000$ | 13,100,000$ | 12,900,000$ | 11,700,000$ | 9,700,000$ | 10,400,000$ | 9,600,000$ | 11,100,000$ | 12,300,000$ | 14,600,000$ | 15,400,000$ | 15,100,000$ | 16,500,000$ | 18,800,000$ | 19,800,000$ | 80,200,000$ | 23,900,000$ | 24,900,000$ | 23,500,000$ | 24,400,000$ | 24,400,000$ | 25,100,000$ | 19,600,000$ | 60,800,000$ | 21,600,000$ | 22,400,000$ | 24,100,000$ | 21,700,000$ | 23,900,000$ | 23,800,000$ | 25,800,000$ | 28,000,000$ | 25,400,000$ | 25,200,000$ | 24,000,000$ | 24,300,000$ | 23,400,000$ | 22,500,000$ | 21,600,000$ | 22,300,000$ | 21,700,000$ | 22,200,000$ | 19,200,000$ | 23,100,000$ | 23,100,000$ | 21,400,000$ | 20,800,000$ |
| Income Before Tax | | 134,500,000$ | 305,200,000$ | 320,600,000$ | 267,400,000$ | 291,600,000$ | 318,600,000$ | 266,700,000$ | 187,500,000$ | 248,500,000$ | 244,500,000$ | 267,800,000$ | 253,300,000$ | 276,500,000$ | 347,400,000$ | 400,600,000$ | 340,300,000$ | 280,400,000$ | 333,900,000$ | 274,700,000$ | 219,600,000$ | 165,400,000$ | 185,700,000$ | 91,600,000$ | 190,100,000$ | 172,400,000$ | 239,300,000$ | 256,000,000$ | 249,300,000$ | 264,500,000$ | 274,100,000$ | 245,300,000$ | 186,600,000$ | 224,000,000$ | 216,900,000$ | 208,600,000$ | 179,100,000$ | 168,600,000$ | 183,000,000$ | 177,700,000$ | 159,200,000$ | 153,600,000$ | 197,700,000$ | 175,400,000$ | 137,900,000$ | 150,100,000$ | 165,300,000$ | 158,800,000$ | 140,100,000$ |
| Tax Expenses | | 32,700,000$ | 78,300,000$ | 79,100,000$ | 63,600,000$ | 70,500,000$ | 80,500,000$ | 67,800,000$ | 40,600,000$ | 59,300,000$ | 61,300,000$ | (65,100,000$) | 63,200,000$ | 64,900,000$ | 84,900,000$ | 99,100,000$ | 86,100,000$ | 63,900,000$ | 83,200,000$ | 67,400,000$ | 53,100,000$ | 41,800,000$ | 46,600,000$ | 34,900,000$ | 48,400,000$ | 36,200,000$ | 59,500,000$ | 62,400,000$ | 62,500,000$ | 59,900,000$ | 67,400,000$ | 58,700,000$ | 46,500,000$ | (44,900,000$) | 77,800,000$ | 65,400,000$ | 61,700,000$ | 57,900,000$ | 63,700,000$ | 61,800,000$ | 55,500,000$ | 49,400,000$ | 69,900,000$ | 61,400,000$ | 47,100,000$ | 51,600,000$ | 60,900,000$ | 59,200,000$ | 50,000,000$ |
| Net Income | | 101,800,000$ | 227,000,000$ | 241,500,000$ | 203,800,000$ | 221,100,000$ | 238,100,000$ | 199,000,000$ | 146,900,000$ | 189,200,000$ | 183,200,000$ | 202,700,000$ | 190,100,000$ | 211,600,000$ | 262,500,000$ | 301,500,000$ | 254,200,000$ | 216,500,000$ | 250,800,000$ | 207,300,000$ | 166,500,000$ | 123,600,000$ | 139,100,000$ | 56,600,000$ | 141,700,000$ | 136,200,000$ | 179,800,000$ | 193,600,000$ | 186,800,000$ | 204,600,000$ | 206,700,000$ | 186,600,000$ | 140,100,000$ | 268,900,000$ | 139,100,000$ | 143,200,000$ | 117,400,000$ | 110,700,000$ | 119,300,000$ | 115,900,000$ | 103,700,000$ | 104,200,000$ | 127,800,000$ | 114,000,000$ | 90,800,000$ | 98,500,000$ | 104,500,000$ | 99,500,000$ | 90,100,000$ |
| Profit Margin | | 4.31% | 9.81% | 11.12% | 9.52% | 10.30% | 10.91% | 9.59% | 7.42% | 9.76% | 9.46% | 10.38% | 9.62% | 10.70% | 12.35% | 13.48% | 11.90% | 10.60% | 12.54% | 11.03% | 9.21% | 7.21% | 8.21% | 3.67% | 8.29% | 7.92% | 10.27% | 11.00% | 10.78% | 11.71% | 11.42% | 10.56% | 8.29% | 15.97% | 8.48% | 9.04% | 7.64% | 7.50% | 8.04% | 8.18% | 7.40% | 7.49% | 8.69% | 7.84% | 6.37% | 6.87% | 6.88% | 6.78% | 6.30% |
| TTM | | 8.61% | 10.19% | 10.47% | 10.09% | 9.60% | 9.46% | 9.06% | 9.25% | 9.81% | 10.04% | 10.79% | 11.61% | 12.15% | 12.11% | 12.15% | 11.52% | 10.88% | 10.11% | 8.97% | 7.19% | 6.92% | 7.11% | 7.65% | 9.39% | 10.00% | 10.94% | 11.23% | 11.12% | 10.52% | 11.54% | 10.83% | 10.48% | 10.37% | 8.18% | 8.07% | 7.83% | 7.78% | 7.78% | 7.95% | 7.87% | 7.61% | 7.45% | 6.99% | 6.73% | 6.71% | 9.19% | 10.03% | 10.81% |
| Earnings to Minority | | 700,000$ | 1,600,000$ | 1,600,000$ | 1,400,000$ | 1,500,000$ | 1,700,000$ | 1,500,000$ | 1,000,000$ | 1,400,000$ | 1,400,000$ | 1,900,000$ | 1,600,000$ | 1,500,000$ | 1,900,000$ | 2,600,000$ | 2,000,000$ | 1,500,000$ | 1,800,000$ | 1,800,000$ | 1,300,000$ | 900,000$ | 1,000,000$ | 400,000$ | 1,200,000$ | 1,000,000$ | 1,300,000$ | 1,500,000$ | 1,400,000$ | 1,600,000$ | 1,600,000$ | 1,400,000$ | 1,100,000$ | 2,200,000$ | 1,100,000$ | 1,200,000$ | 1,000,000$ | 1,000,000$ | 0$ | 1,200,000$ | 1,100,000$ | 1,200,000$ | 0$ | 1,400,000$ | 1,200,000$ | 1,300,000$ | 1,500,000$ | 1,500,000$ | 1,400,000$ |
| Earnings to Common Shareholders | | 101,100,000$ | 225,400,000$ | 239,900,000$ | 202,400,000$ | 219,600,000$ | 236,400,000$ | 197,500,000$ | 145,900,000$ | 187,800,000$ | 181,800,000$ | 200,800,000$ | 188,500,000$ | 210,100,000$ | 260,600,000$ | 298,900,000$ | 252,200,000$ | 215,000,000$ | 249,000,000$ | 205,500,000$ | 165,200,000$ | 122,700,000$ | 138,100,000$ | 56,200,000$ | 140,500,000$ | 135,200,000$ | 178,500,000$ | 192,100,000$ | 185,400,000$ | 203,000,000$ | 205,100,000$ | 185,200,000$ | 139,000,000$ | 266,700,000$ | 138,000,000$ | 142,000,000$ | 116,400,000$ | 109,700,000$ | 118,200,000$ | 114,700,000$ | 102,600,000$ | 103,000,000$ | 126,300,000$ | 112,600,000$ | 89,600,000$ | 97,200,000$ | 103,000,000$ | 98,000,000$ | 88,700,000$ |
| QoQ% | | (55.15%) | (6.04%) | 18.53% | (7.83%) | (7.11%) | 19.70% | 35.37% | (22.31%) | 3.30% | (9.46%) | 6.53% | (10.28%) | (19.38%) | (12.81%) | 18.52% | 17.30% | (13.66%) | 21.17% | 24.40% | 34.64% | (11.15%) | 145.73% | (60.00%) | 3.92% | (24.26%) | (7.08%) | 3.61% | (8.67%) | (1.02%) | 10.75% | 33.24% | (47.88%) | 93.26% | (2.82%) | 21.99% | 6.11% | (7.19%) | 3.05% | 11.79% | (.39%) | (18.45%) | 12.17% | 25.67% | (7.82%) | (5.63%) | 5.10% | 10.49% | (61.11%) |
| YoY% | | (53.96%) | (4.65%) | 21.47% | 38.73% | 16.93% | 30.03% | (1.64%) | (22.60%) | (10.61%) | (30.24%) | (32.82%) | (25.26%) | (2.28%) | 4.66% | 45.45% | 52.66% | 75.22% | 80.30% | 265.66% | 17.58% | (9.25%) | (22.63%) | (70.74%) | (24.22%) | (33.40%) | (12.97%) | 3.73% | 33.38% | (23.89%) | 48.62% | 30.42% | 19.42% | 143.12% | 16.75% | 23.80% | 13.45% | 6.51% | (6.41%) | 1.87% | 14.51% | 5.97% | 22.62% | 14.90% | 1.02% | (57.38%) | 21.63% | 47.92% | 42.39% |
| Earnings Per Share, Basic | | 1.13$ | 2.52$ | 2.69$ | 2.27$ | 2.46$ | 2.65$ | 2.22$ | 1.64$ | 2.11$ | 2.04$ | 2.25$ | 2.12$ | 2.32$ | 2.81$ | 3.22$ | 2.71$ | 2.29$ | 2.64$ | 2.18$ | 1.75$ | 1.30$ | 1.47$ | 0.60$ | 1.50$ | 1.44$ | 1.90$ | 2.05$ | 1.98$ | 2.16$ | 2.19$ | 1.98$ | 1.49$ | 2.85$ | 1.47$ | 1.52$ | 1.25$ | 1.18$ | 1.27$ | 1.23$ | 1.09$ | 1.07$ | 1.31$ | 1.16$ | 0.92$ | 1.00$ | 1.06$ | 1.01$ | 0.92$ |
| Earnings Per Share, Diluted | | 1.13$ | 2.51$ | 2.67$ | 2.26$ | 2.45$ | 2.64$ | 2.21$ | 1.63$ | 2.10$ | 2.03$ | 2.24$ | 2.11$ | 2.31$ | 2.80$ | 3.20$ | 2.70$ | 2.28$ | 2.63$ | 2.17$ | 1.75$ | 1.30$ | 1.46$ | 0.60$ | 1.49$ | 1.44$ | 1.89$ | 2.04$ | 1.97$ | 2.16$ | 2.18$ | 1.97$ | 1.48$ | 2.84$ | 1.47$ | 1.52$ | 1.24$ | 1.17$ | 1.26$ | 1.23$ | 1.09$ | 1.07$ | 1.31$ | 1.16$ | 0.92$ | 1.00$ | 1.06$ | 1.01$ | 0.92$ |
| Unlevered FCF Per Share, Basic | | 1.43$ | 3.13$ | 1.45$ | 2.14$ | 1.39$ | 2.02$ | 0.37$ | 2.06$ | 2.18$ | 2.80$ | 2.62$ | 1.89$ | 1.91$ | 2.70$ | 1.45$ | 1.21$ | 1.62$ | 1.42$ | 1.03$ | 1.13$ | 1.10$ | 2.08$ | 1.55$ | 1.77$ | 2.06$ | 2.63$ | 2.24$ | 1.68$ | 2.11$ | 1.82$ | 1.76$ | 1.01$ | 1.67$ | 1.18$ | 1.50$ | 1.14$ | 1.36$ | 1.62$ | 1.25$ | 1.47$ | 1.35$ | 1.67$ | 1.14$ | 0.54$ | 0.15$ | 1.19$ | 0.90$ | 1.02$ |
| Unlevered FCF Per Share, Diluted | | 1.43$ | 3.12$ | 1.45$ | 2.13$ | 1.39$ | 2.02$ | 0.37$ | 2.05$ | 2.17$ | 2.79$ | 2.61$ | 1.88$ | 1.90$ | 2.69$ | 1.44$ | 1.20$ | 1.61$ | 1.41$ | 1.02$ | 1.13$ | 1.10$ | 2.07$ | 1.55$ | 1.76$ | 2.06$ | 2.62$ | 2.24$ | 1.67$ | 2.11$ | 1.81$ | 1.76$ | 1.01$ | 1.66$ | 1.18$ | 1.49$ | 1.14$ | 1.36$ | 1.61$ | 1.25$ | 1.47$ | 1.35$ | 1.67$ | 1.13$ | 0.54$ | 0.14$ | 1.19$ | 0.90$ | 1.02$ |
| Average Shares, Basic | | 89,300,000 | 89,400,000 | 89,300,000 | 89,200,000 | 89,200,000 | 89,100,000 | 89,100,000 | 89,000,000 | 89,200,000 | 89,100,000 | 89,100,000 | 89,000,000 | 90,600,000 | 92,800,000 | 92,900,000 | 92,900,000 | 93,700,000 | 94,300,000 | 94,200,000 | 94,200,000 | 94,300,000 | 94,200,000 | 94,000,000 | 93,900,000 | 93,800,000 | 93,900,000 | 93,800,000 | 93,700,000 | 93,900,000 | 93,700,000 | 93,600,000 | 93,600,000 | 93,600,000 | 93,600,000 | 93,400,000 | 93,400,000 | 93,300,000 | 93,400,000 | 93,200,000 | 94,100,000 | 96,000,000 | 96,500,000 | 96,800,000 | 97,100,000 | 97,200,000 | 97,100,000 | 96,900,000 | 96,800,000 |
| Average Shares, Diluted | | 89,400,000 | 89,700,000 | 89,700,000 | 89,600,000 | 89,600,000 | 89,500,000 | 89,500,000 | 89,400,000 | 89,600,000 | 89,500,000 | 89,500,000 | 89,400,000 | 90,900,000 | 93,200,000 | 93,400,000 | 93,300,000 | 94,100,000 | 94,700,000 | 94,600,000 | 94,600,000 | 94,400,000 | 94,500,000 | 94,400,000 | 94,300,000 | 94,100,000 | 94,300,000 | 94,000,000 | 94,000,000 | 94,000,000 | 94,000,000 | 93,800,000 | 93,800,000 | 93,800,000 | 93,800,000 | 93,600,000 | 93,600,000 | 93,700,000 | 93,600,000 | 93,300,000 | 94,200,000 | 96,100,000 | 96,600,000 | 96,900,000 | 97,200,000 | 97,500,000 | 97,200,000 | 96,900,000 | 96,800,000 |
| EBIT | | 168,400,000$ | 324,500,000$ | 333,700,000$ | 280,300,000$ | 303,300,000$ | 328,300,000$ | 277,100,000$ | 197,100,000$ | 259,600,000$ | 256,800,000$ | 282,400,000$ | 268,700,000$ | 291,600,000$ | 363,900,000$ | 419,400,000$ | 360,100,000$ | 360,600,000$ | 357,800,000$ | 299,600,000$ | 243,100,000$ | 189,800,000$ | 210,100,000$ | 116,700,000$ | 209,700,000$ | 233,200,000$ | 260,900,000$ | 278,400,000$ | 273,400,000$ | 286,200,000$ | 298,000,000$ | 269,100,000$ | 212,400,000$ | 252,000,000$ | 242,300,000$ | 233,800,000$ | 203,100,000$ | 192,900,000$ | 206,400,000$ | 200,200,000$ | 180,800,000$ | 175,900,000$ | 219,400,000$ | 197,600,000$ | 157,100,000$ | 173,200,000$ | 188,400,000$ | 180,200,000$ | 160,900,000$ |
| EBITDA | | 390,000,000$ | 477,100,000$ | 474,400,000$ | 418,300,000$ | 439,300,000$ | 461,000,000$ | 405,600,000$ | 325,500,000$ | 259,600,000$ | 256,800,000$ | 282,400,000$ | 268,700,000$ | 291,600,000$ | 363,900,000$ | 419,400,000$ | 360,100,000$ | 360,600,000$ | 357,800,000$ | 299,600,000$ | 243,100,000$ | 189,800,000$ | 210,100,000$ | 116,700,000$ | 209,700,000$ | 233,200,000$ | 260,900,000$ | 278,400,000$ | 273,400,000$ | 286,200,000$ | 298,000,000$ | 269,100,000$ | 212,400,000$ | 252,000,000$ | 242,300,000$ | 233,800,000$ | 203,100,000$ | 192,900,000$ | 206,400,000$ | 200,200,000$ | 180,800,000$ | 175,900,000$ | 219,400,000$ | 197,600,000$ | 157,100,000$ | 257,714,000$ | 295,766,000$ | 283,280,000$ | 246,940,000$ |