| RAYMOND JAMES FINANCIAL INC (RJF) |
| 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 | | 4,190,000,000$ | 3,842,000,000$ | 3,845,000,000$ | 4,035,000,000$ | 4,003,000,000$ | 3,762,000,000$ | 3,638,000,000$ | 3,520,000,000$ | 3,515,000,000$ | 3,293,000,000$ | 3,157,000,000$ | 3,027,000,000$ | 3,001,000,000$ | 2,778,000,000$ | 2,711,000,000$ | 2,818,000,000$ | 2,730,000,000$ | 2,511,000,000$ | 2,409,000,000$ | 2,260,000,000$ | 2,121,000,000$ | 1,876,000,000$ | 2,111,000,000$ | 2,060,000,000$ | 2,085,000,000$ | 2,000,000,000$ | 1,934,000,000$ | 2,004,000,000$ | 1,962,000,000$ | 1,891,000,000$ | 1,857,000,000$ | 1,766,000,000$ | 1,732,811,000$ | 1,663,107,000$ | 1,600,314,000$ | 1,528,768,000$ | 1,492,156,000$ | 1,386,997,000$ | 1,341,110,000$ | 1,300,857,000$ | 1,368,499,000$ | 1,348,713,000$ | 1,312,624,000$ | 1,279,844,000$ | 1,310,778,000$ | 1,241,283,000$ | 1,204,625,000$ | 1,208,774,000$ |
| QoQ% | | 9.06% | (.08%) | (4.71%) | .80% | 6.41% | 3.41% | 3.35% | .14% | 6.74% | 4.31% | 4.30% | .87% | 8.03% | 2.47% | (3.80%) | 3.22% | 8.72% | 4.23% | 6.59% | 6.55% | 13.06% | (11.13%) | 2.48% | (1.20%) | 4.25% | 3.41% | (3.49%) | 2.14% | 3.76% | 1.83% | 5.15% | 1.92% | 4.19% | 3.92% | 4.68% | 2.45% | 7.58% | 3.42% | 3.09% | (4.94%) | 1.47% | 2.75% | 2.56% | (2.36%) | 5.60% | 3.04% | (.34%) | 5.09% |
| YoY% | | 4.67% | 2.13% | 5.69% | 14.63% | 13.88% | 14.24% | 15.24% | 16.29% | 17.13% | 18.54% | 16.45% | 7.42% | 9.93% | 10.63% | 12.54% | 24.69% | 28.71% | 33.85% | 14.12% | 9.71% | 1.73% | (6.20%) | 9.15% | 2.79% | 6.27% | 5.76% | 4.15% | 13.48% | 13.23% | 13.70% | 16.04% | 15.52% | 16.13% | 19.91% | 19.33% | 17.52% | 9.04% | 2.84% | 2.17% | 1.64% | 4.40% | 8.66% | 8.97% | 5.88% | 13.96% | 9.10% | 2.93% | 6.27% |
| Cost Of Revenue | | 15,000,000$ | 83,000,000$ | 17,000,000$ | 7,000,000$ | 22,000,000$ | (10,000,000$) | 21,000,000$ | 7,000,000$ | 101,000,000$ | 113,000,000$ | 57,000,000$ | 21,000,000$ | 39,000,000$ | 56,000,000$ | 24,000,000$ | (8,000,000$) | 9,000,000$ | (15,000,000$) | (30,000,000$) | 16,000,000$ | 48,000,000$ | 85,000,000$ | 123,000,000$ | 1,000,000$ | 14,000,000$ | 7,000,000$ | 6,000,000$ | 32,000,000$ | 21,000,000$ | 20,000,000$ | 5,000,000$ | 9,000,000$ | (123,131,000$) | 15,138,000$ | 110,976,000$ | 33,017,000$ | 11,372,000$ | (7,933,000$) | 16,367,000$ | 22,588,000$ | 14,356,000$ | (2,391,000$) | 6,045,000$ | 16,267,000$ | 11,190,000$ | 5,885,000$ | 4,074,000$ | 5,265,000$ |
| Gross Profit | | 4,175,000,000$ | 3,759,000,000$ | 3,828,000,000$ | 4,028,000,000$ | 3,981,000,000$ | 3,772,000,000$ | 3,617,000,000$ | 3,513,000,000$ | 3,414,000,000$ | 3,180,000,000$ | 3,100,000,000$ | 3,006,000,000$ | 2,962,000,000$ | 2,722,000,000$ | 2,687,000,000$ | 2,826,000,000$ | 2,721,000,000$ | 2,526,000,000$ | 2,439,000,000$ | 2,244,000,000$ | 2,073,000,000$ | 1,791,000,000$ | 1,988,000,000$ | 2,059,000,000$ | 2,071,000,000$ | 1,993,000,000$ | 1,928,000,000$ | 1,972,000,000$ | 1,941,000,000$ | 1,871,000,000$ | 1,852,000,000$ | 1,757,000,000$ | 1,855,942,000$ | 1,647,969,000$ | 1,489,338,000$ | 1,495,751,000$ | 1,480,784,000$ | 1,394,930,000$ | 1,324,743,000$ | 1,278,269,000$ | 1,354,143,000$ | 1,351,104,000$ | 1,306,579,000$ | 1,263,577,000$ | 1,299,588,000$ | 1,235,398,000$ | 1,200,551,000$ | 1,203,509,000$ |
| Gross Margin | | 99.64% | 97.84% | 99.56% | 99.83% | 99.45% | 100.27% | 99.42% | 99.80% | 97.13% | 96.57% | 98.19% | 99.31% | 98.70% | 97.98% | 99.12% | 100.28% | 99.67% | 100.60% | 101.25% | 99.29% | 97.74% | 95.47% | 94.17% | 99.95% | 99.33% | 99.65% | 99.69% | 98.40% | 98.93% | 98.94% | 99.73% | 99.49% | 107.11% | 99.09% | 93.07% | 97.84% | 99.24% | 100.57% | 98.78% | 98.26% | 98.95% | 100.18% | 99.54% | 98.73% | 99.15% | 99.53% | 99.66% | 99.56% |
| Operating Expenses | | 2,996,000,000$ | 2,835,000,000$ | 2,732,000,000$ | 2,788,000,000$ | 2,702,000,000$ | 2,584,000,000$ | 2,509,000,000$ | 2,383,000,000$ | 2,468,000,000$ | 2,421,000,000$ | 2,316,000,000$ | 2,134,000,000$ | 2,215,000,000$ | 2,303,000,000$ | 2,240,000,000$ | 2,223,000,000$ | 2,135,000,000$ | 2,086,000,000$ | 1,925,000,000$ | 1,823,000,000$ | 1,823,000,000$ | 1,636,000,000$ | 1,829,000,000$ | 1,650,000,000$ | 1,669,000,000$ | 1,585,000,000$ | 1,512,000,000$ | 1,599,000,000$ | 1,549,000,000$ | 1,519,000,000$ | 1,480,000,000$ | 1,415,000,000$ | 1,410,773,000$ | 1,347,606,000$ | 1,402,334,000$ | 1,285,287,000$ | 1,217,032,000$ | 1,154,110,000$ | 1,117,893,000$ | 1,104,085,000$ | 1,105,344,000$ | 1,119,694,000$ | 1,110,145,000$ | 1,053,811,000$ | 1,079,887,000$ | 1,035,298,000$ | 1,025,646,000$ | 1,004,590,000$ |
| Operating Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Operating Margin | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Income | | 1,014,000,000$ | 990,000,000$ | 963,000,000$ | 1,027,000,000$ | 1,073,000,000$ | 1,057,000,000$ | 1,049,000,000$ | 1,053,000,000$ | 1,019,000,000$ | 987,000,000$ | 1,049,000,000$ | 827,000,000$ | 667,000,000$ | 374,000,000$ | 242,000,000$ | 225,000,000$ | 215,000,000$ | 205,000,000$ | 200,000,000$ | 203,000,000$ | 201,000,000$ | 217,000,000$ | 285,000,000$ | 297,000,000$ | 320,000,000$ | 321,000,000$ | 324,000,000$ | 316,000,000$ | 292,000,000$ | 271,000,000$ | 249,000,000$ | 232,000,000$ | 222,450,000$ | 204,224,000$ | 192,544,000$ | 182,782,000$ | 172,477,000$ | 163,810,000$ | 161,638,000$ | 142,472,000$ | 139,613,000$ | 137,147,000$ | 134,413,000$ | 132,109,000$ | 126,009,000$ | 119,391,000$ | 118,393,000$ | 117,093,000$ |
| Interest Expenses | | 463,000,000$ | 444,000,000$ | 442,000,000$ | 498,000,000$ | 541,000,000$ | 534,000,000$ | 520,000,000$ | 507,000,000$ | 462,000,000$ | 386,000,000$ | 284,000,000$ | 241,000,000$ | 170,000,000$ | 60,000,000$ | 38,000,000$ | 37,000,000$ | 35,000,000$ | 40,000,000$ | 37,000,000$ | 38,000,000$ | 42,000,000$ | 42,000,000$ | 43,000,000$ | 51,000,000$ | 62,000,000$ | 73,000,000$ | 75,000,000$ | 73,000,000$ | 63,000,000$ | 54,000,000$ | 45,000,000$ | 40,000,000$ | 42,797,000$ | 38,560,000$ | 36,677,000$ | 35,966,000$ | 32,215,000$ | 28,033,000$ | 29,109,000$ | 26,699,000$ | 24,120,000$ | 27,724,000$ | 26,846,000$ | 27,384,000$ | 25,687,000$ | 27,052,000$ | 25,980,000$ | 25,372,000$ |
| Income Before Tax | | 731,000,000$ | 563,000,000$ | 671,000,000$ | 749,000,000$ | 760,000,000$ | 644,000,000$ | 609,000,000$ | 630,000,000$ | 585,000,000$ | 486,000,000$ | 557,000,000$ | 652,000,000$ | 616,000,000$ | 415,000,000$ | 433,000,000$ | 558,000,000$ | 560,000,000$ | 385,000,000$ | 447,000,000$ | 399,000,000$ | 256,000,000$ | 198,000,000$ | 239,000,000$ | 359,000,000$ | 354,000,000$ | 342,000,000$ | 347,000,000$ | 332,000,000$ | 350,000,000$ | 318,000,000$ | 332,000,000$ | 311,000,000$ | 278,440,000$ | 275,014,000$ | 165,513,000$ | 206,379,000$ | 236,422,000$ | 197,765,000$ | 198,118,000$ | 168,338,000$ | 206,816,000$ | 208,130,000$ | 180,320,000$ | 202,908,000$ | 212,414,000$ | 191,243,000$ | 165,464,000$ | 178,924,000$ |
| Tax Expenses | | 127,000,000$ | 127,000,000$ | 176,000,000$ | 149,000,000$ | 158,000,000$ | 152,000,000$ | 133,000,000$ | 132,000,000$ | 151,000,000$ | 117,000,000$ | 130,000,000$ | 143,000,000$ | 177,000,000$ | 114,000,000$ | 110,000,000$ | 112,000,000$ | 131,000,000$ | 78,000,000$ | 92,000,000$ | 87,000,000$ | 47,000,000$ | 26,000,000$ | 70,000,000$ | 91,000,000$ | 89,000,000$ | 83,000,000$ | 86,000,000$ | 83,000,000$ | 87,000,000$ | 86,000,000$ | 89,000,000$ | 192,000,000$ | 84,840,000$ | 91,590,000$ | 52,758,000$ | 59,812,000$ | 64,752,000$ | 72,261,000$ | 72,271,000$ | 62,009,000$ | 77,630,000$ | 74,935,000$ | 66,857,000$ | 76,612,000$ | 76,048,000$ | 68,554,000$ | 60,904,000$ | 62,291,000$ |
| Net Income | | 604,000,000$ | 436,000,000$ | 495,000,000$ | 600,000,000$ | 602,000,000$ | 492,000,000$ | 476,000,000$ | 498,000,000$ | 434,000,000$ | 369,000,000$ | 427,000,000$ | 509,000,000$ | 439,000,000$ | 301,000,000$ | 323,000,000$ | 446,000,000$ | 429,000,000$ | 307,000,000$ | 355,000,000$ | 312,000,000$ | 209,000,000$ | 172,000,000$ | 169,000,000$ | 268,000,000$ | 265,000,000$ | 257,000,000$ | 249,000,000$ | 247,000,000$ | 256,917,000$ | 232,000,000$ | 243,000,000$ | 119,000,000$ | 197,268,000$ | 185,351,000$ | 108,545,000$ | 147,703,000$ | 178,157,000$ | 132,593,000$ | 121,837,000$ | 108,064,000$ | 161,405,000$ | 126,360,000$ | 108,776,000$ | 122,037,000$ | 129,156,000$ | 110,379,000$ | 92,095,000$ | 116,521,000$ |
| Profit Margin | | 14.42% | 11.35% | 12.87% | 14.87% | 15.04% | 13.08% | 13.08% | 14.15% | 12.35% | 11.21% | 13.53% | 16.82% | 14.63% | 10.84% | 11.91% | 15.83% | 15.71% | 12.23% | 14.74% | 13.81% | 9.85% | 9.17% | 8.01% | 13.01% | 12.71% | 12.85% | 12.88% | 12.33% | 13.10% | 12.27% | 13.09% | 6.74% | 11.38% | 11.15% | 6.78% | 9.66% | 11.94% | 9.56% | 9.09% | 8.31% | 11.79% | 9.37% | 8.29% | 9.54% | 9.85% | 8.89% | 7.65% | 9.64% |
| TTM | | 13.42% | 13.56% | 13.99% | 14.06% | 13.86% | 13.16% | 12.72% | 12.81% | 13.39% | 13.98% | 14.01% | 13.65% | 13.35% | 13.58% | 13.97% | 14.68% | 14.16% | 12.72% | 12.09% | 10.30% | 10.02% | 10.75% | 11.62% | 12.86% | 12.69% | 12.78% | 12.64% | 12.69% | 11.38% | 10.92% | 10.61% | 9.02% | 9.79% | 9.86% | 9.44% | 10.09% | 9.79% | 9.71% | 9.66% | 9.47% | 9.77% | 9.26% | 9.14% | 9.01% | 9.03% | 9.01% | 8.58% | 8.99% |
| Earnings to Minority | | 1,000,000$ | 1,000,000$ | 2,000,000$ | 1,000,000$ | 1,000,000$ | 1,000,000$ | 2,000,000$ | 1,000,000$ | 2,000,000$ | | 2,000,000$ | 2,000,000$ | 2,000,000$ | 2,000,000$ | | | | | | | | | | | | (2,000,000$) | (12,000,000$) | (2,000,000$) | (5,921,000$) | (16,000$) | 0$ | 0$ | 3,779,000$ | 1,927,000$ | (4,210,000$) | 1,136,000$ | 6,487,000$ | 7,089,000$ | (4,010,000$) | 1,735,000$ | 32,219,000$ | (6,835,000$) | (4,687,000$) | (4,259,000$) | (7,210,000$) | (12,310,000$) | (12,465,000$) | (112,000$) |
| Earnings to Common Shareholders | | 603,000,000$ | 435,000,000$ | 493,000,000$ | 599,000,000$ | 601,000,000$ | 491,000,000$ | 474,000,000$ | 497,000,000$ | 432,000,000$ | 369,000,000$ | 425,000,000$ | 507,000,000$ | 437,000,000$ | 299,000,000$ | 323,000,000$ | 446,000,000$ | 429,000,000$ | 307,000,000$ | 355,000,000$ | 312,000,000$ | 209,000,000$ | 172,000,000$ | 169,000,000$ | 268,000,000$ | 265,000,000$ | 259,000,000$ | 261,000,000$ | 249,000,000$ | 263,000,000$ | 232,000,000$ | 243,000,000$ | 119,000,000$ | 193,254,000$ | 183,424,000$ | 112,755,000$ | 146,567,000$ | 171,670,000$ | 125,504,000$ | 125,847,000$ | 106,329,000$ | 129,186,000$ | 133,195,000$ | 113,463,000$ | 126,296,000$ | 136,366,000$ | 122,689,000$ | 104,560,000$ | 116,633,000$ |
| QoQ% | | 38.62% | (11.77%) | (17.70%) | (.33%) | 22.40% | 3.59% | (4.63%) | 15.05% | 17.07% | (13.18%) | (16.17%) | 16.02% | 46.15% | (7.43%) | (27.58%) | 3.96% | 39.74% | (13.52%) | 13.78% | 49.28% | 21.51% | 1.78% | (36.94%) | 1.13% | 2.32% | (.77%) | 4.82% | (5.32%) | 13.36% | (4.53%) | 104.20% | (38.42%) | 5.36% | 62.68% | (23.07%) | (14.62%) | 36.78% | (.27%) | 18.36% | (17.69%) | (3.01%) | 17.39% | (10.16%) | (7.39%) | 11.15% | 17.34% | (10.35%) | (.70%) |
| YoY% | | .33% | (11.41%) | 4.01% | 20.52% | 39.12% | 33.06% | 11.53% | (1.97%) | (1.14%) | 23.41% | 31.58% | 13.68% | 1.87% | (2.61%) | (9.01%) | 42.95% | 105.26% | 78.49% | 110.06% | 16.42% | (21.13%) | (33.59%) | (35.25%) | 7.63% | .76% | 11.64% | 7.41% | 109.24% | 36.09% | 26.48% | 115.51% | (18.81%) | 12.57% | 46.15% | (10.40%) | 37.84% | 32.89% | (5.77%) | 10.92% | (15.81%) | (5.27%) | 8.56% | 8.52% | 8.29% | 16.10% | 46.30% | 30.77% | 35.82% |
| Earnings Per Share, Basic | | 3.03$ | 2.16$ | 2.41$ | 2.94$ | 2.94$ | 2.37$ | 2.28$ | 2.38$ | 2.08$ | 1.76$ | 1.98$ | 2.36$ | 2.03$ | 1.42$ | 1.56$ | 2.16$ | 2.09$ | 1.49$ | 1.72$ | 1.52$ | 0.51$ | 1.25$ | 1.22$ | 1.94$ | 0.63$ | 1.84$ | 1.85$ | 1.73$ | 1.81$ | 1.59$ | 1.67$ | 0.82$ | 1.34$ | 1.28$ | 0.79$ | 1.03$ | 1.21$ | 0.89$ | 0.89$ | 0.74$ | 0.90$ | 0.93$ | 0.80$ | 0.89$ | 0.97$ | 0.87$ | 0.75$ | 0.84$ |
| Earnings Per Share, Diluted | | 2.97$ | 2.12$ | 2.36$ | 2.86$ | 2.87$ | 2.31$ | 2.22$ | 2.32$ | 2.03$ | 1.72$ | 1.94$ | 2.30$ | 1.99$ | 1.39$ | 1.52$ | 2.10$ | 2.03$ | 1.45$ | 1.68$ | 1.49$ | 0.50$ | 1.23$ | 1.20$ | 1.89$ | 0.62$ | 1.80$ | 1.81$ | 1.69$ | 1.77$ | 1.55$ | 1.63$ | 0.80$ | 1.32$ | 1.25$ | 0.77$ | 1.01$ | 1.19$ | 0.87$ | 0.87$ | 0.73$ | 0.89$ | 0.91$ | 0.78$ | 0.87$ | 0.95$ | 0.85$ | 0.73$ | 0.82$ |
| Unlevered FCF Per Share, Basic | | 3.78$ | 3.15$ | 0.35$ | 3.87$ | 2.25$ | 3.17$ | 1.64$ | 2.36$ | 1.84$ | (1.15$) | (3.11$) | (14.73$) | (21.04$) | 27.12$ | 5.27$ | (11.18$) | 22.07$ | 6.67$ | (5.91$) | 9.24$ | 3.38$ | (2.29$) | 17.07$ | 3.69$ | 1.53$ | (1.17$) | (1.68$) | 1.37$ | 4.27$ | (2.80$) | 1.03$ | 2.67$ | | | | | | | | | | | | | | | | |
| Unlevered FCF Per Share, Diluted | | 3.70$ | 3.09$ | 0.34$ | 3.77$ | 2.19$ | 3.09$ | 1.60$ | 2.31$ | 1.80$ | (1.12$) | (3.04$) | (14.35$) | (20.54$) | 26.49$ | 5.14$ | (10.86$) | 21.38$ | 6.48$ | (5.77$) | 9.05$ | 3.32$ | (2.25$) | 16.74$ | 3.60$ | 1.50$ | (1.14$) | (1.65$) | 1.34$ | 4.19$ | (2.73$) | 1.01$ | 2.60$ | | | | | | | | | | | | | | | | |
| Average Shares, Basic | | 198,800,000 | 201,200,000 | 204,300,000 | 203,700,000 | 204,700,000 | 206,800,000 | 208,300,000 | 208,600,000 | 208,100,000 | 210,100,000 | 214,300,000 | 214,700,000 | 214,900,000 | 210,700,000 | 207,700,000 | 206,300,000 | 205,100,000 | 205,800,000 | 206,700,000 | 205,200,000 | 411,800,000 | 137,100,000 | 138,400,000 | 138,300,000 | 420,600,000 | 140,400,000 | 140,800,000 | 144,200,000 | 145,700,000 | 145,600,000 | 145,400,000 | 144,500,000 | 144,011,000 | 143,712,000 | 143,367,000 | 142,110,000 | 141,397,000 | 141,165,000 | 141,472,000 | 143,058,000 | 143,374,000 | 143,252,000 | 142,320,000 | 141,246,000 | 140,493,000 | 140,270,000 | 139,888,000 | 139,089,000 |
| Average Shares, Diluted | | 203,000,000 | 205,500,000 | 208,700,000 | 209,200,000 | 209,700,000 | 212,300,000 | 213,400,000 | 213,800,000 | 213,200,000 | 214,800,000 | 219,200,000 | 220,400,000 | 220,100,000 | 215,700,000 | 213,000,000 | 212,400,000 | 211,700,000 | 211,700,000 | 211,800,000 | 209,600,000 | 419,200,000 | 139,400,000 | 141,100,000 | 141,500,000 | 429,200,000 | 143,600,000 | 143,900,000 | 147,300,000 | 148,500,000 | 149,400,000 | 149,000,000 | 148,300,000 | 146,843,000 | 147,103,000 | 146,779,000 | 145,675,000 | 143,947,000 | 143,952,000 | 144,012,000 | 146,141,000 | 145,931,000 | 146,493,000 | 146,050,000 | 145,282,000 | 144,138,000 | 143,985,000 | 143,636,000 | 142,597,000 |
| EBIT | | 1,194,000,000$ | 1,007,000,000$ | 1,113,000,000$ | 1,247,000,000$ | 1,301,000,000$ | 1,178,000,000$ | 1,129,000,000$ | 1,137,000,000$ | 1,047,000,000$ | 872,000,000$ | 841,000,000$ | 893,000,000$ | 786,000,000$ | 475,000,000$ | 471,000,000$ | 595,000,000$ | 595,000,000$ | 425,000,000$ | 484,000,000$ | 437,000,000$ | 298,000,000$ | 240,000,000$ | 282,000,000$ | 410,000,000$ | 416,000,000$ | 415,000,000$ | 422,000,000$ | 405,000,000$ | 413,000,000$ | 372,000,000$ | 377,000,000$ | 351,000,000$ | 321,237,000$ | 313,574,000$ | 202,190,000$ | 242,345,000$ | 268,637,000$ | 225,798,000$ | 227,227,000$ | 195,037,000$ | 230,936,000$ | 235,854,000$ | 207,166,000$ | 230,292,000$ | 238,101,000$ | 218,295,000$ | 191,444,000$ | 204,296,000$ |
| EBITDA | | 1,194,000,000$ | 1,007,000,000$ | 1,113,000,000$ | 1,247,000,000$ | 1,301,000,000$ | 1,178,000,000$ | 1,129,000,000$ | 1,137,000,000$ | 1,047,000,000$ | 872,000,000$ | 841,000,000$ | 893,000,000$ | 786,000,000$ | 475,000,000$ | 471,000,000$ | 595,000,000$ | 595,000,000$ | 425,000,000$ | 484,000,000$ | 437,000,000$ | 298,000,000$ | 240,000,000$ | 282,000,000$ | 410,000,000$ | 416,000,000$ | 415,000,000$ | 422,000,000$ | 405,000,000$ | 413,000,000$ | 372,000,000$ | 377,000,000$ | 351,000,000$ | 321,237,000$ | 313,574,000$ | 202,190,000$ | 242,345,000$ | 268,637,000$ | 225,798,000$ | 227,227,000$ | 195,037,000$ | 230,936,000$ | 235,854,000$ | 207,166,000$ | 230,292,000$ | 238,101,000$ | 218,295,000$ | 191,444,000$ | 204,296,000$ |