| Post Holdings, Inc. (POST) |
| 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 | | 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 | | 2,247,000,000$ | 1,984,300,000$ | 1,952,100,000$ | 1,974,700,000$ | 2,010,100,000$ | 1,947,700,000$ | 1,999,000,000$ | 1,965,900,000$ | 1,945,400,000$ | 1,859,400,000$ | 1,619,900,000$ | 1,566,300,000$ | 1,579,100,000$ | 1,524,900,000$ | 1,409,700,000$ | 1,337,500,000$ | 1,355,900,000$ | 1,247,500,000$ | 1,201,500,000$ | 1,458,000,000$ | 1,411,300,000$ | 1,336,400,000$ | 1,494,200,000$ | 1,456,800,000$ | 1,442,800,000$ | 1,439,200,000$ | 1,387,800,000$ | 1,411,300,000$ | 1,629,900,000$ | 1,608,100,000$ | 1,586,100,000$ | 1,433,100,000$ | 1,448,500,000$ | 1,272,100,000$ | 1,255,400,000$ | 1,249,800,000$ | 1,260,800,000$ | 1,246,100,000$ | 1,271,100,000$ | 1,248,800,000$ | 1,309,800,000$ | 1,211,800,000$ | 1,052,700,000$ | 1,073,900,000$ | 1,043,100,000$ | 633,000,000$ | 438,000,000$ | 297,000,000$ |
| QoQ% | | 13.24% | 1.65% | (1.14%) | (1.76%) | 3.20% | (2.57%) | 1.68% | 1.05% | 4.63% | 14.79% | 3.42% | (.81%) | 3.55% | 8.17% | 5.40% | (1.36%) | 8.69% | 3.83% | (17.59%) | 3.31% | 5.61% | (10.56%) | 2.57% | .97% | .25% | 3.70% | (1.67%) | (13.41%) | 1.36% | 1.39% | 10.68% | (1.06%) | 13.87% | 1.33% | .45% | (.87%) | 1.18% | (1.97%) | 1.79% | (4.66%) | 8.09% | 15.11% | (1.97%) | 2.95% | 64.79% | 44.52% | 47.48% | 1.82% |
| YoY% | | 11.79% | 1.88% | (2.35%) | .45% | 3.33% | 4.75% | 23.40% | 25.51% | 23.20% | 21.94% | 14.91% | 17.11% | 16.46% | 22.24% | 17.33% | (8.27%) | (3.93%) | (6.65%) | (19.59%) | .08% | (2.18%) | (7.14%) | 7.67% | 3.22% | (11.48%) | (10.50%) | (12.50%) | (1.52%) | 12.52% | 26.41% | 26.34% | 14.67% | 14.89% | 2.09% | (1.24%) | .08% | (3.74%) | 2.83% | 20.75% | 16.29% | 25.57% | 91.44% | 140.34% | 261.58% | 257.59% | 146.02% | 76.47% | 25.37% |
| Cost Of Revenue | | 1,644,900,000$ | 1,388,100,000$ | 1,406,300,000$ | 1,379,400,000$ | 1,434,700,000$ | 1,370,400,000$ | 1,419,400,000$ | 1,393,300,000$ | 1,394,000,000$ | 1,357,800,000$ | 1,206,100,000$ | 1,151,400,000$ | 1,186,500,000$ | 1,160,200,000$ | 1,031,200,000$ | 1,005,800,000$ | 1,023,400,000$ | 879,400,000$ | 837,500,000$ | 1,002,600,000$ | 321,300,000$ | 899,600,000$ | 1,055,400,000$ | 985,300,000$ | 990,600,000$ | 977,100,000$ | 936,500,000$ | 984,800,000$ | 1,155,000,000$ | 1,149,900,000$ | 1,113,700,000$ | 984,600,000$ | 1,011,400,000$ | 878,400,000$ | 891,300,000$ | 870,600,000$ | 883,400,000$ | 847,900,000$ | 861,800,000$ | 886,300,000$ | 976,500,000$ | 895,300,000$ | 777,200,000$ | 824,800,000$ | 814,400,000$ | 484,400,000$ | 308,600,000$ | 182,500,000$ |
| Gross Profit | | 602,100,000$ | 596,200,000$ | 545,800,000$ | 595,300,000$ | 575,400,000$ | 577,300,000$ | 579,600,000$ | 572,600,000$ | 551,400,000$ | 501,600,000$ | 413,800,000$ | 414,900,000$ | 392,600,000$ | 364,700,000$ | 378,500,000$ | 331,700,000$ | 332,500,000$ | 368,100,000$ | 364,000,000$ | 455,400,000$ | 440,300,000$ | 436,800,000$ | 438,800,000$ | 471,500,000$ | 452,200,000$ | 462,100,000$ | 451,300,000$ | 426,500,000$ | 474,900,000$ | 458,200,000$ | 472,400,000$ | 448,500,000$ | 437,100,000$ | 393,700,000$ | 364,100,000$ | 379,200,000$ | 377,400,000$ | 398,200,000$ | 409,300,000$ | 362,500,000$ | 333,300,000$ | 316,500,000$ | 275,500,000$ | 249,100,000$ | 228,700,000$ | 148,600,000$ | 129,400,000$ | 114,500,000$ |
| Gross Margin | | 26.80% | 30.05% | 27.96% | 30.15% | 28.63% | 29.64% | 28.99% | 29.13% | 28.34% | 26.98% | 25.55% | 26.49% | 24.86% | 23.92% | 26.85% | 24.80% | 24.52% | 29.51% | 30.30% | 31.24% | 31.20% | 32.69% | 29.37% | 32.37% | 31.34% | 32.11% | 32.52% | 30.22% | 29.14% | 28.49% | 29.78% | 31.30% | 30.18% | 30.95% | 29.00% | 30.34% | 29.93% | 31.96% | 32.20% | 29.03% | 25.45% | 26.12% | 26.17% | 23.20% | 21.93% | 23.48% | 29.54% | 38.55% |
| Operating Expenses | | 433,700,000$ | 361,600,000$ | 363,600,000$ | 381,200,000$ | 384,500,000$ | 374,100,000$ | 389,500,000$ | 363,300,000$ | 398,400,000$ | 343,300,000$ | 276,100,000$ | 265,000,000$ | 260,700,000$ | 259,200,000$ | 278,500,000$ | 253,500,000$ | 247,800,000$ | 213,100,000$ | 234,500,000$ | 289,100,000$ | 425,400,000$ | 264,700,000$ | 285,300,000$ | 275,500,000$ | 349,600,000$ | 263,900,000$ | 265,000,000$ | 132,600,000$ | 407,400,000$ | 273,900,000$ | 311,700,000$ | 287,500,000$ | 324,600,000$ | 203,200,000$ | 226,600,000$ | 303,000,000$ | 269,100,000$ | 256,200,000$ | 246,800,000$ | 229,600,000$ | 292,500,000$ | 235,200,000$ | 225,800,000$ | 208,200,000$ | 469,300,000$ | 140,600,000$ | 129,700,000$ | 89,300,000$ |
| Operating Income | | 168,400,000$ | 234,600,000$ | 182,200,000$ | 214,100,000$ | 190,900,000$ | 203,200,000$ | 190,100,000$ | 209,300,000$ | 153,000,000$ | 158,300,000$ | 137,700,000$ | 149,900,000$ | 131,900,000$ | 105,500,000$ | 100,000,000$ | 78,200,000$ | 84,700,000$ | 155,000,000$ | 129,500,000$ | 166,300,000$ | 14,900,000$ | 172,100,000$ | 153,500,000$ | 196,000,000$ | 102,600,000$ | 198,200,000$ | 186,300,000$ | 293,900,000$ | 67,500,000$ | 184,300,000$ | 160,700,000$ | 161,000,000$ | 112,500,000$ | 190,500,000$ | 137,500,000$ | 76,200,000$ | 108,300,000$ | 142,000,000$ | 162,500,000$ | 132,900,000$ | 40,800,000$ | 81,300,000$ | 49,700,000$ | 40,900,000$ | (240,600,000$) | 8,000,000$ | (300,000$) | 25,200,000$ |
| Operating Margin | | 7.49% | 11.82% | 9.33% | 10.84% | 9.50% | 10.43% | 9.51% | 10.65% | 7.87% | 8.51% | 8.50% | 9.57% | 8.35% | 6.92% | 7.09% | 5.85% | 6.25% | 12.43% | 10.78% | 11.41% | 1.06% | 12.88% | 10.27% | 13.45% | 7.11% | 13.77% | 13.42% | 20.83% | 4.14% | 11.46% | 10.13% | 11.23% | 7.77% | 14.98% | 10.95% | 6.10% | 8.59% | 11.40% | 12.78% | 10.64% | 3.12% | 6.71% | 4.72% | 3.81% | (23.07%) | 1.26% | (.07%) | 8.49% |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | 101,800,000$ | 88,500,000$ | 87,000,000$ | 84,100,000$ | 79,600,000$ | 78,800,000$ | 80,000,000$ | 78,100,000$ | 76,700,000$ | 72,700,000$ | 63,800,000$ | 65,900,000$ | 72,200,000$ | 75,600,000$ | 87,200,000$ | 82,800,000$ | 82,900,000$ | 82,400,000$ | 83,500,000$ | 96,600,000$ | 40,600,000$ | 96,400,000$ | 94,000,000$ | 102,900,000$ | 91,900,000$ | 85,600,000$ | 85,500,000$ | 59,400,000$ | 99,100,000$ | 98,900,000$ | 98,800,000$ | 90,500,000$ | 85,200,000$ | 76,500,000$ | 80,200,000$ | 72,900,000$ | 74,200,000$ | 77,300,000$ | 77,200,000$ | 77,800,000$ | 72,600,000$ | 65,000,000$ | 59,800,000$ | 60,100,000$ | 60,400,000$ | 57,000,000$ | 37,300,000$ | 29,000,000$ |
| Income Before Tax | | 72,900,000$ | 143,300,000$ | 82,400,000$ | 145,400,000$ | 97,900,000$ | 131,600,000$ | 125,900,000$ | 116,700,000$ | 94,900,000$ | 125,100,000$ | 74,500,000$ | 118,400,000$ | 146,600,000$ | 219,600,000$ | 567,700,000$ | (38,600,000$) | 28,500,000$ | (46,100,000$) | 144,500,000$ | 122,100,000$ | (18,500,000$) | 49,600,000$ | (221,800,000$) | 144,800,000$ | (92,900,000$) | 30,100,000$ | 41,500,000$ | 180,400,000$ | (2,600,000$) | 112,200,000$ | 115,700,000$ | 39,400,000$ | 22,400,000$ | (91,600,000$) | (4,200,000$) | 147,800,000$ | (65,800,000$) | 2,100,000$ | (5,600,000$) | 39,200,000$ | (112,800,000$) | 58,200,000$ | (38,900,000$) | (73,800,000$) | (329,700,000$) | (55,800,000$) | (37,600,000$) | (3,800,000$) |
| Tax Expenses | | 21,900,000$ | 34,700,000$ | 20,000,000$ | 32,100,000$ | 16,300,000$ | 31,700,000$ | 28,600,000$ | 28,500,000$ | 29,300,000$ | 26,800,000$ | 18,900,000$ | 24,700,000$ | 42,400,000$ | 35,000,000$ | 21,100,000$ | (12,800,000$) | (4,800,000$) | 19,500,000$ | 28,600,000$ | 23,200,000$ | (9,600,000$) | 5,000,000$ | (47,100,000$) | 30,400,000$ | (43,500,000$) | 7,400,000$ | (11,600,000$) | 43,800,000$ | 12,500,000$ | 15,400,000$ | 23,900,000$ | (255,800,000$) | 14,400,000$ | (32,200,000$) | (2,100,000$) | 46,000,000$ | (28,800,000$) | (1,200,000$) | (10,500,000$) | 13,700,000$ | (40,300,000$) | 34,200,000$ | (69,400,000$) | 23,500,000$ | (42,300,000$) | (20,700,000$) | (19,300,000$) | (1,400,000$) |
| Net Income | | 51,100,000$ | 108,700,000$ | 62,600,000$ | 113,400,000$ | 81,600,000$ | 99,900,000$ | 97,300,000$ | 88,100,000$ | 65,500,000$ | 98,300,000$ | 55,400,000$ | 93,700,000$ | 86,400,000$ | 172,600,000$ | 526,100,000$ | (9,200,000$) | 49,200,000$ | (44,300,000$) | 110,800,000$ | 91,000,000$ | 67,300,000$ | 40,400,000$ | (185,800,000$) | 107,100,000$ | (60,700,000$) | 16,500,000$ | 44,300,000$ | 125,900,000$ | (15,400,000$) | 96,800,000$ | 91,800,000$ | 295,200,000$ | 8,000,000$ | (59,400,000$) | (2,100,000$) | 101,800,000$ | (37,000,000$) | 3,300,000$ | 4,900,000$ | 25,500,000$ | (72,500,000$) | 24,000,000$ | 30,500,000$ | (97,300,000$) | (287,400,000$) | (35,100,000$) | (18,300,000$) | (2,400,000$) |
| Profit Margin | | 2.27% | 5.48% | 3.21% | 5.74% | 4.06% | 5.13% | 4.87% | 4.48% | 3.37% | 5.29% | 3.42% | 5.98% | 5.47% | 11.32% | 37.32% | (.69%) | 3.63% | (3.55%) | 9.22% | 6.24% | 4.77% | 3.02% | (12.44%) | 7.35% | (4.21%) | 1.15% | 3.19% | 8.92% | (.95%) | 6.02% | 5.79% | 20.60% | .55% | (4.67%) | (.17%) | 8.15% | (2.94%) | .27% | .39% | 2.04% | (5.54%) | 1.98% | 2.90% | (9.06%) | (27.55%) | (5.55%) | (4.18%) | (.81%) |
| TTM | | 4.12% | 4.62% | 4.53% | 4.95% | 4.63% | 4.46% | 4.49% | 4.16% | 4.48% | 5.04% | 6.49% | 14.45% | 13.26% | 13.13% | 9.75% | 2.07% | 3.93% | 4.23% | 5.72% | .23% | .51% | (1.73%) | (2.11%) | 1.87% | 2.22% | 2.92% | 4.17% | 4.80% | 7.49% | 8.09% | 5.85% | 4.47% | .92% | .07% | 1.32% | 1.45% | (.07%) | (.76%) | (.36%) | .16% | (2.48%) | (7.54%) | (10.24%) | (13.74%) | (14.23%) | (3.42%) | (1.42%) | .48% |
| Earnings to Minority | | 100,000$ | (100,000$) | 0$ | 100,000$ | 0$ | 100,000$ | 100,000$ | | (200,000$) | 8,700,000$ | 1,300,000$ | 1,800,000$ | 2,500,000$ | 2,400,000$ | 2,300,000$ | 300,000$ | 7,600,000$ | (1,100,000$) | 200,000$ | 9,800,000$ | (16,900,000$) | 4,400,000$ | 5,600,000$ | 7,900,000$ | 400,000$ | 300,000$ | 300,000$ | 300,000$ | 200,000$ | 300,000$ | 300,000$ | 300,000$ | 0$ | 0$ | 0$ | 3,400,000$ | 3,400,000$ | 3,300,000$ | 3,400,000$ | 15,000,000$ | 4,300,000$ | 4,200,000$ | 4,200,000$ | 4,300,000$ | 4,300,000$ | 4,200,000$ | 4,300,000$ | 2,600,000$ |
| Earnings to Common Shareholders | | 51,000,000$ | 108,800,000$ | 62,600,000$ | 113,300,000$ | 81,600,000$ | 99,800,000$ | 97,200,000$ | 88,100,000$ | 65,700,000$ | 91,500,000$ | 57,500,000$ | 97,600,000$ | 82,500,000$ | 167,300,000$ | 522,700,000$ | (15,900,000$) | 25,300,000$ | (60,700,000$) | 109,900,000$ | 81,200,000$ | 57,000,000$ | 36,000,000$ | (191,400,000$) | 99,200,000$ | (61,100,000$) | 16,200,000$ | 43,000,000$ | 123,600,000$ | (17,600,000$) | 94,500,000$ | 88,900,000$ | 291,500,000$ | 4,700,000$ | (62,800,000$) | (5,500,000$) | 98,400,000$ | (40,400,000$) | 0$ | 1,500,000$ | 10,500,000$ | (76,800,000$) | 19,800,000$ | 26,300,000$ | (101,600,000$) | (291,700,000$) | (39,300,000$) | (22,600,000$) | (5,000,000$) |
| QoQ% | | (53.13%) | 73.80% | (44.75%) | 38.85% | (18.24%) | 2.68% | 10.33% | 34.09% | (28.20%) | 59.13% | (41.09%) | 18.30% | (50.69%) | (67.99%) | 3,387.42% | (162.85%) | 141.68% | (155.23%) | 35.35% | 42.46% | 58.33% | 118.81% | (292.94%) | 262.36% | (477.16%) | (62.33%) | (65.21%) | 802.27% | (118.62%) | 6.30% | (69.50%) | 6,102.13% | 107.48% | (1,041.82%) | (105.59%) | 343.56% | .00% | (100.00%) | (85.71%) | 113.67% | (487.88%) | (24.72%) | 125.89% | 65.17% | (642.24%) | (73.89%) | (352.00%) | (56.25%) |
| YoY% | | (37.50%) | 9.02% | (35.60%) | 28.60% | 24.20% | 9.07% | 69.04% | (9.73%) | (20.36%) | (45.31%) | (89.00%) | 713.84% | 226.09% | 375.62% | 375.61% | (119.58%) | (55.61%) | (268.61%) | 157.42% | (18.15%) | 193.29% | 122.22% | (545.12%) | (19.74%) | (247.16%) | (82.86%) | (51.63%) | (57.60%) | (474.47%) | 250.48% | 1,716.36% | 196.24% | 111.63% | .00% | (466.67%) | 837.14% | 47.40% | (100.00%) | (94.30%) | 110.34% | 73.67% | 150.38% | 216.37% | (1,932.00%) | (9,015.63%) | (3,672.73%) | (625.58%) | (165.79%) |
| Earnings Per Share, Basic | | 0.94$ | 1.95$ | 1.11$ | 1.94$ | 1.40$ | 1.66$ | 1.60$ | 1.46$ | 1.08$ | 1.49$ | 0.98$ | 1.66$ | 1.40$ | 2.77$ | 8.47$ | (0.25$) | 0.40$ | (0.95$) | 1.71$ | 1.24$ | 0.84$ | 0.53$ | (2.76$) | 1.40$ | (0.84$) | 0.22$ | 0.61$ | 1.85$ | (0.26$) | 1.41$ | 1.33$ | 4.42$ | 0.07$ | (0.93$) | (0.08$) | 1.42$ | (0.58$) | 0.00$ | 0.02$ | 0.16$ | (1.21$) | 0.34$ | 0.48$ | (2.04$) | (5.85$) | (0.92$) | (0.67$) | (0.15$) |
| Earnings Per Share, Diluted | | 0.84$ | 1.74$ | 0.99$ | 1.74$ | 1.24$ | 1.49$ | 1.44$ | 1.31$ | 0.97$ | 1.34$ | 0.88$ | 1.48$ | 1.28$ | 2.72$ | 8.40$ | (0.25$) | 0.39$ | (0.95$) | 1.69$ | 1.21$ | 0.88$ | 0.52$ | (2.76$) | 1.38$ | (0.82$) | 0.21$ | 0.57$ | 1.65$ | (0.23$) | 1.26$ | 1.17$ | 3.77$ | 0.07$ | (0.93$) | (0.08$) | 1.23$ | (0.61$) | 0.00$ | 0.02$ | 0.15$ | (1.58$) | 0.33$ | 0.39$ | (2.04$) | (5.85$) | (0.92$) | (0.67$) | (0.15$) |
| Unlevered FCF Per Share, Basic | | 5.58$ | 4.06$ | 2.85$ | 5.32$ | 4.04$ | 4.54$ | 4.11$ | 2.88$ | 4.44$ | 4.58$ | 1.70$ | 1.67$ | 2.79$ | 1.26$ | 0.58$ | 1.70$ | 3.05$ | 3.66$ | 0.75$ | 1.74$ | 3.22$ | 4.69$ | (0.28$) | 1.53$ | 2.52$ | 4.09$ | (0.48$) | 3.58$ | 1.91$ | 4.89$ | 0.88$ | 3.10$ | 2.60$ | 3.50$ | (0.03$) | (0.28$) | 1.94$ | 2.47$ | 1.56$ | 1.32$ | 2.99$ | 1.75$ | 1.86$ | 1.15$ | 2.18$ | 1.31$ | (0.19$) | 0.76$ |
| Unlevered FCF Per Share, Diluted | | 4.95$ | 3.62$ | 2.55$ | 4.76$ | 3.58$ | 4.06$ | 3.69$ | 2.59$ | 3.97$ | 4.12$ | 1.52$ | 1.49$ | 2.55$ | 1.24$ | 0.58$ | 1.70$ | 2.95$ | 3.66$ | 0.73$ | 1.71$ | 3.34$ | 4.62$ | (0.28$) | 1.50$ | 2.46$ | 3.98$ | (0.45$) | 3.18$ | 1.69$ | 4.37$ | 0.78$ | 2.65$ | 2.71$ | 3.50$ | (0.03$) | (0.24$) | 2.02$ | 2.47$ | 1.53$ | 1.29$ | 3.91$ | 1.70$ | 1.50$ | 1.15$ | 2.18$ | 1.31$ | (0.19$) | 0.76$ |
| Average Shares, Basic | | 54,000,000 | 55,700,000 | 56,400,000 | 58,300,000 | 58,300,000 | 60,000,000 | 60,800,000 | 60,500,000 | 60,800,000 | 61,600,000 | 58,800,000 | 58,800,000 | 59,000,000 | 60,400,000 | 61,700,000 | 62,500,000 | 63,300,000 | 63,700,000 | 64,100,000 | 65,700,000 | 67,500,000 | 68,100,000 | 69,300,000 | 70,700,000 | 72,600,000 | 73,300,000 | 70,600,000 | 66,700,000 | 66,600,000 | 67,000,000 | 66,800,000 | 66,000,000 | 66,300,000 | 67,500,000 | 68,200,000 | 69,200,000 | 69,500,000 | 69,200,000 | 69,100,000 | 67,400,000 | 63,600,000 | 58,900,000 | 54,500,000 | 49,800,000 | 49,900,000 | 42,600,000 | 33,600,000 | 32,700,000 |
| Average Shares, Diluted | | 60,900,000 | 62,400,000 | 63,100,000 | 65,200,000 | 65,700,000 | 67,000,000 | 67,600,000 | 67,300,000 | 68,000,000 | 68,500,000 | 65,700,000 | 65,800,000 | 64,500,000 | 61,600,000 | 62,200,000 | 62,500,000 | 65,500,000 | 63,700,000 | 65,100,000 | 66,900,000 | 65,000,000 | 69,200,000 | 69,300,000 | 72,100,000 | 74,600,000 | 75,400,000 | 75,300,000 | 75,100,000 | 75,300,000 | 75,000,000 | 76,000,000 | 77,300,000 | 63,600,000 | 67,500,000 | 68,200,000 | 80,300,000 | 66,700,000 | 69,200,000 | 70,500,000 | 68,800,000 | 48,600,000 | 60,800,000 | 67,600,000 | 49,800,000 | 49,900,000 | 42,600,000 | 33,600,000 | 32,700,000 |
| EBIT | | 174,700,000$ | 231,800,000$ | 169,400,000$ | 229,500,000$ | 177,500,000$ | 210,400,000$ | 205,900,000$ | 194,800,000$ | 171,600,000$ | 197,800,000$ | 138,300,000$ | 184,300,000$ | 218,800,000$ | 295,200,000$ | 654,900,000$ | 44,200,000$ | 111,400,000$ | 36,300,000$ | 228,000,000$ | 218,700,000$ | 22,100,000$ | 146,000,000$ | (127,800,000$) | 247,700,000$ | (1,000,000$) | 115,700,000$ | 127,000,000$ | 239,800,000$ | 96,500,000$ | 211,100,000$ | 214,500,000$ | 129,900,000$ | 107,600,000$ | (15,100,000$) | 76,000,000$ | 220,700,000$ | 8,400,000$ | 79,400,000$ | 71,600,000$ | 117,000,000$ | (40,200,000$) | 123,200,000$ | 20,900,000$ | (13,700,000$) | (269,300,000$) | 1,200,000$ | (300,000$) | 25,200,000$ |
| EBITDA | | 320,900,000$ | 364,000,000$ | 295,000,000$ | 349,800,000$ | 301,700,000$ | 331,100,000$ | 325,500,000$ | 307,200,000$ | 285,400,000$ | 304,300,000$ | 232,500,000$ | 276,900,000$ | 313,500,000$ | 389,000,000$ | 750,200,000$ | 140,600,000$ | 209,300,000$ | 128,000,000$ | 317,500,000$ | 312,800,000$ | 92,600,000$ | 238,700,000$ | (36,300,000$) | 338,000,000$ | 90,500,000$ | 212,400,000$ | 224,800,000$ | 333,400,000$ | 194,100,000$ | 316,800,000$ | 319,100,000$ | 220,400,000$ | 197,800,000$ | 62,700,000$ | 154,000,000$ | 297,800,000$ | 84,300,000$ | 155,100,000$ | 148,000,000$ | 191,800,000$ | 35,900,000$ | 193,600,000$ | 84,100,000$ | 49,400,000$ | (207,400,000$) | 43,900,000$ | 29,800,000$ | 46,300,000$ |