| REGENERON PHARMACEUTICALS, INC. (REGN) |
| 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 | | 3,754,300,000$ | 3,675,600,000$ | 3,028,700,000$ | 3,789,200,000$ | 3,720,700,000$ | 3,547,100,000$ | 3,145,000,000$ | 3,434,300,000$ | 3,362,700,000$ | 3,158,100,000$ | 3,162,100,000$ | 3,414,400,000$ | 2,936,200,000$ | 2,857,200,000$ | 2,965,100,000$ | 4,951,700,000$ | 3,452,800,000$ | 5,138,500,000$ | 2,528,700,000$ | 2,422,900,000$ | 2,294,000,000$ | 1,952,000,000$ | 1,828,200,000$ | 1,863,500,000$ | 1,743,700,000$ | 1,577,800,000$ | 1,372,600,000$ | 1,927,800,000$ | 1,663,500,000$ | 1,608,000,000$ | 1,511,500,000$ | 1,582,447,000$ | 1,500,700,000$ | 1,470,116,000$ | 1,319,000,000$ | 1,226,827,000$ | 1,220,122,000$ | 1,212,629,000$ | 1,200,849,000$ | 1,098,077,000$ | 1,137,422,000$ | 998,617,000$ | 869,612,000$ | 802,329,000$ | 725,788,000$ | 665,700,000$ | 625,740,000$ | 610,412,000$ |
| QoQ% | | 2.14% | 21.36% | (20.07%) | 1.84% | 4.89% | 12.79% | (8.42%) | 2.13% | 6.48% | (.13%) | (7.39%) | 16.29% | 2.77% | (3.64%) | (40.12%) | 43.41% | (32.81%) | 103.21% | 4.37% | 5.62% | 17.52% | 6.77% | (1.89%) | 6.87% | 10.52% | 14.95% | (28.80%) | 15.89% | 3.45% | 6.38% | (4.48%) | 5.45% | 2.08% | 11.46% | 7.51% | .55% | .62% | .98% | 9.36% | (3.46%) | 13.90% | 14.84% | 8.39% | 10.55% | 9.03% | 6.39% | 2.51% | 2.24% |
| YoY% | | .90% | 3.62% | (3.70%) | 10.33% | 10.65% | 12.32% | (.54%) | .58% | 14.53% | 10.53% | 6.64% | (31.05%) | (14.96%) | (44.40%) | 17.26% | 104.37% | 50.51% | 163.24% | 38.32% | 30.02% | 31.56% | 23.72% | 33.19% | (3.34%) | 4.82% | (1.88%) | (9.19%) | 21.82% | 10.85% | 9.38% | 14.59% | 28.99% | 23.00% | 21.23% | 9.84% | 11.73% | 7.27% | 21.43% | 38.09% | 36.86% | 56.72% | 50.01% | 38.97% | 31.44% | 21.57% | 45.46% | 42.32% | 47.23% |
| Cost Of Revenue | | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 157,400,000$ | 34,700,000$ | 19,200,000$ | 0$ | 269,100,000$ | 38,700,000$ | 139,900,000$ | 0$ | 15,600,000$ | 11,800,000$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 69,243,000$ | 52,733,000$ | 46,388,000$ | 42,133,000$ | 61,253,000$ | 44,534,000$ | 29,901,000$ | 41,247,000$ | 78,942,000$ | 71,078,000$ | 67,199,000$ | 60,855,000$ | 42,570,000$ | 37,957,000$ | 33,655,000$ | 29,945,000$ | 27,473,000$ | 34,491,000$ |
| Gross Profit | | 3,754,300,000$ | 3,675,600,000$ | 3,028,700,000$ | 3,789,200,000$ | 3,720,700,000$ | 3,547,100,000$ | 3,145,000,000$ | 3,434,300,000$ | 3,362,700,000$ | 3,158,100,000$ | 3,162,100,000$ | 3,257,000,000$ | 2,901,500,000$ | 2,838,000,000$ | 2,965,100,000$ | 4,682,600,000$ | 3,414,100,000$ | 4,998,600,000$ | 2,528,700,000$ | 2,407,300,000$ | 2,282,200,000$ | 1,952,000,000$ | 1,828,200,000$ | 1,863,500,000$ | 1,743,700,000$ | 1,577,800,000$ | 1,372,600,000$ | 1,927,800,000$ | 1,663,500,000$ | 1,608,000,000$ | 1,442,257,000$ | 1,529,714,000$ | 1,454,312,000$ | 1,427,983,000$ | 1,257,747,000$ | 1,182,293,000$ | 1,190,221,000$ | 1,171,382,000$ | 1,121,907,000$ | 1,026,999,000$ | 1,070,223,000$ | 937,762,000$ | 827,042,000$ | 764,372,000$ | 692,133,000$ | 635,755,000$ | 598,267,000$ | 575,921,000$ |
| Gross Margin | | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 95.39% | 98.82% | 99.33% | 100.00% | 94.57% | 98.88% | 97.28% | 100.00% | 99.36% | 99.49% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 95.42% | 96.67% | 96.91% | 97.13% | 95.36% | 96.37% | 97.55% | 96.60% | 93.43% | 93.53% | 94.09% | 93.91% | 95.11% | 95.27% | 95.36% | 95.50% | 95.61% | 94.35% |
| Operating Expenses | | 2,727,500,000$ | 2,596,100,000$ | 2,437,000,000$ | 2,799,000,000$ | 2,541,200,000$ | 2,477,500,000$ | 2,393,600,000$ | 2,461,400,000$ | 2,251,700,000$ | 2,141,600,000$ | 2,215,400,000$ | 2,110,200,000$ | 1,677,800,000$ | 1,728,100,000$ | 1,706,600,000$ | 2,042,900,000$ | 1,566,900,000$ | 1,651,400,000$ | 1,416,000,000$ | 1,240,300,000$ | 1,229,100,000$ | 1,295,600,000$ | 1,128,100,000$ | 1,187,800,000$ | 1,005,200,000$ | 1,262,200,000$ | 892,600,000$ | 1,209,700,000$ | 1,036,600,000$ | 985,800,000$ | 875,057,000$ | 990,894,000$ | 894,386,000$ | 877,671,000$ | 827,205,000$ | 835,331,000$ | 827,419,000$ | 879,754,000$ | 792,599,000$ | 795,917,000$ | 677,801,000$ | 592,903,000$ | 543,489,000$ | 548,569,000$ | 503,669,000$ | 407,665,000$ | 406,705,000$ | 380,826,000$ |
| Operating Income | | 1,026,800,000$ | 1,079,500,000$ | 591,700,000$ | 990,200,000$ | 1,179,500,000$ | 1,069,600,000$ | 751,400,000$ | 972,900,000$ | 1,111,000,000$ | 1,016,500,000$ | 946,700,000$ | 1,146,800,000$ | 1,223,700,000$ | 1,109,900,000$ | 1,258,500,000$ | 2,639,700,000$ | 1,847,200,000$ | 3,347,200,000$ | 1,112,700,000$ | 1,167,000,000$ | 1,053,100,000$ | 656,400,000$ | 700,100,000$ | 675,700,000$ | 738,500,000$ | 315,600,000$ | 480,000,000$ | 718,100,000$ | 626,900,000$ | 622,200,000$ | 567,200,000$ | 538,820,000$ | 559,926,000$ | 550,312,000$ | 430,542,000$ | 346,962,000$ | 362,802,000$ | 291,628,000$ | 329,308,000$ | 231,082,000$ | 392,422,000$ | 344,859,000$ | 283,553,000$ | 215,803,000$ | 188,464,000$ | 228,090,000$ | 191,562,000$ | 195,095,000$ |
| Operating Margin | | 27.35% | 29.37% | 19.54% | 26.13% | 31.70% | 30.15% | 23.89% | 28.33% | 33.04% | 32.19% | 29.94% | 33.59% | 41.68% | 38.85% | 42.44% | 53.31% | 53.50% | 65.14% | 44.00% | 48.17% | 45.91% | 33.63% | 38.29% | 36.26% | 42.35% | 20.00% | 34.97% | 37.25% | 37.69% | 38.69% | 37.53% | 34.05% | 37.31% | 37.43% | 32.64% | 28.28% | 29.74% | 24.05% | 27.42% | 21.04% | 34.50% | 34.53% | 32.61% | 26.90% | 25.97% | 34.26% | 30.61% | 31.96% |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | | | | | | | | | |
| Interest Expenses | | | | | | | | 16,100,000$ | 18,300,000$ | 17,800,000$ | 18,900,000$ | 18,000,000$ | 17,400,000$ | 15,300,000$ | 13,100,000$ | 13,600,000$ | 14,100,000$ | 14,200,000$ | 14,400,000$ | 14,600,000$ | 14,800,000$ | 26,300,000$ | 9,700,000$ | 6,100,000$ | 6,700,000$ | 7,800,000$ | 8,000,000$ | 7,700,000$ | 7,400,000$ | 7,400,000$ | 6,900,000$ | 6,400,000$ | 6,016,000$ | 6,182,000$ | 5,401,000$ | 7,501,000$ | 2,808,000$ | 496,000$ | 1,251,000$ | 2,640,000$ | 3,609,000$ | 1,715,000$ | 2,748,000$ | 6,169,000$ | 6,350,000$ | 9,232,000$ | 10,177,000$ | 11,613,000$ | 11,661,000$ |
| Income Before Tax | | 1,763,300,000$ | 1,518,700,000$ | 905,000,000$ | 958,100,000$ | 1,493,000,000$ | 1,628,100,000$ | 700,700,000$ | 1,147,600,000$ | 1,110,800,000$ | 1,082,900,000$ | 858,000,000$ | 1,324,700,000$ | 1,509,800,000$ | 963,200,000$ | 1,061,100,000$ | 2,503,400,000$ | 1,816,600,000$ | 3,752,800,000$ | 1,253,000,000$ | 1,224,600,000$ | 998,300,000$ | 918,900,000$ | 668,600,000$ | 889,800,000$ | 768,500,000$ | 224,700,000$ | 546,100,000$ | 676,200,000$ | 635,900,000$ | 656,100,000$ | 585,400,000$ | 554,756,000$ | 565,605,000$ | 525,850,000$ | 432,289,000$ | 341,512,000$ | 365,881,000$ | 292,256,000$ | 330,151,000$ | 227,289,000$ | 393,289,000$ | 327,996,000$ | 276,523,000$ | 189,723,000$ | 181,823,000$ | 208,803,000$ | 180,886,000$ | 181,175,000$ |
| Tax Expenses | | 303,300,000$ | 127,100,000$ | 96,300,000$ | 40,400,000$ | 152,400,000$ | 195,800,000$ | (21,300,000$) | (12,000,000$) | 103,000,000$ | 114,500,000$ | 40,200,000$ | 127,600,000$ | 194,100,000$ | 111,100,000$ | 87,600,000$ | 274,400,000$ | 184,400,000$ | 653,900,000$ | 137,800,000$ | 75,400,000$ | 156,200,000$ | 21,600,000$ | 44,000,000$ | 97,800,000$ | 98,900,000$ | 31,600,000$ | 85,000,000$ | (144,200,000$) | 41,200,000$ | 104,700,000$ | 107,400,000$ | 381,248,000$ | 177,288,000$ | 138,106,000$ | 183,358,000$ | 88,419,000$ | 101,077,000$ | 96,038,000$ | 148,766,000$ | 72,295,000$ | 182,891,000$ | 133,353,000$ | 200,502,000$ | 99,628,000$ | 98,448,000$ | 112,452,000$ | 112,581,000$ | 94,993,000$ |
| Net Income | | 1,460,000,000$ | 1,391,600,000$ | 808,700,000$ | 917,700,000$ | 1,340,600,000$ | 1,432,300,000$ | 722,000,000$ | 1,159,600,000$ | 1,007,800,000$ | 968,400,000$ | 817,800,000$ | 1,197,100,000$ | 1,315,700,000$ | 852,100,000$ | 973,500,000$ | 2,229,000,000$ | 1,632,200,000$ | 3,098,900,000$ | 1,115,200,000$ | 1,149,200,000$ | 842,100,000$ | 897,300,000$ | 624,600,000$ | 792,000,000$ | 669,600,000$ | 193,100,000$ | 461,100,000$ | 820,400,000$ | 594,600,000$ | 551,400,000$ | 478,000,000$ | 173,500,000$ | 388,300,000$ | 387,700,000$ | 248,900,000$ | 253,115,000$ | 264,804,000$ | 196,218,000$ | 181,385,000$ | 154,994,000$ | 210,398,000$ | 194,643,000$ | 76,021,000$ | 90,095,000$ | 83,375,000$ | 96,351,000$ | 68,305,000$ | 96,806,000$ |
| Profit Margin | | 38.89% | 37.86% | 26.70% | 24.22% | 36.03% | 40.38% | 22.96% | 33.77% | 29.97% | 30.66% | 25.86% | 35.06% | 44.81% | 29.82% | 32.83% | 45.02% | 47.27% | 60.31% | 44.10% | 47.43% | 36.71% | 45.97% | 34.17% | 42.50% | 38.40% | 12.24% | 33.59% | 42.56% | 35.74% | 34.29% | 31.62% | 10.96% | 25.88% | 26.37% | 18.87% | 20.63% | 21.70% | 16.18% | 15.11% | 14.12% | 18.50% | 19.49% | 8.74% | 11.23% | 11.49% | 14.47% | 10.92% | 15.86% |
| TTM | | 32.13% | 31.37% | 31.94% | 31.07% | 33.61% | 32.04% | 29.45% | 30.14% | 30.47% | 33.93% | 33.81% | 35.64% | 39.17% | 39.97% | 48.06% | 50.25% | 51.65% | 50.11% | 43.53% | 41.35% | 39.76% | 40.39% | 32.50% | 32.27% | 32.38% | 31.63% | 36.94% | 36.43% | 28.24% | 25.65% | 23.54% | 20.41% | 23.17% | 22.05% | 19.34% | 18.43% | 16.85% | 15.98% | 16.72% | 15.50% | 15.00% | 13.08% | 11.29% | 11.99% | 13.12% | 16.12% | 17.19% | 20.16% |
| Earnings to Minority | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (17,000$) | (44,000$) | (31,000$) | | | 10,096,000$ | (56,000$) | | (145,000$) | | | (20,081,000$) | (2,803,000$) | | | 13,857,000$ |
| Earnings to Common Shareholders | | 1,460,000,000$ | 1,391,600,000$ | 808,700,000$ | 917,700,000$ | 1,340,600,000$ | 1,432,300,000$ | 722,000,000$ | 1,159,600,000$ | 1,007,800,000$ | 968,400,000$ | 817,800,000$ | 1,197,100,000$ | 1,315,700,000$ | 852,100,000$ | 973,500,000$ | 2,229,000,000$ | 1,632,200,000$ | 3,098,900,000$ | 1,115,200,000$ | 1,149,200,000$ | 842,100,000$ | 897,300,000$ | 624,600,000$ | 792,000,000$ | 669,600,000$ | 193,100,000$ | 461,100,000$ | 820,400,000$ | 594,600,000$ | 551,400,000$ | 478,000,000$ | 173,500,000$ | 388,317,000$ | 387,744,000$ | 248,931,000$ | 253,115,000$ | 264,804,000$ | 196,218,000$ | 181,441,000$ | 154,994,000$ | 210,398,000$ | 194,643,000$ | 76,021,000$ | 110,176,000$ | 86,178,000$ | 96,351,000$ | 68,305,000$ | 82,949,000$ |
| QoQ% | | 4.92% | 72.08% | (11.88%) | (31.55%) | (6.40%) | 98.38% | (37.74%) | 15.06% | 4.07% | 18.42% | (31.69%) | (9.01%) | 54.41% | (12.47%) | (56.33%) | 36.56% | (47.33%) | 177.88% | (2.96%) | 36.47% | (6.15%) | 43.66% | (21.14%) | 18.28% | 246.76% | (58.12%) | (43.80%) | 37.98% | 7.84% | 15.36% | 175.50% | (55.32%) | .15% | 55.76% | (1.65%) | (4.41%) | 34.95% | 8.14% | 17.06% | (26.33%) | 8.09% | 156.04% | (31.00%) | 27.85% | (10.56%) | 41.06% | (17.65%) | (43.18%) |
| YoY% | | 8.91% | (2.84%) | 12.01% | (20.86%) | 33.02% | 47.90% | (11.71%) | (3.13%) | (23.40%) | 13.65% | (15.99%) | (46.29%) | (19.39%) | (72.50%) | (12.71%) | 93.96% | 93.83% | 245.36% | 78.55% | 45.10% | 25.76% | 364.68% | 35.46% | (3.46%) | 12.61% | (64.98%) | (3.54%) | 372.85% | 53.12% | 42.21% | 92.02% | (31.45%) | 46.64% | 97.61% | 37.20% | 63.31% | 25.86% | .81% | 138.67% | 40.68% | 144.14% | 102.02% | 11.30% | 32.82% | (40.97%) | 10.27% | (30.92%) | (83.40%) |
| Earnings Per Share, Basic | | 14.09$ | 13.24$ | 7.58$ | 8.53$ | 12.40$ | 13.25$ | 6.70$ | 10.90$ | 9.48$ | 9.05$ | 7.64$ | 11.21$ | 12.31$ | 7.90$ | 9.12$ | 20.99$ | 15.37$ | 29.51$ | 10.58$ | 10.89$ | 7.98$ | 8.19$ | 5.69$ | 7.25$ | 6.12$ | 1.77$ | 4.23$ | 7.58$ | 5.51$ | 5.12$ | 4.44$ | 1.62$ | 3.64$ | 3.66$ | 2.36$ | 2.41$ | 2.53$ | 1.88$ | 1.74$ | 1.49$ | 2.04$ | 1.89$ | 0.74$ | 1.07$ | 0.85$ | 0.96$ | 0.69$ | 0.84$ |
| Earnings Per Share, Diluted | | 13.62$ | 12.81$ | 7.27$ | 8.07$ | 11.54$ | 12.41$ | 6.27$ | 10.22$ | 8.89$ | 8.50$ | 7.17$ | 10.49$ | 11.66$ | 7.47$ | 8.61$ | 19.62$ | 14.33$ | 27.97$ | 10.09$ | 10.13$ | 7.39$ | 7.61$ | 5.43$ | 6.94$ | 5.86$ | 1.68$ | 3.99$ | 7.15$ | 5.17$ | 4.82$ | 4.16$ | 1.50$ | 3.32$ | 3.34$ | 2.16$ | 2.14$ | 2.27$ | 1.69$ | 1.59$ | 1.35$ | 1.81$ | 1.69$ | 0.66$ | 0.99$ | 0.73$ | 0.85$ | 0.61$ | 0.77$ |
| Unlevered FCF Per Share, Basic | | 15.62$ | 10.89$ | 9.79$ | 11.74$ | 11.94$ | 3.27$ | 14.03$ | 10.24$ | 10.48$ | 9.56$ | 12.77$ | 16.10$ | 5.88$ | 5.23$ | 19.68$ | 22.34$ | 32.14$ | 5.97$ | 6.34$ | 11.67$ | (2.41$) | 8.61$ | 6.36$ | 7.20$ | 5.09$ | 1.72$ | 8.24$ | 6.74$ | 4.19$ | 3.66$ | 5.75$ | 5.30$ | 3.89$ | (0.29$) | 3.37$ | 3.72$ | 6.21$ | 3.97$ | 0.43$ | 2.72$ | 8.64$ | 2.37$ | (1.00$) | 1.93$ | 1.63$ | 3.35$ | 0.54$ | 2.85$ |
| Unlevered FCF Per Share, Diluted | | 15.10$ | 10.54$ | 9.40$ | 11.11$ | 11.11$ | 3.07$ | 13.14$ | 9.60$ | 9.83$ | 8.98$ | 12.00$ | 15.07$ | 5.58$ | 4.95$ | 18.58$ | 20.88$ | 29.97$ | 5.66$ | 6.05$ | 10.85$ | (2.23$) | 8.00$ | 6.06$ | 6.90$ | 4.88$ | 1.64$ | 7.77$ | 6.35$ | 3.93$ | 3.45$ | 5.39$ | 4.92$ | 3.54$ | (0.26$) | 3.09$ | 3.30$ | 5.59$ | 3.57$ | 0.39$ | 2.45$ | 7.70$ | 2.11$ | (0.89$) | 1.78$ | 1.40$ | 2.98$ | 0.48$ | 2.61$ |
| Average Shares, Basic | | 103,600,000 | 105,100,000 | 106,700,000 | 107,600,000 | 108,100,000 | 108,100,000 | 107,800,000 | 106,400,000 | 106,300,000 | 107,000,000 | 107,100,000 | 106,800,000 | 106,900,000 | 107,900,000 | 106,800,000 | 106,200,000 | 106,200,000 | 105,000,000 | 105,400,000 | 105,500,000 | 105,500,000 | 109,600,000 | 109,800,000 | 109,300,000 | 109,400,000 | 109,200,000 | 108,900,000 | 108,200,000 | 108,000,000 | 107,800,000 | 107,600,000 | 106,888,000 | 106,706,000 | 106,034,000 | 105,572,000 | 105,044,000 | 104,833,000 | 104,633,000 | 104,290,000 | 103,783,000 | 103,348,000 | 102,886,000 | 102,227,000 | 102,552,000 | 100,796,000 | 100,391,000 | 98,709,000 | 98,864,000 |
| Average Shares, Diluted | | 107,200,000 | 108,600,000 | 111,200,000 | 113,700,000 | 116,200,000 | 115,400,000 | 115,100,000 | 113,500,000 | 113,400,000 | 113,900,000 | 114,000,000 | 114,100,000 | 112,800,000 | 114,000,000 | 113,100,000 | 113,600,000 | 113,900,000 | 110,800,000 | 110,500,000 | 113,500,000 | 113,900,000 | 117,900,000 | 115,100,000 | 114,100,000 | 114,200,000 | 114,600,000 | 115,500,000 | 114,700,000 | 115,100,000 | 114,500,000 | 114,900,000 | 115,329,000 | 117,028,000 | 116,137,000 | 115,106,000 | 118,275,000 | 116,466,000 | 116,231,000 | 114,228,000 | 115,198,000 | 115,944,000 | 115,259,000 | 114,519,000 | 111,046,000 | 117,423,000 | 113,032,000 | 112,151,000 | 108,018,000 |
| EBIT | | 1,763,300,000$ | 1,518,700,000$ | 905,000,000$ | 958,100,000$ | 1,493,000,000$ | 1,628,100,000$ | 716,800,000$ | 1,165,900,000$ | 1,128,600,000$ | 1,101,800,000$ | 876,000,000$ | 1,342,100,000$ | 1,525,100,000$ | 976,300,000$ | 1,074,700,000$ | 2,517,500,000$ | 1,830,800,000$ | 3,767,200,000$ | 1,267,600,000$ | 1,239,400,000$ | 1,024,600,000$ | 928,600,000$ | 674,700,000$ | 896,500,000$ | 776,300,000$ | 232,700,000$ | 553,800,000$ | 683,600,000$ | 643,300,000$ | 663,000,000$ | 591,800,000$ | 560,772,000$ | 571,787,000$ | 531,251,000$ | 439,790,000$ | 344,320,000$ | 366,377,000$ | 293,507,000$ | 332,791,000$ | 230,898,000$ | 395,004,000$ | 330,744,000$ | 282,692,000$ | 196,073,000$ | 191,055,000$ | 218,980,000$ | 192,499,000$ | 192,836,000$ |
| EBITDA | | 1,900,000,000$ | 1,653,800,000$ | 1,031,900,000$ | 1,084,500,000$ | 1,614,700,000$ | 1,748,800,000$ | 830,900,000$ | 1,278,900,000$ | 1,234,000,000$ | 1,204,900,000$ | 975,500,000$ | 1,442,200,000$ | 1,617,700,000$ | 1,050,700,000$ | 1,149,000,000$ | 2,592,000,000$ | 1,904,000,000$ | 3,838,300,000$ | 1,335,000,000$ | 1,301,100,000$ | 1,083,900,000$ | 987,400,000$ | 730,800,000$ | 950,800,000$ | 829,200,000$ | 284,800,000$ | 604,800,000$ | 726,400,000$ | 678,700,000$ | 696,642,000$ | 628,200,000$ | 595,312,000$ | 609,506,000$ | 566,377,000$ | 477,905,000$ | 373,175,000$ | 394,216,000$ | 318,536,000$ | 355,768,000$ | 253,808,000$ | 415,678,000$ | 346,042,000$ | 298,719,000$ | 210,208,000$ | 205,060,000$ | 231,996,000$ | 204,029,000$ | 204,128,000$ |