| ROYAL CARIBBEAN CRUISES LTD (RCL) |
| 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 | | 5,139,000,000$ | 4,538,000,000$ | 3,999,000,000$ | 3,760,000,000$ | 4,886,000,000$ | 4,110,000,000$ | 3,728,000,000$ | 3,331,000,000$ | 4,160,000,000$ | 3,523,000,000$ | 2,886,000,000$ | 2,603,452,000$ | 2,993,075,000$ | 2,184,242,000$ | 1,059,231,000$ | 982,114,000$ | 456,958,000$ | 50,914,000$ | 42,014,000$ | 34,138,000$ | (33,688,000$) | 175,605,000$ | 2,032,750,000$ | 2,517,413,000$ | 3,186,850,000$ | 2,806,631,000$ | 2,439,767,000$ | 2,332,301,000$ | 2,796,187,000$ | 2,337,605,000$ | 2,027,756,000$ | 2,004,467,000$ | 2,569,544,000$ | 2,195,274,000$ | 2,008,560,000$ | 1,909,603,000$ | 2,563,741,000$ | 2,105,262,000$ | 1,917,795,000$ | 1,902,053,000$ | 2,523,100,000$ | 2,058,322,000$ | 1,815,599,000$ | 1,817,826,000$ | 2,388,762,000$ | 1,980,043,000$ | 1,887,224,000$ | 1,854,158,000$ |
| QoQ% | | 13.24% | 13.48% | 6.36% | (23.05%) | 18.88% | 10.25% | 11.92% | (19.93%) | 18.08% | 22.07% | 10.85% | (13.02%) | 37.03% | 106.21% | 7.85% | 114.92% | 797.51% | 21.18% | 23.07% | 201.34% | (119.18%) | (91.36%) | (19.25%) | (21.01%) | 13.55% | 15.04% | 4.61% | (16.59%) | 19.62% | 15.28% | 1.16% | (21.99%) | 17.05% | 9.30% | 5.18% | (25.52%) | 21.78% | 9.78% | .83% | (24.61%) | 22.58% | 13.37% | (.12%) | (23.90%) | 20.64% | 4.92% | 1.78% | (19.79%) |
| YoY% | | 5.18% | 10.41% | 7.27% | 12.88% | 17.45% | 16.66% | 29.18% | 27.95% | 38.99% | 61.29% | 172.46% | 165.09% | 555.00% | 4,190.06% | 2,421.14% | 2,776.89% | 1,456.44% | (71.01%) | (97.93%) | (98.64%) | (101.06%) | (93.74%) | (16.68%) | 7.94% | 13.97% | 20.06% | 20.32% | 16.36% | 8.82% | 6.48% | .96% | 4.97% | .23% | 4.28% | 4.73% | .40% | 1.61% | 2.28% | 5.63% | 4.63% | 5.62% | 3.95% | (3.80%) | (1.96%) | 3.33% | 5.17% | (1.26%) | 2.66% |
| Cost Of Revenue | | 2,479,000,000$ | 2,283,000,000$ | 2,079,000,000$ | 2,052,000,000$ | 2,391,000,000$ | 2,152,000,000$ | 2,056,000,000$ | 1,890,000,000$ | 2,137,000,000$ | 1,955,000,000$ | 1,793,000,000$ | 1,784,690,000$ | 1,966,449,000$ | 1,679,919,000$ | 1,184,942,000$ | 1,216,992,000$ | 813,691,000$ | 424,830,000$ | 283,487,000$ | 265,260,000$ | 308,609,000$ | 680,420,000$ | 1,510,819,000$ | 1,481,519,000$ | 1,623,038,000$ | 1,544,504,000$ | 1,413,704,000$ | 1,360,413,000$ | 1,411,364,000$ | 1,314,411,000$ | 1,176,019,000$ | 1,145,701,000$ | 1,318,269,000$ | 1,256,785,000$ | 1,175,824,000$ | 1,123,251,000$ | 1,340,123,000$ | 1,310,587,000$ | 1,241,578,000$ | 1,173,341,000$ | 1,387,026,000$ | 1,316,409,000$ | 1,222,617,000$ | 1,244,745,000$ | 1,426,882,000$ | 1,330,674,000$ | 1,303,980,000$ | 1,282,660,000$ |
| Gross Profit | | 2,660,000,000$ | 2,255,000,000$ | 1,920,000,000$ | 1,708,000,000$ | 2,495,000,000$ | 1,958,000,000$ | 1,672,000,000$ | 1,441,000,000$ | 2,023,000,000$ | 1,568,000,000$ | 1,093,000,000$ | 818,762,000$ | 1,026,626,000$ | 504,323,000$ | (125,711,000$) | (234,878,000$) | (356,733,000$) | (373,916,000$) | (241,473,000$) | (231,122,000$) | (342,297,000$) | (504,815,000$) | 521,931,000$ | 1,035,894,000$ | 1,563,812,000$ | 1,262,127,000$ | 1,026,063,000$ | 971,888,000$ | 1,384,823,000$ | 1,023,194,000$ | 851,737,000$ | 858,766,000$ | 1,251,275,000$ | 938,489,000$ | 832,736,000$ | 786,352,000$ | 1,223,618,000$ | 794,675,000$ | 676,217,000$ | 728,712,000$ | 1,136,074,000$ | 741,913,000$ | 592,982,000$ | 573,081,000$ | 961,880,000$ | 649,369,000$ | 583,244,000$ | 571,498,000$ |
| Gross Margin | | 51.76% | 49.69% | 48.01% | 45.43% | 51.06% | 47.64% | 44.85% | 43.26% | 48.63% | 44.51% | 37.87% | 31.45% | 34.30% | 23.09% | (11.87%) | (23.92%) | (78.07%) | (734.41%) | (574.74%) | (677.02%) | 1,016.08% | (287.47%) | 25.68% | 41.15% | 49.07% | 44.97% | 42.06% | 41.67% | 49.53% | 43.77% | 42.00% | 42.84% | 48.70% | 42.75% | 41.46% | 41.18% | 47.73% | 37.75% | 35.26% | 38.31% | 45.03% | 36.05% | 32.66% | 31.53% | 40.27% | 32.80% | 30.91% | 30.82% |
| Operating Expenses | | 958,000,000$ | 926,000,000$ | 975,000,000$ | 1,084,000,000$ | 861,000,000$ | 859,000,000$ | 922,000,000$ | 871,000,000$ | 758,000,000$ | 797,000,000$ | 821,000,000$ | 805,335,000$ | 728,201,000$ | 722,967,000$ | 733,497,000$ | 796,533,000$ | 649,091,000$ | 649,618,000$ | 567,758,000$ | 785,427,000$ | 653,817,000$ | 777,672,000$ | 1,828,338,000$ | 736,469,000$ | 673,020,000$ | 688,474,000$ | 707,232,000$ | 607,861,000$ | 585,090,000$ | 566,299,000$ | 577,591,000$ | 551,417,000$ | 513,787,000$ | 518,792,000$ | 553,214,000$ | 489,510,000$ | 488,655,000$ | 512,402,000$ | 513,090,000$ | 478,794,000$ | 878,069,000$ | 480,616,000$ | 487,300,000$ | 453,737,000$ | 432,418,000$ | 453,782,000$ | 485,778,000$ | 496,529,000$ |
| Operating Income | | 1,702,000,000$ | 1,329,000,000$ | 945,000,000$ | 624,000,000$ | 1,634,000,000$ | 1,099,000,000$ | 750,000,000$ | 570,000,000$ | 1,265,000,000$ | 771,000,000$ | 272,000,000$ | 13,427,000$ | 298,425,000$ | (218,644,000$) | (859,208,000$) | (1,031,411,000$) | (1,005,824,000$) | (1,023,534,000$) | (809,231,000$) | (1,016,549,000$) | (996,114,000$) | (1,282,487,000$) | (1,306,407,000$) | 299,425,000$ | 890,792,000$ | 573,653,000$ | 318,831,000$ | 364,027,000$ | 799,733,000$ | 456,895,000$ | 274,146,000$ | 307,349,000$ | 737,488,000$ | 419,697,000$ | 279,522,000$ | 296,842,000$ | 734,963,000$ | 282,273,000$ | 163,127,000$ | 249,918,000$ | 258,005,000$ | 261,297,000$ | 105,682,000$ | 119,344,000$ | 529,462,000$ | 195,587,000$ | 97,466,000$ | 74,969,000$ |
| Operating Margin | | 33.12% | 29.29% | 23.63% | 16.60% | 33.44% | 26.74% | 20.12% | 17.11% | 30.41% | 21.89% | 9.43% | .52% | 9.97% | (10.01%) | (81.12%) | (105.02%) | (220.11%) | (2,010.32%) | (1,926.10%) | (2,977.76%) | 2,956.88% | (730.33%) | (64.27%) | 11.89% | 27.95% | 20.44% | 13.07% | 15.61% | 28.60% | 19.55% | 13.52% | 15.33% | 28.70% | 19.12% | 13.92% | 15.55% | 28.67% | 13.41% | 8.51% | 13.14% | 10.23% | 12.70% | 5.82% | 6.57% | 22.17% | 9.88% | 5.17% | 4.04% |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | | | | | | | 424,000,000$ | 346,481,000$ | 340,620,000$ | 355,512,000$ | 360,000,000$ | 431,448,000$ | 352,187,000$ | 302,706,000$ | 277,659,000$ | 284,014,000$ | 430,661,000$ | 304,811,000$ | 272,514,000$ | 273,089,000$ | 259,349,000$ | 218,889,000$ | 92,911,000$ | 94,756,000$ | 102,038,000$ | 111,304,000$ | 100,415,000$ | 97,420,000$ | 86,510,000$ | 81,864,000$ | 67,878,000$ | 69,800,000$ | 73,233,000$ | 76,632,000$ | 80,317,000$ | 80,567,000$ | 82,610,000$ | 78,747,000$ | 65,446,000$ | 64,127,000$ | 66,819,000$ | 76,620,000$ | 70,159,000$ | 64,368,000$ | 60,100,000$ | 65,260,000$ | 68,571,000$ | 75,709,000$ |
| Income Before Tax | | 1,579,000,000$ | 1,214,000,000$ | 736,000,000$ | 559,000,000$ | 1,115,000,000$ | 858,000,000$ | 364,000,000$ | 279,000,000$ | 1,011,000,000$ | 463,000,000$ | (48,000,000$) | (500,244,000$) | 32,968,000$ | (521,582,000$) | (1,167,142,000$) | (1,356,469,000$) | (1,424,554,000$) | (1,347,255,000$) | (1,131,722,000$) | (1,366,935,000$) | (1,339,312,000$) | (1,631,848,000$) | (1,437,035,000$) | 280,474,000$ | 890,365,000$ | 479,955,000$ | 256,806,000$ | 320,453,000$ | 810,391,000$ | 466,295,000$ | 218,653,000$ | 288,039,000$ | 752,842,000$ | 369,526,000$ | 214,726,000$ | 261,086,000$ | 693,257,000$ | 229,905,000$ | 99,140,000$ | 206,799,000$ | 228,787,000$ | 184,967,000$ | 45,230,000$ | 109,768,000$ | 490,248,000$ | 137,673,000$ | 26,457,000$ | 7,018,000$ |
| Tax Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Net Income | | 1,579,000,000$ | 1,214,000,000$ | 736,000,000$ | 559,000,000$ | 1,115,000,000$ | 858,000,000$ | 364,000,000$ | 279,000,000$ | 1,011,000,000$ | 463,000,000$ | (48,000,000$) | (500,244,000$) | 32,968,000$ | (521,582,000$) | (1,167,142,000$) | (1,356,469,000$) | (1,424,554,000$) | (1,347,255,000$) | (1,131,722,000$) | (1,366,935,000$) | (1,339,312,000$) | (1,631,848,000$) | (1,437,035,000$) | 280,474,000$ | 890,365,000$ | 479,955,000$ | 256,806,000$ | 320,453,000$ | 810,391,000$ | 466,295,000$ | 218,653,000$ | 288,039,000$ | 752,842,000$ | 369,526,000$ | 214,726,000$ | 261,086,000$ | 693,257,000$ | 229,905,000$ | 99,140,000$ | 206,799,000$ | 228,787,000$ | 184,967,000$ | 45,230,000$ | 109,768,000$ | 490,248,000$ | 137,673,000$ | 26,457,000$ | 7,018,000$ |
| Profit Margin | | 30.73% | 26.75% | 18.41% | 14.87% | 22.82% | 20.88% | 9.76% | 8.38% | 24.30% | 13.14% | (1.66%) | (19.22%) | 1.10% | (23.88%) | (110.19%) | (138.12%) | (311.75%) | (2,646.14%) | (2,693.68%) | (4,004.15%) | 3,975.64% | (929.27%) | (70.69%) | 11.14% | 27.94% | 17.10% | 10.53% | 13.74% | 28.98% | 19.95% | 10.78% | 14.37% | 29.30% | 16.83% | 10.69% | 13.67% | 27.04% | 10.92% | 5.17% | 10.87% | 9.07% | 8.99% | 2.49% | 6.04% | 20.52% | 6.95% | 1.40% | .38% |
| TTM | | 23.45% | 21.09% | 19.51% | 17.57% | 16.29% | 16.39% | 14.36% | 12.27% | 7.03% | (.44%) | (9.72%) | (24.39%) | (41.73%) | (95.46%) | (207.73%) | (343.34%) | (902.44%) | (5,552.94%) | (2,508.30%) | (261.46%) | (87.97%) | (23.99%) | 2.03% | 17.42% | 18.09% | 18.00% | 18.72% | 19.13% | 19.46% | 19.31% | 18.52% | 18.51% | 18.41% | 17.73% | 16.29% | 15.11% | 14.48% | 9.05% | 8.57% | 8.02% | 6.92% | 10.27% | 9.78% | 9.46% | 8.16% | 6.68% | 5.34% | 5.95% |
| Earnings to Minority | | 4,000,000$ | 5,000,000$ | 6,000,000$ | 6,000,000$ | 4,000,000$ | 4,000,000$ | 4,000,000$ | 2,000,000$ | 2,000,000$ | 4,000,000$ | | | | | | | | | | 0$ | 7,444,000$ | 7,444,000$ | 7,444,000$ | 7,338,000$ | 7,125,000$ | 7,125,000$ | 7,125,000$ | 4,750,000$ | | | 0$ | | | | | | | | | | | | | | | | | |
| Earnings to Common Shareholders | | 1,575,000,000$ | 1,210,000,000$ | 730,000,000$ | 552,000,000$ | 1,111,000,000$ | 854,000,000$ | 360,000,000$ | 277,000,000$ | 1,009,000,000$ | 459,000,000$ | (48,000,000$) | (500,244,000$) | 32,968,000$ | (521,582,000$) | (1,167,142,000$) | (1,356,469,000$) | (1,424,554,000$) | (1,347,255,000$) | (1,131,722,000$) | (1,366,935,000$) | (1,346,756,000$) | (1,639,292,000$) | (1,444,479,000$) | 273,136,000$ | 883,240,000$ | 472,830,000$ | 249,681,000$ | 315,703,000$ | 810,391,000$ | 466,295,000$ | 218,653,000$ | 288,039,000$ | 752,842,000$ | 369,526,000$ | 214,726,000$ | 261,086,000$ | 693,257,000$ | 229,905,000$ | 99,140,000$ | 206,799,000$ | 228,787,000$ | 184,967,000$ | 45,230,000$ | 109,768,000$ | 490,248,000$ | 137,673,000$ | 26,457,000$ | 7,018,000$ |
| QoQ% | | 30.17% | 65.75% | 32.25% | (50.32%) | 30.09% | 137.22% | 29.96% | (72.55%) | 119.83% | 1,056.25% | 90.41% | (1,617.36%) | 106.32% | 55.31% | 13.96% | 4.78% | (5.74%) | (19.05%) | 17.21% | (1.50%) | 17.85% | (13.49%) | (628.85%) | (69.08%) | 86.80% | 89.37% | (20.91%) | (61.04%) | 73.79% | 113.26% | (24.09%) | (61.74%) | 103.73% | 72.09% | (17.76%) | (62.34%) | 201.54% | 131.90% | (52.06%) | (9.61%) | 23.69% | 308.95% | (58.80%) | (77.61%) | 256.10% | 420.37% | 276.99% | (98.08%) |
| YoY% | | 41.76% | 41.69% | 102.78% | 99.28% | 10.11% | 86.06% | 850.00% | 155.37% | 2,960.54% | 188.00% | 95.89% | 63.12% | 102.31% | 61.29% | (3.13%) | .77% | (5.78%) | 17.82% | 21.65% | (600.46%) | (252.48%) | (446.70%) | (678.53%) | (13.48%) | 8.99% | 1.40% | 14.19% | 9.60% | 7.64% | 26.19% | 1.83% | 10.32% | 8.60% | 60.73% | 116.59% | 26.25% | 203.01% | 24.30% | 119.19% | 88.40% | (53.33%) | 34.35% | 70.96% | 1,464.09% | 34.06% | 456.32% | (65.29%) | 101.79% |
| Earnings Per Share, Basic | | 5.79$ | 4.45$ | 2.71$ | 2.07$ | 4.22$ | 3.32$ | 1.40$ | 1.08$ | 3.94$ | 1.79$ | (0.19$) | (1.96$) | 0.13$ | (2.05$) | (4.58$) | (5.30$) | (5.59$) | (5.29$) | (4.66$) | (6.08$) | (6.29$) | (7.83$) | (6.91$) | 1.31$ | 4.21$ | 2.26$ | 1.19$ | 1.51$ | 3.88$ | 2.20$ | 1.03$ | 1.35$ | 3.51$ | 1.72$ | 1.00$ | 1.22$ | 3.23$ | 1.07$ | 0.46$ | 0.95$ | 1.04$ | 0.84$ | 0.21$ | 0.50$ | 2.20$ | 0.62$ | 0.12$ | 0.03$ |
| Earnings Per Share, Diluted | | 5.75$ | 4.40$ | 2.64$ | 1.90$ | 4.21$ | 3.04$ | 1.28$ | 0.88$ | 3.58$ | 1.63$ | (0.19$) | (1.96$) | 0.13$ | (2.05$) | (4.58$) | (5.30$) | (5.59$) | (5.29$) | (4.66$) | (6.08$) | (6.29$) | (7.83$) | (6.91$) | 1.30$ | 4.20$ | 2.25$ | 1.19$ | 1.50$ | 3.86$ | 2.19$ | 1.02$ | 1.34$ | 3.49$ | 1.71$ | 0.99$ | 1.21$ | 3.21$ | 1.06$ | 0.46$ | 0.94$ | 1.03$ | 0.84$ | 0.20$ | 0.49$ | 2.19$ | 0.62$ | 0.12$ | 0.03$ |
| Unlevered FCF Per Share, Basic | | (3.64$) | 3.35$ | 4.46$ | 3.43$ | 2.14$ | (2.21$) | 4.23$ | (5.65$) | 1.48$ | 2.33$ | 4.15$ | 1.60$ | (1.06$) | (1.87$) | (7.42$) | (3.05$) | (3.03$) | (2.69$) | (7.70$) | (5.42$) | (4.85$) | (11.40$) | (5.04$) | (0.35$) | 2.08$ | (1.33$) | 2.91$ | (2.00$) | 2.48$ | 2.43$ | (3.74$) | 1.14$ | 3.17$ | 3.32$ | 3.14$ | 1.56$ | 2.16$ | (4.67$) | 1.05$ | 0.39$ | 1.63$ | (1.06$) | 0.55$ | (4.39$) | 1.63$ | 1.80$ | 0.62$ | (0.22$) |
| Unlevered FCF Per Share, Diluted | | (3.61$) | 3.31$ | 4.34$ | 3.16$ | 2.13$ | (2.02$) | 3.86$ | (4.64$) | 1.34$ | 2.11$ | 4.15$ | 1.60$ | (1.06$) | (1.87$) | (7.42$) | (3.05$) | (3.03$) | (2.69$) | (7.70$) | (5.42$) | (4.85$) | (11.40$) | (5.04$) | (0.35$) | 2.07$ | (1.33$) | 2.90$ | (1.99$) | 2.47$ | 2.42$ | (3.73$) | 1.13$ | 3.15$ | 3.30$ | 3.12$ | 1.55$ | 2.15$ | (4.65$) | 1.05$ | 0.39$ | 1.62$ | (1.06$) | 0.55$ | (4.36$) | 1.62$ | 1.79$ | 0.62$ | (0.22$) |
| Average Shares, Basic | | 272,000,000 | 272,000,000 | 269,000,000 | 267,000,000 | 263,000,000 | 257,000,000 | 257,000,000 | 257,000,000 | 256,000,000 | 256,000,000 | 255,000,000 | 255,144,000 | 255,071,000 | 254,964,000 | 254,821,000 | 255,706,000 | 254,713,000 | 254,577,000 | 243,004,000 | 224,695,000 | 214,163,000 | 209,385,000 | 209,097,000 | 209,192,000 | 209,575,000 | 209,531,000 | 209,322,000 | 208,943,000 | 209,054,000 | 211,673,000 | 212,610,000 | 213,819,000 | 214,694,000 | 215,085,000 | 214,870,000 | 214,574,000 | 214,819,000 | 215,265,000 | 216,914,000 | 218,646,000 | 219,963,000 | 219,913,000 | 219,626,000 | 220,625,000 | 222,523,000 | 222,189,000 | 221,295,000 | 220,209,000 |
| Average Shares, Diluted | | 274,000,000 | 275,000,000 | 276,000,000 | 290,000,000 | 264,000,000 | 281,000,000 | 281,000,000 | 313,000,000 | 282,000,000 | 282,000,000 | 255,000,000 | 254,837,000 | 255,378,000 | 254,964,000 | 254,821,000 | 255,706,000 | 254,713,000 | 254,577,000 | 243,004,000 | 224,695,000 | 214,163,000 | 209,385,000 | 209,097,000 | 209,673,000 | 210,121,000 | 210,052,000 | 209,874,000 | 210,177,000 | 209,928,000 | 212,509,000 | 213,602,000 | 215,077,000 | 215,824,000 | 216,062,000 | 215,813,000 | 215,597,000 | 215,667,000 | 216,131,000 | 217,869,000 | 219,875,000 | 221,137,000 | 220,902,000 | 220,842,000 | 222,265,000 | 223,859,000 | 223,381,000 | 222,671,000 | 221,628,000 |
| EBIT | | 1,579,000,000$ | 1,214,000,000$ | 736,000,000$ | 559,000,000$ | 1,115,000,000$ | 858,000,000$ | 788,000,000$ | 625,481,000$ | 1,351,620,000$ | 818,512,000$ | 312,000,000$ | (68,796,000$) | 385,155,000$ | (218,876,000$) | (889,483,000$) | (1,072,455,000$) | (993,893,000$) | (1,042,444,000$) | (859,208,000$) | (1,093,846,000$) | (1,079,963,000$) | (1,412,959,000$) | (1,344,124,000$) | 375,230,000$ | 992,403,000$ | 591,259,000$ | 357,221,000$ | 417,873,000$ | 896,901,000$ | 548,159,000$ | 286,531,000$ | 357,839,000$ | 826,075,000$ | 446,158,000$ | 295,043,000$ | 341,653,000$ | 775,867,000$ | 308,652,000$ | 164,586,000$ | 270,926,000$ | 295,606,000$ | 261,587,000$ | 115,389,000$ | 174,136,000$ | 550,348,000$ | 202,933,000$ | 95,028,000$ | 82,727,000$ |
| EBITDA | | 2,014,000,000$ | 1,631,000,000$ | 1,148,000,000$ | 969,000,000$ | 1,525,000,000$ | 1,251,000,000$ | 1,175,000,000$ | 993,481,000$ | 1,716,620,000$ | 1,180,512,000$ | 672,000,000$ | 292,110,000$ | 740,240,000$ | 132,666,000$ | (550,016,000$) | (738,967,000$) | (667,986,000$) | (719,005,000$) | (549,042,000$) | (775,818,000$) | (762,824,000$) | (1,093,202,000$) | (1,019,794,000$) | 696,992,000$ | 1,312,698,000$ | 902,859,000$ | 649,506,000$ | 698,041,000$ | 1,156,824,000$ | 801,535,000$ | 526,761,000$ | 598,197,000$ | 1,066,225,000$ | 681,095,000$ | 1,246,237,000$ | 574,856,000$ | 1,005,195,000$ | 530,272,000$ | 1,059,501,000$ | 480,256,000$ | 506,348,000$ | 468,055,000$ | 315,857,000$ | 367,518,000$ | 742,796,000$ | 395,813,000$ | 288,763,000$ | 273,349,000$ |